{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Cover","Financial Inputs","Resource & Utility Inputs","IPP Proforma","Taxes","Debt and DSCR","Equity Optimizer","Summary Calcs","Summary Graphs","Public Tool Inputs","Lists"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":2,"defined_names":2842,"comments":3,"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":"Cover","index":0,"n_rows":36,"n_cols":3,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Nevada NEM Pro Forma Model"]
[]
[null,"Prepared by:"]
[]
[]
[]
[]
[null,"101 Montgomery Street, Suite 1600"]
[null,"San Francisco, CA 94104"]
[null,"(415) 391-5100"]
[]
[null,"2014-05-01"]
[]
[null,"All costs expressed in nominal dollars"]
[]
[null,"Contents:"]
[]
[null,"Financial Inputs:","General financing, taxes, and PPA contract input assumptions"]
[null,"Resource & Utility Inputs:","Utiltiy incentives and system costs, size, and performance inputs by resource and utility"]
[null,"IPP Proforma:","Cash-flow pro forma model that calculates levelized PPA assuming project financing by IPP"]
[null,"Taxes:","Tax calculations used in the IPP pro forma model"]
[null,"Debt and DSCR:","Debt and DSCR calculations used in the IPP pro forma model"]
[null,"Equity Optimizer:","DSCR model that calculates the optimal debt and equity shares"]
[null,"Summary Calcs:","LCOC outputs by cost category for all cases"]
[null,"Summary Graphs:","Graphs of installed costs, utility incentive levels, and LCOC estimates by case"]
[null,"Public Tool Inputs:","Mapping of LCOC outputs by case to NV NEM Public Tool groups"]
[null,"Lists:","Stored indices (no user interaction)"]
[]
[null,"Color Scheme:"]
[null,"yellow:","User Input"]
[null,"blue:","Calculated Input"]
[null,"orange:","Dropdown Menu Input"]
[null,"gray:","Fixed Input"]
[null,"green:","Calculated Output to NEM Public Tool"]
[null,"blue text:","Values Hard-Coded by Macros"]

{"sheet":"Financial Inputs","index":1,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[6,14,6,16],[6,1,6,3],[37,1,37,4],[43,1,43,4],[48,1,48,4],[24,1,24,5],[25,1,25,3],[6,5,6,9],[6,11,6,12]]}
[]
[null,"General Resource Financing Assumptions"]
["All costs expressed in nominal dollars"]
[]
[null,"Annual Inputs"]
[]
[null,"Financing",null,null,null,"Federal Tax Incentives",null,null,null,null,null,"GDPDEF for PTC Escalation",null,null,"Historical Values Used for PTC Calculation"]
[null,"Year","After-Tax WACC","Cost of Debt",null,"Year","ITC (%)","PTC ($/MWh)","PV Selection","Wind Selection",null,"Year","GDPDEF",null,"Year","GDPDEF","PTC ($/MWh)"]
[null,2004,0.09,7.2499999999999995E-2,null,2004,{"$f":"IF(B9<2006,0%,30%)","v":0},{"$f":"ROUND((1+(M9-$P$9)/$P$9)*$Q$9,0)","v":18},"None","PTC",null,2004,89.125,null,1993,73.320999999999998,15]
[null,2005,0.09,7.2499999999999995E-2,null,2005,0,19,"None","PTC",null,2005,91.984999999999999]
[null,2006,0.09,7.4999999999999997E-2,null,2006,0.3,19,"ITC","ITC",null,2006,94.816000000000003]
[null,2007,0.09,7.4999999999999997E-2,null,2007,0.3,20,"ITC","ITC",null,2007,97.331999999999994]
[null,2008,8.6999999999999994E-2,6.7500000000000004E-2,null,2008,0.3,20,"ITC","ITC",null,2008,99.24]
[null,2009,8.5000000000000006E-2,6.5000000000000002E-2,null,2009,0.3,20,"ITC","ITC",null,2009,100]
[null,2010,8.5000000000000006E-2,6.5000000000000002E-2,null,2010,0.3,21,"ITC","ITC",null,2010,101.206]
[null,2011,8.2500000000000004E-2,6.0499999999999998E-2,null,2011,0.3,21,"ITC","ITC",null,2011,103.19499999999999]
[null,2012,8.2500000000000004E-2,5.3999999999999999E-2,null,2012,0.3,21,"ITC","ITC",null,2012,105]
[null,2013,8.2500000000000004E-2,5.3999999999999999E-2,null,2013,0.3,22,"ITC","ITC",null,2013,106.58499999999999]
[null,2014,8.2500000000000004E-2,6.0499999999999998E-2,null,2014,0.3,22,"ITC","ITC",null,2014,{"$f":"M18*(1+$E$47)","v":108.71669999999999}]
[null,2015,8.5000000000000006E-2,6.5000000000000002E-2,null,2015,0.3,23,"ITC","ITC",null,2015,{"$f":"M19*(1+$E$47)","v":110.89103399999999}]
[null,2016,8.5000000000000006E-2,6.5000000000000002E-2,null,2016,0.3,23,"ITC","ITC",null,2016,{"$f":"M20*(1+$E$47)","v":113.10885467999999}]
[]
[null,"Constant Inputs"]
[]
[null,"Taxes"]
[null,"Item",null,null,"Technology","Value"]
[null,"Federal Income Tax (%)",null,null,"All",0.35]
[null,"State Income Tax (%)",null,null,"All",0]
[null,"Property Tax (%/yr)",null,null,"All",0]
[null,"Federal PTC Escalator",null,null,"All",0.02]
[null,"Federa PTC Payment Duration (yrs)",null,null,"All",10]
[null,"% Tax Depreciation ITC Basis Reduction",null,null,"All",0.5]
[null,"% of Capital Costs that are Eligible for the ITC",null,null,"PV",0.95]
[null,null,null,null,"Wind",0.95]
[null,"MACRS Term (yrs)",null,null,"PV",5]
[null,null,null,null,"Wind",5]
[]
[null,"Financing"]
[null,"Equity Floor (%)",null,null,0.2]
[null,"Target DSCR",null,null,1.4]
[null,"Months of Debt Service Reserve",null,null,0]
[null,"Debt Period (yrs)",null,null,18]
[]
[null,"PPA Terms and Inflation"]
[null,"PPA Term (yrs)",null,null,20]
[null,"Annual PPA Rate Escalation (%/yr)",null,null,0]
[null,"Inflation Rate (%/yr)",null,null,0.02]
[]
[null,"Insurance"]
[null,"Insurance (%/yr)",null,null,5.0000000000000001E-3]

{"sheet":"Resource & Utility Inputs","index":2,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[36,1,36,7],[37,1,39,1],[6,1,6,7],[7,1,9,1],[15,9,16,9],[14,9,14,13],[31,1,31,3],[56,15,57,15],[6,9,6,12],[10,9,10,12],[7,9,7,10],[8,9,8,10],[11,9,11,10],[12,9,12,10],[19,15,20,15],[18,15,18,21],[38,15,38,21],[39,15,40,15],[55,15,55,21],[37,8,37,10]]}
[]
[null,"Resource- and Utility-Specific Inputs"]
["All costs expressed in nominal dollars"]
[]
[null,"System Costs",null,null,null,null,null,null,null,"System Size and Performance",null,null,null,null,null,"Utility Incentives"]
[]
[null,"Installed Costs",null,null,null,null,null,null,null,"System Size",null,null,null,null,null,null,null,"$/W Installed"]
[null,null,"PV",null,null,"Wind",null,null,null,null,null,"PV","Wind",null,null,null,null,"Public","Res/Com/Ind"]
[null,null,"Residential","Public","Commercial","Residential","Public","Commercial",null,"Capacity (kW-AC)",null,1,1,null,null,null,"First 100 MW",0.8,0.4]
[null,null,"Nominal $/W-DC","Nominal $/W-DC","Nominal $/W-DC","Nominal $/W-AC","Nominal $/W-AC","Nominal $/W-AC",null,null,null,null,null,null,null,null,"100-175 MW",0.55000000000000004,0.27500000000000002]
[null,2004,{"$f":"C12*(1-'IPP Proforma'!$C$30)","v":6.165805804723945},{"$f":"D12*(1-'IPP Proforma'!$C$30)","v":7.5506228236510937},{"$f":"E12*(1-'IPP Proforma'!$C$30)","v":7.5506228236510937},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,"Degradation",null,null,null,null,null,null,"175-250 MW",0.35,0.17499999999999999]
[null,2005,6.291638576248924,7.7047171669909122,7.7047171669909122,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,null,"PV","Wind"]
[null,{"$f":"B12+1","v":2006},6.4272001826378569,12.234937491515382,12.234937491515382,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,"Degradation Factor (%/yr)",null,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,"$/kWh produced"]
[null,2007,6.5135733815559682,6.486191335740072,6.486191335740072,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Public","Res/Com/Ind"]
[null,2008,6.8172093981226576,7.702642303224386,7.702642303224386,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,"AC Capacity Factors",null,null,null,null,null,null,"First 100 MW",8.6099999999999996E-2,4.2999999999999997E-2]
[null,2009,6.5764004907494664,4.7357748794066721,4.7357748794066721,5.8102348659003829,8.6833333333333336,8.6833333333333336,null,null,"NVE North","NVE North","NVE South","NVE South",null,null,"100-175 MW",5.9200000000000003E-2,2.9600000000000001E-2]
[null,2010,5.8200838715167373,5.2268109129092553,5.2268109129092553,6.3087020974049057,8.6833333333333336,8.6833333333333336,null,null,"PV","Wind","PV","Wind",null,null,"175-250 MW",3.7699999999999997E-2,1.8800000000000001E-2]
[null,2011,5.2472429118558734,5.1619504133458323,5.1619504133458323,5.5763923244134608,4.9425806666666663,4.9425806666666663,null,{"$f":"B11","v":2004},0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2]
[null,2012,4.7110423270190802,4.4424136896661421,4.4424136896661421,6.1079996666666663,3.5970663038869262,3.5970663038869262,null,2005,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,"Upfront Incentive ($/kW-AC)"]
[null,2013,3.8572795283878878,3.1885139461487624,3.1885139461487624,6.1079996666666663,3.7277925088077142,3.7277925088077142,null,2006,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,null,"PV","PV","PV","Wind","Wind","Wind"]
[null,2014,3.759219876545512,3.2389589856609722,3.2389589856609722,6.1079996666666663,3.7277925088077142,3.7277925088077142,null,2007,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,null,"Residential","Public","Commercial","Residential","Public","Commercial"]
[null,2015,3.6966463304373915,3.1885831079802553,3.1885831079802553,6.1079996666666663,3.7277925088077142,3.7277925088077142,null,2008,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,2004,5000,5000,5000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2016,3.6475541377704643,3.1495152220394034,3.1495152220394034,6.1079996666666663,3.7277925088077142,3.7277925088077142,null,2009,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,2005,4000,4000,4000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sources for default inputs: RenewableGenerations data provided by NV Energy, E3’s 2014 capital cost report and capital cost pro forma model",null,null,null,null,null,null,null,2010,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,2006,3000,3000,3000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"   (http://www.wecc.biz/committees/BOD/TEPPC/Pages/2015_Plans.aspx), and EIA's 2013 DG forecast (http://www.eia.gov/analysis/studies/distribgen/system/)",null,null,null,null,null,null,null,2011,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,2007,3000,5000,3000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Note: The first year of wind installation is 2009",null,null,null,null,null,null,null,2012,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,2008,2500,5000,2500,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,2013,0.19966296936700403,2.6873711884013701E-2,0.21275217650536388,1.6977419411104967E-2,null,2009,2500,5000,2500,2500,3000,2500]
[null,"AC-DC Derate",null,null,null,null,null,null,null,2014,0.19966296936700403,0.17818321142774535,0.21275217650536388,0.16832997150917059,null,2010,2300,5000,2300,3000,4000,3000]
[null,null,"PV","Wind",null,null,null,null,null,2015,0.19966296936700403,0.17818321142774535,0.21275217650536388,0.16832997150917059,null,2011,1700,4700,1700,2500,3750,2500]
[null,"AC-DC Derate (%)",0.85,{"$error":"#N/A"},null,null,null,null,null,2016,0.19966296936700403,0.17818321142774535,0.21275217650536388,0.16832997150917059,null,2012,1350,3100,1350,2150,3150,2150]
[null,null,null,null,null,null,null,null,null,"Source for default inputs: estimates for incentivized systems from the \"Weighted RE Shapes\" tab of the ",null,null,null,null,null,2013,1250,2800,1250,2150,3150,2150]
[null,"Fixed O&M",null,null,null,null,null,null,null,"   NV NEM Avoided Cost Model",null,null,null,null,null,2014,{"$f":"S9*1000*100%","v":400}]
[null,"Dollar Year","PV","Wind",null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"S9*1000*35%+S10*1000*65%","v":318.75}]
[null,2013,20,30,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"S10*1000*33%+S11*1000*67%","v":208}]
[null,"Source for input data: estimated from http://www.nrel.gov/analysis/tech_lcoe_re_cost_est.html",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source for input data: Nevada Power Company and Sierra Pacific Power Company d/b/a NV Energy: Annual Renewable Energy Plan for Program "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Period 2014-2015, Pre-Filed Direct Testimony of John W. Hargrove. Docket No. 14-01"]
[null,"Active Installed Cost Forecasts",null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes: The first year of wind installation is 2009, all wind and large PV systems receive a PBI 2014-2016"]
[null,null,"PV","PV","PV","Wind","Wind","Wind"]
[null,null,"Residential","Public","Commercial","Residential","Public","Commercial",null,null,null,null,null,null,null,"Performance Based Incentive ($/MWh)",null,"applies to first 5 years of production"]
[null,null,"$/W-AC","$/W-AC","$/W-AC","$/W-AC","$/W-AC","$/W-AC",null,null,null,null,null,null,null,null,"PV","PV","PV","Wind","Wind","Wind"]
[null,2004,{"$f":"C11/$C$30","v":7.2538891820281712},8.88308567488364,8.88308567488364,{"$f":"F11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,"Residential","Public","Commercial","Residential","Public","Commercial"]
[null,2005,7.4019277367634402,9.0643731376363679,9.0643731376363679,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,2004]
[null,2006,7.5614119795739496,14.394044107665156,14.394044107665156,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,2005]
[null,2007,7.6630275077129042,7.630813336164791,7.630813336164791,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,2006]
[null,2008,8.0202463507325383,9.0619321214404547,9.0619321214404547,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,2007]
[null,2009,7.7369417538229017,5.5714998581254971,5.5714998581254971,5.8102348659003829,8.6833333333333336,8.6833333333333336,null,null,null,null,null,null,null,2008]
[null,2010,6.847157495902044,6.1491893093050063,6.1491893093050063,6.3087020974049057,8.6833333333333336,8.6833333333333336,null,null,null,null,null,null,null,2009]
[null,2011,6.1732269551245569,6.0728828392303909,6.0728828392303909,5.5763923244134608,4.9425806666666663,4.9425806666666663,null,null,null,null,null,null,null,2010]
[null,2012,5.542402737669506,5.2263690466660497,5.2263690466660497,6.1079996666666663,3.5970663038869262,3.5970663038869262,null,null,null,null,null,null,null,2011]
[null,2013,4.5379759157504562,3.7511928778220733,3.7511928778220733,6.1079996666666663,3.7277925088077142,3.7277925088077142,null,null,null,null,null,null,null,2012]
[null,2014,4.4226116194653082,3.8105399831305555,3.8105399831305555,6.1079996666666663,3.7277925088077142,3.7277925088077142,null,null,null,null,null,null,null,2013]
[null,2015,4.3489956828675194,3.7512742446826532,3.7512742446826532,6.1079996666666663,3.7277925088077142,3.7277925088077142,null,null,null,null,null,null,null,2014,null,{"$f":"R15*1000*100%","v":86.1},{"$f":"S15*1000*100%","v":43},{"$f":"S15*1000*100%","v":43},{"$f":"R15*1000*100%","v":86.1},{"$f":"S15*1000*100%","v":43}]
[null,2016,4.2912401620828993,3.70531202592871,3.70531202592871,6.1079996666666663,3.7277925088077142,3.7277925088077142,null,null,null,null,null,null,null,2015,null,{"$f":"R15*1000*35%+R16*1000*65%","v":68.614999999999995},{"$f":"S15*1000*35%+S16*1000*65%","v":34.29},43,86.1,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,null,{"$f":"R16*1000*33%+R17*1000*67%","v":44.795000000000002},{"$f":"S16*1000*33%+S17*1000*67%","v":22.364000000000004},43,86.1,43]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years of Incentive Payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","Wind","Wind","Wind"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Public","Commercial","Residential","Public","Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,1,5,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,1,5,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,1,5,5,5,5,5]

{"sheet":"IPP Proforma","index":3,"n_rows":101,"n_cols":45,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[null,"IPP Financing and Levelized Cost Calculation"]
[]
[null,"Select Case"]
[]
[null,"Utility","NVE South"]
[null,"Technology","Wind"]
[null,"Install Year",2016]
[null,"Customer Class","Public"]
[null,"Utiltiy Incentive Status","Incentivized"]
[]
[]
[null,"Resource Cost, Performance, & Financing Assumptions",null,null,null,null,null,null,null,"Summary Outputs"]
[]
[null,"System Cost",null,null,"Tax Assumptions",null,null,null,null,"LCOE and LCOC by Category",null,"$/MWh","$/kW-yr",null,"Checks",null,null,"=0"]
[null,"System Size (MW)",{"$f":"INDEX('Resource & Utility Inputs'!$L$9:$M$9,1,MATCH(technology,'Resource & Utility Inputs'!$L$8:$M$8,0))/1000","v":1E-3},null,"Income Tax - Federal",null,null,{"$f":"'Financial Inputs'!F27","v":0.35},null,"Capital",null,{"$f":"-($C76+NPV($H$33,$D76:$AQ76))/$C$85/(1-$H$18)","v":293.99388118346945},{"$f":"-($C76+NPV($H$33,$D76:$AQ76))/$C$86/(1-$H$18)","v":420.73021305094932},null,{"$f":"J16","v":"Capital"},null,{"$f":"TRANSPOSE('Equity Optimizer'!$G$46:$M$46)","v":293.99388118346957},{"$f":"Q16-L16","v":0}]
[null,"System Cost ($/kW)",{"$f":"INDEX('Resource & Utility Inputs'!$C$41:$H$53,MATCH($C$8,'Resource & Utility Inputs'!$B$11:$B$23,0),MATCH(technology&customerClass,'Resource & Utility Inputs'!$C$38:$H$38&'Resource & Utility Inputs'!$C$39:$H$39,0))*1000","v":3727.7925088077141},null,"Income Tax - State",null,null,{"$f":"'Financial Inputs'!F28","v":0},null,"Property Tax & Insurance",null,15.051070104222845,21.539359615592264,null,{"$f":"J17","v":"Property Tax & Insurance"},null,15.051070104222852,0]
[null,"System Cost ($)",{"$f":"$C$17*$C$16*1000","v":3727.7925088077141},null,"Income Tax - Effective Tax Rate",null,null,{"$f":"H16+H17*(1-H16)","v":0.35},null,"ITC",null,-116.30057625096828,-166.43600209312572,null,"ITC",null,-116.30057625096839,-1.1368683772161603E-13]
[null,"Months of Debt Service Reserve",{"$f":"'Financial Inputs'!E41","v":0},null,"Federal PTC ($/MWh)",null,null,{"$f":"INDEX('Financial Inputs'!$H$9:$H$21,MATCH(installYear,'Financial Inputs'!$F$9:$F$21,0))*(INDEX(OFFSET('Financial Inputs'!$I$9,0,MATCH(technology,{\"PV\",\"Wind\"},0)-1,13),MATCH(installYear,'Financial Inputs'!$F$9:$F$21,0))=\"PTC\")","v":0},null,"Fixed O&M",null,25.707948012810384,36.790256997840565,null,"Fixed O&M",null,25.707948012810395,0]
[null,"Initial Debt Service Reserve Funding ($)",{"$f":"-PMT($H$32, $H$34,+$C$16*$C$17*$H$31*10^3)*C19/12","v":0},null,"Federal PTC Payment Duration  (Years)",null,null,{"$f":"'Financial Inputs'!F31*(INDEX(OFFSET('Financial Inputs'!$I$9,0,MATCH(technology,{\"PV\",\"Wind\"},0)-1,13),MATCH(installYear,'Financial Inputs'!$F$9:$F$21,0))=\"PTC\")","v":0},null,"Utility Incentive",null,-42.319971531135145,-60.563473521726323,null,"Utility Incentive",null,-42.319971531135153,0]
[null,"Total System Cost ($)",{"$f":"C18+C20","v":3727.7925088077141},null,"Federal PTC Escalator",null,null,{"$f":"'Financial Inputs'!F30","v":0.02},null,"PTC",null,0,0,null,"PTC",null,0,0]
[null,null,null,null,"Federal ITC (% of Eligible Capital Costs)",null,null,{"$f":"INDEX('Financial Inputs'!$G$9:$G$21,MATCH(installYear,'Financial Inputs'!$B$9:$B$21,0),1)*(INDEX(OFFSET('Financial Inputs'!$I$9,0,MATCH(technology,{\"PV\",\"Wind\"},0)-1,13),MATCH(installYear,'Financial Inputs'!$F$9:$F$21,0))=\"ITC\")","v":0.3},null,"Total",null,{"$f":"SUM(L16:L21)","v":176.13235151839928},{"$f":"SUM(M16:M21)","v":252.06035404953008},null,"Total",null,176.13235151839928,0]
[null,"Performance Inputs",null,null,"% of Capital Costs Eligible for the Federal ITC",null,null,{"$f":"INDEX('Financial Inputs'!$F$33:$F$34,MATCH(technology,'Financial Inputs'!$E$33:$E$34,0),1)","v":0.95}]
[null,"Capacity Factor (AC)",{"$f":"SUMPRODUCT(('Resource & Utility Inputs'!$K$18:$N$30)*('Resource & Utility Inputs'!$J$18:$J$30=installYear)*('Resource & Utility Inputs'!K16:N16=C6)*('Resource & Utility Inputs'!K17:N17=C7))","v":0.16832997150917059},null,"Tax Depreciation Basis Reduction (% of ITC)",null,null,{"$f":"'Financial Inputs'!F32","v":0.5},null,null,null,null,null,null,"DSCR",null,{"$f":"'Equity Optimizer'!N46","v":1.4001719029798549},{"$f":"Q24-dscr","v":1.7763568394002505E-15}]
[null,"Annual Output for Year 1 (kWh)",{"$f":"8760*C24*C16","v":1.4745705504203344},null,"MACRS Term (Years)",null,null,{"$f":"INDEX('Financial Inputs'!$F$35:$F$36,MATCH(technology,'Financial Inputs'!$E$35:$E$36,0),1)","v":5},null,"DSCR, Equity Return, and CFADS",null,null,null,null,"Equity Return",null,{"$f":"H33","v":0.11927702702702704},{"$f":"ROUND(Q25-M27,5)","v":0}]
[null,"Degradation Factor",{"$f":"INDEX('Resource & Utility Inputs'!$L$13:$M$13,1,MATCH(technology,'Resource & Utility Inputs'!$L$12:$M$12,0))","v":5.0000000000000001E-3},null,null,null,null,null,null,"Achieved DSCR",null,null,{"$f":"'Debt and DSCR'!C17","v":1.4001719029798532},null,"CFADS Requirement",null,{"$f":"targetDSCR*SUM('Debt and DSCR'!D7:AQ7)","v":4007.0548670381563},{"$f":"IF(Q26<=M28,0)","v":0}]
[null,"System Economic Life (=PPA Term)",{"$f":"'Financial Inputs'!E45","v":20},null,"Financing",null,null,null,null,"Achieved Equity Return",null,null,{"$f":"IRR($C$71:$AS$71)","v":0.11927702702674249}]
[null,null,null,null,"Equity Share, Optimized for Min DSCR",null,null,{"$f":"MAX(1-'Equity Optimizer'!C46,'Financial Inputs'!E39)","v":0.55499999999999994},null,"CFADS Over Debt Term",null,null,{"$f":"SUMPRODUCT(D55:AQ55, 'Debt and DSCR'!D5:AQ5)","v":4007.5468846610702}]
[null,"Ongoing Costs",null,null,"Equity Share Manual Override",null,null,"n/a"]
[null,"Inflation (%/yr)",{"$f":"'Financial Inputs'!E47","v":0.02},null,"Equity Share (Active)",null,null,{"$f":"IF(ISNUMBER(H29),H29,H28)","v":0.55499999999999994}]
[null,"Fixed O&M Costs - Start Year ($/kW-yr)",{"$f":"OFFSET('Resource & Utility Inputs'!B34,0,MATCH($C$7,'Resource & Utility Inputs'!$C$33:$D$33,0))*(1+'IPP Proforma'!C30)^(installYear-'Resource & Utility Inputs'!$B$34)","v":31.836239999999997},null,"% Financed with Debt",null,null,{"$f":"1-H30","v":0.44500000000000006}]
[null,"Upfront Utility Incentive ($/kW installed)",{"$f":"IF($C$10=\"Incentivized\",INDEX('Resource & Utility Inputs'!$Q$22:$V$34,MATCH(installYear,'Resource & Utility Inputs'!$P$22:$P$34,0),MATCH(technology&customerClass,'Resource & Utility Inputs'!$Q$20:$V$20&'Resource & Utility Inputs'!$Q$21:$V$21,0)),0)","v":0},null,"Debt Interest Rate",null,null,{"$f":"INDEX('Financial Inputs'!$D$9:$D$21,MATCH($C$8,'Financial Inputs'!$B$9:$B$21,0))","v":6.5000000000000002E-2}]
[null,"PBI Utility Incentive ($/MWh generated)",{"$f":"IF(incentiveStatus=\"Incentivized\",INDEX('Resource & Utility Inputs'!$Q$42:$V$54,MATCH(installYear,'Resource & Utility Inputs'!$P$42:$P$54,0),MATCH(technology&customerClass,'Resource & Utility Inputs'!$Q$40:$V$40&'Resource & Utility Inputs'!$Q$41:$V$41,0)),0)","v":86.1},null,"Cost of Equity",null,null,{"$f":"(H35-H32*H31*(1-H18))/H30","v":0.11927702702702704}]
[null,"Years of Utility Incentive",{"$f":"INDEX('Resource & Utility Inputs'!$Q$59:$V$71,MATCH(installYear,'Resource & Utility Inputs'!$P$59:$P$71,0),MATCH(technology&customerClass,'Resource & Utility Inputs'!$Q$57:$V$57&'Resource & Utility Inputs'!$Q$58:$V$58,0))","v":5},null,"Debt Period  (Years)",null,null,{"$f":"'Financial Inputs'!E42","v":18}]
[null,"Property Tax (%)",{"$f":"'Financial Inputs'!F29","v":0},null,"WACC",null,null,{"$f":"INDEX('Financial Inputs'!$C$9:$C$21,MATCH($C$8,'Financial Inputs'!$B$9:$B$21,0))","v":8.5000000000000006E-2}]
[null,"Insurance (%)",{"$f":"'Financial Inputs'!E50","v":5.0000000000000001E-3},null,"Interest Rate on DSRF",null,null,{"$f":"H32/2","v":3.2500000000000001E-2}]
[null,null,null,null,"PPA Escalation Rate",null,null,{"$f":"'Financial Inputs'!E46","v":0}]
[null,null,null,null,"Equity Amount",null,null,{"$f":"H30*C21","v":2068.9248423882809}]
[null,null,null,null,"Debt Amount",null,null,{"$f":"H31*C21","v":1658.8676664194329}]
[null,"IPP Pro Forma"]
[null,null,null,"IF($C$26>=D46,-D48*$C$32)*(1+$C$33)^(D46)"]
[null,"Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,"Energy Production (MWh)",null,{"$f":"IF($C$27>=D42,C25,0)","v":1.4745705504203344},{"$f":"IF($C$27>=E42,D44*(1-$C$26),0)","v":1.4671976976682326},1.4598617091798913,1.4525624006339919,1.445299588630822,1.4380730906876678,1.4308827252342293,1.4237283116080581,1.4166096700500179,1.4095266216997677,1.402478988591269,1.3954665936483126,1.3884892606800709,1.3815468143766705,1.3746390803047872,1.3677658849032632,1.3609270554787469,1.3541224202013531,1.3473518081003464,1.3406150490598447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility Incentive",null,{"$f":"IF($C$34>=D42,IF($C$34=5,SUM($C$32:$C$33)*D44,SUM($C$32:$C$33)),0)","v":126.96052439119077},126.32572176923482,125.69409316038863,125.06562269458669,124.44029458111376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of Generation ($/MWh)",null,{"$f":"$C$87*(1+$H$37)","v":176.13235151839919},{"$f":"IF(E42<=$C$27,D46*(1+$H$37),0)","v":176.13235151839919},176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,176.13235151839919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Revenue ",null,{"$f":"D44*D46","v":259.71957852531369},258.42098063268713,257.12887572952366,255.84323135087607,254.56401519412168,253.29119511815105,252.02473914256029,250.76461544684747,249.51079236961326,248.26323840776516,247.02192221572636,245.78681260464771,244.55787854162446,243.33508914891632,242.11841370317174,240.90782163465587,239.70328252648261,238.50476611385017,237.31224228328094,236.12568107186456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Revenue",null,{"$f":"D47+D45","v":386.68010291650444},384.74670240192194,382.82296888991232,380.90885404546276,379.00430977523547,253.29119511815105,252.02473914256029,250.76461544684747,249.51079236961326,248.26323840776516,247.02192221572636,245.78681260464771,244.55787854162446,243.33508914891632,242.11841370317174,240.90782163465587,239.70328252648261,238.50476611385017,237.31224228328094,236.12568107186456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed O&M Costs",null,{"$f":"IF($C$27>=D42,-$C$16*$C$31*1000)*(1+$C$30)^(D42)","v":-32.4729648},-33.122424095999996,-33.784872577919991,-34.460570029478397,-35.149781430067968,-35.852777058669325,-36.569832599842705,-37.301229251839558,-38.047253836876351,-38.808198913613879,-39.584362891886151,-40.376050149723881,-41.183571152718358,-42.007242575772729,-42.847387427288169,-43.70433517583394,-44.578421879350621,-45.469990316937633,-46.37939012327638,-47.306977925741919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Tax",null,{"$f":"-$C$35*$C$18*MAX((1-(D$42-1)/$C$27),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurance",null,{"$f":"IF($C$27>=D42,-$C$36*$C$18*(1+$C$30)^(D42),0)","v":-19.011741794919342},-19.391976630817727,-19.779816163434081,-20.175412486702765,-20.578920736436821,-20.990499151165558,-21.410309134188864,-21.838515316872645,-22.275285623210095,-22.720791335674299,-23.175207162387782,-23.638711305635539,-24.111485531748251,-24.593715242383215,-25.085589547230875,-25.587301338175497,-26.099047364939008,-26.621028312237787,-27.153448878482539,-27.696517856052193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Costs",null,{"$f":"SUM(D50:D52)","v":-51.484706594919345},-52.514400726817726,-53.564688741354075,-54.635982516181159,-55.728702166504789,-56.843276209834883,-57.980141734031569,-59.139744568712203,-60.322539460086446,-61.528990249288178,-62.759570054273937,-64.01476145535942,-65.295056684466601,-66.600957818155948,-67.93297697451905,-69.29163651400944,-70.677469244289625,-72.091018629175423,-73.532839001758916,-75.003495781794115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Profit",null,{"$f":"D48+D53","v":335.19539632158512},332.23230167510422,329.25828014855824,326.27287152928159,323.2756076087307,196.44791890831618,194.04459740852872,191.62487087813525,189.1882529095268,186.73424815847699,184.26235216145244,181.7720511492883,179.26282185715786,176.73413133076036,174.18543672865269,171.61618512064643,169.02581328219298,166.41374748467473,163.77940328152204,161.12218529007043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Interest Expense",null,{"$f":"-'Debt and DSCR'!D8","v":-107.82639831726314},{"$f":"-'Debt and DSCR'!E8","v":-104.49945681274716},{"$f":"-'Debt and DSCR'!F8","v":-100.95626411043762},{"$f":"-'Debt and DSCR'!G8","v":-97.182763882477971},{"$f":"-'Debt and DSCR'!H8","v":-93.163986139700938},{"$f":"-'Debt and DSCR'!I8","v":-88.883987843643411},{"$f":"-'Debt and DSCR'!J8","v":-84.325789658342146},{"$f":"-'Debt and DSCR'!K8","v":-79.471308590996287},{"$f":"-'Debt and DSCR'!L8","v":-74.301286254272938},{"$f":"-'Debt and DSCR'!M8","v":-68.795212465662587},{"$f":"-'Debt and DSCR'!N8","v":-62.93124388079255},{"$f":"-'Debt and DSCR'!O8","v":-56.686117337905962},{"$f":"-'Debt and DSCR'!P8","v":-50.035057569731755},{"$f":"-'Debt and DSCR'!Q8","v":-42.951678916626221},{"$f":"-'Debt and DSCR'!R8","v":-35.40788065106883},{"$f":"-'Debt and DSCR'!S8","v":-27.373735498250202},{"$f":"-'Debt and DSCR'!T8","v":-18.817370910498365},{"$f":"-'Debt and DSCR'!U8","v":-9.7048426245426622},{"$f":"-'Debt and DSCR'!V8","v":0},{"$f":"-'Debt and DSCR'!W8","v":0},{"$f":"-'Debt and DSCR'!X8","v":0},{"$f":"-'Debt and DSCR'!Y8","v":0},{"$f":"-'Debt and DSCR'!Z8","v":0},{"$f":"-'Debt and DSCR'!AA8","v":0},{"$f":"-'Debt and DSCR'!AB8","v":0},{"$f":"-'Debt and DSCR'!AC8","v":0},{"$f":"-'Debt and DSCR'!AD8","v":0},{"$f":"-'Debt and DSCR'!AE8","v":0},{"$f":"-'Debt and DSCR'!AF8","v":0},{"$f":"-'Debt and DSCR'!AG8","v":0},{"$f":"-'Debt and DSCR'!AH8","v":0},{"$f":"-'Debt and DSCR'!AI8","v":0},{"$f":"-'Debt and DSCR'!AJ8","v":0},{"$f":"-'Debt and DSCR'!AK8","v":0},{"$f":"-'Debt and DSCR'!AL8","v":0},{"$f":"-'Debt and DSCR'!AM8","v":0},{"$f":"-'Debt and DSCR'!AN8","v":0},{"$f":"-'Debt and DSCR'!AO8","v":0},{"$f":"-'Debt and DSCR'!AP8","v":0},{"$f":"-'Debt and DSCR'!AQ8","v":0}]
[null,"Loan Repayment Expense (Principal)",null,{"$f":"-'Debt and DSCR'!D9","v":-51.183715454092209},{"$f":"-'Debt and DSCR'!E9","v":-54.510656958608195},{"$f":"-'Debt and DSCR'!F9","v":-58.053849660917734},{"$f":"-'Debt and DSCR'!G9","v":-61.827349888877379},{"$f":"-'Debt and DSCR'!H9","v":-65.846127631654412},{"$f":"-'Debt and DSCR'!I9","v":-70.126125927711939},{"$f":"-'Debt and DSCR'!J9","v":-74.684324113013204},{"$f":"-'Debt and DSCR'!K9","v":-79.538805180359063},{"$f":"-'Debt and DSCR'!L9","v":-84.708827517082412},{"$f":"-'Debt and DSCR'!M9","v":-90.214901305692763},{"$f":"-'Debt and DSCR'!N9","v":-96.0788698905628},{"$f":"-'Debt and DSCR'!O9","v":-102.32399643344939},{"$f":"-'Debt and DSCR'!P9","v":-108.9750562016236},{"$f":"-'Debt and DSCR'!Q9","v":-116.05843485472913},{"$f":"-'Debt and DSCR'!R9","v":-123.60223312028651},{"$f":"-'Debt and DSCR'!S9","v":-131.63637827310515},{"$f":"-'Debt and DSCR'!T9","v":-140.19274286085698},{"$f":"-'Debt and DSCR'!U9","v":-149.30527114681269},{"$f":"-'Debt and DSCR'!V9","v":0},{"$f":"-'Debt and DSCR'!W9","v":0},{"$f":"-'Debt and DSCR'!X9","v":0},{"$f":"-'Debt and DSCR'!Y9","v":0},{"$f":"-'Debt and DSCR'!Z9","v":0},{"$f":"-'Debt and DSCR'!AA9","v":0},{"$f":"-'Debt and DSCR'!AB9","v":0},{"$f":"-'Debt and DSCR'!AC9","v":0},{"$f":"-'Debt and DSCR'!AD9","v":0},{"$f":"-'Debt and DSCR'!AE9","v":0},{"$f":"-'Debt and DSCR'!AF9","v":0},{"$f":"-'Debt and DSCR'!AG9","v":0},{"$f":"-'Debt and DSCR'!AH9","v":0},{"$f":"-'Debt and DSCR'!AI9","v":0},{"$f":"-'Debt and DSCR'!AJ9","v":0},{"$f":"-'Debt and DSCR'!AK9","v":0},{"$f":"-'Debt and DSCR'!AL9","v":0},{"$f":"-'Debt and DSCR'!AM9","v":0},{"$f":"-'Debt and DSCR'!AN9","v":0},{"$f":"-'Debt and DSCR'!AO9","v":0},{"$f":"-'Debt and DSCR'!AP9","v":0},{"$f":"-'Debt and DSCR'!AQ9","v":0}]
[null,"Debt Service Reserve",null,{"$f":"$C$20*(IF('Debt and DSCR'!D4=0,-1, IF('Debt and DSCR'!D4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!E4=0,-1, IF('Debt and DSCR'!E4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!F4=0,-1, IF('Debt and DSCR'!F4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!G4=0,-1, IF('Debt and DSCR'!G4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!H4=0,-1, IF('Debt and DSCR'!H4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!I4=0,-1, IF('Debt and DSCR'!I4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!J4=0,-1, IF('Debt and DSCR'!J4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!K4=0,-1, IF('Debt and DSCR'!K4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!L4=0,-1, IF('Debt and DSCR'!L4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!M4=0,-1, IF('Debt and DSCR'!M4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!N4=0,-1, IF('Debt and DSCR'!N4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!O4=0,-1, IF('Debt and DSCR'!O4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!P4=0,-1, IF('Debt and DSCR'!P4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!Q4=0,-1, IF('Debt and DSCR'!Q4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!R4=0,-1, IF('Debt and DSCR'!R4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!S4=0,-1, IF('Debt and DSCR'!S4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!T4=0,-1, IF('Debt and DSCR'!T4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!U4=0,-1, IF('Debt and DSCR'!U4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!V4=0,-1, IF('Debt and DSCR'!V4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!W4=0,-1, IF('Debt and DSCR'!W4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!X4=0,-1, IF('Debt and DSCR'!X4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!Y4=0,-1, IF('Debt and DSCR'!Y4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!Z4=0,-1, IF('Debt and DSCR'!Z4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AA4=0,-1, IF('Debt and DSCR'!AA4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AB4=0,-1, IF('Debt and DSCR'!AB4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AC4=0,-1, IF('Debt and DSCR'!AC4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AD4=0,-1, IF('Debt and DSCR'!AD4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AE4=0,-1, IF('Debt and DSCR'!AE4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AF4=0,-1, IF('Debt and DSCR'!AF4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AG4=0,-1, IF('Debt and DSCR'!AG4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AH4=0,-1, IF('Debt and DSCR'!AH4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AI4=0,-1, IF('Debt and DSCR'!AI4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AJ4=0,-1, IF('Debt and DSCR'!AJ4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AK4=0,-1, IF('Debt and DSCR'!AK4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AL4=0,-1, IF('Debt and DSCR'!AL4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AM4=0,-1, IF('Debt and DSCR'!AM4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AN4=0,-1, IF('Debt and DSCR'!AN4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AO4=0,-1, IF('Debt and DSCR'!AO4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AP4=0,-1, IF('Debt and DSCR'!AP4=$H$34, 1, 0)))","v":0},{"$f":"$C$20*(IF('Debt and DSCR'!AQ4=0,-1, IF('Debt and DSCR'!AQ4=$H$34, 1, 0)))","v":0}]
[null,"Interest earned on DSRF",null,{"$f":"'Debt and DSCR'!D26","v":0},{"$f":"'Debt and DSCR'!E26","v":0},{"$f":"'Debt and DSCR'!F26","v":0},{"$f":"'Debt and DSCR'!G26","v":0},{"$f":"'Debt and DSCR'!H26","v":0},{"$f":"'Debt and DSCR'!I26","v":0},{"$f":"'Debt and DSCR'!J26","v":0},{"$f":"'Debt and DSCR'!K26","v":0},{"$f":"'Debt and DSCR'!L26","v":0},{"$f":"'Debt and DSCR'!M26","v":0},{"$f":"'Debt and DSCR'!N26","v":0},{"$f":"'Debt and DSCR'!O26","v":0},{"$f":"'Debt and DSCR'!P26","v":0},{"$f":"'Debt and DSCR'!Q26","v":0},{"$f":"'Debt and DSCR'!R26","v":0},{"$f":"'Debt and DSCR'!S26","v":0},{"$f":"'Debt and DSCR'!T26","v":0},{"$f":"'Debt and DSCR'!U26","v":0},{"$f":"'Debt and DSCR'!V26","v":0},{"$f":"'Debt and DSCR'!W26","v":0},{"$f":"'Debt and DSCR'!X26","v":0},{"$f":"'Debt and DSCR'!Y26","v":0},{"$f":"'Debt and DSCR'!Z26","v":0},{"$f":"'Debt and DSCR'!AA26","v":0},{"$f":"'Debt and DSCR'!AB26","v":0},{"$f":"'Debt and DSCR'!AC26","v":0},{"$f":"'Debt and DSCR'!AD26","v":0},{"$f":"'Debt and DSCR'!AE26","v":0},{"$f":"'Debt and DSCR'!AF26","v":0},{"$f":"'Debt and DSCR'!AG26","v":0},{"$f":"'Debt and DSCR'!AH26","v":0},{"$f":"'Debt and DSCR'!AI26","v":0},{"$f":"'Debt and DSCR'!AJ26","v":0},{"$f":"'Debt and DSCR'!AK26","v":0},{"$f":"'Debt and DSCR'!AL26","v":0},{"$f":"'Debt and DSCR'!AM26","v":0},{"$f":"'Debt and DSCR'!AN26","v":0},{"$f":"'Debt and DSCR'!AO26","v":0},{"$f":"'Debt and DSCR'!AP26","v":0},{"$f":"'Debt and DSCR'!AQ26","v":0}]
[null,"Net Finance Costs",null,{"$f":"D57+D58+D59+D60","v":-159.01011377135535},-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,-159.01011377135535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State tax refund/(paid)",null,{"$f":"Taxes!D12","v":0},{"$f":"Taxes!E12","v":0},{"$f":"Taxes!F12","v":0},{"$f":"Taxes!G12","v":0},{"$f":"Taxes!H12","v":0},{"$f":"Taxes!I12","v":0},{"$f":"Taxes!J12","v":0},{"$f":"Taxes!K12","v":0},{"$f":"Taxes!L12","v":0},{"$f":"Taxes!M12","v":0},{"$f":"Taxes!N12","v":0},{"$f":"Taxes!O12","v":0},{"$f":"Taxes!P12","v":0},{"$f":"Taxes!Q12","v":0},{"$f":"Taxes!R12","v":0},{"$f":"Taxes!S12","v":0},{"$f":"Taxes!T12","v":0},{"$f":"Taxes!U12","v":0},{"$f":"Taxes!V12","v":0},{"$f":"Taxes!W12","v":0},{"$f":"Taxes!X12","v":0},{"$f":"Taxes!Y12","v":0},{"$f":"Taxes!Z12","v":0},{"$f":"Taxes!AA12","v":0},{"$f":"Taxes!AB12","v":0},{"$f":"Taxes!AC12","v":0},{"$f":"Taxes!AD12","v":0},{"$f":"Taxes!AE12","v":0},{"$f":"Taxes!AF12","v":0},{"$f":"Taxes!AG12","v":0},{"$f":"Taxes!AH12","v":0},{"$f":"Taxes!AI12","v":0},{"$f":"Taxes!AJ12","v":0},{"$f":"Taxes!AK12","v":0},{"$f":"Taxes!AL12","v":0},{"$f":"Taxes!AM12","v":0},{"$f":"Taxes!AN12","v":0},{"$f":"Taxes!AO12","v":0},{"$f":"Taxes!AP12","v":0},{"$f":"Taxes!AQ12","v":0}]
[null,"Federal tax refund (paid)",null,{"$f":"Taxes!D22","v":144.18159603967038},{"$f":"Taxes!E24+Taxes!E22","v":278.31069684406788},{"$f":"Taxes!F24+Taxes!F22","v":134.90460991419349},{"$f":"Taxes!G24+Taxes!G22","v":48.704651640140156},{"$f":"Taxes!H24+Taxes!H22","v":48.347121802361009},{"$f":"Taxes!I24+Taxes!I22","v":26.79571878562524},{"$f":"Taxes!J24+Taxes!J22","v":-38.4015827125653},{"$f":"Taxes!K24+Taxes!K22","v":-39.253746800498639},{"$f":"Taxes!L24+Taxes!L22","v":-40.210438329338849},{"$f":"Taxes!M24+Taxes!M22","v":-41.27866249248504},{"$f":"Taxes!N24+Taxes!N22","v":-42.46588789823096},{"$f":"Taxes!O24+Taxes!O22","v":-43.78007683398382},{"$f":"Taxes!P24+Taxes!P22","v":-45.229717500599136},{"$f":"Taxes!Q24+Taxes!Q22","v":-46.823858344946942},{"$f":"Taxes!R24+Taxes!R22","v":-48.572144627154344},{"$f":"Taxes!S24+Taxes!S22","v":-50.484857367838678},{"$f":"Taxes!T24+Taxes!T22","v":-52.57295483009311},{"$f":"Taxes!U24+Taxes!U22","v":-54.848116701046223},{"$f":"Taxes!V24+Taxes!V22","v":-57.322791148532708},{"$f":"Taxes!W24+Taxes!W22","v":-56.392764851524646},{"$f":"Taxes!X24+Taxes!X22","v":0},{"$f":"Taxes!Y24+Taxes!Y22","v":0},{"$f":"Taxes!Z24+Taxes!Z22","v":0},{"$f":"Taxes!AA24+Taxes!AA22","v":0},{"$f":"Taxes!AB24+Taxes!AB22","v":0},{"$f":"Taxes!AC24+Taxes!AC22","v":0},{"$f":"Taxes!AD24+Taxes!AD22","v":0},{"$f":"Taxes!AE24+Taxes!AE22","v":0},{"$f":"Taxes!AF24+Taxes!AF22","v":0},{"$f":"Taxes!AG24+Taxes!AG22","v":0},{"$f":"Taxes!AH24+Taxes!AH22","v":0},{"$f":"Taxes!AI24+Taxes!AI22","v":0},{"$f":"Taxes!AJ24+Taxes!AJ22","v":0},{"$f":"Taxes!AK24+Taxes!AK22","v":0},{"$f":"Taxes!AL24+Taxes!AL22","v":0},{"$f":"Taxes!AM24+Taxes!AM22","v":0},{"$f":"Taxes!AN24+Taxes!AN22","v":0},{"$f":"Taxes!AO24+Taxes!AO22","v":0},{"$f":"Taxes!AP24+Taxes!AP22","v":0},{"$f":"Taxes!AQ24+Taxes!AQ22","v":0}]
[null,"Tax Credit - Federal PTC",null,{"$f":"Taxes!D23","v":0},{"$f":"Taxes!E23","v":0},{"$f":"Taxes!F23","v":0},{"$f":"Taxes!G23","v":0},{"$f":"Taxes!H23","v":0},{"$f":"Taxes!I23","v":0},{"$f":"Taxes!J23","v":0},{"$f":"Taxes!K23","v":0},{"$f":"Taxes!L23","v":0},{"$f":"Taxes!M23","v":0},{"$f":"Taxes!N23","v":0},{"$f":"Taxes!O23","v":0},{"$f":"Taxes!P23","v":0},{"$f":"Taxes!Q23","v":0},{"$f":"Taxes!R23","v":0},{"$f":"Taxes!S23","v":0},{"$f":"Taxes!T23","v":0},{"$f":"Taxes!U23","v":0},{"$f":"Taxes!V23","v":0},{"$f":"Taxes!W23","v":0},{"$f":"Taxes!X23","v":0},{"$f":"Taxes!Y23","v":0},{"$f":"Taxes!Z23","v":0},{"$f":"Taxes!AA23","v":0},{"$f":"Taxes!AB23","v":0},{"$f":"Taxes!AC23","v":0},{"$f":"Taxes!AD23","v":0},{"$f":"Taxes!AE23","v":0},{"$f":"Taxes!AF23","v":0},{"$f":"Taxes!AG23","v":0},{"$f":"Taxes!AH23","v":0},{"$f":"Taxes!AI23","v":0},{"$f":"Taxes!AJ23","v":0},{"$f":"Taxes!AK23","v":0},{"$f":"Taxes!AL23","v":0},{"$f":"Taxes!AM23","v":0},{"$f":"Taxes!AN23","v":0},{"$f":"Taxes!AO23","v":0},{"$f":"Taxes!AP23","v":0},{"$f":"Taxes!AQ23","v":0}]
[null,"Tax Credit - Federal ITC",null,{"$f":"Taxes!D24","v":1062.4208650101984},{"$f":"Taxes!E24","v":0},{"$f":"Taxes!F24","v":0},{"$f":"Taxes!G24","v":0},{"$f":"Taxes!H24","v":0},{"$f":"Taxes!I24","v":0},{"$f":"Taxes!J24","v":0},{"$f":"Taxes!K24","v":0},{"$f":"Taxes!L24","v":0},{"$f":"Taxes!M24","v":0},{"$f":"Taxes!N24","v":0},{"$f":"Taxes!O24","v":0},{"$f":"Taxes!P24","v":0},{"$f":"Taxes!Q24","v":0},{"$f":"Taxes!R24","v":0},{"$f":"Taxes!S24","v":0},{"$f":"Taxes!T24","v":0},{"$f":"Taxes!U24","v":0},{"$f":"Taxes!V24","v":0},{"$f":"Taxes!W24","v":0},{"$f":"Taxes!X24","v":0},{"$f":"Taxes!Y24","v":0},{"$f":"Taxes!Z24","v":0},{"$f":"Taxes!AA24","v":0},{"$f":"Taxes!AB24","v":0},{"$f":"Taxes!AC24","v":0},{"$f":"Taxes!AD24","v":0},{"$f":"Taxes!AE24","v":0},{"$f":"Taxes!AF24","v":0},{"$f":"Taxes!AG24","v":0},{"$f":"Taxes!AH24","v":0},{"$f":"Taxes!AI24","v":0},{"$f":"Taxes!AJ24","v":0},{"$f":"Taxes!AK24","v":0},{"$f":"Taxes!AL24","v":0},{"$f":"Taxes!AM24","v":0},{"$f":"Taxes!AN24","v":0},{"$f":"Taxes!AO24","v":0},{"$f":"Taxes!AP24","v":0},{"$f":"Taxes!AQ24","v":0}]
[null,"Taxes Refunded/(Paid)",null,{"$f":"Taxes!D26","v":1206.6024610498689},{"$f":"Taxes!E26","v":278.31069684406788},{"$f":"Taxes!F26","v":134.90460991419349},{"$f":"Taxes!G26","v":48.704651640140156},{"$f":"Taxes!H26","v":48.347121802361009},{"$f":"Taxes!I26","v":26.79571878562524},{"$f":"Taxes!J26","v":-38.4015827125653},{"$f":"Taxes!K26","v":-39.253746800498639},{"$f":"Taxes!L26","v":-40.210438329338849},{"$f":"Taxes!M26","v":-41.27866249248504},{"$f":"Taxes!N26","v":-42.46588789823096},{"$f":"Taxes!O26","v":-43.78007683398382},{"$f":"Taxes!P26","v":-45.229717500599136},{"$f":"Taxes!Q26","v":-46.823858344946942},{"$f":"Taxes!R26","v":-48.572144627154344},{"$f":"Taxes!S26","v":-50.484857367838678},{"$f":"Taxes!T26","v":-52.57295483009311},{"$f":"Taxes!U26","v":-54.848116701046223},{"$f":"Taxes!V26","v":-57.322791148532708},{"$f":"Taxes!W26","v":-56.392764851524646},{"$f":"Taxes!X26","v":0},{"$f":"Taxes!Y26","v":0},{"$f":"Taxes!Z26","v":0},{"$f":"Taxes!AA26","v":0},{"$f":"Taxes!AB26","v":0},{"$f":"Taxes!AC26","v":0},{"$f":"Taxes!AD26","v":0},{"$f":"Taxes!AE26","v":0},{"$f":"Taxes!AF26","v":0},{"$f":"Taxes!AG26","v":0},{"$f":"Taxes!AH26","v":0},{"$f":"Taxes!AI26","v":0},{"$f":"Taxes!AJ26","v":0},{"$f":"Taxes!AK26","v":0},{"$f":"Taxes!AL26","v":0},{"$f":"Taxes!AM26","v":0},{"$f":"Taxes!AN26","v":0},{"$f":"Taxes!AO26","v":0},{"$f":"Taxes!AP26","v":0},{"$f":"Taxes!AQ26","v":0}]
[]
[null,"Equity Investment",{"$f":"-H38","v":-2068.9248423882809}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check:"]
[null,"After-Tax Equity Cash Flow",{"$f":"C48+C53+C61+C69+C64","v":-2068.9248423882809},{"$f":"D48+D53+D61+D67","v":1382.7877436000986},451.53288474781675,305.15277629139638,215.96740939806639,212.61261563973636,64.233523922586073,-3.3670990753919341,-6.6389896937187345,-10.032299191167404,-13.554528105363403,-17.213649508133869,-21.018139456050868,-24.977009414796626,-29.099840785541929,-33.396821669857005,-37.878786018547594,-42.557255319255475,-47.444482987726843,106.45661213298933,104.72942043854579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IRR(C71:AQ71),5)-ROUND(H33,5)","v":0},{"$f":"ROUND(NPV(H33,$C$71:$AQ$71),3)","v":0}]
[]
[null,"Levelized Cost of Energy"]
[]
[null,"Levelization of Cost by Category",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Capital Costs",{"$f":"C71","v":-2068.9248423882809},{"$f":"D61-(D57-$C$18*VLOOKUP($H$25,$C$93:$AQ$101,D92+1)+D60)*$H$18","v":139.67460125622677},295.0774570995701,126.83223525917617,25.308447542638959,23.901875332666975,-52.748421048516647,-129.4960873909356,-131.19515576450664,-133.00466358235983,-134.93178940837345,-136.98417841307796,-139.16997270308826,-141.49784362194924,-143.97702615053618,-146.61735554348127,-149.42930634696779,-152.42403395268093,-155.61341885276542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Tax & Insurance",null,{"$f":"+SUM(D51:D52)*(1-$H$18)","v":-12.357632166697572},-12.604784810031523,-12.856880506232153,-13.114018116356798,-13.376298478683934,-13.643824448257613,-13.916700937222762,-14.19503495596722,-14.478935655086563,-14.768514368188296,-15.063884655552059,-15.3651623486631,-15.672465595636364,-15.985914907549091,-16.305633205700069,-16.631745869814072,-16.964380787210356,-17.30366840295456,-17.649741771013652,-18.002736606433928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,{"$f":"(IF(D42=1,1,0)-VLOOKUP($H$25,$C$93:$AQ$101,D92+1)*$H$24*$H$16)*$H$23*$C$18*$H$22","v":1025.2361347348415},-59.495568440571105,-35.697341064342666,-21.418404638605594,-21.418404638605594,-10.709202319302797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Operations & Maintenance",null,{"$f":"D50*(1-$H$18)","v":-21.107427120000001},-21.529575662399999,-21.960167175647996,-22.399370519160961,-22.847357929544181,-23.304305088135063,-23.770391189897758,-24.245799013695713,-24.730714993969627,-25.225329293849022,-25.729835879726,-26.244432597320522,-26.769321249266934,-27.304707674252274,-27.85080182773731,-28.407817864292063,-28.975974221577903,-29.555493706009461,-30.146603580129646,-30.749535651732248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility Incentive",null,{"$f":"D45*(1-$H$18)","v":82.524340854274001},82.111719150002628,81.70116055425261,81.292654751481351,80.886191477723941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Tax Credit",null,{"$f":"IF(D42<=$H$20,$H$19*(1+$H$21)^(Taxes!D4)*D44,0)","v":0},{"$f":"IF(E42<=$H$20,$H$19*(1+$H$21)^(Taxes!E4)*E44,0)","v":0},{"$f":"IF(F42<=$H$20,$H$19*(1+$H$21)^(Taxes!F4)*F44,0)","v":0},{"$f":"IF(G42<=$H$20,$H$19*(1+$H$21)^(Taxes!G4)*G44,0)","v":0},{"$f":"IF(H42<=$H$20,$H$19*(1+$H$21)^(Taxes!H4)*H44,0)","v":0},{"$f":"IF(I42<=$H$20,$H$19*(1+$H$21)^(Taxes!I4)*I44,0)","v":0},{"$f":"IF(J42<=$H$20,$H$19*(1+$H$21)^(Taxes!J4)*J44,0)","v":0},{"$f":"IF(K42<=$H$20,$H$19*(1+$H$21)^(Taxes!K4)*K44,0)","v":0},{"$f":"IF(L42<=$H$20,$H$19*(1+$H$21)^(Taxes!L4)*L44,0)","v":0},{"$f":"IF(M42<=$H$20,$H$19*(1+$H$21)^(Taxes!M4)*M44,0)","v":0},{"$f":"IF(N42<=$H$20,$H$19*(1+$H$21)^(Taxes!N4)*N44,0)","v":0},{"$f":"IF(O42<=$H$20,$H$19*(1+$H$21)^(Taxes!O4)*O44,0)","v":0},{"$f":"IF(P42<=$H$20,$H$19*(1+$H$21)^(Taxes!P4)*P44,0)","v":0},{"$f":"IF(Q42<=$H$20,$H$19*(1+$H$21)^(Taxes!Q4)*Q44,0)","v":0},{"$f":"IF(R42<=$H$20,$H$19*(1+$H$21)^(Taxes!R4)*R44,0)","v":0},{"$f":"IF(S42<=$H$20,$H$19*(1+$H$21)^(Taxes!S4)*S44,0)","v":0},{"$f":"IF(T42<=$H$20,$H$19*(1+$H$21)^(Taxes!T4)*T44,0)","v":0},{"$f":"IF(U42<=$H$20,$H$19*(1+$H$21)^(Taxes!U4)*U44,0)","v":0},{"$f":"IF(V42<=$H$20,$H$19*(1+$H$21)^(Taxes!V4)*V44,0)","v":0},{"$f":"IF(W42<=$H$20,$H$19*(1+$H$21)^(Taxes!W4)*W44,0)","v":0},{"$f":"IF(X42<=$H$20,$H$19*(1+$H$21)^(Taxes!X4)*X44,0)","v":0},{"$f":"IF(Y42<=$H$20,$H$19*(1+$H$21)^(Taxes!Y4)*Y44,0)","v":0},{"$f":"IF(Z42<=$H$20,$H$19*(1+$H$21)^(Taxes!Z4)*Z44,0)","v":0},{"$f":"IF(AA42<=$H$20,$H$19*(1+$H$21)^(Taxes!AA4)*AA44,0)","v":0},{"$f":"IF(AB42<=$H$20,$H$19*(1+$H$21)^(Taxes!AB4)*AB44,0)","v":0},{"$f":"IF(AC42<=$H$20,$H$19*(1+$H$21)^(Taxes!AC4)*AC44,0)","v":0},{"$f":"IF(AD42<=$H$20,$H$19*(1+$H$21)^(Taxes!AD4)*AD44,0)","v":0},{"$f":"IF(AE42<=$H$20,$H$19*(1+$H$21)^(Taxes!AE4)*AE44,0)","v":0},{"$f":"IF(AF42<=$H$20,$H$19*(1+$H$21)^(Taxes!AF4)*AF44,0)","v":0},{"$f":"IF(AG42<=$H$20,$H$19*(1+$H$21)^(Taxes!AG4)*AG44,0)","v":0},{"$f":"IF(AH42<=$H$20,$H$19*(1+$H$21)^(Taxes!AH4)*AH44,0)","v":0},{"$f":"IF(AI42<=$H$20,$H$19*(1+$H$21)^(Taxes!AI4)*AI44,0)","v":0},{"$f":"IF(AJ42<=$H$20,$H$19*(1+$H$21)^(Taxes!AJ4)*AJ44,0)","v":0},{"$f":"IF(AK42<=$H$20,$H$19*(1+$H$21)^(Taxes!AK4)*AK44,0)","v":0},{"$f":"IF(AL42<=$H$20,$H$19*(1+$H$21)^(Taxes!AL4)*AL44,0)","v":0},{"$f":"IF(AM42<=$H$20,$H$19*(1+$H$21)^(Taxes!AM4)*AM44,0)","v":0},{"$f":"IF(AN42<=$H$20,$H$19*(1+$H$21)^(Taxes!AN4)*AN44,0)","v":0},{"$f":"IF(AO42<=$H$20,$H$19*(1+$H$21)^(Taxes!AO4)*AO44,0)","v":0},{"$f":"IF(AP42<=$H$20,$H$19*(1+$H$21)^(Taxes!AP4)*AP44,0)","v":0},{"$f":"IF(AQ42<=$H$20,$H$19*(1+$H$21)^(Taxes!AQ4)*AQ44,0)","v":0}]
[null,"Total",{"$f":"SUM(C76:C81)","v":-2068.9248423882809},1213.9700175586447,283.55924733657014,138.01900706720596,49.669309019996959,47.146005763557206,-100.40575290421214,-167.18317951805614,-169.63598973416958,-172.21431423141601,-174.92563307041078,-177.77789894835604,-180.77956764907188,-183.93963046685255,-187.26764873233756,-190.77379057691866,-194.46887008107393,-198.36438896146919,-202.47258096172945,-47.796345351143302,-48.752272258166172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discount Rate",{"$f":"(1+H33)/(1+H37)-1","v":0.11927702702702714}]
[null,"NPV Energy",{"$f":"NPV(C84,$D$44:$AQ$44)+$C$44","v":10.738032831543519}]
[null,"NPV Capacity",{"$f":"-PV(C84,C27,C16)*1000","v":7.5034210771991896}]
[null,"LCOE ($/MWh)",{"$f":"-(C82+NPV(H33,D82:AQ82))/C85/(1-$H$18)","v":176.13235151839919}]
[]
[]
[null,"MACRS Schedules"]
[]
[null,"MACRS Schedule","Term",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,0]
[null,null,3,0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2]
[null,null,5,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,7,0.1429,0.24489999999999998,0.17489999999999997,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.929999999999999E-2,4.4600000000000001E-2]
[null,null,10,0.1,0.18,0.14400000000000002,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5599999999999992E-2,6.5500000000000003E-2,3.2799999999999996E-2]
[null,null,15,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9500000000000002E-2]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2]
[null,null,"5 + Bonus",{"$f":"50%+50%*D95","v":0.6},{"$f":"50%*E95","v":0.16},{"$f":"50%*F95","v":9.6000000000000002E-2},{"$f":"50%*G95","v":5.7599999999999998E-2},{"$f":"50%*H95","v":5.7599999999999998E-2},{"$f":"50%*I95","v":2.8799999999999999E-2}]

{"sheet":"Taxes","index":4,"n_rows":26,"n_cols":43,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Taxes"]
[]
[null,"Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"State Taxes"]
[null,"Taxable operating income",null,{"$f":"+'IPP Proforma'!D55+'IPP Proforma'!D60","v":335.19539632158512},{"$f":"+'IPP Proforma'!E55+'IPP Proforma'!E60","v":332.23230167510422},{"$f":"+'IPP Proforma'!F55+'IPP Proforma'!F60","v":329.25828014855824},{"$f":"+'IPP Proforma'!G55+'IPP Proforma'!G60","v":326.27287152928159},{"$f":"+'IPP Proforma'!H55+'IPP Proforma'!H60","v":323.2756076087307},{"$f":"+'IPP Proforma'!I55+'IPP Proforma'!I60","v":196.44791890831618},{"$f":"+'IPP Proforma'!J55+'IPP Proforma'!J60","v":194.04459740852872},{"$f":"+'IPP Proforma'!K55+'IPP Proforma'!K60","v":191.62487087813525},{"$f":"+'IPP Proforma'!L55+'IPP Proforma'!L60","v":189.1882529095268},{"$f":"+'IPP Proforma'!M55+'IPP Proforma'!M60","v":186.73424815847699},{"$f":"+'IPP Proforma'!N55+'IPP Proforma'!N60","v":184.26235216145244},{"$f":"+'IPP Proforma'!O55+'IPP Proforma'!O60","v":181.7720511492883},{"$f":"+'IPP Proforma'!P55+'IPP Proforma'!P60","v":179.26282185715786},{"$f":"+'IPP Proforma'!Q55+'IPP Proforma'!Q60","v":176.73413133076036},{"$f":"+'IPP Proforma'!R55+'IPP Proforma'!R60","v":174.18543672865269},{"$f":"+'IPP Proforma'!S55+'IPP Proforma'!S60","v":171.61618512064643},{"$f":"+'IPP Proforma'!T55+'IPP Proforma'!T60","v":169.02581328219298},{"$f":"+'IPP Proforma'!U55+'IPP Proforma'!U60","v":166.41374748467473},{"$f":"+'IPP Proforma'!V55+'IPP Proforma'!V60","v":163.77940328152204},{"$f":"+'IPP Proforma'!W55+'IPP Proforma'!W60","v":161.12218529007043},{"$f":"+'IPP Proforma'!X55+'IPP Proforma'!X60","v":0},{"$f":"+'IPP Proforma'!Y55+'IPP Proforma'!Y60","v":0},{"$f":"+'IPP Proforma'!Z55+'IPP Proforma'!Z60","v":0},{"$f":"+'IPP Proforma'!AA55+'IPP Proforma'!AA60","v":0},{"$f":"+'IPP Proforma'!AB55+'IPP Proforma'!AB60","v":0},{"$f":"+'IPP Proforma'!AC55+'IPP Proforma'!AC60","v":0},{"$f":"+'IPP Proforma'!AD55+'IPP Proforma'!AD60","v":0},{"$f":"+'IPP Proforma'!AE55+'IPP Proforma'!AE60","v":0},{"$f":"+'IPP Proforma'!AF55+'IPP Proforma'!AF60","v":0},{"$f":"+'IPP Proforma'!AG55+'IPP Proforma'!AG60","v":0},{"$f":"+'IPP Proforma'!AH55+'IPP Proforma'!AH60","v":0},{"$f":"+'IPP Proforma'!AI55+'IPP Proforma'!AI60","v":0},{"$f":"+'IPP Proforma'!AJ55+'IPP Proforma'!AJ60","v":0},{"$f":"+'IPP Proforma'!AK55+'IPP Proforma'!AK60","v":0},{"$f":"+'IPP Proforma'!AL55+'IPP Proforma'!AL60","v":0},{"$f":"+'IPP Proforma'!AM55+'IPP Proforma'!AM60","v":0},{"$f":"+'IPP Proforma'!AN55+'IPP Proforma'!AN60","v":0},{"$f":"+'IPP Proforma'!AO55+'IPP Proforma'!AO60","v":0},{"$f":"+'IPP Proforma'!AP55+'IPP Proforma'!AP60","v":0},{"$f":"+'IPP Proforma'!AQ55+'IPP Proforma'!AQ60","v":0}]
[null,"Depreciation schedule (assumes LLP entity)",null,{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!D92+1)","v":0.2},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!E92+1)","v":0.32},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!F92+1)","v":0.192},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!G92+1)","v":0.1152},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!H92+1)","v":0.1152},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!I92+1)","v":5.7599999999999998E-2},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!J92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!K92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!L92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!M92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!N92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!O92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!P92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!Q92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!R92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!S92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!T92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!U92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!V92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!W92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!X92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!Y92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!Z92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AA92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AB92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AC92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AD92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AE92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AF92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AG92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AH92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AI92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AJ92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AK92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AL92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AM92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AN92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AO92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AP92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AQ92+1)","v":0}]
[0.95,"Depreciation  Basis",{"$f":"'IPP Proforma'!C18","v":3727.7925088077141}]
[null,"Depreciation ",null,{"$f":"+$C8*D7","v":745.55850176154286},1192.8936028184685,715.73616169108107,429.44169701464864,429.44169701464864,214.72084850732432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,{"$f":"+'IPP Proforma'!D57","v":-107.82639831726314},{"$f":"+'IPP Proforma'!E57","v":-104.49945681274716},{"$f":"+'IPP Proforma'!F57","v":-100.95626411043762},{"$f":"+'IPP Proforma'!G57","v":-97.182763882477971},{"$f":"+'IPP Proforma'!H57","v":-93.163986139700938},{"$f":"+'IPP Proforma'!I57","v":-88.883987843643411},{"$f":"+'IPP Proforma'!J57","v":-84.325789658342146},{"$f":"+'IPP Proforma'!K57","v":-79.471308590996287},{"$f":"+'IPP Proforma'!L57","v":-74.301286254272938},{"$f":"+'IPP Proforma'!M57","v":-68.795212465662587},{"$f":"+'IPP Proforma'!N57","v":-62.93124388079255},{"$f":"+'IPP Proforma'!O57","v":-56.686117337905962},{"$f":"+'IPP Proforma'!P57","v":-50.035057569731755},{"$f":"+'IPP Proforma'!Q57","v":-42.951678916626221},{"$f":"+'IPP Proforma'!R57","v":-35.40788065106883},{"$f":"+'IPP Proforma'!S57","v":-27.373735498250202},{"$f":"+'IPP Proforma'!T57","v":-18.817370910498365},{"$f":"+'IPP Proforma'!U57","v":-9.7048426245426622},{"$f":"+'IPP Proforma'!V57","v":0},{"$f":"+'IPP Proforma'!W57","v":0},{"$f":"+'IPP Proforma'!X57","v":0},{"$f":"+'IPP Proforma'!Y57","v":0},{"$f":"+'IPP Proforma'!Z57","v":0},{"$f":"+'IPP Proforma'!AA57","v":0},{"$f":"+'IPP Proforma'!AB57","v":0},{"$f":"+'IPP Proforma'!AC57","v":0},{"$f":"+'IPP Proforma'!AD57","v":0},{"$f":"+'IPP Proforma'!AE57","v":0},{"$f":"+'IPP Proforma'!AF57","v":0},{"$f":"+'IPP Proforma'!AG57","v":0},{"$f":"+'IPP Proforma'!AH57","v":0},{"$f":"+'IPP Proforma'!AI57","v":0},{"$f":"+'IPP Proforma'!AJ57","v":0},{"$f":"+'IPP Proforma'!AK57","v":0},{"$f":"+'IPP Proforma'!AL57","v":0},{"$f":"+'IPP Proforma'!AM57","v":0},{"$f":"+'IPP Proforma'!AN57","v":0},{"$f":"+'IPP Proforma'!AO57","v":0},{"$f":"+'IPP Proforma'!AP57","v":0},{"$f":"+'IPP Proforma'!AQ57","v":0}]
[null,"Taxable income",null,{"$f":"+D6-D9+D10","v":-518.1895037572209},-965.16075795611141,-487.43414565296041,-200.35158936784501,-199.33007554561888,-107.15691744265155,109.71880775018657,112.15356228713897,114.88696665525386,117.9390356928144,121.33110828065989,125.08593381138235,129.22776428742611,133.78245241413413,138.77755607758385,144.24244962239624,150.20844237169462,156.70890486013207,163.77940328152204,161.12218529007043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax  refund/(paid)",{"$f":"+'IPP Proforma'!H17","v":0},{"$f":"-$C$12*D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal Taxes"]
[null,"Taxable operating income",null,{"$f":"+'IPP Proforma'!D55+'IPP Proforma'!D60","v":335.19539632158512},{"$f":"+'IPP Proforma'!E55+'IPP Proforma'!E60","v":332.23230167510422},{"$f":"+'IPP Proforma'!F55+'IPP Proforma'!F60","v":329.25828014855824},{"$f":"+'IPP Proforma'!G55+'IPP Proforma'!G60","v":326.27287152928159},{"$f":"+'IPP Proforma'!H55+'IPP Proforma'!H60","v":323.2756076087307},{"$f":"+'IPP Proforma'!I55+'IPP Proforma'!I60","v":196.44791890831618},{"$f":"+'IPP Proforma'!J55+'IPP Proforma'!J60","v":194.04459740852872},{"$f":"+'IPP Proforma'!K55+'IPP Proforma'!K60","v":191.62487087813525},{"$f":"+'IPP Proforma'!L55+'IPP Proforma'!L60","v":189.1882529095268},{"$f":"+'IPP Proforma'!M55+'IPP Proforma'!M60","v":186.73424815847699},{"$f":"+'IPP Proforma'!N55+'IPP Proforma'!N60","v":184.26235216145244},{"$f":"+'IPP Proforma'!O55+'IPP Proforma'!O60","v":181.7720511492883},{"$f":"+'IPP Proforma'!P55+'IPP Proforma'!P60","v":179.26282185715786},{"$f":"+'IPP Proforma'!Q55+'IPP Proforma'!Q60","v":176.73413133076036},{"$f":"+'IPP Proforma'!R55+'IPP Proforma'!R60","v":174.18543672865269},{"$f":"+'IPP Proforma'!S55+'IPP Proforma'!S60","v":171.61618512064643},{"$f":"+'IPP Proforma'!T55+'IPP Proforma'!T60","v":169.02581328219298},{"$f":"+'IPP Proforma'!U55+'IPP Proforma'!U60","v":166.41374748467473},{"$f":"+'IPP Proforma'!V55+'IPP Proforma'!V60","v":163.77940328152204},{"$f":"+'IPP Proforma'!W55+'IPP Proforma'!W60","v":161.12218529007043},{"$f":"+'IPP Proforma'!X55+'IPP Proforma'!X60","v":0},{"$f":"+'IPP Proforma'!Y55+'IPP Proforma'!Y60","v":0},{"$f":"+'IPP Proforma'!Z55+'IPP Proforma'!Z60","v":0},{"$f":"+'IPP Proforma'!AA55+'IPP Proforma'!AA60","v":0},{"$f":"+'IPP Proforma'!AB55+'IPP Proforma'!AB60","v":0},{"$f":"+'IPP Proforma'!AC55+'IPP Proforma'!AC60","v":0},{"$f":"+'IPP Proforma'!AD55+'IPP Proforma'!AD60","v":0},{"$f":"+'IPP Proforma'!AE55+'IPP Proforma'!AE60","v":0},{"$f":"+'IPP Proforma'!AF55+'IPP Proforma'!AF60","v":0},{"$f":"+'IPP Proforma'!AG55+'IPP Proforma'!AG60","v":0},{"$f":"+'IPP Proforma'!AH55+'IPP Proforma'!AH60","v":0},{"$f":"+'IPP Proforma'!AI55+'IPP Proforma'!AI60","v":0},{"$f":"+'IPP Proforma'!AJ55+'IPP Proforma'!AJ60","v":0},{"$f":"+'IPP Proforma'!AK55+'IPP Proforma'!AK60","v":0},{"$f":"+'IPP Proforma'!AL55+'IPP Proforma'!AL60","v":0},{"$f":"+'IPP Proforma'!AM55+'IPP Proforma'!AM60","v":0},{"$f":"+'IPP Proforma'!AN55+'IPP Proforma'!AN60","v":0},{"$f":"+'IPP Proforma'!AO55+'IPP Proforma'!AO60","v":0},{"$f":"+'IPP Proforma'!AP55+'IPP Proforma'!AP60","v":0},{"$f":"+'IPP Proforma'!AQ55+'IPP Proforma'!AQ60","v":0}]
[null,"Depreciation schedule",null,{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!D92+1)","v":0.2},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!E92+1)","v":0.32},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!F92+1)","v":0.192},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!G92+1)","v":0.1152},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!H92+1)","v":0.1152},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!I92+1)","v":5.7599999999999998E-2},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!J92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!K92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!L92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!M92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!N92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!O92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!P92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!Q92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!R92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!S92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!T92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!U92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!V92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!W92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!X92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!Y92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!Z92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AA92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AB92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AC92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AD92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AE92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AF92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AG92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AH92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AI92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AJ92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AK92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AL92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AM92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AN92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AO92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AP92+1)","v":0},{"$f":"VLOOKUP('IPP Proforma'!$H$25,'IPP Proforma'!$C$93:$AQ$101,'IPP Proforma'!AQ92+1)","v":0}]
[0.95,"Depreciation basis",{"$f":"C8-D24*'IPP Proforma'!$H$24","v":3196.582076302615}]
[null,"Depreciation",null,{"$f":"+$C17*D16","v":639.31641526052306},1022.9062644168368,613.74375865010211,368.24625519006122,368.24625519006122,184.12312759503061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,{"$f":"+'IPP Proforma'!D57","v":-107.82639831726314},{"$f":"+'IPP Proforma'!E57","v":-104.49945681274716},{"$f":"+'IPP Proforma'!F57","v":-100.95626411043762},{"$f":"+'IPP Proforma'!G57","v":-97.182763882477971},{"$f":"+'IPP Proforma'!H57","v":-93.163986139700938},{"$f":"+'IPP Proforma'!I57","v":-88.883987843643411},{"$f":"+'IPP Proforma'!J57","v":-84.325789658342146},{"$f":"+'IPP Proforma'!K57","v":-79.471308590996287},{"$f":"+'IPP Proforma'!L57","v":-74.301286254272938},{"$f":"+'IPP Proforma'!M57","v":-68.795212465662587},{"$f":"+'IPP Proforma'!N57","v":-62.93124388079255},{"$f":"+'IPP Proforma'!O57","v":-56.686117337905962},{"$f":"+'IPP Proforma'!P57","v":-50.035057569731755},{"$f":"+'IPP Proforma'!Q57","v":-42.951678916626221},{"$f":"+'IPP Proforma'!R57","v":-35.40788065106883},{"$f":"+'IPP Proforma'!S57","v":-27.373735498250202},{"$f":"+'IPP Proforma'!T57","v":-18.817370910498365},{"$f":"+'IPP Proforma'!U57","v":-9.7048426245426622},{"$f":"+'IPP Proforma'!V57","v":0},{"$f":"+'IPP Proforma'!W57","v":0},{"$f":"+'IPP Proforma'!X57","v":0},{"$f":"+'IPP Proforma'!Y57","v":0},{"$f":"+'IPP Proforma'!Z57","v":0},{"$f":"+'IPP Proforma'!AA57","v":0},{"$f":"+'IPP Proforma'!AB57","v":0},{"$f":"+'IPP Proforma'!AC57","v":0},{"$f":"+'IPP Proforma'!AD57","v":0},{"$f":"+'IPP Proforma'!AE57","v":0},{"$f":"+'IPP Proforma'!AF57","v":0},{"$f":"+'IPP Proforma'!AG57","v":0},{"$f":"+'IPP Proforma'!AH57","v":0},{"$f":"+'IPP Proforma'!AI57","v":0},{"$f":"+'IPP Proforma'!AJ57","v":0},{"$f":"+'IPP Proforma'!AK57","v":0},{"$f":"+'IPP Proforma'!AL57","v":0},{"$f":"+'IPP Proforma'!AM57","v":0},{"$f":"+'IPP Proforma'!AN57","v":0},{"$f":"+'IPP Proforma'!AO57","v":0},{"$f":"+'IPP Proforma'!AP57","v":0},{"$f":"+'IPP Proforma'!AQ57","v":0}]
[null,"State taxes rebate/(paid)",null,{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable income",null,{"$f":"+D15-D18+D19+D20","v":-411.94741725620111},-795.17341955447978,-385.44174261198145,-139.15614754325759,-138.13463372103146,-76.559196530357838,109.71880775018657,112.15356228713897,114.88696665525386,117.9390356928144,121.33110828065989,125.08593381138235,129.22776428742611,133.78245241413413,138.77755607758385,144.24244962239624,150.20844237169462,156.70890486013207,163.77940328152204,161.12218529007043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax refund/(paid)",{"$f":"+'IPP Proforma'!H16","v":0.35},{"$f":"-D21*$C22","v":144.18159603967038},278.31069684406788,134.90460991419349,48.704651640140156,48.347121802361009,26.79571878562524,-38.4015827125653,-39.253746800498639,-40.210438329338849,-41.27866249248504,-42.46588789823096,-43.78007683398382,-45.229717500599136,-46.823858344946942,-48.572144627154344,-50.484857367838678,-52.57295483009311,-54.848116701046223,-57.322791148532708,-56.392764851524646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production tax credit",null,{"$f":"IF(D4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(D4)*'IPP Proforma'!D44,0)","v":0},{"$f":"IF(E4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(E4)*'IPP Proforma'!E44,0)","v":0},{"$f":"IF(F4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(F4)*'IPP Proforma'!F44,0)","v":0},{"$f":"IF(G4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(G4)*'IPP Proforma'!G44,0)","v":0},{"$f":"IF(H4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(H4)*'IPP Proforma'!H44,0)","v":0},{"$f":"IF(I4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(I4)*'IPP Proforma'!I44,0)","v":0},{"$f":"IF(J4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(J4)*'IPP Proforma'!J44,0)","v":0},{"$f":"IF(K4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(K4)*'IPP Proforma'!K44,0)","v":0},{"$f":"IF(L4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(L4)*'IPP Proforma'!L44,0)","v":0},{"$f":"IF(M4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(M4)*'IPP Proforma'!M44,0)","v":0},{"$f":"IF(N4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(N4)*'IPP Proforma'!N44,0)","v":0},{"$f":"IF(O4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(O4)*'IPP Proforma'!O44,0)","v":0},{"$f":"IF(P4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(P4)*'IPP Proforma'!P44,0)","v":0},{"$f":"IF(Q4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(Q4)*'IPP Proforma'!Q44,0)","v":0},{"$f":"IF(R4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(R4)*'IPP Proforma'!R44,0)","v":0},{"$f":"IF(S4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(S4)*'IPP Proforma'!S44,0)","v":0},{"$f":"IF(T4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(T4)*'IPP Proforma'!T44,0)","v":0},{"$f":"IF(U4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(U4)*'IPP Proforma'!U44,0)","v":0},{"$f":"IF(V4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(V4)*'IPP Proforma'!V44,0)","v":0},{"$f":"IF(W4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(W4)*'IPP Proforma'!W44,0)","v":0},{"$f":"IF(X4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(X4)*'IPP Proforma'!X44,0)","v":0},{"$f":"IF(Y4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(Y4)*'IPP Proforma'!Y44,0)","v":0},{"$f":"IF(Z4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(Z4)*'IPP Proforma'!Z44,0)","v":0},{"$f":"IF(AA4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AA4)*'IPP Proforma'!AA44,0)","v":0},{"$f":"IF(AB4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AB4)*'IPP Proforma'!AB44,0)","v":0},{"$f":"IF(AC4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AC4)*'IPP Proforma'!AC44,0)","v":0},{"$f":"IF(AD4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AD4)*'IPP Proforma'!AD44,0)","v":0},{"$f":"IF(AE4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AE4)*'IPP Proforma'!AE44,0)","v":0},{"$f":"IF(AF4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AF4)*'IPP Proforma'!AF44,0)","v":0},{"$f":"IF(AG4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AG4)*'IPP Proforma'!AG44,0)","v":0},{"$f":"IF(AH4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AH4)*'IPP Proforma'!AH44,0)","v":0},{"$f":"IF(AI4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AI4)*'IPP Proforma'!AI44,0)","v":0},{"$f":"IF(AJ4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AJ4)*'IPP Proforma'!AJ44,0)","v":0},{"$f":"IF(AK4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AK4)*'IPP Proforma'!AK44,0)","v":0},{"$f":"IF(AL4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AL4)*'IPP Proforma'!AL44,0)","v":0},{"$f":"IF(AM4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AM4)*'IPP Proforma'!AM44,0)","v":0},{"$f":"IF(AN4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AN4)*'IPP Proforma'!AN44,0)","v":0},{"$f":"IF(AO4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AO4)*'IPP Proforma'!AO44,0)","v":0},{"$f":"IF(AP4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AP4)*'IPP Proforma'!AP44,0)","v":0},{"$f":"IF(AQ4<='IPP Proforma'!$H$20,'IPP Proforma'!$H$19*(1+'IPP Proforma'!$H$21)^(AQ4)*'IPP Proforma'!AQ44,0)","v":0}]
[null,"Investment tax credit",null,{"$f":"IF(D4=1,'IPP Proforma'!H22*'IPP Proforma'!H23*('IPP Proforma'!C18),0)","v":1062.4208650101984}]
[]
[null,"Total Tax Refund (Paid)",null,{"$f":"+D24+D23+D22+D12","v":1206.6024610498689},278.31069684406788,134.90460991419349,48.704651640140156,48.347121802361009,26.79571878562524,-38.4015827125653,-39.253746800498639,-40.210438329338849,-41.27866249248504,-42.46588789823096,-43.78007683398382,-45.229717500599136,-46.823858344946942,-48.572144627154344,-50.484857367838678,-52.57295483009311,-54.848116701046223,-57.322791148532708,-56.392764851524646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt and DSCR","index":5,"n_rows":26,"n_cols":43,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Debt and DSCR"]
[]
[null,"Debt Schedule",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Debt Term Flag",null,{"$f":"IF(D7>0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning Balance",null,{"$f":"C10","v":1658.8676664194329},1607.6839509653407,1553.1732940067325,1495.1194443458148,1433.2920944569375,1367.4459668252832,1297.3198408975713,1222.6355167845581,1143.0967116041991,1058.3878840871166,968.1729827814238,872.09411289086097,769.77011645741163,660.79506025578803,544.73662540105886,421.13439228077232,289.49801400766717,149.30527114681018,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12]
[null,"Debt Service",null,{"$f":"IF(AND(D4>0,'IPP Proforma'!$H$34>=D4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(E4>0,'IPP Proforma'!$H$34>=E4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(F4>0,'IPP Proforma'!$H$34>=F4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(G4>0,'IPP Proforma'!$H$34>=G4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(H4>0,'IPP Proforma'!$H$34>=H4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(I4>0,'IPP Proforma'!$H$34>=I4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(J4>0,'IPP Proforma'!$H$34>=J4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(K4>0,'IPP Proforma'!$H$34>=K4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(L4>0,'IPP Proforma'!$H$34>=L4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(M4>0,'IPP Proforma'!$H$34>=M4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(N4>0,'IPP Proforma'!$H$34>=N4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(O4>0,'IPP Proforma'!$H$34>=O4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(P4>0,'IPP Proforma'!$H$34>=P4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(Q4>0,'IPP Proforma'!$H$34>=Q4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(R4>0,'IPP Proforma'!$H$34>=R4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(S4>0,'IPP Proforma'!$H$34>=S4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(T4>0,'IPP Proforma'!$H$34>=T4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(U4>0,'IPP Proforma'!$H$34>=U4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":159.01011377135535},{"$f":"IF(AND(V4>0,'IPP Proforma'!$H$34>=V4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(W4>0,'IPP Proforma'!$H$34>=W4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(X4>0,'IPP Proforma'!$H$34>=X4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(Y4>0,'IPP Proforma'!$H$34>=Y4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(Z4>0,'IPP Proforma'!$H$34>=Z4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AA4>0,'IPP Proforma'!$H$34>=AA4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AB4>0,'IPP Proforma'!$H$34>=AB4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AC4>0,'IPP Proforma'!$H$34>=AC4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AD4>0,'IPP Proforma'!$H$34>=AD4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AE4>0,'IPP Proforma'!$H$34>=AE4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AF4>0,'IPP Proforma'!$H$34>=AF4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AG4>0,'IPP Proforma'!$H$34>=AG4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AH4>0,'IPP Proforma'!$H$34>=AH4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AI4>0,'IPP Proforma'!$H$34>=AI4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AJ4>0,'IPP Proforma'!$H$34>=AJ4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AK4>0,'IPP Proforma'!$H$34>=AK4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AL4>0,'IPP Proforma'!$H$34>=AL4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AM4>0,'IPP Proforma'!$H$34>=AM4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AN4>0,'IPP Proforma'!$H$34>=AN4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AO4>0,'IPP Proforma'!$H$34>=AO4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AP4>0,'IPP Proforma'!$H$34>=AP4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0},{"$f":"IF(AND(AQ4>0,'IPP Proforma'!$H$34>=AQ4),-PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,'IPP Proforma'!$H$39),0)","v":0}]
[null,"Interest",null,{"$f":"IF(AND(D6>0,'IPP Proforma'!$H$34>=D4),D6*'IPP Proforma'!$H$32,0)","v":107.82639831726314},{"$f":"IF(AND(E6>0,'IPP Proforma'!$H$34>=E4),E6*'IPP Proforma'!$H$32,0)","v":104.49945681274716},{"$f":"IF(AND(F6>0,'IPP Proforma'!$H$34>=F4),F6*'IPP Proforma'!$H$32,0)","v":100.95626411043762},{"$f":"IF(AND(G6>0,'IPP Proforma'!$H$34>=G4),G6*'IPP Proforma'!$H$32,0)","v":97.182763882477971},{"$f":"IF(AND(H6>0,'IPP Proforma'!$H$34>=H4),H6*'IPP Proforma'!$H$32,0)","v":93.163986139700938},{"$f":"IF(AND(I6>0,'IPP Proforma'!$H$34>=I4),I6*'IPP Proforma'!$H$32,0)","v":88.883987843643411},{"$f":"IF(AND(J6>0,'IPP Proforma'!$H$34>=J4),J6*'IPP Proforma'!$H$32,0)","v":84.325789658342146},{"$f":"IF(AND(K6>0,'IPP Proforma'!$H$34>=K4),K6*'IPP Proforma'!$H$32,0)","v":79.471308590996287},{"$f":"IF(AND(L6>0,'IPP Proforma'!$H$34>=L4),L6*'IPP Proforma'!$H$32,0)","v":74.301286254272938},{"$f":"IF(AND(M6>0,'IPP Proforma'!$H$34>=M4),M6*'IPP Proforma'!$H$32,0)","v":68.795212465662587},{"$f":"IF(AND(N6>0,'IPP Proforma'!$H$34>=N4),N6*'IPP Proforma'!$H$32,0)","v":62.93124388079255},{"$f":"IF(AND(O6>0,'IPP Proforma'!$H$34>=O4),O6*'IPP Proforma'!$H$32,0)","v":56.686117337905962},{"$f":"IF(AND(P6>0,'IPP Proforma'!$H$34>=P4),P6*'IPP Proforma'!$H$32,0)","v":50.035057569731755},{"$f":"IF(AND(Q6>0,'IPP Proforma'!$H$34>=Q4),Q6*'IPP Proforma'!$H$32,0)","v":42.951678916626221},{"$f":"IF(AND(R6>0,'IPP Proforma'!$H$34>=R4),R6*'IPP Proforma'!$H$32,0)","v":35.40788065106883},{"$f":"IF(AND(S6>0,'IPP Proforma'!$H$34>=S4),S6*'IPP Proforma'!$H$32,0)","v":27.373735498250202},{"$f":"IF(AND(T6>0,'IPP Proforma'!$H$34>=T4),T6*'IPP Proforma'!$H$32,0)","v":18.817370910498365},{"$f":"IF(AND(U6>0,'IPP Proforma'!$H$34>=U4),U6*'IPP Proforma'!$H$32,0)","v":9.7048426245426622},{"$f":"IF(AND(V6>0,'IPP Proforma'!$H$34>=V4),V6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(W6>0,'IPP Proforma'!$H$34>=W4),W6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(X6>0,'IPP Proforma'!$H$34>=X4),X6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(Y6>0,'IPP Proforma'!$H$34>=Y4),Y6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(Z6>0,'IPP Proforma'!$H$34>=Z4),Z6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AA6>0,'IPP Proforma'!$H$34>=AA4),AA6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AB6>0,'IPP Proforma'!$H$34>=AB4),AB6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AC6>0,'IPP Proforma'!$H$34>=AC4),AC6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AD6>0,'IPP Proforma'!$H$34>=AD4),AD6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AE6>0,'IPP Proforma'!$H$34>=AE4),AE6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AF6>0,'IPP Proforma'!$H$34>=AF4),AF6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AG6>0,'IPP Proforma'!$H$34>=AG4),AG6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AH6>0,'IPP Proforma'!$H$34>=AH4),AH6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AI6>0,'IPP Proforma'!$H$34>=AI4),AI6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AJ6>0,'IPP Proforma'!$H$34>=AJ4),AJ6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AK6>0,'IPP Proforma'!$H$34>=AK4),AK6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AL6>0,'IPP Proforma'!$H$34>=AL4),AL6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AM6>0,'IPP Proforma'!$H$34>=AM4),AM6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AN6>0,'IPP Proforma'!$H$34>=AN4),AN6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AO6>0,'IPP Proforma'!$H$34>=AO4),AO6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AP6>0,'IPP Proforma'!$H$34>=AP4),AP6*'IPP Proforma'!$H$32,0)","v":0},{"$f":"IF(AND(AQ6>0,'IPP Proforma'!$H$34>=AQ4),AQ6*'IPP Proforma'!$H$32,0)","v":0}]
[null,"Principal",null,{"$f":"IF('IPP Proforma'!$H$34>=D4,D7-D8,0)","v":51.183715454092209},{"$f":"IF('IPP Proforma'!$H$34>=E4,E7-E8,0)","v":54.510656958608195},{"$f":"IF('IPP Proforma'!$H$34>=F4,F7-F8,0)","v":58.053849660917734},{"$f":"IF('IPP Proforma'!$H$34>=G4,G7-G8,0)","v":61.827349888877379},{"$f":"IF('IPP Proforma'!$H$34>=H4,H7-H8,0)","v":65.846127631654412},{"$f":"IF('IPP Proforma'!$H$34>=I4,I7-I8,0)","v":70.126125927711939},{"$f":"IF('IPP Proforma'!$H$34>=J4,J7-J8,0)","v":74.684324113013204},{"$f":"IF('IPP Proforma'!$H$34>=K4,K7-K8,0)","v":79.538805180359063},{"$f":"IF('IPP Proforma'!$H$34>=L4,L7-L8,0)","v":84.708827517082412},{"$f":"IF('IPP Proforma'!$H$34>=M4,M7-M8,0)","v":90.214901305692763},{"$f":"IF('IPP Proforma'!$H$34>=N4,N7-N8,0)","v":96.0788698905628},{"$f":"IF('IPP Proforma'!$H$34>=O4,O7-O8,0)","v":102.32399643344939},{"$f":"IF('IPP Proforma'!$H$34>=P4,P7-P8,0)","v":108.9750562016236},{"$f":"IF('IPP Proforma'!$H$34>=Q4,Q7-Q8,0)","v":116.05843485472913},{"$f":"IF('IPP Proforma'!$H$34>=R4,R7-R8,0)","v":123.60223312028651},{"$f":"IF('IPP Proforma'!$H$34>=S4,S7-S8,0)","v":131.63637827310515},{"$f":"IF('IPP Proforma'!$H$34>=T4,T7-T8,0)","v":140.19274286085698},{"$f":"IF('IPP Proforma'!$H$34>=U4,U7-U8,0)","v":149.30527114681269},{"$f":"IF('IPP Proforma'!$H$34>=V4,V7-V8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=W4,W7-W8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=X4,X7-X8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=Y4,Y7-Y8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=Z4,Z7-Z8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AA4,AA7-AA8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AB4,AB7-AB8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AC4,AC7-AC8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AD4,AD7-AD8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AE4,AE7-AE8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AF4,AF7-AF8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AG4,AG7-AG8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AH4,AH7-AH8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AI4,AI7-AI8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AJ4,AJ7-AJ8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AK4,AK7-AK8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AL4,AL7-AL8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AM4,AM7-AM8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AN4,AN7-AN8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AO4,AO7-AO8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AP4,AP7-AP8,0)","v":0},{"$f":"IF('IPP Proforma'!$H$34>=AQ4,AQ7-AQ8,0)","v":0}]
[null,"Ending Balance",{"$f":"IF(D4=1, IF('IPP Proforma'!$H$34>=D4,'IPP Proforma'!$H$39,0), C6-C9)","v":1658.8676664194329},{"$f":"IF(E4=1, IF('IPP Proforma'!$H$34>=E4,'IPP Proforma'!$H$39,0), D6-D9)","v":1607.6839509653407},{"$f":"IF(F4=1, IF('IPP Proforma'!$H$34>=F4,'IPP Proforma'!$H$39,0), E6-E9)","v":1553.1732940067325},{"$f":"IF(G4=1, IF('IPP Proforma'!$H$34>=G4,'IPP Proforma'!$H$39,0), F6-F9)","v":1495.1194443458148},{"$f":"IF(H4=1, IF('IPP Proforma'!$H$34>=H4,'IPP Proforma'!$H$39,0), G6-G9)","v":1433.2920944569375},{"$f":"IF(I4=1, IF('IPP Proforma'!$H$34>=I4,'IPP Proforma'!$H$39,0), H6-H9)","v":1367.4459668252832},{"$f":"IF(J4=1, IF('IPP Proforma'!$H$34>=J4,'IPP Proforma'!$H$39,0), I6-I9)","v":1297.3198408975713},{"$f":"IF(K4=1, IF('IPP Proforma'!$H$34>=K4,'IPP Proforma'!$H$39,0), J6-J9)","v":1222.6355167845581},{"$f":"IF(L4=1, IF('IPP Proforma'!$H$34>=L4,'IPP Proforma'!$H$39,0), K6-K9)","v":1143.0967116041991},{"$f":"IF(M4=1, IF('IPP Proforma'!$H$34>=M4,'IPP Proforma'!$H$39,0), L6-L9)","v":1058.3878840871166},{"$f":"IF(N4=1, IF('IPP Proforma'!$H$34>=N4,'IPP Proforma'!$H$39,0), M6-M9)","v":968.1729827814238},{"$f":"IF(O4=1, IF('IPP Proforma'!$H$34>=O4,'IPP Proforma'!$H$39,0), N6-N9)","v":872.09411289086097},{"$f":"IF(P4=1, IF('IPP Proforma'!$H$34>=P4,'IPP Proforma'!$H$39,0), O6-O9)","v":769.77011645741163},{"$f":"IF(Q4=1, IF('IPP Proforma'!$H$34>=Q4,'IPP Proforma'!$H$39,0), P6-P9)","v":660.79506025578803},{"$f":"IF(R4=1, IF('IPP Proforma'!$H$34>=R4,'IPP Proforma'!$H$39,0), Q6-Q9)","v":544.73662540105886},{"$f":"IF(S4=1, IF('IPP Proforma'!$H$34>=S4,'IPP Proforma'!$H$39,0), R6-R9)","v":421.13439228077232},{"$f":"IF(T4=1, IF('IPP Proforma'!$H$34>=T4,'IPP Proforma'!$H$39,0), S6-S9)","v":289.49801400766717},{"$f":"IF(U4=1, IF('IPP Proforma'!$H$34>=U4,'IPP Proforma'!$H$39,0), T6-T9)","v":149.30527114681018},{"$f":"IF(V4=1, IF('IPP Proforma'!$H$34>=V4,'IPP Proforma'!$H$39,0), U6-U9)","v":-2.5011104298755527E-12},{"$f":"IF(W4=1, IF('IPP Proforma'!$H$34>=W4,'IPP Proforma'!$H$39,0), V6-V9)","v":-2.5011104298755527E-12},{"$f":"IF(X4=1, IF('IPP Proforma'!$H$34>=X4,'IPP Proforma'!$H$39,0), W6-W9)","v":-2.5011104298755527E-12},{"$f":"IF(Y4=1, IF('IPP Proforma'!$H$34>=Y4,'IPP Proforma'!$H$39,0), X6-X9)","v":-2.5011104298755527E-12},{"$f":"IF(Z4=1, IF('IPP Proforma'!$H$34>=Z4,'IPP Proforma'!$H$39,0), Y6-Y9)","v":-2.5011104298755527E-12},{"$f":"IF(AA4=1, IF('IPP Proforma'!$H$34>=AA4,'IPP Proforma'!$H$39,0), Z6-Z9)","v":-2.5011104298755527E-12},{"$f":"IF(AB4=1, IF('IPP Proforma'!$H$34>=AB4,'IPP Proforma'!$H$39,0), AA6-AA9)","v":-2.5011104298755527E-12},{"$f":"IF(AC4=1, IF('IPP Proforma'!$H$34>=AC4,'IPP Proforma'!$H$39,0), AB6-AB9)","v":-2.5011104298755527E-12},{"$f":"IF(AD4=1, IF('IPP Proforma'!$H$34>=AD4,'IPP Proforma'!$H$39,0), AC6-AC9)","v":-2.5011104298755527E-12},{"$f":"IF(AE4=1, IF('IPP Proforma'!$H$34>=AE4,'IPP Proforma'!$H$39,0), AD6-AD9)","v":-2.5011104298755527E-12},{"$f":"IF(AF4=1, IF('IPP Proforma'!$H$34>=AF4,'IPP Proforma'!$H$39,0), AE6-AE9)","v":-2.5011104298755527E-12},{"$f":"IF(AG4=1, IF('IPP Proforma'!$H$34>=AG4,'IPP Proforma'!$H$39,0), AF6-AF9)","v":-2.5011104298755527E-12},{"$f":"IF(AH4=1, IF('IPP Proforma'!$H$34>=AH4,'IPP Proforma'!$H$39,0), AG6-AG9)","v":-2.5011104298755527E-12},{"$f":"IF(AI4=1, IF('IPP Proforma'!$H$34>=AI4,'IPP Proforma'!$H$39,0), AH6-AH9)","v":-2.5011104298755527E-12},{"$f":"IF(AJ4=1, IF('IPP Proforma'!$H$34>=AJ4,'IPP Proforma'!$H$39,0), AI6-AI9)","v":-2.5011104298755527E-12},{"$f":"IF(AK4=1, IF('IPP Proforma'!$H$34>=AK4,'IPP Proforma'!$H$39,0), AJ6-AJ9)","v":-2.5011104298755527E-12},{"$f":"IF(AL4=1, IF('IPP Proforma'!$H$34>=AL4,'IPP Proforma'!$H$39,0), AK6-AK9)","v":-2.5011104298755527E-12},{"$f":"IF(AM4=1, IF('IPP Proforma'!$H$34>=AM4,'IPP Proforma'!$H$39,0), AL6-AL9)","v":-2.5011104298755527E-12},{"$f":"IF(AN4=1, IF('IPP Proforma'!$H$34>=AN4,'IPP Proforma'!$H$39,0), AM6-AM9)","v":-2.5011104298755527E-12},{"$f":"IF(AO4=1, IF('IPP Proforma'!$H$34>=AO4,'IPP Proforma'!$H$39,0), AN6-AN9)","v":-2.5011104298755527E-12},{"$f":"IF(AP4=1, IF('IPP Proforma'!$H$34>=AP4,'IPP Proforma'!$H$39,0), AO6-AO9)","v":-2.5011104298755527E-12},{"$f":"IF(AQ4=1, IF('IPP Proforma'!$H$34>=AQ4,'IPP Proforma'!$H$39,0), AP6-AP9)","v":-2.5011104298755527E-12},{"$f":"IF(AR4=1, IF('IPP Proforma'!$H$34>=AR4,'IPP Proforma'!$H$39,0), AQ6-AQ9)","v":-2.5011104298755527E-12}]
[]
[]
[null,"DSCR",{"$f":"C4","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Cash Flow Available for Debt Service (CFADS)",null,{"$f":"'IPP Proforma'!D55*D5","v":335.19539632158512},{"$f":"'IPP Proforma'!E55*E5","v":332.23230167510422},{"$f":"'IPP Proforma'!F55*F5","v":329.25828014855824},{"$f":"'IPP Proforma'!G55*G5","v":326.27287152928159},{"$f":"'IPP Proforma'!H55*H5","v":323.2756076087307},{"$f":"'IPP Proforma'!I55*I5","v":196.44791890831618},{"$f":"'IPP Proforma'!J55*J5","v":194.04459740852872},{"$f":"'IPP Proforma'!K55*K5","v":191.62487087813525},{"$f":"'IPP Proforma'!L55*L5","v":189.1882529095268},{"$f":"'IPP Proforma'!M55*M5","v":186.73424815847699},{"$f":"'IPP Proforma'!N55*N5","v":184.26235216145244},{"$f":"'IPP Proforma'!O55*O5","v":181.7720511492883},{"$f":"'IPP Proforma'!P55*P5","v":179.26282185715786},{"$f":"'IPP Proforma'!Q55*Q5","v":176.73413133076036},{"$f":"'IPP Proforma'!R55*R5","v":174.18543672865269},{"$f":"'IPP Proforma'!S55*S5","v":171.61618512064643},{"$f":"'IPP Proforma'!T55*T5","v":169.02581328219298},{"$f":"'IPP Proforma'!U55*U5","v":166.41374748467473},{"$f":"'IPP Proforma'!V55*V5","v":0},{"$f":"'IPP Proforma'!W55*W5","v":0},{"$f":"'IPP Proforma'!X55*X5","v":0},{"$f":"'IPP Proforma'!Y55*Y5","v":0},{"$f":"'IPP Proforma'!Z55*Z5","v":0},{"$f":"'IPP Proforma'!AA55*AA5","v":0},{"$f":"'IPP Proforma'!AB55*AB5","v":0},{"$f":"'IPP Proforma'!AC55*AC5","v":0},{"$f":"'IPP Proforma'!AD55*AD5","v":0},{"$f":"'IPP Proforma'!AE55*AE5","v":0},{"$f":"'IPP Proforma'!AF55*AF5","v":0},{"$f":"'IPP Proforma'!AG55*AG5","v":0},{"$f":"'IPP Proforma'!AH55*AH5","v":0},{"$f":"'IPP Proforma'!AI55*AI5","v":0},{"$f":"'IPP Proforma'!AJ55*AJ5","v":0},{"$f":"'IPP Proforma'!AK55*AK5","v":0},{"$f":"'IPP Proforma'!AL55*AL5","v":0},{"$f":"'IPP Proforma'!AM55*AM5","v":0},{"$f":"'IPP Proforma'!AN55*AN5","v":0},{"$f":"'IPP Proforma'!AO55*AO5","v":0},{"$f":"'IPP Proforma'!AP55*AP5","v":0},{"$f":"'IPP Proforma'!AQ55*AQ5","v":0}]
[null,"Debt Service Coverage Ratio (DSCR)",null,{"$f":"IF(D7=0, 0, D14/D7)","v":2.1080130588647399},2.0893784288012611,2.0706750805927165,2.0519001200039235,2.0330506025143587,1.2354429177429154,1.2203286495823173,1.2051112116910845,1.1897875450964419,1.1743545346240483,1.1588090077490789,1.1431477334244469,1.1273674208857205,1.1114647184322552,1.0954362121840773,1.0792784248140195,1.0629878142546294,1.0465607723793295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Average of DSCRs",{"$f":"SUM(D15:AQ15)/'IPP Proforma'!H34","v":1.4001719029798534}]
[null,"CFADS / DS",{"$f":"SUM(D14:AQ14)/SUM(D7:AQ7)","v":1.4001719029798532}]
[null,"Target DSCR",{"$f":"'IPP Proforma'!Q31","v":0}]
[]
[null,"Debt Service Fund",{"$f":"C4","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Beginning Balance",null,{"$f":"+C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Funding",{"$f":"'IPP Proforma'!C20","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!D59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!E59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!F59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!G59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!H59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!I59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!J59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!K59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!L59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!M59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!N59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!O59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!P59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!Q59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!R59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!S59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!T59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!U59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!V59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!W59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!X59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!Y59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!Z59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AA59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AB59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AC59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AD59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AE59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AF59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AG59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AH59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AI59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AJ59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AK59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AL59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AM59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AN59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AO59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AP59))","v":0},{"$f":"+-(MIN(0,'IPP Proforma'!AQ59))","v":0}]
[null,"Withdrawal",{"$f":"+-(MAX(0,'IPP Proforma'!C59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!D59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!E59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!F59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!G59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!H59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!I59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!J59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!K59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!L59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!M59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!N59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!O59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!P59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!Q59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!R59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!S59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!T59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!U59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!V59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!W59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!X59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!Y59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!Z59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AA59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AB59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AC59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AD59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AE59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AF59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AG59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AH59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AI59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AJ59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AK59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AL59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AM59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AN59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AO59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AP59))","v":0},{"$f":"+-(MAX(0,'IPP Proforma'!AQ59))","v":0}]
[null,"Ending Balance",{"$f":"SUM(C21:C23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Rate",{"$f":"+'IPP Proforma'!H36","v":3.2500000000000001E-2}]
[null,"Earned Interest",{"$f":"+C21*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Equity Optimizer","index":6,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Equity Optimizer"]
[]
[null,"WACC",{"$f":"'IPP Proforma'!H35","v":8.5000000000000006E-2},null,null,null,"Optimized Debt %",null,{"$f":"C46","v":0.44500000000000006}]
[]
[null,"First","Debt %","Equity %","Equity Return",null,"Capital","Prop Tax/Ins","ITC","Fixed O&M","Incentive","PTC","LCOE","DSCR"]
[null,"Iteration",0,{"$f":"1-C7","v":1},{"$f":"($C$4-'IPP Proforma'!$H$32*$C7*(1-'IPP Proforma'!$H$18))/(1-$C7)","v":8.5000000000000006E-2},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C7)*'IPP Proforma'!$C$19/12)*(1-$C7)+PV($E7,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C7)*'IPP Proforma'!$C$19/12)*$C7)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C7)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C7)*'IPP Proforma'!$C$19/12)/(1+$E7)^'IPP Proforma'!$H$34+(PV($E7,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C7)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E7,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C7)*'IPP Proforma'!$C$19/12)*$C7))-NPV($E7,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E7)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":305.98777606798023},{"$f":"-PV((1+$E7)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E7)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E7,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E7)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.385359435482728},{"$f":"(PV($E7,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E7,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E7)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-94.712428307047006},{"$f":"-PV((1+$E7)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E7)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":26.278930188147871},{"$f":"-NPV((1+$E7)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E7)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-36.762164558854707},{"$f":"PV((1+$E7)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E7)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},{"$f":"SUM(G7:L7)","v":216.17747282570912},{"$f":"-IF($C7=0,-99.99,IF($C7=1,99.99,AVERAGE((($M7*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C7*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C7)*'IPP Proforma'!$C$19/12)))))","v":99.99}]
[null,null,{"$f":"C7+10%","v":0.1},0.9,{"$f":"($C$4-'IPP Proforma'!$H$32*$C8*(1-'IPP Proforma'!$H$18))/(1-$C8)","v":8.9749999999999996E-2},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C8)*'IPP Proforma'!$C$19/12)*(1-$C8)+PV($E8,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C8)*'IPP Proforma'!$C$19/12)*$C8)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C8)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C8)*'IPP Proforma'!$C$19/12)/(1+$E8)^'IPP Proforma'!$H$34+(PV($E8,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C8)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E8,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C8)*'IPP Proforma'!$C$19/12)*$C8))-NPV($E8,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E8)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":304.40171238300479},{"$f":"-PV((1+$E8)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E8)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E8,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E8)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.335946905956622},{"$f":"(PV($E8,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E8,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E8)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-97.646113431403904},{"$f":"-PV((1+$E8)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E8)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":26.19453122306151},{"$f":"-NPV((1+$E8)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E8)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-37.552588916049388},{"$f":"PV((1+$E8)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E8)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},210.73348816456965,{"$f":"-IF($C8=0,-99.99,IF($C8=1,99.99,AVERAGE((($M8*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C8*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C8)*'IPP Proforma'!$C$19/12)))))","v":7.5995467514796156}]
[null,null,0.2,0.8,{"$f":"($C$4-'IPP Proforma'!$H$32*$C9*(1-'IPP Proforma'!$H$18))/(1-$C9)","v":9.5687500000000009E-2},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C9)*'IPP Proforma'!$C$19/12)*(1-$C9)+PV($E9,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C9)*'IPP Proforma'!$C$19/12)*$C9)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C9)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C9)*'IPP Proforma'!$C$19/12)/(1+$E9)^'IPP Proforma'!$H$34+(PV($E9,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C9)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E9,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C9)*'IPP Proforma'!$C$19/12)*$C9))-NPV($E9,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E9)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":302.37824254616464},{"$f":"-PV((1+$E9)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E9)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E9,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E9)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.275577905222681},{"$f":"(PV($E9,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E9,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E9)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-101.34344622798478},{"$f":"-PV((1+$E9)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E9)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":26.091418080825996},{"$f":"-NPV((1+$E9)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E9)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-38.532478674025995},{"$f":"PV((1+$E9)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E9)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},203.86931363020256,{"$f":"-IF($C9=0,-99.99,IF($C9=1,99.99,AVERAGE((($M9*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C9*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C9)*'IPP Proforma'!$C$19/12)))))","v":3.6640038899631153}]
[null,null,0.30000000000000004,0.7,{"$f":"($C$4-'IPP Proforma'!$H$32*$C10*(1-'IPP Proforma'!$H$18))/(1-$C10)","v":0.10332142857142858},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C10)*'IPP Proforma'!$C$19/12)*(1-$C10)+PV($E10,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C10)*'IPP Proforma'!$C$19/12)*$C10)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C10)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C10)*'IPP Proforma'!$C$19/12)/(1+$E10)^'IPP Proforma'!$H$34+(PV($E10,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C10)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E10,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C10)*'IPP Proforma'!$C$19/12)*$C10))-NPV($E10,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E10)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":299.71833905743404},{"$f":"-PV((1+$E10)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E10)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E10,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E10)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.200246173992646},{"$f":"(PV($E10,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E10,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E10)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-106.14132010154313},{"$f":"-PV((1+$E10)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E10)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.962747878855879},{"$f":"-NPV((1+$E10)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E10)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-39.777679640844148},{"$f":"PV((1+$E10)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E10)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},194.96233336789527,{"$f":"-IF($C10=0,-99.99,IF($C10=1,99.99,AVERAGE((($M10*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C10*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C10)*'IPP Proforma'!$C$19/12)))))","v":2.3252192423530449}]
[null,null,0.4,0.6,{"$f":"($C$4-'IPP Proforma'!$H$32*$C11*(1-'IPP Proforma'!$H$18))/(1-$C11)","v":0.11350000000000002},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C11)*'IPP Proforma'!$C$19/12)*(1-$C11)+PV($E11,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C11)*'IPP Proforma'!$C$19/12)*$C11)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C11)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C11)*'IPP Proforma'!$C$19/12)/(1+$E11)^'IPP Proforma'!$H$34+(PV($E11,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C11)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E11,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C11)*'IPP Proforma'!$C$19/12)*$C11))-NPV($E11,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E11)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":296.08809196393787},{"$f":"-PV((1+$E11)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E11)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E11,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E11)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.10379589171157},{"$f":"(PV($E11,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E11,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E11)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-112.60437882443627},{"$f":"-PV((1+$E11)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E11)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.798006181054131},{"$f":"-NPV((1+$E11)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E11)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-41.409507308146246},{"$f":"PV((1+$E11)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E11)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},182.97600790412105,{"$f":"-IF($C11=0,-99.99,IF($C11=1,99.99,AVERAGE((($M11*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C11*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C11)*'IPP Proforma'!$C$19/12)))))","v":1.6253730662720463}]
[null,null,0.5,0.5,{"$f":"($C$4-'IPP Proforma'!$H$32*$C12*(1-'IPP Proforma'!$H$18))/(1-$C12)","v":0.12775},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C12)*'IPP Proforma'!$C$19/12)*(1-$C12)+PV($E12,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C12)*'IPP Proforma'!$C$19/12)*$C12)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C12)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C12)*'IPP Proforma'!$C$19/12)/(1+$E12)^'IPP Proforma'!$H$34+(PV($E12,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C12)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E12,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C12)*'IPP Proforma'!$C$19/12)*$C12))-NPV($E12,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E12)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":290.88921608187769},{"$f":"-PV((1+$E12)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E12)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E12,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E12)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":14.976349664637207},{"$f":"(PV($E12,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E12,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E12)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-121.75117606306998},{"$f":"-PV((1+$E12)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E12)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.580321926222492},{"$f":"-NPV((1+$E12)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E12)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-43.633277532968187},{"$f":"PV((1+$E12)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E12)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},166.06143407669924,{"$f":"-IF($C12=0,-99.99,IF($C12=1,99.99,AVERAGE((($M12*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C12*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C12)*'IPP Proforma'!$C$19/12)))))","v":1.1664741757249735}]
[null,null,0.6,0.4,{"$f":"($C$4-'IPP Proforma'!$H$32*$C13*(1-'IPP Proforma'!$H$18))/(1-$C13)","v":0.14912500000000001},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C13)*'IPP Proforma'!$C$19/12)*(1-$C13)+PV($E13,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C13)*'IPP Proforma'!$C$19/12)*$C13)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C13)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C13)*'IPP Proforma'!$C$19/12)/(1+$E13)^'IPP Proforma'!$H$34+(PV($E13,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C13)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E13,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C13)*'IPP Proforma'!$C$19/12)*$C13))-NPV($E13,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E13)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":282.95879262506691},{"$f":"-PV((1+$E13)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E13)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E13,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E13)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":14.801298574143161},{"$f":"(PV($E13,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E13,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E13)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-135.60681175247072},{"$f":"-PV((1+$E13)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E13)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.281326286520827},{"$f":"-NPV((1+$E13)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E13)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-46.821008762096106},{"$f":"PV((1+$E13)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E13)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},140.61359697116407,{"$f":"-IF($C13=0,-99.99,IF($C13=1,99.99,AVERAGE((($M13*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C13*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C13)*'IPP Proforma'!$C$19/12)))))","v":0.8042805433316913}]
[null,null,0.7,0.30000000000000004,{"$f":"($C$4-'IPP Proforma'!$H$32*$C14*(1-'IPP Proforma'!$H$18))/(1-$C14)","v":0.18474999999999997},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C14)*'IPP Proforma'!$C$19/12)*(1-$C14)+PV($E14,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C14)*'IPP Proforma'!$C$19/12)*$C14)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C14)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C14)*'IPP Proforma'!$C$19/12)/(1+$E14)^'IPP Proforma'!$H$34+(PV($E14,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C14)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E14,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C14)*'IPP Proforma'!$C$19/12)*$C14))-NPV($E14,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E14)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":269.80071076692718},{"$f":"-PV((1+$E14)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E14)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E14,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E14)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":14.549581623245803},{"$f":"(PV($E14,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E14,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E14)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-158.77890468237442},{"$f":"-PV((1+$E14)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E14)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":24.85138168837582},{"$f":"-NPV((1+$E14)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E14)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-51.701866325483252},{"$f":"PV((1+$E14)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E14)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},98.720903070691122,{"$f":"-IF($C14=0,-99.99,IF($C14=1,99.99,AVERAGE((($M14*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C14*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C14)*'IPP Proforma'!$C$19/12)))))","v":0.45263653268388865}]
[null,null,0.79999999999999993,0.20000000000000007,{"$f":"($C$4-'IPP Proforma'!$H$32*$C15*(1-'IPP Proforma'!$H$18))/(1-$C15)","v":0.25599999999999995},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C15)*'IPP Proforma'!$C$19/12)*(1-$C15)+PV($E15,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C15)*'IPP Proforma'!$C$19/12)*$C15)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C15)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C15)*'IPP Proforma'!$C$19/12)/(1+$E15)^'IPP Proforma'!$H$34+(PV($E15,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C15)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E15,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C15)*'IPP Proforma'!$C$19/12)*$C15))-NPV($E15,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E15)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":245.46049585583131},{"$f":"-PV((1+$E15)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E15)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E15,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E15)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":14.171190780842574},{"$f":"(PV($E15,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E15,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E15)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-204.08344008847916},{"$f":"-PV((1+$E15)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E15)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":24.205072021510574},{"$f":"-NPV((1+$E15)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E15)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-59.802767984409002},{"$f":"PV((1+$E15)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E15)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},19.95055058529627,{"$f":"-IF($C15=0,-99.99,IF($C15=1,99.99,AVERAGE((($M15*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C15*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C15)*'IPP Proforma'!$C$19/12)))))","v":6.5487230516313062E-3}]
[null,null,0.89999999999999991,0.10000000000000009,{"$f":"($C$4-'IPP Proforma'!$H$32*$C16*(1-'IPP Proforma'!$H$18))/(1-$C16)","v":0.46974999999999967},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C16)*'IPP Proforma'!$C$19/12)*(1-$C16)+PV($E16,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C16)*'IPP Proforma'!$C$19/12)*$C16)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C16)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C16)*'IPP Proforma'!$C$19/12)/(1+$E16)^'IPP Proforma'!$H$34+(PV($E16,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C16)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E16,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C16)*'IPP Proforma'!$C$19/12)*$C16))-NPV($E16,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E16)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":195.8679047336928},{"$f":"-PV((1+$E16)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E16)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E16,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E16)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":13.606172602707682},{"$f":"(PV($E16,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E16,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E16)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-322.08836777577523},{"$f":"-PV((1+$E16)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E16)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":23.239993934092109},{"$f":"-NPV((1+$E16)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E16)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-73.886833925583389},{"$f":"PV((1+$E16)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E16)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},-163.26113043086602,{"$f":"-IF($C16=0,-99.99,IF($C16=1,99.99,AVERAGE((($M16*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C16*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C16)*'IPP Proforma'!$C$19/12)))))","v":-0.79947298297181169}]
[null,null,0.99999999999999989,0,{"$f":"($C$4-'IPP Proforma'!$H$32*$C17*(1-'IPP Proforma'!$H$18))/(1-$C17)","v":385057768140177.5},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C17)*'IPP Proforma'!$C$19/12)*(1-$C17)+PV($E17,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C17)*'IPP Proforma'!$C$19/12)*$C17)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C17)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C17)*'IPP Proforma'!$C$19/12)/(1+$E17)^'IPP Proforma'!$H$34+(PV($E17,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C17)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E17,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C17)*'IPP Proforma'!$C$19/12)*$C17))-NPV($E17,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E17)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":{"$error":"#DIV/0!"}},{"$f":"-PV((1+$E17)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E17)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E17,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E17)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":{"$error":"#DIV/0!"}},{"$f":"(PV($E17,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E17,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E17)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":{"$error":"#DIV/0!"}},{"$f":"-PV((1+$E17)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E17)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":{"$error":"#DIV/0!"}},{"$f":"-NPV((1+$E17)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E17)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":{"$error":"#DIV/0!"}},{"$f":"PV((1+$E17)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E17)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"-IF($C17=0,-99.99,IF($C17=1,99.99,AVERAGE((($M17*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C17*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C17)*'IPP Proforma'!$C$19/12)))))","v":-99.99}]
[]
[null,"Second","Debt %","Equity %","Equity Return",null,"Capital","Prop Tax/Ins","ITC","Fixed O&M","Var O&M","PTC","LCOE","DSCR"]
[null,"Iteration",{"$f":"MAX(IF(NOT(ISERROR(N7:N17)),IF(N7:N17>targetDSCR,C7:C17)))","v":0.4},{"$f":"1-C20","v":0.6},{"$f":"($C$4-'IPP Proforma'!$H$32*$C20*(1-'IPP Proforma'!$H$18))/(1-$C20)","v":0.11350000000000002},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C20)*'IPP Proforma'!$C$19/12)*(1-$C20)+PV($E20,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C20)*'IPP Proforma'!$C$19/12)*$C20)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C20)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C20)*'IPP Proforma'!$C$19/12)/(1+$E20)^'IPP Proforma'!$H$34+(PV($E20,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C20)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E20,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C20)*'IPP Proforma'!$C$19/12)*$C20))-NPV($E20,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E20)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":296.08809196393787},{"$f":"-PV((1+$E20)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E20)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E20,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E20)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.10379589171157},{"$f":"(PV($E20,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E20,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E20)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-112.60437882443627},{"$f":"-PV((1+$E20)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E20)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.798006181054131},{"$f":"-NPV((1+$E20)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E20)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-41.409507308146246},{"$f":"PV((1+$E20)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E20)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},{"$f":"SUM(G20:L20)","v":182.97600790412105},{"$f":"-IF($C20=0,-99.99,IF($C20=1,99.99,AVERAGE((($M20*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C20*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C20)*'IPP Proforma'!$C$19/12)))))","v":1.6253730662720463}]
[null,null,{"$f":"C20+1%","v":0.41000000000000003},0.59,{"$f":"($C$4-'IPP Proforma'!$H$32*$C21*(1-'IPP Proforma'!$H$18))/(1-$C21)","v":0.11470762711864407},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C21)*'IPP Proforma'!$C$19/12)*(1-$C21)+PV($E21,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C21)*'IPP Proforma'!$C$19/12)*$C21)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C21)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C21)*'IPP Proforma'!$C$19/12)/(1+$E21)^'IPP Proforma'!$H$34+(PV($E21,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C21)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E21,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C21)*'IPP Proforma'!$C$19/12)*$C21))-NPV($E21,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E21)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":295.65209898098351},{"$f":"-PV((1+$E21)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E21)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E21,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E21)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.092653959076918},{"$f":"(PV($E21,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E21,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E21)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-113.37551074676725},{"$f":"-PV((1+$E21)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E21)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.778975226912639},{"$f":"-NPV((1+$E21)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E21)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-41.600803884910569},{"$f":"PV((1+$E21)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E21)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},181.54741353529528,{"$f":"-IF($C21=0,-99.99,IF($C21=1,99.99,AVERAGE((($M21*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C21*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C21)*'IPP Proforma'!$C$19/12)))))","v":1.5719460218548709}]
[null,null,0.42000000000000004,0.57999999999999996,{"$f":"($C$4-'IPP Proforma'!$H$32*$C22*(1-'IPP Proforma'!$H$18))/(1-$C22)","v":0.11595689655172416},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C22)*'IPP Proforma'!$C$19/12)*(1-$C22)+PV($E22,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C22)*'IPP Proforma'!$C$19/12)*$C22)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C22)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C22)*'IPP Proforma'!$C$19/12)/(1+$E22)^'IPP Proforma'!$H$34+(PV($E22,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C22)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E22,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C22)*'IPP Proforma'!$C$19/12)*$C22))-NPV($E22,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E22)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":295.20004327730459},{"$f":"-PV((1+$E22)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E22)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E22,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E22)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.081194761750506},{"$f":"(PV($E22,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E22,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E22)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-114.17410329217866},{"$f":"-PV((1+$E22)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E22)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.759402369494801},{"$f":"-NPV((1+$E22)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E22)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-41.798160453281525},{"$f":"PV((1+$E22)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E22)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},180.06837666308974,{"$f":"-IF($C22=0,-99.99,IF($C22=1,99.99,AVERAGE((($M22*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C22*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C22)*'IPP Proforma'!$C$19/12)))))","v":1.5205880156689053}]
[null,null,0.43000000000000005,0.56999999999999995,{"$f":"($C$4-'IPP Proforma'!$H$32*$C23*(1-'IPP Proforma'!$H$18))/(1-$C23)","v":0.11725000000000002},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C23)*'IPP Proforma'!$C$19/12)*(1-$C23)+PV($E23,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C23)*'IPP Proforma'!$C$19/12)*$C23)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C23)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C23)*'IPP Proforma'!$C$19/12)/(1+$E23)^'IPP Proforma'!$H$34+(PV($E23,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C23)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E23,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C23)*'IPP Proforma'!$C$19/12)*$C23))-NPV($E23,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E23)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":294.7310710981352},{"$f":"-PV((1+$E23)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E23)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E23,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E23)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.069405062551082},{"$f":"(PV($E23,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E23,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E23)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-115.001618394179},{"$f":"-PV((1+$E23)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E23)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.739264999061547},{"$f":"-NPV((1+$E23)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E23)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.001861038401195},{"$f":"PV((1+$E23)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E23)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},178.53626172716767,{"$f":"-IF($C23=0,-99.99,IF($C23=1,99.99,AVERAGE((($M23*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C23*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C23)*'IPP Proforma'!$C$19/12)))))","v":1.4711304497486226}]
[null,null,0.44000000000000006,0.55999999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C24*(1-'IPP Proforma'!$H$18))/(1-$C24)","v":0.11858928571428572},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C24)*'IPP Proforma'!$C$19/12)*(1-$C24)+PV($E24,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C24)*'IPP Proforma'!$C$19/12)*$C24)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C24)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C24)*'IPP Proforma'!$C$19/12)/(1+$E24)^'IPP Proforma'!$H$34+(PV($E24,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C24)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E24,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C24)*'IPP Proforma'!$C$19/12)*$C24))-NPV($E24,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E24)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":294.24426998480692},{"$f":"-PV((1+$E24)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E24)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E24,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E24)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.057270912739558},{"$f":"(PV($E24,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E24,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E24)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-115.85962168038678},{"$f":"-PV((1+$E24)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E24)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.71853929049902},{"$f":"-NPV((1+$E24)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E24)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.212207121406209},{"$f":"PV((1+$E24)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E24)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},176.94825138625251,{"$f":"-IF($C24=0,-99.99,IF($C24=1,99.99,AVERAGE((($M24*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C24*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C24)*'IPP Proforma'!$C$19/12)))))","v":1.423418418887151}]
[null,null,0.45000000000000007,0.54999999999999993,{"$f":"($C$4-'IPP Proforma'!$H$32*$C25*(1-'IPP Proforma'!$H$18))/(1-$C25)","v":0.11997727272727275},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C25)*'IPP Proforma'!$C$19/12)*(1-$C25)+PV($E25,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C25)*'IPP Proforma'!$C$19/12)*$C25)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C25)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C25)*'IPP Proforma'!$C$19/12)/(1+$E25)^'IPP Proforma'!$H$34+(PV($E25,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C25)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E25,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C25)*'IPP Proforma'!$C$19/12)*$C25))-NPV($E25,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E25)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.73866386280667},{"$f":"-PV((1+$E25)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E25)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E25,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E25)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.044777606721361},{"$f":"(PV($E25,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E25,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E25)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.74979167865592},{"$f":"-PV((1+$E25)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E25)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.697200125947933},{"$f":"-NPV((1+$E25)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E25)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.429518951304225},{"$f":"PV((1+$E25)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E25)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},175.30133096551583,{"$f":"-IF($C25=0,-99.99,IF($C25=1,99.99,AVERAGE((($M25*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C25*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C25)*'IPP Proforma'!$C$19/12)))))","v":1.3773090524978193}]
[null,null,0.46000000000000008,0.53999999999999992,{"$f":"($C$4-'IPP Proforma'!$H$32*$C26*(1-'IPP Proforma'!$H$18))/(1-$C26)","v":0.12141666666666669},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C26)*'IPP Proforma'!$C$19/12)*(1-$C26)+PV($E26,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C26)*'IPP Proforma'!$C$19/12)*$C26)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C26)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C26)*'IPP Proforma'!$C$19/12)/(1+$E26)^'IPP Proforma'!$H$34+(PV($E26,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C26)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E26,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C26)*'IPP Proforma'!$C$19/12)*$C26))-NPV($E26,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E26)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.21320764998109},{"$f":"-PV((1+$E26)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E26)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E26,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E26)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.031909633603034},{"$f":"(PV($E26,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E26,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E26)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-117.67393000712629},{"$f":"-PV((1+$E26)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E26)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.675221012059982},{"$f":"-NPV((1+$E26)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E26)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.654136971505906},{"$f":"PV((1+$E26)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E26)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},173.59227131701192,{"$f":"-IF($C26=0,-99.99,IF($C26=1,99.99,AVERAGE((($M26*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C26*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C26)*'IPP Proforma'!$C$19/12)))))","v":1.3326700591072216}]
[null,null,0.47000000000000008,0.52999999999999992,{"$f":"($C$4-'IPP Proforma'!$H$32*$C27*(1-'IPP Proforma'!$H$18))/(1-$C27)","v":0.12291037735849057},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C27)*'IPP Proforma'!$C$19/12)*(1-$C27)+PV($E27,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C27)*'IPP Proforma'!$C$19/12)*$C27)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C27)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C27)*'IPP Proforma'!$C$19/12)/(1+$E27)^'IPP Proforma'!$H$34+(PV($E27,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C27)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E27,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C27)*'IPP Proforma'!$C$19/12)*$C27))-NPV($E27,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E27)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":292.66678133194699},{"$f":"-PV((1+$E27)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E27)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E27)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.018650625396234},{"$f":"(PV($E27,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E27,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E27)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-118.6339726714981},{"$f":"-PV((1+$E27)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E27)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.652573991527795},{"$f":"-NPV((1+$E27)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E27)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.8864233721484},{"$f":"PV((1+$E27)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E27)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},171.81760990522451,{"$f":"-IF($C27=0,-99.99,IF($C27=1,99.99,AVERAGE((($M27*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C27*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C27)*'IPP Proforma'!$C$19/12)))))","v":1.2893784417188339}]
[null,null,0.48000000000000009,0.51999999999999991,{"$f":"($C$4-'IPP Proforma'!$H$32*$C28*(1-'IPP Proforma'!$H$18))/(1-$C28)","v":0.12446153846153848},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C28)*'IPP Proforma'!$C$19/12)*(1-$C28)+PV($E28,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C28)*'IPP Proforma'!$C$19/12)*$C28)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C28)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C28)*'IPP Proforma'!$C$19/12)/(1+$E28)^'IPP Proforma'!$H$34+(PV($E28,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C28)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E28,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C28)*'IPP Proforma'!$C$19/12)*$C28))-NPV($E28,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E28)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":292.09818344534278},{"$f":"-PV((1+$E28)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E28)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E28,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E28)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.004983301655844},{"$f":"(PV($E28,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E28,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E28)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-119.63200261058525},{"$f":"-PV((1+$E28)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E28)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.629229548524137},{"$f":"-NPV((1+$E28)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E28)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-43.126763780479862},{"$f":"PV((1+$E28)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E28)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},169.97362990445765,{"$f":"-IF($C28=0,-99.99,IF($C28=1,99.99,AVERAGE((($M28*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C28*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C28)*'IPP Proforma'!$C$19/12)))))","v":1.2473193573709418}]
[null,null,0.4900000000000001,0.5099999999999999,{"$f":"($C$4-'IPP Proforma'!$H$32*$C29*(1-'IPP Proforma'!$H$18))/(1-$C29)","v":0.12607352941176472},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C29)*'IPP Proforma'!$C$19/12)*(1-$C29)+PV($E29,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C29)*'IPP Proforma'!$C$19/12)*$C29)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C29)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C29)*'IPP Proforma'!$C$19/12)/(1+$E29)^'IPP Proforma'!$H$34+(PV($E29,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C29)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E29,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C29)*'IPP Proforma'!$C$19/12)*$C29))-NPV($E29,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E29)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":291.50612390236216},{"$f":"-PV((1+$E29)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E29)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E29,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E29)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":14.990889410334811},{"$f":"(PV($E29,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E29,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E29)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-120.67026365189119},{"$f":"-PV((1+$E29)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E29)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.605156507679169},{"$f":"-NPV((1+$E29)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E29)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-43.375569102819718},{"$f":"PV((1+$E29)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E29)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},168.05633706566525,{"$f":"-IF($C29=0,-99.99,IF($C29=1,99.99,AVERAGE((($M29*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C29*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C29)*'IPP Proforma'!$C$19/12)))))","v":1.2063850983326661}]
[null,null,0.50000000000000011,0.49999999999999989,{"$f":"($C$4-'IPP Proforma'!$H$32*$C30*(1-'IPP Proforma'!$H$18))/(1-$C30)","v":0.12775000000000003},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C30)*'IPP Proforma'!$C$19/12)*(1-$C30)+PV($E30,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C30)*'IPP Proforma'!$C$19/12)*$C30)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C30)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C30)*'IPP Proforma'!$C$19/12)/(1+$E30)^'IPP Proforma'!$H$34+(PV($E30,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C30)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E30,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C30)*'IPP Proforma'!$C$19/12)*$C30))-NPV($E30,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E30)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":290.88921608187758},{"$f":"-PV((1+$E30)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E30)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E30,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E30)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":14.976349664637207},{"$f":"(PV($E30,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E30,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E30)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-121.75117606306995},{"$f":"-PV((1+$E30)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E30)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.580321926222492},{"$f":"-NPV((1+$E30)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E30)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-43.633277532968187},{"$f":"PV((1+$E30)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E30)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},166.06143407669916,{"$f":"-IF($C30=0,-99.99,IF($C30=1,99.99,AVERAGE((($M30*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C30*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C30)*'IPP Proforma'!$C$19/12)))))","v":1.1664741757249724}]
[]
[null,"Third","Debt %","Equity %","Equity Return",null,"Capital","Prop Tax/Ins","ITC","Fixed O&M","Var O&M","PTC","LCOE","DSCR"]
[null,"Iteration",{"$f":"MAX(IF(NOT(ISERROR(N20:N30)),IF(N20:N30>targetDSCR,C20:C30)))","v":0.44000000000000006},{"$f":"1-C33","v":0.55999999999999994},{"$f":"($C$4-'IPP Proforma'!$H$32*$C33*(1-'IPP Proforma'!$H$18))/(1-$C33)","v":0.11858928571428572},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C33)*'IPP Proforma'!$C$19/12)*(1-$C33)+PV($E33,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C33)*'IPP Proforma'!$C$19/12)*$C33)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C33)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C33)*'IPP Proforma'!$C$19/12)/(1+$E33)^'IPP Proforma'!$H$34+(PV($E33,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C33)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E33,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C33)*'IPP Proforma'!$C$19/12)*$C33))-NPV($E33,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E33)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":294.24426998480692},{"$f":"-PV((1+$E33)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E33)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E33,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E33)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.057270912739558},{"$f":"(PV($E33,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E33,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E33)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-115.85962168038678},{"$f":"-PV((1+$E33)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E33)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.71853929049902},{"$f":"-NPV((1+$E33)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E33)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.212207121406209},{"$f":"PV((1+$E33)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E33)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},{"$f":"SUM(G33:L33)","v":176.94825138625251},{"$f":"-IF($C33=0,-99.99,IF($C33=1,99.99,AVERAGE((($M33*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C33*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C33)*'IPP Proforma'!$C$19/12)))))","v":1.423418418887151}]
[null,null,{"$f":"C33+0.1%","v":0.44100000000000006},0.55899999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C34*(1-'IPP Proforma'!$H$18))/(1-$C34)","v":0.1187258497316637},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C34)*'IPP Proforma'!$C$19/12)*(1-$C34)+PV($E34,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C34)*'IPP Proforma'!$C$19/12)*$C34)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C34)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C34)*'IPP Proforma'!$C$19/12)/(1+$E34)^'IPP Proforma'!$H$34+(PV($E34,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C34)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E34,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C34)*'IPP Proforma'!$C$19/12)*$C34))-NPV($E34,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E34)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":294.19457228239042},{"$f":"-PV((1+$E34)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E34)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E34,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E34)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.056037993620246},{"$f":"(PV($E34,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E34,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E34)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-115.94716245152522},{"$f":"-PV((1+$E34)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E34)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.716433405641418},{"$f":"-NPV((1+$E34)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E34)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.233619391644694},{"$f":"PV((1+$E34)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E34)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},176.78626183848218,{"$f":"-IF($C34=0,-99.99,IF($C34=1,99.99,AVERAGE((($M34*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C34*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C34)*'IPP Proforma'!$C$19/12)))))","v":1.4187376235898999}]
[null,null,0.44200000000000006,0.55799999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C35*(1-'IPP Proforma'!$H$18))/(1-$C35)","v":0.11886290322580648},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C35)*'IPP Proforma'!$C$19/12)*(1-$C35)+PV($E35,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C35)*'IPP Proforma'!$C$19/12)*$C35)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C35)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C35)*'IPP Proforma'!$C$19/12)/(1+$E35)^'IPP Proforma'!$H$34+(PV($E35,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C35)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E35,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C35)*'IPP Proforma'!$C$19/12)*$C35))-NPV($E35,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E35)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":294.14468557413267},{"$f":"-PV((1+$E35)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E35)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E35,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E35)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.054801468466762},{"$f":"(PV($E35,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E35,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E35)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.03502653192264},{"$f":"-PV((1+$E35)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E35)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.714321361504869},{"$f":"-NPV((1+$E35)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E35)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.255101633692405},{"$f":"PV((1+$E35)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E35)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},176.62368023848921,{"$f":"-IF($C35=0,-99.99,IF($C35=1,99.99,AVERAGE((($M35*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C35*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C35)*'IPP Proforma'!$C$19/12)))))","v":1.4140727095122101}]
[null,null,0.44300000000000006,0.55699999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C36*(1-'IPP Proforma'!$H$18))/(1-$C36)","v":0.11900044883303412},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C36)*'IPP Proforma'!$C$19/12)*(1-$C36)+PV($E36,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C36)*'IPP Proforma'!$C$19/12)*$C36)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C36)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C36)*'IPP Proforma'!$C$19/12)/(1+$E36)^'IPP Proforma'!$H$34+(PV($E36,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C36)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E36,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C36)*'IPP Proforma'!$C$19/12)*$C36))-NPV($E36,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E36)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":294.09460884045842},{"$f":"-PV((1+$E36)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E36)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E36,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E36)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.053561322062068},{"$f":"(PV($E36,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E36,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E36)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.12321567754465},{"$f":"-PV((1+$E36)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E36)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.712203132097969},{"$f":"-NPV((1+$E36)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E36)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.276654180568613},{"$f":"PV((1+$E36)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E36)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},176.46050343650521,{"$f":"-IF($C36=0,-99.99,IF($C36=1,99.99,AVERAGE((($M36*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C36*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C36)*'IPP Proforma'!$C$19/12)))))","v":1.4094235409796212}]
[null,null,0.44400000000000006,0.55599999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C37*(1-'IPP Proforma'!$H$18))/(1-$C37)","v":0.11913848920863312},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C37)*'IPP Proforma'!$C$19/12)*(1-$C37)+PV($E37,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C37)*'IPP Proforma'!$C$19/12)*$C37)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C37)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C37)*'IPP Proforma'!$C$19/12)/(1+$E37)^'IPP Proforma'!$H$34+(PV($E37,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C37)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E37,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C37)*'IPP Proforma'!$C$19/12)*$C37))-NPV($E37,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E37)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":294.04434105478583},{"$f":"-PV((1+$E37)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E37)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E37,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E37)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.052317539107607},{"$f":"(PV($E37,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E37,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E37)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.21173165686355},{"$f":"-PV((1+$E37)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E37)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.710078691290029},{"$f":"-NPV((1+$E37)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E37)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.298277367339843},{"$f":"PV((1+$E37)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E37)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},176.29672826098007,{"$f":"-IF($C37=0,-99.99,IF($C37=1,99.99,AVERAGE((($M37*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C37*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C37)*'IPP Proforma'!$C$19/12)))))","v":1.4047899833458986}]
[null,null,0.44500000000000006,0.55499999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C38*(1-'IPP Proforma'!$H$18))/(1-$C38)","v":0.11927702702702704},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C38)*'IPP Proforma'!$C$19/12)*(1-$C38)+PV($E38,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C38)*'IPP Proforma'!$C$19/12)*$C38)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C38)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C38)*'IPP Proforma'!$C$19/12)/(1+$E38)^'IPP Proforma'!$H$34+(PV($E38,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C38)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E38,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C38)*'IPP Proforma'!$C$19/12)*$C38))-NPV($E38,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E38)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.99388118346957},{"$f":"-PV((1+$E38)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E38)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E38,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E38)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.051070104222852},{"$f":"(PV($E38,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E38,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E38)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.30057625096839},{"$f":"-PV((1+$E38)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E38)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.707948012810395},{"$f":"-NPV((1+$E38)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E38)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.319971531135153},{"$f":"PV((1+$E38)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E38)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},176.13235151839928,{"$f":"-IF($C38=0,-99.99,IF($C38=1,99.99,AVERAGE((($M38*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C38*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C38)*'IPP Proforma'!$C$19/12)))))","v":1.4001719029798549}]
[null,null,0.44600000000000006,0.55399999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C39*(1-'IPP Proforma'!$H$18))/(1-$C39)","v":0.11941606498194948},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C39)*'IPP Proforma'!$C$19/12)*(1-$C39)+PV($E39,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C39)*'IPP Proforma'!$C$19/12)*$C39)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C39)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C39)*'IPP Proforma'!$C$19/12)/(1+$E39)^'IPP Proforma'!$H$34+(PV($E39,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C39)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E39,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C39)*'IPP Proforma'!$C$19/12)*$C39))-NPV($E39,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E39)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.94322818574261},{"$f":"-PV((1+$E39)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E39)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E39,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E39)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.049819001944744},{"$f":"(PV($E39,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E39,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E39)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.38975125367597},{"$f":"-PV((1+$E39)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E39)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.705811070247403},{"$f":"-NPV((1+$E39)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E39)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.34173701116142},{"$f":"PV((1+$E39)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E39)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},175.96736999309735,{"$f":"-IF($C39=0,-99.99,IF($C39=1,99.99,AVERAGE((($M39*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C39*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C39)*'IPP Proforma'!$C$19/12)))))","v":1.3955691672523161}]
[null,null,0.44700000000000006,0.55299999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C40*(1-'IPP Proforma'!$H$18))/(1-$C40)","v":0.11955560578661846},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C40)*'IPP Proforma'!$C$19/12)*(1-$C40)+PV($E40,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C40)*'IPP Proforma'!$C$19/12)*$C40)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C40)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C40)*'IPP Proforma'!$C$19/12)/(1+$E40)^'IPP Proforma'!$H$34+(PV($E40,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C40)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E40,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C40)*'IPP Proforma'!$C$19/12)*$C40))-NPV($E40,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E40)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.89238101365669},{"$f":"-PV((1+$E40)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E40)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E40,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E40)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.048564216727225},{"$f":"(PV($E40,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E40,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E40)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.47925847164312},{"$f":"-PV((1+$E40)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E40)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.703667837047647},{"$f":"-NPV((1+$E40)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E40)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.363574148718698},{"$f":"PV((1+$E40)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E40)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},175.80178044706977,{"$f":"-IF($C40=0,-99.99,IF($C40=1,99.99,AVERAGE((($M40*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C40*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C40)*'IPP Proforma'!$C$19/12)))))","v":1.3909816445232484}]
[null,null,0.44800000000000006,0.55199999999999994,{"$f":"($C$4-'IPP Proforma'!$H$32*$C41*(1-'IPP Proforma'!$H$18))/(1-$C41)","v":0.11969565217391306},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C41)*'IPP Proforma'!$C$19/12)*(1-$C41)+PV($E41,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C41)*'IPP Proforma'!$C$19/12)*$C41)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C41)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C41)*'IPP Proforma'!$C$19/12)/(1+$E41)^'IPP Proforma'!$H$34+(PV($E41,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C41)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E41,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C41)*'IPP Proforma'!$C$19/12)*$C41))-NPV($E41,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E41)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.84133861202406},{"$f":"-PV((1+$E41)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E41)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E41,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E41)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.047305732940693},{"$f":"(PV($E41,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E41,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E41)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.56909972447976},{"$f":"-PV((1+$E41)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E41)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.701518286515022},{"$f":"-NPV((1+$E41)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E41)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.385483287215919},{"$f":"PV((1+$E41)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E41)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},175.63557961978407,{"$f":"-IF($C41=0,-99.99,IF($C41=1,99.99,AVERAGE((($M41*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C41*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C41)*'IPP Proforma'!$C$19/12)))))","v":1.3864092041290539}]
[null,null,0.44900000000000007,0.55099999999999993,{"$f":"($C$4-'IPP Proforma'!$H$32*$C42*(1-'IPP Proforma'!$H$18))/(1-$C42)","v":0.11983620689655174},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C42)*'IPP Proforma'!$C$19/12)*(1-$C42)+PV($E42,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C42)*'IPP Proforma'!$C$19/12)*$C42)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C42)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C42)*'IPP Proforma'!$C$19/12)/(1+$E42)^'IPP Proforma'!$H$34+(PV($E42,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C42)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E42,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C42)*'IPP Proforma'!$C$19/12)*$C42))-NPV($E42,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E42)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.79009991835727},{"$f":"-PV((1+$E42)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E42)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E42,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E42)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.046043534871481},{"$f":"(PV($E42,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E42,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E42)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.65927684486388},{"$f":"-PV((1+$E42)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E42)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.699362391809828},{"$f":"-NPV((1+$E42)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E42)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.407464772186529},{"$f":"PV((1+$E42)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E42)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},175.46876422798817,{"$f":"-IF($C42=0,-99.99,IF($C42=1,99.99,AVERAGE((($M42*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C42*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C42)*'IPP Proforma'!$C$19/12)))))","v":1.3818517163700035}]
[null,null,0.45000000000000007,0.54999999999999993,{"$f":"($C$4-'IPP Proforma'!$H$32*$C43*(1-'IPP Proforma'!$H$18))/(1-$C43)","v":0.11997727272727275},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C43)*'IPP Proforma'!$C$19/12)*(1-$C43)+PV($E43,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C43)*'IPP Proforma'!$C$19/12)*$C43)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C43)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C43)*'IPP Proforma'!$C$19/12)/(1+$E43)^'IPP Proforma'!$H$34+(PV($E43,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C43)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E43,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C43)*'IPP Proforma'!$C$19/12)*$C43))-NPV($E43,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E43)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.73866386280667},{"$f":"-PV((1+$E43)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E43)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E43,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E43)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.044777606721361},{"$f":"(PV($E43,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E43,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E43)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.74979167865592},{"$f":"-PV((1+$E43)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E43)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.697200125947933},{"$f":"-NPV((1+$E43)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E43)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.429518951304225},{"$f":"PV((1+$E43)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E43)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},175.30133096551583,{"$f":"-IF($C43=0,-99.99,IF($C43=1,99.99,AVERAGE((($M43*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C43*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C43)*'IPP Proforma'!$C$19/12)))))","v":1.3773090524978193}]
[]
[null,null,"Debt %","Equity %","Equity Return",null,"Capital","Prop Tax/Ins","ITC","Fixed O&M","Var O&M","PTC","LCOE","DSCR"]
[null,"Solution",{"$f":"MAX(IF(NOT(ISERROR(N32:N42)),IF(N32:N42>targetDSCR,C32:C42)))","v":0.44500000000000006},{"$f":"1-C46","v":0.55499999999999994},{"$f":"($C$4-'IPP Proforma'!$H$32*$C46*(1-'IPP Proforma'!$H$18))/(1-$C46)","v":0.11927702702702704},null,{"$f":"(('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C46)*'IPP Proforma'!$C$19/12)*(1-$C46)+PV($E46,'IPP Proforma'!$H$34,PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C46)*'IPP Proforma'!$C$19/12)*$C46)+(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C46)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)-((-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C46)*'IPP Proforma'!$C$19/12)/(1+$E46)^'IPP Proforma'!$H$34+(PV($E46,'IPP Proforma'!$H$34,(-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C46)*'IPP Proforma'!$C$19/12)*'IPP Proforma'!$H$36)*'IPP Proforma'!$H$18))+(NPV($E46,IPMT('IPP Proforma'!$H$32,OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34),'IPP Proforma'!$H$34,('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C46)*'IPP Proforma'!$C$19/12)*$C46))-NPV($E46,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18))*'IPP Proforma'!$H$18)/(1-'IPP Proforma'!$H$18)/NPV((1+$E46)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":293.99388118346957},{"$f":"-PV((1+$E46)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$18*'IPP Proforma'!$C$36)/NPV((1+$E46)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)+NPV($E46,'IPP Proforma'!$C$18*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$C$27)-1)/'IPP Proforma'!$C$27))/NPV((1+$E46)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":15.051070104222852},{"$f":"(PV($E46,1,'IPP Proforma'!$H$22*'IPP Proforma'!$H$23*'IPP Proforma'!$C$18)/(1-'IPP Proforma'!$H$18)+'IPP Proforma'!$H$24*'IPP Proforma'!$H$23*'IPP Proforma'!$H$22*NPV($E46,OFFSET('IPP Proforma'!$D$93,MATCH('IPP Proforma'!$H$25,'IPP Proforma'!$C$94:$C$101,0),0,1,40)*'IPP Proforma'!$C$18)*'IPP Proforma'!$H$16/(1-'IPP Proforma'!$H$18))/NPV((1+$E46)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-116.30057625096839},{"$f":"-PV((1+$E46)/(1+'IPP Proforma'!$C$30)-1,'IPP Proforma'!$C$27,'IPP Proforma'!$C$31*'IPP Proforma'!$C$16*1000)/NPV((1+$E46)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":25.707948012810395},{"$f":"-NPV((1+$E46)-1,'IPP Proforma'!$D$45:$AQ$45)/NPV((1+$E46)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":-42.319971531135153},{"$f":"PV((1+$E46)/(1+'IPP Proforma'!$H$21)/(1-'IPP Proforma'!$C$26)-1,'IPP Proforma'!$H$20,'IPP Proforma'!$H$19*'IPP Proforma'!$C$16*8760*'IPP Proforma'!$C$24/(1-'IPP Proforma'!$C$26))/(1-'IPP Proforma'!$H$18)/NPV((1+$E46)/(1+'IPP Proforma'!$H$37)-1,'IPP Proforma'!$D$44:$AQ$44)","v":0},{"$f":"SUM(G46:L46)","v":176.13235151839928},{"$f":"-IF($C46=0,-99.99,IF($C46=1,99.99,AVERAGE((($M46*(1+'IPP Proforma'!$H$37)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34))*(8760*'IPP Proforma'!$C$16*'IPP Proforma'!$C$24*(1-'IPP Proforma'!$C$26)^(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1))+OFFSET('IPP Proforma'!$D$45,0,0,1,'IPP Proforma'!$H$34)-'IPP Proforma'!$C$16*'IPP Proforma'!$C$31*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$36*(1+'IPP Proforma'!$C$30)^OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)*1000-'IPP Proforma'!$C$16*'IPP Proforma'!$C$17*'IPP Proforma'!$C$35*(1-(OFFSET('IPP Proforma'!$D$42,0,0,1,'IPP Proforma'!$H$34)-1)/'IPP Proforma'!$C$27)*1000)/PMT('IPP Proforma'!$H$32,'IPP Proforma'!$H$34,$C46*('IPP Proforma'!$C$18+-PMT('IPP Proforma'!$H$32, 'IPP Proforma'!$H$34,'IPP Proforma'!$C$18*$C46)*'IPP Proforma'!$C$19/12)))))","v":1.4001719029798549}]

{"sheet":"Summary Calcs","index":7,"n_rows":268,"n_cols":15,"rows_kept":268,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Levelized Cost of Capacity by Cost Category for All Cases"]
[]
[]
[]
[]
[null,"Active Case"]
[]
[null,"Customer Class","Utility","Technology","Utility Incentive Status","Install Year","Capital","Property Tax & Insurance","ITC","Fixed O&M","Utility Incentive","PTC","Total","NPV Equity Return Check","DSCR"]
[null,{"$f":"customerClass","v":"Public"},{"$f":"utility","v":"NVE South"},{"$f":"technology","v":"Wind"},{"$f":"incentiveStatus","v":"Incentivized"},{"$f":"installYear","v":2016},{"$f":"TRANSPOSE('IPP Proforma'!M16:M22)","v":420.73021305094932},21.539359615592264,-166.43600209312572,36.790256997840565,-60.563473521726323,0,252.06035404953008,{"$f":"'IPP Proforma'!$R$25","v":0},{"$f":"dscr","v":1.4001719029798532}]
[]
[null,"All Cases"]
[]
[null,"Customer Class","Utility","Technology","Utility Incentive Status","Install Year","Capital","Property Tax & Insurance","ITC","Fixed O&M","Utility Incentive","PTC","Total","NPV Equity Return Check","DSCR"]
[null,"Commercial","NVE North","Wind","Incentivized",2009,987.35193194186627,50.337530164701796,-373.07696405951253,32.133349174754912,-286.9189450599319,0,409.82690216187854,0,1.4028102416508097]
[null,"Commercial","NVE North","Wind","Incentivized",2010,989.41278568890993,50.385406366528123,-368.93379887286716,32.807189542393459,-340.6378846245517,0,363.03369810041261,0,1.4053122502485924]
[null,"Commercial","NVE North","Wind","Incentivized",2011,554.22418423549391,28.77530658793038,-201.90602063956467,33.575083416724368,-273.37226669540274,0,141.29628690518126,0,1.4008196388657401]
[null,"Commercial","NVE North","Wind","Incentivized",2012,404.26935165188189,20.943544336476371,-146.79923047275429,34.249388034134022,-234.88221640885865,0,77.780837140879328,0,1.4071499736969069]
[null,"Commercial","NVE North","Wind","Incentivized",2013,418.71818446479233,21.697971892892539,-152.69141952951298,34.923572342011632,-235.70671040789748,0,86.941598762286077,0,1.4045280381216825]
[null,"Commercial","NVE North","Wind","Incentivized",2014,410.89323151461957,21.534712288618547,-166.8562610603876,35.354016859832583,-32.07180758181773,0,268.85389202086537,0,1.4015811838891399]
[null,"Commercial","NVE North","Wind","Incentivized",2015,419.64720631250987,21.515759764632456,-168.58101910332391,36.029360120609006,-32.295721253443091,0,276.31558584098428,0,1.4012677709553456]
[null,"Commercial","NVE North","Wind","Incentivized",2016,419.64720631250987,21.515759764632456,-168.58101910332391,36.749947323021182,-32.295721253443091,0,277.03617304339645,0,1.4009893399743563]
[null,"Commercial","NVE North","Wind","Non-Incentivized",2009,974.11282404698932,50.045164993456225,-399.37810952142269,31.946715621153228,0,0,656.72659514017607,0,1.4036781273505949]
[null,"Commercial","NVE North","Wind","Non-Incentivized",2010,974.11282404698932,50.045164993456225,-399.37810952142269,32.585649933576292,0,0,657.36552945259916,0,1.4035735641401812]
[null,"Commercial","NVE North","Wind","Non-Incentivized",2011,542.97089152504543,28.51209012168659,-224.90082895469556,33.267961934498437,0,0,379.85011462653489,0,1.4039994761395171]
[null,"Commercial","NVE North","Wind","Non-Incentivized",2012,394.31869536919493,20.694531758481748,-168.88722412345416,33.842172890789641,0,0,279.96817589501211,0,1.4007024788042242]
[null,"Commercial","NVE North","Wind","Non-Incentivized",2013,408.64920312748382,21.446621759290391,-175.0249997450513,34.51901634860544,0,0,289.58984149032835,0,1.4009341908934538]
[null,"Commercial","NVE North","Wind","Non-Incentivized",2014,409.5194309277253,21.504384679624241,-169.62467219930565,35.304227348585215,0,0,296.70337075662906,0,1.4000551064414972]
[null,"Commercial","NVE North","Wind","Non-Incentivized",2015,418.34195011812153,21.487807828676591,-171.15711808032952,35.982553018390028,0,0,304.65519288485859,0,1.4037176243186316]
[null,"Commercial","NVE North","Wind","Non-Incentivized",2016,418.34195011812153,21.487807828676591,-171.15711808032952,36.702204078757831,0,0,305.37484394522642,0,1.4034429537518966]
[null,"Commercial","NVE North","PV","Incentivized",2004,1031.0132331134917,50.935936579125624,0,19.191940600211506,-648.33552262476087,0,452.8055876680678,0,1.4010988345883444]
[null,"Commercial","NVE North","PV","Incentivized",2005,1042.6568102987922,51.797722377811844,0,19.508842642622689,-538.77408666540032,0,575.18928865382645,0,1.4005809281086257]
[null,"Commercial","NVE North","PV","Incentivized",2006,1700.9493807916588,83.189238516317872,-640.87185601477574,20.125334561940168,-356.2607466803355,0,807.13135117480545,0,1.4035716609181459]
[null,"Commercial","NVE North","PV","Incentivized",2007,907.63952151767251,44.228602096677541,-328.50363989988023,20.586918434929853,-344.95467128299572,0,298.99673086640394,0,1.4051186493381731]
[null,"Commercial","NVE North","PV","Incentivized",2008,1046.9765682076372,52.465211470421458,-395.22080056845493,20.97537603954116,-291.06765957034315,0,434.12869557880185,0,1.4049140516193959]
[null,"Commercial","NVE North","PV","Incentivized",2009,636.85087094073344,32.37648597047928,-232.65383903365034,21.474194910741517,-279.19080159804662,0,178.85691119025728,0,1.4007184599818474]
[null,"Commercial","NVE North","PV","Incentivized",2010,701.31940251939659,35.696349905362602,-259.94000785519523,21.880912156487973,-259.88714932717761,0,239.06950739887429,0,1.4053676355990661]
[null,"Commercial","NVE North","PV","Incentivized",2011,676.04373811459539,35.235401885610962,-258.25940052172939,22.30714419059349,-193.19826724403558,0,282.12861642503481,0,1.4049845087565318]
[null,"Commercial","NVE North","PV","Incentivized",2012,580.80233656196106,30.256550457800948,-228.13169447855478,22.702786196449292,-157.30369193422951,0,248.32628680342697,0,1.4043930917147005]
[null,"Commercial","NVE North","PV","Incentivized",2013,418.13130259430642,21.748614003488907,-160.92183729905267,23.191144483208838,-143.24870308388108,0,158.90052069807041,0,1.4048989193049177]
[null,"Commercial","NVE North","PV","Incentivized",2014,420.08491208976676,22.014310249304497,-170.41683405178625,23.571038806781367,-35.917580088842378,0,259.33584700522397,0,1.4029302247020929]
[null,"Commercial","NVE North","PV","Incentivized",2015,422.07835275800448,21.646708284383006,-170.06249307632245,24.01449089572208,-28.90676607163164,0,268.77029279015545,0,1.4017888117228692]
[null,"Commercial","NVE North","PV","Incentivized",2016,416.55171169108928,21.373849210238753,-168.68027931996173,24.486034767356934,-18.906156520436664,0,274.82515982828659,0,1.4040036270238632]
[null,"Commercial","NVE North","PV","Non-Incentivized",2004,947.46914906981249,49.586824185191794,0,18.683614128445036,0,0,1015.7395873834492,0,1.4030141677176979]
[null,"Commercial","NVE North","PV","Non-Incentivized",2005,966.80525415287036,50.598800188971225,0,19.057286411013934,0,0,1036.4613407528554,0,1.4030153883283492]
[null,"Commercial","NVE North","PV","Non-Incentivized",2006,1683.9400704283266,82.841565684785081,-672.95887773996117,20.041224739834721,0,0,1113.8639831129851,0,1.400508756732185]
[null,"Commercial","NVE North","PV","Non-Incentivized",2007,892.87353344948701,43.920442550778979,-356.46961693548104,20.4434805884772,0,0,600.76783965326206,0,1.4028979891300555]
[null,"Commercial","NVE North","PV","Non-Incentivized",2008,1033.1574933857801,52.165832967216787,-422.53600558601084,20.855685743688387,0,0,683.64300651067447,0,1.4016803570456211]
[null,"Commercial","NVE North","PV","Non-Incentivized",2009,625.02143504522382,32.110552360181387,-256.25356013862211,21.297810414102155,0,0,422.17623768088527,0,1.4034741347494621]
[null,"Commercial","NVE North","PV","Non-Incentivized",2010,689.82773478157276,35.439983903282084,-282.82360093354049,21.723766622384197,0,0,464.16788437369848,0,1.4038860252640191]
[null,"Commercial","NVE North","PV","Non-Incentivized",2011,667.01829370203154,35.02974293323048,-276.57951797635445,22.176943776824089,0,0,447.6454624357317,0,1.4041279571098708]
[null,"Commercial","NVE North","PV","Non-Incentivized",2012,572.81405070974938,30.065622950972422,-245.62882809067773,22.559525107496182,0,0,379.81037067754022,0,1.4041979409643781]
[null,"Commercial","NVE North","PV","Non-Incentivized",2013,411.1336126769545,21.579408127123422,-176.29851667465073,23.010715609646102,0,0,279.42521973907333,0,1.4013601242586275]
[null,"Commercial","NVE North","PV","Non-Incentivized",2014,418.53267137180882,21.98004466405542,-173.54481218633822,23.534350151515945,0,0,290.50225400104193,0,1.4004955706702973]
[null,"Commercial","NVE North","PV","Non-Incentivized",2015,420.90125686968776,21.621552919234073,-172.38470868496594,23.986583960431439,0,0,294.12468506438739,0,1.404080372978604]
[null,"Commercial","NVE North","PV","Non-Incentivized",2016,415.74419439432324,21.356636392141322,-170.27257740007147,24.466315639640069,0,0,291.29456902603312,0,1.403783493580637]
[null,"Commercial","NVE South","Wind","Incentivized",2009,987.35193194186627,50.337530164701796,-373.07696405951253,32.133349174754912,-286.9189450599319,0,409.82690216187854,0,1.4028102416508095]
[null,"Commercial","NVE South","Wind","Incentivized",2010,989.41278568890993,50.385406366528123,-368.93379887286716,32.807189542393459,-340.6378846245517,0,363.03369810041261,0,1.4053122502485915]
[null,"Commercial","NVE South","Wind","Incentivized",2011,554.22418423549391,28.77530658793038,-201.90602063956467,33.575083416724368,-273.37226669540274,0,141.29628690518126,0,1.4008196388657401]
[null,"Commercial","NVE South","Wind","Incentivized",2012,404.26935165188189,20.943544336476371,-146.79923047275429,34.249388034134022,-234.88221640885865,0,77.780837140879328,0,1.4071499736969069]
[null,"Commercial","NVE South","Wind","Incentivized",2013,418.71818446479233,21.697971892892539,-152.69141952951298,34.923572342011632,-235.70671040789748,0,86.941598762286077,0,1.4045280381216829]
[null,"Commercial","NVE South","Wind","Incentivized",2014,410.82358665515471,21.533159614859802,-166.99690267492127,35.35146780073633,-30.315582567692701,0,270.39572882813684,0,1.4016630717797687]
[null,"Commercial","NVE South","Wind","Incentivized",2015,419.57718287142166,21.514246786174624,-168.71946477227524,36.026826552363765,-30.526748817988498,0,277.87204261969634,0,1.401333710485003]
[null,"Commercial","NVE South","Wind","Incentivized",2016,419.57718287142166,21.514246786174624,-168.71946477227524,36.747363083411031,-30.526748817988498,0,278.59257915074357,0,1.4010555059414571]
[null,"Commercial","NVE South","Wind","Non-Incentivized",2009,974.11282404698932,50.045164993456225,-399.37810952142269,31.946715621153228,0,0,656.72659514017607,0,1.4036781273505949]
[null,"Commercial","NVE South","Wind","Non-Incentivized",2010,974.11282404698932,50.045164993456225,-399.37810952142269,32.585649933576292,0,0,657.36552945259916,0,1.4035735641401808]
[null,"Commercial","NVE South","Wind","Non-Incentivized",2011,542.97089152504543,28.51209012168659,-224.90082895469556,33.267961934498437,0,0,379.85011462653489,0,1.4039994761395176]
[null,"Commercial","NVE South","Wind","Non-Incentivized",2012,394.31869536919493,20.694531758481748,-168.88722412345416,33.842172890789641,0,0,279.96817589501211,0,1.4007024788042244]
[null,"Commercial","NVE South","Wind","Non-Incentivized",2013,408.64920312748382,21.446621759290391,-175.0249997450513,34.51901634860544,0,0,289.58984149032835,0,1.4009341908934543]
[null,"Commercial","NVE South","Wind","Non-Incentivized",2014,409.5194309277253,21.504384679624241,-169.62467219930565,35.304227348585215,0,0,296.70337075662906,0,1.4000551064414972]
[null,"Commercial","NVE South","Wind","Non-Incentivized",2015,418.34195011812153,21.487807828676591,-171.15711808032952,35.982553018390028,0,0,304.65519288485859,0,1.4037176243186316]
[null,"Commercial","NVE South","Wind","Non-Incentivized",2016,418.34195011812153,21.487807828676591,-171.15711808032952,36.702204078757831,0,0,305.37484394522642,0,1.4034429537518966]
[null,"Commercial","NVE South","PV","Incentivized",2004,1031.0132331134917,50.935936579125624,0,19.191940600211506,-648.33552262476087,0,452.8055876680678,0,1.4010988345883444]
[null,"Commercial","NVE South","PV","Incentivized",2005,1042.6568102987922,51.797722377811844,0,19.508842642622689,-538.77408666540032,0,575.18928865382645,0,1.4005809281086257]
[null,"Commercial","NVE South","PV","Incentivized",2006,1700.9493807916588,83.189238516317872,-640.87185601477574,20.125334561940168,-356.2607466803355,0,807.13135117480545,0,1.4035716609181457]
[null,"Commercial","NVE South","PV","Incentivized",2007,907.63952151767251,44.228602096677541,-328.50363989988023,20.586918434929853,-344.95467128299572,0,298.99673086640394,0,1.405118649338174]
[null,"Commercial","NVE South","PV","Incentivized",2008,1046.9765682076372,52.465211470421458,-395.22080056845493,20.97537603954116,-291.06765957034315,0,434.12869557880185,0,1.4049140516193956]
[null,"Commercial","NVE South","PV","Incentivized",2009,636.85087094073344,32.37648597047928,-232.65383903365034,21.474194910741517,-279.19080159804662,0,178.85691119025728,0,1.4007184599818474]
[null,"Commercial","NVE South","PV","Incentivized",2010,701.31940251939659,35.696349905362602,-259.94000785519523,21.880912156487973,-259.88714932717761,0,239.06950739887429,0,1.4053676355990659]
[null,"Commercial","NVE South","PV","Incentivized",2011,676.04373811459539,35.235401885610962,-258.25940052172939,22.30714419059349,-193.19826724403558,0,282.12861642503481,0,1.4049845087565318]
[null,"Commercial","NVE South","PV","Incentivized",2012,580.80233656196106,30.256550457800948,-228.13169447855478,22.702786196449292,-157.30369193422951,0,248.32628680342697,0,1.4043930917147009]
[null,"Commercial","NVE South","PV","Incentivized",2013,418.13130259430642,21.748614003488907,-160.92183729905267,23.191144483208838,-143.24870308388108,0,158.90052069807041,0,1.4048989193049179]
[null,"Commercial","NVE South","PV","Incentivized",2014,420.15552315088564,22.015887809730643,-170.2741746032759,23.57272792343338,-38.250502079910348,0,257.2194622008634,0,1.4014905667182709]
[null,"Commercial","NVE South","PV","Incentivized",2015,422.14939081269421,21.648240043241053,-169.92209957647515,24.016190203010183,-30.784614951872111,0,267.10710653059817,0,1.4014738127020474]
[null,"Commercial","NVE South","PV","Incentivized",2016,416.55171169108928,21.373849210238753,-168.68027931996173,24.486034767356934,-20.145578130116196,0,273.58573821860705,0,1.4008907943084583]
[null,"Commercial","NVE South","PV","Non-Incentivized",2004,947.46914906981249,49.586824185191794,0,18.683614128445036,0,0,1015.7395873834492,0,1.4030141677176979]
[null,"Commercial","NVE South","PV","Non-Incentivized",2005,966.80525415287036,50.598800188971225,0,19.057286411013934,0,0,1036.4613407528554,0,1.4030153883283492]
[null,"Commercial","NVE South","PV","Non-Incentivized",2006,1683.9400704283266,82.841565684785081,-672.95887773996117,20.041224739834721,0,0,1113.8639831129851,0,1.4005087567321848]
[null,"Commercial","NVE South","PV","Non-Incentivized",2007,892.87353344948701,43.920442550778979,-356.46961693548104,20.4434805884772,0,0,600.76783965326206,0,1.4028979891300557]
[null,"Commercial","NVE South","PV","Non-Incentivized",2008,1033.1574933857801,52.165832967216787,-422.53600558601084,20.855685743688387,0,0,683.64300651067447,0,1.4016803570456218]
[null,"Commercial","NVE South","PV","Non-Incentivized",2009,625.02143504522382,32.110552360181387,-256.25356013862211,21.297810414102155,0,0,422.17623768088527,0,1.4034741347494615]
[null,"Commercial","NVE South","PV","Non-Incentivized",2010,689.82773478157276,35.439983903282084,-282.82360093354049,21.723766622384197,0,0,464.16788437369848,0,1.4038860252640186]
[null,"Commercial","NVE South","PV","Non-Incentivized",2011,667.01829370203154,35.02974293323048,-276.57951797635445,22.176943776824089,0,0,447.6454624357317,0,1.404127957109871]
[null,"Commercial","NVE South","PV","Non-Incentivized",2012,572.81405070974938,30.065622950972422,-245.62882809067773,22.559525107496182,0,0,379.81037067754022,0,1.4041979409643786]
[null,"Commercial","NVE South","PV","Non-Incentivized",2013,411.1336126769545,21.579408127123422,-176.29851667465073,23.010715609646102,0,0,279.42521973907333,0,1.4013601242586282]
[null,"Commercial","NVE South","PV","Non-Incentivized",2014,418.53267137180882,21.98004466405542,-173.54481218633822,23.534350151515945,0,0,290.50225400104193,0,1.4004955706702975]
[null,"Commercial","NVE South","PV","Non-Incentivized",2015,420.90125686968776,21.621552919234073,-172.38470868496594,23.986583960431439,0,0,294.12468506438739,0,1.404080372978604]
[null,"Commercial","NVE South","PV","Non-Incentivized",2016,415.74419439432324,21.356636392141322,-170.27257740007147,24.466315639640069,0,0,291.29456902603312,0,1.403783493580637]
[null,"Residential","NVE North","Wind","Incentivized",2009,663.85195805371086,33.75692536214116,-243.20534394288799,32.204737136077654,-279.83313075495897,0,206.77514585408267,0,1.4043139282105281]
[null,"Residential","NVE North","Wind","Incentivized",2010,721.72870345332478,36.675123733405457,-262.19683884093581,32.868682986772107,-333.51617377984707,0,195.55949755271951,0,1.4026331798861884]
[null,"Residential","NVE North","Wind","Incentivized",2011,624.30698375062707,32.440630700264379,-229.85267669107529,33.549563580296734,-275.73603677662373,0,184.70846456348914,0,1.4053161825133824]
[null,"Residential","NVE North","Wind","Incentivized",2012,681.26013655358054,35.423837294262519,-261.07548883607649,34.115180888570535,-245.53113742104108,0,244.19252847929602,0,1.4030692717956188]
[null,"Residential","NVE North","Wind","Incentivized",2013,681.26013655358054,35.423837294262519,-261.07548883607649,34.797484506341938,-245.53113742104108,0,244.87483209706744,0,1.4028783855670472]
[null,"Residential","NVE North","Wind","Incentivized",2014,672.32366243174476,35.264122585783419,-275.26331168691962,35.333405697903778,-32.220019328586304,0,435.43785969992604,0,1.4034340467735336]
[null,"Residential","NVE North","Wind","Incentivized",2015,686.66220236091795,35.233595156888342,-278.06000753778062,36.008874657877854,-32.44079416832956,0,447.40387046957397,0,1.4030821093787014]
[null,"Residential","NVE North","Wind","Incentivized",2016,686.66220236091795,35.233595156888342,-278.06000753778062,36.729052151035404,-32.44079416832956,0,448.12404796273148,0,1.4029132491688201]
[null,"Residential","NVE North","Wind","Non-Incentivized",2009,651.80318160443414,33.486467851982724,-267.23385220177556,31.946715621153228,0,0,450.00251287579454,0,1.4010928583681574]
[null,"Residential","NVE North","Wind","Non-Incentivized",2010,707.72218228494319,36.359313323515366,-290.16017472499863,32.585649933576292,0,0,486.50697081703623,0,1.4015662966945264]
[null,"Residential","NVE North","Wind","Non-Incentivized",2011,612.48599581327449,32.165874888473603,-253.96766938595738,33.265415665236141,0,0,423.94961698102685,0,1.4007987853993615]
[null,"Residential","NVE North","Wind","Non-Incentivized",2012,669.44144195653701,35.13736081836997,-287.0636931118824,33.839287661244263,0,0,451.35439732426886,0,1.4022875812413749]
[null,"Residential","NVE North","Wind","Non-Incentivized",2013,669.44144195653701,35.13736081836997,-287.0636931118824,34.516073414469147,0,0,452.03118307749372,0,1.4021145994201605]
[null,"Residential","NVE North","Wind","Non-Incentivized",2014,670.87536898849328,35.232304627616671,-278.17885645567452,35.30152522727392,0,0,463.23034238770941,0,1.4010662081737879]
[null,"Residential","NVE North","Wind","Non-Incentivized",2015,685.20700244622685,35.202593216695846,-280.9291393279247,35.977190551456928,0,0,475.45764688645494,0,1.4005360574809471]
[null,"Residential","NVE North","Wind","Non-Incentivized",2016,685.20700244622685,35.202593216695846,-280.9291393279247,36.696734362486083,0,0,476.17719069748409,0,1.4003686528731412]
[null,"Residential","NVE North","PV","Incentivized",2004,848.25954878022173,41.719397097722144,0,19.249770342254415,-626.99175564499023,0,282.23696057520806,3.9960000000000002E-2,1.4046715190995169]
[null,"Residential","NVE North","PV","Incentivized",2005,857.82283605209227,42.418234158298681,0,19.564392252673219,-522.03275159456712,0,397.77271086849703,0,1.4004502937681975]
[null,"Residential","NVE North","PV","Incentivized",2006,899.48296202938843,43.828507433468076,-325.32776431005692,20.184247790085944,-344.76359423787568,0,293.40435870500977,0,1.4051205022562734]
[null,"Residential","NVE North","PV","Incentivized",2007,911.37122931129591,44.413123003812323,-330.08176427731462,20.58590142405534,-345.14635828992709,0,301.14213117192185,0,1.4021023010873697]
[null,"Residential","NVE North","PV","Incentivized",2008,927.78941397530923,46.460679286060831,-347.46300589680152,20.98731975791161,-289.21259414968466,0,358.56181297279539,0,1.4020191552813059]
[null,"Residential","NVE North","PV","Incentivized",2009,880.83466379299455,44.876604235129655,-330.21845922871523,21.434332519172084,-285.10153704056097,0,331.82560427802014,0,1.4034394149708005]
[null,"Residential","NVE North","PV","Incentivized",2010,779.91211938677918,39.724383493065531,-291.48220852505574,21.867861993261279,-261.64007490235628,0,288.38208144569393,0,1.4046997992633106]
[null,"Residential","NVE North","PV","Incentivized",2011,687.03608946250438,35.813367901099681,-262.89217881280763,22.304503902259672,-193.45600239340473,0,288.8057800596514,0,1.4014781132233944]
[null,"Residential","NVE North","PV","Incentivized",2012,615.49477446701837,32.075400520766742,-242.87684482628825,22.695190217817828,-157.89559454927962,0,269.49292583003506,0,1.40205085445098]
[null,"Residential","NVE North","PV","Incentivized",2013,504.64562549477853,26.279967053157787,-197.31878614721975,23.164483497539067,-145.11296422739551,0,211.65832567086014,0,1.4021010731405881]
[null,"Residential","NVE North","PV","Incentivized",2014,488.28718018071368,25.566661722721509,-196.3226077301525,23.586059279904614,-47.36574757412216,0,293.75154587906508,0,1.4043424064193724]
[null,"Residential","NVE North","PV","Incentivized",2015,489.90113902835435,25.108175450016354,-196.03361658444425,24.026278840518923,-38.302280300253869,0,304.69969643419148,0,1.4014010260794083]
[null,"Residential","NVE North","PV","Incentivized",2016,482.75156075334525,24.760821199997281,-194.70285100212271,24.493042152413661,-25.151593438313142,0,312.15097966532028,0,1.4011049511878066]
[null,"Residential","NVE North","PV","Non-Incentivized",2004,773.69919218222333,40.492385269357129,0,18.683614128445036,0,0,832.87519158002544,0,1.4023288062026873]
[null,"Residential","NVE North","PV","Non-Incentivized",2005,789.4889716145135,41.318760478935857,0,19.057286411013934,0,0,849.86501850446325,0,1.4023303009579453]
[null,"Residential","NVE North","PV","Non-Incentivized",2006,884.75295288282916,43.520991252363899,-353.22756737813023,20.04262802791883,0,0,595.08900478498151,0,1.4029369614230516]
[null,"Residential","NVE North","PV","Non-Incentivized",2007,896.64288016394437,44.105856687971212,-357.97448579883371,20.4434805884772,0,0,603.21773164155911,0,1.4029134313454599]
[null,"Residential","NVE North","PV","Non-Incentivized",2008,914.39413858047453,46.169274485995466,-373.96471430594073,20.855685743688387,0,0,607.45438450421761,0,1.4012545154659464]
[null,"Residential","NVE North","PV","Non-Incentivized",2009,867.78702492957689,44.587432152972596,-356.16082347505363,21.296215772821579,0,0,577.50984938031752,0,1.4007433933715931]
[null,"Residential","NVE North","PV","Non-Incentivized",2010,767.98748415769649,39.459670242237486,-315.20067357349268,21.72214008827801,0,0,513.96862091471928,0,1.4001470613167628]
[null,"Residential","NVE North","PV","Non-Incentivized",2011,678.03964266242861,35.608550178107336,-281.14952664282976,22.176943776824089,0,0,454.67560997453023,0,1.4042133720641876]
[null,"Residential","NVE North","PV","Non-Incentivized",2012,607.33169077541504,31.880936470244805,-260.7411526082816,22.557595720306708,0,0,401.02907035768499,0,1.400137194427187]
[null,"Residential","NVE North","PV","Non-Incentivized",2013,497.36563627907117,26.105518310189279,-213.27573620170492,23.010715609646102,0,0,333.20613399720162,0,1.4030204824673058]
[null,"Residential","NVE North","PV","Non-Incentivized",2014,485.75988278021407,25.510610401142042,-201.42061394738752,23.534350151515945,0,0,333.38422938548456,0,1.4017255182234554]
[null,"Residential","NVE North","PV","Non-Incentivized",2015,487.87859497960591,25.064822246249566,-200.02614289525431,23.984793700971284,0,0,336.90206803157241,0,1.4010691735637972]
[null,"Residential","NVE North","PV","Non-Incentivized",2016,481.39947097317855,24.731956461188226,-197.36975624972033,24.464489574990715,0,0,333.2261607596372,0,1.4008048424843846]
[null,"Residential","NVE South","Wind","Incentivized",2009,663.85195805371086,33.75692536214116,-243.20534394288799,32.204737136077654,-279.83313075495897,0,206.77514585408267,0,1.4043139282105284]
[null,"Residential","NVE South","Wind","Incentivized",2010,721.72870345332478,36.675123733405457,-262.19683884093581,32.868682986772107,-333.51617377984707,0,195.55949755271951,0,1.4026331798861882]
[null,"Residential","NVE South","Wind","Incentivized",2011,624.30698375062707,32.440630700264379,-229.85267669107529,33.549563580296734,-275.73603677662373,0,184.70846456348914,0,1.405316182513382]
[null,"Residential","NVE South","Wind","Incentivized",2012,681.26013655358054,35.423837294262519,-261.07548883607649,34.115180888570535,-245.53113742104108,0,244.19252847929602,0,1.4030692717956192]
[null,"Residential","NVE South","Wind","Incentivized",2013,681.26013655358054,35.423837294262519,-261.07548883607649,34.797484506341938,-245.53113742104108,0,244.87483209706744,0,1.4028783855670475]
[null,"Residential","NVE South","Wind","Incentivized",2014,672.20572352861768,35.261515753794164,-275.50103647897191,35.330793744294624,-30.456078679842012,0,436.84091786789253,0,1.4017970947666236]
[null,"Residential","NVE South","Wind","Incentivized",2015,686.54366859512891,35.23105509543025,-278.29397804298742,36.006278704945423,-30.664267464930251,0,448.82275688758693,0,1.4014505273444446]
[null,"Residential","NVE South","Wind","Incentivized",2016,686.54366859512891,35.23105509543025,-278.29397804298742,36.726404279044338,-30.664267464930251,0,449.54288246168585,0,1.4012817951933154]
[null,"Residential","NVE South","Wind","Non-Incentivized",2009,651.80318160443414,33.486467851982724,-267.23385220177556,31.946715621153228,0,0,450.00251287579454,0,1.4010928583681574]
[null,"Residential","NVE South","Wind","Non-Incentivized",2010,707.72218228494319,36.359313323515366,-290.16017472499863,32.585649933576292,0,0,486.50697081703623,0,1.4015662966945261]
[null,"Residential","NVE South","Wind","Non-Incentivized",2011,612.48599581327449,32.165874888473603,-253.96766938595738,33.265415665236141,0,0,423.94961698102685,0,1.4007987853993602]
[null,"Residential","NVE South","Wind","Non-Incentivized",2012,669.44144195653701,35.13736081836997,-287.0636931118824,33.839287661244263,0,0,451.35439732426886,0,1.4022875812413742]
[null,"Residential","NVE South","Wind","Non-Incentivized",2013,669.44144195653701,35.13736081836997,-287.0636931118824,34.516073414469147,0,0,452.03118307749372,0,1.4021145994201603]
[null,"Residential","NVE South","Wind","Non-Incentivized",2014,670.87536898849328,35.232304627616671,-278.17885645567452,35.30152522727392,0,0,463.23034238770941,0,1.4010662081737879]
[null,"Residential","NVE South","Wind","Non-Incentivized",2015,685.20700244622685,35.202593216695846,-280.9291393279247,35.977190551456928,0,0,475.45764688645494,0,1.4005360574809467]
[null,"Residential","NVE South","Wind","Non-Incentivized",2016,685.20700244622685,35.202593216695846,-280.9291393279247,36.696734362486083,0,0,476.17719069748409,0,1.4003686528731407]
[null,"Residential","NVE South","PV","Incentivized",2004,848.25954878022173,41.719397097722144,0,19.249770342254415,-626.99175564499023,0,282.23696057520806,3.9960000000000002E-2,1.4046715190995169]
[null,"Residential","NVE South","PV","Incentivized",2005,857.82283605209227,42.418234158298681,0,19.564392252673219,-522.03275159456712,0,397.77271086849703,0,1.4004502937681975]
[null,"Residential","NVE South","PV","Incentivized",2006,899.48296202938843,43.828507433468076,-325.32776431005692,20.184247790085944,-344.76359423787568,0,293.40435870500977,0,1.4051205022562732]
[null,"Residential","NVE South","PV","Incentivized",2007,911.37122931129591,44.413123003812323,-330.08176427731462,20.58590142405534,-345.14635828992709,0,301.14213117192185,0,1.4021023010873703]
[null,"Residential","NVE South","PV","Incentivized",2008,927.78941397530923,46.460679286060831,-347.46300589680152,20.98731975791161,-289.21259414968466,0,358.56181297279539,0,1.4020191552813062]
[null,"Residential","NVE South","PV","Incentivized",2009,880.83466379299455,44.876604235129655,-330.21845922871523,21.434332519172084,-285.10153704056097,0,331.82560427802014,0,1.4034394149708005]
[null,"Residential","NVE South","PV","Incentivized",2010,779.91211938677918,39.724383493065531,-291.48220852505574,21.867861993261279,-261.64007490235628,0,288.38208144569393,0,1.4046997992633106]
[null,"Residential","NVE South","PV","Incentivized",2011,687.03608946250438,35.813367901099681,-262.89217881280763,22.304503902259672,-193.45600239340473,0,288.8057800596514,0,1.4014781132233947]
[null,"Residential","NVE South","PV","Incentivized",2012,615.49477446701837,32.075400520766742,-242.87684482628825,22.695190217817828,-157.89559454927962,0,269.49292583003506,0,1.40205085445098]
[null,"Residential","NVE South","PV","Incentivized",2013,504.64562549477853,26.279967053157787,-197.31878614721975,23.164483497539067,-145.11296422739551,0,211.65832567086014,0,1.4021010731405879]
[null,"Residential","NVE South","PV","Incentivized",2014,488.28718018071368,25.566661722721509,-196.3226077301525,23.586059279904614,-47.36574757412216,0,293.75154587906508,0,1.4043424064193724]
[null,"Residential","NVE South","PV","Incentivized",2015,489.90113902835435,25.108175450016354,-196.03361658444425,24.026278840518923,-38.302280300253869,0,304.69969643419148,0,1.4014010260794083]
[null,"Residential","NVE South","PV","Incentivized",2016,482.75156075334525,24.760821199997281,-194.70285100212271,24.493042152413661,-25.151593438313142,0,312.15097966532028,0,1.4011049511878066]
[null,"Residential","NVE South","PV","Non-Incentivized",2004,773.69919218222333,40.492385269357129,0,18.683614128445036,0,0,832.87519158002544,0,1.4023288062026877]
[null,"Residential","NVE South","PV","Non-Incentivized",2005,789.4889716145135,41.318760478935857,0,19.057286411013934,0,0,849.86501850446325,0,1.4023303009579455]
[null,"Residential","NVE South","PV","Non-Incentivized",2006,884.75295288282916,43.520991252363899,-353.22756737813023,20.04262802791883,0,0,595.08900478498151,0,1.4029369614230518]
[null,"Residential","NVE South","PV","Non-Incentivized",2007,896.64288016394437,44.105856687971212,-357.97448579883371,20.4434805884772,0,0,603.21773164155911,0,1.4029134313454601]
[null,"Residential","NVE South","PV","Non-Incentivized",2008,914.39413858047453,46.169274485995466,-373.96471430594073,20.855685743688387,0,0,607.45438450421761,0,1.401254515465947]
[null,"Residential","NVE South","PV","Non-Incentivized",2009,867.78702492957689,44.587432152972596,-356.16082347505363,21.296215772821579,0,0,577.50984938031752,0,1.4007433933715931]
[null,"Residential","NVE South","PV","Non-Incentivized",2010,767.98748415769649,39.459670242237486,-315.20067357349268,21.72214008827801,0,0,513.96862091471928,0,1.4001470613167626]
[null,"Residential","NVE South","PV","Non-Incentivized",2011,678.03964266242861,35.608550178107336,-281.14952664282976,22.176943776824089,0,0,454.67560997453023,0,1.4042133720641878]
[null,"Residential","NVE South","PV","Non-Incentivized",2012,607.33169077541504,31.880936470244805,-260.7411526082816,22.557595720306708,0,0,401.02907035768499,0,1.4001371944271872]
[null,"Residential","NVE South","PV","Non-Incentivized",2013,497.36563627907117,26.105518310189279,-213.27573620170492,23.010715609646102,0,0,333.20613399720162,0,1.4030204824673063]
[null,"Residential","NVE South","PV","Non-Incentivized",2014,485.75988278021407,25.510610401142042,-201.42061394738752,23.534350151515945,0,0,333.38422938548456,0,1.4017255182234556]
[null,"Residential","NVE South","PV","Non-Incentivized",2015,487.87859497960591,25.064822246249566,-200.02614289525431,23.984793700971284,0,0,336.90206803157241,0,1.4010691735637972]
[null,"Residential","NVE South","PV","Non-Incentivized",2016,481.39947097317855,24.731956461188226,-197.36975624972033,24.464489574990715,0,0,333.2261607596372,0,1.4008048424843846]
[null,"Public","NVE North","Wind","Incentivized",2009,989.41278568890993,50.385406366528123,-368.93379887286716,32.163911316072003,-340.6378846245517,0,362.39041987409121,0,1.4054292991349546]
[null,"Public","NVE North","Wind","Incentivized",2010,992.97324611312627,50.469791652999426,-361.73785751099064,32.862134898350561,-445.69043556115929,0,268.87687959232625,0,1.4052975588109564]
[null,"Public","NVE North","Wind","Incentivized",2011,557.60346388128482,28.862279660612156,-194.81103638526747,33.676563766251711,-396.23370922119119,0,29.097561701689983,0,1.407368605115531]
[null,"Public","NVE North","Wind","Incentivized",2012,406.72544998257115,21.013479455689406,-141.10904945834437,34.363754303599158,-331.33081518257262,0,-10.337180899057273,0,1.4079308909705259]
[null,"Public","NVE North","Wind","Incentivized",2013,421.24777759168092,21.769585824104237,-146.84362020442518,35.038837230348349,-332.64792768752147,0,-1.4353472458131478,0,1.4043342028104959]
[null,"Public","NVE North","Wind","Incentivized",2014,412.09973499066018,21.561876769858038,-164.41445047122491,35.398613393784764,-63.579127540136525,0,241.06664714294158,0,1.400586867890129]
[null,"Public","NVE North","Wind","Incentivized",2015,420.86081534057894,21.542231313799189,-166.17683480397793,36.073688231180611,-64.040891710509527,0,248.25900837107127,0,1.4005195181798533]
[null,"Public","NVE North","Wind","Incentivized",2016,420.86081534057894,21.542231313799189,-166.17683480397793,36.795161995804222,-64.040891710509527,0,248.9804821356949,0,1.400236640492762]
[null,"Public","NVE North","Wind","Non-Incentivized",2009,974.11282404698932,50.045164993456225,-399.37810952142269,31.946715621153228,0,0,656.72659514017607,0,1.4036781273505949]
[null,"Public","NVE North","Wind","Non-Incentivized",2010,974.11282404698932,50.045164993456225,-399.37810952142269,32.585649933576292,0,0,657.36552945259916,0,1.4035735641401812]
[null,"Public","NVE North","Wind","Non-Incentivized",2011,542.97089152504543,28.51209012168659,-224.90082895469556,33.267961934498437,0,0,379.85011462653489,0,1.4039994761395171]
[null,"Public","NVE North","Wind","Non-Incentivized",2012,394.31869536919493,20.694531758481748,-168.88722412345416,33.842172890789641,0,0,279.96817589501211,0,1.4007024788042242]
[null,"Public","NVE North","Wind","Non-Incentivized",2013,408.64920312748382,21.446621759290391,-175.0249997450513,34.51901634860544,0,0,289.58984149032835,0,1.4009341908934538]
[null,"Public","NVE North","Wind","Non-Incentivized",2014,409.5194309277253,21.504384679624241,-169.62467219930565,35.304227348585215,0,0,296.70337075662906,0,1.4000551064414972]
[null,"Public","NVE North","Wind","Non-Incentivized",2015,418.34195011812153,21.487807828676591,-171.15711808032952,35.982553018390028,0,0,304.65519288485859,0,1.4037176243186316]
[null,"Public","NVE North","Wind","Non-Incentivized",2016,418.34195011812153,21.487807828676591,-171.15711808032952,36.702204078757831,0,0,305.37484394522642,0,1.4034429537518966]
[null,"Public","NVE North","PV","Incentivized",2004,1031.0132331134917,50.935936579125624,0,19.191940600211506,-648.33552262476087,0,452.8055876680678,0,1.4010988345883444]
[null,"Public","NVE North","PV","Incentivized",2005,1042.6568102987922,51.797722377811844,0,19.508842642622689,-538.77408666540032,0,575.18928865382645,0,1.4005809281086257]
[null,"Public","NVE North","PV","Incentivized",2006,1700.9493807916588,83.189238516317872,-640.87185601477574,20.125334561940168,-356.2607466803355,0,807.13135117480545,0,1.4035716609181459]
[null,"Public","NVE North","PV","Incentivized",2007,913.85661291065583,44.368316261192838,-316.53833748311899,20.6519506532847,-554.84063047750158,0,107.49791186451273,1.119E-2,1.4016950571385023]
[null,"Public","NVE North","PV","Incentivized",2008,1056.0197456246549,52.675910716850119,-377.03667013741983,21.059612732794182,-556.44373544717939,0,196.2748634896999,0,1.4039504691588165]
[null,"Public","NVE North","PV","Incentivized",2009,643.47441364321787,32.541427945956499,-219.07364343382818,21.583595175291222,-527.09785381633458,0,-48.572060485697193,0,1.4060152225564619]
[null,"Public","NVE North","PV","Incentivized",2010,709.05742510174832,35.886245447865093,-244.14409253022771,21.997313068497796,-532.02031447406091,0,-9.2234233861773873,0,1.4035109887816504]
[null,"Public","NVE North","PV","Incentivized",2011,685.28882423406344,35.467157037473456,-239.00413602992469,22.453865820342259,-495.90153947319442,0,8.3041715887600844,0,1.4073338962244089]
[null,"Public","NVE North","PV","Incentivized",2012,587.21475602781675,30.425302286170709,-213.68118904468656,22.829407923704078,-339.25909622975632,0,87.529180963248621,0,1.4041691577776463]
[null,"Public","NVE North","PV","Incentivized",2013,422.99855661291468,21.88046688126153,-149.84553934353681,23.331742828393551,-299.67685483137211,0,18.688372147660857,0,1.4006426054576053]
[null,"Public","NVE North","PV","Incentivized",2014,421.44433336472412,22.044980298561491,-167.6642528762263,23.60387766991429,-71.128280922262547,0,228.30065753471109,0,1.4033498699600155]
[null,"Public","NVE North","PV","Incentivized",2015,423.18134376210486,21.670671288605739,-167.8792660541113,24.041075046031718,-57.339733057538233,0,243.67409098509279,0,1.4009140698969063]
[null,"Public","NVE North","PV","Incentivized",2016,417.25488180965863,21.389002913949387,-167.29074585591709,24.503394958881778,-37.657983691990147,0,258.1985501345826,0,1.4003453035003657]
[null,"Public","NVE North","PV","Non-Incentivized",2004,947.46914906981249,49.586824185191794,0,18.683614128445036,0,0,1015.7395873834492,0,1.4030141677176979]
[null,"Public","NVE North","PV","Non-Incentivized",2005,966.80525415287036,50.598800188971225,0,19.057286411013934,0,0,1036.4613407528554,0,1.4030153883283492]
[null,"Public","NVE North","PV","Non-Incentivized",2006,1683.9400704283266,82.841565684785081,-672.95887773996117,20.041224739834721,0,0,1113.8639831129851,0,1.400508756732185]
[null,"Public","NVE North","PV","Non-Incentivized",2007,892.87353344948701,43.920442550778979,-356.46961693548104,20.4434805884772,0,0,600.76783965326206,0,1.4028979891300555]
[null,"Public","NVE North","PV","Non-Incentivized",2008,1033.1574933857801,52.165832967216787,-422.53600558601084,20.855685743688387,0,0,683.64300651067447,0,1.4016803570456211]
[null,"Public","NVE North","PV","Non-Incentivized",2009,625.02143504522382,32.110552360181387,-256.25356013862211,21.297810414102155,0,0,422.17623768088527,0,1.4034741347494621]
[null,"Public","NVE North","PV","Non-Incentivized",2010,689.82773478157276,35.439983903282084,-282.82360093354049,21.723766622384197,0,0,464.16788437369848,0,1.4038860252640191]
[null,"Public","NVE North","PV","Non-Incentivized",2011,667.01829370203154,35.02974293323048,-276.57951797635445,22.176943776824089,0,0,447.6454624357317,0,1.4041279571098708]
[null,"Public","NVE North","PV","Non-Incentivized",2012,572.81405070974938,30.065622950972422,-245.62882809067773,22.559525107496182,0,0,379.81037067754022,0,1.4041979409643781]
[null,"Public","NVE North","PV","Non-Incentivized",2013,411.1336126769545,21.579408127123422,-176.29851667465073,23.010715609646102,0,0,279.42521973907333,0,1.4013601242586275]
[null,"Public","NVE North","PV","Non-Incentivized",2014,418.53267137180882,21.98004466405542,-173.54481218633822,23.534350151515945,0,0,290.50225400104193,0,1.4004955706702973]
[null,"Public","NVE North","PV","Non-Incentivized",2015,420.90125686968776,21.621552919234073,-172.38470868496594,23.986583960431439,0,0,294.12468506438739,0,1.404080372978604]
[null,"Public","NVE North","PV","Non-Incentivized",2016,415.74419439432324,21.356636392141322,-170.27257740007147,24.466315639640069,0,0,291.29456902603312,0,1.403783493580637]
[null,"Public","NVE South","Wind","Incentivized",2009,989.41278568890993,50.385406366528123,-368.93379887286716,32.163911316072003,-340.6378846245517,0,362.39041987409121,0,1.4054292991349542]
[null,"Public","NVE South","Wind","Incentivized",2010,992.97324611312627,50.469791652999426,-361.73785751099064,32.862134898350561,-445.69043556115929,0,268.87687959232625,0,1.4052975588109562]
[null,"Public","NVE South","Wind","Incentivized",2011,557.60346388128482,28.862279660612156,-194.81103638526747,33.676563766251711,-396.23370922119119,0,29.097561701689983,0,1.407368605115531]
[null,"Public","NVE South","Wind","Incentivized",2012,406.72544998257115,21.013479455689406,-141.10904945834437,34.363754303599158,-331.33081518257262,0,-10.337180899057273,0,1.4079308909705259]
[null,"Public","NVE South","Wind","Incentivized",2013,421.24777759168092,21.769585824104237,-146.84362020442518,35.038837230348349,-332.64792768752147,0,-1.4353472458131478,0,1.4043342028104959]
[null,"Public","NVE South","Wind","Incentivized",2014,411.96994745777528,21.558930049316238,-164.67762736007646,35.393775697031735,-60.128607574853824,0,244.11641826919302,0,1.4005437576966742]
[null,"Public","NVE South","Wind","Incentivized",2015,420.73021305094926,21.539359615592264,-166.43600209312572,36.068879409647614,-60.563473521726323,0,251.3389764613371,0,1.4004542510016431]
[null,"Public","NVE South","Wind","Incentivized",2016,420.73021305094926,21.539359615592264,-166.43600209312572,36.790256997840565,-60.563473521726323,0,252.06035404953008,0,1.4001719029798534]
[null,"Public","NVE South","Wind","Non-Incentivized",2009,974.11282404698932,50.045164993456225,-399.37810952142269,31.946715621153228,0,0,656.72659514017607,0,1.4036781273505949]
[null,"Public","NVE South","Wind","Non-Incentivized",2010,974.11282404698932,50.045164993456225,-399.37810952142269,32.585649933576292,0,0,657.36552945259916,0,1.4035735641401808]
[null,"Public","NVE South","Wind","Non-Incentivized",2011,542.97089152504543,28.51209012168659,-224.90082895469556,33.267961934498437,0,0,379.85011462653489,0,1.4039994761395176]
[null,"Public","NVE South","Wind","Non-Incentivized",2012,394.31869536919493,20.694531758481748,-168.88722412345416,33.842172890789641,0,0,279.96817589501211,0,1.4007024788042244]
[null,"Public","NVE South","Wind","Non-Incentivized",2013,408.64920312748382,21.446621759290391,-175.0249997450513,34.51901634860544,0,0,289.58984149032835,0,1.4009341908934543]
[null,"Public","NVE South","Wind","Non-Incentivized",2014,409.5194309277253,21.504384679624241,-169.62467219930565,35.304227348585215,0,0,296.70337075662906,0,1.4000551064414972]
[null,"Public","NVE South","Wind","Non-Incentivized",2015,418.34195011812153,21.487807828676591,-171.15711808032952,35.982553018390028,0,0,304.65519288485859,0,1.4037176243186316]
[null,"Public","NVE South","Wind","Non-Incentivized",2016,418.34195011812153,21.487807828676591,-171.15711808032952,36.702204078757831,0,0,305.37484394522642,0,1.4034429537518966]
[null,"Public","NVE South","PV","Incentivized",2004,1031.0132331134917,50.935936579125624,0,19.191940600211506,-648.33552262476087,0,452.8055876680678,0,1.4010988345883444]
[null,"Public","NVE South","PV","Incentivized",2005,1042.6568102987922,51.797722377811844,0,19.508842642622689,-538.77408666540032,0,575.18928865382645,0,1.4005809281086257]
[null,"Public","NVE South","PV","Incentivized",2006,1700.9493807916588,83.189238516317872,-640.87185601477574,20.125334561940168,-356.2607466803355,0,807.13135117480545,0,1.4035716609181457]
[null,"Public","NVE South","PV","Incentivized",2007,913.85661291065583,44.368316261192838,-316.53833748311899,20.6519506532847,-554.84063047750158,0,107.49791186451273,1.119E-2,1.4016950571385021]
[null,"Public","NVE South","PV","Incentivized",2008,1056.0197456246549,52.675910716850119,-377.03667013741983,21.059612732794182,-556.44373544717939,0,196.2748634896999,0,1.4039504691588165]
[null,"Public","NVE South","PV","Incentivized",2009,643.47441364321787,32.541427945956499,-219.07364343382818,21.583595175291222,-527.09785381633458,0,-48.572060485697193,0,1.4060152225564619]
[null,"Public","NVE South","PV","Incentivized",2010,709.05742510174832,35.886245447865093,-244.14409253022771,21.997313068497796,-532.02031447406091,0,-9.2234233861773873,0,1.4035109887816504]
[null,"Public","NVE South","PV","Incentivized",2011,685.28882423406344,35.467157037473456,-239.00413602992469,22.453865820342259,-495.90153947319442,0,8.3041715887600844,0,1.4073338962244089]
[null,"Public","NVE South","PV","Incentivized",2012,587.21475602781675,30.425302286170709,-213.68118904468656,22.829407923704078,-339.25909622975632,0,87.529180963248621,0,1.4041691577776463]
[null,"Public","NVE South","PV","Incentivized",2013,422.99855661291468,21.88046688126153,-149.84553934353681,23.331742828393551,-299.67685483137211,0,18.688372147660857,0,1.4006426054576053]
[null,"Public","NVE South","PV","Incentivized",2014,421.57439722750013,22.047948287577469,-167.40020189896063,23.607055538468039,-75.710019212683392,0,224.11917994190162,0,1.4006621239835511]
[null,"Public","NVE South","PV","Incentivized",2015,423.31433281891401,21.673586866331721,-167.61552971642496,24.044309538492943,-61.033683074699987,0,240.38301643261377,0,1.4004668747732882]
[null,"Public","NVE South","PV","Incentivized",2016,417.39213242011181,21.391979028760883,-167.01918557383078,24.506804417329292,-40.082656582300729,0,256.18907371007049,0,1.4030029853702382]
[null,"Public","NVE South","PV","Non-Incentivized",2004,947.46914906981249,49.586824185191794,0,18.683614128445036,0,0,1015.7395873834492,0,1.4030141677176979]
[null,"Public","NVE South","PV","Non-Incentivized",2005,966.80525415287036,50.598800188971225,0,19.057286411013934,0,0,1036.4613407528554,0,1.4030153883283492]
[null,"Public","NVE South","PV","Non-Incentivized",2006,1683.9400704283266,82.841565684785081,-672.95887773996117,20.041224739834721,0,0,1113.8639831129851,0,1.4005087567321848]
[null,"Public","NVE South","PV","Non-Incentivized",2007,892.87353344948701,43.920442550778979,-356.46961693548104,20.4434805884772,0,0,600.76783965326206,0,1.4028979891300557]
[null,"Public","NVE South","PV","Non-Incentivized",2008,1033.1574933857801,52.165832967216787,-422.53600558601084,20.855685743688387,0,0,683.64300651067447,0,1.4016803570456218]
[null,"Public","NVE South","PV","Non-Incentivized",2009,625.02143504522382,32.110552360181387,-256.25356013862211,21.297810414102155,0,0,422.17623768088527,0,1.4034741347494615]
[null,"Public","NVE South","PV","Non-Incentivized",2010,689.82773478157276,35.439983903282084,-282.82360093354049,21.723766622384197,0,0,464.16788437369848,0,1.4038860252640186]
[null,"Public","NVE South","PV","Non-Incentivized",2011,667.01829370203154,35.02974293323048,-276.57951797635445,22.176943776824089,0,0,447.6454624357317,0,1.404127957109871]
[null,"Public","NVE South","PV","Non-Incentivized",2012,572.81405070974938,30.065622950972422,-245.62882809067773,22.559525107496182,0,0,379.81037067754022,0,1.4041979409643786]
[null,"Public","NVE South","PV","Non-Incentivized",2013,411.1336126769545,21.579408127123422,-176.29851667465073,23.010715609646102,0,0,279.42521973907333,0,1.4013601242586282]
[null,"Public","NVE South","PV","Non-Incentivized",2014,418.53267137180882,21.98004466405542,-173.54481218633822,23.534350151515945,0,0,290.50225400104193,0,1.4004955706702975]
[null,"Public","NVE South","PV","Non-Incentivized",2015,420.90125686968776,21.621552919234073,-172.38470868496594,23.986583960431439,0,0,294.12468506438739,0,1.404080372978604]
[null,"Public","NVE South","PV","Non-Incentivized",2016,415.74419439432324,21.356636392141322,-170.27257740007147,24.466315639640069,0,0,291.29456902603312,0,1.403783493580637]
[]
[null,null,null,null,"Public Tool Cost Category:",null,"CapEx","CapEx","Fed Incentive","O&M","Utility Incentive","Fed Incentive"]

{"sheet":"Summary Graphs","index":8,"n_rows":47,"n_cols":29,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Installed Costs, Utility Incentive Levels, and Total Levelized Capital Costs"]
[]
[]
[null,null,null,"Install Costs $/W AC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RenewableGenerations Upfront Incentive"]
[null,null,null,"PV",null,"Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,"PV",null,null,"Wind"]
[null,null,null,"Residential","Commercial","Residential","Commercial",null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Public","Commercial","Residential","Public","Commercial"]
[null,null,2009,{"$f":"'Resource & Utility Inputs'!C46","v":7.7369417538229017},{"$f":"'Resource & Utility Inputs'!E46","v":5.5714998581254971},{"$f":"'Resource & Utility Inputs'!F46","v":5.8102348659003829},{"$f":"'Resource & Utility Inputs'!H46","v":8.6833333333333336},null,null,null,null,null,null,null,null,null,null,null,2009,{"$f":"'Resource & Utility Inputs'!Q27","v":2500},{"$f":"'Resource & Utility Inputs'!R27","v":5000},{"$f":"'Resource & Utility Inputs'!S27","v":2500},{"$f":"'Resource & Utility Inputs'!T27","v":2500},{"$f":"'Resource & Utility Inputs'!U27","v":3000},{"$f":"'Resource & Utility Inputs'!V27","v":2500}]
[null,null,2010,{"$f":"'Resource & Utility Inputs'!C47","v":6.847157495902044},{"$f":"'Resource & Utility Inputs'!E47","v":6.1491893093050063},{"$f":"'Resource & Utility Inputs'!F47","v":6.3087020974049057},{"$f":"'Resource & Utility Inputs'!H47","v":8.6833333333333336},null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"'Resource & Utility Inputs'!Q28","v":2300},{"$f":"'Resource & Utility Inputs'!R28","v":5000},{"$f":"'Resource & Utility Inputs'!S28","v":2300},{"$f":"'Resource & Utility Inputs'!T28","v":3000},{"$f":"'Resource & Utility Inputs'!U28","v":4000},{"$f":"'Resource & Utility Inputs'!V28","v":3000}]
[null,null,2011,{"$f":"'Resource & Utility Inputs'!C48","v":6.1732269551245569},{"$f":"'Resource & Utility Inputs'!E48","v":6.0728828392303909},{"$f":"'Resource & Utility Inputs'!F48","v":5.5763923244134608},{"$f":"'Resource & Utility Inputs'!H48","v":4.9425806666666663},null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"'Resource & Utility Inputs'!Q29","v":1700},{"$f":"'Resource & Utility Inputs'!R29","v":4700},{"$f":"'Resource & Utility Inputs'!S29","v":1700},{"$f":"'Resource & Utility Inputs'!T29","v":2500},{"$f":"'Resource & Utility Inputs'!U29","v":3750},{"$f":"'Resource & Utility Inputs'!V29","v":2500}]
[null,null,2012,{"$f":"'Resource & Utility Inputs'!C49","v":5.542402737669506},{"$f":"'Resource & Utility Inputs'!E49","v":5.2263690466660497},{"$f":"'Resource & Utility Inputs'!F49","v":6.1079996666666663},{"$f":"'Resource & Utility Inputs'!H49","v":3.5970663038869262},null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"'Resource & Utility Inputs'!Q30","v":1350},{"$f":"'Resource & Utility Inputs'!R30","v":3100},{"$f":"'Resource & Utility Inputs'!S30","v":1350},{"$f":"'Resource & Utility Inputs'!T30","v":2150},{"$f":"'Resource & Utility Inputs'!U30","v":3150},{"$f":"'Resource & Utility Inputs'!V30","v":2150}]
[null,null,2013,{"$f":"'Resource & Utility Inputs'!C50","v":4.5379759157504562},{"$f":"'Resource & Utility Inputs'!E50","v":3.7511928778220733},{"$f":"'Resource & Utility Inputs'!F50","v":6.1079996666666663},{"$f":"'Resource & Utility Inputs'!H50","v":3.7277925088077142},null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"'Resource & Utility Inputs'!Q31","v":1250},{"$f":"'Resource & Utility Inputs'!R31","v":2800},{"$f":"'Resource & Utility Inputs'!S31","v":1250},{"$f":"'Resource & Utility Inputs'!T31","v":2150},{"$f":"'Resource & Utility Inputs'!U31","v":3150},{"$f":"'Resource & Utility Inputs'!V31","v":2150}]
[null,null,2014,{"$f":"'Resource & Utility Inputs'!C51","v":4.4226116194653082},{"$f":"'Resource & Utility Inputs'!E51","v":3.8105399831305555},{"$f":"'Resource & Utility Inputs'!F51","v":6.1079996666666663},{"$f":"'Resource & Utility Inputs'!H51","v":3.7277925088077142},null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"'Resource & Utility Inputs'!Q32","v":400},{"$f":"'Resource & Utility Inputs'!R52*5*1859/1000","v":800.29949999999997},{"$f":"'Resource & Utility Inputs'!S52*5*1859/1000","v":399.685},{"$f":"'Resource & Utility Inputs'!T52*5*1859/1000","v":399.685},{"$f":"'Resource & Utility Inputs'!U52*5*1859/1000","v":800.29949999999997},{"$f":"'Resource & Utility Inputs'!V52*5*1859/1000","v":399.685}]
[null,null,2015,{"$f":"'Resource & Utility Inputs'!C52","v":4.3489956828675194},{"$f":"'Resource & Utility Inputs'!E52","v":3.7512742446826532},{"$f":"'Resource & Utility Inputs'!F52","v":6.1079996666666663},{"$f":"'Resource & Utility Inputs'!H52","v":3.7277925088077142},null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"'Resource & Utility Inputs'!Q33","v":318.75},{"$f":"'Resource & Utility Inputs'!R53*5*1859/1000","v":637.7764249999999},{"$f":"'Resource & Utility Inputs'!S53*5*1859/1000","v":318.72555},{"$f":"'Resource & Utility Inputs'!T53*5*1859/1000","v":399.685},{"$f":"'Resource & Utility Inputs'!U53*5*1859/1000","v":800.29949999999997},{"$f":"'Resource & Utility Inputs'!V53*5*1859/1000","v":399.685}]
[null,null,2016,{"$f":"'Resource & Utility Inputs'!C53","v":4.2912401620828993},{"$f":"'Resource & Utility Inputs'!E53","v":3.70531202592871},{"$f":"'Resource & Utility Inputs'!F53","v":6.1079996666666663},{"$f":"'Resource & Utility Inputs'!H53","v":3.7277925088077142},null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"'Resource & Utility Inputs'!Q34","v":208},{"$f":"'Resource & Utility Inputs'!R54*5*1859/1000","v":416.36952500000001},{"$f":"'Resource & Utility Inputs'!S54*5*1859/1000","v":207.87338000000003},{"$f":"'Resource & Utility Inputs'!T54*5*1859/1000","v":399.685},{"$f":"'Resource & Utility Inputs'!U54*5*1859/1000","v":800.29949999999997},{"$f":"'Resource & Utility Inputs'!V54*5*1859/1000","v":399.685}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV"]
[null,null,"Incentivized","Incentivized","Incentivized","Incentivized","Incentivized","Incentivized","Non-Incentivized","Non-Incentivized","Non-Incentivized","Non-Incentivized","Non-Incentivized","Non-Incentivized"]
[null,null,"NVE North","NVE North","NVE North","NVE South","NVE South","NVE South","NVE North","NVE North","NVE North","NVE South","NVE South","NVE South"]
[null,null,"Commercial","Residential","Public","Commercial","Residential","Public","Commercial","Residential","Public","Commercial","Residential","Public",null,null,"Wind"]
[null,2004,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":452.8055876680678},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":282.23696057520806},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":452.8055876680678},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":452.8055876680678},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":282.23696057520806},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":452.8055876680678},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1015.7395873834492},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":832.87519158002544},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1015.7395873834492},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1015.7395873834492},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":832.87519158002544},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B35&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1015.7395873834492},null,null,null,"Incentivized","Incentivized","Incentivized","Incentivized","Incentivized","Incentivized","Non-Incentivized","Non-Incentivized","Non-Incentivized","Non-Incentivized","Non-Incentivized","Non-Incentivized"]
[null,2005,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":575.18928865382645},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":397.77271086849703},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":575.18928865382645},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":575.18928865382645},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":397.77271086849703},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":575.18928865382645},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1036.4613407528554},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":849.86501850446325},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1036.4613407528554},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1036.4613407528554},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":849.86501850446325},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B36&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1036.4613407528554},null,null,null,"NVE North","NVE North","NVE North","NVE South","NVE South","NVE South","NVE North","NVE North","NVE North","NVE South","NVE South","NVE South"]
[null,2006,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":807.13135117480545},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":293.40435870500977},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":807.13135117480545},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":807.13135117480545},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":293.40435870500977},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":807.13135117480545},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1113.8639831129851},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":595.08900478498151},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1113.8639831129851},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1113.8639831129851},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":595.08900478498151},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B37&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":1113.8639831129851},null,null,null,"Commercial","Residential","Public","Commercial","Residential","Public","Commercial","Residential","Public","Commercial","Residential","Public"]
[null,2007,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":298.99673086640394},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":301.14213117192185},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":107.49791186451273},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":298.99673086640394},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":301.14213117192185},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":107.49791186451273},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":600.76783965326206},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":603.21773164155911},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":600.76783965326206},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":600.76783965326206},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":603.21773164155911},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B38&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":600.76783965326206},null,null,2009,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&R$35&R$36&R$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":409.82690216187854},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&S$35&S$36&S$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":206.77514585408267},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&T$35&T$36&T$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":362.39041987409121},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&U$35&U$36&U$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":409.82690216187854},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&V$35&V$36&V$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":206.77514585408267},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&W$35&W$36&W$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":362.39041987409121},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&X$35&X$36&X$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":656.72659514017607},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&Y$35&Y$36&Y$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":450.00251287579454},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&Z$35&Z$36&Z$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":656.72659514017607},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&AA$35&AA$36&AA$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":656.72659514017607},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&AB$35&AB$36&AB$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":450.00251287579454},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q38&AC$35&AC$36&AC$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":656.72659514017607}]
[null,2008,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":434.12869557880185},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":358.56181297279539},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":196.2748634896999},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":434.12869557880185},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":358.56181297279539},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":196.2748634896999},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":683.64300651067447},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":607.45438450421761},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":683.64300651067447},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":683.64300651067447},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":607.45438450421761},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B39&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":683.64300651067447},null,null,2010,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&R$35&R$36&R$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":363.03369810041261},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&S$35&S$36&S$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":195.55949755271951},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&T$35&T$36&T$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":268.87687959232625},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&U$35&U$36&U$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":363.03369810041261},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&V$35&V$36&V$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":195.55949755271951},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&W$35&W$36&W$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":268.87687959232625},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&X$35&X$36&X$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":657.36552945259916},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&Y$35&Y$36&Y$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":486.50697081703623},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&Z$35&Z$36&Z$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":657.36552945259916},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&AA$35&AA$36&AA$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":657.36552945259916},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&AB$35&AB$36&AB$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":486.50697081703623},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q39&AC$35&AC$36&AC$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":657.36552945259916}]
[null,2009,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":178.85691119025728},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":331.82560427802014},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":-48.572060485697193},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":178.85691119025728},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":331.82560427802014},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":-48.572060485697193},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":422.17623768088527},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":577.50984938031752},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":422.17623768088527},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":422.17623768088527},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":577.50984938031752},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B40&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":422.17623768088527},null,null,2011,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&R$35&R$36&R$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":141.29628690518126},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&S$35&S$36&S$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":184.70846456348914},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&T$35&T$36&T$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":29.097561701689983},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&U$35&U$36&U$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":141.29628690518126},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&V$35&V$36&V$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":184.70846456348914},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&W$35&W$36&W$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":29.097561701689983},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&X$35&X$36&X$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":379.85011462653489},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&Y$35&Y$36&Y$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":423.94961698102685},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&Z$35&Z$36&Z$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":379.85011462653489},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&AA$35&AA$36&AA$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":379.85011462653489},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&AB$35&AB$36&AB$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":423.94961698102685},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q40&AC$35&AC$36&AC$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":379.85011462653489}]
[null,2010,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":239.06950739887429},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":288.38208144569393},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":-9.2234233861773873},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":239.06950739887429},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":288.38208144569393},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":-9.2234233861773873},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":464.16788437369848},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":513.96862091471928},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":464.16788437369848},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":464.16788437369848},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":513.96862091471928},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B41&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":464.16788437369848},null,null,2012,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&R$35&R$36&R$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":77.780837140879328},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&S$35&S$36&S$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":244.19252847929602},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&T$35&T$36&T$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":-10.337180899057273},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&U$35&U$36&U$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":77.780837140879328},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&V$35&V$36&V$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":244.19252847929602},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&W$35&W$36&W$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":-10.337180899057273},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&X$35&X$36&X$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":279.96817589501211},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&Y$35&Y$36&Y$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":451.35439732426886},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&Z$35&Z$36&Z$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":279.96817589501211},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&AA$35&AA$36&AA$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":279.96817589501211},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&AB$35&AB$36&AB$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":451.35439732426886},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q41&AC$35&AC$36&AC$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":279.96817589501211}]
[null,2011,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":282.12861642503481},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":288.8057800596514},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":8.3041715887600844},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":282.12861642503481},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":288.8057800596514},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":8.3041715887600844},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":447.6454624357317},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":454.67560997453023},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":447.6454624357317},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":447.6454624357317},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":454.67560997453023},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B42&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":447.6454624357317},null,null,2013,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&R$35&R$36&R$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":86.941598762286077},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&S$35&S$36&S$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":244.87483209706744},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&T$35&T$36&T$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":-1.4353472458131478},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&U$35&U$36&U$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":86.941598762286077},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&V$35&V$36&V$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":244.87483209706744},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&W$35&W$36&W$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":-1.4353472458131478},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&X$35&X$36&X$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":289.58984149032835},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&Y$35&Y$36&Y$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":452.03118307749372},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&Z$35&Z$36&Z$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":289.58984149032835},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&AA$35&AA$36&AA$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":289.58984149032835},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&AB$35&AB$36&AB$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":452.03118307749372},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q42&AC$35&AC$36&AC$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":289.58984149032835}]
[null,2012,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":248.32628680342697},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":269.49292583003506},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":87.529180963248621},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":248.32628680342697},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":269.49292583003506},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":87.529180963248621},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":379.81037067754022},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":401.02907035768499},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":379.81037067754022},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":379.81037067754022},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":401.02907035768499},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B43&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":379.81037067754022},null,null,2014,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&R$35&R$36&R$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":268.85389202086537},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&S$35&S$36&S$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":435.43785969992604},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&T$35&T$36&T$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":241.06664714294158},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&U$35&U$36&U$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":270.39572882813684},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&V$35&V$36&V$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":436.84091786789253},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&W$35&W$36&W$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":244.11641826919302},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&X$35&X$36&X$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":296.70337075662906},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&Y$35&Y$36&Y$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":463.23034238770941},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&Z$35&Z$36&Z$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":296.70337075662906},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&AA$35&AA$36&AA$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":296.70337075662906},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&AB$35&AB$36&AB$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":463.23034238770941},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q43&AC$35&AC$36&AC$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":296.70337075662906}]
[null,2013,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":158.90052069807041},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":211.65832567086014},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":18.688372147660857},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":158.90052069807041},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":211.65832567086014},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":18.688372147660857},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":279.42521973907333},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":333.20613399720162},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":279.42521973907333},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":279.42521973907333},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":333.20613399720162},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B44&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":279.42521973907333},null,null,2015,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&R$35&R$36&R$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":276.31558584098428},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&S$35&S$36&S$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":447.40387046957397},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&T$35&T$36&T$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":248.25900837107127},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&U$35&U$36&U$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":277.87204261969634},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&V$35&V$36&V$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":448.82275688758693},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&W$35&W$36&W$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":251.3389764613371},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&X$35&X$36&X$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":304.65519288485859},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&Y$35&Y$36&Y$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":475.45764688645494},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&Z$35&Z$36&Z$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":304.65519288485859},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&AA$35&AA$36&AA$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":304.65519288485859},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&AB$35&AB$36&AB$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":475.45764688645494},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q44&AC$35&AC$36&AC$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":304.65519288485859}]
[null,2014,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":259.33584700522397},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":293.75154587906508},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":228.30065753471109},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":257.2194622008634},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":293.75154587906508},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":224.11917994190162},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":290.50225400104193},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":333.38422938548456},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":290.50225400104193},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":290.50225400104193},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":333.38422938548456},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B45&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":290.50225400104193},null,null,2016,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&R$35&R$36&R$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":277.03617304339645},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&S$35&S$36&S$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":448.12404796273148},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&T$35&T$36&T$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":248.9804821356949},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&U$35&U$36&U$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":278.59257915074357},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&V$35&V$36&V$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":449.54288246168585},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&W$35&W$36&W$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":252.06035404953008},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&X$35&X$36&X$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":305.37484394522642},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&Y$35&Y$36&Y$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":476.17719069748409},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&Z$35&Z$36&Z$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":305.37484394522642},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&AA$35&AA$36&AA$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":305.37484394522642},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&AB$35&AB$36&AB$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":476.17719069748409},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($Q45&AC$35&AC$36&AC$37&$Q$34,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":305.37484394522642}]
[null,2015,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":268.77029279015545},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":304.69969643419148},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":243.67409098509279},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":267.10710653059817},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":304.69969643419148},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":240.38301643261377},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":294.12468506438739},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":336.90206803157241},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":294.12468506438739},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":294.12468506438739},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":336.90206803157241},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B46&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":294.12468506438739}]
[null,2016,{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&C$32&C$33&C$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":274.82515982828659},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&D$32&D$33&D$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":312.15097966532028},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&E$32&E$33&E$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":258.1985501345826},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&F$32&F$33&F$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":273.58573821860705},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&G$32&G$33&G$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":312.15097966532028},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&H$32&H$33&H$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":256.18907371007049},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&I$32&I$33&I$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":291.29456902603312},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&J$32&J$33&J$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":333.2261607596372},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&K$32&K$33&K$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":291.29456902603312},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&L$32&L$33&L$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":291.29456902603312},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&M$32&M$33&M$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":333.2261607596372},{"$f":"INDEX('Summary Calcs'!$M$15:$M$266,MATCH($B47&N$32&N$33&N$34&$B$31,'Summary Calcs'!$F$15:$F$266&'Summary Calcs'!$E$15:$E$266&'Summary Calcs'!$C$15:$C$266&'Summary Calcs'!$B$15:$B$266&'Summary Calcs'!$D$15:$D$266,0))","v":291.29456902603312}]

{"sheet":"Public Tool Inputs","index":9,"n_rows":1256,"n_cols":39,"rows_kept":1256,"cut":false,"hidden":false,"merged":[[6,1,6,6],[6,12,6,15],[6,16,6,17]]}
[]
[null,"Levelized Capital Costs by Public Tool Groups and Cost/Benefit Components ($/kW-yr)"]
[]
[null,"Forecasted Public Share:",null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"existing wind","incentivized"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new wind","non-incentivized"]
[null,"Public Tool Inputs Calculation",null,null,null,null,null,null,null,null,null,null,"Public and Commercial Shares for Non-Residential Weighted Averages",null,null,null,null,null,null,null,null,"pv"]
[null,"Public Tool Group, Component, and Vintage",null,null,null,null,null,"Cost ($/kW-yr)",null,null,null,null,"Non-Residential Case",null,null,null,"Allocation"]
[null,"Customer Class","Utility","Technology","Utility Incentive Status","Cost/Benefit Component","Install Year","Residential","Commercial","Public","Public Tool Input (Weighted Average)",null,"Utility","Technology","Utility Incentive Status","Install Year","% Public","% Commercial",null,"Values in Public Tool",null,null,null,null,null,null,"New Values for Pro Forma",null,null,null,null,null,null,"Old Values in Pro Forma"]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F9)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C9)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D9)),\"Wind\",$D9))*('Summary Calcs'!$E$15:$E$266=$E9)*('Summary Calcs'!$F$15:$F$266=$G9)*(IF(OR(AND($B9=\"Non-Residential\",H$8=\"Residential\"),AND($B9=\"Residential\",$B9<>H$8),AND($D9=\"New Wind\",$G9<2014),AND($D9=\"Existing Wind\",$G9>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F9)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C9)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D9)),\"Wind\",$D9))*('Summary Calcs'!$E$15:$E$266=$E9)*('Summary Calcs'!$F$15:$F$266=$G9)*(IF(OR(AND($B9=\"Non-Residential\",I$8=\"Residential\"),AND($B9=\"Residential\",$B9<>I$8),AND($D9=\"New Wind\",$G9<2014),AND($D9=\"Existing Wind\",$G9>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F9)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C9)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D9)),\"Wind\",$D9))*('Summary Calcs'!$E$15:$E$266=$E9)*('Summary Calcs'!$F$15:$F$266=$G9)*(IF(OR(AND($B9=\"Non-Residential\",J$8=\"Residential\"),AND($B9=\"Residential\",$B9<>J$8),AND($D9=\"New Wind\",$G9<2014),AND($D9=\"Existing Wind\",$G9>2013)),0,1))))","v":0},{"$f":"IFERROR(H9+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C9)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D9)),\"Wind\",$D9))*('Public Tool Inputs'!$O$9:$O$104=E9)*('Public Tool Inputs'!$P$9:$P$104=G9))*I9+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C9)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D9)),\"Wind\",$D9))*('Public Tool Inputs'!$O$9:$O$104=E9)*('Public Tool Inputs'!$P$9:$P$104=G9))*J9,0)","v":0},null,"NVE North","PV","Incentivized",2005,1,{"$f":"1-Q9","v":0},null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2004,null,{"$f":"T9","v":"Non-Residential"},{"$f":"U9","v":"NVE North"},{"$f":"IF(V9=\"Old Wind\",\"Existing Wind\",V9)","v":"New Wind"},{"$f":"IF(W9=\"Unincentivized\",\"Non-Incentivized\",W9)","v":"Incentivized"},"CapEx",2004,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2004]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F10)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C10)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D10)),\"Wind\",$D10))*('Summary Calcs'!$E$15:$E$266=$E10)*('Summary Calcs'!$F$15:$F$266=$G10)*(IF(OR(AND($B10=\"Non-Residential\",H$8=\"Residential\"),AND($B10=\"Residential\",$B10<>H$8),AND($D10=\"New Wind\",$G10<2014),AND($D10=\"Existing Wind\",$G10>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F10)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C10)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D10)),\"Wind\",$D10))*('Summary Calcs'!$E$15:$E$266=$E10)*('Summary Calcs'!$F$15:$F$266=$G10)*(IF(OR(AND($B10=\"Non-Residential\",I$8=\"Residential\"),AND($B10=\"Residential\",$B10<>I$8),AND($D10=\"New Wind\",$G10<2014),AND($D10=\"Existing Wind\",$G10>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F10)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C10)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D10)),\"Wind\",$D10))*('Summary Calcs'!$E$15:$E$266=$E10)*('Summary Calcs'!$F$15:$F$266=$G10)*(IF(OR(AND($B10=\"Non-Residential\",J$8=\"Residential\"),AND($B10=\"Residential\",$B10<>J$8),AND($D10=\"New Wind\",$G10<2014),AND($D10=\"Existing Wind\",$G10>2013)),0,1))))","v":0},{"$f":"IFERROR(H10+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C10)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D10)),\"Wind\",$D10))*('Public Tool Inputs'!$O$9:$O$104=E10)*('Public Tool Inputs'!$P$9:$P$104=G10))*I10+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C10)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D10)),\"Wind\",$D10))*('Public Tool Inputs'!$O$9:$O$104=E10)*('Public Tool Inputs'!$P$9:$P$104=G10))*J10,0)","v":0},null,"NVE North","PV","Incentivized",2006,0.93495637636487117,{"$f":"1-Q10","v":6.5043623635128833E-2},null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2005,null,{"$f":"T10","v":"Non-Residential"},{"$f":"U10","v":"NVE North"},{"$f":"IF(V10=\"Old Wind\",\"Existing Wind\",V10)","v":"New Wind"},{"$f":"IF(W10=\"Unincentivized\",\"Non-Incentivized\",W10)","v":"Incentivized"},{"$f":"X10","v":"CapEx"},{"$f":"Y10","v":2005},null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2005]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F11)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C11)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D11)),\"Wind\",$D11))*('Summary Calcs'!$E$15:$E$266=$E11)*('Summary Calcs'!$F$15:$F$266=$G11)*(IF(OR(AND($B11=\"Non-Residential\",H$8=\"Residential\"),AND($B11=\"Residential\",$B11<>H$8),AND($D11=\"New Wind\",$G11<2014),AND($D11=\"Existing Wind\",$G11>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F11)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C11)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D11)),\"Wind\",$D11))*('Summary Calcs'!$E$15:$E$266=$E11)*('Summary Calcs'!$F$15:$F$266=$G11)*(IF(OR(AND($B11=\"Non-Residential\",I$8=\"Residential\"),AND($B11=\"Residential\",$B11<>I$8),AND($D11=\"New Wind\",$G11<2014),AND($D11=\"Existing Wind\",$G11>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F11)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C11)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D11)),\"Wind\",$D11))*('Summary Calcs'!$E$15:$E$266=$E11)*('Summary Calcs'!$F$15:$F$266=$G11)*(IF(OR(AND($B11=\"Non-Residential\",J$8=\"Residential\"),AND($B11=\"Residential\",$B11<>J$8),AND($D11=\"New Wind\",$G11<2014),AND($D11=\"Existing Wind\",$G11>2013)),0,1))))","v":0},{"$f":"IFERROR(H11+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C11)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D11)),\"Wind\",$D11))*('Public Tool Inputs'!$O$9:$O$104=E11)*('Public Tool Inputs'!$P$9:$P$104=G11))*I11+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C11)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D11)),\"Wind\",$D11))*('Public Tool Inputs'!$O$9:$O$104=E11)*('Public Tool Inputs'!$P$9:$P$104=G11))*J11,0)","v":0},null,"NVE North","PV","Incentivized",2007,4.0057295268201128E-2,0.95994270473179888,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2006,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2006,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2006]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F12)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C12)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D12)),\"Wind\",$D12))*('Summary Calcs'!$E$15:$E$266=$E12)*('Summary Calcs'!$F$15:$F$266=$G12)*(IF(OR(AND($B12=\"Non-Residential\",H$8=\"Residential\"),AND($B12=\"Residential\",$B12<>H$8),AND($D12=\"New Wind\",$G12<2014),AND($D12=\"Existing Wind\",$G12>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F12)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C12)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D12)),\"Wind\",$D12))*('Summary Calcs'!$E$15:$E$266=$E12)*('Summary Calcs'!$F$15:$F$266=$G12)*(IF(OR(AND($B12=\"Non-Residential\",I$8=\"Residential\"),AND($B12=\"Residential\",$B12<>I$8),AND($D12=\"New Wind\",$G12<2014),AND($D12=\"Existing Wind\",$G12>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F12)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C12)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D12)),\"Wind\",$D12))*('Summary Calcs'!$E$15:$E$266=$E12)*('Summary Calcs'!$F$15:$F$266=$G12)*(IF(OR(AND($B12=\"Non-Residential\",J$8=\"Residential\"),AND($B12=\"Residential\",$B12<>J$8),AND($D12=\"New Wind\",$G12<2014),AND($D12=\"Existing Wind\",$G12>2013)),0,1))))","v":0},{"$f":"IFERROR(H12+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C12)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D12)),\"Wind\",$D12))*('Public Tool Inputs'!$O$9:$O$104=E12)*('Public Tool Inputs'!$P$9:$P$104=G12))*I12+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C12)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D12)),\"Wind\",$D12))*('Public Tool Inputs'!$O$9:$O$104=E12)*('Public Tool Inputs'!$P$9:$P$104=G12))*J12,0)","v":0},null,"NVE North","PV","Incentivized",2008,0.84778951887032605,0.15221048112967395,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2007,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2007,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2007]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F13)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C13)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D13)),\"Wind\",$D13))*('Summary Calcs'!$E$15:$E$266=$E13)*('Summary Calcs'!$F$15:$F$266=$G13)*(IF(OR(AND($B13=\"Non-Residential\",H$8=\"Residential\"),AND($B13=\"Residential\",$B13<>H$8),AND($D13=\"New Wind\",$G13<2014),AND($D13=\"Existing Wind\",$G13>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F13)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C13)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D13)),\"Wind\",$D13))*('Summary Calcs'!$E$15:$E$266=$E13)*('Summary Calcs'!$F$15:$F$266=$G13)*(IF(OR(AND($B13=\"Non-Residential\",I$8=\"Residential\"),AND($B13=\"Residential\",$B13<>I$8),AND($D13=\"New Wind\",$G13<2014),AND($D13=\"Existing Wind\",$G13>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F13)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C13)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D13)),\"Wind\",$D13))*('Summary Calcs'!$E$15:$E$266=$E13)*('Summary Calcs'!$F$15:$F$266=$G13)*(IF(OR(AND($B13=\"Non-Residential\",J$8=\"Residential\"),AND($B13=\"Residential\",$B13<>J$8),AND($D13=\"New Wind\",$G13<2014),AND($D13=\"Existing Wind\",$G13>2013)),0,1))))","v":0},{"$f":"IFERROR(H13+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C13)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D13)),\"Wind\",$D13))*('Public Tool Inputs'!$O$9:$O$104=E13)*('Public Tool Inputs'!$P$9:$P$104=G13))*I13+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C13)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D13)),\"Wind\",$D13))*('Public Tool Inputs'!$O$9:$O$104=E13)*('Public Tool Inputs'!$P$9:$P$104=G13))*J13,0)","v":0},null,"NVE North","PV","Incentivized",2009,0.83581793672190952,0.16418206327809048,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2008,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2008,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2008]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F14)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C14)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D14)),\"Wind\",$D14))*('Summary Calcs'!$E$15:$E$266=$E14)*('Summary Calcs'!$F$15:$F$266=$G14)*(IF(OR(AND($B14=\"Non-Residential\",H$8=\"Residential\"),AND($B14=\"Residential\",$B14<>H$8),AND($D14=\"New Wind\",$G14<2014),AND($D14=\"Existing Wind\",$G14>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F14)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C14)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D14)),\"Wind\",$D14))*('Summary Calcs'!$E$15:$E$266=$E14)*('Summary Calcs'!$F$15:$F$266=$G14)*(IF(OR(AND($B14=\"Non-Residential\",I$8=\"Residential\"),AND($B14=\"Residential\",$B14<>I$8),AND($D14=\"New Wind\",$G14<2014),AND($D14=\"Existing Wind\",$G14>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F14)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C14)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D14)),\"Wind\",$D14))*('Summary Calcs'!$E$15:$E$266=$E14)*('Summary Calcs'!$F$15:$F$266=$G14)*(IF(OR(AND($B14=\"Non-Residential\",J$8=\"Residential\"),AND($B14=\"Residential\",$B14<>J$8),AND($D14=\"New Wind\",$G14<2014),AND($D14=\"Existing Wind\",$G14>2013)),0,1))))","v":0},{"$f":"IFERROR(H14+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C14)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D14)),\"Wind\",$D14))*('Public Tool Inputs'!$O$9:$O$104=E14)*('Public Tool Inputs'!$P$9:$P$104=G14))*I14+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C14)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D14)),\"Wind\",$D14))*('Public Tool Inputs'!$O$9:$O$104=E14)*('Public Tool Inputs'!$P$9:$P$104=G14))*J14,0)","v":0},null,"NVE North","PV","Incentivized",2010,0.9623143111943766,3.7685688805623396E-2,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2009,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2009,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2009]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F15)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C15)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D15)),\"Wind\",$D15))*('Summary Calcs'!$E$15:$E$266=$E15)*('Summary Calcs'!$F$15:$F$266=$G15)*(IF(OR(AND($B15=\"Non-Residential\",H$8=\"Residential\"),AND($B15=\"Residential\",$B15<>H$8),AND($D15=\"New Wind\",$G15<2014),AND($D15=\"Existing Wind\",$G15>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F15)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C15)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D15)),\"Wind\",$D15))*('Summary Calcs'!$E$15:$E$266=$E15)*('Summary Calcs'!$F$15:$F$266=$G15)*(IF(OR(AND($B15=\"Non-Residential\",I$8=\"Residential\"),AND($B15=\"Residential\",$B15<>I$8),AND($D15=\"New Wind\",$G15<2014),AND($D15=\"Existing Wind\",$G15>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F15)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C15)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D15)),\"Wind\",$D15))*('Summary Calcs'!$E$15:$E$266=$E15)*('Summary Calcs'!$F$15:$F$266=$G15)*(IF(OR(AND($B15=\"Non-Residential\",J$8=\"Residential\"),AND($B15=\"Residential\",$B15<>J$8),AND($D15=\"New Wind\",$G15<2014),AND($D15=\"Existing Wind\",$G15>2013)),0,1))))","v":0},{"$f":"IFERROR(H15+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C15)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D15)),\"Wind\",$D15))*('Public Tool Inputs'!$O$9:$O$104=E15)*('Public Tool Inputs'!$P$9:$P$104=G15))*I15+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C15)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D15)),\"Wind\",$D15))*('Public Tool Inputs'!$O$9:$O$104=E15)*('Public Tool Inputs'!$P$9:$P$104=G15))*J15,0)","v":0},null,"NVE North","PV","Incentivized",2011,0.95828192579095095,4.171807420904905E-2,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2010,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2010,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2010]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F16)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C16)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D16)),\"Wind\",$D16))*('Summary Calcs'!$E$15:$E$266=$E16)*('Summary Calcs'!$F$15:$F$266=$G16)*(IF(OR(AND($B16=\"Non-Residential\",H$8=\"Residential\"),AND($B16=\"Residential\",$B16<>H$8),AND($D16=\"New Wind\",$G16<2014),AND($D16=\"Existing Wind\",$G16>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F16)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C16)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D16)),\"Wind\",$D16))*('Summary Calcs'!$E$15:$E$266=$E16)*('Summary Calcs'!$F$15:$F$266=$G16)*(IF(OR(AND($B16=\"Non-Residential\",I$8=\"Residential\"),AND($B16=\"Residential\",$B16<>I$8),AND($D16=\"New Wind\",$G16<2014),AND($D16=\"Existing Wind\",$G16>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F16)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C16)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D16)),\"Wind\",$D16))*('Summary Calcs'!$E$15:$E$266=$E16)*('Summary Calcs'!$F$15:$F$266=$G16)*(IF(OR(AND($B16=\"Non-Residential\",J$8=\"Residential\"),AND($B16=\"Residential\",$B16<>J$8),AND($D16=\"New Wind\",$G16<2014),AND($D16=\"Existing Wind\",$G16>2013)),0,1))))","v":0},{"$f":"IFERROR(H16+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C16)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D16)),\"Wind\",$D16))*('Public Tool Inputs'!$O$9:$O$104=E16)*('Public Tool Inputs'!$P$9:$P$104=G16))*I16+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C16)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D16)),\"Wind\",$D16))*('Public Tool Inputs'!$O$9:$O$104=E16)*('Public Tool Inputs'!$P$9:$P$104=G16))*J16,0)","v":0},null,"NVE North","PV","Incentivized",2012,0.98221377351801609,1.7786226481983913E-2,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2011,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2011,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2011]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F17)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C17)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D17)),\"Wind\",$D17))*('Summary Calcs'!$E$15:$E$266=$E17)*('Summary Calcs'!$F$15:$F$266=$G17)*(IF(OR(AND($B17=\"Non-Residential\",H$8=\"Residential\"),AND($B17=\"Residential\",$B17<>H$8),AND($D17=\"New Wind\",$G17<2014),AND($D17=\"Existing Wind\",$G17>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F17)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C17)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D17)),\"Wind\",$D17))*('Summary Calcs'!$E$15:$E$266=$E17)*('Summary Calcs'!$F$15:$F$266=$G17)*(IF(OR(AND($B17=\"Non-Residential\",I$8=\"Residential\"),AND($B17=\"Residential\",$B17<>I$8),AND($D17=\"New Wind\",$G17<2014),AND($D17=\"Existing Wind\",$G17>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F17)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C17)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D17)),\"Wind\",$D17))*('Summary Calcs'!$E$15:$E$266=$E17)*('Summary Calcs'!$F$15:$F$266=$G17)*(IF(OR(AND($B17=\"Non-Residential\",J$8=\"Residential\"),AND($B17=\"Residential\",$B17<>J$8),AND($D17=\"New Wind\",$G17<2014),AND($D17=\"Existing Wind\",$G17>2013)),0,1))))","v":0},{"$f":"IFERROR(H17+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C17)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D17)),\"Wind\",$D17))*('Public Tool Inputs'!$O$9:$O$104=E17)*('Public Tool Inputs'!$P$9:$P$104=G17))*I17+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C17)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D17)),\"Wind\",$D17))*('Public Tool Inputs'!$O$9:$O$104=E17)*('Public Tool Inputs'!$P$9:$P$104=G17))*J17,0)","v":0},null,"NVE North","PV","Incentivized",2013,0.89639765975446883,0.10360234024553117,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2012,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2012,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2012]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F18)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C18)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D18)),\"Wind\",$D18))*('Summary Calcs'!$E$15:$E$266=$E18)*('Summary Calcs'!$F$15:$F$266=$G18)*(IF(OR(AND($B18=\"Non-Residential\",H$8=\"Residential\"),AND($B18=\"Residential\",$B18<>H$8),AND($D18=\"New Wind\",$G18<2014),AND($D18=\"Existing Wind\",$G18>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F18)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C18)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D18)),\"Wind\",$D18))*('Summary Calcs'!$E$15:$E$266=$E18)*('Summary Calcs'!$F$15:$F$266=$G18)*(IF(OR(AND($B18=\"Non-Residential\",I$8=\"Residential\"),AND($B18=\"Residential\",$B18<>I$8),AND($D18=\"New Wind\",$G18<2014),AND($D18=\"Existing Wind\",$G18>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F18)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C18)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D18)),\"Wind\",$D18))*('Summary Calcs'!$E$15:$E$266=$E18)*('Summary Calcs'!$F$15:$F$266=$G18)*(IF(OR(AND($B18=\"Non-Residential\",J$8=\"Residential\"),AND($B18=\"Residential\",$B18<>J$8),AND($D18=\"New Wind\",$G18<2014),AND($D18=\"Existing Wind\",$G18>2013)),0,1))))","v":0},{"$f":"IFERROR(H18+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C18)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D18)),\"Wind\",$D18))*('Public Tool Inputs'!$O$9:$O$104=E18)*('Public Tool Inputs'!$P$9:$P$104=G18))*I18+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C18)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D18)),\"Wind\",$D18))*('Public Tool Inputs'!$O$9:$O$104=E18)*('Public Tool Inputs'!$P$9:$P$104=G18))*J18,0)","v":0},null,"NVE South","PV","Incentivized",2005,1,0,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2013,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2013,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2013]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F19)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C19)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D19)),\"Wind\",$D19))*('Summary Calcs'!$E$15:$E$266=$E19)*('Summary Calcs'!$F$15:$F$266=$G19)*(IF(OR(AND($B19=\"Non-Residential\",H$8=\"Residential\"),AND($B19=\"Residential\",$B19<>H$8),AND($D19=\"New Wind\",$G19<2014),AND($D19=\"Existing Wind\",$G19>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F19)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C19)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D19)),\"Wind\",$D19))*('Summary Calcs'!$E$15:$E$266=$E19)*('Summary Calcs'!$F$15:$F$266=$G19)*(IF(OR(AND($B19=\"Non-Residential\",I$8=\"Residential\"),AND($B19=\"Residential\",$B19<>I$8),AND($D19=\"New Wind\",$G19<2014),AND($D19=\"Existing Wind\",$G19>2013)),0,1))))","v":432.42794380323812},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F19)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C19)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D19)),\"Wind\",$D19))*('Summary Calcs'!$E$15:$E$266=$E19)*('Summary Calcs'!$F$15:$F$266=$G19)*(IF(OR(AND($B19=\"Non-Residential\",J$8=\"Residential\"),AND($B19=\"Residential\",$B19<>J$8),AND($D19=\"New Wind\",$G19<2014),AND($D19=\"Existing Wind\",$G19>2013)),0,1))))","v":433.66161176051821},{"$f":"IFERROR(H19+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C19)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D19)),\"Wind\",$D19))*('Public Tool Inputs'!$O$9:$O$104=E19)*('Public Tool Inputs'!$P$9:$P$104=G19))*I19+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C19)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D19)),\"Wind\",$D19))*('Public Tool Inputs'!$O$9:$O$104=E19)*('Public Tool Inputs'!$P$9:$P$104=G19))*J19,0)","v":433.04477778187817},null,"NVE South","PV","Incentivized",2006,1,0,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2014,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2014,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2014]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F20)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C20)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D20)),\"Wind\",$D20))*('Summary Calcs'!$E$15:$E$266=$E20)*('Summary Calcs'!$F$15:$F$266=$G20)*(IF(OR(AND($B20=\"Non-Residential\",H$8=\"Residential\"),AND($B20=\"Residential\",$B20<>H$8),AND($D20=\"New Wind\",$G20<2014),AND($D20=\"Existing Wind\",$G20>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F20)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C20)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D20)),\"Wind\",$D20))*('Summary Calcs'!$E$15:$E$266=$E20)*('Summary Calcs'!$F$15:$F$266=$G20)*(IF(OR(AND($B20=\"Non-Residential\",I$8=\"Residential\"),AND($B20=\"Residential\",$B20<>I$8),AND($D20=\"New Wind\",$G20<2014),AND($D20=\"Existing Wind\",$G20>2013)),0,1))))","v":441.1629660771423},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F20)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C20)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D20)),\"Wind\",$D20))*('Summary Calcs'!$E$15:$E$266=$E20)*('Summary Calcs'!$F$15:$F$266=$G20)*(IF(OR(AND($B20=\"Non-Residential\",J$8=\"Residential\"),AND($B20=\"Residential\",$B20<>J$8),AND($D20=\"New Wind\",$G20<2014),AND($D20=\"Existing Wind\",$G20>2013)),0,1))))","v":442.4030466543781},{"$f":"IFERROR(H20+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C20)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D20)),\"Wind\",$D20))*('Public Tool Inputs'!$O$9:$O$104=E20)*('Public Tool Inputs'!$P$9:$P$104=G20))*I20+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C20)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D20)),\"Wind\",$D20))*('Public Tool Inputs'!$O$9:$O$104=E20)*('Public Tool Inputs'!$P$9:$P$104=G20))*J20,0)","v":441.78300636576023},null,"NVE South","PV","Incentivized",2007,0.28660185967878277,0.71339814032121729,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2015,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2015,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2015]
[null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F21)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C21)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D21)),\"Wind\",$D21))*('Summary Calcs'!$E$15:$E$266=$E21)*('Summary Calcs'!$F$15:$F$266=$G21)*(IF(OR(AND($B21=\"Non-Residential\",H$8=\"Residential\"),AND($B21=\"Residential\",$B21<>H$8),AND($D21=\"New Wind\",$G21<2014),AND($D21=\"Existing Wind\",$G21>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F21)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C21)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D21)),\"Wind\",$D21))*('Summary Calcs'!$E$15:$E$266=$E21)*('Summary Calcs'!$F$15:$F$266=$G21)*(IF(OR(AND($B21=\"Non-Residential\",I$8=\"Residential\"),AND($B21=\"Residential\",$B21<>I$8),AND($D21=\"New Wind\",$G21<2014),AND($D21=\"Existing Wind\",$G21>2013)),0,1))))","v":441.1629660771423},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F21)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C21)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D21)),\"Wind\",$D21))*('Summary Calcs'!$E$15:$E$266=$E21)*('Summary Calcs'!$F$15:$F$266=$G21)*(IF(OR(AND($B21=\"Non-Residential\",J$8=\"Residential\"),AND($B21=\"Residential\",$B21<>J$8),AND($D21=\"New Wind\",$G21<2014),AND($D21=\"Existing Wind\",$G21>2013)),0,1))))","v":442.4030466543781},{"$f":"IFERROR(H21+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C21)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D21)),\"Wind\",$D21))*('Public Tool Inputs'!$O$9:$O$104=E21)*('Public Tool Inputs'!$P$9:$P$104=G21))*I21+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C21)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D21)),\"Wind\",$D21))*('Public Tool Inputs'!$O$9:$O$104=E21)*('Public Tool Inputs'!$P$9:$P$104=G21))*J21,0)","v":441.78300636576023},null,"NVE South","PV","Incentivized",2008,0.50172518774101893,0.49827481225898107,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2016,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2016,null,"Non-Residential","NVE North","New Wind","Incentivized","CapEx",2016]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F22)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C22)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D22)),\"Wind\",$D22))*('Summary Calcs'!$E$15:$E$266=$E22)*('Summary Calcs'!$F$15:$F$266=$G22)*(IF(OR(AND($B22=\"Non-Residential\",H$8=\"Residential\"),AND($B22=\"Residential\",$B22<>H$8),AND($D22=\"New Wind\",$G22<2014),AND($D22=\"Existing Wind\",$G22>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F22)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C22)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D22)),\"Wind\",$D22))*('Summary Calcs'!$E$15:$E$266=$E22)*('Summary Calcs'!$F$15:$F$266=$G22)*(IF(OR(AND($B22=\"Non-Residential\",I$8=\"Residential\"),AND($B22=\"Residential\",$B22<>I$8),AND($D22=\"New Wind\",$G22<2014),AND($D22=\"Existing Wind\",$G22>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F22)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C22)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D22)),\"Wind\",$D22))*('Summary Calcs'!$E$15:$E$266=$E22)*('Summary Calcs'!$F$15:$F$266=$G22)*(IF(OR(AND($B22=\"Non-Residential\",J$8=\"Residential\"),AND($B22=\"Residential\",$B22<>J$8),AND($D22=\"New Wind\",$G22<2014),AND($D22=\"Existing Wind\",$G22>2013)),0,1))))","v":0},{"$f":"IFERROR(H22+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C22)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D22)),\"Wind\",$D22))*('Public Tool Inputs'!$O$9:$O$104=E22)*('Public Tool Inputs'!$P$9:$P$104=G22))*I22+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C22)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D22)),\"Wind\",$D22))*('Public Tool Inputs'!$O$9:$O$104=E22)*('Public Tool Inputs'!$P$9:$P$104=G22))*J22,0)","v":0},null,"NVE South","PV","Incentivized",2009,1,0,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F23)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C23)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D23)),\"Wind\",$D23))*('Summary Calcs'!$E$15:$E$266=$E23)*('Summary Calcs'!$F$15:$F$266=$G23)*(IF(OR(AND($B23=\"Non-Residential\",H$8=\"Residential\"),AND($B23=\"Residential\",$B23<>H$8),AND($D23=\"New Wind\",$G23<2014),AND($D23=\"Existing Wind\",$G23>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F23)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C23)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D23)),\"Wind\",$D23))*('Summary Calcs'!$E$15:$E$266=$E23)*('Summary Calcs'!$F$15:$F$266=$G23)*(IF(OR(AND($B23=\"Non-Residential\",I$8=\"Residential\"),AND($B23=\"Residential\",$B23<>I$8),AND($D23=\"New Wind\",$G23<2014),AND($D23=\"Existing Wind\",$G23>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F23)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C23)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D23)),\"Wind\",$D23))*('Summary Calcs'!$E$15:$E$266=$E23)*('Summary Calcs'!$F$15:$F$266=$G23)*(IF(OR(AND($B23=\"Non-Residential\",J$8=\"Residential\"),AND($B23=\"Residential\",$B23<>J$8),AND($D23=\"New Wind\",$G23<2014),AND($D23=\"Existing Wind\",$G23>2013)),0,1))))","v":0},{"$f":"IFERROR(H23+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C23)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D23)),\"Wind\",$D23))*('Public Tool Inputs'!$O$9:$O$104=E23)*('Public Tool Inputs'!$P$9:$P$104=G23))*I23+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C23)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D23)),\"Wind\",$D23))*('Public Tool Inputs'!$O$9:$O$104=E23)*('Public Tool Inputs'!$P$9:$P$104=G23))*J23,0)","v":0},null,"NVE South","PV","Incentivized",2010,0.92426855177538758,7.5731448224612419E-2,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F24)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C24)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D24)),\"Wind\",$D24))*('Summary Calcs'!$E$15:$E$266=$E24)*('Summary Calcs'!$F$15:$F$266=$G24)*(IF(OR(AND($B24=\"Non-Residential\",H$8=\"Residential\"),AND($B24=\"Residential\",$B24<>H$8),AND($D24=\"New Wind\",$G24<2014),AND($D24=\"Existing Wind\",$G24>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F24)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C24)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D24)),\"Wind\",$D24))*('Summary Calcs'!$E$15:$E$266=$E24)*('Summary Calcs'!$F$15:$F$266=$G24)*(IF(OR(AND($B24=\"Non-Residential\",I$8=\"Residential\"),AND($B24=\"Residential\",$B24<>I$8),AND($D24=\"New Wind\",$G24<2014),AND($D24=\"Existing Wind\",$G24>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F24)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C24)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D24)),\"Wind\",$D24))*('Summary Calcs'!$E$15:$E$266=$E24)*('Summary Calcs'!$F$15:$F$266=$G24)*(IF(OR(AND($B24=\"Non-Residential\",J$8=\"Residential\"),AND($B24=\"Residential\",$B24<>J$8),AND($D24=\"New Wind\",$G24<2014),AND($D24=\"Existing Wind\",$G24>2013)),0,1))))","v":0},{"$f":"IFERROR(H24+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C24)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D24)),\"Wind\",$D24))*('Public Tool Inputs'!$O$9:$O$104=E24)*('Public Tool Inputs'!$P$9:$P$104=G24))*I24+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C24)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D24)),\"Wind\",$D24))*('Public Tool Inputs'!$O$9:$O$104=E24)*('Public Tool Inputs'!$P$9:$P$104=G24))*J24,0)","v":0},null,"NVE South","PV","Incentivized",2011,0.96753977823422554,3.2460221765774455E-2,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F25)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C25)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D25)),\"Wind\",$D25))*('Summary Calcs'!$E$15:$E$266=$E25)*('Summary Calcs'!$F$15:$F$266=$G25)*(IF(OR(AND($B25=\"Non-Residential\",H$8=\"Residential\"),AND($B25=\"Residential\",$B25<>H$8),AND($D25=\"New Wind\",$G25<2014),AND($D25=\"Existing Wind\",$G25>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F25)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C25)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D25)),\"Wind\",$D25))*('Summary Calcs'!$E$15:$E$266=$E25)*('Summary Calcs'!$F$15:$F$266=$G25)*(IF(OR(AND($B25=\"Non-Residential\",I$8=\"Residential\"),AND($B25=\"Residential\",$B25<>I$8),AND($D25=\"New Wind\",$G25<2014),AND($D25=\"Existing Wind\",$G25>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F25)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C25)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D25)),\"Wind\",$D25))*('Summary Calcs'!$E$15:$E$266=$E25)*('Summary Calcs'!$F$15:$F$266=$G25)*(IF(OR(AND($B25=\"Non-Residential\",J$8=\"Residential\"),AND($B25=\"Residential\",$B25<>J$8),AND($D25=\"New Wind\",$G25<2014),AND($D25=\"Existing Wind\",$G25>2013)),0,1))))","v":0},{"$f":"IFERROR(H25+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C25)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D25)),\"Wind\",$D25))*('Public Tool Inputs'!$O$9:$O$104=E25)*('Public Tool Inputs'!$P$9:$P$104=G25))*I25+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C25)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D25)),\"Wind\",$D25))*('Public Tool Inputs'!$O$9:$O$104=E25)*('Public Tool Inputs'!$P$9:$P$104=G25))*J25,0)","v":0},null,"NVE South","PV","Incentivized",2012,0.97745518714537349,2.2544812854626506E-2,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F26)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C26)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D26)),\"Wind\",$D26))*('Summary Calcs'!$E$15:$E$266=$E26)*('Summary Calcs'!$F$15:$F$266=$G26)*(IF(OR(AND($B26=\"Non-Residential\",H$8=\"Residential\"),AND($B26=\"Residential\",$B26<>H$8),AND($D26=\"New Wind\",$G26<2014),AND($D26=\"Existing Wind\",$G26>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F26)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C26)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D26)),\"Wind\",$D26))*('Summary Calcs'!$E$15:$E$266=$E26)*('Summary Calcs'!$F$15:$F$266=$G26)*(IF(OR(AND($B26=\"Non-Residential\",I$8=\"Residential\"),AND($B26=\"Residential\",$B26<>I$8),AND($D26=\"New Wind\",$G26<2014),AND($D26=\"Existing Wind\",$G26>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F26)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C26)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D26)),\"Wind\",$D26))*('Summary Calcs'!$E$15:$E$266=$E26)*('Summary Calcs'!$F$15:$F$266=$G26)*(IF(OR(AND($B26=\"Non-Residential\",J$8=\"Residential\"),AND($B26=\"Residential\",$B26<>J$8),AND($D26=\"New Wind\",$G26<2014),AND($D26=\"Existing Wind\",$G26>2013)),0,1))))","v":0},{"$f":"IFERROR(H26+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C26)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D26)),\"Wind\",$D26))*('Public Tool Inputs'!$O$9:$O$104=E26)*('Public Tool Inputs'!$P$9:$P$104=G26))*I26+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C26)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D26)),\"Wind\",$D26))*('Public Tool Inputs'!$O$9:$O$104=E26)*('Public Tool Inputs'!$P$9:$P$104=G26))*J26,0)","v":0},null,"NVE South","PV","Incentivized",2013,0.85158169513093274,0.14841830486906726,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F27)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C27)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D27)),\"Wind\",$D27))*('Summary Calcs'!$E$15:$E$266=$E27)*('Summary Calcs'!$F$15:$F$266=$G27)*(IF(OR(AND($B27=\"Non-Residential\",H$8=\"Residential\"),AND($B27=\"Residential\",$B27<>H$8),AND($D27=\"New Wind\",$G27<2014),AND($D27=\"Existing Wind\",$G27>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F27)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C27)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D27)),\"Wind\",$D27))*('Summary Calcs'!$E$15:$E$266=$E27)*('Summary Calcs'!$F$15:$F$266=$G27)*(IF(OR(AND($B27=\"Non-Residential\",I$8=\"Residential\"),AND($B27=\"Residential\",$B27<>I$8),AND($D27=\"New Wind\",$G27<2014),AND($D27=\"Existing Wind\",$G27>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F27)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C27)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D27)),\"Wind\",$D27))*('Summary Calcs'!$E$15:$E$266=$E27)*('Summary Calcs'!$F$15:$F$266=$G27)*(IF(OR(AND($B27=\"Non-Residential\",J$8=\"Residential\"),AND($B27=\"Residential\",$B27<>J$8),AND($D27=\"New Wind\",$G27<2014),AND($D27=\"Existing Wind\",$G27>2013)),0,1))))","v":0},{"$f":"IFERROR(H27+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C27)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D27)),\"Wind\",$D27))*('Public Tool Inputs'!$O$9:$O$104=E27)*('Public Tool Inputs'!$P$9:$P$104=G27))*I27+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C27)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D27)),\"Wind\",$D27))*('Public Tool Inputs'!$O$9:$O$104=E27)*('Public Tool Inputs'!$P$9:$P$104=G27))*J27,0)","v":0},null,"NVE North","Wind","Incentivized",2005,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F28)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C28)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D28)),\"Wind\",$D28))*('Summary Calcs'!$E$15:$E$266=$E28)*('Summary Calcs'!$F$15:$F$266=$G28)*(IF(OR(AND($B28=\"Non-Residential\",H$8=\"Residential\"),AND($B28=\"Residential\",$B28<>H$8),AND($D28=\"New Wind\",$G28<2014),AND($D28=\"Existing Wind\",$G28>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F28)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C28)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D28)),\"Wind\",$D28))*('Summary Calcs'!$E$15:$E$266=$E28)*('Summary Calcs'!$F$15:$F$266=$G28)*(IF(OR(AND($B28=\"Non-Residential\",I$8=\"Residential\"),AND($B28=\"Residential\",$B28<>I$8),AND($D28=\"New Wind\",$G28<2014),AND($D28=\"Existing Wind\",$G28>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F28)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C28)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D28)),\"Wind\",$D28))*('Summary Calcs'!$E$15:$E$266=$E28)*('Summary Calcs'!$F$15:$F$266=$G28)*(IF(OR(AND($B28=\"Non-Residential\",J$8=\"Residential\"),AND($B28=\"Residential\",$B28<>J$8),AND($D28=\"New Wind\",$G28<2014),AND($D28=\"Existing Wind\",$G28>2013)),0,1))))","v":0},{"$f":"IFERROR(H28+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C28)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D28)),\"Wind\",$D28))*('Public Tool Inputs'!$O$9:$O$104=E28)*('Public Tool Inputs'!$P$9:$P$104=G28))*I28+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C28)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D28)),\"Wind\",$D28))*('Public Tool Inputs'!$O$9:$O$104=E28)*('Public Tool Inputs'!$P$9:$P$104=G28))*J28,0)","v":0},null,"NVE North","Wind","Incentivized",2006,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F29)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C29)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D29)),\"Wind\",$D29))*('Summary Calcs'!$E$15:$E$266=$E29)*('Summary Calcs'!$F$15:$F$266=$G29)*(IF(OR(AND($B29=\"Non-Residential\",H$8=\"Residential\"),AND($B29=\"Residential\",$B29<>H$8),AND($D29=\"New Wind\",$G29<2014),AND($D29=\"Existing Wind\",$G29>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F29)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C29)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D29)),\"Wind\",$D29))*('Summary Calcs'!$E$15:$E$266=$E29)*('Summary Calcs'!$F$15:$F$266=$G29)*(IF(OR(AND($B29=\"Non-Residential\",I$8=\"Residential\"),AND($B29=\"Residential\",$B29<>I$8),AND($D29=\"New Wind\",$G29<2014),AND($D29=\"Existing Wind\",$G29>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F29)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C29)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D29)),\"Wind\",$D29))*('Summary Calcs'!$E$15:$E$266=$E29)*('Summary Calcs'!$F$15:$F$266=$G29)*(IF(OR(AND($B29=\"Non-Residential\",J$8=\"Residential\"),AND($B29=\"Residential\",$B29<>J$8),AND($D29=\"New Wind\",$G29<2014),AND($D29=\"Existing Wind\",$G29>2013)),0,1))))","v":0},{"$f":"IFERROR(H29+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C29)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D29)),\"Wind\",$D29))*('Public Tool Inputs'!$O$9:$O$104=E29)*('Public Tool Inputs'!$P$9:$P$104=G29))*I29+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C29)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D29)),\"Wind\",$D29))*('Public Tool Inputs'!$O$9:$O$104=E29)*('Public Tool Inputs'!$P$9:$P$104=G29))*J29,0)","v":0},null,"NVE North","Wind","Incentivized",2007,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F30)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C30)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D30)),\"Wind\",$D30))*('Summary Calcs'!$E$15:$E$266=$E30)*('Summary Calcs'!$F$15:$F$266=$G30)*(IF(OR(AND($B30=\"Non-Residential\",H$8=\"Residential\"),AND($B30=\"Residential\",$B30<>H$8),AND($D30=\"New Wind\",$G30<2014),AND($D30=\"Existing Wind\",$G30>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F30)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C30)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D30)),\"Wind\",$D30))*('Summary Calcs'!$E$15:$E$266=$E30)*('Summary Calcs'!$F$15:$F$266=$G30)*(IF(OR(AND($B30=\"Non-Residential\",I$8=\"Residential\"),AND($B30=\"Residential\",$B30<>I$8),AND($D30=\"New Wind\",$G30<2014),AND($D30=\"Existing Wind\",$G30>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F30)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C30)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D30)),\"Wind\",$D30))*('Summary Calcs'!$E$15:$E$266=$E30)*('Summary Calcs'!$F$15:$F$266=$G30)*(IF(OR(AND($B30=\"Non-Residential\",J$8=\"Residential\"),AND($B30=\"Residential\",$B30<>J$8),AND($D30=\"New Wind\",$G30<2014),AND($D30=\"Existing Wind\",$G30>2013)),0,1))))","v":0},{"$f":"IFERROR(H30+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C30)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D30)),\"Wind\",$D30))*('Public Tool Inputs'!$O$9:$O$104=E30)*('Public Tool Inputs'!$P$9:$P$104=G30))*I30+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C30)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D30)),\"Wind\",$D30))*('Public Tool Inputs'!$O$9:$O$104=E30)*('Public Tool Inputs'!$P$9:$P$104=G30))*J30,0)","v":0},null,"NVE North","Wind","Incentivized",2008,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F31)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C31)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D31)),\"Wind\",$D31))*('Summary Calcs'!$E$15:$E$266=$E31)*('Summary Calcs'!$F$15:$F$266=$G31)*(IF(OR(AND($B31=\"Non-Residential\",H$8=\"Residential\"),AND($B31=\"Residential\",$B31<>H$8),AND($D31=\"New Wind\",$G31<2014),AND($D31=\"Existing Wind\",$G31>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F31)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C31)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D31)),\"Wind\",$D31))*('Summary Calcs'!$E$15:$E$266=$E31)*('Summary Calcs'!$F$15:$F$266=$G31)*(IF(OR(AND($B31=\"Non-Residential\",I$8=\"Residential\"),AND($B31=\"Residential\",$B31<>I$8),AND($D31=\"New Wind\",$G31<2014),AND($D31=\"Existing Wind\",$G31>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F31)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C31)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D31)),\"Wind\",$D31))*('Summary Calcs'!$E$15:$E$266=$E31)*('Summary Calcs'!$F$15:$F$266=$G31)*(IF(OR(AND($B31=\"Non-Residential\",J$8=\"Residential\"),AND($B31=\"Residential\",$B31<>J$8),AND($D31=\"New Wind\",$G31<2014),AND($D31=\"Existing Wind\",$G31>2013)),0,1))))","v":0},{"$f":"IFERROR(H31+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C31)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D31)),\"Wind\",$D31))*('Public Tool Inputs'!$O$9:$O$104=E31)*('Public Tool Inputs'!$P$9:$P$104=G31))*I31+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C31)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D31)),\"Wind\",$D31))*('Public Tool Inputs'!$O$9:$O$104=E31)*('Public Tool Inputs'!$P$9:$P$104=G31))*J31,0)","v":0},null,"NVE North","Wind","Incentivized",2009,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F32)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C32)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D32)),\"Wind\",$D32))*('Summary Calcs'!$E$15:$E$266=$E32)*('Summary Calcs'!$F$15:$F$266=$G32)*(IF(OR(AND($B32=\"Non-Residential\",H$8=\"Residential\"),AND($B32=\"Residential\",$B32<>H$8),AND($D32=\"New Wind\",$G32<2014),AND($D32=\"Existing Wind\",$G32>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F32)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C32)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D32)),\"Wind\",$D32))*('Summary Calcs'!$E$15:$E$266=$E32)*('Summary Calcs'!$F$15:$F$266=$G32)*(IF(OR(AND($B32=\"Non-Residential\",I$8=\"Residential\"),AND($B32=\"Residential\",$B32<>I$8),AND($D32=\"New Wind\",$G32<2014),AND($D32=\"Existing Wind\",$G32>2013)),0,1))))","v":166.8562610603876},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F32)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C32)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D32)),\"Wind\",$D32))*('Summary Calcs'!$E$15:$E$266=$E32)*('Summary Calcs'!$F$15:$F$266=$G32)*(IF(OR(AND($B32=\"Non-Residential\",J$8=\"Residential\"),AND($B32=\"Residential\",$B32<>J$8),AND($D32=\"New Wind\",$G32<2014),AND($D32=\"Existing Wind\",$G32>2013)),0,1))))","v":164.41445047122491},{"$f":"IFERROR(H32+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C32)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D32)),\"Wind\",$D32))*('Public Tool Inputs'!$O$9:$O$104=E32)*('Public Tool Inputs'!$P$9:$P$104=G32))*I32+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C32)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D32)),\"Wind\",$D32))*('Public Tool Inputs'!$O$9:$O$104=E32)*('Public Tool Inputs'!$P$9:$P$104=G32))*J32,0)","v":165.63535576580625},null,"NVE North","Wind","Incentivized",2010,0.73440285204991085,0.26559714795008915,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F33)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C33)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D33)),\"Wind\",$D33))*('Summary Calcs'!$E$15:$E$266=$E33)*('Summary Calcs'!$F$15:$F$266=$G33)*(IF(OR(AND($B33=\"Non-Residential\",H$8=\"Residential\"),AND($B33=\"Residential\",$B33<>H$8),AND($D33=\"New Wind\",$G33<2014),AND($D33=\"Existing Wind\",$G33>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F33)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C33)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D33)),\"Wind\",$D33))*('Summary Calcs'!$E$15:$E$266=$E33)*('Summary Calcs'!$F$15:$F$266=$G33)*(IF(OR(AND($B33=\"Non-Residential\",I$8=\"Residential\"),AND($B33=\"Residential\",$B33<>I$8),AND($D33=\"New Wind\",$G33<2014),AND($D33=\"Existing Wind\",$G33>2013)),0,1))))","v":168.58101910332391},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F33)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C33)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D33)),\"Wind\",$D33))*('Summary Calcs'!$E$15:$E$266=$E33)*('Summary Calcs'!$F$15:$F$266=$G33)*(IF(OR(AND($B33=\"Non-Residential\",J$8=\"Residential\"),AND($B33=\"Residential\",$B33<>J$8),AND($D33=\"New Wind\",$G33<2014),AND($D33=\"Existing Wind\",$G33>2013)),0,1))))","v":166.17683480397793},{"$f":"IFERROR(H33+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C33)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D33)),\"Wind\",$D33))*('Public Tool Inputs'!$O$9:$O$104=E33)*('Public Tool Inputs'!$P$9:$P$104=G33))*I33+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C33)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D33)),\"Wind\",$D33))*('Public Tool Inputs'!$O$9:$O$104=E33)*('Public Tool Inputs'!$P$9:$P$104=G33))*J33,0)","v":167.37892695365093},null,"NVE North","Wind","Incentivized",2011,0.32457983193277312,0.67542016806722693,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F34)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C34)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D34)),\"Wind\",$D34))*('Summary Calcs'!$E$15:$E$266=$E34)*('Summary Calcs'!$F$15:$F$266=$G34)*(IF(OR(AND($B34=\"Non-Residential\",H$8=\"Residential\"),AND($B34=\"Residential\",$B34<>H$8),AND($D34=\"New Wind\",$G34<2014),AND($D34=\"Existing Wind\",$G34>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F34)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C34)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D34)),\"Wind\",$D34))*('Summary Calcs'!$E$15:$E$266=$E34)*('Summary Calcs'!$F$15:$F$266=$G34)*(IF(OR(AND($B34=\"Non-Residential\",I$8=\"Residential\"),AND($B34=\"Residential\",$B34<>I$8),AND($D34=\"New Wind\",$G34<2014),AND($D34=\"Existing Wind\",$G34>2013)),0,1))))","v":168.58101910332391},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F34)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C34)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D34)),\"Wind\",$D34))*('Summary Calcs'!$E$15:$E$266=$E34)*('Summary Calcs'!$F$15:$F$266=$G34)*(IF(OR(AND($B34=\"Non-Residential\",J$8=\"Residential\"),AND($B34=\"Residential\",$B34<>J$8),AND($D34=\"New Wind\",$G34<2014),AND($D34=\"Existing Wind\",$G34>2013)),0,1))))","v":166.17683480397793},{"$f":"IFERROR(H34+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C34)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D34)),\"Wind\",$D34))*('Public Tool Inputs'!$O$9:$O$104=E34)*('Public Tool Inputs'!$P$9:$P$104=G34))*I34+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C34)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D34)),\"Wind\",$D34))*('Public Tool Inputs'!$O$9:$O$104=E34)*('Public Tool Inputs'!$P$9:$P$104=G34))*J34,0)","v":167.37892695365093},null,"NVE North","Wind","Incentivized",2012,4.5801526717557252E-2,0.95419847328244278,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","New Wind","Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F35)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C35)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D35)),\"Wind\",$D35))*('Summary Calcs'!$E$15:$E$266=$E35)*('Summary Calcs'!$F$15:$F$266=$G35)*(IF(OR(AND($B35=\"Non-Residential\",H$8=\"Residential\"),AND($B35=\"Residential\",$B35<>H$8),AND($D35=\"New Wind\",$G35<2014),AND($D35=\"Existing Wind\",$G35>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F35)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C35)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D35)),\"Wind\",$D35))*('Summary Calcs'!$E$15:$E$266=$E35)*('Summary Calcs'!$F$15:$F$266=$G35)*(IF(OR(AND($B35=\"Non-Residential\",I$8=\"Residential\"),AND($B35=\"Residential\",$B35<>I$8),AND($D35=\"New Wind\",$G35<2014),AND($D35=\"Existing Wind\",$G35>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F35)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C35)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D35)),\"Wind\",$D35))*('Summary Calcs'!$E$15:$E$266=$E35)*('Summary Calcs'!$F$15:$F$266=$G35)*(IF(OR(AND($B35=\"Non-Residential\",J$8=\"Residential\"),AND($B35=\"Residential\",$B35<>J$8),AND($D35=\"New Wind\",$G35<2014),AND($D35=\"Existing Wind\",$G35>2013)),0,1))))","v":0},{"$f":"IFERROR(H35+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C35)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D35)),\"Wind\",$D35))*('Public Tool Inputs'!$O$9:$O$104=E35)*('Public Tool Inputs'!$P$9:$P$104=G35))*I35+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C35)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D35)),\"Wind\",$D35))*('Public Tool Inputs'!$O$9:$O$104=E35)*('Public Tool Inputs'!$P$9:$P$104=G35))*J35,0)","v":0},null,"NVE North","Wind","Incentivized",2013,1.1230276826323769E-2,0.98876972317367628,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2004,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2004,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2004]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F36)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C36)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D36)),\"Wind\",$D36))*('Summary Calcs'!$E$15:$E$266=$E36)*('Summary Calcs'!$F$15:$F$266=$G36)*(IF(OR(AND($B36=\"Non-Residential\",H$8=\"Residential\"),AND($B36=\"Residential\",$B36<>H$8),AND($D36=\"New Wind\",$G36<2014),AND($D36=\"Existing Wind\",$G36>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F36)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C36)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D36)),\"Wind\",$D36))*('Summary Calcs'!$E$15:$E$266=$E36)*('Summary Calcs'!$F$15:$F$266=$G36)*(IF(OR(AND($B36=\"Non-Residential\",I$8=\"Residential\"),AND($B36=\"Residential\",$B36<>I$8),AND($D36=\"New Wind\",$G36<2014),AND($D36=\"Existing Wind\",$G36>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F36)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C36)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D36)),\"Wind\",$D36))*('Summary Calcs'!$E$15:$E$266=$E36)*('Summary Calcs'!$F$15:$F$266=$G36)*(IF(OR(AND($B36=\"Non-Residential\",J$8=\"Residential\"),AND($B36=\"Residential\",$B36<>J$8),AND($D36=\"New Wind\",$G36<2014),AND($D36=\"Existing Wind\",$G36>2013)),0,1))))","v":0},{"$f":"IFERROR(H36+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C36)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D36)),\"Wind\",$D36))*('Public Tool Inputs'!$O$9:$O$104=E36)*('Public Tool Inputs'!$P$9:$P$104=G36))*I36+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C36)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D36)),\"Wind\",$D36))*('Public Tool Inputs'!$O$9:$O$104=E36)*('Public Tool Inputs'!$P$9:$P$104=G36))*J36,0)","v":0},null,"NVE South","Wind","Incentivized",2005,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2005,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2005,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2005]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F37)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C37)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D37)),\"Wind\",$D37))*('Summary Calcs'!$E$15:$E$266=$E37)*('Summary Calcs'!$F$15:$F$266=$G37)*(IF(OR(AND($B37=\"Non-Residential\",H$8=\"Residential\"),AND($B37=\"Residential\",$B37<>H$8),AND($D37=\"New Wind\",$G37<2014),AND($D37=\"Existing Wind\",$G37>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F37)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C37)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D37)),\"Wind\",$D37))*('Summary Calcs'!$E$15:$E$266=$E37)*('Summary Calcs'!$F$15:$F$266=$G37)*(IF(OR(AND($B37=\"Non-Residential\",I$8=\"Residential\"),AND($B37=\"Residential\",$B37<>I$8),AND($D37=\"New Wind\",$G37<2014),AND($D37=\"Existing Wind\",$G37>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F37)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C37)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D37)),\"Wind\",$D37))*('Summary Calcs'!$E$15:$E$266=$E37)*('Summary Calcs'!$F$15:$F$266=$G37)*(IF(OR(AND($B37=\"Non-Residential\",J$8=\"Residential\"),AND($B37=\"Residential\",$B37<>J$8),AND($D37=\"New Wind\",$G37<2014),AND($D37=\"Existing Wind\",$G37>2013)),0,1))))","v":0},{"$f":"IFERROR(H37+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C37)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D37)),\"Wind\",$D37))*('Public Tool Inputs'!$O$9:$O$104=E37)*('Public Tool Inputs'!$P$9:$P$104=G37))*I37+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C37)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D37)),\"Wind\",$D37))*('Public Tool Inputs'!$O$9:$O$104=E37)*('Public Tool Inputs'!$P$9:$P$104=G37))*J37,0)","v":0},null,"NVE South","Wind","Incentivized",2006,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2006,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2006,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2006]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F38)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C38)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D38)),\"Wind\",$D38))*('Summary Calcs'!$E$15:$E$266=$E38)*('Summary Calcs'!$F$15:$F$266=$G38)*(IF(OR(AND($B38=\"Non-Residential\",H$8=\"Residential\"),AND($B38=\"Residential\",$B38<>H$8),AND($D38=\"New Wind\",$G38<2014),AND($D38=\"Existing Wind\",$G38>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F38)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C38)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D38)),\"Wind\",$D38))*('Summary Calcs'!$E$15:$E$266=$E38)*('Summary Calcs'!$F$15:$F$266=$G38)*(IF(OR(AND($B38=\"Non-Residential\",I$8=\"Residential\"),AND($B38=\"Residential\",$B38<>I$8),AND($D38=\"New Wind\",$G38<2014),AND($D38=\"Existing Wind\",$G38>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F38)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C38)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D38)),\"Wind\",$D38))*('Summary Calcs'!$E$15:$E$266=$E38)*('Summary Calcs'!$F$15:$F$266=$G38)*(IF(OR(AND($B38=\"Non-Residential\",J$8=\"Residential\"),AND($B38=\"Residential\",$B38<>J$8),AND($D38=\"New Wind\",$G38<2014),AND($D38=\"Existing Wind\",$G38>2013)),0,1))))","v":0},{"$f":"IFERROR(H38+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C38)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D38)),\"Wind\",$D38))*('Public Tool Inputs'!$O$9:$O$104=E38)*('Public Tool Inputs'!$P$9:$P$104=G38))*I38+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C38)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D38)),\"Wind\",$D38))*('Public Tool Inputs'!$O$9:$O$104=E38)*('Public Tool Inputs'!$P$9:$P$104=G38))*J38,0)","v":0},null,"NVE South","Wind","Incentivized",2007,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2007,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2007,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2007]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F39)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C39)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D39)),\"Wind\",$D39))*('Summary Calcs'!$E$15:$E$266=$E39)*('Summary Calcs'!$F$15:$F$266=$G39)*(IF(OR(AND($B39=\"Non-Residential\",H$8=\"Residential\"),AND($B39=\"Residential\",$B39<>H$8),AND($D39=\"New Wind\",$G39<2014),AND($D39=\"Existing Wind\",$G39>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F39)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C39)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D39)),\"Wind\",$D39))*('Summary Calcs'!$E$15:$E$266=$E39)*('Summary Calcs'!$F$15:$F$266=$G39)*(IF(OR(AND($B39=\"Non-Residential\",I$8=\"Residential\"),AND($B39=\"Residential\",$B39<>I$8),AND($D39=\"New Wind\",$G39<2014),AND($D39=\"Existing Wind\",$G39>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F39)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C39)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D39)),\"Wind\",$D39))*('Summary Calcs'!$E$15:$E$266=$E39)*('Summary Calcs'!$F$15:$F$266=$G39)*(IF(OR(AND($B39=\"Non-Residential\",J$8=\"Residential\"),AND($B39=\"Residential\",$B39<>J$8),AND($D39=\"New Wind\",$G39<2014),AND($D39=\"Existing Wind\",$G39>2013)),0,1))))","v":0},{"$f":"IFERROR(H39+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C39)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D39)),\"Wind\",$D39))*('Public Tool Inputs'!$O$9:$O$104=E39)*('Public Tool Inputs'!$P$9:$P$104=G39))*I39+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C39)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D39)),\"Wind\",$D39))*('Public Tool Inputs'!$O$9:$O$104=E39)*('Public Tool Inputs'!$P$9:$P$104=G39))*J39,0)","v":0},null,"NVE South","Wind","Incentivized",2008,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2008,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2008,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2008]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F40)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C40)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D40)),\"Wind\",$D40))*('Summary Calcs'!$E$15:$E$266=$E40)*('Summary Calcs'!$F$15:$F$266=$G40)*(IF(OR(AND($B40=\"Non-Residential\",H$8=\"Residential\"),AND($B40=\"Residential\",$B40<>H$8),AND($D40=\"New Wind\",$G40<2014),AND($D40=\"Existing Wind\",$G40>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F40)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C40)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D40)),\"Wind\",$D40))*('Summary Calcs'!$E$15:$E$266=$E40)*('Summary Calcs'!$F$15:$F$266=$G40)*(IF(OR(AND($B40=\"Non-Residential\",I$8=\"Residential\"),AND($B40=\"Residential\",$B40<>I$8),AND($D40=\"New Wind\",$G40<2014),AND($D40=\"Existing Wind\",$G40>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F40)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C40)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D40)),\"Wind\",$D40))*('Summary Calcs'!$E$15:$E$266=$E40)*('Summary Calcs'!$F$15:$F$266=$G40)*(IF(OR(AND($B40=\"Non-Residential\",J$8=\"Residential\"),AND($B40=\"Residential\",$B40<>J$8),AND($D40=\"New Wind\",$G40<2014),AND($D40=\"Existing Wind\",$G40>2013)),0,1))))","v":0},{"$f":"IFERROR(H40+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C40)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D40)),\"Wind\",$D40))*('Public Tool Inputs'!$O$9:$O$104=E40)*('Public Tool Inputs'!$P$9:$P$104=G40))*I40+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C40)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D40)),\"Wind\",$D40))*('Public Tool Inputs'!$O$9:$O$104=E40)*('Public Tool Inputs'!$P$9:$P$104=G40))*J40,0)","v":0},null,"NVE South","Wind","Incentivized",2009,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2009,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2009,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2009]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F41)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C41)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D41)),\"Wind\",$D41))*('Summary Calcs'!$E$15:$E$266=$E41)*('Summary Calcs'!$F$15:$F$266=$G41)*(IF(OR(AND($B41=\"Non-Residential\",H$8=\"Residential\"),AND($B41=\"Residential\",$B41<>H$8),AND($D41=\"New Wind\",$G41<2014),AND($D41=\"Existing Wind\",$G41>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F41)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C41)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D41)),\"Wind\",$D41))*('Summary Calcs'!$E$15:$E$266=$E41)*('Summary Calcs'!$F$15:$F$266=$G41)*(IF(OR(AND($B41=\"Non-Residential\",I$8=\"Residential\"),AND($B41=\"Residential\",$B41<>I$8),AND($D41=\"New Wind\",$G41<2014),AND($D41=\"Existing Wind\",$G41>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F41)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C41)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D41)),\"Wind\",$D41))*('Summary Calcs'!$E$15:$E$266=$E41)*('Summary Calcs'!$F$15:$F$266=$G41)*(IF(OR(AND($B41=\"Non-Residential\",J$8=\"Residential\"),AND($B41=\"Residential\",$B41<>J$8),AND($D41=\"New Wind\",$G41<2014),AND($D41=\"Existing Wind\",$G41>2013)),0,1))))","v":0},{"$f":"IFERROR(H41+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C41)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D41)),\"Wind\",$D41))*('Public Tool Inputs'!$O$9:$O$104=E41)*('Public Tool Inputs'!$P$9:$P$104=G41))*I41+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C41)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D41)),\"Wind\",$D41))*('Public Tool Inputs'!$O$9:$O$104=E41)*('Public Tool Inputs'!$P$9:$P$104=G41))*J41,0)","v":0},null,"NVE South","Wind","Incentivized",2010,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2010,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2010,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2010]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F42)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C42)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D42)),\"Wind\",$D42))*('Summary Calcs'!$E$15:$E$266=$E42)*('Summary Calcs'!$F$15:$F$266=$G42)*(IF(OR(AND($B42=\"Non-Residential\",H$8=\"Residential\"),AND($B42=\"Residential\",$B42<>H$8),AND($D42=\"New Wind\",$G42<2014),AND($D42=\"Existing Wind\",$G42>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F42)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C42)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D42)),\"Wind\",$D42))*('Summary Calcs'!$E$15:$E$266=$E42)*('Summary Calcs'!$F$15:$F$266=$G42)*(IF(OR(AND($B42=\"Non-Residential\",I$8=\"Residential\"),AND($B42=\"Residential\",$B42<>I$8),AND($D42=\"New Wind\",$G42<2014),AND($D42=\"Existing Wind\",$G42>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F42)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C42)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D42)),\"Wind\",$D42))*('Summary Calcs'!$E$15:$E$266=$E42)*('Summary Calcs'!$F$15:$F$266=$G42)*(IF(OR(AND($B42=\"Non-Residential\",J$8=\"Residential\"),AND($B42=\"Residential\",$B42<>J$8),AND($D42=\"New Wind\",$G42<2014),AND($D42=\"Existing Wind\",$G42>2013)),0,1))))","v":0},{"$f":"IFERROR(H42+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C42)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D42)),\"Wind\",$D42))*('Public Tool Inputs'!$O$9:$O$104=E42)*('Public Tool Inputs'!$P$9:$P$104=G42))*I42+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C42)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D42)),\"Wind\",$D42))*('Public Tool Inputs'!$O$9:$O$104=E42)*('Public Tool Inputs'!$P$9:$P$104=G42))*J42,0)","v":0},null,"NVE South","Wind","Incentivized",2011,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2011,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2011,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2011]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F43)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C43)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D43)),\"Wind\",$D43))*('Summary Calcs'!$E$15:$E$266=$E43)*('Summary Calcs'!$F$15:$F$266=$G43)*(IF(OR(AND($B43=\"Non-Residential\",H$8=\"Residential\"),AND($B43=\"Residential\",$B43<>H$8),AND($D43=\"New Wind\",$G43<2014),AND($D43=\"Existing Wind\",$G43>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F43)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C43)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D43)),\"Wind\",$D43))*('Summary Calcs'!$E$15:$E$266=$E43)*('Summary Calcs'!$F$15:$F$266=$G43)*(IF(OR(AND($B43=\"Non-Residential\",I$8=\"Residential\"),AND($B43=\"Residential\",$B43<>I$8),AND($D43=\"New Wind\",$G43<2014),AND($D43=\"Existing Wind\",$G43>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F43)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C43)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D43)),\"Wind\",$D43))*('Summary Calcs'!$E$15:$E$266=$E43)*('Summary Calcs'!$F$15:$F$266=$G43)*(IF(OR(AND($B43=\"Non-Residential\",J$8=\"Residential\"),AND($B43=\"Residential\",$B43<>J$8),AND($D43=\"New Wind\",$G43<2014),AND($D43=\"Existing Wind\",$G43>2013)),0,1))))","v":0},{"$f":"IFERROR(H43+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C43)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D43)),\"Wind\",$D43))*('Public Tool Inputs'!$O$9:$O$104=E43)*('Public Tool Inputs'!$P$9:$P$104=G43))*I43+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C43)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D43)),\"Wind\",$D43))*('Public Tool Inputs'!$O$9:$O$104=E43)*('Public Tool Inputs'!$P$9:$P$104=G43))*J43,0)","v":0},null,"NVE South","Wind","Incentivized",2012,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2012,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2012,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2012]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F44)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C44)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D44)),\"Wind\",$D44))*('Summary Calcs'!$E$15:$E$266=$E44)*('Summary Calcs'!$F$15:$F$266=$G44)*(IF(OR(AND($B44=\"Non-Residential\",H$8=\"Residential\"),AND($B44=\"Residential\",$B44<>H$8),AND($D44=\"New Wind\",$G44<2014),AND($D44=\"Existing Wind\",$G44>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F44)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C44)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D44)),\"Wind\",$D44))*('Summary Calcs'!$E$15:$E$266=$E44)*('Summary Calcs'!$F$15:$F$266=$G44)*(IF(OR(AND($B44=\"Non-Residential\",I$8=\"Residential\"),AND($B44=\"Residential\",$B44<>I$8),AND($D44=\"New Wind\",$G44<2014),AND($D44=\"Existing Wind\",$G44>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F44)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C44)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D44)),\"Wind\",$D44))*('Summary Calcs'!$E$15:$E$266=$E44)*('Summary Calcs'!$F$15:$F$266=$G44)*(IF(OR(AND($B44=\"Non-Residential\",J$8=\"Residential\"),AND($B44=\"Residential\",$B44<>J$8),AND($D44=\"New Wind\",$G44<2014),AND($D44=\"Existing Wind\",$G44>2013)),0,1))))","v":0},{"$f":"IFERROR(H44+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C44)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D44)),\"Wind\",$D44))*('Public Tool Inputs'!$O$9:$O$104=E44)*('Public Tool Inputs'!$P$9:$P$104=G44))*I44+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C44)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D44)),\"Wind\",$D44))*('Public Tool Inputs'!$O$9:$O$104=E44)*('Public Tool Inputs'!$P$9:$P$104=G44))*J44,0)","v":0},null,"NVE South","Wind","Incentivized",2013,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2013,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2013,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2013]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F45)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C45)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D45)),\"Wind\",$D45))*('Summary Calcs'!$E$15:$E$266=$E45)*('Summary Calcs'!$F$15:$F$266=$G45)*(IF(OR(AND($B45=\"Non-Residential\",H$8=\"Residential\"),AND($B45=\"Residential\",$B45<>H$8),AND($D45=\"New Wind\",$G45<2014),AND($D45=\"Existing Wind\",$G45>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F45)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C45)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D45)),\"Wind\",$D45))*('Summary Calcs'!$E$15:$E$266=$E45)*('Summary Calcs'!$F$15:$F$266=$G45)*(IF(OR(AND($B45=\"Non-Residential\",I$8=\"Residential\"),AND($B45=\"Residential\",$B45<>I$8),AND($D45=\"New Wind\",$G45<2014),AND($D45=\"Existing Wind\",$G45>2013)),0,1))))","v":35.354016859832583},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F45)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C45)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D45)),\"Wind\",$D45))*('Summary Calcs'!$E$15:$E$266=$E45)*('Summary Calcs'!$F$15:$F$266=$G45)*(IF(OR(AND($B45=\"Non-Residential\",J$8=\"Residential\"),AND($B45=\"Residential\",$B45<>J$8),AND($D45=\"New Wind\",$G45<2014),AND($D45=\"Existing Wind\",$G45>2013)),0,1))))","v":35.398613393784764},{"$f":"IFERROR(H45+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C45)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D45)),\"Wind\",$D45))*('Public Tool Inputs'!$O$9:$O$104=E45)*('Public Tool Inputs'!$P$9:$P$104=G45))*I45+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C45)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D45)),\"Wind\",$D45))*('Public Tool Inputs'!$O$9:$O$104=E45)*('Public Tool Inputs'!$P$9:$P$104=G45))*J45,0)","v":35.376315126808677},null,"NVE North","PV","Non-Incentivized",2005,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2014,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2014,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2014]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F46)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C46)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D46)),\"Wind\",$D46))*('Summary Calcs'!$E$15:$E$266=$E46)*('Summary Calcs'!$F$15:$F$266=$G46)*(IF(OR(AND($B46=\"Non-Residential\",H$8=\"Residential\"),AND($B46=\"Residential\",$B46<>H$8),AND($D46=\"New Wind\",$G46<2014),AND($D46=\"Existing Wind\",$G46>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F46)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C46)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D46)),\"Wind\",$D46))*('Summary Calcs'!$E$15:$E$266=$E46)*('Summary Calcs'!$F$15:$F$266=$G46)*(IF(OR(AND($B46=\"Non-Residential\",I$8=\"Residential\"),AND($B46=\"Residential\",$B46<>I$8),AND($D46=\"New Wind\",$G46<2014),AND($D46=\"Existing Wind\",$G46>2013)),0,1))))","v":36.029360120609006},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F46)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C46)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D46)),\"Wind\",$D46))*('Summary Calcs'!$E$15:$E$266=$E46)*('Summary Calcs'!$F$15:$F$266=$G46)*(IF(OR(AND($B46=\"Non-Residential\",J$8=\"Residential\"),AND($B46=\"Residential\",$B46<>J$8),AND($D46=\"New Wind\",$G46<2014),AND($D46=\"Existing Wind\",$G46>2013)),0,1))))","v":36.073688231180611},{"$f":"IFERROR(H46+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C46)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D46)),\"Wind\",$D46))*('Public Tool Inputs'!$O$9:$O$104=E46)*('Public Tool Inputs'!$P$9:$P$104=G46))*I46+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C46)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D46)),\"Wind\",$D46))*('Public Tool Inputs'!$O$9:$O$104=E46)*('Public Tool Inputs'!$P$9:$P$104=G46))*J46,0)","v":36.051524175894812},null,"NVE North","PV","Non-Incentivized",2006,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2015,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2015,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2015]
[null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F47)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C47)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D47)),\"Wind\",$D47))*('Summary Calcs'!$E$15:$E$266=$E47)*('Summary Calcs'!$F$15:$F$266=$G47)*(IF(OR(AND($B47=\"Non-Residential\",H$8=\"Residential\"),AND($B47=\"Residential\",$B47<>H$8),AND($D47=\"New Wind\",$G47<2014),AND($D47=\"Existing Wind\",$G47>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F47)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C47)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D47)),\"Wind\",$D47))*('Summary Calcs'!$E$15:$E$266=$E47)*('Summary Calcs'!$F$15:$F$266=$G47)*(IF(OR(AND($B47=\"Non-Residential\",I$8=\"Residential\"),AND($B47=\"Residential\",$B47<>I$8),AND($D47=\"New Wind\",$G47<2014),AND($D47=\"Existing Wind\",$G47>2013)),0,1))))","v":36.749947323021182},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F47)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C47)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D47)),\"Wind\",$D47))*('Summary Calcs'!$E$15:$E$266=$E47)*('Summary Calcs'!$F$15:$F$266=$G47)*(IF(OR(AND($B47=\"Non-Residential\",J$8=\"Residential\"),AND($B47=\"Residential\",$B47<>J$8),AND($D47=\"New Wind\",$G47<2014),AND($D47=\"Existing Wind\",$G47>2013)),0,1))))","v":36.795161995804222},{"$f":"IFERROR(H47+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C47)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D47)),\"Wind\",$D47))*('Public Tool Inputs'!$O$9:$O$104=E47)*('Public Tool Inputs'!$P$9:$P$104=G47))*I47+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C47)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D47)),\"Wind\",$D47))*('Public Tool Inputs'!$O$9:$O$104=E47)*('Public Tool Inputs'!$P$9:$P$104=G47))*J47,0)","v":36.772554659412705},null,"NVE North","PV","Non-Incentivized",2007,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2016,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2016,null,"Non-Residential","NVE North","New Wind","Incentivized","O&M",2016]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F48)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C48)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D48)),\"Wind\",$D48))*('Summary Calcs'!$E$15:$E$266=$E48)*('Summary Calcs'!$F$15:$F$266=$G48)*(IF(OR(AND($B48=\"Non-Residential\",H$8=\"Residential\"),AND($B48=\"Residential\",$B48<>H$8),AND($D48=\"New Wind\",$G48<2014),AND($D48=\"Existing Wind\",$G48>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F48)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C48)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D48)),\"Wind\",$D48))*('Summary Calcs'!$E$15:$E$266=$E48)*('Summary Calcs'!$F$15:$F$266=$G48)*(IF(OR(AND($B48=\"Non-Residential\",I$8=\"Residential\"),AND($B48=\"Residential\",$B48<>I$8),AND($D48=\"New Wind\",$G48<2014),AND($D48=\"Existing Wind\",$G48>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F48)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C48)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D48)),\"Wind\",$D48))*('Summary Calcs'!$E$15:$E$266=$E48)*('Summary Calcs'!$F$15:$F$266=$G48)*(IF(OR(AND($B48=\"Non-Residential\",J$8=\"Residential\"),AND($B48=\"Residential\",$B48<>J$8),AND($D48=\"New Wind\",$G48<2014),AND($D48=\"Existing Wind\",$G48>2013)),0,1))))","v":0},{"$f":"IFERROR(H48+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C48)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D48)),\"Wind\",$D48))*('Public Tool Inputs'!$O$9:$O$104=E48)*('Public Tool Inputs'!$P$9:$P$104=G48))*I48+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C48)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D48)),\"Wind\",$D48))*('Public Tool Inputs'!$O$9:$O$104=E48)*('Public Tool Inputs'!$P$9:$P$104=G48))*J48,0)","v":0},null,"NVE North","PV","Non-Incentivized",2008,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F49)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C49)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D49)),\"Wind\",$D49))*('Summary Calcs'!$E$15:$E$266=$E49)*('Summary Calcs'!$F$15:$F$266=$G49)*(IF(OR(AND($B49=\"Non-Residential\",H$8=\"Residential\"),AND($B49=\"Residential\",$B49<>H$8),AND($D49=\"New Wind\",$G49<2014),AND($D49=\"Existing Wind\",$G49>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F49)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C49)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D49)),\"Wind\",$D49))*('Summary Calcs'!$E$15:$E$266=$E49)*('Summary Calcs'!$F$15:$F$266=$G49)*(IF(OR(AND($B49=\"Non-Residential\",I$8=\"Residential\"),AND($B49=\"Residential\",$B49<>I$8),AND($D49=\"New Wind\",$G49<2014),AND($D49=\"Existing Wind\",$G49>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F49)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C49)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D49)),\"Wind\",$D49))*('Summary Calcs'!$E$15:$E$266=$E49)*('Summary Calcs'!$F$15:$F$266=$G49)*(IF(OR(AND($B49=\"Non-Residential\",J$8=\"Residential\"),AND($B49=\"Residential\",$B49<>J$8),AND($D49=\"New Wind\",$G49<2014),AND($D49=\"Existing Wind\",$G49>2013)),0,1))))","v":0},{"$f":"IFERROR(H49+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C49)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D49)),\"Wind\",$D49))*('Public Tool Inputs'!$O$9:$O$104=E49)*('Public Tool Inputs'!$P$9:$P$104=G49))*I49+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C49)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D49)),\"Wind\",$D49))*('Public Tool Inputs'!$O$9:$O$104=E49)*('Public Tool Inputs'!$P$9:$P$104=G49))*J49,0)","v":0},null,"NVE North","PV","Non-Incentivized",2009,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F50)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C50)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D50)),\"Wind\",$D50))*('Summary Calcs'!$E$15:$E$266=$E50)*('Summary Calcs'!$F$15:$F$266=$G50)*(IF(OR(AND($B50=\"Non-Residential\",H$8=\"Residential\"),AND($B50=\"Residential\",$B50<>H$8),AND($D50=\"New Wind\",$G50<2014),AND($D50=\"Existing Wind\",$G50>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F50)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C50)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D50)),\"Wind\",$D50))*('Summary Calcs'!$E$15:$E$266=$E50)*('Summary Calcs'!$F$15:$F$266=$G50)*(IF(OR(AND($B50=\"Non-Residential\",I$8=\"Residential\"),AND($B50=\"Residential\",$B50<>I$8),AND($D50=\"New Wind\",$G50<2014),AND($D50=\"Existing Wind\",$G50>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F50)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C50)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D50)),\"Wind\",$D50))*('Summary Calcs'!$E$15:$E$266=$E50)*('Summary Calcs'!$F$15:$F$266=$G50)*(IF(OR(AND($B50=\"Non-Residential\",J$8=\"Residential\"),AND($B50=\"Residential\",$B50<>J$8),AND($D50=\"New Wind\",$G50<2014),AND($D50=\"Existing Wind\",$G50>2013)),0,1))))","v":0},{"$f":"IFERROR(H50+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C50)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D50)),\"Wind\",$D50))*('Public Tool Inputs'!$O$9:$O$104=E50)*('Public Tool Inputs'!$P$9:$P$104=G50))*I50+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C50)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D50)),\"Wind\",$D50))*('Public Tool Inputs'!$O$9:$O$104=E50)*('Public Tool Inputs'!$P$9:$P$104=G50))*J50,0)","v":0},null,"NVE North","PV","Non-Incentivized",2010,0.7204530163713837,0.2795469836286163,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F51)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C51)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D51)),\"Wind\",$D51))*('Summary Calcs'!$E$15:$E$266=$E51)*('Summary Calcs'!$F$15:$F$266=$G51)*(IF(OR(AND($B51=\"Non-Residential\",H$8=\"Residential\"),AND($B51=\"Residential\",$B51<>H$8),AND($D51=\"New Wind\",$G51<2014),AND($D51=\"Existing Wind\",$G51>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F51)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C51)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D51)),\"Wind\",$D51))*('Summary Calcs'!$E$15:$E$266=$E51)*('Summary Calcs'!$F$15:$F$266=$G51)*(IF(OR(AND($B51=\"Non-Residential\",I$8=\"Residential\"),AND($B51=\"Residential\",$B51<>I$8),AND($D51=\"New Wind\",$G51<2014),AND($D51=\"Existing Wind\",$G51>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F51)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C51)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D51)),\"Wind\",$D51))*('Summary Calcs'!$E$15:$E$266=$E51)*('Summary Calcs'!$F$15:$F$266=$G51)*(IF(OR(AND($B51=\"Non-Residential\",J$8=\"Residential\"),AND($B51=\"Residential\",$B51<>J$8),AND($D51=\"New Wind\",$G51<2014),AND($D51=\"Existing Wind\",$G51>2013)),0,1))))","v":0},{"$f":"IFERROR(H51+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C51)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D51)),\"Wind\",$D51))*('Public Tool Inputs'!$O$9:$O$104=E51)*('Public Tool Inputs'!$P$9:$P$104=G51))*I51+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C51)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D51)),\"Wind\",$D51))*('Public Tool Inputs'!$O$9:$O$104=E51)*('Public Tool Inputs'!$P$9:$P$104=G51))*J51,0)","v":0},null,"NVE North","PV","Non-Incentivized",2011,5.3205700932973651E-2,0.94679429906702639,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F52)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C52)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D52)),\"Wind\",$D52))*('Summary Calcs'!$E$15:$E$266=$E52)*('Summary Calcs'!$F$15:$F$266=$G52)*(IF(OR(AND($B52=\"Non-Residential\",H$8=\"Residential\"),AND($B52=\"Residential\",$B52<>H$8),AND($D52=\"New Wind\",$G52<2014),AND($D52=\"Existing Wind\",$G52>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F52)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C52)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D52)),\"Wind\",$D52))*('Summary Calcs'!$E$15:$E$266=$E52)*('Summary Calcs'!$F$15:$F$266=$G52)*(IF(OR(AND($B52=\"Non-Residential\",I$8=\"Residential\"),AND($B52=\"Residential\",$B52<>I$8),AND($D52=\"New Wind\",$G52<2014),AND($D52=\"Existing Wind\",$G52>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F52)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C52)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D52)),\"Wind\",$D52))*('Summary Calcs'!$E$15:$E$266=$E52)*('Summary Calcs'!$F$15:$F$266=$G52)*(IF(OR(AND($B52=\"Non-Residential\",J$8=\"Residential\"),AND($B52=\"Residential\",$B52<>J$8),AND($D52=\"New Wind\",$G52<2014),AND($D52=\"Existing Wind\",$G52>2013)),0,1))))","v":0},{"$f":"IFERROR(H52+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C52)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D52)),\"Wind\",$D52))*('Public Tool Inputs'!$O$9:$O$104=E52)*('Public Tool Inputs'!$P$9:$P$104=G52))*I52+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C52)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D52)),\"Wind\",$D52))*('Public Tool Inputs'!$O$9:$O$104=E52)*('Public Tool Inputs'!$P$9:$P$104=G52))*J52,0)","v":0},null,"NVE North","PV","Non-Incentivized",2012,0.67368117424167928,0.32631882575832072,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F53)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C53)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D53)),\"Wind\",$D53))*('Summary Calcs'!$E$15:$E$266=$E53)*('Summary Calcs'!$F$15:$F$266=$G53)*(IF(OR(AND($B53=\"Non-Residential\",H$8=\"Residential\"),AND($B53=\"Residential\",$B53<>H$8),AND($D53=\"New Wind\",$G53<2014),AND($D53=\"Existing Wind\",$G53>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F53)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C53)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D53)),\"Wind\",$D53))*('Summary Calcs'!$E$15:$E$266=$E53)*('Summary Calcs'!$F$15:$F$266=$G53)*(IF(OR(AND($B53=\"Non-Residential\",I$8=\"Residential\"),AND($B53=\"Residential\",$B53<>I$8),AND($D53=\"New Wind\",$G53<2014),AND($D53=\"Existing Wind\",$G53>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F53)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C53)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D53)),\"Wind\",$D53))*('Summary Calcs'!$E$15:$E$266=$E53)*('Summary Calcs'!$F$15:$F$266=$G53)*(IF(OR(AND($B53=\"Non-Residential\",J$8=\"Residential\"),AND($B53=\"Residential\",$B53<>J$8),AND($D53=\"New Wind\",$G53<2014),AND($D53=\"Existing Wind\",$G53>2013)),0,1))))","v":0},{"$f":"IFERROR(H53+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C53)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D53)),\"Wind\",$D53))*('Public Tool Inputs'!$O$9:$O$104=E53)*('Public Tool Inputs'!$P$9:$P$104=G53))*I53+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C53)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D53)),\"Wind\",$D53))*('Public Tool Inputs'!$O$9:$O$104=E53)*('Public Tool Inputs'!$P$9:$P$104=G53))*J53,0)","v":0},null,"NVE North","PV","Non-Incentivized",2013,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F54)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C54)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D54)),\"Wind\",$D54))*('Summary Calcs'!$E$15:$E$266=$E54)*('Summary Calcs'!$F$15:$F$266=$G54)*(IF(OR(AND($B54=\"Non-Residential\",H$8=\"Residential\"),AND($B54=\"Residential\",$B54<>H$8),AND($D54=\"New Wind\",$G54<2014),AND($D54=\"Existing Wind\",$G54>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F54)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C54)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D54)),\"Wind\",$D54))*('Summary Calcs'!$E$15:$E$266=$E54)*('Summary Calcs'!$F$15:$F$266=$G54)*(IF(OR(AND($B54=\"Non-Residential\",I$8=\"Residential\"),AND($B54=\"Residential\",$B54<>I$8),AND($D54=\"New Wind\",$G54<2014),AND($D54=\"Existing Wind\",$G54>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F54)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C54)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D54)),\"Wind\",$D54))*('Summary Calcs'!$E$15:$E$266=$E54)*('Summary Calcs'!$F$15:$F$266=$G54)*(IF(OR(AND($B54=\"Non-Residential\",J$8=\"Residential\"),AND($B54=\"Residential\",$B54<>J$8),AND($D54=\"New Wind\",$G54<2014),AND($D54=\"Existing Wind\",$G54>2013)),0,1))))","v":0},{"$f":"IFERROR(H54+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C54)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D54)),\"Wind\",$D54))*('Public Tool Inputs'!$O$9:$O$104=E54)*('Public Tool Inputs'!$P$9:$P$104=G54))*I54+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C54)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D54)),\"Wind\",$D54))*('Public Tool Inputs'!$O$9:$O$104=E54)*('Public Tool Inputs'!$P$9:$P$104=G54))*J54,0)","v":0},null,"NVE South","PV","Non-Incentivized",2005,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F55)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C55)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D55)),\"Wind\",$D55))*('Summary Calcs'!$E$15:$E$266=$E55)*('Summary Calcs'!$F$15:$F$266=$G55)*(IF(OR(AND($B55=\"Non-Residential\",H$8=\"Residential\"),AND($B55=\"Residential\",$B55<>H$8),AND($D55=\"New Wind\",$G55<2014),AND($D55=\"Existing Wind\",$G55>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F55)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C55)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D55)),\"Wind\",$D55))*('Summary Calcs'!$E$15:$E$266=$E55)*('Summary Calcs'!$F$15:$F$266=$G55)*(IF(OR(AND($B55=\"Non-Residential\",I$8=\"Residential\"),AND($B55=\"Residential\",$B55<>I$8),AND($D55=\"New Wind\",$G55<2014),AND($D55=\"Existing Wind\",$G55>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F55)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C55)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D55)),\"Wind\",$D55))*('Summary Calcs'!$E$15:$E$266=$E55)*('Summary Calcs'!$F$15:$F$266=$G55)*(IF(OR(AND($B55=\"Non-Residential\",J$8=\"Residential\"),AND($B55=\"Residential\",$B55<>J$8),AND($D55=\"New Wind\",$G55<2014),AND($D55=\"Existing Wind\",$G55>2013)),0,1))))","v":0},{"$f":"IFERROR(H55+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C55)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D55)),\"Wind\",$D55))*('Public Tool Inputs'!$O$9:$O$104=E55)*('Public Tool Inputs'!$P$9:$P$104=G55))*I55+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C55)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D55)),\"Wind\",$D55))*('Public Tool Inputs'!$O$9:$O$104=E55)*('Public Tool Inputs'!$P$9:$P$104=G55))*J55,0)","v":0},null,"NVE South","PV","Non-Incentivized",2006,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F56)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C56)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D56)),\"Wind\",$D56))*('Summary Calcs'!$E$15:$E$266=$E56)*('Summary Calcs'!$F$15:$F$266=$G56)*(IF(OR(AND($B56=\"Non-Residential\",H$8=\"Residential\"),AND($B56=\"Residential\",$B56<>H$8),AND($D56=\"New Wind\",$G56<2014),AND($D56=\"Existing Wind\",$G56>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F56)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C56)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D56)),\"Wind\",$D56))*('Summary Calcs'!$E$15:$E$266=$E56)*('Summary Calcs'!$F$15:$F$266=$G56)*(IF(OR(AND($B56=\"Non-Residential\",I$8=\"Residential\"),AND($B56=\"Residential\",$B56<>I$8),AND($D56=\"New Wind\",$G56<2014),AND($D56=\"Existing Wind\",$G56>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F56)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C56)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D56)),\"Wind\",$D56))*('Summary Calcs'!$E$15:$E$266=$E56)*('Summary Calcs'!$F$15:$F$266=$G56)*(IF(OR(AND($B56=\"Non-Residential\",J$8=\"Residential\"),AND($B56=\"Residential\",$B56<>J$8),AND($D56=\"New Wind\",$G56<2014),AND($D56=\"Existing Wind\",$G56>2013)),0,1))))","v":0},{"$f":"IFERROR(H56+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C56)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D56)),\"Wind\",$D56))*('Public Tool Inputs'!$O$9:$O$104=E56)*('Public Tool Inputs'!$P$9:$P$104=G56))*I56+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C56)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D56)),\"Wind\",$D56))*('Public Tool Inputs'!$O$9:$O$104=E56)*('Public Tool Inputs'!$P$9:$P$104=G56))*J56,0)","v":0},null,"NVE South","PV","Non-Incentivized",2007,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F57)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C57)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D57)),\"Wind\",$D57))*('Summary Calcs'!$E$15:$E$266=$E57)*('Summary Calcs'!$F$15:$F$266=$G57)*(IF(OR(AND($B57=\"Non-Residential\",H$8=\"Residential\"),AND($B57=\"Residential\",$B57<>H$8),AND($D57=\"New Wind\",$G57<2014),AND($D57=\"Existing Wind\",$G57>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F57)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C57)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D57)),\"Wind\",$D57))*('Summary Calcs'!$E$15:$E$266=$E57)*('Summary Calcs'!$F$15:$F$266=$G57)*(IF(OR(AND($B57=\"Non-Residential\",I$8=\"Residential\"),AND($B57=\"Residential\",$B57<>I$8),AND($D57=\"New Wind\",$G57<2014),AND($D57=\"Existing Wind\",$G57>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F57)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C57)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D57)),\"Wind\",$D57))*('Summary Calcs'!$E$15:$E$266=$E57)*('Summary Calcs'!$F$15:$F$266=$G57)*(IF(OR(AND($B57=\"Non-Residential\",J$8=\"Residential\"),AND($B57=\"Residential\",$B57<>J$8),AND($D57=\"New Wind\",$G57<2014),AND($D57=\"Existing Wind\",$G57>2013)),0,1))))","v":0},{"$f":"IFERROR(H57+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C57)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D57)),\"Wind\",$D57))*('Public Tool Inputs'!$O$9:$O$104=E57)*('Public Tool Inputs'!$P$9:$P$104=G57))*I57+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C57)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D57)),\"Wind\",$D57))*('Public Tool Inputs'!$O$9:$O$104=E57)*('Public Tool Inputs'!$P$9:$P$104=G57))*J57,0)","v":0},null,"NVE South","PV","Non-Incentivized",2008,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F58)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C58)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D58)),\"Wind\",$D58))*('Summary Calcs'!$E$15:$E$266=$E58)*('Summary Calcs'!$F$15:$F$266=$G58)*(IF(OR(AND($B58=\"Non-Residential\",H$8=\"Residential\"),AND($B58=\"Residential\",$B58<>H$8),AND($D58=\"New Wind\",$G58<2014),AND($D58=\"Existing Wind\",$G58>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F58)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C58)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D58)),\"Wind\",$D58))*('Summary Calcs'!$E$15:$E$266=$E58)*('Summary Calcs'!$F$15:$F$266=$G58)*(IF(OR(AND($B58=\"Non-Residential\",I$8=\"Residential\"),AND($B58=\"Residential\",$B58<>I$8),AND($D58=\"New Wind\",$G58<2014),AND($D58=\"Existing Wind\",$G58>2013)),0,1))))","v":32.07180758181773},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F58)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C58)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D58)),\"Wind\",$D58))*('Summary Calcs'!$E$15:$E$266=$E58)*('Summary Calcs'!$F$15:$F$266=$G58)*(IF(OR(AND($B58=\"Non-Residential\",J$8=\"Residential\"),AND($B58=\"Residential\",$B58<>J$8),AND($D58=\"New Wind\",$G58<2014),AND($D58=\"Existing Wind\",$G58>2013)),0,1))))","v":63.579127540136525},{"$f":"IFERROR(H58+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C58)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D58)),\"Wind\",$D58))*('Public Tool Inputs'!$O$9:$O$104=E58)*('Public Tool Inputs'!$P$9:$P$104=G58))*I58+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C58)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D58)),\"Wind\",$D58))*('Public Tool Inputs'!$O$9:$O$104=E58)*('Public Tool Inputs'!$P$9:$P$104=G58))*J58,0)","v":47.825467560977131},null,"NVE South","PV","Non-Incentivized",2009,0.22924502637217178,0.77075497362782819,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F59)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C59)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D59)),\"Wind\",$D59))*('Summary Calcs'!$E$15:$E$266=$E59)*('Summary Calcs'!$F$15:$F$266=$G59)*(IF(OR(AND($B59=\"Non-Residential\",H$8=\"Residential\"),AND($B59=\"Residential\",$B59<>H$8),AND($D59=\"New Wind\",$G59<2014),AND($D59=\"Existing Wind\",$G59>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F59)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C59)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D59)),\"Wind\",$D59))*('Summary Calcs'!$E$15:$E$266=$E59)*('Summary Calcs'!$F$15:$F$266=$G59)*(IF(OR(AND($B59=\"Non-Residential\",I$8=\"Residential\"),AND($B59=\"Residential\",$B59<>I$8),AND($D59=\"New Wind\",$G59<2014),AND($D59=\"Existing Wind\",$G59>2013)),0,1))))","v":32.295721253443091},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F59)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C59)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D59)),\"Wind\",$D59))*('Summary Calcs'!$E$15:$E$266=$E59)*('Summary Calcs'!$F$15:$F$266=$G59)*(IF(OR(AND($B59=\"Non-Residential\",J$8=\"Residential\"),AND($B59=\"Residential\",$B59<>J$8),AND($D59=\"New Wind\",$G59<2014),AND($D59=\"Existing Wind\",$G59>2013)),0,1))))","v":64.040891710509527},{"$f":"IFERROR(H59+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C59)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D59)),\"Wind\",$D59))*('Public Tool Inputs'!$O$9:$O$104=E59)*('Public Tool Inputs'!$P$9:$P$104=G59))*I59+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C59)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D59)),\"Wind\",$D59))*('Public Tool Inputs'!$O$9:$O$104=E59)*('Public Tool Inputs'!$P$9:$P$104=G59))*J59,0)","v":48.168306481976309},null,"NVE South","PV","Non-Incentivized",2010,1,0,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F60)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C60)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D60)),\"Wind\",$D60))*('Summary Calcs'!$E$15:$E$266=$E60)*('Summary Calcs'!$F$15:$F$266=$G60)*(IF(OR(AND($B60=\"Non-Residential\",H$8=\"Residential\"),AND($B60=\"Residential\",$B60<>H$8),AND($D60=\"New Wind\",$G60<2014),AND($D60=\"Existing Wind\",$G60>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F60)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C60)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D60)),\"Wind\",$D60))*('Summary Calcs'!$E$15:$E$266=$E60)*('Summary Calcs'!$F$15:$F$266=$G60)*(IF(OR(AND($B60=\"Non-Residential\",I$8=\"Residential\"),AND($B60=\"Residential\",$B60<>I$8),AND($D60=\"New Wind\",$G60<2014),AND($D60=\"Existing Wind\",$G60>2013)),0,1))))","v":32.295721253443091},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F60)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C60)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D60)),\"Wind\",$D60))*('Summary Calcs'!$E$15:$E$266=$E60)*('Summary Calcs'!$F$15:$F$266=$G60)*(IF(OR(AND($B60=\"Non-Residential\",J$8=\"Residential\"),AND($B60=\"Residential\",$B60<>J$8),AND($D60=\"New Wind\",$G60<2014),AND($D60=\"Existing Wind\",$G60>2013)),0,1))))","v":64.040891710509527},{"$f":"IFERROR(H60+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C60)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D60)),\"Wind\",$D60))*('Public Tool Inputs'!$O$9:$O$104=E60)*('Public Tool Inputs'!$P$9:$P$104=G60))*I60+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C60)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D60)),\"Wind\",$D60))*('Public Tool Inputs'!$O$9:$O$104=E60)*('Public Tool Inputs'!$P$9:$P$104=G60))*J60,0)","v":48.168306481976309},null,"NVE South","PV","Non-Incentivized",2011,0,1,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","New Wind","Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F61)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C61)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D61)),\"Wind\",$D61))*('Summary Calcs'!$E$15:$E$266=$E61)*('Summary Calcs'!$F$15:$F$266=$G61)*(IF(OR(AND($B61=\"Non-Residential\",H$8=\"Residential\"),AND($B61=\"Residential\",$B61<>H$8),AND($D61=\"New Wind\",$G61<2014),AND($D61=\"Existing Wind\",$G61>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F61)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C61)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D61)),\"Wind\",$D61))*('Summary Calcs'!$E$15:$E$266=$E61)*('Summary Calcs'!$F$15:$F$266=$G61)*(IF(OR(AND($B61=\"Non-Residential\",I$8=\"Residential\"),AND($B61=\"Residential\",$B61<>I$8),AND($D61=\"New Wind\",$G61<2014),AND($D61=\"Existing Wind\",$G61>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F61)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C61)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D61)),\"Wind\",$D61))*('Summary Calcs'!$E$15:$E$266=$E61)*('Summary Calcs'!$F$15:$F$266=$G61)*(IF(OR(AND($B61=\"Non-Residential\",J$8=\"Residential\"),AND($B61=\"Residential\",$B61<>J$8),AND($D61=\"New Wind\",$G61<2014),AND($D61=\"Existing Wind\",$G61>2013)),0,1))))","v":0},{"$f":"IFERROR(H61+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C61)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D61)),\"Wind\",$D61))*('Public Tool Inputs'!$O$9:$O$104=E61)*('Public Tool Inputs'!$P$9:$P$104=G61))*I61+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C61)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D61)),\"Wind\",$D61))*('Public Tool Inputs'!$O$9:$O$104=E61)*('Public Tool Inputs'!$P$9:$P$104=G61))*J61,0)","v":0},null,"NVE South","PV","Non-Incentivized",2012,7.3059108642352807E-2,0.92694089135764723,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2004,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2004,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2004]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F62)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C62)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D62)),\"Wind\",$D62))*('Summary Calcs'!$E$15:$E$266=$E62)*('Summary Calcs'!$F$15:$F$266=$G62)*(IF(OR(AND($B62=\"Non-Residential\",H$8=\"Residential\"),AND($B62=\"Residential\",$B62<>H$8),AND($D62=\"New Wind\",$G62<2014),AND($D62=\"Existing Wind\",$G62>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F62)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C62)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D62)),\"Wind\",$D62))*('Summary Calcs'!$E$15:$E$266=$E62)*('Summary Calcs'!$F$15:$F$266=$G62)*(IF(OR(AND($B62=\"Non-Residential\",I$8=\"Residential\"),AND($B62=\"Residential\",$B62<>I$8),AND($D62=\"New Wind\",$G62<2014),AND($D62=\"Existing Wind\",$G62>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F62)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C62)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D62)),\"Wind\",$D62))*('Summary Calcs'!$E$15:$E$266=$E62)*('Summary Calcs'!$F$15:$F$266=$G62)*(IF(OR(AND($B62=\"Non-Residential\",J$8=\"Residential\"),AND($B62=\"Residential\",$B62<>J$8),AND($D62=\"New Wind\",$G62<2014),AND($D62=\"Existing Wind\",$G62>2013)),0,1))))","v":0},{"$f":"IFERROR(H62+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C62)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D62)),\"Wind\",$D62))*('Public Tool Inputs'!$O$9:$O$104=E62)*('Public Tool Inputs'!$P$9:$P$104=G62))*I62+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C62)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D62)),\"Wind\",$D62))*('Public Tool Inputs'!$O$9:$O$104=E62)*('Public Tool Inputs'!$P$9:$P$104=G62))*J62,0)","v":0},null,"NVE South","PV","Non-Incentivized",2013,0.59754159089378323,0.40245840910621677,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2005,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2005,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2005]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F63)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C63)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D63)),\"Wind\",$D63))*('Summary Calcs'!$E$15:$E$266=$E63)*('Summary Calcs'!$F$15:$F$266=$G63)*(IF(OR(AND($B63=\"Non-Residential\",H$8=\"Residential\"),AND($B63=\"Residential\",$B63<>H$8),AND($D63=\"New Wind\",$G63<2014),AND($D63=\"Existing Wind\",$G63>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F63)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C63)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D63)),\"Wind\",$D63))*('Summary Calcs'!$E$15:$E$266=$E63)*('Summary Calcs'!$F$15:$F$266=$G63)*(IF(OR(AND($B63=\"Non-Residential\",I$8=\"Residential\"),AND($B63=\"Residential\",$B63<>I$8),AND($D63=\"New Wind\",$G63<2014),AND($D63=\"Existing Wind\",$G63>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F63)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C63)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D63)),\"Wind\",$D63))*('Summary Calcs'!$E$15:$E$266=$E63)*('Summary Calcs'!$F$15:$F$266=$G63)*(IF(OR(AND($B63=\"Non-Residential\",J$8=\"Residential\"),AND($B63=\"Residential\",$B63<>J$8),AND($D63=\"New Wind\",$G63<2014),AND($D63=\"Existing Wind\",$G63>2013)),0,1))))","v":0},{"$f":"IFERROR(H63+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C63)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D63)),\"Wind\",$D63))*('Public Tool Inputs'!$O$9:$O$104=E63)*('Public Tool Inputs'!$P$9:$P$104=G63))*I63+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C63)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D63)),\"Wind\",$D63))*('Public Tool Inputs'!$O$9:$O$104=E63)*('Public Tool Inputs'!$P$9:$P$104=G63))*J63,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2005,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2006,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2006,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2006]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F64)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C64)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D64)),\"Wind\",$D64))*('Summary Calcs'!$E$15:$E$266=$E64)*('Summary Calcs'!$F$15:$F$266=$G64)*(IF(OR(AND($B64=\"Non-Residential\",H$8=\"Residential\"),AND($B64=\"Residential\",$B64<>H$8),AND($D64=\"New Wind\",$G64<2014),AND($D64=\"Existing Wind\",$G64>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F64)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C64)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D64)),\"Wind\",$D64))*('Summary Calcs'!$E$15:$E$266=$E64)*('Summary Calcs'!$F$15:$F$266=$G64)*(IF(OR(AND($B64=\"Non-Residential\",I$8=\"Residential\"),AND($B64=\"Residential\",$B64<>I$8),AND($D64=\"New Wind\",$G64<2014),AND($D64=\"Existing Wind\",$G64>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F64)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C64)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D64)),\"Wind\",$D64))*('Summary Calcs'!$E$15:$E$266=$E64)*('Summary Calcs'!$F$15:$F$266=$G64)*(IF(OR(AND($B64=\"Non-Residential\",J$8=\"Residential\"),AND($B64=\"Residential\",$B64<>J$8),AND($D64=\"New Wind\",$G64<2014),AND($D64=\"Existing Wind\",$G64>2013)),0,1))))","v":0},{"$f":"IFERROR(H64+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C64)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D64)),\"Wind\",$D64))*('Public Tool Inputs'!$O$9:$O$104=E64)*('Public Tool Inputs'!$P$9:$P$104=G64))*I64+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C64)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D64)),\"Wind\",$D64))*('Public Tool Inputs'!$O$9:$O$104=E64)*('Public Tool Inputs'!$P$9:$P$104=G64))*J64,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2006,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2007,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2007,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2007]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F65)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C65)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D65)),\"Wind\",$D65))*('Summary Calcs'!$E$15:$E$266=$E65)*('Summary Calcs'!$F$15:$F$266=$G65)*(IF(OR(AND($B65=\"Non-Residential\",H$8=\"Residential\"),AND($B65=\"Residential\",$B65<>H$8),AND($D65=\"New Wind\",$G65<2014),AND($D65=\"Existing Wind\",$G65>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F65)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C65)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D65)),\"Wind\",$D65))*('Summary Calcs'!$E$15:$E$266=$E65)*('Summary Calcs'!$F$15:$F$266=$G65)*(IF(OR(AND($B65=\"Non-Residential\",I$8=\"Residential\"),AND($B65=\"Residential\",$B65<>I$8),AND($D65=\"New Wind\",$G65<2014),AND($D65=\"Existing Wind\",$G65>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F65)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C65)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D65)),\"Wind\",$D65))*('Summary Calcs'!$E$15:$E$266=$E65)*('Summary Calcs'!$F$15:$F$266=$G65)*(IF(OR(AND($B65=\"Non-Residential\",J$8=\"Residential\"),AND($B65=\"Residential\",$B65<>J$8),AND($D65=\"New Wind\",$G65<2014),AND($D65=\"Existing Wind\",$G65>2013)),0,1))))","v":0},{"$f":"IFERROR(H65+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C65)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D65)),\"Wind\",$D65))*('Public Tool Inputs'!$O$9:$O$104=E65)*('Public Tool Inputs'!$P$9:$P$104=G65))*I65+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C65)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D65)),\"Wind\",$D65))*('Public Tool Inputs'!$O$9:$O$104=E65)*('Public Tool Inputs'!$P$9:$P$104=G65))*J65,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2007,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2008,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2008,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2008]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F66)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C66)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D66)),\"Wind\",$D66))*('Summary Calcs'!$E$15:$E$266=$E66)*('Summary Calcs'!$F$15:$F$266=$G66)*(IF(OR(AND($B66=\"Non-Residential\",H$8=\"Residential\"),AND($B66=\"Residential\",$B66<>H$8),AND($D66=\"New Wind\",$G66<2014),AND($D66=\"Existing Wind\",$G66>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F66)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C66)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D66)),\"Wind\",$D66))*('Summary Calcs'!$E$15:$E$266=$E66)*('Summary Calcs'!$F$15:$F$266=$G66)*(IF(OR(AND($B66=\"Non-Residential\",I$8=\"Residential\"),AND($B66=\"Residential\",$B66<>I$8),AND($D66=\"New Wind\",$G66<2014),AND($D66=\"Existing Wind\",$G66>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F66)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C66)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D66)),\"Wind\",$D66))*('Summary Calcs'!$E$15:$E$266=$E66)*('Summary Calcs'!$F$15:$F$266=$G66)*(IF(OR(AND($B66=\"Non-Residential\",J$8=\"Residential\"),AND($B66=\"Residential\",$B66<>J$8),AND($D66=\"New Wind\",$G66<2014),AND($D66=\"Existing Wind\",$G66>2013)),0,1))))","v":0},{"$f":"IFERROR(H66+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C66)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D66)),\"Wind\",$D66))*('Public Tool Inputs'!$O$9:$O$104=E66)*('Public Tool Inputs'!$P$9:$P$104=G66))*I66+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C66)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D66)),\"Wind\",$D66))*('Public Tool Inputs'!$O$9:$O$104=E66)*('Public Tool Inputs'!$P$9:$P$104=G66))*J66,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2008,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2009,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2009,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2009]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F67)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C67)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D67)),\"Wind\",$D67))*('Summary Calcs'!$E$15:$E$266=$E67)*('Summary Calcs'!$F$15:$F$266=$G67)*(IF(OR(AND($B67=\"Non-Residential\",H$8=\"Residential\"),AND($B67=\"Residential\",$B67<>H$8),AND($D67=\"New Wind\",$G67<2014),AND($D67=\"Existing Wind\",$G67>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F67)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C67)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D67)),\"Wind\",$D67))*('Summary Calcs'!$E$15:$E$266=$E67)*('Summary Calcs'!$F$15:$F$266=$G67)*(IF(OR(AND($B67=\"Non-Residential\",I$8=\"Residential\"),AND($B67=\"Residential\",$B67<>I$8),AND($D67=\"New Wind\",$G67<2014),AND($D67=\"Existing Wind\",$G67>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F67)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C67)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D67)),\"Wind\",$D67))*('Summary Calcs'!$E$15:$E$266=$E67)*('Summary Calcs'!$F$15:$F$266=$G67)*(IF(OR(AND($B67=\"Non-Residential\",J$8=\"Residential\"),AND($B67=\"Residential\",$B67<>J$8),AND($D67=\"New Wind\",$G67<2014),AND($D67=\"Existing Wind\",$G67>2013)),0,1))))","v":0},{"$f":"IFERROR(H67+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C67)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D67)),\"Wind\",$D67))*('Public Tool Inputs'!$O$9:$O$104=E67)*('Public Tool Inputs'!$P$9:$P$104=G67))*I67+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C67)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D67)),\"Wind\",$D67))*('Public Tool Inputs'!$O$9:$O$104=E67)*('Public Tool Inputs'!$P$9:$P$104=G67))*J67,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2009,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2010,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2010,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2010]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F68)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C68)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D68)),\"Wind\",$D68))*('Summary Calcs'!$E$15:$E$266=$E68)*('Summary Calcs'!$F$15:$F$266=$G68)*(IF(OR(AND($B68=\"Non-Residential\",H$8=\"Residential\"),AND($B68=\"Residential\",$B68<>H$8),AND($D68=\"New Wind\",$G68<2014),AND($D68=\"Existing Wind\",$G68>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F68)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C68)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D68)),\"Wind\",$D68))*('Summary Calcs'!$E$15:$E$266=$E68)*('Summary Calcs'!$F$15:$F$266=$G68)*(IF(OR(AND($B68=\"Non-Residential\",I$8=\"Residential\"),AND($B68=\"Residential\",$B68<>I$8),AND($D68=\"New Wind\",$G68<2014),AND($D68=\"Existing Wind\",$G68>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F68)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C68)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D68)),\"Wind\",$D68))*('Summary Calcs'!$E$15:$E$266=$E68)*('Summary Calcs'!$F$15:$F$266=$G68)*(IF(OR(AND($B68=\"Non-Residential\",J$8=\"Residential\"),AND($B68=\"Residential\",$B68<>J$8),AND($D68=\"New Wind\",$G68<2014),AND($D68=\"Existing Wind\",$G68>2013)),0,1))))","v":0},{"$f":"IFERROR(H68+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C68)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D68)),\"Wind\",$D68))*('Public Tool Inputs'!$O$9:$O$104=E68)*('Public Tool Inputs'!$P$9:$P$104=G68))*I68+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C68)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D68)),\"Wind\",$D68))*('Public Tool Inputs'!$O$9:$O$104=E68)*('Public Tool Inputs'!$P$9:$P$104=G68))*J68,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2010,1,0,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2011,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2011,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2011]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F69)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C69)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D69)),\"Wind\",$D69))*('Summary Calcs'!$E$15:$E$266=$E69)*('Summary Calcs'!$F$15:$F$266=$G69)*(IF(OR(AND($B69=\"Non-Residential\",H$8=\"Residential\"),AND($B69=\"Residential\",$B69<>H$8),AND($D69=\"New Wind\",$G69<2014),AND($D69=\"Existing Wind\",$G69>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F69)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C69)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D69)),\"Wind\",$D69))*('Summary Calcs'!$E$15:$E$266=$E69)*('Summary Calcs'!$F$15:$F$266=$G69)*(IF(OR(AND($B69=\"Non-Residential\",I$8=\"Residential\"),AND($B69=\"Residential\",$B69<>I$8),AND($D69=\"New Wind\",$G69<2014),AND($D69=\"Existing Wind\",$G69>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F69)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C69)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D69)),\"Wind\",$D69))*('Summary Calcs'!$E$15:$E$266=$E69)*('Summary Calcs'!$F$15:$F$266=$G69)*(IF(OR(AND($B69=\"Non-Residential\",J$8=\"Residential\"),AND($B69=\"Residential\",$B69<>J$8),AND($D69=\"New Wind\",$G69<2014),AND($D69=\"Existing Wind\",$G69>2013)),0,1))))","v":0},{"$f":"IFERROR(H69+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C69)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D69)),\"Wind\",$D69))*('Public Tool Inputs'!$O$9:$O$104=E69)*('Public Tool Inputs'!$P$9:$P$104=G69))*I69+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C69)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D69)),\"Wind\",$D69))*('Public Tool Inputs'!$O$9:$O$104=E69)*('Public Tool Inputs'!$P$9:$P$104=G69))*J69,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2011,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2012,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2012,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2012]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F70)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C70)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D70)),\"Wind\",$D70))*('Summary Calcs'!$E$15:$E$266=$E70)*('Summary Calcs'!$F$15:$F$266=$G70)*(IF(OR(AND($B70=\"Non-Residential\",H$8=\"Residential\"),AND($B70=\"Residential\",$B70<>H$8),AND($D70=\"New Wind\",$G70<2014),AND($D70=\"Existing Wind\",$G70>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F70)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C70)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D70)),\"Wind\",$D70))*('Summary Calcs'!$E$15:$E$266=$E70)*('Summary Calcs'!$F$15:$F$266=$G70)*(IF(OR(AND($B70=\"Non-Residential\",I$8=\"Residential\"),AND($B70=\"Residential\",$B70<>I$8),AND($D70=\"New Wind\",$G70<2014),AND($D70=\"Existing Wind\",$G70>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F70)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C70)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D70)),\"Wind\",$D70))*('Summary Calcs'!$E$15:$E$266=$E70)*('Summary Calcs'!$F$15:$F$266=$G70)*(IF(OR(AND($B70=\"Non-Residential\",J$8=\"Residential\"),AND($B70=\"Residential\",$B70<>J$8),AND($D70=\"New Wind\",$G70<2014),AND($D70=\"Existing Wind\",$G70>2013)),0,1))))","v":0},{"$f":"IFERROR(H70+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C70)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D70)),\"Wind\",$D70))*('Public Tool Inputs'!$O$9:$O$104=E70)*('Public Tool Inputs'!$P$9:$P$104=G70))*I70+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C70)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D70)),\"Wind\",$D70))*('Public Tool Inputs'!$O$9:$O$104=E70)*('Public Tool Inputs'!$P$9:$P$104=G70))*J70,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2012,1,0,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2013,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2013,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2013]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F71)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C71)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D71)),\"Wind\",$D71))*('Summary Calcs'!$E$15:$E$266=$E71)*('Summary Calcs'!$F$15:$F$266=$G71)*(IF(OR(AND($B71=\"Non-Residential\",H$8=\"Residential\"),AND($B71=\"Residential\",$B71<>H$8),AND($D71=\"New Wind\",$G71<2014),AND($D71=\"Existing Wind\",$G71>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F71)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C71)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D71)),\"Wind\",$D71))*('Summary Calcs'!$E$15:$E$266=$E71)*('Summary Calcs'!$F$15:$F$266=$G71)*(IF(OR(AND($B71=\"Non-Residential\",I$8=\"Residential\"),AND($B71=\"Residential\",$B71<>I$8),AND($D71=\"New Wind\",$G71<2014),AND($D71=\"Existing Wind\",$G71>2013)),0,1))))","v":431.02381560734955},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F71)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C71)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D71)),\"Wind\",$D71))*('Summary Calcs'!$E$15:$E$266=$E71)*('Summary Calcs'!$F$15:$F$266=$G71)*(IF(OR(AND($B71=\"Non-Residential\",J$8=\"Residential\"),AND($B71=\"Residential\",$B71<>J$8),AND($D71=\"New Wind\",$G71<2014),AND($D71=\"Existing Wind\",$G71>2013)),0,1))))","v":431.02381560734955},{"$f":"IFERROR(H71+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C71)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D71)),\"Wind\",$D71))*('Public Tool Inputs'!$O$9:$O$104=E71)*('Public Tool Inputs'!$P$9:$P$104=G71))*I71+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C71)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D71)),\"Wind\",$D71))*('Public Tool Inputs'!$O$9:$O$104=E71)*('Public Tool Inputs'!$P$9:$P$104=G71))*J71,0)","v":431.02381560734955},null,"NVE North","Wind","Non-Incentivized",2013,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2014,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2014,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2014]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F72)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C72)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D72)),\"Wind\",$D72))*('Summary Calcs'!$E$15:$E$266=$E72)*('Summary Calcs'!$F$15:$F$266=$G72)*(IF(OR(AND($B72=\"Non-Residential\",H$8=\"Residential\"),AND($B72=\"Residential\",$B72<>H$8),AND($D72=\"New Wind\",$G72<2014),AND($D72=\"Existing Wind\",$G72>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F72)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C72)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D72)),\"Wind\",$D72))*('Summary Calcs'!$E$15:$E$266=$E72)*('Summary Calcs'!$F$15:$F$266=$G72)*(IF(OR(AND($B72=\"Non-Residential\",I$8=\"Residential\"),AND($B72=\"Residential\",$B72<>I$8),AND($D72=\"New Wind\",$G72<2014),AND($D72=\"Existing Wind\",$G72>2013)),0,1))))","v":439.82975794679811},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F72)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C72)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D72)),\"Wind\",$D72))*('Summary Calcs'!$E$15:$E$266=$E72)*('Summary Calcs'!$F$15:$F$266=$G72)*(IF(OR(AND($B72=\"Non-Residential\",J$8=\"Residential\"),AND($B72=\"Residential\",$B72<>J$8),AND($D72=\"New Wind\",$G72<2014),AND($D72=\"Existing Wind\",$G72>2013)),0,1))))","v":439.82975794679811},{"$f":"IFERROR(H72+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C72)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D72)),\"Wind\",$D72))*('Public Tool Inputs'!$O$9:$O$104=E72)*('Public Tool Inputs'!$P$9:$P$104=G72))*I72+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C72)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D72)),\"Wind\",$D72))*('Public Tool Inputs'!$O$9:$O$104=E72)*('Public Tool Inputs'!$P$9:$P$104=G72))*J72,0)","v":439.82975794679811},null,"NVE South","Wind","Non-Incentivized",2005,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2015,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2015,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2015]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F73)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C73)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D73)),\"Wind\",$D73))*('Summary Calcs'!$E$15:$E$266=$E73)*('Summary Calcs'!$F$15:$F$266=$G73)*(IF(OR(AND($B73=\"Non-Residential\",H$8=\"Residential\"),AND($B73=\"Residential\",$B73<>H$8),AND($D73=\"New Wind\",$G73<2014),AND($D73=\"Existing Wind\",$G73>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F73)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C73)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D73)),\"Wind\",$D73))*('Summary Calcs'!$E$15:$E$266=$E73)*('Summary Calcs'!$F$15:$F$266=$G73)*(IF(OR(AND($B73=\"Non-Residential\",I$8=\"Residential\"),AND($B73=\"Residential\",$B73<>I$8),AND($D73=\"New Wind\",$G73<2014),AND($D73=\"Existing Wind\",$G73>2013)),0,1))))","v":439.82975794679811},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F73)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C73)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D73)),\"Wind\",$D73))*('Summary Calcs'!$E$15:$E$266=$E73)*('Summary Calcs'!$F$15:$F$266=$G73)*(IF(OR(AND($B73=\"Non-Residential\",J$8=\"Residential\"),AND($B73=\"Residential\",$B73<>J$8),AND($D73=\"New Wind\",$G73<2014),AND($D73=\"Existing Wind\",$G73>2013)),0,1))))","v":439.82975794679811},{"$f":"IFERROR(H73+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C73)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D73)),\"Wind\",$D73))*('Public Tool Inputs'!$O$9:$O$104=E73)*('Public Tool Inputs'!$P$9:$P$104=G73))*I73+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C73)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D73)),\"Wind\",$D73))*('Public Tool Inputs'!$O$9:$O$104=E73)*('Public Tool Inputs'!$P$9:$P$104=G73))*J73,0)","v":439.82975794679811},null,"NVE South","Wind","Non-Incentivized",2006,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","CapEx",2016,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2016,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","CapEx",2016]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F74)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C74)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D74)),\"Wind\",$D74))*('Summary Calcs'!$E$15:$E$266=$E74)*('Summary Calcs'!$F$15:$F$266=$G74)*(IF(OR(AND($B74=\"Non-Residential\",H$8=\"Residential\"),AND($B74=\"Residential\",$B74<>H$8),AND($D74=\"New Wind\",$G74<2014),AND($D74=\"Existing Wind\",$G74>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F74)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C74)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D74)),\"Wind\",$D74))*('Summary Calcs'!$E$15:$E$266=$E74)*('Summary Calcs'!$F$15:$F$266=$G74)*(IF(OR(AND($B74=\"Non-Residential\",I$8=\"Residential\"),AND($B74=\"Residential\",$B74<>I$8),AND($D74=\"New Wind\",$G74<2014),AND($D74=\"Existing Wind\",$G74>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F74)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C74)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D74)),\"Wind\",$D74))*('Summary Calcs'!$E$15:$E$266=$E74)*('Summary Calcs'!$F$15:$F$266=$G74)*(IF(OR(AND($B74=\"Non-Residential\",J$8=\"Residential\"),AND($B74=\"Residential\",$B74<>J$8),AND($D74=\"New Wind\",$G74<2014),AND($D74=\"Existing Wind\",$G74>2013)),0,1))))","v":0},{"$f":"IFERROR(H74+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C74)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D74)),\"Wind\",$D74))*('Public Tool Inputs'!$O$9:$O$104=E74)*('Public Tool Inputs'!$P$9:$P$104=G74))*I74+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C74)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D74)),\"Wind\",$D74))*('Public Tool Inputs'!$O$9:$O$104=E74)*('Public Tool Inputs'!$P$9:$P$104=G74))*J74,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2007,0,{"$f":"1-Q74","v":1},null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2004,null,{"$f":"T74","v":"Non-Residential"},{"$f":"U74","v":"NVE North"},{"$f":"IF(V74=\"Old Wind\",\"Existing Wind\",V74)","v":"New Wind"},{"$f":"IF(W74=\"Unincentivized\",\"Non-Incentivized\",W74)","v":"Non-Incentivized"},{"$f":"X74","v":"Fed Incentive"},{"$f":"Y74","v":2004},null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F75)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C75)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D75)),\"Wind\",$D75))*('Summary Calcs'!$E$15:$E$266=$E75)*('Summary Calcs'!$F$15:$F$266=$G75)*(IF(OR(AND($B75=\"Non-Residential\",H$8=\"Residential\"),AND($B75=\"Residential\",$B75<>H$8),AND($D75=\"New Wind\",$G75<2014),AND($D75=\"Existing Wind\",$G75>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F75)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C75)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D75)),\"Wind\",$D75))*('Summary Calcs'!$E$15:$E$266=$E75)*('Summary Calcs'!$F$15:$F$266=$G75)*(IF(OR(AND($B75=\"Non-Residential\",I$8=\"Residential\"),AND($B75=\"Residential\",$B75<>I$8),AND($D75=\"New Wind\",$G75<2014),AND($D75=\"Existing Wind\",$G75>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F75)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C75)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D75)),\"Wind\",$D75))*('Summary Calcs'!$E$15:$E$266=$E75)*('Summary Calcs'!$F$15:$F$266=$G75)*(IF(OR(AND($B75=\"Non-Residential\",J$8=\"Residential\"),AND($B75=\"Residential\",$B75<>J$8),AND($D75=\"New Wind\",$G75<2014),AND($D75=\"Existing Wind\",$G75>2013)),0,1))))","v":0},{"$f":"IFERROR(H75+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C75)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D75)),\"Wind\",$D75))*('Public Tool Inputs'!$O$9:$O$104=E75)*('Public Tool Inputs'!$P$9:$P$104=G75))*I75+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C75)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D75)),\"Wind\",$D75))*('Public Tool Inputs'!$O$9:$O$104=E75)*('Public Tool Inputs'!$P$9:$P$104=G75))*J75,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2008,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F76)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C76)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D76)),\"Wind\",$D76))*('Summary Calcs'!$E$15:$E$266=$E76)*('Summary Calcs'!$F$15:$F$266=$G76)*(IF(OR(AND($B76=\"Non-Residential\",H$8=\"Residential\"),AND($B76=\"Residential\",$B76<>H$8),AND($D76=\"New Wind\",$G76<2014),AND($D76=\"Existing Wind\",$G76>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F76)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C76)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D76)),\"Wind\",$D76))*('Summary Calcs'!$E$15:$E$266=$E76)*('Summary Calcs'!$F$15:$F$266=$G76)*(IF(OR(AND($B76=\"Non-Residential\",I$8=\"Residential\"),AND($B76=\"Residential\",$B76<>I$8),AND($D76=\"New Wind\",$G76<2014),AND($D76=\"Existing Wind\",$G76>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F76)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C76)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D76)),\"Wind\",$D76))*('Summary Calcs'!$E$15:$E$266=$E76)*('Summary Calcs'!$F$15:$F$266=$G76)*(IF(OR(AND($B76=\"Non-Residential\",J$8=\"Residential\"),AND($B76=\"Residential\",$B76<>J$8),AND($D76=\"New Wind\",$G76<2014),AND($D76=\"Existing Wind\",$G76>2013)),0,1))))","v":0},{"$f":"IFERROR(H76+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C76)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D76)),\"Wind\",$D76))*('Public Tool Inputs'!$O$9:$O$104=E76)*('Public Tool Inputs'!$P$9:$P$104=G76))*I76+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C76)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D76)),\"Wind\",$D76))*('Public Tool Inputs'!$O$9:$O$104=E76)*('Public Tool Inputs'!$P$9:$P$104=G76))*J76,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2009,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F77)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C77)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D77)),\"Wind\",$D77))*('Summary Calcs'!$E$15:$E$266=$E77)*('Summary Calcs'!$F$15:$F$266=$G77)*(IF(OR(AND($B77=\"Non-Residential\",H$8=\"Residential\"),AND($B77=\"Residential\",$B77<>H$8),AND($D77=\"New Wind\",$G77<2014),AND($D77=\"Existing Wind\",$G77>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F77)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C77)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D77)),\"Wind\",$D77))*('Summary Calcs'!$E$15:$E$266=$E77)*('Summary Calcs'!$F$15:$F$266=$G77)*(IF(OR(AND($B77=\"Non-Residential\",I$8=\"Residential\"),AND($B77=\"Residential\",$B77<>I$8),AND($D77=\"New Wind\",$G77<2014),AND($D77=\"Existing Wind\",$G77>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F77)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C77)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D77)),\"Wind\",$D77))*('Summary Calcs'!$E$15:$E$266=$E77)*('Summary Calcs'!$F$15:$F$266=$G77)*(IF(OR(AND($B77=\"Non-Residential\",J$8=\"Residential\"),AND($B77=\"Residential\",$B77<>J$8),AND($D77=\"New Wind\",$G77<2014),AND($D77=\"Existing Wind\",$G77>2013)),0,1))))","v":0},{"$f":"IFERROR(H77+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C77)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D77)),\"Wind\",$D77))*('Public Tool Inputs'!$O$9:$O$104=E77)*('Public Tool Inputs'!$P$9:$P$104=G77))*I77+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C77)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D77)),\"Wind\",$D77))*('Public Tool Inputs'!$O$9:$O$104=E77)*('Public Tool Inputs'!$P$9:$P$104=G77))*J77,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2010,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F78)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C78)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D78)),\"Wind\",$D78))*('Summary Calcs'!$E$15:$E$266=$E78)*('Summary Calcs'!$F$15:$F$266=$G78)*(IF(OR(AND($B78=\"Non-Residential\",H$8=\"Residential\"),AND($B78=\"Residential\",$B78<>H$8),AND($D78=\"New Wind\",$G78<2014),AND($D78=\"Existing Wind\",$G78>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F78)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C78)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D78)),\"Wind\",$D78))*('Summary Calcs'!$E$15:$E$266=$E78)*('Summary Calcs'!$F$15:$F$266=$G78)*(IF(OR(AND($B78=\"Non-Residential\",I$8=\"Residential\"),AND($B78=\"Residential\",$B78<>I$8),AND($D78=\"New Wind\",$G78<2014),AND($D78=\"Existing Wind\",$G78>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F78)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C78)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D78)),\"Wind\",$D78))*('Summary Calcs'!$E$15:$E$266=$E78)*('Summary Calcs'!$F$15:$F$266=$G78)*(IF(OR(AND($B78=\"Non-Residential\",J$8=\"Residential\"),AND($B78=\"Residential\",$B78<>J$8),AND($D78=\"New Wind\",$G78<2014),AND($D78=\"Existing Wind\",$G78>2013)),0,1))))","v":0},{"$f":"IFERROR(H78+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C78)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D78)),\"Wind\",$D78))*('Public Tool Inputs'!$O$9:$O$104=E78)*('Public Tool Inputs'!$P$9:$P$104=G78))*I78+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C78)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D78)),\"Wind\",$D78))*('Public Tool Inputs'!$O$9:$O$104=E78)*('Public Tool Inputs'!$P$9:$P$104=G78))*J78,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2011,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F79)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C79)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D79)),\"Wind\",$D79))*('Summary Calcs'!$E$15:$E$266=$E79)*('Summary Calcs'!$F$15:$F$266=$G79)*(IF(OR(AND($B79=\"Non-Residential\",H$8=\"Residential\"),AND($B79=\"Residential\",$B79<>H$8),AND($D79=\"New Wind\",$G79<2014),AND($D79=\"Existing Wind\",$G79>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F79)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C79)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D79)),\"Wind\",$D79))*('Summary Calcs'!$E$15:$E$266=$E79)*('Summary Calcs'!$F$15:$F$266=$G79)*(IF(OR(AND($B79=\"Non-Residential\",I$8=\"Residential\"),AND($B79=\"Residential\",$B79<>I$8),AND($D79=\"New Wind\",$G79<2014),AND($D79=\"Existing Wind\",$G79>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F79)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C79)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D79)),\"Wind\",$D79))*('Summary Calcs'!$E$15:$E$266=$E79)*('Summary Calcs'!$F$15:$F$266=$G79)*(IF(OR(AND($B79=\"Non-Residential\",J$8=\"Residential\"),AND($B79=\"Residential\",$B79<>J$8),AND($D79=\"New Wind\",$G79<2014),AND($D79=\"Existing Wind\",$G79>2013)),0,1))))","v":0},{"$f":"IFERROR(H79+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C79)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D79)),\"Wind\",$D79))*('Public Tool Inputs'!$O$9:$O$104=E79)*('Public Tool Inputs'!$P$9:$P$104=G79))*I79+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C79)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D79)),\"Wind\",$D79))*('Public Tool Inputs'!$O$9:$O$104=E79)*('Public Tool Inputs'!$P$9:$P$104=G79))*J79,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2012,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F80)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C80)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D80)),\"Wind\",$D80))*('Summary Calcs'!$E$15:$E$266=$E80)*('Summary Calcs'!$F$15:$F$266=$G80)*(IF(OR(AND($B80=\"Non-Residential\",H$8=\"Residential\"),AND($B80=\"Residential\",$B80<>H$8),AND($D80=\"New Wind\",$G80<2014),AND($D80=\"Existing Wind\",$G80>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F80)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C80)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D80)),\"Wind\",$D80))*('Summary Calcs'!$E$15:$E$266=$E80)*('Summary Calcs'!$F$15:$F$266=$G80)*(IF(OR(AND($B80=\"Non-Residential\",I$8=\"Residential\"),AND($B80=\"Residential\",$B80<>I$8),AND($D80=\"New Wind\",$G80<2014),AND($D80=\"Existing Wind\",$G80>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F80)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C80)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D80)),\"Wind\",$D80))*('Summary Calcs'!$E$15:$E$266=$E80)*('Summary Calcs'!$F$15:$F$266=$G80)*(IF(OR(AND($B80=\"Non-Residential\",J$8=\"Residential\"),AND($B80=\"Residential\",$B80<>J$8),AND($D80=\"New Wind\",$G80<2014),AND($D80=\"Existing Wind\",$G80>2013)),0,1))))","v":0},{"$f":"IFERROR(H80+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C80)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D80)),\"Wind\",$D80))*('Public Tool Inputs'!$O$9:$O$104=E80)*('Public Tool Inputs'!$P$9:$P$104=G80))*I80+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C80)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D80)),\"Wind\",$D80))*('Public Tool Inputs'!$O$9:$O$104=E80)*('Public Tool Inputs'!$P$9:$P$104=G80))*J80,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2013,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F81)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C81)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D81)),\"Wind\",$D81))*('Summary Calcs'!$E$15:$E$266=$E81)*('Summary Calcs'!$F$15:$F$266=$G81)*(IF(OR(AND($B81=\"Non-Residential\",H$8=\"Residential\"),AND($B81=\"Residential\",$B81<>H$8),AND($D81=\"New Wind\",$G81<2014),AND($D81=\"Existing Wind\",$G81>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F81)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C81)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D81)),\"Wind\",$D81))*('Summary Calcs'!$E$15:$E$266=$E81)*('Summary Calcs'!$F$15:$F$266=$G81)*(IF(OR(AND($B81=\"Non-Residential\",I$8=\"Residential\"),AND($B81=\"Residential\",$B81<>I$8),AND($D81=\"New Wind\",$G81<2014),AND($D81=\"Existing Wind\",$G81>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F81)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C81)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D81)),\"Wind\",$D81))*('Summary Calcs'!$E$15:$E$266=$E81)*('Summary Calcs'!$F$15:$F$266=$G81)*(IF(OR(AND($B81=\"Non-Residential\",J$8=\"Residential\"),AND($B81=\"Residential\",$B81<>J$8),AND($D81=\"New Wind\",$G81<2014),AND($D81=\"Existing Wind\",$G81>2013)),0,1))))","v":0},{"$f":"IFERROR(H81+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C81)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D81)),\"Wind\",$D81))*('Public Tool Inputs'!$O$9:$O$104=E81)*('Public Tool Inputs'!$P$9:$P$104=G81))*I81+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C81)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D81)),\"Wind\",$D81))*('Public Tool Inputs'!$O$9:$O$104=E81)*('Public Tool Inputs'!$P$9:$P$104=G81))*J81,0)","v":0},null,"NVE North","PV","Incentivized",2014,0,1,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F82)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C82)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D82)),\"Wind\",$D82))*('Summary Calcs'!$E$15:$E$266=$E82)*('Summary Calcs'!$F$15:$F$266=$G82)*(IF(OR(AND($B82=\"Non-Residential\",H$8=\"Residential\"),AND($B82=\"Residential\",$B82<>H$8),AND($D82=\"New Wind\",$G82<2014),AND($D82=\"Existing Wind\",$G82>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F82)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C82)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D82)),\"Wind\",$D82))*('Summary Calcs'!$E$15:$E$266=$E82)*('Summary Calcs'!$F$15:$F$266=$G82)*(IF(OR(AND($B82=\"Non-Residential\",I$8=\"Residential\"),AND($B82=\"Residential\",$B82<>I$8),AND($D82=\"New Wind\",$G82<2014),AND($D82=\"Existing Wind\",$G82>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F82)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C82)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D82)),\"Wind\",$D82))*('Summary Calcs'!$E$15:$E$266=$E82)*('Summary Calcs'!$F$15:$F$266=$G82)*(IF(OR(AND($B82=\"Non-Residential\",J$8=\"Residential\"),AND($B82=\"Residential\",$B82<>J$8),AND($D82=\"New Wind\",$G82<2014),AND($D82=\"Existing Wind\",$G82>2013)),0,1))))","v":0},{"$f":"IFERROR(H82+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C82)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D82)),\"Wind\",$D82))*('Public Tool Inputs'!$O$9:$O$104=E82)*('Public Tool Inputs'!$P$9:$P$104=G82))*I82+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C82)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D82)),\"Wind\",$D82))*('Public Tool Inputs'!$O$9:$O$104=E82)*('Public Tool Inputs'!$P$9:$P$104=G82))*J82,0)","v":0},null,"NVE North","PV","Incentivized",2015,{"$f":"$D$4","v":0.5},0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F83)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C83)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D83)),\"Wind\",$D83))*('Summary Calcs'!$E$15:$E$266=$E83)*('Summary Calcs'!$F$15:$F$266=$G83)*(IF(OR(AND($B83=\"Non-Residential\",H$8=\"Residential\"),AND($B83=\"Residential\",$B83<>H$8),AND($D83=\"New Wind\",$G83<2014),AND($D83=\"Existing Wind\",$G83>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F83)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C83)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D83)),\"Wind\",$D83))*('Summary Calcs'!$E$15:$E$266=$E83)*('Summary Calcs'!$F$15:$F$266=$G83)*(IF(OR(AND($B83=\"Non-Residential\",I$8=\"Residential\"),AND($B83=\"Residential\",$B83<>I$8),AND($D83=\"New Wind\",$G83<2014),AND($D83=\"Existing Wind\",$G83>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F83)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C83)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D83)),\"Wind\",$D83))*('Summary Calcs'!$E$15:$E$266=$E83)*('Summary Calcs'!$F$15:$F$266=$G83)*(IF(OR(AND($B83=\"Non-Residential\",J$8=\"Residential\"),AND($B83=\"Residential\",$B83<>J$8),AND($D83=\"New Wind\",$G83<2014),AND($D83=\"Existing Wind\",$G83>2013)),0,1))))","v":0},{"$f":"IFERROR(H83+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C83)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D83)),\"Wind\",$D83))*('Public Tool Inputs'!$O$9:$O$104=E83)*('Public Tool Inputs'!$P$9:$P$104=G83))*I83+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C83)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D83)),\"Wind\",$D83))*('Public Tool Inputs'!$O$9:$O$104=E83)*('Public Tool Inputs'!$P$9:$P$104=G83))*J83,0)","v":0},null,"NVE North","PV","Incentivized",2016,{"$f":"$D$4","v":0.5},0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F84)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C84)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D84)),\"Wind\",$D84))*('Summary Calcs'!$E$15:$E$266=$E84)*('Summary Calcs'!$F$15:$F$266=$G84)*(IF(OR(AND($B84=\"Non-Residential\",H$8=\"Residential\"),AND($B84=\"Residential\",$B84<>H$8),AND($D84=\"New Wind\",$G84<2014),AND($D84=\"Existing Wind\",$G84>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F84)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C84)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D84)),\"Wind\",$D84))*('Summary Calcs'!$E$15:$E$266=$E84)*('Summary Calcs'!$F$15:$F$266=$G84)*(IF(OR(AND($B84=\"Non-Residential\",I$8=\"Residential\"),AND($B84=\"Residential\",$B84<>I$8),AND($D84=\"New Wind\",$G84<2014),AND($D84=\"Existing Wind\",$G84>2013)),0,1))))","v":169.62467219930565},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F84)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C84)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D84)),\"Wind\",$D84))*('Summary Calcs'!$E$15:$E$266=$E84)*('Summary Calcs'!$F$15:$F$266=$G84)*(IF(OR(AND($B84=\"Non-Residential\",J$8=\"Residential\"),AND($B84=\"Residential\",$B84<>J$8),AND($D84=\"New Wind\",$G84<2014),AND($D84=\"Existing Wind\",$G84>2013)),0,1))))","v":169.62467219930565},{"$f":"IFERROR(H84+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C84)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D84)),\"Wind\",$D84))*('Public Tool Inputs'!$O$9:$O$104=E84)*('Public Tool Inputs'!$P$9:$P$104=G84))*I84+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C84)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D84)),\"Wind\",$D84))*('Public Tool Inputs'!$O$9:$O$104=E84)*('Public Tool Inputs'!$P$9:$P$104=G84))*J84,0)","v":169.62467219930565},null,"NVE South","PV","Incentivized",2014,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F85)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C85)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D85)),\"Wind\",$D85))*('Summary Calcs'!$E$15:$E$266=$E85)*('Summary Calcs'!$F$15:$F$266=$G85)*(IF(OR(AND($B85=\"Non-Residential\",H$8=\"Residential\"),AND($B85=\"Residential\",$B85<>H$8),AND($D85=\"New Wind\",$G85<2014),AND($D85=\"Existing Wind\",$G85>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F85)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C85)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D85)),\"Wind\",$D85))*('Summary Calcs'!$E$15:$E$266=$E85)*('Summary Calcs'!$F$15:$F$266=$G85)*(IF(OR(AND($B85=\"Non-Residential\",I$8=\"Residential\"),AND($B85=\"Residential\",$B85<>I$8),AND($D85=\"New Wind\",$G85<2014),AND($D85=\"Existing Wind\",$G85>2013)),0,1))))","v":171.15711808032952},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F85)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C85)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D85)),\"Wind\",$D85))*('Summary Calcs'!$E$15:$E$266=$E85)*('Summary Calcs'!$F$15:$F$266=$G85)*(IF(OR(AND($B85=\"Non-Residential\",J$8=\"Residential\"),AND($B85=\"Residential\",$B85<>J$8),AND($D85=\"New Wind\",$G85<2014),AND($D85=\"Existing Wind\",$G85>2013)),0,1))))","v":171.15711808032952},{"$f":"IFERROR(H85+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C85)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D85)),\"Wind\",$D85))*('Public Tool Inputs'!$O$9:$O$104=E85)*('Public Tool Inputs'!$P$9:$P$104=G85))*I85+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C85)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D85)),\"Wind\",$D85))*('Public Tool Inputs'!$O$9:$O$104=E85)*('Public Tool Inputs'!$P$9:$P$104=G85))*J85,0)","v":171.15711808032952},null,"NVE South","PV","Incentivized",2015,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F86)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C86)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D86)),\"Wind\",$D86))*('Summary Calcs'!$E$15:$E$266=$E86)*('Summary Calcs'!$F$15:$F$266=$G86)*(IF(OR(AND($B86=\"Non-Residential\",H$8=\"Residential\"),AND($B86=\"Residential\",$B86<>H$8),AND($D86=\"New Wind\",$G86<2014),AND($D86=\"Existing Wind\",$G86>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F86)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C86)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D86)),\"Wind\",$D86))*('Summary Calcs'!$E$15:$E$266=$E86)*('Summary Calcs'!$F$15:$F$266=$G86)*(IF(OR(AND($B86=\"Non-Residential\",I$8=\"Residential\"),AND($B86=\"Residential\",$B86<>I$8),AND($D86=\"New Wind\",$G86<2014),AND($D86=\"Existing Wind\",$G86>2013)),0,1))))","v":171.15711808032952},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F86)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C86)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D86)),\"Wind\",$D86))*('Summary Calcs'!$E$15:$E$266=$E86)*('Summary Calcs'!$F$15:$F$266=$G86)*(IF(OR(AND($B86=\"Non-Residential\",J$8=\"Residential\"),AND($B86=\"Residential\",$B86<>J$8),AND($D86=\"New Wind\",$G86<2014),AND($D86=\"Existing Wind\",$G86>2013)),0,1))))","v":171.15711808032952},{"$f":"IFERROR(H86+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C86)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D86)),\"Wind\",$D86))*('Public Tool Inputs'!$O$9:$O$104=E86)*('Public Tool Inputs'!$P$9:$P$104=G86))*I86+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C86)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D86)),\"Wind\",$D86))*('Public Tool Inputs'!$O$9:$O$104=E86)*('Public Tool Inputs'!$P$9:$P$104=G86))*J86,0)","v":171.15711808032952},null,"NVE South","PV","Incentivized",2016,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F87)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C87)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D87)),\"Wind\",$D87))*('Summary Calcs'!$E$15:$E$266=$E87)*('Summary Calcs'!$F$15:$F$266=$G87)*(IF(OR(AND($B87=\"Non-Residential\",H$8=\"Residential\"),AND($B87=\"Residential\",$B87<>H$8),AND($D87=\"New Wind\",$G87<2014),AND($D87=\"Existing Wind\",$G87>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F87)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C87)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D87)),\"Wind\",$D87))*('Summary Calcs'!$E$15:$E$266=$E87)*('Summary Calcs'!$F$15:$F$266=$G87)*(IF(OR(AND($B87=\"Non-Residential\",I$8=\"Residential\"),AND($B87=\"Residential\",$B87<>I$8),AND($D87=\"New Wind\",$G87<2014),AND($D87=\"Existing Wind\",$G87>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F87)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C87)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D87)),\"Wind\",$D87))*('Summary Calcs'!$E$15:$E$266=$E87)*('Summary Calcs'!$F$15:$F$266=$G87)*(IF(OR(AND($B87=\"Non-Residential\",J$8=\"Residential\"),AND($B87=\"Residential\",$B87<>J$8),AND($D87=\"New Wind\",$G87<2014),AND($D87=\"Existing Wind\",$G87>2013)),0,1))))","v":0},{"$f":"IFERROR(H87+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C87)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D87)),\"Wind\",$D87))*('Public Tool Inputs'!$O$9:$O$104=E87)*('Public Tool Inputs'!$P$9:$P$104=G87))*I87+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C87)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D87)),\"Wind\",$D87))*('Public Tool Inputs'!$O$9:$O$104=E87)*('Public Tool Inputs'!$P$9:$P$104=G87))*J87,0)","v":0},null,"NVE North","Wind","Incentivized",2014,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2004,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2004,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2004]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F88)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C88)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D88)),\"Wind\",$D88))*('Summary Calcs'!$E$15:$E$266=$E88)*('Summary Calcs'!$F$15:$F$266=$G88)*(IF(OR(AND($B88=\"Non-Residential\",H$8=\"Residential\"),AND($B88=\"Residential\",$B88<>H$8),AND($D88=\"New Wind\",$G88<2014),AND($D88=\"Existing Wind\",$G88>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F88)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C88)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D88)),\"Wind\",$D88))*('Summary Calcs'!$E$15:$E$266=$E88)*('Summary Calcs'!$F$15:$F$266=$G88)*(IF(OR(AND($B88=\"Non-Residential\",I$8=\"Residential\"),AND($B88=\"Residential\",$B88<>I$8),AND($D88=\"New Wind\",$G88<2014),AND($D88=\"Existing Wind\",$G88>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F88)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C88)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D88)),\"Wind\",$D88))*('Summary Calcs'!$E$15:$E$266=$E88)*('Summary Calcs'!$F$15:$F$266=$G88)*(IF(OR(AND($B88=\"Non-Residential\",J$8=\"Residential\"),AND($B88=\"Residential\",$B88<>J$8),AND($D88=\"New Wind\",$G88<2014),AND($D88=\"Existing Wind\",$G88>2013)),0,1))))","v":0},{"$f":"IFERROR(H88+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C88)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D88)),\"Wind\",$D88))*('Public Tool Inputs'!$O$9:$O$104=E88)*('Public Tool Inputs'!$P$9:$P$104=G88))*I88+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C88)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D88)),\"Wind\",$D88))*('Public Tool Inputs'!$O$9:$O$104=E88)*('Public Tool Inputs'!$P$9:$P$104=G88))*J88,0)","v":0},null,"NVE North","Wind","Incentivized",2015,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2005,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2005,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2005]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F89)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C89)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D89)),\"Wind\",$D89))*('Summary Calcs'!$E$15:$E$266=$E89)*('Summary Calcs'!$F$15:$F$266=$G89)*(IF(OR(AND($B89=\"Non-Residential\",H$8=\"Residential\"),AND($B89=\"Residential\",$B89<>H$8),AND($D89=\"New Wind\",$G89<2014),AND($D89=\"Existing Wind\",$G89>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F89)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C89)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D89)),\"Wind\",$D89))*('Summary Calcs'!$E$15:$E$266=$E89)*('Summary Calcs'!$F$15:$F$266=$G89)*(IF(OR(AND($B89=\"Non-Residential\",I$8=\"Residential\"),AND($B89=\"Residential\",$B89<>I$8),AND($D89=\"New Wind\",$G89<2014),AND($D89=\"Existing Wind\",$G89>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F89)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C89)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D89)),\"Wind\",$D89))*('Summary Calcs'!$E$15:$E$266=$E89)*('Summary Calcs'!$F$15:$F$266=$G89)*(IF(OR(AND($B89=\"Non-Residential\",J$8=\"Residential\"),AND($B89=\"Residential\",$B89<>J$8),AND($D89=\"New Wind\",$G89<2014),AND($D89=\"Existing Wind\",$G89>2013)),0,1))))","v":0},{"$f":"IFERROR(H89+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C89)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D89)),\"Wind\",$D89))*('Public Tool Inputs'!$O$9:$O$104=E89)*('Public Tool Inputs'!$P$9:$P$104=G89))*I89+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C89)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D89)),\"Wind\",$D89))*('Public Tool Inputs'!$O$9:$O$104=E89)*('Public Tool Inputs'!$P$9:$P$104=G89))*J89,0)","v":0},null,"NVE North","Wind","Incentivized",2016,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2006,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2006,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2006]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F90)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C90)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D90)),\"Wind\",$D90))*('Summary Calcs'!$E$15:$E$266=$E90)*('Summary Calcs'!$F$15:$F$266=$G90)*(IF(OR(AND($B90=\"Non-Residential\",H$8=\"Residential\"),AND($B90=\"Residential\",$B90<>H$8),AND($D90=\"New Wind\",$G90<2014),AND($D90=\"Existing Wind\",$G90>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F90)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C90)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D90)),\"Wind\",$D90))*('Summary Calcs'!$E$15:$E$266=$E90)*('Summary Calcs'!$F$15:$F$266=$G90)*(IF(OR(AND($B90=\"Non-Residential\",I$8=\"Residential\"),AND($B90=\"Residential\",$B90<>I$8),AND($D90=\"New Wind\",$G90<2014),AND($D90=\"Existing Wind\",$G90>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F90)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C90)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D90)),\"Wind\",$D90))*('Summary Calcs'!$E$15:$E$266=$E90)*('Summary Calcs'!$F$15:$F$266=$G90)*(IF(OR(AND($B90=\"Non-Residential\",J$8=\"Residential\"),AND($B90=\"Residential\",$B90<>J$8),AND($D90=\"New Wind\",$G90<2014),AND($D90=\"Existing Wind\",$G90>2013)),0,1))))","v":0},{"$f":"IFERROR(H90+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C90)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D90)),\"Wind\",$D90))*('Public Tool Inputs'!$O$9:$O$104=E90)*('Public Tool Inputs'!$P$9:$P$104=G90))*I90+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C90)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D90)),\"Wind\",$D90))*('Public Tool Inputs'!$O$9:$O$104=E90)*('Public Tool Inputs'!$P$9:$P$104=G90))*J90,0)","v":0},null,"NVE South","Wind","Incentivized",2014,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2007,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2007,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2007]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F91)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C91)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D91)),\"Wind\",$D91))*('Summary Calcs'!$E$15:$E$266=$E91)*('Summary Calcs'!$F$15:$F$266=$G91)*(IF(OR(AND($B91=\"Non-Residential\",H$8=\"Residential\"),AND($B91=\"Residential\",$B91<>H$8),AND($D91=\"New Wind\",$G91<2014),AND($D91=\"Existing Wind\",$G91>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F91)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C91)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D91)),\"Wind\",$D91))*('Summary Calcs'!$E$15:$E$266=$E91)*('Summary Calcs'!$F$15:$F$266=$G91)*(IF(OR(AND($B91=\"Non-Residential\",I$8=\"Residential\"),AND($B91=\"Residential\",$B91<>I$8),AND($D91=\"New Wind\",$G91<2014),AND($D91=\"Existing Wind\",$G91>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F91)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C91)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D91)),\"Wind\",$D91))*('Summary Calcs'!$E$15:$E$266=$E91)*('Summary Calcs'!$F$15:$F$266=$G91)*(IF(OR(AND($B91=\"Non-Residential\",J$8=\"Residential\"),AND($B91=\"Residential\",$B91<>J$8),AND($D91=\"New Wind\",$G91<2014),AND($D91=\"Existing Wind\",$G91>2013)),0,1))))","v":0},{"$f":"IFERROR(H91+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C91)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D91)),\"Wind\",$D91))*('Public Tool Inputs'!$O$9:$O$104=E91)*('Public Tool Inputs'!$P$9:$P$104=G91))*I91+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C91)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D91)),\"Wind\",$D91))*('Public Tool Inputs'!$O$9:$O$104=E91)*('Public Tool Inputs'!$P$9:$P$104=G91))*J91,0)","v":0},null,"NVE South","Wind","Incentivized",2015,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2008,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2008,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2008]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F92)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C92)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D92)),\"Wind\",$D92))*('Summary Calcs'!$E$15:$E$266=$E92)*('Summary Calcs'!$F$15:$F$266=$G92)*(IF(OR(AND($B92=\"Non-Residential\",H$8=\"Residential\"),AND($B92=\"Residential\",$B92<>H$8),AND($D92=\"New Wind\",$G92<2014),AND($D92=\"Existing Wind\",$G92>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F92)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C92)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D92)),\"Wind\",$D92))*('Summary Calcs'!$E$15:$E$266=$E92)*('Summary Calcs'!$F$15:$F$266=$G92)*(IF(OR(AND($B92=\"Non-Residential\",I$8=\"Residential\"),AND($B92=\"Residential\",$B92<>I$8),AND($D92=\"New Wind\",$G92<2014),AND($D92=\"Existing Wind\",$G92>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F92)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C92)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D92)),\"Wind\",$D92))*('Summary Calcs'!$E$15:$E$266=$E92)*('Summary Calcs'!$F$15:$F$266=$G92)*(IF(OR(AND($B92=\"Non-Residential\",J$8=\"Residential\"),AND($B92=\"Residential\",$B92<>J$8),AND($D92=\"New Wind\",$G92<2014),AND($D92=\"Existing Wind\",$G92>2013)),0,1))))","v":0},{"$f":"IFERROR(H92+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C92)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D92)),\"Wind\",$D92))*('Public Tool Inputs'!$O$9:$O$104=E92)*('Public Tool Inputs'!$P$9:$P$104=G92))*I92+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C92)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D92)),\"Wind\",$D92))*('Public Tool Inputs'!$O$9:$O$104=E92)*('Public Tool Inputs'!$P$9:$P$104=G92))*J92,0)","v":0},null,"NVE South","Wind","Incentivized",2016,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2009,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2009,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2009]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F93)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C93)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D93)),\"Wind\",$D93))*('Summary Calcs'!$E$15:$E$266=$E93)*('Summary Calcs'!$F$15:$F$266=$G93)*(IF(OR(AND($B93=\"Non-Residential\",H$8=\"Residential\"),AND($B93=\"Residential\",$B93<>H$8),AND($D93=\"New Wind\",$G93<2014),AND($D93=\"Existing Wind\",$G93>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F93)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C93)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D93)),\"Wind\",$D93))*('Summary Calcs'!$E$15:$E$266=$E93)*('Summary Calcs'!$F$15:$F$266=$G93)*(IF(OR(AND($B93=\"Non-Residential\",I$8=\"Residential\"),AND($B93=\"Residential\",$B93<>I$8),AND($D93=\"New Wind\",$G93<2014),AND($D93=\"Existing Wind\",$G93>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F93)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C93)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D93)),\"Wind\",$D93))*('Summary Calcs'!$E$15:$E$266=$E93)*('Summary Calcs'!$F$15:$F$266=$G93)*(IF(OR(AND($B93=\"Non-Residential\",J$8=\"Residential\"),AND($B93=\"Residential\",$B93<>J$8),AND($D93=\"New Wind\",$G93<2014),AND($D93=\"Existing Wind\",$G93>2013)),0,1))))","v":0},{"$f":"IFERROR(H93+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C93)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D93)),\"Wind\",$D93))*('Public Tool Inputs'!$O$9:$O$104=E93)*('Public Tool Inputs'!$P$9:$P$104=G93))*I93+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C93)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D93)),\"Wind\",$D93))*('Public Tool Inputs'!$O$9:$O$104=E93)*('Public Tool Inputs'!$P$9:$P$104=G93))*J93,0)","v":0},null,"NVE North","PV","Non-Incentivized",2014,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2010,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2010,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2010]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F94)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C94)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D94)),\"Wind\",$D94))*('Summary Calcs'!$E$15:$E$266=$E94)*('Summary Calcs'!$F$15:$F$266=$G94)*(IF(OR(AND($B94=\"Non-Residential\",H$8=\"Residential\"),AND($B94=\"Residential\",$B94<>H$8),AND($D94=\"New Wind\",$G94<2014),AND($D94=\"Existing Wind\",$G94>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F94)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C94)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D94)),\"Wind\",$D94))*('Summary Calcs'!$E$15:$E$266=$E94)*('Summary Calcs'!$F$15:$F$266=$G94)*(IF(OR(AND($B94=\"Non-Residential\",I$8=\"Residential\"),AND($B94=\"Residential\",$B94<>I$8),AND($D94=\"New Wind\",$G94<2014),AND($D94=\"Existing Wind\",$G94>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F94)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C94)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D94)),\"Wind\",$D94))*('Summary Calcs'!$E$15:$E$266=$E94)*('Summary Calcs'!$F$15:$F$266=$G94)*(IF(OR(AND($B94=\"Non-Residential\",J$8=\"Residential\"),AND($B94=\"Residential\",$B94<>J$8),AND($D94=\"New Wind\",$G94<2014),AND($D94=\"Existing Wind\",$G94>2013)),0,1))))","v":0},{"$f":"IFERROR(H94+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C94)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D94)),\"Wind\",$D94))*('Public Tool Inputs'!$O$9:$O$104=E94)*('Public Tool Inputs'!$P$9:$P$104=G94))*I94+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C94)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D94)),\"Wind\",$D94))*('Public Tool Inputs'!$O$9:$O$104=E94)*('Public Tool Inputs'!$P$9:$P$104=G94))*J94,0)","v":0},null,"NVE North","PV","Non-Incentivized",2015,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2011,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2011,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2011]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F95)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C95)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D95)),\"Wind\",$D95))*('Summary Calcs'!$E$15:$E$266=$E95)*('Summary Calcs'!$F$15:$F$266=$G95)*(IF(OR(AND($B95=\"Non-Residential\",H$8=\"Residential\"),AND($B95=\"Residential\",$B95<>H$8),AND($D95=\"New Wind\",$G95<2014),AND($D95=\"Existing Wind\",$G95>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F95)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C95)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D95)),\"Wind\",$D95))*('Summary Calcs'!$E$15:$E$266=$E95)*('Summary Calcs'!$F$15:$F$266=$G95)*(IF(OR(AND($B95=\"Non-Residential\",I$8=\"Residential\"),AND($B95=\"Residential\",$B95<>I$8),AND($D95=\"New Wind\",$G95<2014),AND($D95=\"Existing Wind\",$G95>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F95)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C95)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D95)),\"Wind\",$D95))*('Summary Calcs'!$E$15:$E$266=$E95)*('Summary Calcs'!$F$15:$F$266=$G95)*(IF(OR(AND($B95=\"Non-Residential\",J$8=\"Residential\"),AND($B95=\"Residential\",$B95<>J$8),AND($D95=\"New Wind\",$G95<2014),AND($D95=\"Existing Wind\",$G95>2013)),0,1))))","v":0},{"$f":"IFERROR(H95+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C95)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D95)),\"Wind\",$D95))*('Public Tool Inputs'!$O$9:$O$104=E95)*('Public Tool Inputs'!$P$9:$P$104=G95))*I95+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C95)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D95)),\"Wind\",$D95))*('Public Tool Inputs'!$O$9:$O$104=E95)*('Public Tool Inputs'!$P$9:$P$104=G95))*J95,0)","v":0},null,"NVE North","PV","Non-Incentivized",2016,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2012,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2012,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2012]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F96)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C96)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D96)),\"Wind\",$D96))*('Summary Calcs'!$E$15:$E$266=$E96)*('Summary Calcs'!$F$15:$F$266=$G96)*(IF(OR(AND($B96=\"Non-Residential\",H$8=\"Residential\"),AND($B96=\"Residential\",$B96<>H$8),AND($D96=\"New Wind\",$G96<2014),AND($D96=\"Existing Wind\",$G96>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F96)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C96)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D96)),\"Wind\",$D96))*('Summary Calcs'!$E$15:$E$266=$E96)*('Summary Calcs'!$F$15:$F$266=$G96)*(IF(OR(AND($B96=\"Non-Residential\",I$8=\"Residential\"),AND($B96=\"Residential\",$B96<>I$8),AND($D96=\"New Wind\",$G96<2014),AND($D96=\"Existing Wind\",$G96>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F96)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C96)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D96)),\"Wind\",$D96))*('Summary Calcs'!$E$15:$E$266=$E96)*('Summary Calcs'!$F$15:$F$266=$G96)*(IF(OR(AND($B96=\"Non-Residential\",J$8=\"Residential\"),AND($B96=\"Residential\",$B96<>J$8),AND($D96=\"New Wind\",$G96<2014),AND($D96=\"Existing Wind\",$G96>2013)),0,1))))","v":0},{"$f":"IFERROR(H96+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C96)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D96)),\"Wind\",$D96))*('Public Tool Inputs'!$O$9:$O$104=E96)*('Public Tool Inputs'!$P$9:$P$104=G96))*I96+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C96)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D96)),\"Wind\",$D96))*('Public Tool Inputs'!$O$9:$O$104=E96)*('Public Tool Inputs'!$P$9:$P$104=G96))*J96,0)","v":0},null,"NVE South","PV","Non-Incentivized",2014,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2013,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2013,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2013]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F97)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C97)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D97)),\"Wind\",$D97))*('Summary Calcs'!$E$15:$E$266=$E97)*('Summary Calcs'!$F$15:$F$266=$G97)*(IF(OR(AND($B97=\"Non-Residential\",H$8=\"Residential\"),AND($B97=\"Residential\",$B97<>H$8),AND($D97=\"New Wind\",$G97<2014),AND($D97=\"Existing Wind\",$G97>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F97)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C97)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D97)),\"Wind\",$D97))*('Summary Calcs'!$E$15:$E$266=$E97)*('Summary Calcs'!$F$15:$F$266=$G97)*(IF(OR(AND($B97=\"Non-Residential\",I$8=\"Residential\"),AND($B97=\"Residential\",$B97<>I$8),AND($D97=\"New Wind\",$G97<2014),AND($D97=\"Existing Wind\",$G97>2013)),0,1))))","v":35.304227348585215},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F97)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C97)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D97)),\"Wind\",$D97))*('Summary Calcs'!$E$15:$E$266=$E97)*('Summary Calcs'!$F$15:$F$266=$G97)*(IF(OR(AND($B97=\"Non-Residential\",J$8=\"Residential\"),AND($B97=\"Residential\",$B97<>J$8),AND($D97=\"New Wind\",$G97<2014),AND($D97=\"Existing Wind\",$G97>2013)),0,1))))","v":35.304227348585215},{"$f":"IFERROR(H97+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C97)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D97)),\"Wind\",$D97))*('Public Tool Inputs'!$O$9:$O$104=E97)*('Public Tool Inputs'!$P$9:$P$104=G97))*I97+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C97)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D97)),\"Wind\",$D97))*('Public Tool Inputs'!$O$9:$O$104=E97)*('Public Tool Inputs'!$P$9:$P$104=G97))*J97,0)","v":35.304227348585215},null,"NVE South","PV","Non-Incentivized",2015,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2014,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2014,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2014]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F98)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C98)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D98)),\"Wind\",$D98))*('Summary Calcs'!$E$15:$E$266=$E98)*('Summary Calcs'!$F$15:$F$266=$G98)*(IF(OR(AND($B98=\"Non-Residential\",H$8=\"Residential\"),AND($B98=\"Residential\",$B98<>H$8),AND($D98=\"New Wind\",$G98<2014),AND($D98=\"Existing Wind\",$G98>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F98)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C98)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D98)),\"Wind\",$D98))*('Summary Calcs'!$E$15:$E$266=$E98)*('Summary Calcs'!$F$15:$F$266=$G98)*(IF(OR(AND($B98=\"Non-Residential\",I$8=\"Residential\"),AND($B98=\"Residential\",$B98<>I$8),AND($D98=\"New Wind\",$G98<2014),AND($D98=\"Existing Wind\",$G98>2013)),0,1))))","v":35.982553018390028},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F98)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C98)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D98)),\"Wind\",$D98))*('Summary Calcs'!$E$15:$E$266=$E98)*('Summary Calcs'!$F$15:$F$266=$G98)*(IF(OR(AND($B98=\"Non-Residential\",J$8=\"Residential\"),AND($B98=\"Residential\",$B98<>J$8),AND($D98=\"New Wind\",$G98<2014),AND($D98=\"Existing Wind\",$G98>2013)),0,1))))","v":35.982553018390028},{"$f":"IFERROR(H98+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C98)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D98)),\"Wind\",$D98))*('Public Tool Inputs'!$O$9:$O$104=E98)*('Public Tool Inputs'!$P$9:$P$104=G98))*I98+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C98)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D98)),\"Wind\",$D98))*('Public Tool Inputs'!$O$9:$O$104=E98)*('Public Tool Inputs'!$P$9:$P$104=G98))*J98,0)","v":35.982553018390028},null,"NVE South","PV","Non-Incentivized",2016,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2015,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2015,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2015]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F99)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C99)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D99)),\"Wind\",$D99))*('Summary Calcs'!$E$15:$E$266=$E99)*('Summary Calcs'!$F$15:$F$266=$G99)*(IF(OR(AND($B99=\"Non-Residential\",H$8=\"Residential\"),AND($B99=\"Residential\",$B99<>H$8),AND($D99=\"New Wind\",$G99<2014),AND($D99=\"Existing Wind\",$G99>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F99)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C99)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D99)),\"Wind\",$D99))*('Summary Calcs'!$E$15:$E$266=$E99)*('Summary Calcs'!$F$15:$F$266=$G99)*(IF(OR(AND($B99=\"Non-Residential\",I$8=\"Residential\"),AND($B99=\"Residential\",$B99<>I$8),AND($D99=\"New Wind\",$G99<2014),AND($D99=\"Existing Wind\",$G99>2013)),0,1))))","v":36.702204078757831},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F99)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C99)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D99)),\"Wind\",$D99))*('Summary Calcs'!$E$15:$E$266=$E99)*('Summary Calcs'!$F$15:$F$266=$G99)*(IF(OR(AND($B99=\"Non-Residential\",J$8=\"Residential\"),AND($B99=\"Residential\",$B99<>J$8),AND($D99=\"New Wind\",$G99<2014),AND($D99=\"Existing Wind\",$G99>2013)),0,1))))","v":36.702204078757831},{"$f":"IFERROR(H99+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C99)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D99)),\"Wind\",$D99))*('Public Tool Inputs'!$O$9:$O$104=E99)*('Public Tool Inputs'!$P$9:$P$104=G99))*I99+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C99)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D99)),\"Wind\",$D99))*('Public Tool Inputs'!$O$9:$O$104=E99)*('Public Tool Inputs'!$P$9:$P$104=G99))*J99,0)","v":36.702204078757831},null,"NVE North","Wind","Non-Incentivized",2014,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","O&M",2016,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2016,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","O&M",2016]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F100)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C100)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D100)),\"Wind\",$D100))*('Summary Calcs'!$E$15:$E$266=$E100)*('Summary Calcs'!$F$15:$F$266=$G100)*(IF(OR(AND($B100=\"Non-Residential\",H$8=\"Residential\"),AND($B100=\"Residential\",$B100<>H$8),AND($D100=\"New Wind\",$G100<2014),AND($D100=\"Existing Wind\",$G100>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F100)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C100)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D100)),\"Wind\",$D100))*('Summary Calcs'!$E$15:$E$266=$E100)*('Summary Calcs'!$F$15:$F$266=$G100)*(IF(OR(AND($B100=\"Non-Residential\",I$8=\"Residential\"),AND($B100=\"Residential\",$B100<>I$8),AND($D100=\"New Wind\",$G100<2014),AND($D100=\"Existing Wind\",$G100>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F100)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C100)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D100)),\"Wind\",$D100))*('Summary Calcs'!$E$15:$E$266=$E100)*('Summary Calcs'!$F$15:$F$266=$G100)*(IF(OR(AND($B100=\"Non-Residential\",J$8=\"Residential\"),AND($B100=\"Residential\",$B100<>J$8),AND($D100=\"New Wind\",$G100<2014),AND($D100=\"Existing Wind\",$G100>2013)),0,1))))","v":0},{"$f":"IFERROR(H100+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C100)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D100)),\"Wind\",$D100))*('Public Tool Inputs'!$O$9:$O$104=E100)*('Public Tool Inputs'!$P$9:$P$104=G100))*I100+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C100)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D100)),\"Wind\",$D100))*('Public Tool Inputs'!$O$9:$O$104=E100)*('Public Tool Inputs'!$P$9:$P$104=G100))*J100,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2015,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F101)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C101)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D101)),\"Wind\",$D101))*('Summary Calcs'!$E$15:$E$266=$E101)*('Summary Calcs'!$F$15:$F$266=$G101)*(IF(OR(AND($B101=\"Non-Residential\",H$8=\"Residential\"),AND($B101=\"Residential\",$B101<>H$8),AND($D101=\"New Wind\",$G101<2014),AND($D101=\"Existing Wind\",$G101>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F101)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C101)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D101)),\"Wind\",$D101))*('Summary Calcs'!$E$15:$E$266=$E101)*('Summary Calcs'!$F$15:$F$266=$G101)*(IF(OR(AND($B101=\"Non-Residential\",I$8=\"Residential\"),AND($B101=\"Residential\",$B101<>I$8),AND($D101=\"New Wind\",$G101<2014),AND($D101=\"Existing Wind\",$G101>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F101)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C101)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D101)),\"Wind\",$D101))*('Summary Calcs'!$E$15:$E$266=$E101)*('Summary Calcs'!$F$15:$F$266=$G101)*(IF(OR(AND($B101=\"Non-Residential\",J$8=\"Residential\"),AND($B101=\"Residential\",$B101<>J$8),AND($D101=\"New Wind\",$G101<2014),AND($D101=\"Existing Wind\",$G101>2013)),0,1))))","v":0},{"$f":"IFERROR(H101+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C101)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D101)),\"Wind\",$D101))*('Public Tool Inputs'!$O$9:$O$104=E101)*('Public Tool Inputs'!$P$9:$P$104=G101))*I101+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C101)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D101)),\"Wind\",$D101))*('Public Tool Inputs'!$O$9:$O$104=E101)*('Public Tool Inputs'!$P$9:$P$104=G101))*J101,0)","v":0},null,"NVE North","Wind","Non-Incentivized",2016,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F102)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C102)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D102)),\"Wind\",$D102))*('Summary Calcs'!$E$15:$E$266=$E102)*('Summary Calcs'!$F$15:$F$266=$G102)*(IF(OR(AND($B102=\"Non-Residential\",H$8=\"Residential\"),AND($B102=\"Residential\",$B102<>H$8),AND($D102=\"New Wind\",$G102<2014),AND($D102=\"Existing Wind\",$G102>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F102)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C102)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D102)),\"Wind\",$D102))*('Summary Calcs'!$E$15:$E$266=$E102)*('Summary Calcs'!$F$15:$F$266=$G102)*(IF(OR(AND($B102=\"Non-Residential\",I$8=\"Residential\"),AND($B102=\"Residential\",$B102<>I$8),AND($D102=\"New Wind\",$G102<2014),AND($D102=\"Existing Wind\",$G102>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F102)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C102)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D102)),\"Wind\",$D102))*('Summary Calcs'!$E$15:$E$266=$E102)*('Summary Calcs'!$F$15:$F$266=$G102)*(IF(OR(AND($B102=\"Non-Residential\",J$8=\"Residential\"),AND($B102=\"Residential\",$B102<>J$8),AND($D102=\"New Wind\",$G102<2014),AND($D102=\"Existing Wind\",$G102>2013)),0,1))))","v":0},{"$f":"IFERROR(H102+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C102)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D102)),\"Wind\",$D102))*('Public Tool Inputs'!$O$9:$O$104=E102)*('Public Tool Inputs'!$P$9:$P$104=G102))*I102+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C102)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D102)),\"Wind\",$D102))*('Public Tool Inputs'!$O$9:$O$104=E102)*('Public Tool Inputs'!$P$9:$P$104=G102))*J102,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2014,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F103)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C103)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D103)),\"Wind\",$D103))*('Summary Calcs'!$E$15:$E$266=$E103)*('Summary Calcs'!$F$15:$F$266=$G103)*(IF(OR(AND($B103=\"Non-Residential\",H$8=\"Residential\"),AND($B103=\"Residential\",$B103<>H$8),AND($D103=\"New Wind\",$G103<2014),AND($D103=\"Existing Wind\",$G103>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F103)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C103)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D103)),\"Wind\",$D103))*('Summary Calcs'!$E$15:$E$266=$E103)*('Summary Calcs'!$F$15:$F$266=$G103)*(IF(OR(AND($B103=\"Non-Residential\",I$8=\"Residential\"),AND($B103=\"Residential\",$B103<>I$8),AND($D103=\"New Wind\",$G103<2014),AND($D103=\"Existing Wind\",$G103>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F103)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C103)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D103)),\"Wind\",$D103))*('Summary Calcs'!$E$15:$E$266=$E103)*('Summary Calcs'!$F$15:$F$266=$G103)*(IF(OR(AND($B103=\"Non-Residential\",J$8=\"Residential\"),AND($B103=\"Residential\",$B103<>J$8),AND($D103=\"New Wind\",$G103<2014),AND($D103=\"Existing Wind\",$G103>2013)),0,1))))","v":0},{"$f":"IFERROR(H103+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C103)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D103)),\"Wind\",$D103))*('Public Tool Inputs'!$O$9:$O$104=E103)*('Public Tool Inputs'!$P$9:$P$104=G103))*I103+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C103)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D103)),\"Wind\",$D103))*('Public Tool Inputs'!$O$9:$O$104=E103)*('Public Tool Inputs'!$P$9:$P$104=G103))*J103,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2015,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F104)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C104)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D104)),\"Wind\",$D104))*('Summary Calcs'!$E$15:$E$266=$E104)*('Summary Calcs'!$F$15:$F$266=$G104)*(IF(OR(AND($B104=\"Non-Residential\",H$8=\"Residential\"),AND($B104=\"Residential\",$B104<>H$8),AND($D104=\"New Wind\",$G104<2014),AND($D104=\"Existing Wind\",$G104>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F104)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C104)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D104)),\"Wind\",$D104))*('Summary Calcs'!$E$15:$E$266=$E104)*('Summary Calcs'!$F$15:$F$266=$G104)*(IF(OR(AND($B104=\"Non-Residential\",I$8=\"Residential\"),AND($B104=\"Residential\",$B104<>I$8),AND($D104=\"New Wind\",$G104<2014),AND($D104=\"Existing Wind\",$G104>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F104)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C104)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D104)),\"Wind\",$D104))*('Summary Calcs'!$E$15:$E$266=$E104)*('Summary Calcs'!$F$15:$F$266=$G104)*(IF(OR(AND($B104=\"Non-Residential\",J$8=\"Residential\"),AND($B104=\"Residential\",$B104<>J$8),AND($D104=\"New Wind\",$G104<2014),AND($D104=\"Existing Wind\",$G104>2013)),0,1))))","v":0},{"$f":"IFERROR(H104+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C104)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D104)),\"Wind\",$D104))*('Public Tool Inputs'!$O$9:$O$104=E104)*('Public Tool Inputs'!$P$9:$P$104=G104))*I104+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C104)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D104)),\"Wind\",$D104))*('Public Tool Inputs'!$O$9:$O$104=E104)*('Public Tool Inputs'!$P$9:$P$104=G104))*J104,0)","v":0},null,"NVE South","Wind","Non-Incentivized",2016,0.5,0.5,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F105)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C105)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D105)),\"Wind\",$D105))*('Summary Calcs'!$E$15:$E$266=$E105)*('Summary Calcs'!$F$15:$F$266=$G105)*(IF(OR(AND($B105=\"Non-Residential\",H$8=\"Residential\"),AND($B105=\"Residential\",$B105<>H$8),AND($D105=\"New Wind\",$G105<2014),AND($D105=\"Existing Wind\",$G105>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F105)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C105)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D105)),\"Wind\",$D105))*('Summary Calcs'!$E$15:$E$266=$E105)*('Summary Calcs'!$F$15:$F$266=$G105)*(IF(OR(AND($B105=\"Non-Residential\",I$8=\"Residential\"),AND($B105=\"Residential\",$B105<>I$8),AND($D105=\"New Wind\",$G105<2014),AND($D105=\"Existing Wind\",$G105>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F105)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C105)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D105)),\"Wind\",$D105))*('Summary Calcs'!$E$15:$E$266=$E105)*('Summary Calcs'!$F$15:$F$266=$G105)*(IF(OR(AND($B105=\"Non-Residential\",J$8=\"Residential\"),AND($B105=\"Residential\",$B105<>J$8),AND($D105=\"New Wind\",$G105<2014),AND($D105=\"Existing Wind\",$G105>2013)),0,1))))","v":0},{"$f":"IFERROR(H105+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C105)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D105)),\"Wind\",$D105))*('Public Tool Inputs'!$O$9:$O$104=E105)*('Public Tool Inputs'!$P$9:$P$104=G105))*I105+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C105)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D105)),\"Wind\",$D105))*('Public Tool Inputs'!$O$9:$O$104=E105)*('Public Tool Inputs'!$P$9:$P$104=G105))*J105,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F106)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C106)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D106)),\"Wind\",$D106))*('Summary Calcs'!$E$15:$E$266=$E106)*('Summary Calcs'!$F$15:$F$266=$G106)*(IF(OR(AND($B106=\"Non-Residential\",H$8=\"Residential\"),AND($B106=\"Residential\",$B106<>H$8),AND($D106=\"New Wind\",$G106<2014),AND($D106=\"Existing Wind\",$G106>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F106)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C106)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D106)),\"Wind\",$D106))*('Summary Calcs'!$E$15:$E$266=$E106)*('Summary Calcs'!$F$15:$F$266=$G106)*(IF(OR(AND($B106=\"Non-Residential\",I$8=\"Residential\"),AND($B106=\"Residential\",$B106<>I$8),AND($D106=\"New Wind\",$G106<2014),AND($D106=\"Existing Wind\",$G106>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F106)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C106)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D106)),\"Wind\",$D106))*('Summary Calcs'!$E$15:$E$266=$E106)*('Summary Calcs'!$F$15:$F$266=$G106)*(IF(OR(AND($B106=\"Non-Residential\",J$8=\"Residential\"),AND($B106=\"Residential\",$B106<>J$8),AND($D106=\"New Wind\",$G106<2014),AND($D106=\"Existing Wind\",$G106>2013)),0,1))))","v":0},{"$f":"IFERROR(H106+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C106)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D106)),\"Wind\",$D106))*('Public Tool Inputs'!$O$9:$O$104=E106)*('Public Tool Inputs'!$P$9:$P$104=G106))*I106+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C106)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D106)),\"Wind\",$D106))*('Public Tool Inputs'!$O$9:$O$104=E106)*('Public Tool Inputs'!$P$9:$P$104=G106))*J106,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F107)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C107)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D107)),\"Wind\",$D107))*('Summary Calcs'!$E$15:$E$266=$E107)*('Summary Calcs'!$F$15:$F$266=$G107)*(IF(OR(AND($B107=\"Non-Residential\",H$8=\"Residential\"),AND($B107=\"Residential\",$B107<>H$8),AND($D107=\"New Wind\",$G107<2014),AND($D107=\"Existing Wind\",$G107>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F107)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C107)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D107)),\"Wind\",$D107))*('Summary Calcs'!$E$15:$E$266=$E107)*('Summary Calcs'!$F$15:$F$266=$G107)*(IF(OR(AND($B107=\"Non-Residential\",I$8=\"Residential\"),AND($B107=\"Residential\",$B107<>I$8),AND($D107=\"New Wind\",$G107<2014),AND($D107=\"Existing Wind\",$G107>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F107)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C107)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D107)),\"Wind\",$D107))*('Summary Calcs'!$E$15:$E$266=$E107)*('Summary Calcs'!$F$15:$F$266=$G107)*(IF(OR(AND($B107=\"Non-Residential\",J$8=\"Residential\"),AND($B107=\"Residential\",$B107<>J$8),AND($D107=\"New Wind\",$G107<2014),AND($D107=\"Existing Wind\",$G107>2013)),0,1))))","v":0},{"$f":"IFERROR(H107+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C107)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D107)),\"Wind\",$D107))*('Public Tool Inputs'!$O$9:$O$104=E107)*('Public Tool Inputs'!$P$9:$P$104=G107))*I107+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C107)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D107)),\"Wind\",$D107))*('Public Tool Inputs'!$O$9:$O$104=E107)*('Public Tool Inputs'!$P$9:$P$104=G107))*J107,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F108)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C108)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D108)),\"Wind\",$D108))*('Summary Calcs'!$E$15:$E$266=$E108)*('Summary Calcs'!$F$15:$F$266=$G108)*(IF(OR(AND($B108=\"Non-Residential\",H$8=\"Residential\"),AND($B108=\"Residential\",$B108<>H$8),AND($D108=\"New Wind\",$G108<2014),AND($D108=\"Existing Wind\",$G108>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F108)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C108)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D108)),\"Wind\",$D108))*('Summary Calcs'!$E$15:$E$266=$E108)*('Summary Calcs'!$F$15:$F$266=$G108)*(IF(OR(AND($B108=\"Non-Residential\",I$8=\"Residential\"),AND($B108=\"Residential\",$B108<>I$8),AND($D108=\"New Wind\",$G108<2014),AND($D108=\"Existing Wind\",$G108>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F108)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C108)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D108)),\"Wind\",$D108))*('Summary Calcs'!$E$15:$E$266=$E108)*('Summary Calcs'!$F$15:$F$266=$G108)*(IF(OR(AND($B108=\"Non-Residential\",J$8=\"Residential\"),AND($B108=\"Residential\",$B108<>J$8),AND($D108=\"New Wind\",$G108<2014),AND($D108=\"Existing Wind\",$G108>2013)),0,1))))","v":0},{"$f":"IFERROR(H108+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C108)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D108)),\"Wind\",$D108))*('Public Tool Inputs'!$O$9:$O$104=E108)*('Public Tool Inputs'!$P$9:$P$104=G108))*I108+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C108)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D108)),\"Wind\",$D108))*('Public Tool Inputs'!$O$9:$O$104=E108)*('Public Tool Inputs'!$P$9:$P$104=G108))*J108,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F109)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C109)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D109)),\"Wind\",$D109))*('Summary Calcs'!$E$15:$E$266=$E109)*('Summary Calcs'!$F$15:$F$266=$G109)*(IF(OR(AND($B109=\"Non-Residential\",H$8=\"Residential\"),AND($B109=\"Residential\",$B109<>H$8),AND($D109=\"New Wind\",$G109<2014),AND($D109=\"Existing Wind\",$G109>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F109)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C109)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D109)),\"Wind\",$D109))*('Summary Calcs'!$E$15:$E$266=$E109)*('Summary Calcs'!$F$15:$F$266=$G109)*(IF(OR(AND($B109=\"Non-Residential\",I$8=\"Residential\"),AND($B109=\"Residential\",$B109<>I$8),AND($D109=\"New Wind\",$G109<2014),AND($D109=\"Existing Wind\",$G109>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F109)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C109)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D109)),\"Wind\",$D109))*('Summary Calcs'!$E$15:$E$266=$E109)*('Summary Calcs'!$F$15:$F$266=$G109)*(IF(OR(AND($B109=\"Non-Residential\",J$8=\"Residential\"),AND($B109=\"Residential\",$B109<>J$8),AND($D109=\"New Wind\",$G109<2014),AND($D109=\"Existing Wind\",$G109>2013)),0,1))))","v":0},{"$f":"IFERROR(H109+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C109)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D109)),\"Wind\",$D109))*('Public Tool Inputs'!$O$9:$O$104=E109)*('Public Tool Inputs'!$P$9:$P$104=G109))*I109+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C109)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D109)),\"Wind\",$D109))*('Public Tool Inputs'!$O$9:$O$104=E109)*('Public Tool Inputs'!$P$9:$P$104=G109))*J109,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F110)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C110)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D110)),\"Wind\",$D110))*('Summary Calcs'!$E$15:$E$266=$E110)*('Summary Calcs'!$F$15:$F$266=$G110)*(IF(OR(AND($B110=\"Non-Residential\",H$8=\"Residential\"),AND($B110=\"Residential\",$B110<>H$8),AND($D110=\"New Wind\",$G110<2014),AND($D110=\"Existing Wind\",$G110>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F110)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C110)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D110)),\"Wind\",$D110))*('Summary Calcs'!$E$15:$E$266=$E110)*('Summary Calcs'!$F$15:$F$266=$G110)*(IF(OR(AND($B110=\"Non-Residential\",I$8=\"Residential\"),AND($B110=\"Residential\",$B110<>I$8),AND($D110=\"New Wind\",$G110<2014),AND($D110=\"Existing Wind\",$G110>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F110)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C110)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D110)),\"Wind\",$D110))*('Summary Calcs'!$E$15:$E$266=$E110)*('Summary Calcs'!$F$15:$F$266=$G110)*(IF(OR(AND($B110=\"Non-Residential\",J$8=\"Residential\"),AND($B110=\"Residential\",$B110<>J$8),AND($D110=\"New Wind\",$G110<2014),AND($D110=\"Existing Wind\",$G110>2013)),0,1))))","v":0},{"$f":"IFERROR(H110+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C110)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D110)),\"Wind\",$D110))*('Public Tool Inputs'!$O$9:$O$104=E110)*('Public Tool Inputs'!$P$9:$P$104=G110))*I110+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C110)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D110)),\"Wind\",$D110))*('Public Tool Inputs'!$O$9:$O$104=E110)*('Public Tool Inputs'!$P$9:$P$104=G110))*J110,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F111)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C111)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D111)),\"Wind\",$D111))*('Summary Calcs'!$E$15:$E$266=$E111)*('Summary Calcs'!$F$15:$F$266=$G111)*(IF(OR(AND($B111=\"Non-Residential\",H$8=\"Residential\"),AND($B111=\"Residential\",$B111<>H$8),AND($D111=\"New Wind\",$G111<2014),AND($D111=\"Existing Wind\",$G111>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F111)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C111)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D111)),\"Wind\",$D111))*('Summary Calcs'!$E$15:$E$266=$E111)*('Summary Calcs'!$F$15:$F$266=$G111)*(IF(OR(AND($B111=\"Non-Residential\",I$8=\"Residential\"),AND($B111=\"Residential\",$B111<>I$8),AND($D111=\"New Wind\",$G111<2014),AND($D111=\"Existing Wind\",$G111>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F111)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C111)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D111)),\"Wind\",$D111))*('Summary Calcs'!$E$15:$E$266=$E111)*('Summary Calcs'!$F$15:$F$266=$G111)*(IF(OR(AND($B111=\"Non-Residential\",J$8=\"Residential\"),AND($B111=\"Residential\",$B111<>J$8),AND($D111=\"New Wind\",$G111<2014),AND($D111=\"Existing Wind\",$G111>2013)),0,1))))","v":0},{"$f":"IFERROR(H111+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C111)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D111)),\"Wind\",$D111))*('Public Tool Inputs'!$O$9:$O$104=E111)*('Public Tool Inputs'!$P$9:$P$104=G111))*I111+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C111)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D111)),\"Wind\",$D111))*('Public Tool Inputs'!$O$9:$O$104=E111)*('Public Tool Inputs'!$P$9:$P$104=G111))*J111,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F112)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C112)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D112)),\"Wind\",$D112))*('Summary Calcs'!$E$15:$E$266=$E112)*('Summary Calcs'!$F$15:$F$266=$G112)*(IF(OR(AND($B112=\"Non-Residential\",H$8=\"Residential\"),AND($B112=\"Residential\",$B112<>H$8),AND($D112=\"New Wind\",$G112<2014),AND($D112=\"Existing Wind\",$G112>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F112)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C112)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D112)),\"Wind\",$D112))*('Summary Calcs'!$E$15:$E$266=$E112)*('Summary Calcs'!$F$15:$F$266=$G112)*(IF(OR(AND($B112=\"Non-Residential\",I$8=\"Residential\"),AND($B112=\"Residential\",$B112<>I$8),AND($D112=\"New Wind\",$G112<2014),AND($D112=\"Existing Wind\",$G112>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F112)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C112)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D112)),\"Wind\",$D112))*('Summary Calcs'!$E$15:$E$266=$E112)*('Summary Calcs'!$F$15:$F$266=$G112)*(IF(OR(AND($B112=\"Non-Residential\",J$8=\"Residential\"),AND($B112=\"Residential\",$B112<>J$8),AND($D112=\"New Wind\",$G112<2014),AND($D112=\"Existing Wind\",$G112>2013)),0,1))))","v":0},{"$f":"IFERROR(H112+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C112)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D112)),\"Wind\",$D112))*('Public Tool Inputs'!$O$9:$O$104=E112)*('Public Tool Inputs'!$P$9:$P$104=G112))*I112+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C112)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D112)),\"Wind\",$D112))*('Public Tool Inputs'!$O$9:$O$104=E112)*('Public Tool Inputs'!$P$9:$P$104=G112))*J112,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F113)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C113)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D113)),\"Wind\",$D113))*('Summary Calcs'!$E$15:$E$266=$E113)*('Summary Calcs'!$F$15:$F$266=$G113)*(IF(OR(AND($B113=\"Non-Residential\",H$8=\"Residential\"),AND($B113=\"Residential\",$B113<>H$8),AND($D113=\"New Wind\",$G113<2014),AND($D113=\"Existing Wind\",$G113>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F113)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C113)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D113)),\"Wind\",$D113))*('Summary Calcs'!$E$15:$E$266=$E113)*('Summary Calcs'!$F$15:$F$266=$G113)*(IF(OR(AND($B113=\"Non-Residential\",I$8=\"Residential\"),AND($B113=\"Residential\",$B113<>I$8),AND($D113=\"New Wind\",$G113<2014),AND($D113=\"Existing Wind\",$G113>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F113)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C113)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D113)),\"Wind\",$D113))*('Summary Calcs'!$E$15:$E$266=$E113)*('Summary Calcs'!$F$15:$F$266=$G113)*(IF(OR(AND($B113=\"Non-Residential\",J$8=\"Residential\"),AND($B113=\"Residential\",$B113<>J$8),AND($D113=\"New Wind\",$G113<2014),AND($D113=\"Existing Wind\",$G113>2013)),0,1))))","v":0},{"$f":"IFERROR(H113+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C113)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D113)),\"Wind\",$D113))*('Public Tool Inputs'!$O$9:$O$104=E113)*('Public Tool Inputs'!$P$9:$P$104=G113))*I113+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C113)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D113)),\"Wind\",$D113))*('Public Tool Inputs'!$O$9:$O$104=E113)*('Public Tool Inputs'!$P$9:$P$104=G113))*J113,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2004,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2004,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2004]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F114)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C114)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D114)),\"Wind\",$D114))*('Summary Calcs'!$E$15:$E$266=$E114)*('Summary Calcs'!$F$15:$F$266=$G114)*(IF(OR(AND($B114=\"Non-Residential\",H$8=\"Residential\"),AND($B114=\"Residential\",$B114<>H$8),AND($D114=\"New Wind\",$G114<2014),AND($D114=\"Existing Wind\",$G114>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F114)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C114)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D114)),\"Wind\",$D114))*('Summary Calcs'!$E$15:$E$266=$E114)*('Summary Calcs'!$F$15:$F$266=$G114)*(IF(OR(AND($B114=\"Non-Residential\",I$8=\"Residential\"),AND($B114=\"Residential\",$B114<>I$8),AND($D114=\"New Wind\",$G114<2014),AND($D114=\"Existing Wind\",$G114>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F114)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C114)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D114)),\"Wind\",$D114))*('Summary Calcs'!$E$15:$E$266=$E114)*('Summary Calcs'!$F$15:$F$266=$G114)*(IF(OR(AND($B114=\"Non-Residential\",J$8=\"Residential\"),AND($B114=\"Residential\",$B114<>J$8),AND($D114=\"New Wind\",$G114<2014),AND($D114=\"Existing Wind\",$G114>2013)),0,1))))","v":0},{"$f":"IFERROR(H114+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C114)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D114)),\"Wind\",$D114))*('Public Tool Inputs'!$O$9:$O$104=E114)*('Public Tool Inputs'!$P$9:$P$104=G114))*I114+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C114)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D114)),\"Wind\",$D114))*('Public Tool Inputs'!$O$9:$O$104=E114)*('Public Tool Inputs'!$P$9:$P$104=G114))*J114,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2005,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2005,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2005]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F115)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C115)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D115)),\"Wind\",$D115))*('Summary Calcs'!$E$15:$E$266=$E115)*('Summary Calcs'!$F$15:$F$266=$G115)*(IF(OR(AND($B115=\"Non-Residential\",H$8=\"Residential\"),AND($B115=\"Residential\",$B115<>H$8),AND($D115=\"New Wind\",$G115<2014),AND($D115=\"Existing Wind\",$G115>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F115)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C115)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D115)),\"Wind\",$D115))*('Summary Calcs'!$E$15:$E$266=$E115)*('Summary Calcs'!$F$15:$F$266=$G115)*(IF(OR(AND($B115=\"Non-Residential\",I$8=\"Residential\"),AND($B115=\"Residential\",$B115<>I$8),AND($D115=\"New Wind\",$G115<2014),AND($D115=\"Existing Wind\",$G115>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F115)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C115)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D115)),\"Wind\",$D115))*('Summary Calcs'!$E$15:$E$266=$E115)*('Summary Calcs'!$F$15:$F$266=$G115)*(IF(OR(AND($B115=\"Non-Residential\",J$8=\"Residential\"),AND($B115=\"Residential\",$B115<>J$8),AND($D115=\"New Wind\",$G115<2014),AND($D115=\"Existing Wind\",$G115>2013)),0,1))))","v":0},{"$f":"IFERROR(H115+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C115)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D115)),\"Wind\",$D115))*('Public Tool Inputs'!$O$9:$O$104=E115)*('Public Tool Inputs'!$P$9:$P$104=G115))*I115+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C115)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D115)),\"Wind\",$D115))*('Public Tool Inputs'!$O$9:$O$104=E115)*('Public Tool Inputs'!$P$9:$P$104=G115))*J115,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2006,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2006,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2006]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F116)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C116)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D116)),\"Wind\",$D116))*('Summary Calcs'!$E$15:$E$266=$E116)*('Summary Calcs'!$F$15:$F$266=$G116)*(IF(OR(AND($B116=\"Non-Residential\",H$8=\"Residential\"),AND($B116=\"Residential\",$B116<>H$8),AND($D116=\"New Wind\",$G116<2014),AND($D116=\"Existing Wind\",$G116>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F116)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C116)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D116)),\"Wind\",$D116))*('Summary Calcs'!$E$15:$E$266=$E116)*('Summary Calcs'!$F$15:$F$266=$G116)*(IF(OR(AND($B116=\"Non-Residential\",I$8=\"Residential\"),AND($B116=\"Residential\",$B116<>I$8),AND($D116=\"New Wind\",$G116<2014),AND($D116=\"Existing Wind\",$G116>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F116)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C116)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D116)),\"Wind\",$D116))*('Summary Calcs'!$E$15:$E$266=$E116)*('Summary Calcs'!$F$15:$F$266=$G116)*(IF(OR(AND($B116=\"Non-Residential\",J$8=\"Residential\"),AND($B116=\"Residential\",$B116<>J$8),AND($D116=\"New Wind\",$G116<2014),AND($D116=\"Existing Wind\",$G116>2013)),0,1))))","v":0},{"$f":"IFERROR(H116+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C116)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D116)),\"Wind\",$D116))*('Public Tool Inputs'!$O$9:$O$104=E116)*('Public Tool Inputs'!$P$9:$P$104=G116))*I116+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C116)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D116)),\"Wind\",$D116))*('Public Tool Inputs'!$O$9:$O$104=E116)*('Public Tool Inputs'!$P$9:$P$104=G116))*J116,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2007,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2007,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2007]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F117)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C117)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D117)),\"Wind\",$D117))*('Summary Calcs'!$E$15:$E$266=$E117)*('Summary Calcs'!$F$15:$F$266=$G117)*(IF(OR(AND($B117=\"Non-Residential\",H$8=\"Residential\"),AND($B117=\"Residential\",$B117<>H$8),AND($D117=\"New Wind\",$G117<2014),AND($D117=\"Existing Wind\",$G117>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F117)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C117)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D117)),\"Wind\",$D117))*('Summary Calcs'!$E$15:$E$266=$E117)*('Summary Calcs'!$F$15:$F$266=$G117)*(IF(OR(AND($B117=\"Non-Residential\",I$8=\"Residential\"),AND($B117=\"Residential\",$B117<>I$8),AND($D117=\"New Wind\",$G117<2014),AND($D117=\"Existing Wind\",$G117>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F117)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C117)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D117)),\"Wind\",$D117))*('Summary Calcs'!$E$15:$E$266=$E117)*('Summary Calcs'!$F$15:$F$266=$G117)*(IF(OR(AND($B117=\"Non-Residential\",J$8=\"Residential\"),AND($B117=\"Residential\",$B117<>J$8),AND($D117=\"New Wind\",$G117<2014),AND($D117=\"Existing Wind\",$G117>2013)),0,1))))","v":0},{"$f":"IFERROR(H117+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C117)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D117)),\"Wind\",$D117))*('Public Tool Inputs'!$O$9:$O$104=E117)*('Public Tool Inputs'!$P$9:$P$104=G117))*I117+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C117)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D117)),\"Wind\",$D117))*('Public Tool Inputs'!$O$9:$O$104=E117)*('Public Tool Inputs'!$P$9:$P$104=G117))*J117,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2008,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2008,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2008]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F118)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C118)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D118)),\"Wind\",$D118))*('Summary Calcs'!$E$15:$E$266=$E118)*('Summary Calcs'!$F$15:$F$266=$G118)*(IF(OR(AND($B118=\"Non-Residential\",H$8=\"Residential\"),AND($B118=\"Residential\",$B118<>H$8),AND($D118=\"New Wind\",$G118<2014),AND($D118=\"Existing Wind\",$G118>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F118)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C118)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D118)),\"Wind\",$D118))*('Summary Calcs'!$E$15:$E$266=$E118)*('Summary Calcs'!$F$15:$F$266=$G118)*(IF(OR(AND($B118=\"Non-Residential\",I$8=\"Residential\"),AND($B118=\"Residential\",$B118<>I$8),AND($D118=\"New Wind\",$G118<2014),AND($D118=\"Existing Wind\",$G118>2013)),0,1))))","v":1037.689462106568},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F118)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C118)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D118)),\"Wind\",$D118))*('Summary Calcs'!$E$15:$E$266=$E118)*('Summary Calcs'!$F$15:$F$266=$G118)*(IF(OR(AND($B118=\"Non-Residential\",J$8=\"Residential\"),AND($B118=\"Residential\",$B118<>J$8),AND($D118=\"New Wind\",$G118<2014),AND($D118=\"Existing Wind\",$G118>2013)),0,1))))","v":1039.798192055438},{"$f":"IFERROR(H118+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C118)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D118)),\"Wind\",$D118))*('Public Tool Inputs'!$O$9:$O$104=E118)*('Public Tool Inputs'!$P$9:$P$104=G118))*I118+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C118)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D118)),\"Wind\",$D118))*('Public Tool Inputs'!$O$9:$O$104=E118)*('Public Tool Inputs'!$P$9:$P$104=G118))*J118,0)","v":1037.689462106568},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2009,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2009,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2009]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F119)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C119)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D119)),\"Wind\",$D119))*('Summary Calcs'!$E$15:$E$266=$E119)*('Summary Calcs'!$F$15:$F$266=$G119)*(IF(OR(AND($B119=\"Non-Residential\",H$8=\"Residential\"),AND($B119=\"Residential\",$B119<>H$8),AND($D119=\"New Wind\",$G119<2014),AND($D119=\"Existing Wind\",$G119>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F119)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C119)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D119)),\"Wind\",$D119))*('Summary Calcs'!$E$15:$E$266=$E119)*('Summary Calcs'!$F$15:$F$266=$G119)*(IF(OR(AND($B119=\"Non-Residential\",I$8=\"Residential\"),AND($B119=\"Residential\",$B119<>I$8),AND($D119=\"New Wind\",$G119<2014),AND($D119=\"Existing Wind\",$G119>2013)),0,1))))","v":1039.798192055438},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F119)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C119)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D119)),\"Wind\",$D119))*('Summary Calcs'!$E$15:$E$266=$E119)*('Summary Calcs'!$F$15:$F$266=$G119)*(IF(OR(AND($B119=\"Non-Residential\",J$8=\"Residential\"),AND($B119=\"Residential\",$B119<>J$8),AND($D119=\"New Wind\",$G119<2014),AND($D119=\"Existing Wind\",$G119>2013)),0,1))))","v":1043.4430377661256},{"$f":"IFERROR(H119+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C119)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D119)),\"Wind\",$D119))*('Public Tool Inputs'!$O$9:$O$104=E119)*('Public Tool Inputs'!$P$9:$P$104=G119))*I119+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C119)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D119)),\"Wind\",$D119))*('Public Tool Inputs'!$O$9:$O$104=E119)*('Public Tool Inputs'!$P$9:$P$104=G119))*J119,0)","v":1042.4749771406489},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2010]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F120)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C120)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D120)),\"Wind\",$D120))*('Summary Calcs'!$E$15:$E$266=$E120)*('Summary Calcs'!$F$15:$F$266=$G120)*(IF(OR(AND($B120=\"Non-Residential\",H$8=\"Residential\"),AND($B120=\"Residential\",$B120<>H$8),AND($D120=\"New Wind\",$G120<2014),AND($D120=\"Existing Wind\",$G120>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F120)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C120)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D120)),\"Wind\",$D120))*('Summary Calcs'!$E$15:$E$266=$E120)*('Summary Calcs'!$F$15:$F$266=$G120)*(IF(OR(AND($B120=\"Non-Residential\",I$8=\"Residential\"),AND($B120=\"Residential\",$B120<>I$8),AND($D120=\"New Wind\",$G120<2014),AND($D120=\"Existing Wind\",$G120>2013)),0,1))))","v":582.99949082342425},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F120)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C120)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D120)),\"Wind\",$D120))*('Summary Calcs'!$E$15:$E$266=$E120)*('Summary Calcs'!$F$15:$F$266=$G120)*(IF(OR(AND($B120=\"Non-Residential\",J$8=\"Residential\"),AND($B120=\"Residential\",$B120<>J$8),AND($D120=\"New Wind\",$G120<2014),AND($D120=\"Existing Wind\",$G120>2013)),0,1))))","v":586.46574354189693},{"$f":"IFERROR(H120+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C120)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D120)),\"Wind\",$D120))*('Public Tool Inputs'!$O$9:$O$104=E120)*('Public Tool Inputs'!$P$9:$P$104=G120))*I120+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C120)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D120)),\"Wind\",$D120))*('Public Tool Inputs'!$O$9:$O$104=E120)*('Public Tool Inputs'!$P$9:$P$104=G120))*J120,0)","v":584.12456654822267},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2011]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F121)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C121)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D121)),\"Wind\",$D121))*('Summary Calcs'!$E$15:$E$266=$E121)*('Summary Calcs'!$F$15:$F$266=$G121)*(IF(OR(AND($B121=\"Non-Residential\",H$8=\"Residential\"),AND($B121=\"Residential\",$B121<>H$8),AND($D121=\"New Wind\",$G121<2014),AND($D121=\"Existing Wind\",$G121>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F121)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C121)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D121)),\"Wind\",$D121))*('Summary Calcs'!$E$15:$E$266=$E121)*('Summary Calcs'!$F$15:$F$266=$G121)*(IF(OR(AND($B121=\"Non-Residential\",I$8=\"Residential\"),AND($B121=\"Residential\",$B121<>I$8),AND($D121=\"New Wind\",$G121<2014),AND($D121=\"Existing Wind\",$G121>2013)),0,1))))","v":425.21289598835824},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F121)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C121)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D121)),\"Wind\",$D121))*('Summary Calcs'!$E$15:$E$266=$E121)*('Summary Calcs'!$F$15:$F$266=$G121)*(IF(OR(AND($B121=\"Non-Residential\",J$8=\"Residential\"),AND($B121=\"Residential\",$B121<>J$8),AND($D121=\"New Wind\",$G121<2014),AND($D121=\"Existing Wind\",$G121>2013)),0,1))))","v":427.73892943826058},{"$f":"IFERROR(H121+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C121)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D121)),\"Wind\",$D121))*('Public Tool Inputs'!$O$9:$O$104=E121)*('Public Tool Inputs'!$P$9:$P$104=G121))*I121+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C121)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D121)),\"Wind\",$D121))*('Public Tool Inputs'!$O$9:$O$104=E121)*('Public Tool Inputs'!$P$9:$P$104=G121))*J121,0)","v":425.32859217690338},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2012]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F122)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C122)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D122)),\"Wind\",$D122))*('Summary Calcs'!$E$15:$E$266=$E122)*('Summary Calcs'!$F$15:$F$266=$G122)*(IF(OR(AND($B122=\"Non-Residential\",H$8=\"Residential\"),AND($B122=\"Residential\",$B122<>H$8),AND($D122=\"New Wind\",$G122<2014),AND($D122=\"Existing Wind\",$G122>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F122)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C122)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D122)),\"Wind\",$D122))*('Summary Calcs'!$E$15:$E$266=$E122)*('Summary Calcs'!$F$15:$F$266=$G122)*(IF(OR(AND($B122=\"Non-Residential\",I$8=\"Residential\"),AND($B122=\"Residential\",$B122<>I$8),AND($D122=\"New Wind\",$G122<2014),AND($D122=\"Existing Wind\",$G122>2013)),0,1))))","v":440.41615635768488},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F122)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C122)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D122)),\"Wind\",$D122))*('Summary Calcs'!$E$15:$E$266=$E122)*('Summary Calcs'!$F$15:$F$266=$G122)*(IF(OR(AND($B122=\"Non-Residential\",J$8=\"Residential\"),AND($B122=\"Residential\",$B122<>J$8),AND($D122=\"New Wind\",$G122<2014),AND($D122=\"Existing Wind\",$G122>2013)),0,1))))","v":443.01736341578516},{"$f":"IFERROR(H122+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C122)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D122)),\"Wind\",$D122))*('Public Tool Inputs'!$O$9:$O$104=E122)*('Public Tool Inputs'!$P$9:$P$104=G122))*I122+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C122)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D122)),\"Wind\",$D122))*('Public Tool Inputs'!$O$9:$O$104=E122)*('Public Tool Inputs'!$P$9:$P$104=G122))*J122,0)","v":440.44536863302994},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2013]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F123)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C123)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D123)),\"Wind\",$D123))*('Summary Calcs'!$E$15:$E$266=$E123)*('Summary Calcs'!$F$15:$F$266=$G123)*(IF(OR(AND($B123=\"Non-Residential\",H$8=\"Residential\"),AND($B123=\"Residential\",$B123<>H$8),AND($D123=\"New Wind\",$G123<2014),AND($D123=\"Existing Wind\",$G123>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F123)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C123)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D123)),\"Wind\",$D123))*('Summary Calcs'!$E$15:$E$266=$E123)*('Summary Calcs'!$F$15:$F$266=$G123)*(IF(OR(AND($B123=\"Non-Residential\",I$8=\"Residential\"),AND($B123=\"Residential\",$B123<>I$8),AND($D123=\"New Wind\",$G123<2014),AND($D123=\"Existing Wind\",$G123>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F123)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C123)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D123)),\"Wind\",$D123))*('Summary Calcs'!$E$15:$E$266=$E123)*('Summary Calcs'!$F$15:$F$266=$G123)*(IF(OR(AND($B123=\"Non-Residential\",J$8=\"Residential\"),AND($B123=\"Residential\",$B123<>J$8),AND($D123=\"New Wind\",$G123<2014),AND($D123=\"Existing Wind\",$G123>2013)),0,1))))","v":0},{"$f":"IFERROR(H123+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C123)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D123)),\"Wind\",$D123))*('Public Tool Inputs'!$O$9:$O$104=E123)*('Public Tool Inputs'!$P$9:$P$104=G123))*I123+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C123)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D123)),\"Wind\",$D123))*('Public Tool Inputs'!$O$9:$O$104=E123)*('Public Tool Inputs'!$P$9:$P$104=G123))*J123,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2014,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2014,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2014]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F124)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C124)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D124)),\"Wind\",$D124))*('Summary Calcs'!$E$15:$E$266=$E124)*('Summary Calcs'!$F$15:$F$266=$G124)*(IF(OR(AND($B124=\"Non-Residential\",H$8=\"Residential\"),AND($B124=\"Residential\",$B124<>H$8),AND($D124=\"New Wind\",$G124<2014),AND($D124=\"Existing Wind\",$G124>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F124)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C124)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D124)),\"Wind\",$D124))*('Summary Calcs'!$E$15:$E$266=$E124)*('Summary Calcs'!$F$15:$F$266=$G124)*(IF(OR(AND($B124=\"Non-Residential\",I$8=\"Residential\"),AND($B124=\"Residential\",$B124<>I$8),AND($D124=\"New Wind\",$G124<2014),AND($D124=\"Existing Wind\",$G124>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F124)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C124)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D124)),\"Wind\",$D124))*('Summary Calcs'!$E$15:$E$266=$E124)*('Summary Calcs'!$F$15:$F$266=$G124)*(IF(OR(AND($B124=\"Non-Residential\",J$8=\"Residential\"),AND($B124=\"Residential\",$B124<>J$8),AND($D124=\"New Wind\",$G124<2014),AND($D124=\"Existing Wind\",$G124>2013)),0,1))))","v":0},{"$f":"IFERROR(H124+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C124)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D124)),\"Wind\",$D124))*('Public Tool Inputs'!$O$9:$O$104=E124)*('Public Tool Inputs'!$P$9:$P$104=G124))*I124+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C124)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D124)),\"Wind\",$D124))*('Public Tool Inputs'!$O$9:$O$104=E124)*('Public Tool Inputs'!$P$9:$P$104=G124))*J124,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2015]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F125)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C125)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D125)),\"Wind\",$D125))*('Summary Calcs'!$E$15:$E$266=$E125)*('Summary Calcs'!$F$15:$F$266=$G125)*(IF(OR(AND($B125=\"Non-Residential\",H$8=\"Residential\"),AND($B125=\"Residential\",$B125<>H$8),AND($D125=\"New Wind\",$G125<2014),AND($D125=\"Existing Wind\",$G125>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F125)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C125)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D125)),\"Wind\",$D125))*('Summary Calcs'!$E$15:$E$266=$E125)*('Summary Calcs'!$F$15:$F$266=$G125)*(IF(OR(AND($B125=\"Non-Residential\",I$8=\"Residential\"),AND($B125=\"Residential\",$B125<>I$8),AND($D125=\"New Wind\",$G125<2014),AND($D125=\"Existing Wind\",$G125>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F125)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C125)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D125)),\"Wind\",$D125))*('Summary Calcs'!$E$15:$E$266=$E125)*('Summary Calcs'!$F$15:$F$266=$G125)*(IF(OR(AND($B125=\"Non-Residential\",J$8=\"Residential\"),AND($B125=\"Residential\",$B125<>J$8),AND($D125=\"New Wind\",$G125<2014),AND($D125=\"Existing Wind\",$G125>2013)),0,1))))","v":0},{"$f":"IFERROR(H125+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C125)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D125)),\"Wind\",$D125))*('Public Tool Inputs'!$O$9:$O$104=E125)*('Public Tool Inputs'!$P$9:$P$104=G125))*I125+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C125)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D125)),\"Wind\",$D125))*('Public Tool Inputs'!$O$9:$O$104=E125)*('Public Tool Inputs'!$P$9:$P$104=G125))*J125,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","CapEx",2016,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2016,null,"Non-Residential","NVE North","Existing Wind","Incentivized","CapEx",2016]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F126)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C126)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D126)),\"Wind\",$D126))*('Summary Calcs'!$E$15:$E$266=$E126)*('Summary Calcs'!$F$15:$F$266=$G126)*(IF(OR(AND($B126=\"Non-Residential\",H$8=\"Residential\"),AND($B126=\"Residential\",$B126<>H$8),AND($D126=\"New Wind\",$G126<2014),AND($D126=\"Existing Wind\",$G126>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F126)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C126)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D126)),\"Wind\",$D126))*('Summary Calcs'!$E$15:$E$266=$E126)*('Summary Calcs'!$F$15:$F$266=$G126)*(IF(OR(AND($B126=\"Non-Residential\",I$8=\"Residential\"),AND($B126=\"Residential\",$B126<>I$8),AND($D126=\"New Wind\",$G126<2014),AND($D126=\"Existing Wind\",$G126>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F126)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C126)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D126)),\"Wind\",$D126))*('Summary Calcs'!$E$15:$E$266=$E126)*('Summary Calcs'!$F$15:$F$266=$G126)*(IF(OR(AND($B126=\"Non-Residential\",J$8=\"Residential\"),AND($B126=\"Residential\",$B126<>J$8),AND($D126=\"New Wind\",$G126<2014),AND($D126=\"Existing Wind\",$G126>2013)),0,1))))","v":0},{"$f":"IFERROR(H126+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C126)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D126)),\"Wind\",$D126))*('Public Tool Inputs'!$O$9:$O$104=E126)*('Public Tool Inputs'!$P$9:$P$104=G126))*I126+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C126)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D126)),\"Wind\",$D126))*('Public Tool Inputs'!$O$9:$O$104=E126)*('Public Tool Inputs'!$P$9:$P$104=G126))*J126,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F127)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C127)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D127)),\"Wind\",$D127))*('Summary Calcs'!$E$15:$E$266=$E127)*('Summary Calcs'!$F$15:$F$266=$G127)*(IF(OR(AND($B127=\"Non-Residential\",H$8=\"Residential\"),AND($B127=\"Residential\",$B127<>H$8),AND($D127=\"New Wind\",$G127<2014),AND($D127=\"Existing Wind\",$G127>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F127)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C127)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D127)),\"Wind\",$D127))*('Summary Calcs'!$E$15:$E$266=$E127)*('Summary Calcs'!$F$15:$F$266=$G127)*(IF(OR(AND($B127=\"Non-Residential\",I$8=\"Residential\"),AND($B127=\"Residential\",$B127<>I$8),AND($D127=\"New Wind\",$G127<2014),AND($D127=\"Existing Wind\",$G127>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F127)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C127)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D127)),\"Wind\",$D127))*('Summary Calcs'!$E$15:$E$266=$E127)*('Summary Calcs'!$F$15:$F$266=$G127)*(IF(OR(AND($B127=\"Non-Residential\",J$8=\"Residential\"),AND($B127=\"Residential\",$B127<>J$8),AND($D127=\"New Wind\",$G127<2014),AND($D127=\"Existing Wind\",$G127>2013)),0,1))))","v":0},{"$f":"IFERROR(H127+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C127)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D127)),\"Wind\",$D127))*('Public Tool Inputs'!$O$9:$O$104=E127)*('Public Tool Inputs'!$P$9:$P$104=G127))*I127+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C127)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D127)),\"Wind\",$D127))*('Public Tool Inputs'!$O$9:$O$104=E127)*('Public Tool Inputs'!$P$9:$P$104=G127))*J127,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F128)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C128)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D128)),\"Wind\",$D128))*('Summary Calcs'!$E$15:$E$266=$E128)*('Summary Calcs'!$F$15:$F$266=$G128)*(IF(OR(AND($B128=\"Non-Residential\",H$8=\"Residential\"),AND($B128=\"Residential\",$B128<>H$8),AND($D128=\"New Wind\",$G128<2014),AND($D128=\"Existing Wind\",$G128>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F128)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C128)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D128)),\"Wind\",$D128))*('Summary Calcs'!$E$15:$E$266=$E128)*('Summary Calcs'!$F$15:$F$266=$G128)*(IF(OR(AND($B128=\"Non-Residential\",I$8=\"Residential\"),AND($B128=\"Residential\",$B128<>I$8),AND($D128=\"New Wind\",$G128<2014),AND($D128=\"Existing Wind\",$G128>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F128)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C128)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D128)),\"Wind\",$D128))*('Summary Calcs'!$E$15:$E$266=$E128)*('Summary Calcs'!$F$15:$F$266=$G128)*(IF(OR(AND($B128=\"Non-Residential\",J$8=\"Residential\"),AND($B128=\"Residential\",$B128<>J$8),AND($D128=\"New Wind\",$G128<2014),AND($D128=\"Existing Wind\",$G128>2013)),0,1))))","v":0},{"$f":"IFERROR(H128+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C128)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D128)),\"Wind\",$D128))*('Public Tool Inputs'!$O$9:$O$104=E128)*('Public Tool Inputs'!$P$9:$P$104=G128))*I128+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C128)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D128)),\"Wind\",$D128))*('Public Tool Inputs'!$O$9:$O$104=E128)*('Public Tool Inputs'!$P$9:$P$104=G128))*J128,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F129)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C129)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D129)),\"Wind\",$D129))*('Summary Calcs'!$E$15:$E$266=$E129)*('Summary Calcs'!$F$15:$F$266=$G129)*(IF(OR(AND($B129=\"Non-Residential\",H$8=\"Residential\"),AND($B129=\"Residential\",$B129<>H$8),AND($D129=\"New Wind\",$G129<2014),AND($D129=\"Existing Wind\",$G129>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F129)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C129)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D129)),\"Wind\",$D129))*('Summary Calcs'!$E$15:$E$266=$E129)*('Summary Calcs'!$F$15:$F$266=$G129)*(IF(OR(AND($B129=\"Non-Residential\",I$8=\"Residential\"),AND($B129=\"Residential\",$B129<>I$8),AND($D129=\"New Wind\",$G129<2014),AND($D129=\"Existing Wind\",$G129>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F129)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C129)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D129)),\"Wind\",$D129))*('Summary Calcs'!$E$15:$E$266=$E129)*('Summary Calcs'!$F$15:$F$266=$G129)*(IF(OR(AND($B129=\"Non-Residential\",J$8=\"Residential\"),AND($B129=\"Residential\",$B129<>J$8),AND($D129=\"New Wind\",$G129<2014),AND($D129=\"Existing Wind\",$G129>2013)),0,1))))","v":0},{"$f":"IFERROR(H129+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C129)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D129)),\"Wind\",$D129))*('Public Tool Inputs'!$O$9:$O$104=E129)*('Public Tool Inputs'!$P$9:$P$104=G129))*I129+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C129)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D129)),\"Wind\",$D129))*('Public Tool Inputs'!$O$9:$O$104=E129)*('Public Tool Inputs'!$P$9:$P$104=G129))*J129,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F130)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C130)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D130)),\"Wind\",$D130))*('Summary Calcs'!$E$15:$E$266=$E130)*('Summary Calcs'!$F$15:$F$266=$G130)*(IF(OR(AND($B130=\"Non-Residential\",H$8=\"Residential\"),AND($B130=\"Residential\",$B130<>H$8),AND($D130=\"New Wind\",$G130<2014),AND($D130=\"Existing Wind\",$G130>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F130)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C130)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D130)),\"Wind\",$D130))*('Summary Calcs'!$E$15:$E$266=$E130)*('Summary Calcs'!$F$15:$F$266=$G130)*(IF(OR(AND($B130=\"Non-Residential\",I$8=\"Residential\"),AND($B130=\"Residential\",$B130<>I$8),AND($D130=\"New Wind\",$G130<2014),AND($D130=\"Existing Wind\",$G130>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F130)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C130)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D130)),\"Wind\",$D130))*('Summary Calcs'!$E$15:$E$266=$E130)*('Summary Calcs'!$F$15:$F$266=$G130)*(IF(OR(AND($B130=\"Non-Residential\",J$8=\"Residential\"),AND($B130=\"Residential\",$B130<>J$8),AND($D130=\"New Wind\",$G130<2014),AND($D130=\"Existing Wind\",$G130>2013)),0,1))))","v":0},{"$f":"IFERROR(H130+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C130)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D130)),\"Wind\",$D130))*('Public Tool Inputs'!$O$9:$O$104=E130)*('Public Tool Inputs'!$P$9:$P$104=G130))*I130+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C130)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D130)),\"Wind\",$D130))*('Public Tool Inputs'!$O$9:$O$104=E130)*('Public Tool Inputs'!$P$9:$P$104=G130))*J130,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F131)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C131)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D131)),\"Wind\",$D131))*('Summary Calcs'!$E$15:$E$266=$E131)*('Summary Calcs'!$F$15:$F$266=$G131)*(IF(OR(AND($B131=\"Non-Residential\",H$8=\"Residential\"),AND($B131=\"Residential\",$B131<>H$8),AND($D131=\"New Wind\",$G131<2014),AND($D131=\"Existing Wind\",$G131>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F131)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C131)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D131)),\"Wind\",$D131))*('Summary Calcs'!$E$15:$E$266=$E131)*('Summary Calcs'!$F$15:$F$266=$G131)*(IF(OR(AND($B131=\"Non-Residential\",I$8=\"Residential\"),AND($B131=\"Residential\",$B131<>I$8),AND($D131=\"New Wind\",$G131<2014),AND($D131=\"Existing Wind\",$G131>2013)),0,1))))","v":373.07696405951253},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F131)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C131)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D131)),\"Wind\",$D131))*('Summary Calcs'!$E$15:$E$266=$E131)*('Summary Calcs'!$F$15:$F$266=$G131)*(IF(OR(AND($B131=\"Non-Residential\",J$8=\"Residential\"),AND($B131=\"Residential\",$B131<>J$8),AND($D131=\"New Wind\",$G131<2014),AND($D131=\"Existing Wind\",$G131>2013)),0,1))))","v":368.93379887286716},{"$f":"IFERROR(H131+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C131)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D131)),\"Wind\",$D131))*('Public Tool Inputs'!$O$9:$O$104=E131)*('Public Tool Inputs'!$P$9:$P$104=G131))*I131+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C131)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D131)),\"Wind\",$D131))*('Public Tool Inputs'!$O$9:$O$104=E131)*('Public Tool Inputs'!$P$9:$P$104=G131))*J131,0)","v":373.07696405951253},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F132)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C132)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D132)),\"Wind\",$D132))*('Summary Calcs'!$E$15:$E$266=$E132)*('Summary Calcs'!$F$15:$F$266=$G132)*(IF(OR(AND($B132=\"Non-Residential\",H$8=\"Residential\"),AND($B132=\"Residential\",$B132<>H$8),AND($D132=\"New Wind\",$G132<2014),AND($D132=\"Existing Wind\",$G132>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F132)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C132)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D132)),\"Wind\",$D132))*('Summary Calcs'!$E$15:$E$266=$E132)*('Summary Calcs'!$F$15:$F$266=$G132)*(IF(OR(AND($B132=\"Non-Residential\",I$8=\"Residential\"),AND($B132=\"Residential\",$B132<>I$8),AND($D132=\"New Wind\",$G132<2014),AND($D132=\"Existing Wind\",$G132>2013)),0,1))))","v":368.93379887286716},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F132)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C132)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D132)),\"Wind\",$D132))*('Summary Calcs'!$E$15:$E$266=$E132)*('Summary Calcs'!$F$15:$F$266=$G132)*(IF(OR(AND($B132=\"Non-Residential\",J$8=\"Residential\"),AND($B132=\"Residential\",$B132<>J$8),AND($D132=\"New Wind\",$G132<2014),AND($D132=\"Existing Wind\",$G132>2013)),0,1))))","v":361.73785751099064},{"$f":"IFERROR(H132+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C132)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D132)),\"Wind\",$D132))*('Public Tool Inputs'!$O$9:$O$104=E132)*('Public Tool Inputs'!$P$9:$P$104=G132))*I132+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C132)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D132)),\"Wind\",$D132))*('Public Tool Inputs'!$O$9:$O$104=E132)*('Public Tool Inputs'!$P$9:$P$104=G132))*J132,0)","v":363.64907901352109},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F133)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C133)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D133)),\"Wind\",$D133))*('Summary Calcs'!$E$15:$E$266=$E133)*('Summary Calcs'!$F$15:$F$266=$G133)*(IF(OR(AND($B133=\"Non-Residential\",H$8=\"Residential\"),AND($B133=\"Residential\",$B133<>H$8),AND($D133=\"New Wind\",$G133<2014),AND($D133=\"Existing Wind\",$G133>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F133)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C133)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D133)),\"Wind\",$D133))*('Summary Calcs'!$E$15:$E$266=$E133)*('Summary Calcs'!$F$15:$F$266=$G133)*(IF(OR(AND($B133=\"Non-Residential\",I$8=\"Residential\"),AND($B133=\"Residential\",$B133<>I$8),AND($D133=\"New Wind\",$G133<2014),AND($D133=\"Existing Wind\",$G133>2013)),0,1))))","v":201.90602063956467},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F133)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C133)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D133)),\"Wind\",$D133))*('Summary Calcs'!$E$15:$E$266=$E133)*('Summary Calcs'!$F$15:$F$266=$G133)*(IF(OR(AND($B133=\"Non-Residential\",J$8=\"Residential\"),AND($B133=\"Residential\",$B133<>J$8),AND($D133=\"New Wind\",$G133<2014),AND($D133=\"Existing Wind\",$G133>2013)),0,1))))","v":194.81103638526747},{"$f":"IFERROR(H133+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C133)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D133)),\"Wind\",$D133))*('Public Tool Inputs'!$O$9:$O$104=E133)*('Public Tool Inputs'!$P$9:$P$104=G133))*I133+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C133)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D133)),\"Wind\",$D133))*('Public Tool Inputs'!$O$9:$O$104=E133)*('Public Tool Inputs'!$P$9:$P$104=G133))*J133,0)","v":199.60313184273923},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F134)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C134)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D134)),\"Wind\",$D134))*('Summary Calcs'!$E$15:$E$266=$E134)*('Summary Calcs'!$F$15:$F$266=$G134)*(IF(OR(AND($B134=\"Non-Residential\",H$8=\"Residential\"),AND($B134=\"Residential\",$B134<>H$8),AND($D134=\"New Wind\",$G134<2014),AND($D134=\"Existing Wind\",$G134>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F134)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C134)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D134)),\"Wind\",$D134))*('Summary Calcs'!$E$15:$E$266=$E134)*('Summary Calcs'!$F$15:$F$266=$G134)*(IF(OR(AND($B134=\"Non-Residential\",I$8=\"Residential\"),AND($B134=\"Residential\",$B134<>I$8),AND($D134=\"New Wind\",$G134<2014),AND($D134=\"Existing Wind\",$G134>2013)),0,1))))","v":146.79923047275429},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F134)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C134)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D134)),\"Wind\",$D134))*('Summary Calcs'!$E$15:$E$266=$E134)*('Summary Calcs'!$F$15:$F$266=$G134)*(IF(OR(AND($B134=\"Non-Residential\",J$8=\"Residential\"),AND($B134=\"Residential\",$B134<>J$8),AND($D134=\"New Wind\",$G134<2014),AND($D134=\"Existing Wind\",$G134>2013)),0,1))))","v":141.10904945834437},{"$f":"IFERROR(H134+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C134)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D134)),\"Wind\",$D134))*('Public Tool Inputs'!$O$9:$O$104=E134)*('Public Tool Inputs'!$P$9:$P$104=G134))*I134+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C134)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D134)),\"Wind\",$D134))*('Public Tool Inputs'!$O$9:$O$104=E134)*('Public Tool Inputs'!$P$9:$P$104=G134))*J134,0)","v":146.53861149499505},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F135)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C135)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D135)),\"Wind\",$D135))*('Summary Calcs'!$E$15:$E$266=$E135)*('Summary Calcs'!$F$15:$F$266=$G135)*(IF(OR(AND($B135=\"Non-Residential\",H$8=\"Residential\"),AND($B135=\"Residential\",$B135<>H$8),AND($D135=\"New Wind\",$G135<2014),AND($D135=\"Existing Wind\",$G135>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F135)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C135)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D135)),\"Wind\",$D135))*('Summary Calcs'!$E$15:$E$266=$E135)*('Summary Calcs'!$F$15:$F$266=$G135)*(IF(OR(AND($B135=\"Non-Residential\",I$8=\"Residential\"),AND($B135=\"Residential\",$B135<>I$8),AND($D135=\"New Wind\",$G135<2014),AND($D135=\"Existing Wind\",$G135>2013)),0,1))))","v":152.69141952951298},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F135)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C135)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D135)),\"Wind\",$D135))*('Summary Calcs'!$E$15:$E$266=$E135)*('Summary Calcs'!$F$15:$F$266=$G135)*(IF(OR(AND($B135=\"Non-Residential\",J$8=\"Residential\"),AND($B135=\"Residential\",$B135<>J$8),AND($D135=\"New Wind\",$G135<2014),AND($D135=\"Existing Wind\",$G135>2013)),0,1))))","v":146.84362020442518},{"$f":"IFERROR(H135+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C135)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D135)),\"Wind\",$D135))*('Public Tool Inputs'!$O$9:$O$104=E135)*('Public Tool Inputs'!$P$9:$P$104=G135))*I135+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C135)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D135)),\"Wind\",$D135))*('Public Tool Inputs'!$O$9:$O$104=E135)*('Public Tool Inputs'!$P$9:$P$104=G135))*J135,0)","v":152.62574712426746},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F136)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C136)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D136)),\"Wind\",$D136))*('Summary Calcs'!$E$15:$E$266=$E136)*('Summary Calcs'!$F$15:$F$266=$G136)*(IF(OR(AND($B136=\"Non-Residential\",H$8=\"Residential\"),AND($B136=\"Residential\",$B136<>H$8),AND($D136=\"New Wind\",$G136<2014),AND($D136=\"Existing Wind\",$G136>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F136)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C136)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D136)),\"Wind\",$D136))*('Summary Calcs'!$E$15:$E$266=$E136)*('Summary Calcs'!$F$15:$F$266=$G136)*(IF(OR(AND($B136=\"Non-Residential\",I$8=\"Residential\"),AND($B136=\"Residential\",$B136<>I$8),AND($D136=\"New Wind\",$G136<2014),AND($D136=\"Existing Wind\",$G136>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F136)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C136)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D136)),\"Wind\",$D136))*('Summary Calcs'!$E$15:$E$266=$E136)*('Summary Calcs'!$F$15:$F$266=$G136)*(IF(OR(AND($B136=\"Non-Residential\",J$8=\"Residential\"),AND($B136=\"Residential\",$B136<>J$8),AND($D136=\"New Wind\",$G136<2014),AND($D136=\"Existing Wind\",$G136>2013)),0,1))))","v":0},{"$f":"IFERROR(H136+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C136)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D136)),\"Wind\",$D136))*('Public Tool Inputs'!$O$9:$O$104=E136)*('Public Tool Inputs'!$P$9:$P$104=G136))*I136+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C136)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D136)),\"Wind\",$D136))*('Public Tool Inputs'!$O$9:$O$104=E136)*('Public Tool Inputs'!$P$9:$P$104=G136))*J136,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F137)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C137)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D137)),\"Wind\",$D137))*('Summary Calcs'!$E$15:$E$266=$E137)*('Summary Calcs'!$F$15:$F$266=$G137)*(IF(OR(AND($B137=\"Non-Residential\",H$8=\"Residential\"),AND($B137=\"Residential\",$B137<>H$8),AND($D137=\"New Wind\",$G137<2014),AND($D137=\"Existing Wind\",$G137>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F137)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C137)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D137)),\"Wind\",$D137))*('Summary Calcs'!$E$15:$E$266=$E137)*('Summary Calcs'!$F$15:$F$266=$G137)*(IF(OR(AND($B137=\"Non-Residential\",I$8=\"Residential\"),AND($B137=\"Residential\",$B137<>I$8),AND($D137=\"New Wind\",$G137<2014),AND($D137=\"Existing Wind\",$G137>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F137)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C137)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D137)),\"Wind\",$D137))*('Summary Calcs'!$E$15:$E$266=$E137)*('Summary Calcs'!$F$15:$F$266=$G137)*(IF(OR(AND($B137=\"Non-Residential\",J$8=\"Residential\"),AND($B137=\"Residential\",$B137<>J$8),AND($D137=\"New Wind\",$G137<2014),AND($D137=\"Existing Wind\",$G137>2013)),0,1))))","v":0},{"$f":"IFERROR(H137+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C137)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D137)),\"Wind\",$D137))*('Public Tool Inputs'!$O$9:$O$104=E137)*('Public Tool Inputs'!$P$9:$P$104=G137))*I137+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C137)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D137)),\"Wind\",$D137))*('Public Tool Inputs'!$O$9:$O$104=E137)*('Public Tool Inputs'!$P$9:$P$104=G137))*J137,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F138)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C138)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D138)),\"Wind\",$D138))*('Summary Calcs'!$E$15:$E$266=$E138)*('Summary Calcs'!$F$15:$F$266=$G138)*(IF(OR(AND($B138=\"Non-Residential\",H$8=\"Residential\"),AND($B138=\"Residential\",$B138<>H$8),AND($D138=\"New Wind\",$G138<2014),AND($D138=\"Existing Wind\",$G138>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F138)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C138)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D138)),\"Wind\",$D138))*('Summary Calcs'!$E$15:$E$266=$E138)*('Summary Calcs'!$F$15:$F$266=$G138)*(IF(OR(AND($B138=\"Non-Residential\",I$8=\"Residential\"),AND($B138=\"Residential\",$B138<>I$8),AND($D138=\"New Wind\",$G138<2014),AND($D138=\"Existing Wind\",$G138>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F138)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C138)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D138)),\"Wind\",$D138))*('Summary Calcs'!$E$15:$E$266=$E138)*('Summary Calcs'!$F$15:$F$266=$G138)*(IF(OR(AND($B138=\"Non-Residential\",J$8=\"Residential\"),AND($B138=\"Residential\",$B138<>J$8),AND($D138=\"New Wind\",$G138<2014),AND($D138=\"Existing Wind\",$G138>2013)),0,1))))","v":0},{"$f":"IFERROR(H138+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C138)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D138)),\"Wind\",$D138))*('Public Tool Inputs'!$O$9:$O$104=E138)*('Public Tool Inputs'!$P$9:$P$104=G138))*I138+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C138)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D138)),\"Wind\",$D138))*('Public Tool Inputs'!$O$9:$O$104=E138)*('Public Tool Inputs'!$P$9:$P$104=G138))*J138,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2016,null,{"$f":"T138","v":"Non-Residential"},{"$f":"U138","v":"NVE North"},{"$f":"IF(V138=\"Old Wind\",\"Existing Wind\",V138)","v":"Existing Wind"},{"$f":"IF(W138=\"Unincentivized\",\"Non-Incentivized\",W138)","v":"Incentivized"},{"$f":"X138","v":"Fed Incentive"},{"$f":"Y138","v":2016},null,"Non-Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F139)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C139)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D139)),\"Wind\",$D139))*('Summary Calcs'!$E$15:$E$266=$E139)*('Summary Calcs'!$F$15:$F$266=$G139)*(IF(OR(AND($B139=\"Non-Residential\",H$8=\"Residential\"),AND($B139=\"Residential\",$B139<>H$8),AND($D139=\"New Wind\",$G139<2014),AND($D139=\"Existing Wind\",$G139>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F139)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C139)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D139)),\"Wind\",$D139))*('Summary Calcs'!$E$15:$E$266=$E139)*('Summary Calcs'!$F$15:$F$266=$G139)*(IF(OR(AND($B139=\"Non-Residential\",I$8=\"Residential\"),AND($B139=\"Residential\",$B139<>I$8),AND($D139=\"New Wind\",$G139<2014),AND($D139=\"Existing Wind\",$G139>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F139)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C139)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D139)),\"Wind\",$D139))*('Summary Calcs'!$E$15:$E$266=$E139)*('Summary Calcs'!$F$15:$F$266=$G139)*(IF(OR(AND($B139=\"Non-Residential\",J$8=\"Residential\"),AND($B139=\"Residential\",$B139<>J$8),AND($D139=\"New Wind\",$G139<2014),AND($D139=\"Existing Wind\",$G139>2013)),0,1))))","v":0},{"$f":"IFERROR(H139+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C139)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D139)),\"Wind\",$D139))*('Public Tool Inputs'!$O$9:$O$104=E139)*('Public Tool Inputs'!$P$9:$P$104=G139))*I139+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C139)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D139)),\"Wind\",$D139))*('Public Tool Inputs'!$O$9:$O$104=E139)*('Public Tool Inputs'!$P$9:$P$104=G139))*J139,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2004,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2004,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2004]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F140)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C140)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D140)),\"Wind\",$D140))*('Summary Calcs'!$E$15:$E$266=$E140)*('Summary Calcs'!$F$15:$F$266=$G140)*(IF(OR(AND($B140=\"Non-Residential\",H$8=\"Residential\"),AND($B140=\"Residential\",$B140<>H$8),AND($D140=\"New Wind\",$G140<2014),AND($D140=\"Existing Wind\",$G140>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F140)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C140)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D140)),\"Wind\",$D140))*('Summary Calcs'!$E$15:$E$266=$E140)*('Summary Calcs'!$F$15:$F$266=$G140)*(IF(OR(AND($B140=\"Non-Residential\",I$8=\"Residential\"),AND($B140=\"Residential\",$B140<>I$8),AND($D140=\"New Wind\",$G140<2014),AND($D140=\"Existing Wind\",$G140>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F140)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C140)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D140)),\"Wind\",$D140))*('Summary Calcs'!$E$15:$E$266=$E140)*('Summary Calcs'!$F$15:$F$266=$G140)*(IF(OR(AND($B140=\"Non-Residential\",J$8=\"Residential\"),AND($B140=\"Residential\",$B140<>J$8),AND($D140=\"New Wind\",$G140<2014),AND($D140=\"Existing Wind\",$G140>2013)),0,1))))","v":0},{"$f":"IFERROR(H140+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C140)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D140)),\"Wind\",$D140))*('Public Tool Inputs'!$O$9:$O$104=E140)*('Public Tool Inputs'!$P$9:$P$104=G140))*I140+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C140)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D140)),\"Wind\",$D140))*('Public Tool Inputs'!$O$9:$O$104=E140)*('Public Tool Inputs'!$P$9:$P$104=G140))*J140,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2005,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2005,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2005]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F141)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C141)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D141)),\"Wind\",$D141))*('Summary Calcs'!$E$15:$E$266=$E141)*('Summary Calcs'!$F$15:$F$266=$G141)*(IF(OR(AND($B141=\"Non-Residential\",H$8=\"Residential\"),AND($B141=\"Residential\",$B141<>H$8),AND($D141=\"New Wind\",$G141<2014),AND($D141=\"Existing Wind\",$G141>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F141)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C141)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D141)),\"Wind\",$D141))*('Summary Calcs'!$E$15:$E$266=$E141)*('Summary Calcs'!$F$15:$F$266=$G141)*(IF(OR(AND($B141=\"Non-Residential\",I$8=\"Residential\"),AND($B141=\"Residential\",$B141<>I$8),AND($D141=\"New Wind\",$G141<2014),AND($D141=\"Existing Wind\",$G141>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F141)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C141)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D141)),\"Wind\",$D141))*('Summary Calcs'!$E$15:$E$266=$E141)*('Summary Calcs'!$F$15:$F$266=$G141)*(IF(OR(AND($B141=\"Non-Residential\",J$8=\"Residential\"),AND($B141=\"Residential\",$B141<>J$8),AND($D141=\"New Wind\",$G141<2014),AND($D141=\"Existing Wind\",$G141>2013)),0,1))))","v":0},{"$f":"IFERROR(H141+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C141)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D141)),\"Wind\",$D141))*('Public Tool Inputs'!$O$9:$O$104=E141)*('Public Tool Inputs'!$P$9:$P$104=G141))*I141+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C141)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D141)),\"Wind\",$D141))*('Public Tool Inputs'!$O$9:$O$104=E141)*('Public Tool Inputs'!$P$9:$P$104=G141))*J141,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2006,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2006,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2006]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F142)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C142)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D142)),\"Wind\",$D142))*('Summary Calcs'!$E$15:$E$266=$E142)*('Summary Calcs'!$F$15:$F$266=$G142)*(IF(OR(AND($B142=\"Non-Residential\",H$8=\"Residential\"),AND($B142=\"Residential\",$B142<>H$8),AND($D142=\"New Wind\",$G142<2014),AND($D142=\"Existing Wind\",$G142>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F142)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C142)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D142)),\"Wind\",$D142))*('Summary Calcs'!$E$15:$E$266=$E142)*('Summary Calcs'!$F$15:$F$266=$G142)*(IF(OR(AND($B142=\"Non-Residential\",I$8=\"Residential\"),AND($B142=\"Residential\",$B142<>I$8),AND($D142=\"New Wind\",$G142<2014),AND($D142=\"Existing Wind\",$G142>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F142)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C142)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D142)),\"Wind\",$D142))*('Summary Calcs'!$E$15:$E$266=$E142)*('Summary Calcs'!$F$15:$F$266=$G142)*(IF(OR(AND($B142=\"Non-Residential\",J$8=\"Residential\"),AND($B142=\"Residential\",$B142<>J$8),AND($D142=\"New Wind\",$G142<2014),AND($D142=\"Existing Wind\",$G142>2013)),0,1))))","v":0},{"$f":"IFERROR(H142+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C142)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D142)),\"Wind\",$D142))*('Public Tool Inputs'!$O$9:$O$104=E142)*('Public Tool Inputs'!$P$9:$P$104=G142))*I142+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C142)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D142)),\"Wind\",$D142))*('Public Tool Inputs'!$O$9:$O$104=E142)*('Public Tool Inputs'!$P$9:$P$104=G142))*J142,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2007,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2007,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2007]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F143)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C143)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D143)),\"Wind\",$D143))*('Summary Calcs'!$E$15:$E$266=$E143)*('Summary Calcs'!$F$15:$F$266=$G143)*(IF(OR(AND($B143=\"Non-Residential\",H$8=\"Residential\"),AND($B143=\"Residential\",$B143<>H$8),AND($D143=\"New Wind\",$G143<2014),AND($D143=\"Existing Wind\",$G143>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F143)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C143)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D143)),\"Wind\",$D143))*('Summary Calcs'!$E$15:$E$266=$E143)*('Summary Calcs'!$F$15:$F$266=$G143)*(IF(OR(AND($B143=\"Non-Residential\",I$8=\"Residential\"),AND($B143=\"Residential\",$B143<>I$8),AND($D143=\"New Wind\",$G143<2014),AND($D143=\"Existing Wind\",$G143>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F143)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C143)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D143)),\"Wind\",$D143))*('Summary Calcs'!$E$15:$E$266=$E143)*('Summary Calcs'!$F$15:$F$266=$G143)*(IF(OR(AND($B143=\"Non-Residential\",J$8=\"Residential\"),AND($B143=\"Residential\",$B143<>J$8),AND($D143=\"New Wind\",$G143<2014),AND($D143=\"Existing Wind\",$G143>2013)),0,1))))","v":0},{"$f":"IFERROR(H143+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C143)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D143)),\"Wind\",$D143))*('Public Tool Inputs'!$O$9:$O$104=E143)*('Public Tool Inputs'!$P$9:$P$104=G143))*I143+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C143)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D143)),\"Wind\",$D143))*('Public Tool Inputs'!$O$9:$O$104=E143)*('Public Tool Inputs'!$P$9:$P$104=G143))*J143,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2008,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2008,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2008]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F144)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C144)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D144)),\"Wind\",$D144))*('Summary Calcs'!$E$15:$E$266=$E144)*('Summary Calcs'!$F$15:$F$266=$G144)*(IF(OR(AND($B144=\"Non-Residential\",H$8=\"Residential\"),AND($B144=\"Residential\",$B144<>H$8),AND($D144=\"New Wind\",$G144<2014),AND($D144=\"Existing Wind\",$G144>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F144)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C144)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D144)),\"Wind\",$D144))*('Summary Calcs'!$E$15:$E$266=$E144)*('Summary Calcs'!$F$15:$F$266=$G144)*(IF(OR(AND($B144=\"Non-Residential\",I$8=\"Residential\"),AND($B144=\"Residential\",$B144<>I$8),AND($D144=\"New Wind\",$G144<2014),AND($D144=\"Existing Wind\",$G144>2013)),0,1))))","v":32.133349174754912},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F144)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C144)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D144)),\"Wind\",$D144))*('Summary Calcs'!$E$15:$E$266=$E144)*('Summary Calcs'!$F$15:$F$266=$G144)*(IF(OR(AND($B144=\"Non-Residential\",J$8=\"Residential\"),AND($B144=\"Residential\",$B144<>J$8),AND($D144=\"New Wind\",$G144<2014),AND($D144=\"Existing Wind\",$G144>2013)),0,1))))","v":32.163911316072003},{"$f":"IFERROR(H144+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C144)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D144)),\"Wind\",$D144))*('Public Tool Inputs'!$O$9:$O$104=E144)*('Public Tool Inputs'!$P$9:$P$104=G144))*I144+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C144)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D144)),\"Wind\",$D144))*('Public Tool Inputs'!$O$9:$O$104=E144)*('Public Tool Inputs'!$P$9:$P$104=G144))*J144,0)","v":32.133349174754912},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2009,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2009,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2009]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F145)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C145)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D145)),\"Wind\",$D145))*('Summary Calcs'!$E$15:$E$266=$E145)*('Summary Calcs'!$F$15:$F$266=$G145)*(IF(OR(AND($B145=\"Non-Residential\",H$8=\"Residential\"),AND($B145=\"Residential\",$B145<>H$8),AND($D145=\"New Wind\",$G145<2014),AND($D145=\"Existing Wind\",$G145>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F145)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C145)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D145)),\"Wind\",$D145))*('Summary Calcs'!$E$15:$E$266=$E145)*('Summary Calcs'!$F$15:$F$266=$G145)*(IF(OR(AND($B145=\"Non-Residential\",I$8=\"Residential\"),AND($B145=\"Residential\",$B145<>I$8),AND($D145=\"New Wind\",$G145<2014),AND($D145=\"Existing Wind\",$G145>2013)),0,1))))","v":32.807189542393459},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F145)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C145)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D145)),\"Wind\",$D145))*('Summary Calcs'!$E$15:$E$266=$E145)*('Summary Calcs'!$F$15:$F$266=$G145)*(IF(OR(AND($B145=\"Non-Residential\",J$8=\"Residential\"),AND($B145=\"Residential\",$B145<>J$8),AND($D145=\"New Wind\",$G145<2014),AND($D145=\"Existing Wind\",$G145>2013)),0,1))))","v":32.862134898350561},{"$f":"IFERROR(H145+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C145)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D145)),\"Wind\",$D145))*('Public Tool Inputs'!$O$9:$O$104=E145)*('Public Tool Inputs'!$P$9:$P$104=G145))*I145+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C145)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D145)),\"Wind\",$D145))*('Public Tool Inputs'!$O$9:$O$104=E145)*('Public Tool Inputs'!$P$9:$P$104=G145))*J145,0)","v":32.847541568515254},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2010]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F146)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C146)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D146)),\"Wind\",$D146))*('Summary Calcs'!$E$15:$E$266=$E146)*('Summary Calcs'!$F$15:$F$266=$G146)*(IF(OR(AND($B146=\"Non-Residential\",H$8=\"Residential\"),AND($B146=\"Residential\",$B146<>H$8),AND($D146=\"New Wind\",$G146<2014),AND($D146=\"Existing Wind\",$G146>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F146)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C146)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D146)),\"Wind\",$D146))*('Summary Calcs'!$E$15:$E$266=$E146)*('Summary Calcs'!$F$15:$F$266=$G146)*(IF(OR(AND($B146=\"Non-Residential\",I$8=\"Residential\"),AND($B146=\"Residential\",$B146<>I$8),AND($D146=\"New Wind\",$G146<2014),AND($D146=\"Existing Wind\",$G146>2013)),0,1))))","v":33.575083416724368},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F146)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C146)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D146)),\"Wind\",$D146))*('Summary Calcs'!$E$15:$E$266=$E146)*('Summary Calcs'!$F$15:$F$266=$G146)*(IF(OR(AND($B146=\"Non-Residential\",J$8=\"Residential\"),AND($B146=\"Residential\",$B146<>J$8),AND($D146=\"New Wind\",$G146<2014),AND($D146=\"Existing Wind\",$G146>2013)),0,1))))","v":33.676563766251711},{"$f":"IFERROR(H146+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C146)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D146)),\"Wind\",$D146))*('Public Tool Inputs'!$O$9:$O$104=E146)*('Public Tool Inputs'!$P$9:$P$104=G146))*I146+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C146)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D146)),\"Wind\",$D146))*('Public Tool Inputs'!$O$9:$O$104=E146)*('Public Tool Inputs'!$P$9:$P$104=G146))*J146,0)","v":33.608021891518433},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2011]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F147)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C147)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D147)),\"Wind\",$D147))*('Summary Calcs'!$E$15:$E$266=$E147)*('Summary Calcs'!$F$15:$F$266=$G147)*(IF(OR(AND($B147=\"Non-Residential\",H$8=\"Residential\"),AND($B147=\"Residential\",$B147<>H$8),AND($D147=\"New Wind\",$G147<2014),AND($D147=\"Existing Wind\",$G147>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F147)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C147)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D147)),\"Wind\",$D147))*('Summary Calcs'!$E$15:$E$266=$E147)*('Summary Calcs'!$F$15:$F$266=$G147)*(IF(OR(AND($B147=\"Non-Residential\",I$8=\"Residential\"),AND($B147=\"Residential\",$B147<>I$8),AND($D147=\"New Wind\",$G147<2014),AND($D147=\"Existing Wind\",$G147>2013)),0,1))))","v":34.249388034134022},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F147)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C147)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D147)),\"Wind\",$D147))*('Summary Calcs'!$E$15:$E$266=$E147)*('Summary Calcs'!$F$15:$F$266=$G147)*(IF(OR(AND($B147=\"Non-Residential\",J$8=\"Residential\"),AND($B147=\"Residential\",$B147<>J$8),AND($D147=\"New Wind\",$G147<2014),AND($D147=\"Existing Wind\",$G147>2013)),0,1))))","v":34.363754303599158},{"$f":"IFERROR(H147+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C147)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D147)),\"Wind\",$D147))*('Public Tool Inputs'!$O$9:$O$104=E147)*('Public Tool Inputs'!$P$9:$P$104=G147))*I147+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C147)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D147)),\"Wind\",$D147))*('Public Tool Inputs'!$O$9:$O$104=E147)*('Public Tool Inputs'!$P$9:$P$104=G147))*J147,0)","v":34.254626183880518},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2012]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F148)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C148)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D148)),\"Wind\",$D148))*('Summary Calcs'!$E$15:$E$266=$E148)*('Summary Calcs'!$F$15:$F$266=$G148)*(IF(OR(AND($B148=\"Non-Residential\",H$8=\"Residential\"),AND($B148=\"Residential\",$B148<>H$8),AND($D148=\"New Wind\",$G148<2014),AND($D148=\"Existing Wind\",$G148>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F148)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C148)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D148)),\"Wind\",$D148))*('Summary Calcs'!$E$15:$E$266=$E148)*('Summary Calcs'!$F$15:$F$266=$G148)*(IF(OR(AND($B148=\"Non-Residential\",I$8=\"Residential\"),AND($B148=\"Residential\",$B148<>I$8),AND($D148=\"New Wind\",$G148<2014),AND($D148=\"Existing Wind\",$G148>2013)),0,1))))","v":34.923572342011632},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F148)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C148)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D148)),\"Wind\",$D148))*('Summary Calcs'!$E$15:$E$266=$E148)*('Summary Calcs'!$F$15:$F$266=$G148)*(IF(OR(AND($B148=\"Non-Residential\",J$8=\"Residential\"),AND($B148=\"Residential\",$B148<>J$8),AND($D148=\"New Wind\",$G148<2014),AND($D148=\"Existing Wind\",$G148>2013)),0,1))))","v":35.038837230348349},{"$f":"IFERROR(H148+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C148)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D148)),\"Wind\",$D148))*('Public Tool Inputs'!$O$9:$O$104=E148)*('Public Tool Inputs'!$P$9:$P$104=G148))*I148+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C148)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D148)),\"Wind\",$D148))*('Public Tool Inputs'!$O$9:$O$104=E148)*('Public Tool Inputs'!$P$9:$P$104=G148))*J148,0)","v":34.924866798616009},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2013]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F149)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C149)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D149)),\"Wind\",$D149))*('Summary Calcs'!$E$15:$E$266=$E149)*('Summary Calcs'!$F$15:$F$266=$G149)*(IF(OR(AND($B149=\"Non-Residential\",H$8=\"Residential\"),AND($B149=\"Residential\",$B149<>H$8),AND($D149=\"New Wind\",$G149<2014),AND($D149=\"Existing Wind\",$G149>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F149)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C149)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D149)),\"Wind\",$D149))*('Summary Calcs'!$E$15:$E$266=$E149)*('Summary Calcs'!$F$15:$F$266=$G149)*(IF(OR(AND($B149=\"Non-Residential\",I$8=\"Residential\"),AND($B149=\"Residential\",$B149<>I$8),AND($D149=\"New Wind\",$G149<2014),AND($D149=\"Existing Wind\",$G149>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F149)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C149)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D149)),\"Wind\",$D149))*('Summary Calcs'!$E$15:$E$266=$E149)*('Summary Calcs'!$F$15:$F$266=$G149)*(IF(OR(AND($B149=\"Non-Residential\",J$8=\"Residential\"),AND($B149=\"Residential\",$B149<>J$8),AND($D149=\"New Wind\",$G149<2014),AND($D149=\"Existing Wind\",$G149>2013)),0,1))))","v":0},{"$f":"IFERROR(H149+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C149)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D149)),\"Wind\",$D149))*('Public Tool Inputs'!$O$9:$O$104=E149)*('Public Tool Inputs'!$P$9:$P$104=G149))*I149+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C149)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D149)),\"Wind\",$D149))*('Public Tool Inputs'!$O$9:$O$104=E149)*('Public Tool Inputs'!$P$9:$P$104=G149))*J149,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2014,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2014,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2014]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F150)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C150)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D150)),\"Wind\",$D150))*('Summary Calcs'!$E$15:$E$266=$E150)*('Summary Calcs'!$F$15:$F$266=$G150)*(IF(OR(AND($B150=\"Non-Residential\",H$8=\"Residential\"),AND($B150=\"Residential\",$B150<>H$8),AND($D150=\"New Wind\",$G150<2014),AND($D150=\"Existing Wind\",$G150>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F150)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C150)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D150)),\"Wind\",$D150))*('Summary Calcs'!$E$15:$E$266=$E150)*('Summary Calcs'!$F$15:$F$266=$G150)*(IF(OR(AND($B150=\"Non-Residential\",I$8=\"Residential\"),AND($B150=\"Residential\",$B150<>I$8),AND($D150=\"New Wind\",$G150<2014),AND($D150=\"Existing Wind\",$G150>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F150)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C150)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D150)),\"Wind\",$D150))*('Summary Calcs'!$E$15:$E$266=$E150)*('Summary Calcs'!$F$15:$F$266=$G150)*(IF(OR(AND($B150=\"Non-Residential\",J$8=\"Residential\"),AND($B150=\"Residential\",$B150<>J$8),AND($D150=\"New Wind\",$G150<2014),AND($D150=\"Existing Wind\",$G150>2013)),0,1))))","v":0},{"$f":"IFERROR(H150+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C150)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D150)),\"Wind\",$D150))*('Public Tool Inputs'!$O$9:$O$104=E150)*('Public Tool Inputs'!$P$9:$P$104=G150))*I150+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C150)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D150)),\"Wind\",$D150))*('Public Tool Inputs'!$O$9:$O$104=E150)*('Public Tool Inputs'!$P$9:$P$104=G150))*J150,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2015]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F151)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C151)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D151)),\"Wind\",$D151))*('Summary Calcs'!$E$15:$E$266=$E151)*('Summary Calcs'!$F$15:$F$266=$G151)*(IF(OR(AND($B151=\"Non-Residential\",H$8=\"Residential\"),AND($B151=\"Residential\",$B151<>H$8),AND($D151=\"New Wind\",$G151<2014),AND($D151=\"Existing Wind\",$G151>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F151)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C151)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D151)),\"Wind\",$D151))*('Summary Calcs'!$E$15:$E$266=$E151)*('Summary Calcs'!$F$15:$F$266=$G151)*(IF(OR(AND($B151=\"Non-Residential\",I$8=\"Residential\"),AND($B151=\"Residential\",$B151<>I$8),AND($D151=\"New Wind\",$G151<2014),AND($D151=\"Existing Wind\",$G151>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F151)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C151)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D151)),\"Wind\",$D151))*('Summary Calcs'!$E$15:$E$266=$E151)*('Summary Calcs'!$F$15:$F$266=$G151)*(IF(OR(AND($B151=\"Non-Residential\",J$8=\"Residential\"),AND($B151=\"Residential\",$B151<>J$8),AND($D151=\"New Wind\",$G151<2014),AND($D151=\"Existing Wind\",$G151>2013)),0,1))))","v":0},{"$f":"IFERROR(H151+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C151)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D151)),\"Wind\",$D151))*('Public Tool Inputs'!$O$9:$O$104=E151)*('Public Tool Inputs'!$P$9:$P$104=G151))*I151+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C151)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D151)),\"Wind\",$D151))*('Public Tool Inputs'!$O$9:$O$104=E151)*('Public Tool Inputs'!$P$9:$P$104=G151))*J151,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","O&M",2016,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2016,null,"Non-Residential","NVE North","Existing Wind","Incentivized","O&M",2016]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F152)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C152)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D152)),\"Wind\",$D152))*('Summary Calcs'!$E$15:$E$266=$E152)*('Summary Calcs'!$F$15:$F$266=$G152)*(IF(OR(AND($B152=\"Non-Residential\",H$8=\"Residential\"),AND($B152=\"Residential\",$B152<>H$8),AND($D152=\"New Wind\",$G152<2014),AND($D152=\"Existing Wind\",$G152>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F152)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C152)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D152)),\"Wind\",$D152))*('Summary Calcs'!$E$15:$E$266=$E152)*('Summary Calcs'!$F$15:$F$266=$G152)*(IF(OR(AND($B152=\"Non-Residential\",I$8=\"Residential\"),AND($B152=\"Residential\",$B152<>I$8),AND($D152=\"New Wind\",$G152<2014),AND($D152=\"Existing Wind\",$G152>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F152)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C152)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D152)),\"Wind\",$D152))*('Summary Calcs'!$E$15:$E$266=$E152)*('Summary Calcs'!$F$15:$F$266=$G152)*(IF(OR(AND($B152=\"Non-Residential\",J$8=\"Residential\"),AND($B152=\"Residential\",$B152<>J$8),AND($D152=\"New Wind\",$G152<2014),AND($D152=\"Existing Wind\",$G152>2013)),0,1))))","v":0},{"$f":"IFERROR(H152+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C152)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D152)),\"Wind\",$D152))*('Public Tool Inputs'!$O$9:$O$104=E152)*('Public Tool Inputs'!$P$9:$P$104=G152))*I152+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C152)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D152)),\"Wind\",$D152))*('Public Tool Inputs'!$O$9:$O$104=E152)*('Public Tool Inputs'!$P$9:$P$104=G152))*J152,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F153)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C153)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D153)),\"Wind\",$D153))*('Summary Calcs'!$E$15:$E$266=$E153)*('Summary Calcs'!$F$15:$F$266=$G153)*(IF(OR(AND($B153=\"Non-Residential\",H$8=\"Residential\"),AND($B153=\"Residential\",$B153<>H$8),AND($D153=\"New Wind\",$G153<2014),AND($D153=\"Existing Wind\",$G153>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F153)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C153)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D153)),\"Wind\",$D153))*('Summary Calcs'!$E$15:$E$266=$E153)*('Summary Calcs'!$F$15:$F$266=$G153)*(IF(OR(AND($B153=\"Non-Residential\",I$8=\"Residential\"),AND($B153=\"Residential\",$B153<>I$8),AND($D153=\"New Wind\",$G153<2014),AND($D153=\"Existing Wind\",$G153>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F153)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C153)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D153)),\"Wind\",$D153))*('Summary Calcs'!$E$15:$E$266=$E153)*('Summary Calcs'!$F$15:$F$266=$G153)*(IF(OR(AND($B153=\"Non-Residential\",J$8=\"Residential\"),AND($B153=\"Residential\",$B153<>J$8),AND($D153=\"New Wind\",$G153<2014),AND($D153=\"Existing Wind\",$G153>2013)),0,1))))","v":0},{"$f":"IFERROR(H153+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C153)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D153)),\"Wind\",$D153))*('Public Tool Inputs'!$O$9:$O$104=E153)*('Public Tool Inputs'!$P$9:$P$104=G153))*I153+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C153)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D153)),\"Wind\",$D153))*('Public Tool Inputs'!$O$9:$O$104=E153)*('Public Tool Inputs'!$P$9:$P$104=G153))*J153,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F154)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C154)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D154)),\"Wind\",$D154))*('Summary Calcs'!$E$15:$E$266=$E154)*('Summary Calcs'!$F$15:$F$266=$G154)*(IF(OR(AND($B154=\"Non-Residential\",H$8=\"Residential\"),AND($B154=\"Residential\",$B154<>H$8),AND($D154=\"New Wind\",$G154<2014),AND($D154=\"Existing Wind\",$G154>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F154)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C154)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D154)),\"Wind\",$D154))*('Summary Calcs'!$E$15:$E$266=$E154)*('Summary Calcs'!$F$15:$F$266=$G154)*(IF(OR(AND($B154=\"Non-Residential\",I$8=\"Residential\"),AND($B154=\"Residential\",$B154<>I$8),AND($D154=\"New Wind\",$G154<2014),AND($D154=\"Existing Wind\",$G154>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F154)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C154)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D154)),\"Wind\",$D154))*('Summary Calcs'!$E$15:$E$266=$E154)*('Summary Calcs'!$F$15:$F$266=$G154)*(IF(OR(AND($B154=\"Non-Residential\",J$8=\"Residential\"),AND($B154=\"Residential\",$B154<>J$8),AND($D154=\"New Wind\",$G154<2014),AND($D154=\"Existing Wind\",$G154>2013)),0,1))))","v":0},{"$f":"IFERROR(H154+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C154)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D154)),\"Wind\",$D154))*('Public Tool Inputs'!$O$9:$O$104=E154)*('Public Tool Inputs'!$P$9:$P$104=G154))*I154+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C154)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D154)),\"Wind\",$D154))*('Public Tool Inputs'!$O$9:$O$104=E154)*('Public Tool Inputs'!$P$9:$P$104=G154))*J154,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F155)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C155)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D155)),\"Wind\",$D155))*('Summary Calcs'!$E$15:$E$266=$E155)*('Summary Calcs'!$F$15:$F$266=$G155)*(IF(OR(AND($B155=\"Non-Residential\",H$8=\"Residential\"),AND($B155=\"Residential\",$B155<>H$8),AND($D155=\"New Wind\",$G155<2014),AND($D155=\"Existing Wind\",$G155>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F155)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C155)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D155)),\"Wind\",$D155))*('Summary Calcs'!$E$15:$E$266=$E155)*('Summary Calcs'!$F$15:$F$266=$G155)*(IF(OR(AND($B155=\"Non-Residential\",I$8=\"Residential\"),AND($B155=\"Residential\",$B155<>I$8),AND($D155=\"New Wind\",$G155<2014),AND($D155=\"Existing Wind\",$G155>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F155)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C155)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D155)),\"Wind\",$D155))*('Summary Calcs'!$E$15:$E$266=$E155)*('Summary Calcs'!$F$15:$F$266=$G155)*(IF(OR(AND($B155=\"Non-Residential\",J$8=\"Residential\"),AND($B155=\"Residential\",$B155<>J$8),AND($D155=\"New Wind\",$G155<2014),AND($D155=\"Existing Wind\",$G155>2013)),0,1))))","v":0},{"$f":"IFERROR(H155+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C155)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D155)),\"Wind\",$D155))*('Public Tool Inputs'!$O$9:$O$104=E155)*('Public Tool Inputs'!$P$9:$P$104=G155))*I155+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C155)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D155)),\"Wind\",$D155))*('Public Tool Inputs'!$O$9:$O$104=E155)*('Public Tool Inputs'!$P$9:$P$104=G155))*J155,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F156)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C156)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D156)),\"Wind\",$D156))*('Summary Calcs'!$E$15:$E$266=$E156)*('Summary Calcs'!$F$15:$F$266=$G156)*(IF(OR(AND($B156=\"Non-Residential\",H$8=\"Residential\"),AND($B156=\"Residential\",$B156<>H$8),AND($D156=\"New Wind\",$G156<2014),AND($D156=\"Existing Wind\",$G156>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F156)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C156)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D156)),\"Wind\",$D156))*('Summary Calcs'!$E$15:$E$266=$E156)*('Summary Calcs'!$F$15:$F$266=$G156)*(IF(OR(AND($B156=\"Non-Residential\",I$8=\"Residential\"),AND($B156=\"Residential\",$B156<>I$8),AND($D156=\"New Wind\",$G156<2014),AND($D156=\"Existing Wind\",$G156>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F156)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C156)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D156)),\"Wind\",$D156))*('Summary Calcs'!$E$15:$E$266=$E156)*('Summary Calcs'!$F$15:$F$266=$G156)*(IF(OR(AND($B156=\"Non-Residential\",J$8=\"Residential\"),AND($B156=\"Residential\",$B156<>J$8),AND($D156=\"New Wind\",$G156<2014),AND($D156=\"Existing Wind\",$G156>2013)),0,1))))","v":0},{"$f":"IFERROR(H156+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C156)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D156)),\"Wind\",$D156))*('Public Tool Inputs'!$O$9:$O$104=E156)*('Public Tool Inputs'!$P$9:$P$104=G156))*I156+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C156)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D156)),\"Wind\",$D156))*('Public Tool Inputs'!$O$9:$O$104=E156)*('Public Tool Inputs'!$P$9:$P$104=G156))*J156,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F157)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C157)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D157)),\"Wind\",$D157))*('Summary Calcs'!$E$15:$E$266=$E157)*('Summary Calcs'!$F$15:$F$266=$G157)*(IF(OR(AND($B157=\"Non-Residential\",H$8=\"Residential\"),AND($B157=\"Residential\",$B157<>H$8),AND($D157=\"New Wind\",$G157<2014),AND($D157=\"Existing Wind\",$G157>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F157)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C157)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D157)),\"Wind\",$D157))*('Summary Calcs'!$E$15:$E$266=$E157)*('Summary Calcs'!$F$15:$F$266=$G157)*(IF(OR(AND($B157=\"Non-Residential\",I$8=\"Residential\"),AND($B157=\"Residential\",$B157<>I$8),AND($D157=\"New Wind\",$G157<2014),AND($D157=\"Existing Wind\",$G157>2013)),0,1))))","v":286.9189450599319},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F157)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C157)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D157)),\"Wind\",$D157))*('Summary Calcs'!$E$15:$E$266=$E157)*('Summary Calcs'!$F$15:$F$266=$G157)*(IF(OR(AND($B157=\"Non-Residential\",J$8=\"Residential\"),AND($B157=\"Residential\",$B157<>J$8),AND($D157=\"New Wind\",$G157<2014),AND($D157=\"Existing Wind\",$G157>2013)),0,1))))","v":340.6378846245517},{"$f":"IFERROR(H157+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C157)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D157)),\"Wind\",$D157))*('Public Tool Inputs'!$O$9:$O$104=E157)*('Public Tool Inputs'!$P$9:$P$104=G157))*I157+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C157)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D157)),\"Wind\",$D157))*('Public Tool Inputs'!$O$9:$O$104=E157)*('Public Tool Inputs'!$P$9:$P$104=G157))*J157,0)","v":286.9189450599319},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F158)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C158)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D158)),\"Wind\",$D158))*('Summary Calcs'!$E$15:$E$266=$E158)*('Summary Calcs'!$F$15:$F$266=$G158)*(IF(OR(AND($B158=\"Non-Residential\",H$8=\"Residential\"),AND($B158=\"Residential\",$B158<>H$8),AND($D158=\"New Wind\",$G158<2014),AND($D158=\"Existing Wind\",$G158>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F158)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C158)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D158)),\"Wind\",$D158))*('Summary Calcs'!$E$15:$E$266=$E158)*('Summary Calcs'!$F$15:$F$266=$G158)*(IF(OR(AND($B158=\"Non-Residential\",I$8=\"Residential\"),AND($B158=\"Residential\",$B158<>I$8),AND($D158=\"New Wind\",$G158<2014),AND($D158=\"Existing Wind\",$G158>2013)),0,1))))","v":340.6378846245517},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F158)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C158)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D158)),\"Wind\",$D158))*('Summary Calcs'!$E$15:$E$266=$E158)*('Summary Calcs'!$F$15:$F$266=$G158)*(IF(OR(AND($B158=\"Non-Residential\",J$8=\"Residential\"),AND($B158=\"Residential\",$B158<>J$8),AND($D158=\"New Wind\",$G158<2014),AND($D158=\"Existing Wind\",$G158>2013)),0,1))))","v":445.69043556115929},{"$f":"IFERROR(H158+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C158)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D158)),\"Wind\",$D158))*('Public Tool Inputs'!$O$9:$O$104=E158)*('Public Tool Inputs'!$P$9:$P$104=G158))*I158+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C158)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D158)),\"Wind\",$D158))*('Public Tool Inputs'!$O$9:$O$104=E158)*('Public Tool Inputs'!$P$9:$P$104=G158))*J158,0)","v":417.78877764751485},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F159)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C159)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D159)),\"Wind\",$D159))*('Summary Calcs'!$E$15:$E$266=$E159)*('Summary Calcs'!$F$15:$F$266=$G159)*(IF(OR(AND($B159=\"Non-Residential\",H$8=\"Residential\"),AND($B159=\"Residential\",$B159<>H$8),AND($D159=\"New Wind\",$G159<2014),AND($D159=\"Existing Wind\",$G159>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F159)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C159)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D159)),\"Wind\",$D159))*('Summary Calcs'!$E$15:$E$266=$E159)*('Summary Calcs'!$F$15:$F$266=$G159)*(IF(OR(AND($B159=\"Non-Residential\",I$8=\"Residential\"),AND($B159=\"Residential\",$B159<>I$8),AND($D159=\"New Wind\",$G159<2014),AND($D159=\"Existing Wind\",$G159>2013)),0,1))))","v":273.37226669540274},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F159)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C159)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D159)),\"Wind\",$D159))*('Summary Calcs'!$E$15:$E$266=$E159)*('Summary Calcs'!$F$15:$F$266=$G159)*(IF(OR(AND($B159=\"Non-Residential\",J$8=\"Residential\"),AND($B159=\"Residential\",$B159<>J$8),AND($D159=\"New Wind\",$G159<2014),AND($D159=\"Existing Wind\",$G159>2013)),0,1))))","v":396.23370922119119},{"$f":"IFERROR(H159+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C159)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D159)),\"Wind\",$D159))*('Public Tool Inputs'!$O$9:$O$104=E159)*('Public Tool Inputs'!$P$9:$P$104=G159))*I159+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C159)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D159)),\"Wind\",$D159))*('Public Tool Inputs'!$O$9:$O$104=E159)*('Public Tool Inputs'!$P$9:$P$104=G159))*J159,0)","v":313.25061306144124},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F160)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C160)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D160)),\"Wind\",$D160))*('Summary Calcs'!$E$15:$E$266=$E160)*('Summary Calcs'!$F$15:$F$266=$G160)*(IF(OR(AND($B160=\"Non-Residential\",H$8=\"Residential\"),AND($B160=\"Residential\",$B160<>H$8),AND($D160=\"New Wind\",$G160<2014),AND($D160=\"Existing Wind\",$G160>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F160)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C160)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D160)),\"Wind\",$D160))*('Summary Calcs'!$E$15:$E$266=$E160)*('Summary Calcs'!$F$15:$F$266=$G160)*(IF(OR(AND($B160=\"Non-Residential\",I$8=\"Residential\"),AND($B160=\"Residential\",$B160<>I$8),AND($D160=\"New Wind\",$G160<2014),AND($D160=\"Existing Wind\",$G160>2013)),0,1))))","v":234.88221640885865},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F160)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C160)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D160)),\"Wind\",$D160))*('Summary Calcs'!$E$15:$E$266=$E160)*('Summary Calcs'!$F$15:$F$266=$G160)*(IF(OR(AND($B160=\"Non-Residential\",J$8=\"Residential\"),AND($B160=\"Residential\",$B160<>J$8),AND($D160=\"New Wind\",$G160<2014),AND($D160=\"Existing Wind\",$G160>2013)),0,1))))","v":331.33081518257262},{"$f":"IFERROR(H160+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C160)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D160)),\"Wind\",$D160))*('Public Tool Inputs'!$O$9:$O$104=E160)*('Public Tool Inputs'!$P$9:$P$104=G160))*I160+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C160)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D160)),\"Wind\",$D160))*('Public Tool Inputs'!$O$9:$O$104=E160)*('Public Tool Inputs'!$P$9:$P$104=G160))*J160,0)","v":239.29970948246387},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F161)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C161)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D161)),\"Wind\",$D161))*('Summary Calcs'!$E$15:$E$266=$E161)*('Summary Calcs'!$F$15:$F$266=$G161)*(IF(OR(AND($B161=\"Non-Residential\",H$8=\"Residential\"),AND($B161=\"Residential\",$B161<>H$8),AND($D161=\"New Wind\",$G161<2014),AND($D161=\"Existing Wind\",$G161>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F161)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C161)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D161)),\"Wind\",$D161))*('Summary Calcs'!$E$15:$E$266=$E161)*('Summary Calcs'!$F$15:$F$266=$G161)*(IF(OR(AND($B161=\"Non-Residential\",I$8=\"Residential\"),AND($B161=\"Residential\",$B161<>I$8),AND($D161=\"New Wind\",$G161<2014),AND($D161=\"Existing Wind\",$G161>2013)),0,1))))","v":235.70671040789748},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F161)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C161)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D161)),\"Wind\",$D161))*('Summary Calcs'!$E$15:$E$266=$E161)*('Summary Calcs'!$F$15:$F$266=$G161)*(IF(OR(AND($B161=\"Non-Residential\",J$8=\"Residential\"),AND($B161=\"Residential\",$B161<>J$8),AND($D161=\"New Wind\",$G161<2014),AND($D161=\"Existing Wind\",$G161>2013)),0,1))))","v":332.64792768752147},{"$f":"IFERROR(H161+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C161)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D161)),\"Wind\",$D161))*('Public Tool Inputs'!$O$9:$O$104=E161)*('Public Tool Inputs'!$P$9:$P$104=G161))*I161+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C161)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D161)),\"Wind\",$D161))*('Public Tool Inputs'!$O$9:$O$104=E161)*('Public Tool Inputs'!$P$9:$P$104=G161))*J161,0)","v":236.79538711382847},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F162)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C162)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D162)),\"Wind\",$D162))*('Summary Calcs'!$E$15:$E$266=$E162)*('Summary Calcs'!$F$15:$F$266=$G162)*(IF(OR(AND($B162=\"Non-Residential\",H$8=\"Residential\"),AND($B162=\"Residential\",$B162<>H$8),AND($D162=\"New Wind\",$G162<2014),AND($D162=\"Existing Wind\",$G162>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F162)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C162)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D162)),\"Wind\",$D162))*('Summary Calcs'!$E$15:$E$266=$E162)*('Summary Calcs'!$F$15:$F$266=$G162)*(IF(OR(AND($B162=\"Non-Residential\",I$8=\"Residential\"),AND($B162=\"Residential\",$B162<>I$8),AND($D162=\"New Wind\",$G162<2014),AND($D162=\"Existing Wind\",$G162>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F162)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C162)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D162)),\"Wind\",$D162))*('Summary Calcs'!$E$15:$E$266=$E162)*('Summary Calcs'!$F$15:$F$266=$G162)*(IF(OR(AND($B162=\"Non-Residential\",J$8=\"Residential\"),AND($B162=\"Residential\",$B162<>J$8),AND($D162=\"New Wind\",$G162<2014),AND($D162=\"Existing Wind\",$G162>2013)),0,1))))","v":0},{"$f":"IFERROR(H162+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C162)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D162)),\"Wind\",$D162))*('Public Tool Inputs'!$O$9:$O$104=E162)*('Public Tool Inputs'!$P$9:$P$104=G162))*I162+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C162)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D162)),\"Wind\",$D162))*('Public Tool Inputs'!$O$9:$O$104=E162)*('Public Tool Inputs'!$P$9:$P$104=G162))*J162,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F163)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C163)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D163)),\"Wind\",$D163))*('Summary Calcs'!$E$15:$E$266=$E163)*('Summary Calcs'!$F$15:$F$266=$G163)*(IF(OR(AND($B163=\"Non-Residential\",H$8=\"Residential\"),AND($B163=\"Residential\",$B163<>H$8),AND($D163=\"New Wind\",$G163<2014),AND($D163=\"Existing Wind\",$G163>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F163)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C163)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D163)),\"Wind\",$D163))*('Summary Calcs'!$E$15:$E$266=$E163)*('Summary Calcs'!$F$15:$F$266=$G163)*(IF(OR(AND($B163=\"Non-Residential\",I$8=\"Residential\"),AND($B163=\"Residential\",$B163<>I$8),AND($D163=\"New Wind\",$G163<2014),AND($D163=\"Existing Wind\",$G163>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F163)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C163)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D163)),\"Wind\",$D163))*('Summary Calcs'!$E$15:$E$266=$E163)*('Summary Calcs'!$F$15:$F$266=$G163)*(IF(OR(AND($B163=\"Non-Residential\",J$8=\"Residential\"),AND($B163=\"Residential\",$B163<>J$8),AND($D163=\"New Wind\",$G163<2014),AND($D163=\"Existing Wind\",$G163>2013)),0,1))))","v":0},{"$f":"IFERROR(H163+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C163)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D163)),\"Wind\",$D163))*('Public Tool Inputs'!$O$9:$O$104=E163)*('Public Tool Inputs'!$P$9:$P$104=G163))*I163+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C163)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D163)),\"Wind\",$D163))*('Public Tool Inputs'!$O$9:$O$104=E163)*('Public Tool Inputs'!$P$9:$P$104=G163))*J163,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F164)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C164)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D164)),\"Wind\",$D164))*('Summary Calcs'!$E$15:$E$266=$E164)*('Summary Calcs'!$F$15:$F$266=$G164)*(IF(OR(AND($B164=\"Non-Residential\",H$8=\"Residential\"),AND($B164=\"Residential\",$B164<>H$8),AND($D164=\"New Wind\",$G164<2014),AND($D164=\"Existing Wind\",$G164>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F164)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C164)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D164)),\"Wind\",$D164))*('Summary Calcs'!$E$15:$E$266=$E164)*('Summary Calcs'!$F$15:$F$266=$G164)*(IF(OR(AND($B164=\"Non-Residential\",I$8=\"Residential\"),AND($B164=\"Residential\",$B164<>I$8),AND($D164=\"New Wind\",$G164<2014),AND($D164=\"Existing Wind\",$G164>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F164)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C164)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D164)),\"Wind\",$D164))*('Summary Calcs'!$E$15:$E$266=$E164)*('Summary Calcs'!$F$15:$F$266=$G164)*(IF(OR(AND($B164=\"Non-Residential\",J$8=\"Residential\"),AND($B164=\"Residential\",$B164<>J$8),AND($D164=\"New Wind\",$G164<2014),AND($D164=\"Existing Wind\",$G164>2013)),0,1))))","v":0},{"$f":"IFERROR(H164+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C164)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D164)),\"Wind\",$D164))*('Public Tool Inputs'!$O$9:$O$104=E164)*('Public Tool Inputs'!$P$9:$P$104=G164))*I164+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C164)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D164)),\"Wind\",$D164))*('Public Tool Inputs'!$O$9:$O$104=E164)*('Public Tool Inputs'!$P$9:$P$104=G164))*J164,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F165)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C165)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D165)),\"Wind\",$D165))*('Summary Calcs'!$E$15:$E$266=$E165)*('Summary Calcs'!$F$15:$F$266=$G165)*(IF(OR(AND($B165=\"Non-Residential\",H$8=\"Residential\"),AND($B165=\"Residential\",$B165<>H$8),AND($D165=\"New Wind\",$G165<2014),AND($D165=\"Existing Wind\",$G165>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F165)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C165)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D165)),\"Wind\",$D165))*('Summary Calcs'!$E$15:$E$266=$E165)*('Summary Calcs'!$F$15:$F$266=$G165)*(IF(OR(AND($B165=\"Non-Residential\",I$8=\"Residential\"),AND($B165=\"Residential\",$B165<>I$8),AND($D165=\"New Wind\",$G165<2014),AND($D165=\"Existing Wind\",$G165>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F165)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C165)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D165)),\"Wind\",$D165))*('Summary Calcs'!$E$15:$E$266=$E165)*('Summary Calcs'!$F$15:$F$266=$G165)*(IF(OR(AND($B165=\"Non-Residential\",J$8=\"Residential\"),AND($B165=\"Residential\",$B165<>J$8),AND($D165=\"New Wind\",$G165<2014),AND($D165=\"Existing Wind\",$G165>2013)),0,1))))","v":0},{"$f":"IFERROR(H165+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C165)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D165)),\"Wind\",$D165))*('Public Tool Inputs'!$O$9:$O$104=E165)*('Public Tool Inputs'!$P$9:$P$104=G165))*I165+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C165)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D165)),\"Wind\",$D165))*('Public Tool Inputs'!$O$9:$O$104=E165)*('Public Tool Inputs'!$P$9:$P$104=G165))*J165,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F166)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C166)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D166)),\"Wind\",$D166))*('Summary Calcs'!$E$15:$E$266=$E166)*('Summary Calcs'!$F$15:$F$266=$G166)*(IF(OR(AND($B166=\"Non-Residential\",H$8=\"Residential\"),AND($B166=\"Residential\",$B166<>H$8),AND($D166=\"New Wind\",$G166<2014),AND($D166=\"Existing Wind\",$G166>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F166)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C166)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D166)),\"Wind\",$D166))*('Summary Calcs'!$E$15:$E$266=$E166)*('Summary Calcs'!$F$15:$F$266=$G166)*(IF(OR(AND($B166=\"Non-Residential\",I$8=\"Residential\"),AND($B166=\"Residential\",$B166<>I$8),AND($D166=\"New Wind\",$G166<2014),AND($D166=\"Existing Wind\",$G166>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F166)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C166)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D166)),\"Wind\",$D166))*('Summary Calcs'!$E$15:$E$266=$E166)*('Summary Calcs'!$F$15:$F$266=$G166)*(IF(OR(AND($B166=\"Non-Residential\",J$8=\"Residential\"),AND($B166=\"Residential\",$B166<>J$8),AND($D166=\"New Wind\",$G166<2014),AND($D166=\"Existing Wind\",$G166>2013)),0,1))))","v":0},{"$f":"IFERROR(H166+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C166)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D166)),\"Wind\",$D166))*('Public Tool Inputs'!$O$9:$O$104=E166)*('Public Tool Inputs'!$P$9:$P$104=G166))*I166+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C166)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D166)),\"Wind\",$D166))*('Public Tool Inputs'!$O$9:$O$104=E166)*('Public Tool Inputs'!$P$9:$P$104=G166))*J166,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F167)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C167)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D167)),\"Wind\",$D167))*('Summary Calcs'!$E$15:$E$266=$E167)*('Summary Calcs'!$F$15:$F$266=$G167)*(IF(OR(AND($B167=\"Non-Residential\",H$8=\"Residential\"),AND($B167=\"Residential\",$B167<>H$8),AND($D167=\"New Wind\",$G167<2014),AND($D167=\"Existing Wind\",$G167>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F167)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C167)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D167)),\"Wind\",$D167))*('Summary Calcs'!$E$15:$E$266=$E167)*('Summary Calcs'!$F$15:$F$266=$G167)*(IF(OR(AND($B167=\"Non-Residential\",I$8=\"Residential\"),AND($B167=\"Residential\",$B167<>I$8),AND($D167=\"New Wind\",$G167<2014),AND($D167=\"Existing Wind\",$G167>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F167)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C167)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D167)),\"Wind\",$D167))*('Summary Calcs'!$E$15:$E$266=$E167)*('Summary Calcs'!$F$15:$F$266=$G167)*(IF(OR(AND($B167=\"Non-Residential\",J$8=\"Residential\"),AND($B167=\"Residential\",$B167<>J$8),AND($D167=\"New Wind\",$G167<2014),AND($D167=\"Existing Wind\",$G167>2013)),0,1))))","v":0},{"$f":"IFERROR(H167+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C167)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D167)),\"Wind\",$D167))*('Public Tool Inputs'!$O$9:$O$104=E167)*('Public Tool Inputs'!$P$9:$P$104=G167))*I167+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C167)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D167)),\"Wind\",$D167))*('Public Tool Inputs'!$O$9:$O$104=E167)*('Public Tool Inputs'!$P$9:$P$104=G167))*J167,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F168)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C168)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D168)),\"Wind\",$D168))*('Summary Calcs'!$E$15:$E$266=$E168)*('Summary Calcs'!$F$15:$F$266=$G168)*(IF(OR(AND($B168=\"Non-Residential\",H$8=\"Residential\"),AND($B168=\"Residential\",$B168<>H$8),AND($D168=\"New Wind\",$G168<2014),AND($D168=\"Existing Wind\",$G168>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F168)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C168)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D168)),\"Wind\",$D168))*('Summary Calcs'!$E$15:$E$266=$E168)*('Summary Calcs'!$F$15:$F$266=$G168)*(IF(OR(AND($B168=\"Non-Residential\",I$8=\"Residential\"),AND($B168=\"Residential\",$B168<>I$8),AND($D168=\"New Wind\",$G168<2014),AND($D168=\"Existing Wind\",$G168>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F168)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C168)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D168)),\"Wind\",$D168))*('Summary Calcs'!$E$15:$E$266=$E168)*('Summary Calcs'!$F$15:$F$266=$G168)*(IF(OR(AND($B168=\"Non-Residential\",J$8=\"Residential\"),AND($B168=\"Residential\",$B168<>J$8),AND($D168=\"New Wind\",$G168<2014),AND($D168=\"Existing Wind\",$G168>2013)),0,1))))","v":0},{"$f":"IFERROR(H168+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C168)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D168)),\"Wind\",$D168))*('Public Tool Inputs'!$O$9:$O$104=E168)*('Public Tool Inputs'!$P$9:$P$104=G168))*I168+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C168)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D168)),\"Wind\",$D168))*('Public Tool Inputs'!$O$9:$O$104=E168)*('Public Tool Inputs'!$P$9:$P$104=G168))*J168,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F169)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C169)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D169)),\"Wind\",$D169))*('Summary Calcs'!$E$15:$E$266=$E169)*('Summary Calcs'!$F$15:$F$266=$G169)*(IF(OR(AND($B169=\"Non-Residential\",H$8=\"Residential\"),AND($B169=\"Residential\",$B169<>H$8),AND($D169=\"New Wind\",$G169<2014),AND($D169=\"Existing Wind\",$G169>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F169)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C169)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D169)),\"Wind\",$D169))*('Summary Calcs'!$E$15:$E$266=$E169)*('Summary Calcs'!$F$15:$F$266=$G169)*(IF(OR(AND($B169=\"Non-Residential\",I$8=\"Residential\"),AND($B169=\"Residential\",$B169<>I$8),AND($D169=\"New Wind\",$G169<2014),AND($D169=\"Existing Wind\",$G169>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F169)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C169)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D169)),\"Wind\",$D169))*('Summary Calcs'!$E$15:$E$266=$E169)*('Summary Calcs'!$F$15:$F$266=$G169)*(IF(OR(AND($B169=\"Non-Residential\",J$8=\"Residential\"),AND($B169=\"Residential\",$B169<>J$8),AND($D169=\"New Wind\",$G169<2014),AND($D169=\"Existing Wind\",$G169>2013)),0,1))))","v":0},{"$f":"IFERROR(H169+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C169)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D169)),\"Wind\",$D169))*('Public Tool Inputs'!$O$9:$O$104=E169)*('Public Tool Inputs'!$P$9:$P$104=G169))*I169+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C169)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D169)),\"Wind\",$D169))*('Public Tool Inputs'!$O$9:$O$104=E169)*('Public Tool Inputs'!$P$9:$P$104=G169))*J169,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F170)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C170)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D170)),\"Wind\",$D170))*('Summary Calcs'!$E$15:$E$266=$E170)*('Summary Calcs'!$F$15:$F$266=$G170)*(IF(OR(AND($B170=\"Non-Residential\",H$8=\"Residential\"),AND($B170=\"Residential\",$B170<>H$8),AND($D170=\"New Wind\",$G170<2014),AND($D170=\"Existing Wind\",$G170>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F170)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C170)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D170)),\"Wind\",$D170))*('Summary Calcs'!$E$15:$E$266=$E170)*('Summary Calcs'!$F$15:$F$266=$G170)*(IF(OR(AND($B170=\"Non-Residential\",I$8=\"Residential\"),AND($B170=\"Residential\",$B170<>I$8),AND($D170=\"New Wind\",$G170<2014),AND($D170=\"Existing Wind\",$G170>2013)),0,1))))","v":1024.1579890404455},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F170)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C170)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D170)),\"Wind\",$D170))*('Summary Calcs'!$E$15:$E$266=$E170)*('Summary Calcs'!$F$15:$F$266=$G170)*(IF(OR(AND($B170=\"Non-Residential\",J$8=\"Residential\"),AND($B170=\"Residential\",$B170<>J$8),AND($D170=\"New Wind\",$G170<2014),AND($D170=\"Existing Wind\",$G170>2013)),0,1))))","v":1024.1579890404455},{"$f":"IFERROR(H170+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C170)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D170)),\"Wind\",$D170))*('Public Tool Inputs'!$O$9:$O$104=E170)*('Public Tool Inputs'!$P$9:$P$104=G170))*I170+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C170)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D170)),\"Wind\",$D170))*('Public Tool Inputs'!$O$9:$O$104=E170)*('Public Tool Inputs'!$P$9:$P$104=G170))*J170,0)","v":1024.1579890404455},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F171)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C171)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D171)),\"Wind\",$D171))*('Summary Calcs'!$E$15:$E$266=$E171)*('Summary Calcs'!$F$15:$F$266=$G171)*(IF(OR(AND($B171=\"Non-Residential\",H$8=\"Residential\"),AND($B171=\"Residential\",$B171<>H$8),AND($D171=\"New Wind\",$G171<2014),AND($D171=\"Existing Wind\",$G171>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F171)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C171)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D171)),\"Wind\",$D171))*('Summary Calcs'!$E$15:$E$266=$E171)*('Summary Calcs'!$F$15:$F$266=$G171)*(IF(OR(AND($B171=\"Non-Residential\",I$8=\"Residential\"),AND($B171=\"Residential\",$B171<>I$8),AND($D171=\"New Wind\",$G171<2014),AND($D171=\"Existing Wind\",$G171>2013)),0,1))))","v":1024.1579890404455},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F171)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C171)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D171)),\"Wind\",$D171))*('Summary Calcs'!$E$15:$E$266=$E171)*('Summary Calcs'!$F$15:$F$266=$G171)*(IF(OR(AND($B171=\"Non-Residential\",J$8=\"Residential\"),AND($B171=\"Residential\",$B171<>J$8),AND($D171=\"New Wind\",$G171<2014),AND($D171=\"Existing Wind\",$G171>2013)),0,1))))","v":1024.1579890404455},{"$f":"IFERROR(H171+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C171)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D171)),\"Wind\",$D171))*('Public Tool Inputs'!$O$9:$O$104=E171)*('Public Tool Inputs'!$P$9:$P$104=G171))*I171+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C171)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D171)),\"Wind\",$D171))*('Public Tool Inputs'!$O$9:$O$104=E171)*('Public Tool Inputs'!$P$9:$P$104=G171))*J171,0)","v":1024.1579890404455},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F172)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C172)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D172)),\"Wind\",$D172))*('Summary Calcs'!$E$15:$E$266=$E172)*('Summary Calcs'!$F$15:$F$266=$G172)*(IF(OR(AND($B172=\"Non-Residential\",H$8=\"Residential\"),AND($B172=\"Residential\",$B172<>H$8),AND($D172=\"New Wind\",$G172<2014),AND($D172=\"Existing Wind\",$G172>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F172)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C172)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D172)),\"Wind\",$D172))*('Summary Calcs'!$E$15:$E$266=$E172)*('Summary Calcs'!$F$15:$F$266=$G172)*(IF(OR(AND($B172=\"Non-Residential\",I$8=\"Residential\"),AND($B172=\"Residential\",$B172<>I$8),AND($D172=\"New Wind\",$G172<2014),AND($D172=\"Existing Wind\",$G172>2013)),0,1))))","v":571.48298164673201},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F172)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C172)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D172)),\"Wind\",$D172))*('Summary Calcs'!$E$15:$E$266=$E172)*('Summary Calcs'!$F$15:$F$266=$G172)*(IF(OR(AND($B172=\"Non-Residential\",J$8=\"Residential\"),AND($B172=\"Residential\",$B172<>J$8),AND($D172=\"New Wind\",$G172<2014),AND($D172=\"Existing Wind\",$G172>2013)),0,1))))","v":571.48298164673201},{"$f":"IFERROR(H172+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C172)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D172)),\"Wind\",$D172))*('Public Tool Inputs'!$O$9:$O$104=E172)*('Public Tool Inputs'!$P$9:$P$104=G172))*I172+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C172)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D172)),\"Wind\",$D172))*('Public Tool Inputs'!$O$9:$O$104=E172)*('Public Tool Inputs'!$P$9:$P$104=G172))*J172,0)","v":571.48298164673201},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F173)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C173)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D173)),\"Wind\",$D173))*('Summary Calcs'!$E$15:$E$266=$E173)*('Summary Calcs'!$F$15:$F$266=$G173)*(IF(OR(AND($B173=\"Non-Residential\",H$8=\"Residential\"),AND($B173=\"Residential\",$B173<>H$8),AND($D173=\"New Wind\",$G173<2014),AND($D173=\"Existing Wind\",$G173>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F173)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C173)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D173)),\"Wind\",$D173))*('Summary Calcs'!$E$15:$E$266=$E173)*('Summary Calcs'!$F$15:$F$266=$G173)*(IF(OR(AND($B173=\"Non-Residential\",I$8=\"Residential\"),AND($B173=\"Residential\",$B173<>I$8),AND($D173=\"New Wind\",$G173<2014),AND($D173=\"Existing Wind\",$G173>2013)),0,1))))","v":415.01322712767666},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F173)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C173)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D173)),\"Wind\",$D173))*('Summary Calcs'!$E$15:$E$266=$E173)*('Summary Calcs'!$F$15:$F$266=$G173)*(IF(OR(AND($B173=\"Non-Residential\",J$8=\"Residential\"),AND($B173=\"Residential\",$B173<>J$8),AND($D173=\"New Wind\",$G173<2014),AND($D173=\"Existing Wind\",$G173>2013)),0,1))))","v":415.01322712767666},{"$f":"IFERROR(H173+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C173)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D173)),\"Wind\",$D173))*('Public Tool Inputs'!$O$9:$O$104=E173)*('Public Tool Inputs'!$P$9:$P$104=G173))*I173+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C173)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D173)),\"Wind\",$D173))*('Public Tool Inputs'!$O$9:$O$104=E173)*('Public Tool Inputs'!$P$9:$P$104=G173))*J173,0)","v":415.01322712767666},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F174)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C174)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D174)),\"Wind\",$D174))*('Summary Calcs'!$E$15:$E$266=$E174)*('Summary Calcs'!$F$15:$F$266=$G174)*(IF(OR(AND($B174=\"Non-Residential\",H$8=\"Residential\"),AND($B174=\"Residential\",$B174<>H$8),AND($D174=\"New Wind\",$G174<2014),AND($D174=\"Existing Wind\",$G174>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F174)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C174)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D174)),\"Wind\",$D174))*('Summary Calcs'!$E$15:$E$266=$E174)*('Summary Calcs'!$F$15:$F$266=$G174)*(IF(OR(AND($B174=\"Non-Residential\",I$8=\"Residential\"),AND($B174=\"Residential\",$B174<>I$8),AND($D174=\"New Wind\",$G174<2014),AND($D174=\"Existing Wind\",$G174>2013)),0,1))))","v":430.09582488677421},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F174)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C174)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D174)),\"Wind\",$D174))*('Summary Calcs'!$E$15:$E$266=$E174)*('Summary Calcs'!$F$15:$F$266=$G174)*(IF(OR(AND($B174=\"Non-Residential\",J$8=\"Residential\"),AND($B174=\"Residential\",$B174<>J$8),AND($D174=\"New Wind\",$G174<2014),AND($D174=\"Existing Wind\",$G174>2013)),0,1))))","v":430.09582488677421},{"$f":"IFERROR(H174+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C174)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D174)),\"Wind\",$D174))*('Public Tool Inputs'!$O$9:$O$104=E174)*('Public Tool Inputs'!$P$9:$P$104=G174))*I174+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C174)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D174)),\"Wind\",$D174))*('Public Tool Inputs'!$O$9:$O$104=E174)*('Public Tool Inputs'!$P$9:$P$104=G174))*J174,0)","v":430.09582488677421},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F175)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C175)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D175)),\"Wind\",$D175))*('Summary Calcs'!$E$15:$E$266=$E175)*('Summary Calcs'!$F$15:$F$266=$G175)*(IF(OR(AND($B175=\"Non-Residential\",H$8=\"Residential\"),AND($B175=\"Residential\",$B175<>H$8),AND($D175=\"New Wind\",$G175<2014),AND($D175=\"Existing Wind\",$G175>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F175)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C175)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D175)),\"Wind\",$D175))*('Summary Calcs'!$E$15:$E$266=$E175)*('Summary Calcs'!$F$15:$F$266=$G175)*(IF(OR(AND($B175=\"Non-Residential\",I$8=\"Residential\"),AND($B175=\"Residential\",$B175<>I$8),AND($D175=\"New Wind\",$G175<2014),AND($D175=\"Existing Wind\",$G175>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F175)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C175)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D175)),\"Wind\",$D175))*('Summary Calcs'!$E$15:$E$266=$E175)*('Summary Calcs'!$F$15:$F$266=$G175)*(IF(OR(AND($B175=\"Non-Residential\",J$8=\"Residential\"),AND($B175=\"Residential\",$B175<>J$8),AND($D175=\"New Wind\",$G175<2014),AND($D175=\"Existing Wind\",$G175>2013)),0,1))))","v":0},{"$f":"IFERROR(H175+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C175)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D175)),\"Wind\",$D175))*('Public Tool Inputs'!$O$9:$O$104=E175)*('Public Tool Inputs'!$P$9:$P$104=G175))*I175+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C175)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D175)),\"Wind\",$D175))*('Public Tool Inputs'!$O$9:$O$104=E175)*('Public Tool Inputs'!$P$9:$P$104=G175))*J175,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F176)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C176)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D176)),\"Wind\",$D176))*('Summary Calcs'!$E$15:$E$266=$E176)*('Summary Calcs'!$F$15:$F$266=$G176)*(IF(OR(AND($B176=\"Non-Residential\",H$8=\"Residential\"),AND($B176=\"Residential\",$B176<>H$8),AND($D176=\"New Wind\",$G176<2014),AND($D176=\"Existing Wind\",$G176>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F176)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C176)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D176)),\"Wind\",$D176))*('Summary Calcs'!$E$15:$E$266=$E176)*('Summary Calcs'!$F$15:$F$266=$G176)*(IF(OR(AND($B176=\"Non-Residential\",I$8=\"Residential\"),AND($B176=\"Residential\",$B176<>I$8),AND($D176=\"New Wind\",$G176<2014),AND($D176=\"Existing Wind\",$G176>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F176)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C176)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D176)),\"Wind\",$D176))*('Summary Calcs'!$E$15:$E$266=$E176)*('Summary Calcs'!$F$15:$F$266=$G176)*(IF(OR(AND($B176=\"Non-Residential\",J$8=\"Residential\"),AND($B176=\"Residential\",$B176<>J$8),AND($D176=\"New Wind\",$G176<2014),AND($D176=\"Existing Wind\",$G176>2013)),0,1))))","v":0},{"$f":"IFERROR(H176+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C176)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D176)),\"Wind\",$D176))*('Public Tool Inputs'!$O$9:$O$104=E176)*('Public Tool Inputs'!$P$9:$P$104=G176))*I176+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C176)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D176)),\"Wind\",$D176))*('Public Tool Inputs'!$O$9:$O$104=E176)*('Public Tool Inputs'!$P$9:$P$104=G176))*J176,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F177)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C177)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D177)),\"Wind\",$D177))*('Summary Calcs'!$E$15:$E$266=$E177)*('Summary Calcs'!$F$15:$F$266=$G177)*(IF(OR(AND($B177=\"Non-Residential\",H$8=\"Residential\"),AND($B177=\"Residential\",$B177<>H$8),AND($D177=\"New Wind\",$G177<2014),AND($D177=\"Existing Wind\",$G177>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F177)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C177)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D177)),\"Wind\",$D177))*('Summary Calcs'!$E$15:$E$266=$E177)*('Summary Calcs'!$F$15:$F$266=$G177)*(IF(OR(AND($B177=\"Non-Residential\",I$8=\"Residential\"),AND($B177=\"Residential\",$B177<>I$8),AND($D177=\"New Wind\",$G177<2014),AND($D177=\"Existing Wind\",$G177>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F177)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C177)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D177)),\"Wind\",$D177))*('Summary Calcs'!$E$15:$E$266=$E177)*('Summary Calcs'!$F$15:$F$266=$G177)*(IF(OR(AND($B177=\"Non-Residential\",J$8=\"Residential\"),AND($B177=\"Residential\",$B177<>J$8),AND($D177=\"New Wind\",$G177<2014),AND($D177=\"Existing Wind\",$G177>2013)),0,1))))","v":0},{"$f":"IFERROR(H177+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C177)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D177)),\"Wind\",$D177))*('Public Tool Inputs'!$O$9:$O$104=E177)*('Public Tool Inputs'!$P$9:$P$104=G177))*I177+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C177)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D177)),\"Wind\",$D177))*('Public Tool Inputs'!$O$9:$O$104=E177)*('Public Tool Inputs'!$P$9:$P$104=G177))*J177,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","CapEx",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F178)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C178)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D178)),\"Wind\",$D178))*('Summary Calcs'!$E$15:$E$266=$E178)*('Summary Calcs'!$F$15:$F$266=$G178)*(IF(OR(AND($B178=\"Non-Residential\",H$8=\"Residential\"),AND($B178=\"Residential\",$B178<>H$8),AND($D178=\"New Wind\",$G178<2014),AND($D178=\"Existing Wind\",$G178>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F178)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C178)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D178)),\"Wind\",$D178))*('Summary Calcs'!$E$15:$E$266=$E178)*('Summary Calcs'!$F$15:$F$266=$G178)*(IF(OR(AND($B178=\"Non-Residential\",I$8=\"Residential\"),AND($B178=\"Residential\",$B178<>I$8),AND($D178=\"New Wind\",$G178<2014),AND($D178=\"Existing Wind\",$G178>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F178)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C178)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D178)),\"Wind\",$D178))*('Summary Calcs'!$E$15:$E$266=$E178)*('Summary Calcs'!$F$15:$F$266=$G178)*(IF(OR(AND($B178=\"Non-Residential\",J$8=\"Residential\"),AND($B178=\"Residential\",$B178<>J$8),AND($D178=\"New Wind\",$G178<2014),AND($D178=\"Existing Wind\",$G178>2013)),0,1))))","v":0},{"$f":"IFERROR(H178+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C178)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D178)),\"Wind\",$D178))*('Public Tool Inputs'!$O$9:$O$104=E178)*('Public Tool Inputs'!$P$9:$P$104=G178))*I178+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C178)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D178)),\"Wind\",$D178))*('Public Tool Inputs'!$O$9:$O$104=E178)*('Public Tool Inputs'!$P$9:$P$104=G178))*J178,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F179)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C179)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D179)),\"Wind\",$D179))*('Summary Calcs'!$E$15:$E$266=$E179)*('Summary Calcs'!$F$15:$F$266=$G179)*(IF(OR(AND($B179=\"Non-Residential\",H$8=\"Residential\"),AND($B179=\"Residential\",$B179<>H$8),AND($D179=\"New Wind\",$G179<2014),AND($D179=\"Existing Wind\",$G179>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F179)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C179)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D179)),\"Wind\",$D179))*('Summary Calcs'!$E$15:$E$266=$E179)*('Summary Calcs'!$F$15:$F$266=$G179)*(IF(OR(AND($B179=\"Non-Residential\",I$8=\"Residential\"),AND($B179=\"Residential\",$B179<>I$8),AND($D179=\"New Wind\",$G179<2014),AND($D179=\"Existing Wind\",$G179>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F179)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C179)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D179)),\"Wind\",$D179))*('Summary Calcs'!$E$15:$E$266=$E179)*('Summary Calcs'!$F$15:$F$266=$G179)*(IF(OR(AND($B179=\"Non-Residential\",J$8=\"Residential\"),AND($B179=\"Residential\",$B179<>J$8),AND($D179=\"New Wind\",$G179<2014),AND($D179=\"Existing Wind\",$G179>2013)),0,1))))","v":0},{"$f":"IFERROR(H179+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C179)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D179)),\"Wind\",$D179))*('Public Tool Inputs'!$O$9:$O$104=E179)*('Public Tool Inputs'!$P$9:$P$104=G179))*I179+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C179)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D179)),\"Wind\",$D179))*('Public Tool Inputs'!$O$9:$O$104=E179)*('Public Tool Inputs'!$P$9:$P$104=G179))*J179,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F180)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C180)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D180)),\"Wind\",$D180))*('Summary Calcs'!$E$15:$E$266=$E180)*('Summary Calcs'!$F$15:$F$266=$G180)*(IF(OR(AND($B180=\"Non-Residential\",H$8=\"Residential\"),AND($B180=\"Residential\",$B180<>H$8),AND($D180=\"New Wind\",$G180<2014),AND($D180=\"Existing Wind\",$G180>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F180)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C180)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D180)),\"Wind\",$D180))*('Summary Calcs'!$E$15:$E$266=$E180)*('Summary Calcs'!$F$15:$F$266=$G180)*(IF(OR(AND($B180=\"Non-Residential\",I$8=\"Residential\"),AND($B180=\"Residential\",$B180<>I$8),AND($D180=\"New Wind\",$G180<2014),AND($D180=\"Existing Wind\",$G180>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F180)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C180)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D180)),\"Wind\",$D180))*('Summary Calcs'!$E$15:$E$266=$E180)*('Summary Calcs'!$F$15:$F$266=$G180)*(IF(OR(AND($B180=\"Non-Residential\",J$8=\"Residential\"),AND($B180=\"Residential\",$B180<>J$8),AND($D180=\"New Wind\",$G180<2014),AND($D180=\"Existing Wind\",$G180>2013)),0,1))))","v":0},{"$f":"IFERROR(H180+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C180)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D180)),\"Wind\",$D180))*('Public Tool Inputs'!$O$9:$O$104=E180)*('Public Tool Inputs'!$P$9:$P$104=G180))*I180+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C180)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D180)),\"Wind\",$D180))*('Public Tool Inputs'!$O$9:$O$104=E180)*('Public Tool Inputs'!$P$9:$P$104=G180))*J180,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F181)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C181)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D181)),\"Wind\",$D181))*('Summary Calcs'!$E$15:$E$266=$E181)*('Summary Calcs'!$F$15:$F$266=$G181)*(IF(OR(AND($B181=\"Non-Residential\",H$8=\"Residential\"),AND($B181=\"Residential\",$B181<>H$8),AND($D181=\"New Wind\",$G181<2014),AND($D181=\"Existing Wind\",$G181>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F181)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C181)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D181)),\"Wind\",$D181))*('Summary Calcs'!$E$15:$E$266=$E181)*('Summary Calcs'!$F$15:$F$266=$G181)*(IF(OR(AND($B181=\"Non-Residential\",I$8=\"Residential\"),AND($B181=\"Residential\",$B181<>I$8),AND($D181=\"New Wind\",$G181<2014),AND($D181=\"Existing Wind\",$G181>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F181)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C181)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D181)),\"Wind\",$D181))*('Summary Calcs'!$E$15:$E$266=$E181)*('Summary Calcs'!$F$15:$F$266=$G181)*(IF(OR(AND($B181=\"Non-Residential\",J$8=\"Residential\"),AND($B181=\"Residential\",$B181<>J$8),AND($D181=\"New Wind\",$G181<2014),AND($D181=\"Existing Wind\",$G181>2013)),0,1))))","v":0},{"$f":"IFERROR(H181+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C181)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D181)),\"Wind\",$D181))*('Public Tool Inputs'!$O$9:$O$104=E181)*('Public Tool Inputs'!$P$9:$P$104=G181))*I181+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C181)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D181)),\"Wind\",$D181))*('Public Tool Inputs'!$O$9:$O$104=E181)*('Public Tool Inputs'!$P$9:$P$104=G181))*J181,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F182)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C182)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D182)),\"Wind\",$D182))*('Summary Calcs'!$E$15:$E$266=$E182)*('Summary Calcs'!$F$15:$F$266=$G182)*(IF(OR(AND($B182=\"Non-Residential\",H$8=\"Residential\"),AND($B182=\"Residential\",$B182<>H$8),AND($D182=\"New Wind\",$G182<2014),AND($D182=\"Existing Wind\",$G182>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F182)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C182)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D182)),\"Wind\",$D182))*('Summary Calcs'!$E$15:$E$266=$E182)*('Summary Calcs'!$F$15:$F$266=$G182)*(IF(OR(AND($B182=\"Non-Residential\",I$8=\"Residential\"),AND($B182=\"Residential\",$B182<>I$8),AND($D182=\"New Wind\",$G182<2014),AND($D182=\"Existing Wind\",$G182>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F182)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C182)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D182)),\"Wind\",$D182))*('Summary Calcs'!$E$15:$E$266=$E182)*('Summary Calcs'!$F$15:$F$266=$G182)*(IF(OR(AND($B182=\"Non-Residential\",J$8=\"Residential\"),AND($B182=\"Residential\",$B182<>J$8),AND($D182=\"New Wind\",$G182<2014),AND($D182=\"Existing Wind\",$G182>2013)),0,1))))","v":0},{"$f":"IFERROR(H182+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C182)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D182)),\"Wind\",$D182))*('Public Tool Inputs'!$O$9:$O$104=E182)*('Public Tool Inputs'!$P$9:$P$104=G182))*I182+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C182)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D182)),\"Wind\",$D182))*('Public Tool Inputs'!$O$9:$O$104=E182)*('Public Tool Inputs'!$P$9:$P$104=G182))*J182,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F183)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C183)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D183)),\"Wind\",$D183))*('Summary Calcs'!$E$15:$E$266=$E183)*('Summary Calcs'!$F$15:$F$266=$G183)*(IF(OR(AND($B183=\"Non-Residential\",H$8=\"Residential\"),AND($B183=\"Residential\",$B183<>H$8),AND($D183=\"New Wind\",$G183<2014),AND($D183=\"Existing Wind\",$G183>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F183)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C183)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D183)),\"Wind\",$D183))*('Summary Calcs'!$E$15:$E$266=$E183)*('Summary Calcs'!$F$15:$F$266=$G183)*(IF(OR(AND($B183=\"Non-Residential\",I$8=\"Residential\"),AND($B183=\"Residential\",$B183<>I$8),AND($D183=\"New Wind\",$G183<2014),AND($D183=\"Existing Wind\",$G183>2013)),0,1))))","v":399.37810952142269},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F183)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C183)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D183)),\"Wind\",$D183))*('Summary Calcs'!$E$15:$E$266=$E183)*('Summary Calcs'!$F$15:$F$266=$G183)*(IF(OR(AND($B183=\"Non-Residential\",J$8=\"Residential\"),AND($B183=\"Residential\",$B183<>J$8),AND($D183=\"New Wind\",$G183<2014),AND($D183=\"Existing Wind\",$G183>2013)),0,1))))","v":399.37810952142269},{"$f":"IFERROR(H183+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C183)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D183)),\"Wind\",$D183))*('Public Tool Inputs'!$O$9:$O$104=E183)*('Public Tool Inputs'!$P$9:$P$104=G183))*I183+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C183)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D183)),\"Wind\",$D183))*('Public Tool Inputs'!$O$9:$O$104=E183)*('Public Tool Inputs'!$P$9:$P$104=G183))*J183,0)","v":399.37810952142269},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F184)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C184)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D184)),\"Wind\",$D184))*('Summary Calcs'!$E$15:$E$266=$E184)*('Summary Calcs'!$F$15:$F$266=$G184)*(IF(OR(AND($B184=\"Non-Residential\",H$8=\"Residential\"),AND($B184=\"Residential\",$B184<>H$8),AND($D184=\"New Wind\",$G184<2014),AND($D184=\"Existing Wind\",$G184>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F184)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C184)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D184)),\"Wind\",$D184))*('Summary Calcs'!$E$15:$E$266=$E184)*('Summary Calcs'!$F$15:$F$266=$G184)*(IF(OR(AND($B184=\"Non-Residential\",I$8=\"Residential\"),AND($B184=\"Residential\",$B184<>I$8),AND($D184=\"New Wind\",$G184<2014),AND($D184=\"Existing Wind\",$G184>2013)),0,1))))","v":399.37810952142269},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F184)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C184)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D184)),\"Wind\",$D184))*('Summary Calcs'!$E$15:$E$266=$E184)*('Summary Calcs'!$F$15:$F$266=$G184)*(IF(OR(AND($B184=\"Non-Residential\",J$8=\"Residential\"),AND($B184=\"Residential\",$B184<>J$8),AND($D184=\"New Wind\",$G184<2014),AND($D184=\"Existing Wind\",$G184>2013)),0,1))))","v":399.37810952142269},{"$f":"IFERROR(H184+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C184)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D184)),\"Wind\",$D184))*('Public Tool Inputs'!$O$9:$O$104=E184)*('Public Tool Inputs'!$P$9:$P$104=G184))*I184+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C184)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D184)),\"Wind\",$D184))*('Public Tool Inputs'!$O$9:$O$104=E184)*('Public Tool Inputs'!$P$9:$P$104=G184))*J184,0)","v":399.37810952142269},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F185)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C185)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D185)),\"Wind\",$D185))*('Summary Calcs'!$E$15:$E$266=$E185)*('Summary Calcs'!$F$15:$F$266=$G185)*(IF(OR(AND($B185=\"Non-Residential\",H$8=\"Residential\"),AND($B185=\"Residential\",$B185<>H$8),AND($D185=\"New Wind\",$G185<2014),AND($D185=\"Existing Wind\",$G185>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F185)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C185)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D185)),\"Wind\",$D185))*('Summary Calcs'!$E$15:$E$266=$E185)*('Summary Calcs'!$F$15:$F$266=$G185)*(IF(OR(AND($B185=\"Non-Residential\",I$8=\"Residential\"),AND($B185=\"Residential\",$B185<>I$8),AND($D185=\"New Wind\",$G185<2014),AND($D185=\"Existing Wind\",$G185>2013)),0,1))))","v":224.90082895469556},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F185)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C185)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D185)),\"Wind\",$D185))*('Summary Calcs'!$E$15:$E$266=$E185)*('Summary Calcs'!$F$15:$F$266=$G185)*(IF(OR(AND($B185=\"Non-Residential\",J$8=\"Residential\"),AND($B185=\"Residential\",$B185<>J$8),AND($D185=\"New Wind\",$G185<2014),AND($D185=\"Existing Wind\",$G185>2013)),0,1))))","v":224.90082895469556},{"$f":"IFERROR(H185+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C185)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D185)),\"Wind\",$D185))*('Public Tool Inputs'!$O$9:$O$104=E185)*('Public Tool Inputs'!$P$9:$P$104=G185))*I185+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C185)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D185)),\"Wind\",$D185))*('Public Tool Inputs'!$O$9:$O$104=E185)*('Public Tool Inputs'!$P$9:$P$104=G185))*J185,0)","v":224.90082895469556},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F186)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C186)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D186)),\"Wind\",$D186))*('Summary Calcs'!$E$15:$E$266=$E186)*('Summary Calcs'!$F$15:$F$266=$G186)*(IF(OR(AND($B186=\"Non-Residential\",H$8=\"Residential\"),AND($B186=\"Residential\",$B186<>H$8),AND($D186=\"New Wind\",$G186<2014),AND($D186=\"Existing Wind\",$G186>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F186)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C186)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D186)),\"Wind\",$D186))*('Summary Calcs'!$E$15:$E$266=$E186)*('Summary Calcs'!$F$15:$F$266=$G186)*(IF(OR(AND($B186=\"Non-Residential\",I$8=\"Residential\"),AND($B186=\"Residential\",$B186<>I$8),AND($D186=\"New Wind\",$G186<2014),AND($D186=\"Existing Wind\",$G186>2013)),0,1))))","v":168.88722412345416},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F186)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C186)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D186)),\"Wind\",$D186))*('Summary Calcs'!$E$15:$E$266=$E186)*('Summary Calcs'!$F$15:$F$266=$G186)*(IF(OR(AND($B186=\"Non-Residential\",J$8=\"Residential\"),AND($B186=\"Residential\",$B186<>J$8),AND($D186=\"New Wind\",$G186<2014),AND($D186=\"Existing Wind\",$G186>2013)),0,1))))","v":168.88722412345416},{"$f":"IFERROR(H186+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C186)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D186)),\"Wind\",$D186))*('Public Tool Inputs'!$O$9:$O$104=E186)*('Public Tool Inputs'!$P$9:$P$104=G186))*I186+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C186)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D186)),\"Wind\",$D186))*('Public Tool Inputs'!$O$9:$O$104=E186)*('Public Tool Inputs'!$P$9:$P$104=G186))*J186,0)","v":168.88722412345416},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F187)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C187)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D187)),\"Wind\",$D187))*('Summary Calcs'!$E$15:$E$266=$E187)*('Summary Calcs'!$F$15:$F$266=$G187)*(IF(OR(AND($B187=\"Non-Residential\",H$8=\"Residential\"),AND($B187=\"Residential\",$B187<>H$8),AND($D187=\"New Wind\",$G187<2014),AND($D187=\"Existing Wind\",$G187>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F187)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C187)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D187)),\"Wind\",$D187))*('Summary Calcs'!$E$15:$E$266=$E187)*('Summary Calcs'!$F$15:$F$266=$G187)*(IF(OR(AND($B187=\"Non-Residential\",I$8=\"Residential\"),AND($B187=\"Residential\",$B187<>I$8),AND($D187=\"New Wind\",$G187<2014),AND($D187=\"Existing Wind\",$G187>2013)),0,1))))","v":175.0249997450513},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F187)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C187)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D187)),\"Wind\",$D187))*('Summary Calcs'!$E$15:$E$266=$E187)*('Summary Calcs'!$F$15:$F$266=$G187)*(IF(OR(AND($B187=\"Non-Residential\",J$8=\"Residential\"),AND($B187=\"Residential\",$B187<>J$8),AND($D187=\"New Wind\",$G187<2014),AND($D187=\"Existing Wind\",$G187>2013)),0,1))))","v":175.0249997450513},{"$f":"IFERROR(H187+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C187)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D187)),\"Wind\",$D187))*('Public Tool Inputs'!$O$9:$O$104=E187)*('Public Tool Inputs'!$P$9:$P$104=G187))*I187+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C187)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D187)),\"Wind\",$D187))*('Public Tool Inputs'!$O$9:$O$104=E187)*('Public Tool Inputs'!$P$9:$P$104=G187))*J187,0)","v":175.0249997450513},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F188)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C188)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D188)),\"Wind\",$D188))*('Summary Calcs'!$E$15:$E$266=$E188)*('Summary Calcs'!$F$15:$F$266=$G188)*(IF(OR(AND($B188=\"Non-Residential\",H$8=\"Residential\"),AND($B188=\"Residential\",$B188<>H$8),AND($D188=\"New Wind\",$G188<2014),AND($D188=\"Existing Wind\",$G188>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F188)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C188)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D188)),\"Wind\",$D188))*('Summary Calcs'!$E$15:$E$266=$E188)*('Summary Calcs'!$F$15:$F$266=$G188)*(IF(OR(AND($B188=\"Non-Residential\",I$8=\"Residential\"),AND($B188=\"Residential\",$B188<>I$8),AND($D188=\"New Wind\",$G188<2014),AND($D188=\"Existing Wind\",$G188>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F188)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C188)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D188)),\"Wind\",$D188))*('Summary Calcs'!$E$15:$E$266=$E188)*('Summary Calcs'!$F$15:$F$266=$G188)*(IF(OR(AND($B188=\"Non-Residential\",J$8=\"Residential\"),AND($B188=\"Residential\",$B188<>J$8),AND($D188=\"New Wind\",$G188<2014),AND($D188=\"Existing Wind\",$G188>2013)),0,1))))","v":0},{"$f":"IFERROR(H188+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C188)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D188)),\"Wind\",$D188))*('Public Tool Inputs'!$O$9:$O$104=E188)*('Public Tool Inputs'!$P$9:$P$104=G188))*I188+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C188)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D188)),\"Wind\",$D188))*('Public Tool Inputs'!$O$9:$O$104=E188)*('Public Tool Inputs'!$P$9:$P$104=G188))*J188,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F189)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C189)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D189)),\"Wind\",$D189))*('Summary Calcs'!$E$15:$E$266=$E189)*('Summary Calcs'!$F$15:$F$266=$G189)*(IF(OR(AND($B189=\"Non-Residential\",H$8=\"Residential\"),AND($B189=\"Residential\",$B189<>H$8),AND($D189=\"New Wind\",$G189<2014),AND($D189=\"Existing Wind\",$G189>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F189)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C189)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D189)),\"Wind\",$D189))*('Summary Calcs'!$E$15:$E$266=$E189)*('Summary Calcs'!$F$15:$F$266=$G189)*(IF(OR(AND($B189=\"Non-Residential\",I$8=\"Residential\"),AND($B189=\"Residential\",$B189<>I$8),AND($D189=\"New Wind\",$G189<2014),AND($D189=\"Existing Wind\",$G189>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F189)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C189)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D189)),\"Wind\",$D189))*('Summary Calcs'!$E$15:$E$266=$E189)*('Summary Calcs'!$F$15:$F$266=$G189)*(IF(OR(AND($B189=\"Non-Residential\",J$8=\"Residential\"),AND($B189=\"Residential\",$B189<>J$8),AND($D189=\"New Wind\",$G189<2014),AND($D189=\"Existing Wind\",$G189>2013)),0,1))))","v":0},{"$f":"IFERROR(H189+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C189)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D189)),\"Wind\",$D189))*('Public Tool Inputs'!$O$9:$O$104=E189)*('Public Tool Inputs'!$P$9:$P$104=G189))*I189+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C189)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D189)),\"Wind\",$D189))*('Public Tool Inputs'!$O$9:$O$104=E189)*('Public Tool Inputs'!$P$9:$P$104=G189))*J189,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F190)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C190)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D190)),\"Wind\",$D190))*('Summary Calcs'!$E$15:$E$266=$E190)*('Summary Calcs'!$F$15:$F$266=$G190)*(IF(OR(AND($B190=\"Non-Residential\",H$8=\"Residential\"),AND($B190=\"Residential\",$B190<>H$8),AND($D190=\"New Wind\",$G190<2014),AND($D190=\"Existing Wind\",$G190>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F190)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C190)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D190)),\"Wind\",$D190))*('Summary Calcs'!$E$15:$E$266=$E190)*('Summary Calcs'!$F$15:$F$266=$G190)*(IF(OR(AND($B190=\"Non-Residential\",I$8=\"Residential\"),AND($B190=\"Residential\",$B190<>I$8),AND($D190=\"New Wind\",$G190<2014),AND($D190=\"Existing Wind\",$G190>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F190)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C190)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D190)),\"Wind\",$D190))*('Summary Calcs'!$E$15:$E$266=$E190)*('Summary Calcs'!$F$15:$F$266=$G190)*(IF(OR(AND($B190=\"Non-Residential\",J$8=\"Residential\"),AND($B190=\"Residential\",$B190<>J$8),AND($D190=\"New Wind\",$G190<2014),AND($D190=\"Existing Wind\",$G190>2013)),0,1))))","v":0},{"$f":"IFERROR(H190+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C190)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D190)),\"Wind\",$D190))*('Public Tool Inputs'!$O$9:$O$104=E190)*('Public Tool Inputs'!$P$9:$P$104=G190))*I190+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C190)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D190)),\"Wind\",$D190))*('Public Tool Inputs'!$O$9:$O$104=E190)*('Public Tool Inputs'!$P$9:$P$104=G190))*J190,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F191)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C191)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D191)),\"Wind\",$D191))*('Summary Calcs'!$E$15:$E$266=$E191)*('Summary Calcs'!$F$15:$F$266=$G191)*(IF(OR(AND($B191=\"Non-Residential\",H$8=\"Residential\"),AND($B191=\"Residential\",$B191<>H$8),AND($D191=\"New Wind\",$G191<2014),AND($D191=\"Existing Wind\",$G191>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F191)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C191)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D191)),\"Wind\",$D191))*('Summary Calcs'!$E$15:$E$266=$E191)*('Summary Calcs'!$F$15:$F$266=$G191)*(IF(OR(AND($B191=\"Non-Residential\",I$8=\"Residential\"),AND($B191=\"Residential\",$B191<>I$8),AND($D191=\"New Wind\",$G191<2014),AND($D191=\"Existing Wind\",$G191>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F191)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C191)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D191)),\"Wind\",$D191))*('Summary Calcs'!$E$15:$E$266=$E191)*('Summary Calcs'!$F$15:$F$266=$G191)*(IF(OR(AND($B191=\"Non-Residential\",J$8=\"Residential\"),AND($B191=\"Residential\",$B191<>J$8),AND($D191=\"New Wind\",$G191<2014),AND($D191=\"Existing Wind\",$G191>2013)),0,1))))","v":0},{"$f":"IFERROR(H191+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C191)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D191)),\"Wind\",$D191))*('Public Tool Inputs'!$O$9:$O$104=E191)*('Public Tool Inputs'!$P$9:$P$104=G191))*I191+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C191)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D191)),\"Wind\",$D191))*('Public Tool Inputs'!$O$9:$O$104=E191)*('Public Tool Inputs'!$P$9:$P$104=G191))*J191,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F192)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C192)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D192)),\"Wind\",$D192))*('Summary Calcs'!$E$15:$E$266=$E192)*('Summary Calcs'!$F$15:$F$266=$G192)*(IF(OR(AND($B192=\"Non-Residential\",H$8=\"Residential\"),AND($B192=\"Residential\",$B192<>H$8),AND($D192=\"New Wind\",$G192<2014),AND($D192=\"Existing Wind\",$G192>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F192)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C192)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D192)),\"Wind\",$D192))*('Summary Calcs'!$E$15:$E$266=$E192)*('Summary Calcs'!$F$15:$F$266=$G192)*(IF(OR(AND($B192=\"Non-Residential\",I$8=\"Residential\"),AND($B192=\"Residential\",$B192<>I$8),AND($D192=\"New Wind\",$G192<2014),AND($D192=\"Existing Wind\",$G192>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F192)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C192)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D192)),\"Wind\",$D192))*('Summary Calcs'!$E$15:$E$266=$E192)*('Summary Calcs'!$F$15:$F$266=$G192)*(IF(OR(AND($B192=\"Non-Residential\",J$8=\"Residential\"),AND($B192=\"Residential\",$B192<>J$8),AND($D192=\"New Wind\",$G192<2014),AND($D192=\"Existing Wind\",$G192>2013)),0,1))))","v":0},{"$f":"IFERROR(H192+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C192)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D192)),\"Wind\",$D192))*('Public Tool Inputs'!$O$9:$O$104=E192)*('Public Tool Inputs'!$P$9:$P$104=G192))*I192+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C192)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D192)),\"Wind\",$D192))*('Public Tool Inputs'!$O$9:$O$104=E192)*('Public Tool Inputs'!$P$9:$P$104=G192))*J192,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F193)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C193)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D193)),\"Wind\",$D193))*('Summary Calcs'!$E$15:$E$266=$E193)*('Summary Calcs'!$F$15:$F$266=$G193)*(IF(OR(AND($B193=\"Non-Residential\",H$8=\"Residential\"),AND($B193=\"Residential\",$B193<>H$8),AND($D193=\"New Wind\",$G193<2014),AND($D193=\"Existing Wind\",$G193>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F193)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C193)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D193)),\"Wind\",$D193))*('Summary Calcs'!$E$15:$E$266=$E193)*('Summary Calcs'!$F$15:$F$266=$G193)*(IF(OR(AND($B193=\"Non-Residential\",I$8=\"Residential\"),AND($B193=\"Residential\",$B193<>I$8),AND($D193=\"New Wind\",$G193<2014),AND($D193=\"Existing Wind\",$G193>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F193)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C193)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D193)),\"Wind\",$D193))*('Summary Calcs'!$E$15:$E$266=$E193)*('Summary Calcs'!$F$15:$F$266=$G193)*(IF(OR(AND($B193=\"Non-Residential\",J$8=\"Residential\"),AND($B193=\"Residential\",$B193<>J$8),AND($D193=\"New Wind\",$G193<2014),AND($D193=\"Existing Wind\",$G193>2013)),0,1))))","v":0},{"$f":"IFERROR(H193+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C193)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D193)),\"Wind\",$D193))*('Public Tool Inputs'!$O$9:$O$104=E193)*('Public Tool Inputs'!$P$9:$P$104=G193))*I193+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C193)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D193)),\"Wind\",$D193))*('Public Tool Inputs'!$O$9:$O$104=E193)*('Public Tool Inputs'!$P$9:$P$104=G193))*J193,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F194)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C194)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D194)),\"Wind\",$D194))*('Summary Calcs'!$E$15:$E$266=$E194)*('Summary Calcs'!$F$15:$F$266=$G194)*(IF(OR(AND($B194=\"Non-Residential\",H$8=\"Residential\"),AND($B194=\"Residential\",$B194<>H$8),AND($D194=\"New Wind\",$G194<2014),AND($D194=\"Existing Wind\",$G194>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F194)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C194)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D194)),\"Wind\",$D194))*('Summary Calcs'!$E$15:$E$266=$E194)*('Summary Calcs'!$F$15:$F$266=$G194)*(IF(OR(AND($B194=\"Non-Residential\",I$8=\"Residential\"),AND($B194=\"Residential\",$B194<>I$8),AND($D194=\"New Wind\",$G194<2014),AND($D194=\"Existing Wind\",$G194>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F194)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C194)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D194)),\"Wind\",$D194))*('Summary Calcs'!$E$15:$E$266=$E194)*('Summary Calcs'!$F$15:$F$266=$G194)*(IF(OR(AND($B194=\"Non-Residential\",J$8=\"Residential\"),AND($B194=\"Residential\",$B194<>J$8),AND($D194=\"New Wind\",$G194<2014),AND($D194=\"Existing Wind\",$G194>2013)),0,1))))","v":0},{"$f":"IFERROR(H194+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C194)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D194)),\"Wind\",$D194))*('Public Tool Inputs'!$O$9:$O$104=E194)*('Public Tool Inputs'!$P$9:$P$104=G194))*I194+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C194)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D194)),\"Wind\",$D194))*('Public Tool Inputs'!$O$9:$O$104=E194)*('Public Tool Inputs'!$P$9:$P$104=G194))*J194,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F195)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C195)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D195)),\"Wind\",$D195))*('Summary Calcs'!$E$15:$E$266=$E195)*('Summary Calcs'!$F$15:$F$266=$G195)*(IF(OR(AND($B195=\"Non-Residential\",H$8=\"Residential\"),AND($B195=\"Residential\",$B195<>H$8),AND($D195=\"New Wind\",$G195<2014),AND($D195=\"Existing Wind\",$G195>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F195)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C195)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D195)),\"Wind\",$D195))*('Summary Calcs'!$E$15:$E$266=$E195)*('Summary Calcs'!$F$15:$F$266=$G195)*(IF(OR(AND($B195=\"Non-Residential\",I$8=\"Residential\"),AND($B195=\"Residential\",$B195<>I$8),AND($D195=\"New Wind\",$G195<2014),AND($D195=\"Existing Wind\",$G195>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F195)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C195)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D195)),\"Wind\",$D195))*('Summary Calcs'!$E$15:$E$266=$E195)*('Summary Calcs'!$F$15:$F$266=$G195)*(IF(OR(AND($B195=\"Non-Residential\",J$8=\"Residential\"),AND($B195=\"Residential\",$B195<>J$8),AND($D195=\"New Wind\",$G195<2014),AND($D195=\"Existing Wind\",$G195>2013)),0,1))))","v":0},{"$f":"IFERROR(H195+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C195)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D195)),\"Wind\",$D195))*('Public Tool Inputs'!$O$9:$O$104=E195)*('Public Tool Inputs'!$P$9:$P$104=G195))*I195+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C195)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D195)),\"Wind\",$D195))*('Public Tool Inputs'!$O$9:$O$104=E195)*('Public Tool Inputs'!$P$9:$P$104=G195))*J195,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F196)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C196)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D196)),\"Wind\",$D196))*('Summary Calcs'!$E$15:$E$266=$E196)*('Summary Calcs'!$F$15:$F$266=$G196)*(IF(OR(AND($B196=\"Non-Residential\",H$8=\"Residential\"),AND($B196=\"Residential\",$B196<>H$8),AND($D196=\"New Wind\",$G196<2014),AND($D196=\"Existing Wind\",$G196>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F196)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C196)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D196)),\"Wind\",$D196))*('Summary Calcs'!$E$15:$E$266=$E196)*('Summary Calcs'!$F$15:$F$266=$G196)*(IF(OR(AND($B196=\"Non-Residential\",I$8=\"Residential\"),AND($B196=\"Residential\",$B196<>I$8),AND($D196=\"New Wind\",$G196<2014),AND($D196=\"Existing Wind\",$G196>2013)),0,1))))","v":31.946715621153228},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F196)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C196)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D196)),\"Wind\",$D196))*('Summary Calcs'!$E$15:$E$266=$E196)*('Summary Calcs'!$F$15:$F$266=$G196)*(IF(OR(AND($B196=\"Non-Residential\",J$8=\"Residential\"),AND($B196=\"Residential\",$B196<>J$8),AND($D196=\"New Wind\",$G196<2014),AND($D196=\"Existing Wind\",$G196>2013)),0,1))))","v":31.946715621153228},{"$f":"IFERROR(H196+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C196)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D196)),\"Wind\",$D196))*('Public Tool Inputs'!$O$9:$O$104=E196)*('Public Tool Inputs'!$P$9:$P$104=G196))*I196+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C196)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D196)),\"Wind\",$D196))*('Public Tool Inputs'!$O$9:$O$104=E196)*('Public Tool Inputs'!$P$9:$P$104=G196))*J196,0)","v":31.946715621153228},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F197)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C197)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D197)),\"Wind\",$D197))*('Summary Calcs'!$E$15:$E$266=$E197)*('Summary Calcs'!$F$15:$F$266=$G197)*(IF(OR(AND($B197=\"Non-Residential\",H$8=\"Residential\"),AND($B197=\"Residential\",$B197<>H$8),AND($D197=\"New Wind\",$G197<2014),AND($D197=\"Existing Wind\",$G197>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F197)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C197)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D197)),\"Wind\",$D197))*('Summary Calcs'!$E$15:$E$266=$E197)*('Summary Calcs'!$F$15:$F$266=$G197)*(IF(OR(AND($B197=\"Non-Residential\",I$8=\"Residential\"),AND($B197=\"Residential\",$B197<>I$8),AND($D197=\"New Wind\",$G197<2014),AND($D197=\"Existing Wind\",$G197>2013)),0,1))))","v":32.585649933576292},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F197)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C197)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D197)),\"Wind\",$D197))*('Summary Calcs'!$E$15:$E$266=$E197)*('Summary Calcs'!$F$15:$F$266=$G197)*(IF(OR(AND($B197=\"Non-Residential\",J$8=\"Residential\"),AND($B197=\"Residential\",$B197<>J$8),AND($D197=\"New Wind\",$G197<2014),AND($D197=\"Existing Wind\",$G197>2013)),0,1))))","v":32.585649933576292},{"$f":"IFERROR(H197+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C197)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D197)),\"Wind\",$D197))*('Public Tool Inputs'!$O$9:$O$104=E197)*('Public Tool Inputs'!$P$9:$P$104=G197))*I197+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C197)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D197)),\"Wind\",$D197))*('Public Tool Inputs'!$O$9:$O$104=E197)*('Public Tool Inputs'!$P$9:$P$104=G197))*J197,0)","v":32.585649933576292},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F198)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C198)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D198)),\"Wind\",$D198))*('Summary Calcs'!$E$15:$E$266=$E198)*('Summary Calcs'!$F$15:$F$266=$G198)*(IF(OR(AND($B198=\"Non-Residential\",H$8=\"Residential\"),AND($B198=\"Residential\",$B198<>H$8),AND($D198=\"New Wind\",$G198<2014),AND($D198=\"Existing Wind\",$G198>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F198)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C198)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D198)),\"Wind\",$D198))*('Summary Calcs'!$E$15:$E$266=$E198)*('Summary Calcs'!$F$15:$F$266=$G198)*(IF(OR(AND($B198=\"Non-Residential\",I$8=\"Residential\"),AND($B198=\"Residential\",$B198<>I$8),AND($D198=\"New Wind\",$G198<2014),AND($D198=\"Existing Wind\",$G198>2013)),0,1))))","v":33.267961934498437},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F198)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C198)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D198)),\"Wind\",$D198))*('Summary Calcs'!$E$15:$E$266=$E198)*('Summary Calcs'!$F$15:$F$266=$G198)*(IF(OR(AND($B198=\"Non-Residential\",J$8=\"Residential\"),AND($B198=\"Residential\",$B198<>J$8),AND($D198=\"New Wind\",$G198<2014),AND($D198=\"Existing Wind\",$G198>2013)),0,1))))","v":33.267961934498437},{"$f":"IFERROR(H198+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C198)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D198)),\"Wind\",$D198))*('Public Tool Inputs'!$O$9:$O$104=E198)*('Public Tool Inputs'!$P$9:$P$104=G198))*I198+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C198)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D198)),\"Wind\",$D198))*('Public Tool Inputs'!$O$9:$O$104=E198)*('Public Tool Inputs'!$P$9:$P$104=G198))*J198,0)","v":33.267961934498437},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F199)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C199)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D199)),\"Wind\",$D199))*('Summary Calcs'!$E$15:$E$266=$E199)*('Summary Calcs'!$F$15:$F$266=$G199)*(IF(OR(AND($B199=\"Non-Residential\",H$8=\"Residential\"),AND($B199=\"Residential\",$B199<>H$8),AND($D199=\"New Wind\",$G199<2014),AND($D199=\"Existing Wind\",$G199>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F199)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C199)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D199)),\"Wind\",$D199))*('Summary Calcs'!$E$15:$E$266=$E199)*('Summary Calcs'!$F$15:$F$266=$G199)*(IF(OR(AND($B199=\"Non-Residential\",I$8=\"Residential\"),AND($B199=\"Residential\",$B199<>I$8),AND($D199=\"New Wind\",$G199<2014),AND($D199=\"Existing Wind\",$G199>2013)),0,1))))","v":33.842172890789641},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F199)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C199)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D199)),\"Wind\",$D199))*('Summary Calcs'!$E$15:$E$266=$E199)*('Summary Calcs'!$F$15:$F$266=$G199)*(IF(OR(AND($B199=\"Non-Residential\",J$8=\"Residential\"),AND($B199=\"Residential\",$B199<>J$8),AND($D199=\"New Wind\",$G199<2014),AND($D199=\"Existing Wind\",$G199>2013)),0,1))))","v":33.842172890789641},{"$f":"IFERROR(H199+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C199)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D199)),\"Wind\",$D199))*('Public Tool Inputs'!$O$9:$O$104=E199)*('Public Tool Inputs'!$P$9:$P$104=G199))*I199+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C199)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D199)),\"Wind\",$D199))*('Public Tool Inputs'!$O$9:$O$104=E199)*('Public Tool Inputs'!$P$9:$P$104=G199))*J199,0)","v":33.842172890789641},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F200)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C200)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D200)),\"Wind\",$D200))*('Summary Calcs'!$E$15:$E$266=$E200)*('Summary Calcs'!$F$15:$F$266=$G200)*(IF(OR(AND($B200=\"Non-Residential\",H$8=\"Residential\"),AND($B200=\"Residential\",$B200<>H$8),AND($D200=\"New Wind\",$G200<2014),AND($D200=\"Existing Wind\",$G200>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F200)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C200)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D200)),\"Wind\",$D200))*('Summary Calcs'!$E$15:$E$266=$E200)*('Summary Calcs'!$F$15:$F$266=$G200)*(IF(OR(AND($B200=\"Non-Residential\",I$8=\"Residential\"),AND($B200=\"Residential\",$B200<>I$8),AND($D200=\"New Wind\",$G200<2014),AND($D200=\"Existing Wind\",$G200>2013)),0,1))))","v":34.51901634860544},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F200)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C200)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D200)),\"Wind\",$D200))*('Summary Calcs'!$E$15:$E$266=$E200)*('Summary Calcs'!$F$15:$F$266=$G200)*(IF(OR(AND($B200=\"Non-Residential\",J$8=\"Residential\"),AND($B200=\"Residential\",$B200<>J$8),AND($D200=\"New Wind\",$G200<2014),AND($D200=\"Existing Wind\",$G200>2013)),0,1))))","v":34.51901634860544},{"$f":"IFERROR(H200+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C200)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D200)),\"Wind\",$D200))*('Public Tool Inputs'!$O$9:$O$104=E200)*('Public Tool Inputs'!$P$9:$P$104=G200))*I200+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C200)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D200)),\"Wind\",$D200))*('Public Tool Inputs'!$O$9:$O$104=E200)*('Public Tool Inputs'!$P$9:$P$104=G200))*J200,0)","v":34.51901634860544},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F201)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C201)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D201)),\"Wind\",$D201))*('Summary Calcs'!$E$15:$E$266=$E201)*('Summary Calcs'!$F$15:$F$266=$G201)*(IF(OR(AND($B201=\"Non-Residential\",H$8=\"Residential\"),AND($B201=\"Residential\",$B201<>H$8),AND($D201=\"New Wind\",$G201<2014),AND($D201=\"Existing Wind\",$G201>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F201)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C201)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D201)),\"Wind\",$D201))*('Summary Calcs'!$E$15:$E$266=$E201)*('Summary Calcs'!$F$15:$F$266=$G201)*(IF(OR(AND($B201=\"Non-Residential\",I$8=\"Residential\"),AND($B201=\"Residential\",$B201<>I$8),AND($D201=\"New Wind\",$G201<2014),AND($D201=\"Existing Wind\",$G201>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F201)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C201)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D201)),\"Wind\",$D201))*('Summary Calcs'!$E$15:$E$266=$E201)*('Summary Calcs'!$F$15:$F$266=$G201)*(IF(OR(AND($B201=\"Non-Residential\",J$8=\"Residential\"),AND($B201=\"Residential\",$B201<>J$8),AND($D201=\"New Wind\",$G201<2014),AND($D201=\"Existing Wind\",$G201>2013)),0,1))))","v":0},{"$f":"IFERROR(H201+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C201)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D201)),\"Wind\",$D201))*('Public Tool Inputs'!$O$9:$O$104=E201)*('Public Tool Inputs'!$P$9:$P$104=G201))*I201+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C201)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D201)),\"Wind\",$D201))*('Public Tool Inputs'!$O$9:$O$104=E201)*('Public Tool Inputs'!$P$9:$P$104=G201))*J201,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F202)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C202)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D202)),\"Wind\",$D202))*('Summary Calcs'!$E$15:$E$266=$E202)*('Summary Calcs'!$F$15:$F$266=$G202)*(IF(OR(AND($B202=\"Non-Residential\",H$8=\"Residential\"),AND($B202=\"Residential\",$B202<>H$8),AND($D202=\"New Wind\",$G202<2014),AND($D202=\"Existing Wind\",$G202>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F202)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C202)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D202)),\"Wind\",$D202))*('Summary Calcs'!$E$15:$E$266=$E202)*('Summary Calcs'!$F$15:$F$266=$G202)*(IF(OR(AND($B202=\"Non-Residential\",I$8=\"Residential\"),AND($B202=\"Residential\",$B202<>I$8),AND($D202=\"New Wind\",$G202<2014),AND($D202=\"Existing Wind\",$G202>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F202)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C202)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D202)),\"Wind\",$D202))*('Summary Calcs'!$E$15:$E$266=$E202)*('Summary Calcs'!$F$15:$F$266=$G202)*(IF(OR(AND($B202=\"Non-Residential\",J$8=\"Residential\"),AND($B202=\"Residential\",$B202<>J$8),AND($D202=\"New Wind\",$G202<2014),AND($D202=\"Existing Wind\",$G202>2013)),0,1))))","v":0},{"$f":"IFERROR(H202+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C202)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D202)),\"Wind\",$D202))*('Public Tool Inputs'!$O$9:$O$104=E202)*('Public Tool Inputs'!$P$9:$P$104=G202))*I202+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C202)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D202)),\"Wind\",$D202))*('Public Tool Inputs'!$O$9:$O$104=E202)*('Public Tool Inputs'!$P$9:$P$104=G202))*J202,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2015,null,{"$f":"T202","v":"Non-Residential"},{"$f":"U202","v":"NVE North"},{"$f":"IF(V202=\"Old Wind\",\"Existing Wind\",V202)","v":"Existing Wind"},{"$f":"IF(W202=\"Unincentivized\",\"Non-Incentivized\",W202)","v":"Non-Incentivized"},{"$f":"X202","v":"O&M"},{"$f":"Y202","v":2015},null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F203)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C203)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D203)),\"Wind\",$D203))*('Summary Calcs'!$E$15:$E$266=$E203)*('Summary Calcs'!$F$15:$F$266=$G203)*(IF(OR(AND($B203=\"Non-Residential\",H$8=\"Residential\"),AND($B203=\"Residential\",$B203<>H$8),AND($D203=\"New Wind\",$G203<2014),AND($D203=\"Existing Wind\",$G203>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F203)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C203)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D203)),\"Wind\",$D203))*('Summary Calcs'!$E$15:$E$266=$E203)*('Summary Calcs'!$F$15:$F$266=$G203)*(IF(OR(AND($B203=\"Non-Residential\",I$8=\"Residential\"),AND($B203=\"Residential\",$B203<>I$8),AND($D203=\"New Wind\",$G203<2014),AND($D203=\"Existing Wind\",$G203>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F203)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C203)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D203)),\"Wind\",$D203))*('Summary Calcs'!$E$15:$E$266=$E203)*('Summary Calcs'!$F$15:$F$266=$G203)*(IF(OR(AND($B203=\"Non-Residential\",J$8=\"Residential\"),AND($B203=\"Residential\",$B203<>J$8),AND($D203=\"New Wind\",$G203<2014),AND($D203=\"Existing Wind\",$G203>2013)),0,1))))","v":0},{"$f":"IFERROR(H203+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C203)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D203)),\"Wind\",$D203))*('Public Tool Inputs'!$O$9:$O$104=E203)*('Public Tool Inputs'!$P$9:$P$104=G203))*I203+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C203)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D203)),\"Wind\",$D203))*('Public Tool Inputs'!$O$9:$O$104=E203)*('Public Tool Inputs'!$P$9:$P$104=G203))*J203,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","O&M",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F204)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C204)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D204)),\"Wind\",$D204))*('Summary Calcs'!$E$15:$E$266=$E204)*('Summary Calcs'!$F$15:$F$266=$G204)*(IF(OR(AND($B204=\"Non-Residential\",H$8=\"Residential\"),AND($B204=\"Residential\",$B204<>H$8),AND($D204=\"New Wind\",$G204<2014),AND($D204=\"Existing Wind\",$G204>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F204)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C204)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D204)),\"Wind\",$D204))*('Summary Calcs'!$E$15:$E$266=$E204)*('Summary Calcs'!$F$15:$F$266=$G204)*(IF(OR(AND($B204=\"Non-Residential\",I$8=\"Residential\"),AND($B204=\"Residential\",$B204<>I$8),AND($D204=\"New Wind\",$G204<2014),AND($D204=\"Existing Wind\",$G204>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F204)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C204)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D204)),\"Wind\",$D204))*('Summary Calcs'!$E$15:$E$266=$E204)*('Summary Calcs'!$F$15:$F$266=$G204)*(IF(OR(AND($B204=\"Non-Residential\",J$8=\"Residential\"),AND($B204=\"Residential\",$B204<>J$8),AND($D204=\"New Wind\",$G204<2014),AND($D204=\"Existing Wind\",$G204>2013)),0,1))))","v":0},{"$f":"IFERROR(H204+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C204)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D204)),\"Wind\",$D204))*('Public Tool Inputs'!$O$9:$O$104=E204)*('Public Tool Inputs'!$P$9:$P$104=G204))*I204+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C204)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D204)),\"Wind\",$D204))*('Public Tool Inputs'!$O$9:$O$104=E204)*('Public Tool Inputs'!$P$9:$P$104=G204))*J204,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F205)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C205)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D205)),\"Wind\",$D205))*('Summary Calcs'!$E$15:$E$266=$E205)*('Summary Calcs'!$F$15:$F$266=$G205)*(IF(OR(AND($B205=\"Non-Residential\",H$8=\"Residential\"),AND($B205=\"Residential\",$B205<>H$8),AND($D205=\"New Wind\",$G205<2014),AND($D205=\"Existing Wind\",$G205>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F205)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C205)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D205)),\"Wind\",$D205))*('Summary Calcs'!$E$15:$E$266=$E205)*('Summary Calcs'!$F$15:$F$266=$G205)*(IF(OR(AND($B205=\"Non-Residential\",I$8=\"Residential\"),AND($B205=\"Residential\",$B205<>I$8),AND($D205=\"New Wind\",$G205<2014),AND($D205=\"Existing Wind\",$G205>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F205)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C205)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D205)),\"Wind\",$D205))*('Summary Calcs'!$E$15:$E$266=$E205)*('Summary Calcs'!$F$15:$F$266=$G205)*(IF(OR(AND($B205=\"Non-Residential\",J$8=\"Residential\"),AND($B205=\"Residential\",$B205<>J$8),AND($D205=\"New Wind\",$G205<2014),AND($D205=\"Existing Wind\",$G205>2013)),0,1))))","v":0},{"$f":"IFERROR(H205+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C205)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D205)),\"Wind\",$D205))*('Public Tool Inputs'!$O$9:$O$104=E205)*('Public Tool Inputs'!$P$9:$P$104=G205))*I205+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C205)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D205)),\"Wind\",$D205))*('Public Tool Inputs'!$O$9:$O$104=E205)*('Public Tool Inputs'!$P$9:$P$104=G205))*J205,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F206)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C206)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D206)),\"Wind\",$D206))*('Summary Calcs'!$E$15:$E$266=$E206)*('Summary Calcs'!$F$15:$F$266=$G206)*(IF(OR(AND($B206=\"Non-Residential\",H$8=\"Residential\"),AND($B206=\"Residential\",$B206<>H$8),AND($D206=\"New Wind\",$G206<2014),AND($D206=\"Existing Wind\",$G206>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F206)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C206)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D206)),\"Wind\",$D206))*('Summary Calcs'!$E$15:$E$266=$E206)*('Summary Calcs'!$F$15:$F$266=$G206)*(IF(OR(AND($B206=\"Non-Residential\",I$8=\"Residential\"),AND($B206=\"Residential\",$B206<>I$8),AND($D206=\"New Wind\",$G206<2014),AND($D206=\"Existing Wind\",$G206>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F206)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C206)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D206)),\"Wind\",$D206))*('Summary Calcs'!$E$15:$E$266=$E206)*('Summary Calcs'!$F$15:$F$266=$G206)*(IF(OR(AND($B206=\"Non-Residential\",J$8=\"Residential\"),AND($B206=\"Residential\",$B206<>J$8),AND($D206=\"New Wind\",$G206<2014),AND($D206=\"Existing Wind\",$G206>2013)),0,1))))","v":0},{"$f":"IFERROR(H206+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C206)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D206)),\"Wind\",$D206))*('Public Tool Inputs'!$O$9:$O$104=E206)*('Public Tool Inputs'!$P$9:$P$104=G206))*I206+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C206)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D206)),\"Wind\",$D206))*('Public Tool Inputs'!$O$9:$O$104=E206)*('Public Tool Inputs'!$P$9:$P$104=G206))*J206,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F207)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C207)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D207)),\"Wind\",$D207))*('Summary Calcs'!$E$15:$E$266=$E207)*('Summary Calcs'!$F$15:$F$266=$G207)*(IF(OR(AND($B207=\"Non-Residential\",H$8=\"Residential\"),AND($B207=\"Residential\",$B207<>H$8),AND($D207=\"New Wind\",$G207<2014),AND($D207=\"Existing Wind\",$G207>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F207)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C207)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D207)),\"Wind\",$D207))*('Summary Calcs'!$E$15:$E$266=$E207)*('Summary Calcs'!$F$15:$F$266=$G207)*(IF(OR(AND($B207=\"Non-Residential\",I$8=\"Residential\"),AND($B207=\"Residential\",$B207<>I$8),AND($D207=\"New Wind\",$G207<2014),AND($D207=\"Existing Wind\",$G207>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F207)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C207)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D207)),\"Wind\",$D207))*('Summary Calcs'!$E$15:$E$266=$E207)*('Summary Calcs'!$F$15:$F$266=$G207)*(IF(OR(AND($B207=\"Non-Residential\",J$8=\"Residential\"),AND($B207=\"Residential\",$B207<>J$8),AND($D207=\"New Wind\",$G207<2014),AND($D207=\"Existing Wind\",$G207>2013)),0,1))))","v":0},{"$f":"IFERROR(H207+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C207)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D207)),\"Wind\",$D207))*('Public Tool Inputs'!$O$9:$O$104=E207)*('Public Tool Inputs'!$P$9:$P$104=G207))*I207+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C207)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D207)),\"Wind\",$D207))*('Public Tool Inputs'!$O$9:$O$104=E207)*('Public Tool Inputs'!$P$9:$P$104=G207))*J207,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F208)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C208)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D208)),\"Wind\",$D208))*('Summary Calcs'!$E$15:$E$266=$E208)*('Summary Calcs'!$F$15:$F$266=$G208)*(IF(OR(AND($B208=\"Non-Residential\",H$8=\"Residential\"),AND($B208=\"Residential\",$B208<>H$8),AND($D208=\"New Wind\",$G208<2014),AND($D208=\"Existing Wind\",$G208>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F208)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C208)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D208)),\"Wind\",$D208))*('Summary Calcs'!$E$15:$E$266=$E208)*('Summary Calcs'!$F$15:$F$266=$G208)*(IF(OR(AND($B208=\"Non-Residential\",I$8=\"Residential\"),AND($B208=\"Residential\",$B208<>I$8),AND($D208=\"New Wind\",$G208<2014),AND($D208=\"Existing Wind\",$G208>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F208)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C208)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D208)),\"Wind\",$D208))*('Summary Calcs'!$E$15:$E$266=$E208)*('Summary Calcs'!$F$15:$F$266=$G208)*(IF(OR(AND($B208=\"Non-Residential\",J$8=\"Residential\"),AND($B208=\"Residential\",$B208<>J$8),AND($D208=\"New Wind\",$G208<2014),AND($D208=\"Existing Wind\",$G208>2013)),0,1))))","v":0},{"$f":"IFERROR(H208+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C208)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D208)),\"Wind\",$D208))*('Public Tool Inputs'!$O$9:$O$104=E208)*('Public Tool Inputs'!$P$9:$P$104=G208))*I208+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C208)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D208)),\"Wind\",$D208))*('Public Tool Inputs'!$O$9:$O$104=E208)*('Public Tool Inputs'!$P$9:$P$104=G208))*J208,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F209)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C209)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D209)),\"Wind\",$D209))*('Summary Calcs'!$E$15:$E$266=$E209)*('Summary Calcs'!$F$15:$F$266=$G209)*(IF(OR(AND($B209=\"Non-Residential\",H$8=\"Residential\"),AND($B209=\"Residential\",$B209<>H$8),AND($D209=\"New Wind\",$G209<2014),AND($D209=\"Existing Wind\",$G209>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F209)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C209)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D209)),\"Wind\",$D209))*('Summary Calcs'!$E$15:$E$266=$E209)*('Summary Calcs'!$F$15:$F$266=$G209)*(IF(OR(AND($B209=\"Non-Residential\",I$8=\"Residential\"),AND($B209=\"Residential\",$B209<>I$8),AND($D209=\"New Wind\",$G209<2014),AND($D209=\"Existing Wind\",$G209>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F209)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C209)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D209)),\"Wind\",$D209))*('Summary Calcs'!$E$15:$E$266=$E209)*('Summary Calcs'!$F$15:$F$266=$G209)*(IF(OR(AND($B209=\"Non-Residential\",J$8=\"Residential\"),AND($B209=\"Residential\",$B209<>J$8),AND($D209=\"New Wind\",$G209<2014),AND($D209=\"Existing Wind\",$G209>2013)),0,1))))","v":0},{"$f":"IFERROR(H209+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C209)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D209)),\"Wind\",$D209))*('Public Tool Inputs'!$O$9:$O$104=E209)*('Public Tool Inputs'!$P$9:$P$104=G209))*I209+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C209)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D209)),\"Wind\",$D209))*('Public Tool Inputs'!$O$9:$O$104=E209)*('Public Tool Inputs'!$P$9:$P$104=G209))*J209,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F210)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C210)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D210)),\"Wind\",$D210))*('Summary Calcs'!$E$15:$E$266=$E210)*('Summary Calcs'!$F$15:$F$266=$G210)*(IF(OR(AND($B210=\"Non-Residential\",H$8=\"Residential\"),AND($B210=\"Residential\",$B210<>H$8),AND($D210=\"New Wind\",$G210<2014),AND($D210=\"Existing Wind\",$G210>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F210)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C210)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D210)),\"Wind\",$D210))*('Summary Calcs'!$E$15:$E$266=$E210)*('Summary Calcs'!$F$15:$F$266=$G210)*(IF(OR(AND($B210=\"Non-Residential\",I$8=\"Residential\"),AND($B210=\"Residential\",$B210<>I$8),AND($D210=\"New Wind\",$G210<2014),AND($D210=\"Existing Wind\",$G210>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F210)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C210)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D210)),\"Wind\",$D210))*('Summary Calcs'!$E$15:$E$266=$E210)*('Summary Calcs'!$F$15:$F$266=$G210)*(IF(OR(AND($B210=\"Non-Residential\",J$8=\"Residential\"),AND($B210=\"Residential\",$B210<>J$8),AND($D210=\"New Wind\",$G210<2014),AND($D210=\"Existing Wind\",$G210>2013)),0,1))))","v":0},{"$f":"IFERROR(H210+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C210)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D210)),\"Wind\",$D210))*('Public Tool Inputs'!$O$9:$O$104=E210)*('Public Tool Inputs'!$P$9:$P$104=G210))*I210+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C210)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D210)),\"Wind\",$D210))*('Public Tool Inputs'!$O$9:$O$104=E210)*('Public Tool Inputs'!$P$9:$P$104=G210))*J210,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F211)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C211)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D211)),\"Wind\",$D211))*('Summary Calcs'!$E$15:$E$266=$E211)*('Summary Calcs'!$F$15:$F$266=$G211)*(IF(OR(AND($B211=\"Non-Residential\",H$8=\"Residential\"),AND($B211=\"Residential\",$B211<>H$8),AND($D211=\"New Wind\",$G211<2014),AND($D211=\"Existing Wind\",$G211>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F211)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C211)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D211)),\"Wind\",$D211))*('Summary Calcs'!$E$15:$E$266=$E211)*('Summary Calcs'!$F$15:$F$266=$G211)*(IF(OR(AND($B211=\"Non-Residential\",I$8=\"Residential\"),AND($B211=\"Residential\",$B211<>I$8),AND($D211=\"New Wind\",$G211<2014),AND($D211=\"Existing Wind\",$G211>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F211)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C211)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D211)),\"Wind\",$D211))*('Summary Calcs'!$E$15:$E$266=$E211)*('Summary Calcs'!$F$15:$F$266=$G211)*(IF(OR(AND($B211=\"Non-Residential\",J$8=\"Residential\"),AND($B211=\"Residential\",$B211<>J$8),AND($D211=\"New Wind\",$G211<2014),AND($D211=\"Existing Wind\",$G211>2013)),0,1))))","v":0},{"$f":"IFERROR(H211+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C211)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D211)),\"Wind\",$D211))*('Public Tool Inputs'!$O$9:$O$104=E211)*('Public Tool Inputs'!$P$9:$P$104=G211))*I211+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C211)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D211)),\"Wind\",$D211))*('Public Tool Inputs'!$O$9:$O$104=E211)*('Public Tool Inputs'!$P$9:$P$104=G211))*J211,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F212)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C212)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D212)),\"Wind\",$D212))*('Summary Calcs'!$E$15:$E$266=$E212)*('Summary Calcs'!$F$15:$F$266=$G212)*(IF(OR(AND($B212=\"Non-Residential\",H$8=\"Residential\"),AND($B212=\"Residential\",$B212<>H$8),AND($D212=\"New Wind\",$G212<2014),AND($D212=\"Existing Wind\",$G212>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F212)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C212)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D212)),\"Wind\",$D212))*('Summary Calcs'!$E$15:$E$266=$E212)*('Summary Calcs'!$F$15:$F$266=$G212)*(IF(OR(AND($B212=\"Non-Residential\",I$8=\"Residential\"),AND($B212=\"Residential\",$B212<>I$8),AND($D212=\"New Wind\",$G212<2014),AND($D212=\"Existing Wind\",$G212>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F212)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C212)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D212)),\"Wind\",$D212))*('Summary Calcs'!$E$15:$E$266=$E212)*('Summary Calcs'!$F$15:$F$266=$G212)*(IF(OR(AND($B212=\"Non-Residential\",J$8=\"Residential\"),AND($B212=\"Residential\",$B212<>J$8),AND($D212=\"New Wind\",$G212<2014),AND($D212=\"Existing Wind\",$G212>2013)),0,1))))","v":0},{"$f":"IFERROR(H212+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C212)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D212)),\"Wind\",$D212))*('Public Tool Inputs'!$O$9:$O$104=E212)*('Public Tool Inputs'!$P$9:$P$104=G212))*I212+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C212)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D212)),\"Wind\",$D212))*('Public Tool Inputs'!$O$9:$O$104=E212)*('Public Tool Inputs'!$P$9:$P$104=G212))*J212,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F213)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C213)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D213)),\"Wind\",$D213))*('Summary Calcs'!$E$15:$E$266=$E213)*('Summary Calcs'!$F$15:$F$266=$G213)*(IF(OR(AND($B213=\"Non-Residential\",H$8=\"Residential\"),AND($B213=\"Residential\",$B213<>H$8),AND($D213=\"New Wind\",$G213<2014),AND($D213=\"Existing Wind\",$G213>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F213)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C213)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D213)),\"Wind\",$D213))*('Summary Calcs'!$E$15:$E$266=$E213)*('Summary Calcs'!$F$15:$F$266=$G213)*(IF(OR(AND($B213=\"Non-Residential\",I$8=\"Residential\"),AND($B213=\"Residential\",$B213<>I$8),AND($D213=\"New Wind\",$G213<2014),AND($D213=\"Existing Wind\",$G213>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F213)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C213)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D213)),\"Wind\",$D213))*('Summary Calcs'!$E$15:$E$266=$E213)*('Summary Calcs'!$F$15:$F$266=$G213)*(IF(OR(AND($B213=\"Non-Residential\",J$8=\"Residential\"),AND($B213=\"Residential\",$B213<>J$8),AND($D213=\"New Wind\",$G213<2014),AND($D213=\"Existing Wind\",$G213>2013)),0,1))))","v":0},{"$f":"IFERROR(H213+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C213)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D213)),\"Wind\",$D213))*('Public Tool Inputs'!$O$9:$O$104=E213)*('Public Tool Inputs'!$P$9:$P$104=G213))*I213+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C213)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D213)),\"Wind\",$D213))*('Public Tool Inputs'!$O$9:$O$104=E213)*('Public Tool Inputs'!$P$9:$P$104=G213))*J213,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F214)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C214)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D214)),\"Wind\",$D214))*('Summary Calcs'!$E$15:$E$266=$E214)*('Summary Calcs'!$F$15:$F$266=$G214)*(IF(OR(AND($B214=\"Non-Residential\",H$8=\"Residential\"),AND($B214=\"Residential\",$B214<>H$8),AND($D214=\"New Wind\",$G214<2014),AND($D214=\"Existing Wind\",$G214>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F214)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C214)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D214)),\"Wind\",$D214))*('Summary Calcs'!$E$15:$E$266=$E214)*('Summary Calcs'!$F$15:$F$266=$G214)*(IF(OR(AND($B214=\"Non-Residential\",I$8=\"Residential\"),AND($B214=\"Residential\",$B214<>I$8),AND($D214=\"New Wind\",$G214<2014),AND($D214=\"Existing Wind\",$G214>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F214)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C214)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D214)),\"Wind\",$D214))*('Summary Calcs'!$E$15:$E$266=$E214)*('Summary Calcs'!$F$15:$F$266=$G214)*(IF(OR(AND($B214=\"Non-Residential\",J$8=\"Residential\"),AND($B214=\"Residential\",$B214<>J$8),AND($D214=\"New Wind\",$G214<2014),AND($D214=\"Existing Wind\",$G214>2013)),0,1))))","v":0},{"$f":"IFERROR(H214+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C214)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D214)),\"Wind\",$D214))*('Public Tool Inputs'!$O$9:$O$104=E214)*('Public Tool Inputs'!$P$9:$P$104=G214))*I214+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C214)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D214)),\"Wind\",$D214))*('Public Tool Inputs'!$O$9:$O$104=E214)*('Public Tool Inputs'!$P$9:$P$104=G214))*J214,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F215)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C215)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D215)),\"Wind\",$D215))*('Summary Calcs'!$E$15:$E$266=$E215)*('Summary Calcs'!$F$15:$F$266=$G215)*(IF(OR(AND($B215=\"Non-Residential\",H$8=\"Residential\"),AND($B215=\"Residential\",$B215<>H$8),AND($D215=\"New Wind\",$G215<2014),AND($D215=\"Existing Wind\",$G215>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F215)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C215)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D215)),\"Wind\",$D215))*('Summary Calcs'!$E$15:$E$266=$E215)*('Summary Calcs'!$F$15:$F$266=$G215)*(IF(OR(AND($B215=\"Non-Residential\",I$8=\"Residential\"),AND($B215=\"Residential\",$B215<>I$8),AND($D215=\"New Wind\",$G215<2014),AND($D215=\"Existing Wind\",$G215>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F215)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C215)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D215)),\"Wind\",$D215))*('Summary Calcs'!$E$15:$E$266=$E215)*('Summary Calcs'!$F$15:$F$266=$G215)*(IF(OR(AND($B215=\"Non-Residential\",J$8=\"Residential\"),AND($B215=\"Residential\",$B215<>J$8),AND($D215=\"New Wind\",$G215<2014),AND($D215=\"Existing Wind\",$G215>2013)),0,1))))","v":0},{"$f":"IFERROR(H215+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C215)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D215)),\"Wind\",$D215))*('Public Tool Inputs'!$O$9:$O$104=E215)*('Public Tool Inputs'!$P$9:$P$104=G215))*I215+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C215)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D215)),\"Wind\",$D215))*('Public Tool Inputs'!$O$9:$O$104=E215)*('Public Tool Inputs'!$P$9:$P$104=G215))*J215,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F216)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C216)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D216)),\"Wind\",$D216))*('Summary Calcs'!$E$15:$E$266=$E216)*('Summary Calcs'!$F$15:$F$266=$G216)*(IF(OR(AND($B216=\"Non-Residential\",H$8=\"Residential\"),AND($B216=\"Residential\",$B216<>H$8),AND($D216=\"New Wind\",$G216<2014),AND($D216=\"Existing Wind\",$G216>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F216)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C216)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D216)),\"Wind\",$D216))*('Summary Calcs'!$E$15:$E$266=$E216)*('Summary Calcs'!$F$15:$F$266=$G216)*(IF(OR(AND($B216=\"Non-Residential\",I$8=\"Residential\"),AND($B216=\"Residential\",$B216<>I$8),AND($D216=\"New Wind\",$G216<2014),AND($D216=\"Existing Wind\",$G216>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F216)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C216)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D216)),\"Wind\",$D216))*('Summary Calcs'!$E$15:$E$266=$E216)*('Summary Calcs'!$F$15:$F$266=$G216)*(IF(OR(AND($B216=\"Non-Residential\",J$8=\"Residential\"),AND($B216=\"Residential\",$B216<>J$8),AND($D216=\"New Wind\",$G216<2014),AND($D216=\"Existing Wind\",$G216>2013)),0,1))))","v":0},{"$f":"IFERROR(H216+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C216)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D216)),\"Wind\",$D216))*('Public Tool Inputs'!$O$9:$O$104=E216)*('Public Tool Inputs'!$P$9:$P$104=G216))*I216+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C216)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D216)),\"Wind\",$D216))*('Public Tool Inputs'!$O$9:$O$104=E216)*('Public Tool Inputs'!$P$9:$P$104=G216))*J216,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F217)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C217)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D217)),\"Wind\",$D217))*('Summary Calcs'!$E$15:$E$266=$E217)*('Summary Calcs'!$F$15:$F$266=$G217)*(IF(OR(AND($B217=\"Non-Residential\",H$8=\"Residential\"),AND($B217=\"Residential\",$B217<>H$8),AND($D217=\"New Wind\",$G217<2014),AND($D217=\"Existing Wind\",$G217>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F217)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C217)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D217)),\"Wind\",$D217))*('Summary Calcs'!$E$15:$E$266=$E217)*('Summary Calcs'!$F$15:$F$266=$G217)*(IF(OR(AND($B217=\"Non-Residential\",I$8=\"Residential\"),AND($B217=\"Residential\",$B217<>I$8),AND($D217=\"New Wind\",$G217<2014),AND($D217=\"Existing Wind\",$G217>2013)),0,1))))","v":1081.9491696926173},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F217)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C217)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D217)),\"Wind\",$D217))*('Summary Calcs'!$E$15:$E$266=$E217)*('Summary Calcs'!$F$15:$F$266=$G217)*(IF(OR(AND($B217=\"Non-Residential\",J$8=\"Residential\"),AND($B217=\"Residential\",$B217<>J$8),AND($D217=\"New Wind\",$G217<2014),AND($D217=\"Existing Wind\",$G217>2013)),0,1))))","v":1081.9491696926173},{"$f":"IFERROR(H217+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C217)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D217)),\"Wind\",$D217))*('Public Tool Inputs'!$O$9:$O$104=E217)*('Public Tool Inputs'!$P$9:$P$104=G217))*I217+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C217)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D217)),\"Wind\",$D217))*('Public Tool Inputs'!$O$9:$O$104=E217)*('Public Tool Inputs'!$P$9:$P$104=G217))*J217,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2004,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2004,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2004]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F218)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C218)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D218)),\"Wind\",$D218))*('Summary Calcs'!$E$15:$E$266=$E218)*('Summary Calcs'!$F$15:$F$266=$G218)*(IF(OR(AND($B218=\"Non-Residential\",H$8=\"Residential\"),AND($B218=\"Residential\",$B218<>H$8),AND($D218=\"New Wind\",$G218<2014),AND($D218=\"Existing Wind\",$G218>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F218)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C218)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D218)),\"Wind\",$D218))*('Summary Calcs'!$E$15:$E$266=$E218)*('Summary Calcs'!$F$15:$F$266=$G218)*(IF(OR(AND($B218=\"Non-Residential\",I$8=\"Residential\"),AND($B218=\"Residential\",$B218<>I$8),AND($D218=\"New Wind\",$G218<2014),AND($D218=\"Existing Wind\",$G218>2013)),0,1))))","v":1094.454532676604},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F218)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C218)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D218)),\"Wind\",$D218))*('Summary Calcs'!$E$15:$E$266=$E218)*('Summary Calcs'!$F$15:$F$266=$G218)*(IF(OR(AND($B218=\"Non-Residential\",J$8=\"Residential\"),AND($B218=\"Residential\",$B218<>J$8),AND($D218=\"New Wind\",$G218<2014),AND($D218=\"Existing Wind\",$G218>2013)),0,1))))","v":1094.454532676604},{"$f":"IFERROR(H218+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C218)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D218)),\"Wind\",$D218))*('Public Tool Inputs'!$O$9:$O$104=E218)*('Public Tool Inputs'!$P$9:$P$104=G218))*I218+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C218)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D218)),\"Wind\",$D218))*('Public Tool Inputs'!$O$9:$O$104=E218)*('Public Tool Inputs'!$P$9:$P$104=G218))*J218,0)","v":1094.454532676604},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2005,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2005,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2005]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F219)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C219)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D219)),\"Wind\",$D219))*('Summary Calcs'!$E$15:$E$266=$E219)*('Summary Calcs'!$F$15:$F$266=$G219)*(IF(OR(AND($B219=\"Non-Residential\",H$8=\"Residential\"),AND($B219=\"Residential\",$B219<>H$8),AND($D219=\"New Wind\",$G219<2014),AND($D219=\"Existing Wind\",$G219>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F219)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C219)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D219)),\"Wind\",$D219))*('Summary Calcs'!$E$15:$E$266=$E219)*('Summary Calcs'!$F$15:$F$266=$G219)*(IF(OR(AND($B219=\"Non-Residential\",I$8=\"Residential\"),AND($B219=\"Residential\",$B219<>I$8),AND($D219=\"New Wind\",$G219<2014),AND($D219=\"Existing Wind\",$G219>2013)),0,1))))","v":1784.1386193079766},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F219)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C219)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D219)),\"Wind\",$D219))*('Summary Calcs'!$E$15:$E$266=$E219)*('Summary Calcs'!$F$15:$F$266=$G219)*(IF(OR(AND($B219=\"Non-Residential\",J$8=\"Residential\"),AND($B219=\"Residential\",$B219<>J$8),AND($D219=\"New Wind\",$G219<2014),AND($D219=\"Existing Wind\",$G219>2013)),0,1))))","v":1784.1386193079766},{"$f":"IFERROR(H219+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C219)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D219)),\"Wind\",$D219))*('Public Tool Inputs'!$O$9:$O$104=E219)*('Public Tool Inputs'!$P$9:$P$104=G219))*I219+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C219)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D219)),\"Wind\",$D219))*('Public Tool Inputs'!$O$9:$O$104=E219)*('Public Tool Inputs'!$P$9:$P$104=G219))*J219,0)","v":1784.1386193079766},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2006,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2006,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2006]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F220)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C220)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D220)),\"Wind\",$D220))*('Summary Calcs'!$E$15:$E$266=$E220)*('Summary Calcs'!$F$15:$F$266=$G220)*(IF(OR(AND($B220=\"Non-Residential\",H$8=\"Residential\"),AND($B220=\"Residential\",$B220<>H$8),AND($D220=\"New Wind\",$G220<2014),AND($D220=\"Existing Wind\",$G220>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F220)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C220)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D220)),\"Wind\",$D220))*('Summary Calcs'!$E$15:$E$266=$E220)*('Summary Calcs'!$F$15:$F$266=$G220)*(IF(OR(AND($B220=\"Non-Residential\",I$8=\"Residential\"),AND($B220=\"Residential\",$B220<>I$8),AND($D220=\"New Wind\",$G220<2014),AND($D220=\"Existing Wind\",$G220>2013)),0,1))))","v":951.86812361435},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F220)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C220)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D220)),\"Wind\",$D220))*('Summary Calcs'!$E$15:$E$266=$E220)*('Summary Calcs'!$F$15:$F$266=$G220)*(IF(OR(AND($B220=\"Non-Residential\",J$8=\"Residential\"),AND($B220=\"Residential\",$B220<>J$8),AND($D220=\"New Wind\",$G220<2014),AND($D220=\"Existing Wind\",$G220>2013)),0,1))))","v":958.22492917184866},{"$f":"IFERROR(H220+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C220)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D220)),\"Wind\",$D220))*('Public Tool Inputs'!$O$9:$O$104=E220)*('Public Tool Inputs'!$P$9:$P$104=G220))*I220+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C220)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D220)),\"Wind\",$D220))*('Public Tool Inputs'!$O$9:$O$104=E220)*('Public Tool Inputs'!$P$9:$P$104=G220))*J220,0)","v":952.12276005152933},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2007,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2007,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2007]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F221)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C221)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D221)),\"Wind\",$D221))*('Summary Calcs'!$E$15:$E$266=$E221)*('Summary Calcs'!$F$15:$F$266=$G221)*(IF(OR(AND($B221=\"Non-Residential\",H$8=\"Residential\"),AND($B221=\"Residential\",$B221<>H$8),AND($D221=\"New Wind\",$G221<2014),AND($D221=\"Existing Wind\",$G221>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F221)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C221)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D221)),\"Wind\",$D221))*('Summary Calcs'!$E$15:$E$266=$E221)*('Summary Calcs'!$F$15:$F$266=$G221)*(IF(OR(AND($B221=\"Non-Residential\",I$8=\"Residential\"),AND($B221=\"Residential\",$B221<>I$8),AND($D221=\"New Wind\",$G221<2014),AND($D221=\"Existing Wind\",$G221>2013)),0,1))))","v":1099.4417796780588},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F221)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C221)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D221)),\"Wind\",$D221))*('Summary Calcs'!$E$15:$E$266=$E221)*('Summary Calcs'!$F$15:$F$266=$G221)*(IF(OR(AND($B221=\"Non-Residential\",J$8=\"Residential\"),AND($B221=\"Residential\",$B221<>J$8),AND($D221=\"New Wind\",$G221<2014),AND($D221=\"Existing Wind\",$G221>2013)),0,1))))","v":1108.6956563415049},{"$f":"IFERROR(H221+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C221)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D221)),\"Wind\",$D221))*('Public Tool Inputs'!$O$9:$O$104=E221)*('Public Tool Inputs'!$P$9:$P$104=G221))*I221+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C221)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D221)),\"Wind\",$D221))*('Public Tool Inputs'!$O$9:$O$104=E221)*('Public Tool Inputs'!$P$9:$P$104=G221))*J221,0)","v":1107.287119322247},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2008,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2008,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2008]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F222)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C222)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D222)),\"Wind\",$D222))*('Summary Calcs'!$E$15:$E$266=$E222)*('Summary Calcs'!$F$15:$F$266=$G222)*(IF(OR(AND($B222=\"Non-Residential\",H$8=\"Residential\"),AND($B222=\"Residential\",$B222<>H$8),AND($D222=\"New Wind\",$G222<2014),AND($D222=\"Existing Wind\",$G222>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F222)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C222)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D222)),\"Wind\",$D222))*('Summary Calcs'!$E$15:$E$266=$E222)*('Summary Calcs'!$F$15:$F$266=$G222)*(IF(OR(AND($B222=\"Non-Residential\",I$8=\"Residential\"),AND($B222=\"Residential\",$B222<>I$8),AND($D222=\"New Wind\",$G222<2014),AND($D222=\"Existing Wind\",$G222>2013)),0,1))))","v":669.22735691121272},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F222)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C222)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D222)),\"Wind\",$D222))*('Summary Calcs'!$E$15:$E$266=$E222)*('Summary Calcs'!$F$15:$F$266=$G222)*(IF(OR(AND($B222=\"Non-Residential\",J$8=\"Residential\"),AND($B222=\"Residential\",$B222<>J$8),AND($D222=\"New Wind\",$G222<2014),AND($D222=\"Existing Wind\",$G222>2013)),0,1))))","v":676.01584158917433},{"$f":"IFERROR(H222+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C222)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D222)),\"Wind\",$D222))*('Public Tool Inputs'!$O$9:$O$104=E222)*('Public Tool Inputs'!$P$9:$P$104=G222))*I222+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C222)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D222)),\"Wind\",$D222))*('Public Tool Inputs'!$O$9:$O$104=E222)*('Public Tool Inputs'!$P$9:$P$104=G222))*J222,0)","v":674.9012941682148},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2009,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2009,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2009]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F223)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C223)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D223)),\"Wind\",$D223))*('Summary Calcs'!$E$15:$E$266=$E223)*('Summary Calcs'!$F$15:$F$266=$G223)*(IF(OR(AND($B223=\"Non-Residential\",H$8=\"Residential\"),AND($B223=\"Residential\",$B223<>H$8),AND($D223=\"New Wind\",$G223<2014),AND($D223=\"Existing Wind\",$G223>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F223)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C223)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D223)),\"Wind\",$D223))*('Summary Calcs'!$E$15:$E$266=$E223)*('Summary Calcs'!$F$15:$F$266=$G223)*(IF(OR(AND($B223=\"Non-Residential\",I$8=\"Residential\"),AND($B223=\"Residential\",$B223<>I$8),AND($D223=\"New Wind\",$G223<2014),AND($D223=\"Existing Wind\",$G223>2013)),0,1))))","v":737.01575242475917},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F223)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C223)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D223)),\"Wind\",$D223))*('Summary Calcs'!$E$15:$E$266=$E223)*('Summary Calcs'!$F$15:$F$266=$G223)*(IF(OR(AND($B223=\"Non-Residential\",J$8=\"Residential\"),AND($B223=\"Residential\",$B223<>J$8),AND($D223=\"New Wind\",$G223<2014),AND($D223=\"Existing Wind\",$G223>2013)),0,1))))","v":744.94367054961344},{"$f":"IFERROR(H223+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C223)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D223)),\"Wind\",$D223))*('Public Tool Inputs'!$O$9:$O$104=E223)*('Public Tool Inputs'!$P$9:$P$104=G223))*I223+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C223)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D223)),\"Wind\",$D223))*('Public Tool Inputs'!$O$9:$O$104=E223)*('Public Tool Inputs'!$P$9:$P$104=G223))*J223,0)","v":744.64490149428366},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2010,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2010,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2010]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F224)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C224)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D224)),\"Wind\",$D224))*('Summary Calcs'!$E$15:$E$266=$E224)*('Summary Calcs'!$F$15:$F$266=$G224)*(IF(OR(AND($B224=\"Non-Residential\",H$8=\"Residential\"),AND($B224=\"Residential\",$B224<>H$8),AND($D224=\"New Wind\",$G224<2014),AND($D224=\"Existing Wind\",$G224>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F224)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C224)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D224)),\"Wind\",$D224))*('Summary Calcs'!$E$15:$E$266=$E224)*('Summary Calcs'!$F$15:$F$266=$G224)*(IF(OR(AND($B224=\"Non-Residential\",I$8=\"Residential\"),AND($B224=\"Residential\",$B224<>I$8),AND($D224=\"New Wind\",$G224<2014),AND($D224=\"Existing Wind\",$G224>2013)),0,1))))","v":711.27914000020633},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F224)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C224)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D224)),\"Wind\",$D224))*('Summary Calcs'!$E$15:$E$266=$E224)*('Summary Calcs'!$F$15:$F$266=$G224)*(IF(OR(AND($B224=\"Non-Residential\",J$8=\"Residential\"),AND($B224=\"Residential\",$B224<>J$8),AND($D224=\"New Wind\",$G224<2014),AND($D224=\"Existing Wind\",$G224>2013)),0,1))))","v":720.75598127153694},{"$f":"IFERROR(H224+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C224)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D224)),\"Wind\",$D224))*('Public Tool Inputs'!$O$9:$O$104=E224)*('Public Tool Inputs'!$P$9:$P$104=G224))*I224+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C224)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D224)),\"Wind\",$D224))*('Public Tool Inputs'!$O$9:$O$104=E224)*('Public Tool Inputs'!$P$9:$P$104=G224))*J224,0)","v":720.36062570411218},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2011,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2011,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2011]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F225)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C225)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D225)),\"Wind\",$D225))*('Summary Calcs'!$E$15:$E$266=$E225)*('Summary Calcs'!$F$15:$F$266=$G225)*(IF(OR(AND($B225=\"Non-Residential\",H$8=\"Residential\"),AND($B225=\"Residential\",$B225<>H$8),AND($D225=\"New Wind\",$G225<2014),AND($D225=\"Existing Wind\",$G225>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F225)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C225)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D225)),\"Wind\",$D225))*('Summary Calcs'!$E$15:$E$266=$E225)*('Summary Calcs'!$F$15:$F$266=$G225)*(IF(OR(AND($B225=\"Non-Residential\",I$8=\"Residential\"),AND($B225=\"Residential\",$B225<>I$8),AND($D225=\"New Wind\",$G225<2014),AND($D225=\"Existing Wind\",$G225>2013)),0,1))))","v":611.05888701976198},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F225)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C225)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D225)),\"Wind\",$D225))*('Summary Calcs'!$E$15:$E$266=$E225)*('Summary Calcs'!$F$15:$F$266=$G225)*(IF(OR(AND($B225=\"Non-Residential\",J$8=\"Residential\"),AND($B225=\"Residential\",$B225<>J$8),AND($D225=\"New Wind\",$G225<2014),AND($D225=\"Existing Wind\",$G225>2013)),0,1))))","v":617.64005831398742},{"$f":"IFERROR(H225+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C225)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D225)),\"Wind\",$D225))*('Public Tool Inputs'!$O$9:$O$104=E225)*('Public Tool Inputs'!$P$9:$P$104=G225))*I225+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C225)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D225)),\"Wind\",$D225))*('Public Tool Inputs'!$O$9:$O$104=E225)*('Public Tool Inputs'!$P$9:$P$104=G225))*J225,0)","v":617.52300411083161},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2012,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2012,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2012]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F226)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C226)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D226)),\"Wind\",$D226))*('Summary Calcs'!$E$15:$E$266=$E226)*('Summary Calcs'!$F$15:$F$266=$G226)*(IF(OR(AND($B226=\"Non-Residential\",H$8=\"Residential\"),AND($B226=\"Residential\",$B226<>H$8),AND($D226=\"New Wind\",$G226<2014),AND($D226=\"Existing Wind\",$G226>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F226)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C226)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D226)),\"Wind\",$D226))*('Summary Calcs'!$E$15:$E$266=$E226)*('Summary Calcs'!$F$15:$F$266=$G226)*(IF(OR(AND($B226=\"Non-Residential\",I$8=\"Residential\"),AND($B226=\"Residential\",$B226<>I$8),AND($D226=\"New Wind\",$G226<2014),AND($D226=\"Existing Wind\",$G226>2013)),0,1))))","v":439.87991659779533},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F226)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C226)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D226)),\"Wind\",$D226))*('Summary Calcs'!$E$15:$E$266=$E226)*('Summary Calcs'!$F$15:$F$266=$G226)*(IF(OR(AND($B226=\"Non-Residential\",J$8=\"Residential\"),AND($B226=\"Residential\",$B226<>J$8),AND($D226=\"New Wind\",$G226<2014),AND($D226=\"Existing Wind\",$G226>2013)),0,1))))","v":444.87902349417624},{"$f":"IFERROR(H226+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C226)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D226)),\"Wind\",$D226))*('Public Tool Inputs'!$O$9:$O$104=E226)*('Public Tool Inputs'!$P$9:$P$104=G226))*I226+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C226)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D226)),\"Wind\",$D226))*('Public Tool Inputs'!$O$9:$O$104=E226)*('Public Tool Inputs'!$P$9:$P$104=G226))*J226,0)","v":444.36110432057359},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2013,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2013,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2013]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F227)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C227)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D227)),\"Wind\",$D227))*('Summary Calcs'!$E$15:$E$266=$E227)*('Summary Calcs'!$F$15:$F$266=$G227)*(IF(OR(AND($B227=\"Non-Residential\",H$8=\"Residential\"),AND($B227=\"Residential\",$B227<>H$8),AND($D227=\"New Wind\",$G227<2014),AND($D227=\"Existing Wind\",$G227>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F227)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C227)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D227)),\"Wind\",$D227))*('Summary Calcs'!$E$15:$E$266=$E227)*('Summary Calcs'!$F$15:$F$266=$G227)*(IF(OR(AND($B227=\"Non-Residential\",I$8=\"Residential\"),AND($B227=\"Residential\",$B227<>I$8),AND($D227=\"New Wind\",$G227<2014),AND($D227=\"Existing Wind\",$G227>2013)),0,1))))","v":442.09922233907128},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F227)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C227)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D227)),\"Wind\",$D227))*('Summary Calcs'!$E$15:$E$266=$E227)*('Summary Calcs'!$F$15:$F$266=$G227)*(IF(OR(AND($B227=\"Non-Residential\",J$8=\"Residential\"),AND($B227=\"Residential\",$B227<>J$8),AND($D227=\"New Wind\",$G227<2014),AND($D227=\"Existing Wind\",$G227>2013)),0,1))))","v":443.4893136632856},{"$f":"IFERROR(H227+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C227)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D227)),\"Wind\",$D227))*('Public Tool Inputs'!$O$9:$O$104=E227)*('Public Tool Inputs'!$P$9:$P$104=G227))*I227+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C227)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D227)),\"Wind\",$D227))*('Public Tool Inputs'!$O$9:$O$104=E227)*('Public Tool Inputs'!$P$9:$P$104=G227))*J227,0)","v":442.09922233907128},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2014,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2014,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2014]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F228)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C228)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D228)),\"Wind\",$D228))*('Summary Calcs'!$E$15:$E$266=$E228)*('Summary Calcs'!$F$15:$F$266=$G228)*(IF(OR(AND($B228=\"Non-Residential\",H$8=\"Residential\"),AND($B228=\"Residential\",$B228<>H$8),AND($D228=\"New Wind\",$G228<2014),AND($D228=\"Existing Wind\",$G228>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F228)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C228)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D228)),\"Wind\",$D228))*('Summary Calcs'!$E$15:$E$266=$E228)*('Summary Calcs'!$F$15:$F$266=$G228)*(IF(OR(AND($B228=\"Non-Residential\",I$8=\"Residential\"),AND($B228=\"Residential\",$B228<>I$8),AND($D228=\"New Wind\",$G228<2014),AND($D228=\"Existing Wind\",$G228>2013)),0,1))))","v":443.72506104238749},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F228)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C228)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D228)),\"Wind\",$D228))*('Summary Calcs'!$E$15:$E$266=$E228)*('Summary Calcs'!$F$15:$F$266=$G228)*(IF(OR(AND($B228=\"Non-Residential\",J$8=\"Residential\"),AND($B228=\"Residential\",$B228<>J$8),AND($D228=\"New Wind\",$G228<2014),AND($D228=\"Existing Wind\",$G228>2013)),0,1))))","v":444.85201505071058},{"$f":"IFERROR(H228+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C228)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D228)),\"Wind\",$D228))*('Public Tool Inputs'!$O$9:$O$104=E228)*('Public Tool Inputs'!$P$9:$P$104=G228))*I228+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C228)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D228)),\"Wind\",$D228))*('Public Tool Inputs'!$O$9:$O$104=E228)*('Public Tool Inputs'!$P$9:$P$104=G228))*J228,0)","v":444.28853804654904},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2015,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2015,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2015]
[null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F229)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C229)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D229)),\"Wind\",$D229))*('Summary Calcs'!$E$15:$E$266=$E229)*('Summary Calcs'!$F$15:$F$266=$G229)*(IF(OR(AND($B229=\"Non-Residential\",H$8=\"Residential\"),AND($B229=\"Residential\",$B229<>H$8),AND($D229=\"New Wind\",$G229<2014),AND($D229=\"Existing Wind\",$G229>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F229)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C229)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D229)),\"Wind\",$D229))*('Summary Calcs'!$E$15:$E$266=$E229)*('Summary Calcs'!$F$15:$F$266=$G229)*(IF(OR(AND($B229=\"Non-Residential\",I$8=\"Residential\"),AND($B229=\"Residential\",$B229<>I$8),AND($D229=\"New Wind\",$G229<2014),AND($D229=\"Existing Wind\",$G229>2013)),0,1))))","v":437.92556090132803},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F229)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C229)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D229)),\"Wind\",$D229))*('Summary Calcs'!$E$15:$E$266=$E229)*('Summary Calcs'!$F$15:$F$266=$G229)*(IF(OR(AND($B229=\"Non-Residential\",J$8=\"Residential\"),AND($B229=\"Residential\",$B229<>J$8),AND($D229=\"New Wind\",$G229<2014),AND($D229=\"Existing Wind\",$G229>2013)),0,1))))","v":438.64388472360804},{"$f":"IFERROR(H229+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C229)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D229)),\"Wind\",$D229))*('Public Tool Inputs'!$O$9:$O$104=E229)*('Public Tool Inputs'!$P$9:$P$104=G229))*I229+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C229)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D229)),\"Wind\",$D229))*('Public Tool Inputs'!$O$9:$O$104=E229)*('Public Tool Inputs'!$P$9:$P$104=G229))*J229,0)","v":438.28472281246803},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2016,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2016,null,"Non-Residential","NVE North","PV","Incentivized","CapEx",2016]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F230)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C230)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D230)),\"Wind\",$D230))*('Summary Calcs'!$E$15:$E$266=$E230)*('Summary Calcs'!$F$15:$F$266=$G230)*(IF(OR(AND($B230=\"Non-Residential\",H$8=\"Residential\"),AND($B230=\"Residential\",$B230<>H$8),AND($D230=\"New Wind\",$G230<2014),AND($D230=\"Existing Wind\",$G230>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F230)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C230)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D230)),\"Wind\",$D230))*('Summary Calcs'!$E$15:$E$266=$E230)*('Summary Calcs'!$F$15:$F$266=$G230)*(IF(OR(AND($B230=\"Non-Residential\",I$8=\"Residential\"),AND($B230=\"Residential\",$B230<>I$8),AND($D230=\"New Wind\",$G230<2014),AND($D230=\"Existing Wind\",$G230>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F230)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C230)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D230)),\"Wind\",$D230))*('Summary Calcs'!$E$15:$E$266=$E230)*('Summary Calcs'!$F$15:$F$266=$G230)*(IF(OR(AND($B230=\"Non-Residential\",J$8=\"Residential\"),AND($B230=\"Residential\",$B230<>J$8),AND($D230=\"New Wind\",$G230<2014),AND($D230=\"Existing Wind\",$G230>2013)),0,1))))","v":0},{"$f":"IFERROR(H230+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C230)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D230)),\"Wind\",$D230))*('Public Tool Inputs'!$O$9:$O$104=E230)*('Public Tool Inputs'!$P$9:$P$104=G230))*I230+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C230)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D230)),\"Wind\",$D230))*('Public Tool Inputs'!$O$9:$O$104=E230)*('Public Tool Inputs'!$P$9:$P$104=G230))*J230,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F231)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C231)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D231)),\"Wind\",$D231))*('Summary Calcs'!$E$15:$E$266=$E231)*('Summary Calcs'!$F$15:$F$266=$G231)*(IF(OR(AND($B231=\"Non-Residential\",H$8=\"Residential\"),AND($B231=\"Residential\",$B231<>H$8),AND($D231=\"New Wind\",$G231<2014),AND($D231=\"Existing Wind\",$G231>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F231)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C231)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D231)),\"Wind\",$D231))*('Summary Calcs'!$E$15:$E$266=$E231)*('Summary Calcs'!$F$15:$F$266=$G231)*(IF(OR(AND($B231=\"Non-Residential\",I$8=\"Residential\"),AND($B231=\"Residential\",$B231<>I$8),AND($D231=\"New Wind\",$G231<2014),AND($D231=\"Existing Wind\",$G231>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F231)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C231)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D231)),\"Wind\",$D231))*('Summary Calcs'!$E$15:$E$266=$E231)*('Summary Calcs'!$F$15:$F$266=$G231)*(IF(OR(AND($B231=\"Non-Residential\",J$8=\"Residential\"),AND($B231=\"Residential\",$B231<>J$8),AND($D231=\"New Wind\",$G231<2014),AND($D231=\"Existing Wind\",$G231>2013)),0,1))))","v":0},{"$f":"IFERROR(H231+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C231)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D231)),\"Wind\",$D231))*('Public Tool Inputs'!$O$9:$O$104=E231)*('Public Tool Inputs'!$P$9:$P$104=G231))*I231+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C231)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D231)),\"Wind\",$D231))*('Public Tool Inputs'!$O$9:$O$104=E231)*('Public Tool Inputs'!$P$9:$P$104=G231))*J231,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F232)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C232)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D232)),\"Wind\",$D232))*('Summary Calcs'!$E$15:$E$266=$E232)*('Summary Calcs'!$F$15:$F$266=$G232)*(IF(OR(AND($B232=\"Non-Residential\",H$8=\"Residential\"),AND($B232=\"Residential\",$B232<>H$8),AND($D232=\"New Wind\",$G232<2014),AND($D232=\"Existing Wind\",$G232>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F232)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C232)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D232)),\"Wind\",$D232))*('Summary Calcs'!$E$15:$E$266=$E232)*('Summary Calcs'!$F$15:$F$266=$G232)*(IF(OR(AND($B232=\"Non-Residential\",I$8=\"Residential\"),AND($B232=\"Residential\",$B232<>I$8),AND($D232=\"New Wind\",$G232<2014),AND($D232=\"Existing Wind\",$G232>2013)),0,1))))","v":640.87185601477574},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F232)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C232)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D232)),\"Wind\",$D232))*('Summary Calcs'!$E$15:$E$266=$E232)*('Summary Calcs'!$F$15:$F$266=$G232)*(IF(OR(AND($B232=\"Non-Residential\",J$8=\"Residential\"),AND($B232=\"Residential\",$B232<>J$8),AND($D232=\"New Wind\",$G232<2014),AND($D232=\"Existing Wind\",$G232>2013)),0,1))))","v":640.87185601477574},{"$f":"IFERROR(H232+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C232)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D232)),\"Wind\",$D232))*('Public Tool Inputs'!$O$9:$O$104=E232)*('Public Tool Inputs'!$P$9:$P$104=G232))*I232+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C232)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D232)),\"Wind\",$D232))*('Public Tool Inputs'!$O$9:$O$104=E232)*('Public Tool Inputs'!$P$9:$P$104=G232))*J232,0)","v":640.87185601477574},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F233)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C233)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D233)),\"Wind\",$D233))*('Summary Calcs'!$E$15:$E$266=$E233)*('Summary Calcs'!$F$15:$F$266=$G233)*(IF(OR(AND($B233=\"Non-Residential\",H$8=\"Residential\"),AND($B233=\"Residential\",$B233<>H$8),AND($D233=\"New Wind\",$G233<2014),AND($D233=\"Existing Wind\",$G233>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F233)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C233)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D233)),\"Wind\",$D233))*('Summary Calcs'!$E$15:$E$266=$E233)*('Summary Calcs'!$F$15:$F$266=$G233)*(IF(OR(AND($B233=\"Non-Residential\",I$8=\"Residential\"),AND($B233=\"Residential\",$B233<>I$8),AND($D233=\"New Wind\",$G233<2014),AND($D233=\"Existing Wind\",$G233>2013)),0,1))))","v":328.50363989988023},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F233)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C233)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D233)),\"Wind\",$D233))*('Summary Calcs'!$E$15:$E$266=$E233)*('Summary Calcs'!$F$15:$F$266=$G233)*(IF(OR(AND($B233=\"Non-Residential\",J$8=\"Residential\"),AND($B233=\"Residential\",$B233<>J$8),AND($D233=\"New Wind\",$G233<2014),AND($D233=\"Existing Wind\",$G233>2013)),0,1))))","v":316.53833748311899},{"$f":"IFERROR(H233+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C233)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D233)),\"Wind\",$D233))*('Public Tool Inputs'!$O$9:$O$104=E233)*('Public Tool Inputs'!$P$9:$P$104=G233))*I233+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C233)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D233)),\"Wind\",$D233))*('Public Tool Inputs'!$O$9:$O$104=E233)*('Public Tool Inputs'!$P$9:$P$104=G233))*J233,0)","v":328.02434224799867},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F234)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C234)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D234)),\"Wind\",$D234))*('Summary Calcs'!$E$15:$E$266=$E234)*('Summary Calcs'!$F$15:$F$266=$G234)*(IF(OR(AND($B234=\"Non-Residential\",H$8=\"Residential\"),AND($B234=\"Residential\",$B234<>H$8),AND($D234=\"New Wind\",$G234<2014),AND($D234=\"Existing Wind\",$G234>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F234)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C234)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D234)),\"Wind\",$D234))*('Summary Calcs'!$E$15:$E$266=$E234)*('Summary Calcs'!$F$15:$F$266=$G234)*(IF(OR(AND($B234=\"Non-Residential\",I$8=\"Residential\"),AND($B234=\"Residential\",$B234<>I$8),AND($D234=\"New Wind\",$G234<2014),AND($D234=\"Existing Wind\",$G234>2013)),0,1))))","v":395.22080056845493},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F234)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C234)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D234)),\"Wind\",$D234))*('Summary Calcs'!$E$15:$E$266=$E234)*('Summary Calcs'!$F$15:$F$266=$G234)*(IF(OR(AND($B234=\"Non-Residential\",J$8=\"Residential\"),AND($B234=\"Residential\",$B234<>J$8),AND($D234=\"New Wind\",$G234<2014),AND($D234=\"Existing Wind\",$G234>2013)),0,1))))","v":377.03667013741983},{"$f":"IFERROR(H234+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C234)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D234)),\"Wind\",$D234))*('Public Tool Inputs'!$O$9:$O$104=E234)*('Public Tool Inputs'!$P$9:$P$104=G234))*I234+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C234)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D234)),\"Wind\",$D234))*('Public Tool Inputs'!$O$9:$O$104=E234)*('Public Tool Inputs'!$P$9:$P$104=G234))*J234,0)","v":379.80448537925241},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F235)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C235)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D235)),\"Wind\",$D235))*('Summary Calcs'!$E$15:$E$266=$E235)*('Summary Calcs'!$F$15:$F$266=$G235)*(IF(OR(AND($B235=\"Non-Residential\",H$8=\"Residential\"),AND($B235=\"Residential\",$B235<>H$8),AND($D235=\"New Wind\",$G235<2014),AND($D235=\"Existing Wind\",$G235>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F235)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C235)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D235)),\"Wind\",$D235))*('Summary Calcs'!$E$15:$E$266=$E235)*('Summary Calcs'!$F$15:$F$266=$G235)*(IF(OR(AND($B235=\"Non-Residential\",I$8=\"Residential\"),AND($B235=\"Residential\",$B235<>I$8),AND($D235=\"New Wind\",$G235<2014),AND($D235=\"Existing Wind\",$G235>2013)),0,1))))","v":232.65383903365034},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F235)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C235)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D235)),\"Wind\",$D235))*('Summary Calcs'!$E$15:$E$266=$E235)*('Summary Calcs'!$F$15:$F$266=$G235)*(IF(OR(AND($B235=\"Non-Residential\",J$8=\"Residential\"),AND($B235=\"Residential\",$B235<>J$8),AND($D235=\"New Wind\",$G235<2014),AND($D235=\"Existing Wind\",$G235>2013)),0,1))))","v":219.07364343382818},{"$f":"IFERROR(H235+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C235)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D235)),\"Wind\",$D235))*('Public Tool Inputs'!$O$9:$O$104=E235)*('Public Tool Inputs'!$P$9:$P$104=G235))*I235+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C235)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D235)),\"Wind\",$D235))*('Public Tool Inputs'!$O$9:$O$104=E235)*('Public Tool Inputs'!$P$9:$P$104=G235))*J235,0)","v":221.30326796712703},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F236)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C236)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D236)),\"Wind\",$D236))*('Summary Calcs'!$E$15:$E$266=$E236)*('Summary Calcs'!$F$15:$F$266=$G236)*(IF(OR(AND($B236=\"Non-Residential\",H$8=\"Residential\"),AND($B236=\"Residential\",$B236<>H$8),AND($D236=\"New Wind\",$G236<2014),AND($D236=\"Existing Wind\",$G236>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F236)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C236)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D236)),\"Wind\",$D236))*('Summary Calcs'!$E$15:$E$266=$E236)*('Summary Calcs'!$F$15:$F$266=$G236)*(IF(OR(AND($B236=\"Non-Residential\",I$8=\"Residential\"),AND($B236=\"Residential\",$B236<>I$8),AND($D236=\"New Wind\",$G236<2014),AND($D236=\"Existing Wind\",$G236>2013)),0,1))))","v":259.94000785519523},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F236)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C236)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D236)),\"Wind\",$D236))*('Summary Calcs'!$E$15:$E$266=$E236)*('Summary Calcs'!$F$15:$F$266=$G236)*(IF(OR(AND($B236=\"Non-Residential\",J$8=\"Residential\"),AND($B236=\"Residential\",$B236<>J$8),AND($D236=\"New Wind\",$G236<2014),AND($D236=\"Existing Wind\",$G236>2013)),0,1))))","v":244.14409253022771},{"$f":"IFERROR(H236+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C236)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D236)),\"Wind\",$D236))*('Public Tool Inputs'!$O$9:$O$104=E236)*('Public Tool Inputs'!$P$9:$P$104=G236))*I236+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C236)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D236)),\"Wind\",$D236))*('Public Tool Inputs'!$O$9:$O$104=E236)*('Public Tool Inputs'!$P$9:$P$104=G236))*J236,0)","v":244.73937247956439},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F237)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C237)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D237)),\"Wind\",$D237))*('Summary Calcs'!$E$15:$E$266=$E237)*('Summary Calcs'!$F$15:$F$266=$G237)*(IF(OR(AND($B237=\"Non-Residential\",H$8=\"Residential\"),AND($B237=\"Residential\",$B237<>H$8),AND($D237=\"New Wind\",$G237<2014),AND($D237=\"Existing Wind\",$G237>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F237)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C237)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D237)),\"Wind\",$D237))*('Summary Calcs'!$E$15:$E$266=$E237)*('Summary Calcs'!$F$15:$F$266=$G237)*(IF(OR(AND($B237=\"Non-Residential\",I$8=\"Residential\"),AND($B237=\"Residential\",$B237<>I$8),AND($D237=\"New Wind\",$G237<2014),AND($D237=\"Existing Wind\",$G237>2013)),0,1))))","v":258.25940052172939},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F237)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C237)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D237)),\"Wind\",$D237))*('Summary Calcs'!$E$15:$E$266=$E237)*('Summary Calcs'!$F$15:$F$266=$G237)*(IF(OR(AND($B237=\"Non-Residential\",J$8=\"Residential\"),AND($B237=\"Residential\",$B237<>J$8),AND($D237=\"New Wind\",$G237<2014),AND($D237=\"Existing Wind\",$G237>2013)),0,1))))","v":239.00413602992469},{"$f":"IFERROR(H237+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C237)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D237)),\"Wind\",$D237))*('Public Tool Inputs'!$O$9:$O$104=E237)*('Public Tool Inputs'!$P$9:$P$104=G237))*I237+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C237)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D237)),\"Wind\",$D237))*('Public Tool Inputs'!$O$9:$O$104=E237)*('Public Tool Inputs'!$P$9:$P$104=G237))*J237,0)","v":239.80742858290867},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F238)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C238)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D238)),\"Wind\",$D238))*('Summary Calcs'!$E$15:$E$266=$E238)*('Summary Calcs'!$F$15:$F$266=$G238)*(IF(OR(AND($B238=\"Non-Residential\",H$8=\"Residential\"),AND($B238=\"Residential\",$B238<>H$8),AND($D238=\"New Wind\",$G238<2014),AND($D238=\"Existing Wind\",$G238>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F238)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C238)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D238)),\"Wind\",$D238))*('Summary Calcs'!$E$15:$E$266=$E238)*('Summary Calcs'!$F$15:$F$266=$G238)*(IF(OR(AND($B238=\"Non-Residential\",I$8=\"Residential\"),AND($B238=\"Residential\",$B238<>I$8),AND($D238=\"New Wind\",$G238<2014),AND($D238=\"Existing Wind\",$G238>2013)),0,1))))","v":228.13169447855478},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F238)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C238)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D238)),\"Wind\",$D238))*('Summary Calcs'!$E$15:$E$266=$E238)*('Summary Calcs'!$F$15:$F$266=$G238)*(IF(OR(AND($B238=\"Non-Residential\",J$8=\"Residential\"),AND($B238=\"Residential\",$B238<>J$8),AND($D238=\"New Wind\",$G238<2014),AND($D238=\"Existing Wind\",$G238>2013)),0,1))))","v":213.68118904468656},{"$f":"IFERROR(H238+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C238)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D238)),\"Wind\",$D238))*('Public Tool Inputs'!$O$9:$O$104=E238)*('Public Tool Inputs'!$P$9:$P$104=G238))*I238+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C238)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D238)),\"Wind\",$D238))*('Public Tool Inputs'!$O$9:$O$104=E238)*('Public Tool Inputs'!$P$9:$P$104=G238))*J238,0)","v":213.93820900711248},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F239)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C239)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D239)),\"Wind\",$D239))*('Summary Calcs'!$E$15:$E$266=$E239)*('Summary Calcs'!$F$15:$F$266=$G239)*(IF(OR(AND($B239=\"Non-Residential\",H$8=\"Residential\"),AND($B239=\"Residential\",$B239<>H$8),AND($D239=\"New Wind\",$G239<2014),AND($D239=\"Existing Wind\",$G239>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F239)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C239)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D239)),\"Wind\",$D239))*('Summary Calcs'!$E$15:$E$266=$E239)*('Summary Calcs'!$F$15:$F$266=$G239)*(IF(OR(AND($B239=\"Non-Residential\",I$8=\"Residential\"),AND($B239=\"Residential\",$B239<>I$8),AND($D239=\"New Wind\",$G239<2014),AND($D239=\"Existing Wind\",$G239>2013)),0,1))))","v":160.92183729905267},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F239)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C239)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D239)),\"Wind\",$D239))*('Summary Calcs'!$E$15:$E$266=$E239)*('Summary Calcs'!$F$15:$F$266=$G239)*(IF(OR(AND($B239=\"Non-Residential\",J$8=\"Residential\"),AND($B239=\"Residential\",$B239<>J$8),AND($D239=\"New Wind\",$G239<2014),AND($D239=\"Existing Wind\",$G239>2013)),0,1))))","v":149.84553934353681},{"$f":"IFERROR(H239+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C239)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D239)),\"Wind\",$D239))*('Public Tool Inputs'!$O$9:$O$104=E239)*('Public Tool Inputs'!$P$9:$P$104=G239))*I239+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C239)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D239)),\"Wind\",$D239))*('Public Tool Inputs'!$O$9:$O$104=E239)*('Public Tool Inputs'!$P$9:$P$104=G239))*J239,0)","v":150.99306973298505},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F240)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C240)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D240)),\"Wind\",$D240))*('Summary Calcs'!$E$15:$E$266=$E240)*('Summary Calcs'!$F$15:$F$266=$G240)*(IF(OR(AND($B240=\"Non-Residential\",H$8=\"Residential\"),AND($B240=\"Residential\",$B240<>H$8),AND($D240=\"New Wind\",$G240<2014),AND($D240=\"Existing Wind\",$G240>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F240)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C240)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D240)),\"Wind\",$D240))*('Summary Calcs'!$E$15:$E$266=$E240)*('Summary Calcs'!$F$15:$F$266=$G240)*(IF(OR(AND($B240=\"Non-Residential\",I$8=\"Residential\"),AND($B240=\"Residential\",$B240<>I$8),AND($D240=\"New Wind\",$G240<2014),AND($D240=\"Existing Wind\",$G240>2013)),0,1))))","v":170.41683405178625},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F240)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C240)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D240)),\"Wind\",$D240))*('Summary Calcs'!$E$15:$E$266=$E240)*('Summary Calcs'!$F$15:$F$266=$G240)*(IF(OR(AND($B240=\"Non-Residential\",J$8=\"Residential\"),AND($B240=\"Residential\",$B240<>J$8),AND($D240=\"New Wind\",$G240<2014),AND($D240=\"Existing Wind\",$G240>2013)),0,1))))","v":167.6642528762263},{"$f":"IFERROR(H240+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C240)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D240)),\"Wind\",$D240))*('Public Tool Inputs'!$O$9:$O$104=E240)*('Public Tool Inputs'!$P$9:$P$104=G240))*I240+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C240)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D240)),\"Wind\",$D240))*('Public Tool Inputs'!$O$9:$O$104=E240)*('Public Tool Inputs'!$P$9:$P$104=G240))*J240,0)","v":170.41683405178625},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F241)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C241)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D241)),\"Wind\",$D241))*('Summary Calcs'!$E$15:$E$266=$E241)*('Summary Calcs'!$F$15:$F$266=$G241)*(IF(OR(AND($B241=\"Non-Residential\",H$8=\"Residential\"),AND($B241=\"Residential\",$B241<>H$8),AND($D241=\"New Wind\",$G241<2014),AND($D241=\"Existing Wind\",$G241>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F241)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C241)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D241)),\"Wind\",$D241))*('Summary Calcs'!$E$15:$E$266=$E241)*('Summary Calcs'!$F$15:$F$266=$G241)*(IF(OR(AND($B241=\"Non-Residential\",I$8=\"Residential\"),AND($B241=\"Residential\",$B241<>I$8),AND($D241=\"New Wind\",$G241<2014),AND($D241=\"Existing Wind\",$G241>2013)),0,1))))","v":170.06249307632245},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F241)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C241)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D241)),\"Wind\",$D241))*('Summary Calcs'!$E$15:$E$266=$E241)*('Summary Calcs'!$F$15:$F$266=$G241)*(IF(OR(AND($B241=\"Non-Residential\",J$8=\"Residential\"),AND($B241=\"Residential\",$B241<>J$8),AND($D241=\"New Wind\",$G241<2014),AND($D241=\"Existing Wind\",$G241>2013)),0,1))))","v":167.8792660541113},{"$f":"IFERROR(H241+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C241)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D241)),\"Wind\",$D241))*('Public Tool Inputs'!$O$9:$O$104=E241)*('Public Tool Inputs'!$P$9:$P$104=G241))*I241+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C241)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D241)),\"Wind\",$D241))*('Public Tool Inputs'!$O$9:$O$104=E241)*('Public Tool Inputs'!$P$9:$P$104=G241))*J241,0)","v":168.97087956521688},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F242)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C242)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D242)),\"Wind\",$D242))*('Summary Calcs'!$E$15:$E$266=$E242)*('Summary Calcs'!$F$15:$F$266=$G242)*(IF(OR(AND($B242=\"Non-Residential\",H$8=\"Residential\"),AND($B242=\"Residential\",$B242<>H$8),AND($D242=\"New Wind\",$G242<2014),AND($D242=\"Existing Wind\",$G242>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F242)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C242)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D242)),\"Wind\",$D242))*('Summary Calcs'!$E$15:$E$266=$E242)*('Summary Calcs'!$F$15:$F$266=$G242)*(IF(OR(AND($B242=\"Non-Residential\",I$8=\"Residential\"),AND($B242=\"Residential\",$B242<>I$8),AND($D242=\"New Wind\",$G242<2014),AND($D242=\"Existing Wind\",$G242>2013)),0,1))))","v":168.68027931996173},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F242)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C242)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D242)),\"Wind\",$D242))*('Summary Calcs'!$E$15:$E$266=$E242)*('Summary Calcs'!$F$15:$F$266=$G242)*(IF(OR(AND($B242=\"Non-Residential\",J$8=\"Residential\"),AND($B242=\"Residential\",$B242<>J$8),AND($D242=\"New Wind\",$G242<2014),AND($D242=\"Existing Wind\",$G242>2013)),0,1))))","v":167.29074585591709},{"$f":"IFERROR(H242+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C242)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D242)),\"Wind\",$D242))*('Public Tool Inputs'!$O$9:$O$104=E242)*('Public Tool Inputs'!$P$9:$P$104=G242))*I242+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C242)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D242)),\"Wind\",$D242))*('Public Tool Inputs'!$O$9:$O$104=E242)*('Public Tool Inputs'!$P$9:$P$104=G242))*J242,0)","v":167.98551258793941},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","PV","Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F243)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C243)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D243)),\"Wind\",$D243))*('Summary Calcs'!$E$15:$E$266=$E243)*('Summary Calcs'!$F$15:$F$266=$G243)*(IF(OR(AND($B243=\"Non-Residential\",H$8=\"Residential\"),AND($B243=\"Residential\",$B243<>H$8),AND($D243=\"New Wind\",$G243<2014),AND($D243=\"Existing Wind\",$G243>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F243)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C243)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D243)),\"Wind\",$D243))*('Summary Calcs'!$E$15:$E$266=$E243)*('Summary Calcs'!$F$15:$F$266=$G243)*(IF(OR(AND($B243=\"Non-Residential\",I$8=\"Residential\"),AND($B243=\"Residential\",$B243<>I$8),AND($D243=\"New Wind\",$G243<2014),AND($D243=\"Existing Wind\",$G243>2013)),0,1))))","v":19.191940600211506},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F243)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C243)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D243)),\"Wind\",$D243))*('Summary Calcs'!$E$15:$E$266=$E243)*('Summary Calcs'!$F$15:$F$266=$G243)*(IF(OR(AND($B243=\"Non-Residential\",J$8=\"Residential\"),AND($B243=\"Residential\",$B243<>J$8),AND($D243=\"New Wind\",$G243<2014),AND($D243=\"Existing Wind\",$G243>2013)),0,1))))","v":19.191940600211506},{"$f":"IFERROR(H243+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C243)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D243)),\"Wind\",$D243))*('Public Tool Inputs'!$O$9:$O$104=E243)*('Public Tool Inputs'!$P$9:$P$104=G243))*I243+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C243)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D243)),\"Wind\",$D243))*('Public Tool Inputs'!$O$9:$O$104=E243)*('Public Tool Inputs'!$P$9:$P$104=G243))*J243,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2004,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2004,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2004]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F244)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C244)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D244)),\"Wind\",$D244))*('Summary Calcs'!$E$15:$E$266=$E244)*('Summary Calcs'!$F$15:$F$266=$G244)*(IF(OR(AND($B244=\"Non-Residential\",H$8=\"Residential\"),AND($B244=\"Residential\",$B244<>H$8),AND($D244=\"New Wind\",$G244<2014),AND($D244=\"Existing Wind\",$G244>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F244)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C244)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D244)),\"Wind\",$D244))*('Summary Calcs'!$E$15:$E$266=$E244)*('Summary Calcs'!$F$15:$F$266=$G244)*(IF(OR(AND($B244=\"Non-Residential\",I$8=\"Residential\"),AND($B244=\"Residential\",$B244<>I$8),AND($D244=\"New Wind\",$G244<2014),AND($D244=\"Existing Wind\",$G244>2013)),0,1))))","v":19.508842642622689},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F244)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C244)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D244)),\"Wind\",$D244))*('Summary Calcs'!$E$15:$E$266=$E244)*('Summary Calcs'!$F$15:$F$266=$G244)*(IF(OR(AND($B244=\"Non-Residential\",J$8=\"Residential\"),AND($B244=\"Residential\",$B244<>J$8),AND($D244=\"New Wind\",$G244<2014),AND($D244=\"Existing Wind\",$G244>2013)),0,1))))","v":19.508842642622689},{"$f":"IFERROR(H244+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C244)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D244)),\"Wind\",$D244))*('Public Tool Inputs'!$O$9:$O$104=E244)*('Public Tool Inputs'!$P$9:$P$104=G244))*I244+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C244)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D244)),\"Wind\",$D244))*('Public Tool Inputs'!$O$9:$O$104=E244)*('Public Tool Inputs'!$P$9:$P$104=G244))*J244,0)","v":19.508842642622689},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2005,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2005,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2005]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F245)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C245)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D245)),\"Wind\",$D245))*('Summary Calcs'!$E$15:$E$266=$E245)*('Summary Calcs'!$F$15:$F$266=$G245)*(IF(OR(AND($B245=\"Non-Residential\",H$8=\"Residential\"),AND($B245=\"Residential\",$B245<>H$8),AND($D245=\"New Wind\",$G245<2014),AND($D245=\"Existing Wind\",$G245>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F245)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C245)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D245)),\"Wind\",$D245))*('Summary Calcs'!$E$15:$E$266=$E245)*('Summary Calcs'!$F$15:$F$266=$G245)*(IF(OR(AND($B245=\"Non-Residential\",I$8=\"Residential\"),AND($B245=\"Residential\",$B245<>I$8),AND($D245=\"New Wind\",$G245<2014),AND($D245=\"Existing Wind\",$G245>2013)),0,1))))","v":20.125334561940168},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F245)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C245)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D245)),\"Wind\",$D245))*('Summary Calcs'!$E$15:$E$266=$E245)*('Summary Calcs'!$F$15:$F$266=$G245)*(IF(OR(AND($B245=\"Non-Residential\",J$8=\"Residential\"),AND($B245=\"Residential\",$B245<>J$8),AND($D245=\"New Wind\",$G245<2014),AND($D245=\"Existing Wind\",$G245>2013)),0,1))))","v":20.125334561940168},{"$f":"IFERROR(H245+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C245)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D245)),\"Wind\",$D245))*('Public Tool Inputs'!$O$9:$O$104=E245)*('Public Tool Inputs'!$P$9:$P$104=G245))*I245+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C245)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D245)),\"Wind\",$D245))*('Public Tool Inputs'!$O$9:$O$104=E245)*('Public Tool Inputs'!$P$9:$P$104=G245))*J245,0)","v":20.125334561940168},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2006,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2006,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2006]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F246)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C246)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D246)),\"Wind\",$D246))*('Summary Calcs'!$E$15:$E$266=$E246)*('Summary Calcs'!$F$15:$F$266=$G246)*(IF(OR(AND($B246=\"Non-Residential\",H$8=\"Residential\"),AND($B246=\"Residential\",$B246<>H$8),AND($D246=\"New Wind\",$G246<2014),AND($D246=\"Existing Wind\",$G246>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F246)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C246)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D246)),\"Wind\",$D246))*('Summary Calcs'!$E$15:$E$266=$E246)*('Summary Calcs'!$F$15:$F$266=$G246)*(IF(OR(AND($B246=\"Non-Residential\",I$8=\"Residential\"),AND($B246=\"Residential\",$B246<>I$8),AND($D246=\"New Wind\",$G246<2014),AND($D246=\"Existing Wind\",$G246>2013)),0,1))))","v":20.586918434929853},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F246)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C246)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D246)),\"Wind\",$D246))*('Summary Calcs'!$E$15:$E$266=$E246)*('Summary Calcs'!$F$15:$F$266=$G246)*(IF(OR(AND($B246=\"Non-Residential\",J$8=\"Residential\"),AND($B246=\"Residential\",$B246<>J$8),AND($D246=\"New Wind\",$G246<2014),AND($D246=\"Existing Wind\",$G246>2013)),0,1))))","v":20.6519506532847},{"$f":"IFERROR(H246+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C246)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D246)),\"Wind\",$D246))*('Public Tool Inputs'!$O$9:$O$104=E246)*('Public Tool Inputs'!$P$9:$P$104=G246))*I246+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C246)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D246)),\"Wind\",$D246))*('Public Tool Inputs'!$O$9:$O$104=E246)*('Public Tool Inputs'!$P$9:$P$104=G246))*J246,0)","v":20.58952344970244},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2007,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2007,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2007]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F247)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C247)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D247)),\"Wind\",$D247))*('Summary Calcs'!$E$15:$E$266=$E247)*('Summary Calcs'!$F$15:$F$266=$G247)*(IF(OR(AND($B247=\"Non-Residential\",H$8=\"Residential\"),AND($B247=\"Residential\",$B247<>H$8),AND($D247=\"New Wind\",$G247<2014),AND($D247=\"Existing Wind\",$G247>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F247)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C247)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D247)),\"Wind\",$D247))*('Summary Calcs'!$E$15:$E$266=$E247)*('Summary Calcs'!$F$15:$F$266=$G247)*(IF(OR(AND($B247=\"Non-Residential\",I$8=\"Residential\"),AND($B247=\"Residential\",$B247<>I$8),AND($D247=\"New Wind\",$G247<2014),AND($D247=\"Existing Wind\",$G247>2013)),0,1))))","v":20.97537603954116},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F247)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C247)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D247)),\"Wind\",$D247))*('Summary Calcs'!$E$15:$E$266=$E247)*('Summary Calcs'!$F$15:$F$266=$G247)*(IF(OR(AND($B247=\"Non-Residential\",J$8=\"Residential\"),AND($B247=\"Residential\",$B247<>J$8),AND($D247=\"New Wind\",$G247<2014),AND($D247=\"Existing Wind\",$G247>2013)),0,1))))","v":21.059612732794182},{"$f":"IFERROR(H247+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C247)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D247)),\"Wind\",$D247))*('Public Tool Inputs'!$O$9:$O$104=E247)*('Public Tool Inputs'!$P$9:$P$104=G247))*I247+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C247)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D247)),\"Wind\",$D247))*('Public Tool Inputs'!$O$9:$O$104=E247)*('Public Tool Inputs'!$P$9:$P$104=G247))*J247,0)","v":21.046791025185364},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2008,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2008,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2008]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F248)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C248)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D248)),\"Wind\",$D248))*('Summary Calcs'!$E$15:$E$266=$E248)*('Summary Calcs'!$F$15:$F$266=$G248)*(IF(OR(AND($B248=\"Non-Residential\",H$8=\"Residential\"),AND($B248=\"Residential\",$B248<>H$8),AND($D248=\"New Wind\",$G248<2014),AND($D248=\"Existing Wind\",$G248>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F248)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C248)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D248)),\"Wind\",$D248))*('Summary Calcs'!$E$15:$E$266=$E248)*('Summary Calcs'!$F$15:$F$266=$G248)*(IF(OR(AND($B248=\"Non-Residential\",I$8=\"Residential\"),AND($B248=\"Residential\",$B248<>I$8),AND($D248=\"New Wind\",$G248<2014),AND($D248=\"Existing Wind\",$G248>2013)),0,1))))","v":21.474194910741517},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F248)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C248)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D248)),\"Wind\",$D248))*('Summary Calcs'!$E$15:$E$266=$E248)*('Summary Calcs'!$F$15:$F$266=$G248)*(IF(OR(AND($B248=\"Non-Residential\",J$8=\"Residential\"),AND($B248=\"Residential\",$B248<>J$8),AND($D248=\"New Wind\",$G248<2014),AND($D248=\"Existing Wind\",$G248>2013)),0,1))))","v":21.583595175291222},{"$f":"IFERROR(H248+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C248)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D248)),\"Wind\",$D248))*('Public Tool Inputs'!$O$9:$O$104=E248)*('Public Tool Inputs'!$P$9:$P$104=G248))*I248+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C248)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D248)),\"Wind\",$D248))*('Public Tool Inputs'!$O$9:$O$104=E248)*('Public Tool Inputs'!$P$9:$P$104=G248))*J248,0)","v":21.565633614134281},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2009,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2009,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2009]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F249)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C249)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D249)),\"Wind\",$D249))*('Summary Calcs'!$E$15:$E$266=$E249)*('Summary Calcs'!$F$15:$F$266=$G249)*(IF(OR(AND($B249=\"Non-Residential\",H$8=\"Residential\"),AND($B249=\"Residential\",$B249<>H$8),AND($D249=\"New Wind\",$G249<2014),AND($D249=\"Existing Wind\",$G249>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F249)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C249)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D249)),\"Wind\",$D249))*('Summary Calcs'!$E$15:$E$266=$E249)*('Summary Calcs'!$F$15:$F$266=$G249)*(IF(OR(AND($B249=\"Non-Residential\",I$8=\"Residential\"),AND($B249=\"Residential\",$B249<>I$8),AND($D249=\"New Wind\",$G249<2014),AND($D249=\"Existing Wind\",$G249>2013)),0,1))))","v":21.880912156487973},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F249)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C249)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D249)),\"Wind\",$D249))*('Summary Calcs'!$E$15:$E$266=$E249)*('Summary Calcs'!$F$15:$F$266=$G249)*(IF(OR(AND($B249=\"Non-Residential\",J$8=\"Residential\"),AND($B249=\"Residential\",$B249<>J$8),AND($D249=\"New Wind\",$G249<2014),AND($D249=\"Existing Wind\",$G249>2013)),0,1))))","v":21.997313068497796},{"$f":"IFERROR(H249+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C249)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D249)),\"Wind\",$D249))*('Public Tool Inputs'!$O$9:$O$104=E249)*('Public Tool Inputs'!$P$9:$P$104=G249))*I249+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C249)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D249)),\"Wind\",$D249))*('Public Tool Inputs'!$O$9:$O$104=E249)*('Public Tool Inputs'!$P$9:$P$104=G249))*J249,0)","v":21.992926419951104},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2010,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2010,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2010]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F250)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C250)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D250)),\"Wind\",$D250))*('Summary Calcs'!$E$15:$E$266=$E250)*('Summary Calcs'!$F$15:$F$266=$G250)*(IF(OR(AND($B250=\"Non-Residential\",H$8=\"Residential\"),AND($B250=\"Residential\",$B250<>H$8),AND($D250=\"New Wind\",$G250<2014),AND($D250=\"Existing Wind\",$G250>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F250)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C250)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D250)),\"Wind\",$D250))*('Summary Calcs'!$E$15:$E$266=$E250)*('Summary Calcs'!$F$15:$F$266=$G250)*(IF(OR(AND($B250=\"Non-Residential\",I$8=\"Residential\"),AND($B250=\"Residential\",$B250<>I$8),AND($D250=\"New Wind\",$G250<2014),AND($D250=\"Existing Wind\",$G250>2013)),0,1))))","v":22.30714419059349},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F250)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C250)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D250)),\"Wind\",$D250))*('Summary Calcs'!$E$15:$E$266=$E250)*('Summary Calcs'!$F$15:$F$266=$G250)*(IF(OR(AND($B250=\"Non-Residential\",J$8=\"Residential\"),AND($B250=\"Residential\",$B250<>J$8),AND($D250=\"New Wind\",$G250<2014),AND($D250=\"Existing Wind\",$G250>2013)),0,1))))","v":22.453865820342259},{"$f":"IFERROR(H250+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C250)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D250)),\"Wind\",$D250))*('Public Tool Inputs'!$O$9:$O$104=E250)*('Public Tool Inputs'!$P$9:$P$104=G250))*I250+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C250)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D250)),\"Wind\",$D250))*('Public Tool Inputs'!$O$9:$O$104=E250)*('Public Tool Inputs'!$P$9:$P$104=G250))*J250,0)","v":22.447744876504327},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2011,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2011,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2011]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F251)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C251)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D251)),\"Wind\",$D251))*('Summary Calcs'!$E$15:$E$266=$E251)*('Summary Calcs'!$F$15:$F$266=$G251)*(IF(OR(AND($B251=\"Non-Residential\",H$8=\"Residential\"),AND($B251=\"Residential\",$B251<>H$8),AND($D251=\"New Wind\",$G251<2014),AND($D251=\"Existing Wind\",$G251>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F251)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C251)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D251)),\"Wind\",$D251))*('Summary Calcs'!$E$15:$E$266=$E251)*('Summary Calcs'!$F$15:$F$266=$G251)*(IF(OR(AND($B251=\"Non-Residential\",I$8=\"Residential\"),AND($B251=\"Residential\",$B251<>I$8),AND($D251=\"New Wind\",$G251<2014),AND($D251=\"Existing Wind\",$G251>2013)),0,1))))","v":22.702786196449292},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F251)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C251)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D251)),\"Wind\",$D251))*('Summary Calcs'!$E$15:$E$266=$E251)*('Summary Calcs'!$F$15:$F$266=$G251)*(IF(OR(AND($B251=\"Non-Residential\",J$8=\"Residential\"),AND($B251=\"Residential\",$B251<>J$8),AND($D251=\"New Wind\",$G251<2014),AND($D251=\"Existing Wind\",$G251>2013)),0,1))))","v":22.829407923704078},{"$f":"IFERROR(H251+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C251)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D251)),\"Wind\",$D251))*('Public Tool Inputs'!$O$9:$O$104=E251)*('Public Tool Inputs'!$P$9:$P$104=G251))*I251+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C251)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D251)),\"Wind\",$D251))*('Public Tool Inputs'!$O$9:$O$104=E251)*('Public Tool Inputs'!$P$9:$P$104=G251))*J251,0)","v":22.827155800985583},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2012,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2012,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2012]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F252)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C252)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D252)),\"Wind\",$D252))*('Summary Calcs'!$E$15:$E$266=$E252)*('Summary Calcs'!$F$15:$F$266=$G252)*(IF(OR(AND($B252=\"Non-Residential\",H$8=\"Residential\"),AND($B252=\"Residential\",$B252<>H$8),AND($D252=\"New Wind\",$G252<2014),AND($D252=\"Existing Wind\",$G252>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F252)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C252)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D252)),\"Wind\",$D252))*('Summary Calcs'!$E$15:$E$266=$E252)*('Summary Calcs'!$F$15:$F$266=$G252)*(IF(OR(AND($B252=\"Non-Residential\",I$8=\"Residential\"),AND($B252=\"Residential\",$B252<>I$8),AND($D252=\"New Wind\",$G252<2014),AND($D252=\"Existing Wind\",$G252>2013)),0,1))))","v":23.191144483208838},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F252)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C252)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D252)),\"Wind\",$D252))*('Summary Calcs'!$E$15:$E$266=$E252)*('Summary Calcs'!$F$15:$F$266=$G252)*(IF(OR(AND($B252=\"Non-Residential\",J$8=\"Residential\"),AND($B252=\"Residential\",$B252<>J$8),AND($D252=\"New Wind\",$G252<2014),AND($D252=\"Existing Wind\",$G252>2013)),0,1))))","v":23.331742828393551},{"$f":"IFERROR(H252+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C252)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D252)),\"Wind\",$D252))*('Public Tool Inputs'!$O$9:$O$104=E252)*('Public Tool Inputs'!$P$9:$P$104=G252))*I252+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C252)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D252)),\"Wind\",$D252))*('Public Tool Inputs'!$O$9:$O$104=E252)*('Public Tool Inputs'!$P$9:$P$104=G252))*J252,0)","v":23.317176510797765},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2013,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2013,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2013]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F253)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C253)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D253)),\"Wind\",$D253))*('Summary Calcs'!$E$15:$E$266=$E253)*('Summary Calcs'!$F$15:$F$266=$G253)*(IF(OR(AND($B253=\"Non-Residential\",H$8=\"Residential\"),AND($B253=\"Residential\",$B253<>H$8),AND($D253=\"New Wind\",$G253<2014),AND($D253=\"Existing Wind\",$G253>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F253)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C253)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D253)),\"Wind\",$D253))*('Summary Calcs'!$E$15:$E$266=$E253)*('Summary Calcs'!$F$15:$F$266=$G253)*(IF(OR(AND($B253=\"Non-Residential\",I$8=\"Residential\"),AND($B253=\"Residential\",$B253<>I$8),AND($D253=\"New Wind\",$G253<2014),AND($D253=\"Existing Wind\",$G253>2013)),0,1))))","v":23.571038806781367},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F253)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C253)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D253)),\"Wind\",$D253))*('Summary Calcs'!$E$15:$E$266=$E253)*('Summary Calcs'!$F$15:$F$266=$G253)*(IF(OR(AND($B253=\"Non-Residential\",J$8=\"Residential\"),AND($B253=\"Residential\",$B253<>J$8),AND($D253=\"New Wind\",$G253<2014),AND($D253=\"Existing Wind\",$G253>2013)),0,1))))","v":23.60387766991429},{"$f":"IFERROR(H253+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C253)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D253)),\"Wind\",$D253))*('Public Tool Inputs'!$O$9:$O$104=E253)*('Public Tool Inputs'!$P$9:$P$104=G253))*I253+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C253)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D253)),\"Wind\",$D253))*('Public Tool Inputs'!$O$9:$O$104=E253)*('Public Tool Inputs'!$P$9:$P$104=G253))*J253,0)","v":23.571038806781367},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2014,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2014,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2014]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F254)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C254)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D254)),\"Wind\",$D254))*('Summary Calcs'!$E$15:$E$266=$E254)*('Summary Calcs'!$F$15:$F$266=$G254)*(IF(OR(AND($B254=\"Non-Residential\",H$8=\"Residential\"),AND($B254=\"Residential\",$B254<>H$8),AND($D254=\"New Wind\",$G254<2014),AND($D254=\"Existing Wind\",$G254>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F254)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C254)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D254)),\"Wind\",$D254))*('Summary Calcs'!$E$15:$E$266=$E254)*('Summary Calcs'!$F$15:$F$266=$G254)*(IF(OR(AND($B254=\"Non-Residential\",I$8=\"Residential\"),AND($B254=\"Residential\",$B254<>I$8),AND($D254=\"New Wind\",$G254<2014),AND($D254=\"Existing Wind\",$G254>2013)),0,1))))","v":24.01449089572208},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F254)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C254)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D254)),\"Wind\",$D254))*('Summary Calcs'!$E$15:$E$266=$E254)*('Summary Calcs'!$F$15:$F$266=$G254)*(IF(OR(AND($B254=\"Non-Residential\",J$8=\"Residential\"),AND($B254=\"Residential\",$B254<>J$8),AND($D254=\"New Wind\",$G254<2014),AND($D254=\"Existing Wind\",$G254>2013)),0,1))))","v":24.041075046031718},{"$f":"IFERROR(H254+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C254)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D254)),\"Wind\",$D254))*('Public Tool Inputs'!$O$9:$O$104=E254)*('Public Tool Inputs'!$P$9:$P$104=G254))*I254+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C254)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D254)),\"Wind\",$D254))*('Public Tool Inputs'!$O$9:$O$104=E254)*('Public Tool Inputs'!$P$9:$P$104=G254))*J254,0)","v":24.027782970876899},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2015,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2015,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2015]
[null,"Non-Residential","NVE North","PV","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F255)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C255)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D255)),\"Wind\",$D255))*('Summary Calcs'!$E$15:$E$266=$E255)*('Summary Calcs'!$F$15:$F$266=$G255)*(IF(OR(AND($B255=\"Non-Residential\",H$8=\"Residential\"),AND($B255=\"Residential\",$B255<>H$8),AND($D255=\"New Wind\",$G255<2014),AND($D255=\"Existing Wind\",$G255>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F255)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C255)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D255)),\"Wind\",$D255))*('Summary Calcs'!$E$15:$E$266=$E255)*('Summary Calcs'!$F$15:$F$266=$G255)*(IF(OR(AND($B255=\"Non-Residential\",I$8=\"Residential\"),AND($B255=\"Residential\",$B255<>I$8),AND($D255=\"New Wind\",$G255<2014),AND($D255=\"Existing Wind\",$G255>2013)),0,1))))","v":24.486034767356934},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F255)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C255)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D255)),\"Wind\",$D255))*('Summary Calcs'!$E$15:$E$266=$E255)*('Summary Calcs'!$F$15:$F$266=$G255)*(IF(OR(AND($B255=\"Non-Residential\",J$8=\"Residential\"),AND($B255=\"Residential\",$B255<>J$8),AND($D255=\"New Wind\",$G255<2014),AND($D255=\"Existing Wind\",$G255>2013)),0,1))))","v":24.503394958881778},{"$f":"IFERROR(H255+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C255)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D255)),\"Wind\",$D255))*('Public Tool Inputs'!$O$9:$O$104=E255)*('Public Tool Inputs'!$P$9:$P$104=G255))*I255+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C255)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D255)),\"Wind\",$D255))*('Public Tool Inputs'!$O$9:$O$104=E255)*('Public Tool Inputs'!$P$9:$P$104=G255))*J255,0)","v":24.494714863119356},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2016,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2016,null,"Non-Residential","NVE North","PV","Incentivized","O&M",2016]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F256)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C256)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D256)),\"Wind\",$D256))*('Summary Calcs'!$E$15:$E$266=$E256)*('Summary Calcs'!$F$15:$F$266=$G256)*(IF(OR(AND($B256=\"Non-Residential\",H$8=\"Residential\"),AND($B256=\"Residential\",$B256<>H$8),AND($D256=\"New Wind\",$G256<2014),AND($D256=\"Existing Wind\",$G256>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F256)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C256)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D256)),\"Wind\",$D256))*('Summary Calcs'!$E$15:$E$266=$E256)*('Summary Calcs'!$F$15:$F$266=$G256)*(IF(OR(AND($B256=\"Non-Residential\",I$8=\"Residential\"),AND($B256=\"Residential\",$B256<>I$8),AND($D256=\"New Wind\",$G256<2014),AND($D256=\"Existing Wind\",$G256>2013)),0,1))))","v":648.33552262476087},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F256)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C256)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D256)),\"Wind\",$D256))*('Summary Calcs'!$E$15:$E$266=$E256)*('Summary Calcs'!$F$15:$F$266=$G256)*(IF(OR(AND($B256=\"Non-Residential\",J$8=\"Residential\"),AND($B256=\"Residential\",$B256<>J$8),AND($D256=\"New Wind\",$G256<2014),AND($D256=\"Existing Wind\",$G256>2013)),0,1))))","v":648.33552262476087},{"$f":"IFERROR(H256+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C256)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D256)),\"Wind\",$D256))*('Public Tool Inputs'!$O$9:$O$104=E256)*('Public Tool Inputs'!$P$9:$P$104=G256))*I256+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C256)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D256)),\"Wind\",$D256))*('Public Tool Inputs'!$O$9:$O$104=E256)*('Public Tool Inputs'!$P$9:$P$104=G256))*J256,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F257)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C257)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D257)),\"Wind\",$D257))*('Summary Calcs'!$E$15:$E$266=$E257)*('Summary Calcs'!$F$15:$F$266=$G257)*(IF(OR(AND($B257=\"Non-Residential\",H$8=\"Residential\"),AND($B257=\"Residential\",$B257<>H$8),AND($D257=\"New Wind\",$G257<2014),AND($D257=\"Existing Wind\",$G257>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F257)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C257)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D257)),\"Wind\",$D257))*('Summary Calcs'!$E$15:$E$266=$E257)*('Summary Calcs'!$F$15:$F$266=$G257)*(IF(OR(AND($B257=\"Non-Residential\",I$8=\"Residential\"),AND($B257=\"Residential\",$B257<>I$8),AND($D257=\"New Wind\",$G257<2014),AND($D257=\"Existing Wind\",$G257>2013)),0,1))))","v":538.77408666540032},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F257)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C257)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D257)),\"Wind\",$D257))*('Summary Calcs'!$E$15:$E$266=$E257)*('Summary Calcs'!$F$15:$F$266=$G257)*(IF(OR(AND($B257=\"Non-Residential\",J$8=\"Residential\"),AND($B257=\"Residential\",$B257<>J$8),AND($D257=\"New Wind\",$G257<2014),AND($D257=\"Existing Wind\",$G257>2013)),0,1))))","v":538.77408666540032},{"$f":"IFERROR(H257+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C257)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D257)),\"Wind\",$D257))*('Public Tool Inputs'!$O$9:$O$104=E257)*('Public Tool Inputs'!$P$9:$P$104=G257))*I257+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C257)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D257)),\"Wind\",$D257))*('Public Tool Inputs'!$O$9:$O$104=E257)*('Public Tool Inputs'!$P$9:$P$104=G257))*J257,0)","v":538.77408666540032},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F258)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C258)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D258)),\"Wind\",$D258))*('Summary Calcs'!$E$15:$E$266=$E258)*('Summary Calcs'!$F$15:$F$266=$G258)*(IF(OR(AND($B258=\"Non-Residential\",H$8=\"Residential\"),AND($B258=\"Residential\",$B258<>H$8),AND($D258=\"New Wind\",$G258<2014),AND($D258=\"Existing Wind\",$G258>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F258)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C258)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D258)),\"Wind\",$D258))*('Summary Calcs'!$E$15:$E$266=$E258)*('Summary Calcs'!$F$15:$F$266=$G258)*(IF(OR(AND($B258=\"Non-Residential\",I$8=\"Residential\"),AND($B258=\"Residential\",$B258<>I$8),AND($D258=\"New Wind\",$G258<2014),AND($D258=\"Existing Wind\",$G258>2013)),0,1))))","v":356.2607466803355},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F258)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C258)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D258)),\"Wind\",$D258))*('Summary Calcs'!$E$15:$E$266=$E258)*('Summary Calcs'!$F$15:$F$266=$G258)*(IF(OR(AND($B258=\"Non-Residential\",J$8=\"Residential\"),AND($B258=\"Residential\",$B258<>J$8),AND($D258=\"New Wind\",$G258<2014),AND($D258=\"Existing Wind\",$G258>2013)),0,1))))","v":356.2607466803355},{"$f":"IFERROR(H258+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C258)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D258)),\"Wind\",$D258))*('Public Tool Inputs'!$O$9:$O$104=E258)*('Public Tool Inputs'!$P$9:$P$104=G258))*I258+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C258)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D258)),\"Wind\",$D258))*('Public Tool Inputs'!$O$9:$O$104=E258)*('Public Tool Inputs'!$P$9:$P$104=G258))*J258,0)","v":356.2607466803355},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F259)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C259)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D259)),\"Wind\",$D259))*('Summary Calcs'!$E$15:$E$266=$E259)*('Summary Calcs'!$F$15:$F$266=$G259)*(IF(OR(AND($B259=\"Non-Residential\",H$8=\"Residential\"),AND($B259=\"Residential\",$B259<>H$8),AND($D259=\"New Wind\",$G259<2014),AND($D259=\"Existing Wind\",$G259>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F259)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C259)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D259)),\"Wind\",$D259))*('Summary Calcs'!$E$15:$E$266=$E259)*('Summary Calcs'!$F$15:$F$266=$G259)*(IF(OR(AND($B259=\"Non-Residential\",I$8=\"Residential\"),AND($B259=\"Residential\",$B259<>I$8),AND($D259=\"New Wind\",$G259<2014),AND($D259=\"Existing Wind\",$G259>2013)),0,1))))","v":344.95467128299572},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F259)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C259)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D259)),\"Wind\",$D259))*('Summary Calcs'!$E$15:$E$266=$E259)*('Summary Calcs'!$F$15:$F$266=$G259)*(IF(OR(AND($B259=\"Non-Residential\",J$8=\"Residential\"),AND($B259=\"Residential\",$B259<>J$8),AND($D259=\"New Wind\",$G259<2014),AND($D259=\"Existing Wind\",$G259>2013)),0,1))))","v":554.84063047750158},{"$f":"IFERROR(H259+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C259)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D259)),\"Wind\",$D259))*('Public Tool Inputs'!$O$9:$O$104=E259)*('Public Tool Inputs'!$P$9:$P$104=G259))*I259+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C259)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D259)),\"Wind\",$D259))*('Public Tool Inputs'!$O$9:$O$104=E259)*('Public Tool Inputs'!$P$9:$P$104=G259))*J259,0)","v":353.36213512309962},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F260)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C260)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D260)),\"Wind\",$D260))*('Summary Calcs'!$E$15:$E$266=$E260)*('Summary Calcs'!$F$15:$F$266=$G260)*(IF(OR(AND($B260=\"Non-Residential\",H$8=\"Residential\"),AND($B260=\"Residential\",$B260<>H$8),AND($D260=\"New Wind\",$G260<2014),AND($D260=\"Existing Wind\",$G260>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F260)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C260)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D260)),\"Wind\",$D260))*('Summary Calcs'!$E$15:$E$266=$E260)*('Summary Calcs'!$F$15:$F$266=$G260)*(IF(OR(AND($B260=\"Non-Residential\",I$8=\"Residential\"),AND($B260=\"Residential\",$B260<>I$8),AND($D260=\"New Wind\",$G260<2014),AND($D260=\"Existing Wind\",$G260>2013)),0,1))))","v":291.06765957034315},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F260)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C260)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D260)),\"Wind\",$D260))*('Summary Calcs'!$E$15:$E$266=$E260)*('Summary Calcs'!$F$15:$F$266=$G260)*(IF(OR(AND($B260=\"Non-Residential\",J$8=\"Residential\"),AND($B260=\"Residential\",$B260<>J$8),AND($D260=\"New Wind\",$G260<2014),AND($D260=\"Existing Wind\",$G260>2013)),0,1))))","v":556.44373544717939},{"$f":"IFERROR(H260+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C260)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D260)),\"Wind\",$D260))*('Public Tool Inputs'!$O$9:$O$104=E260)*('Public Tool Inputs'!$P$9:$P$104=G260))*I260+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C260)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D260)),\"Wind\",$D260))*('Public Tool Inputs'!$O$9:$O$104=E260)*('Public Tool Inputs'!$P$9:$P$104=G260))*J260,0)","v":516.0507152576613},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F261)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C261)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D261)),\"Wind\",$D261))*('Summary Calcs'!$E$15:$E$266=$E261)*('Summary Calcs'!$F$15:$F$266=$G261)*(IF(OR(AND($B261=\"Non-Residential\",H$8=\"Residential\"),AND($B261=\"Residential\",$B261<>H$8),AND($D261=\"New Wind\",$G261<2014),AND($D261=\"Existing Wind\",$G261>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F261)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C261)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D261)),\"Wind\",$D261))*('Summary Calcs'!$E$15:$E$266=$E261)*('Summary Calcs'!$F$15:$F$266=$G261)*(IF(OR(AND($B261=\"Non-Residential\",I$8=\"Residential\"),AND($B261=\"Residential\",$B261<>I$8),AND($D261=\"New Wind\",$G261<2014),AND($D261=\"Existing Wind\",$G261>2013)),0,1))))","v":279.19080159804662},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F261)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C261)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D261)),\"Wind\",$D261))*('Summary Calcs'!$E$15:$E$266=$E261)*('Summary Calcs'!$F$15:$F$266=$G261)*(IF(OR(AND($B261=\"Non-Residential\",J$8=\"Residential\"),AND($B261=\"Residential\",$B261<>J$8),AND($D261=\"New Wind\",$G261<2014),AND($D261=\"Existing Wind\",$G261>2013)),0,1))))","v":527.09785381633458},{"$f":"IFERROR(H261+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C261)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D261)),\"Wind\",$D261))*('Public Tool Inputs'!$O$9:$O$104=E261)*('Public Tool Inputs'!$P$9:$P$104=G261))*I261+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C261)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D261)),\"Wind\",$D261))*('Public Tool Inputs'!$O$9:$O$104=E261)*('Public Tool Inputs'!$P$9:$P$104=G261))*J261,0)","v":486.39596248194675},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F262)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C262)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D262)),\"Wind\",$D262))*('Summary Calcs'!$E$15:$E$266=$E262)*('Summary Calcs'!$F$15:$F$266=$G262)*(IF(OR(AND($B262=\"Non-Residential\",H$8=\"Residential\"),AND($B262=\"Residential\",$B262<>H$8),AND($D262=\"New Wind\",$G262<2014),AND($D262=\"Existing Wind\",$G262>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F262)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C262)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D262)),\"Wind\",$D262))*('Summary Calcs'!$E$15:$E$266=$E262)*('Summary Calcs'!$F$15:$F$266=$G262)*(IF(OR(AND($B262=\"Non-Residential\",I$8=\"Residential\"),AND($B262=\"Residential\",$B262<>I$8),AND($D262=\"New Wind\",$G262<2014),AND($D262=\"Existing Wind\",$G262>2013)),0,1))))","v":259.88714932717761},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F262)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C262)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D262)),\"Wind\",$D262))*('Summary Calcs'!$E$15:$E$266=$E262)*('Summary Calcs'!$F$15:$F$266=$G262)*(IF(OR(AND($B262=\"Non-Residential\",J$8=\"Residential\"),AND($B262=\"Residential\",$B262<>J$8),AND($D262=\"New Wind\",$G262<2014),AND($D262=\"Existing Wind\",$G262>2013)),0,1))))","v":532.02031447406091},{"$f":"IFERROR(H262+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C262)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D262)),\"Wind\",$D262))*('Public Tool Inputs'!$O$9:$O$104=E262)*('Public Tool Inputs'!$P$9:$P$104=G262))*I262+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C262)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D262)),\"Wind\",$D262))*('Public Tool Inputs'!$O$9:$O$104=E262)*('Public Tool Inputs'!$P$9:$P$104=G262))*J262,0)","v":521.76478869864616},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F263)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C263)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D263)),\"Wind\",$D263))*('Summary Calcs'!$E$15:$E$266=$E263)*('Summary Calcs'!$F$15:$F$266=$G263)*(IF(OR(AND($B263=\"Non-Residential\",H$8=\"Residential\"),AND($B263=\"Residential\",$B263<>H$8),AND($D263=\"New Wind\",$G263<2014),AND($D263=\"Existing Wind\",$G263>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F263)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C263)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D263)),\"Wind\",$D263))*('Summary Calcs'!$E$15:$E$266=$E263)*('Summary Calcs'!$F$15:$F$266=$G263)*(IF(OR(AND($B263=\"Non-Residential\",I$8=\"Residential\"),AND($B263=\"Residential\",$B263<>I$8),AND($D263=\"New Wind\",$G263<2014),AND($D263=\"Existing Wind\",$G263>2013)),0,1))))","v":193.19826724403558},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F263)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C263)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D263)),\"Wind\",$D263))*('Summary Calcs'!$E$15:$E$266=$E263)*('Summary Calcs'!$F$15:$F$266=$G263)*(IF(OR(AND($B263=\"Non-Residential\",J$8=\"Residential\"),AND($B263=\"Residential\",$B263<>J$8),AND($D263=\"New Wind\",$G263<2014),AND($D263=\"Existing Wind\",$G263>2013)),0,1))))","v":495.90153947319442},{"$f":"IFERROR(H263+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C263)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D263)),\"Wind\",$D263))*('Public Tool Inputs'!$O$9:$O$104=E263)*('Public Tool Inputs'!$P$9:$P$104=G263))*I263+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C263)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D263)),\"Wind\",$D263))*('Public Tool Inputs'!$O$9:$O$104=E263)*('Public Tool Inputs'!$P$9:$P$104=G263))*J263,0)","v":483.27334189901637},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F264)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C264)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D264)),\"Wind\",$D264))*('Summary Calcs'!$E$15:$E$266=$E264)*('Summary Calcs'!$F$15:$F$266=$G264)*(IF(OR(AND($B264=\"Non-Residential\",H$8=\"Residential\"),AND($B264=\"Residential\",$B264<>H$8),AND($D264=\"New Wind\",$G264<2014),AND($D264=\"Existing Wind\",$G264>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F264)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C264)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D264)),\"Wind\",$D264))*('Summary Calcs'!$E$15:$E$266=$E264)*('Summary Calcs'!$F$15:$F$266=$G264)*(IF(OR(AND($B264=\"Non-Residential\",I$8=\"Residential\"),AND($B264=\"Residential\",$B264<>I$8),AND($D264=\"New Wind\",$G264<2014),AND($D264=\"Existing Wind\",$G264>2013)),0,1))))","v":157.30369193422951},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F264)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C264)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D264)),\"Wind\",$D264))*('Summary Calcs'!$E$15:$E$266=$E264)*('Summary Calcs'!$F$15:$F$266=$G264)*(IF(OR(AND($B264=\"Non-Residential\",J$8=\"Residential\"),AND($B264=\"Residential\",$B264<>J$8),AND($D264=\"New Wind\",$G264<2014),AND($D264=\"Existing Wind\",$G264>2013)),0,1))))","v":339.25909622975632},{"$f":"IFERROR(H264+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C264)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D264)),\"Wind\",$D264))*('Public Tool Inputs'!$O$9:$O$104=E264)*('Public Tool Inputs'!$P$9:$P$104=G264))*I264+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C264)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D264)),\"Wind\",$D264))*('Public Tool Inputs'!$O$9:$O$104=E264)*('Public Tool Inputs'!$P$9:$P$104=G264))*J264,0)","v":336.02279619933512},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F265)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C265)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D265)),\"Wind\",$D265))*('Summary Calcs'!$E$15:$E$266=$E265)*('Summary Calcs'!$F$15:$F$266=$G265)*(IF(OR(AND($B265=\"Non-Residential\",H$8=\"Residential\"),AND($B265=\"Residential\",$B265<>H$8),AND($D265=\"New Wind\",$G265<2014),AND($D265=\"Existing Wind\",$G265>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F265)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C265)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D265)),\"Wind\",$D265))*('Summary Calcs'!$E$15:$E$266=$E265)*('Summary Calcs'!$F$15:$F$266=$G265)*(IF(OR(AND($B265=\"Non-Residential\",I$8=\"Residential\"),AND($B265=\"Residential\",$B265<>I$8),AND($D265=\"New Wind\",$G265<2014),AND($D265=\"Existing Wind\",$G265>2013)),0,1))))","v":143.24870308388108},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F265)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C265)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D265)),\"Wind\",$D265))*('Summary Calcs'!$E$15:$E$266=$E265)*('Summary Calcs'!$F$15:$F$266=$G265)*(IF(OR(AND($B265=\"Non-Residential\",J$8=\"Residential\"),AND($B265=\"Residential\",$B265<>J$8),AND($D265=\"New Wind\",$G265<2014),AND($D265=\"Existing Wind\",$G265>2013)),0,1))))","v":299.67685483137211},{"$f":"IFERROR(H265+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C265)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D265)),\"Wind\",$D265))*('Public Tool Inputs'!$O$9:$O$104=E265)*('Public Tool Inputs'!$P$9:$P$104=G265))*I265+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C265)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D265)),\"Wind\",$D265))*('Public Tool Inputs'!$O$9:$O$104=E265)*('Public Tool Inputs'!$P$9:$P$104=G265))*J265,0)","v":283.47053223004895},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F266)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C266)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D266)),\"Wind\",$D266))*('Summary Calcs'!$E$15:$E$266=$E266)*('Summary Calcs'!$F$15:$F$266=$G266)*(IF(OR(AND($B266=\"Non-Residential\",H$8=\"Residential\"),AND($B266=\"Residential\",$B266<>H$8),AND($D266=\"New Wind\",$G266<2014),AND($D266=\"Existing Wind\",$G266>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F266)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C266)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D266)),\"Wind\",$D266))*('Summary Calcs'!$E$15:$E$266=$E266)*('Summary Calcs'!$F$15:$F$266=$G266)*(IF(OR(AND($B266=\"Non-Residential\",I$8=\"Residential\"),AND($B266=\"Residential\",$B266<>I$8),AND($D266=\"New Wind\",$G266<2014),AND($D266=\"Existing Wind\",$G266>2013)),0,1))))","v":35.917580088842378},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F266)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C266)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D266)),\"Wind\",$D266))*('Summary Calcs'!$E$15:$E$266=$E266)*('Summary Calcs'!$F$15:$F$266=$G266)*(IF(OR(AND($B266=\"Non-Residential\",J$8=\"Residential\"),AND($B266=\"Residential\",$B266<>J$8),AND($D266=\"New Wind\",$G266<2014),AND($D266=\"Existing Wind\",$G266>2013)),0,1))))","v":71.128280922262547},{"$f":"IFERROR(H266+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C266)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D266)),\"Wind\",$D266))*('Public Tool Inputs'!$O$9:$O$104=E266)*('Public Tool Inputs'!$P$9:$P$104=G266))*I266+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C266)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D266)),\"Wind\",$D266))*('Public Tool Inputs'!$O$9:$O$104=E266)*('Public Tool Inputs'!$P$9:$P$104=G266))*J266,0)","v":35.917580088842378},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2014,null,{"$f":"T266","v":"Non-Residential"},{"$f":"U266","v":"NVE North"},{"$f":"IF(V266=\"Old Wind\",\"Existing Wind\",V266)","v":"PV"},{"$f":"IF(W266=\"Unincentivized\",\"Non-Incentivized\",W266)","v":"Incentivized"},{"$f":"X266","v":"Utility Incentive"},{"$f":"Y266","v":2014},null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F267)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C267)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D267)),\"Wind\",$D267))*('Summary Calcs'!$E$15:$E$266=$E267)*('Summary Calcs'!$F$15:$F$266=$G267)*(IF(OR(AND($B267=\"Non-Residential\",H$8=\"Residential\"),AND($B267=\"Residential\",$B267<>H$8),AND($D267=\"New Wind\",$G267<2014),AND($D267=\"Existing Wind\",$G267>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F267)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C267)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D267)),\"Wind\",$D267))*('Summary Calcs'!$E$15:$E$266=$E267)*('Summary Calcs'!$F$15:$F$266=$G267)*(IF(OR(AND($B267=\"Non-Residential\",I$8=\"Residential\"),AND($B267=\"Residential\",$B267<>I$8),AND($D267=\"New Wind\",$G267<2014),AND($D267=\"Existing Wind\",$G267>2013)),0,1))))","v":28.90676607163164},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F267)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C267)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D267)),\"Wind\",$D267))*('Summary Calcs'!$E$15:$E$266=$E267)*('Summary Calcs'!$F$15:$F$266=$G267)*(IF(OR(AND($B267=\"Non-Residential\",J$8=\"Residential\"),AND($B267=\"Residential\",$B267<>J$8),AND($D267=\"New Wind\",$G267<2014),AND($D267=\"Existing Wind\",$G267>2013)),0,1))))","v":57.339733057538233},{"$f":"IFERROR(H267+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C267)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D267)),\"Wind\",$D267))*('Public Tool Inputs'!$O$9:$O$104=E267)*('Public Tool Inputs'!$P$9:$P$104=G267))*I267+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C267)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D267)),\"Wind\",$D267))*('Public Tool Inputs'!$O$9:$O$104=E267)*('Public Tool Inputs'!$P$9:$P$104=G267))*J267,0)","v":43.123249564584938},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F268)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C268)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D268)),\"Wind\",$D268))*('Summary Calcs'!$E$15:$E$266=$E268)*('Summary Calcs'!$F$15:$F$266=$G268)*(IF(OR(AND($B268=\"Non-Residential\",H$8=\"Residential\"),AND($B268=\"Residential\",$B268<>H$8),AND($D268=\"New Wind\",$G268<2014),AND($D268=\"Existing Wind\",$G268>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F268)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C268)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D268)),\"Wind\",$D268))*('Summary Calcs'!$E$15:$E$266=$E268)*('Summary Calcs'!$F$15:$F$266=$G268)*(IF(OR(AND($B268=\"Non-Residential\",I$8=\"Residential\"),AND($B268=\"Residential\",$B268<>I$8),AND($D268=\"New Wind\",$G268<2014),AND($D268=\"Existing Wind\",$G268>2013)),0,1))))","v":18.906156520436664},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F268)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C268)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D268)),\"Wind\",$D268))*('Summary Calcs'!$E$15:$E$266=$E268)*('Summary Calcs'!$F$15:$F$266=$G268)*(IF(OR(AND($B268=\"Non-Residential\",J$8=\"Residential\"),AND($B268=\"Residential\",$B268<>J$8),AND($D268=\"New Wind\",$G268<2014),AND($D268=\"Existing Wind\",$G268>2013)),0,1))))","v":37.657983691990147},{"$f":"IFERROR(H268+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C268)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D268)),\"Wind\",$D268))*('Public Tool Inputs'!$O$9:$O$104=E268)*('Public Tool Inputs'!$P$9:$P$104=G268))*I268+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C268)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D268)),\"Wind\",$D268))*('Public Tool Inputs'!$O$9:$O$104=E268)*('Public Tool Inputs'!$P$9:$P$104=G268))*J268,0)","v":28.282070106213403},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","PV","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F269)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C269)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D269)),\"Wind\",$D269))*('Summary Calcs'!$E$15:$E$266=$E269)*('Summary Calcs'!$F$15:$F$266=$G269)*(IF(OR(AND($B269=\"Non-Residential\",H$8=\"Residential\"),AND($B269=\"Residential\",$B269<>H$8),AND($D269=\"New Wind\",$G269<2014),AND($D269=\"Existing Wind\",$G269>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F269)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C269)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D269)),\"Wind\",$D269))*('Summary Calcs'!$E$15:$E$266=$E269)*('Summary Calcs'!$F$15:$F$266=$G269)*(IF(OR(AND($B269=\"Non-Residential\",I$8=\"Residential\"),AND($B269=\"Residential\",$B269<>I$8),AND($D269=\"New Wind\",$G269<2014),AND($D269=\"Existing Wind\",$G269>2013)),0,1))))","v":997.05597325500423},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F269)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C269)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D269)),\"Wind\",$D269))*('Summary Calcs'!$E$15:$E$266=$E269)*('Summary Calcs'!$F$15:$F$266=$G269)*(IF(OR(AND($B269=\"Non-Residential\",J$8=\"Residential\"),AND($B269=\"Residential\",$B269<>J$8),AND($D269=\"New Wind\",$G269<2014),AND($D269=\"Existing Wind\",$G269>2013)),0,1))))","v":997.05597325500423},{"$f":"IFERROR(H269+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C269)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D269)),\"Wind\",$D269))*('Public Tool Inputs'!$O$9:$O$104=E269)*('Public Tool Inputs'!$P$9:$P$104=G269))*I269+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C269)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D269)),\"Wind\",$D269))*('Public Tool Inputs'!$O$9:$O$104=E269)*('Public Tool Inputs'!$P$9:$P$104=G269))*J269,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2004,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F270)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C270)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D270)),\"Wind\",$D270))*('Summary Calcs'!$E$15:$E$266=$E270)*('Summary Calcs'!$F$15:$F$266=$G270)*(IF(OR(AND($B270=\"Non-Residential\",H$8=\"Residential\"),AND($B270=\"Residential\",$B270<>H$8),AND($D270=\"New Wind\",$G270<2014),AND($D270=\"Existing Wind\",$G270>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F270)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C270)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D270)),\"Wind\",$D270))*('Summary Calcs'!$E$15:$E$266=$E270)*('Summary Calcs'!$F$15:$F$266=$G270)*(IF(OR(AND($B270=\"Non-Residential\",I$8=\"Residential\"),AND($B270=\"Residential\",$B270<>I$8),AND($D270=\"New Wind\",$G270<2014),AND($D270=\"Existing Wind\",$G270>2013)),0,1))))","v":1017.4040543418416},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F270)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C270)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D270)),\"Wind\",$D270))*('Summary Calcs'!$E$15:$E$266=$E270)*('Summary Calcs'!$F$15:$F$266=$G270)*(IF(OR(AND($B270=\"Non-Residential\",J$8=\"Residential\"),AND($B270=\"Residential\",$B270<>J$8),AND($D270=\"New Wind\",$G270<2014),AND($D270=\"Existing Wind\",$G270>2013)),0,1))))","v":1017.4040543418416},{"$f":"IFERROR(H270+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C270)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D270)),\"Wind\",$D270))*('Public Tool Inputs'!$O$9:$O$104=E270)*('Public Tool Inputs'!$P$9:$P$104=G270))*I270+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C270)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D270)),\"Wind\",$D270))*('Public Tool Inputs'!$O$9:$O$104=E270)*('Public Tool Inputs'!$P$9:$P$104=G270))*J270,0)","v":1017.4040543418416},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2005,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F271)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C271)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D271)),\"Wind\",$D271))*('Summary Calcs'!$E$15:$E$266=$E271)*('Summary Calcs'!$F$15:$F$266=$G271)*(IF(OR(AND($B271=\"Non-Residential\",H$8=\"Residential\"),AND($B271=\"Residential\",$B271<>H$8),AND($D271=\"New Wind\",$G271<2014),AND($D271=\"Existing Wind\",$G271>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F271)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C271)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D271)),\"Wind\",$D271))*('Summary Calcs'!$E$15:$E$266=$E271)*('Summary Calcs'!$F$15:$F$266=$G271)*(IF(OR(AND($B271=\"Non-Residential\",I$8=\"Residential\"),AND($B271=\"Residential\",$B271<>I$8),AND($D271=\"New Wind\",$G271<2014),AND($D271=\"Existing Wind\",$G271>2013)),0,1))))","v":1766.7816361131117},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F271)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C271)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D271)),\"Wind\",$D271))*('Summary Calcs'!$E$15:$E$266=$E271)*('Summary Calcs'!$F$15:$F$266=$G271)*(IF(OR(AND($B271=\"Non-Residential\",J$8=\"Residential\"),AND($B271=\"Residential\",$B271<>J$8),AND($D271=\"New Wind\",$G271<2014),AND($D271=\"Existing Wind\",$G271>2013)),0,1))))","v":1766.7816361131117},{"$f":"IFERROR(H271+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C271)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D271)),\"Wind\",$D271))*('Public Tool Inputs'!$O$9:$O$104=E271)*('Public Tool Inputs'!$P$9:$P$104=G271))*I271+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C271)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D271)),\"Wind\",$D271))*('Public Tool Inputs'!$O$9:$O$104=E271)*('Public Tool Inputs'!$P$9:$P$104=G271))*J271,0)","v":1766.7816361131117},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2006,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F272)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C272)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D272)),\"Wind\",$D272))*('Summary Calcs'!$E$15:$E$266=$E272)*('Summary Calcs'!$F$15:$F$266=$G272)*(IF(OR(AND($B272=\"Non-Residential\",H$8=\"Residential\"),AND($B272=\"Residential\",$B272<>H$8),AND($D272=\"New Wind\",$G272<2014),AND($D272=\"Existing Wind\",$G272>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F272)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C272)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D272)),\"Wind\",$D272))*('Summary Calcs'!$E$15:$E$266=$E272)*('Summary Calcs'!$F$15:$F$266=$G272)*(IF(OR(AND($B272=\"Non-Residential\",I$8=\"Residential\"),AND($B272=\"Residential\",$B272<>I$8),AND($D272=\"New Wind\",$G272<2014),AND($D272=\"Existing Wind\",$G272>2013)),0,1))))","v":936.79397600026596},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F272)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C272)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D272)),\"Wind\",$D272))*('Summary Calcs'!$E$15:$E$266=$E272)*('Summary Calcs'!$F$15:$F$266=$G272)*(IF(OR(AND($B272=\"Non-Residential\",J$8=\"Residential\"),AND($B272=\"Residential\",$B272<>J$8),AND($D272=\"New Wind\",$G272<2014),AND($D272=\"Existing Wind\",$G272>2013)),0,1))))","v":936.79397600026596},{"$f":"IFERROR(H272+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C272)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D272)),\"Wind\",$D272))*('Public Tool Inputs'!$O$9:$O$104=E272)*('Public Tool Inputs'!$P$9:$P$104=G272))*I272+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C272)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D272)),\"Wind\",$D272))*('Public Tool Inputs'!$O$9:$O$104=E272)*('Public Tool Inputs'!$P$9:$P$104=G272))*J272,0)","v":936.79397600026596},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2007,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F273)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C273)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D273)),\"Wind\",$D273))*('Summary Calcs'!$E$15:$E$266=$E273)*('Summary Calcs'!$F$15:$F$266=$G273)*(IF(OR(AND($B273=\"Non-Residential\",H$8=\"Residential\"),AND($B273=\"Residential\",$B273<>H$8),AND($D273=\"New Wind\",$G273<2014),AND($D273=\"Existing Wind\",$G273>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F273)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C273)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D273)),\"Wind\",$D273))*('Summary Calcs'!$E$15:$E$266=$E273)*('Summary Calcs'!$F$15:$F$266=$G273)*(IF(OR(AND($B273=\"Non-Residential\",I$8=\"Residential\"),AND($B273=\"Residential\",$B273<>I$8),AND($D273=\"New Wind\",$G273<2014),AND($D273=\"Existing Wind\",$G273>2013)),0,1))))","v":1085.3233263529969},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F273)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C273)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D273)),\"Wind\",$D273))*('Summary Calcs'!$E$15:$E$266=$E273)*('Summary Calcs'!$F$15:$F$266=$G273)*(IF(OR(AND($B273=\"Non-Residential\",J$8=\"Residential\"),AND($B273=\"Residential\",$B273<>J$8),AND($D273=\"New Wind\",$G273<2014),AND($D273=\"Existing Wind\",$G273>2013)),0,1))))","v":1085.3233263529969},{"$f":"IFERROR(H273+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C273)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D273)),\"Wind\",$D273))*('Public Tool Inputs'!$O$9:$O$104=E273)*('Public Tool Inputs'!$P$9:$P$104=G273))*I273+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C273)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D273)),\"Wind\",$D273))*('Public Tool Inputs'!$O$9:$O$104=E273)*('Public Tool Inputs'!$P$9:$P$104=G273))*J273,0)","v":1085.3233263529969},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2008,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F274)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C274)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D274)),\"Wind\",$D274))*('Summary Calcs'!$E$15:$E$266=$E274)*('Summary Calcs'!$F$15:$F$266=$G274)*(IF(OR(AND($B274=\"Non-Residential\",H$8=\"Residential\"),AND($B274=\"Residential\",$B274<>H$8),AND($D274=\"New Wind\",$G274<2014),AND($D274=\"Existing Wind\",$G274>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F274)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C274)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D274)),\"Wind\",$D274))*('Summary Calcs'!$E$15:$E$266=$E274)*('Summary Calcs'!$F$15:$F$266=$G274)*(IF(OR(AND($B274=\"Non-Residential\",I$8=\"Residential\"),AND($B274=\"Residential\",$B274<>I$8),AND($D274=\"New Wind\",$G274<2014),AND($D274=\"Existing Wind\",$G274>2013)),0,1))))","v":657.1319874054052},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F274)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C274)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D274)),\"Wind\",$D274))*('Summary Calcs'!$E$15:$E$266=$E274)*('Summary Calcs'!$F$15:$F$266=$G274)*(IF(OR(AND($B274=\"Non-Residential\",J$8=\"Residential\"),AND($B274=\"Residential\",$B274<>J$8),AND($D274=\"New Wind\",$G274<2014),AND($D274=\"Existing Wind\",$G274>2013)),0,1))))","v":657.1319874054052},{"$f":"IFERROR(H274+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C274)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D274)),\"Wind\",$D274))*('Public Tool Inputs'!$O$9:$O$104=E274)*('Public Tool Inputs'!$P$9:$P$104=G274))*I274+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C274)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D274)),\"Wind\",$D274))*('Public Tool Inputs'!$O$9:$O$104=E274)*('Public Tool Inputs'!$P$9:$P$104=G274))*J274,0)","v":657.1319874054052},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2009,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F275)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C275)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D275)),\"Wind\",$D275))*('Summary Calcs'!$E$15:$E$266=$E275)*('Summary Calcs'!$F$15:$F$266=$G275)*(IF(OR(AND($B275=\"Non-Residential\",H$8=\"Residential\"),AND($B275=\"Residential\",$B275<>H$8),AND($D275=\"New Wind\",$G275<2014),AND($D275=\"Existing Wind\",$G275>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F275)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C275)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D275)),\"Wind\",$D275))*('Summary Calcs'!$E$15:$E$266=$E275)*('Summary Calcs'!$F$15:$F$266=$G275)*(IF(OR(AND($B275=\"Non-Residential\",I$8=\"Residential\"),AND($B275=\"Residential\",$B275<>I$8),AND($D275=\"New Wind\",$G275<2014),AND($D275=\"Existing Wind\",$G275>2013)),0,1))))","v":725.2677186848548},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F275)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C275)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D275)),\"Wind\",$D275))*('Summary Calcs'!$E$15:$E$266=$E275)*('Summary Calcs'!$F$15:$F$266=$G275)*(IF(OR(AND($B275=\"Non-Residential\",J$8=\"Residential\"),AND($B275=\"Residential\",$B275<>J$8),AND($D275=\"New Wind\",$G275<2014),AND($D275=\"Existing Wind\",$G275>2013)),0,1))))","v":725.2677186848548},{"$f":"IFERROR(H275+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C275)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D275)),\"Wind\",$D275))*('Public Tool Inputs'!$O$9:$O$104=E275)*('Public Tool Inputs'!$P$9:$P$104=G275))*I275+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C275)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D275)),\"Wind\",$D275))*('Public Tool Inputs'!$O$9:$O$104=E275)*('Public Tool Inputs'!$P$9:$P$104=G275))*J275,0)","v":725.2677186848548},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2010,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F276)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C276)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D276)),\"Wind\",$D276))*('Summary Calcs'!$E$15:$E$266=$E276)*('Summary Calcs'!$F$15:$F$266=$G276)*(IF(OR(AND($B276=\"Non-Residential\",H$8=\"Residential\"),AND($B276=\"Residential\",$B276<>H$8),AND($D276=\"New Wind\",$G276<2014),AND($D276=\"Existing Wind\",$G276>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F276)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C276)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D276)),\"Wind\",$D276))*('Summary Calcs'!$E$15:$E$266=$E276)*('Summary Calcs'!$F$15:$F$266=$G276)*(IF(OR(AND($B276=\"Non-Residential\",I$8=\"Residential\"),AND($B276=\"Residential\",$B276<>I$8),AND($D276=\"New Wind\",$G276<2014),AND($D276=\"Existing Wind\",$G276>2013)),0,1))))","v":702.04803663526206},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F276)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C276)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D276)),\"Wind\",$D276))*('Summary Calcs'!$E$15:$E$266=$E276)*('Summary Calcs'!$F$15:$F$266=$G276)*(IF(OR(AND($B276=\"Non-Residential\",J$8=\"Residential\"),AND($B276=\"Residential\",$B276<>J$8),AND($D276=\"New Wind\",$G276<2014),AND($D276=\"Existing Wind\",$G276>2013)),0,1))))","v":702.04803663526206},{"$f":"IFERROR(H276+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C276)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D276)),\"Wind\",$D276))*('Public Tool Inputs'!$O$9:$O$104=E276)*('Public Tool Inputs'!$P$9:$P$104=G276))*I276+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C276)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D276)),\"Wind\",$D276))*('Public Tool Inputs'!$O$9:$O$104=E276)*('Public Tool Inputs'!$P$9:$P$104=G276))*J276,0)","v":702.04803663526206},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2011,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F277)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C277)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D277)),\"Wind\",$D277))*('Summary Calcs'!$E$15:$E$266=$E277)*('Summary Calcs'!$F$15:$F$266=$G277)*(IF(OR(AND($B277=\"Non-Residential\",H$8=\"Residential\"),AND($B277=\"Residential\",$B277<>H$8),AND($D277=\"New Wind\",$G277<2014),AND($D277=\"Existing Wind\",$G277>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F277)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C277)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D277)),\"Wind\",$D277))*('Summary Calcs'!$E$15:$E$266=$E277)*('Summary Calcs'!$F$15:$F$266=$G277)*(IF(OR(AND($B277=\"Non-Residential\",I$8=\"Residential\"),AND($B277=\"Residential\",$B277<>I$8),AND($D277=\"New Wind\",$G277<2014),AND($D277=\"Existing Wind\",$G277>2013)),0,1))))","v":602.87967366072178},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F277)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C277)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D277)),\"Wind\",$D277))*('Summary Calcs'!$E$15:$E$266=$E277)*('Summary Calcs'!$F$15:$F$266=$G277)*(IF(OR(AND($B277=\"Non-Residential\",J$8=\"Residential\"),AND($B277=\"Residential\",$B277<>J$8),AND($D277=\"New Wind\",$G277<2014),AND($D277=\"Existing Wind\",$G277>2013)),0,1))))","v":602.87967366072178},{"$f":"IFERROR(H277+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C277)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D277)),\"Wind\",$D277))*('Public Tool Inputs'!$O$9:$O$104=E277)*('Public Tool Inputs'!$P$9:$P$104=G277))*I277+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C277)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D277)),\"Wind\",$D277))*('Public Tool Inputs'!$O$9:$O$104=E277)*('Public Tool Inputs'!$P$9:$P$104=G277))*J277,0)","v":602.87967366072178},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2012,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F278)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C278)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D278)),\"Wind\",$D278))*('Summary Calcs'!$E$15:$E$266=$E278)*('Summary Calcs'!$F$15:$F$266=$G278)*(IF(OR(AND($B278=\"Non-Residential\",H$8=\"Residential\"),AND($B278=\"Residential\",$B278<>H$8),AND($D278=\"New Wind\",$G278<2014),AND($D278=\"Existing Wind\",$G278>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F278)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C278)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D278)),\"Wind\",$D278))*('Summary Calcs'!$E$15:$E$266=$E278)*('Summary Calcs'!$F$15:$F$266=$G278)*(IF(OR(AND($B278=\"Non-Residential\",I$8=\"Residential\"),AND($B278=\"Residential\",$B278<>I$8),AND($D278=\"New Wind\",$G278<2014),AND($D278=\"Existing Wind\",$G278>2013)),0,1))))","v":432.71302080407793},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F278)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C278)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D278)),\"Wind\",$D278))*('Summary Calcs'!$E$15:$E$266=$E278)*('Summary Calcs'!$F$15:$F$266=$G278)*(IF(OR(AND($B278=\"Non-Residential\",J$8=\"Residential\"),AND($B278=\"Residential\",$B278<>J$8),AND($D278=\"New Wind\",$G278<2014),AND($D278=\"Existing Wind\",$G278>2013)),0,1))))","v":432.71302080407793},{"$f":"IFERROR(H278+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C278)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D278)),\"Wind\",$D278))*('Public Tool Inputs'!$O$9:$O$104=E278)*('Public Tool Inputs'!$P$9:$P$104=G278))*I278+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C278)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D278)),\"Wind\",$D278))*('Public Tool Inputs'!$O$9:$O$104=E278)*('Public Tool Inputs'!$P$9:$P$104=G278))*J278,0)","v":432.71302080407793},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2013,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F279)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C279)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D279)),\"Wind\",$D279))*('Summary Calcs'!$E$15:$E$266=$E279)*('Summary Calcs'!$F$15:$F$266=$G279)*(IF(OR(AND($B279=\"Non-Residential\",H$8=\"Residential\"),AND($B279=\"Residential\",$B279<>H$8),AND($D279=\"New Wind\",$G279<2014),AND($D279=\"Existing Wind\",$G279>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F279)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C279)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D279)),\"Wind\",$D279))*('Summary Calcs'!$E$15:$E$266=$E279)*('Summary Calcs'!$F$15:$F$266=$G279)*(IF(OR(AND($B279=\"Non-Residential\",I$8=\"Residential\"),AND($B279=\"Residential\",$B279<>I$8),AND($D279=\"New Wind\",$G279<2014),AND($D279=\"Existing Wind\",$G279>2013)),0,1))))","v":440.51271603586423},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F279)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C279)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D279)),\"Wind\",$D279))*('Summary Calcs'!$E$15:$E$266=$E279)*('Summary Calcs'!$F$15:$F$266=$G279)*(IF(OR(AND($B279=\"Non-Residential\",J$8=\"Residential\"),AND($B279=\"Residential\",$B279<>J$8),AND($D279=\"New Wind\",$G279<2014),AND($D279=\"Existing Wind\",$G279>2013)),0,1))))","v":440.51271603586423},{"$f":"IFERROR(H279+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C279)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D279)),\"Wind\",$D279))*('Public Tool Inputs'!$O$9:$O$104=E279)*('Public Tool Inputs'!$P$9:$P$104=G279))*I279+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C279)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D279)),\"Wind\",$D279))*('Public Tool Inputs'!$O$9:$O$104=E279)*('Public Tool Inputs'!$P$9:$P$104=G279))*J279,0)","v":440.51271603586423},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2014,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F280)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C280)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D280)),\"Wind\",$D280))*('Summary Calcs'!$E$15:$E$266=$E280)*('Summary Calcs'!$F$15:$F$266=$G280)*(IF(OR(AND($B280=\"Non-Residential\",H$8=\"Residential\"),AND($B280=\"Residential\",$B280<>H$8),AND($D280=\"New Wind\",$G280<2014),AND($D280=\"Existing Wind\",$G280>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F280)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C280)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D280)),\"Wind\",$D280))*('Summary Calcs'!$E$15:$E$266=$E280)*('Summary Calcs'!$F$15:$F$266=$G280)*(IF(OR(AND($B280=\"Non-Residential\",I$8=\"Residential\"),AND($B280=\"Residential\",$B280<>I$8),AND($D280=\"New Wind\",$G280<2014),AND($D280=\"Existing Wind\",$G280>2013)),0,1))))","v":442.52280978892185},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F280)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C280)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D280)),\"Wind\",$D280))*('Summary Calcs'!$E$15:$E$266=$E280)*('Summary Calcs'!$F$15:$F$266=$G280)*(IF(OR(AND($B280=\"Non-Residential\",J$8=\"Residential\"),AND($B280=\"Residential\",$B280<>J$8),AND($D280=\"New Wind\",$G280<2014),AND($D280=\"Existing Wind\",$G280>2013)),0,1))))","v":442.52280978892185},{"$f":"IFERROR(H280+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C280)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D280)),\"Wind\",$D280))*('Public Tool Inputs'!$O$9:$O$104=E280)*('Public Tool Inputs'!$P$9:$P$104=G280))*I280+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C280)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D280)),\"Wind\",$D280))*('Public Tool Inputs'!$O$9:$O$104=E280)*('Public Tool Inputs'!$P$9:$P$104=G280))*J280,0)","v":442.52280978892185},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2015,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F281)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C281)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D281)),\"Wind\",$D281))*('Summary Calcs'!$E$15:$E$266=$E281)*('Summary Calcs'!$F$15:$F$266=$G281)*(IF(OR(AND($B281=\"Non-Residential\",H$8=\"Residential\"),AND($B281=\"Residential\",$B281<>H$8),AND($D281=\"New Wind\",$G281<2014),AND($D281=\"Existing Wind\",$G281>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F281)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C281)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D281)),\"Wind\",$D281))*('Summary Calcs'!$E$15:$E$266=$E281)*('Summary Calcs'!$F$15:$F$266=$G281)*(IF(OR(AND($B281=\"Non-Residential\",I$8=\"Residential\"),AND($B281=\"Residential\",$B281<>I$8),AND($D281=\"New Wind\",$G281<2014),AND($D281=\"Existing Wind\",$G281>2013)),0,1))))","v":437.10083078646454},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F281)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C281)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D281)),\"Wind\",$D281))*('Summary Calcs'!$E$15:$E$266=$E281)*('Summary Calcs'!$F$15:$F$266=$G281)*(IF(OR(AND($B281=\"Non-Residential\",J$8=\"Residential\"),AND($B281=\"Residential\",$B281<>J$8),AND($D281=\"New Wind\",$G281<2014),AND($D281=\"Existing Wind\",$G281>2013)),0,1))))","v":437.10083078646454},{"$f":"IFERROR(H281+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C281)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D281)),\"Wind\",$D281))*('Public Tool Inputs'!$O$9:$O$104=E281)*('Public Tool Inputs'!$P$9:$P$104=G281))*I281+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C281)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D281)),\"Wind\",$D281))*('Public Tool Inputs'!$O$9:$O$104=E281)*('Public Tool Inputs'!$P$9:$P$104=G281))*J281,0)","v":437.10083078646454},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","CapEx",2016,null,"Non-Residential","NVE North","PV","Non-Incentivized","CapEx",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F282)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C282)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D282)),\"Wind\",$D282))*('Summary Calcs'!$E$15:$E$266=$E282)*('Summary Calcs'!$F$15:$F$266=$G282)*(IF(OR(AND($B282=\"Non-Residential\",H$8=\"Residential\"),AND($B282=\"Residential\",$B282<>H$8),AND($D282=\"New Wind\",$G282<2014),AND($D282=\"Existing Wind\",$G282>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F282)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C282)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D282)),\"Wind\",$D282))*('Summary Calcs'!$E$15:$E$266=$E282)*('Summary Calcs'!$F$15:$F$266=$G282)*(IF(OR(AND($B282=\"Non-Residential\",I$8=\"Residential\"),AND($B282=\"Residential\",$B282<>I$8),AND($D282=\"New Wind\",$G282<2014),AND($D282=\"Existing Wind\",$G282>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F282)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C282)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D282)),\"Wind\",$D282))*('Summary Calcs'!$E$15:$E$266=$E282)*('Summary Calcs'!$F$15:$F$266=$G282)*(IF(OR(AND($B282=\"Non-Residential\",J$8=\"Residential\"),AND($B282=\"Residential\",$B282<>J$8),AND($D282=\"New Wind\",$G282<2014),AND($D282=\"Existing Wind\",$G282>2013)),0,1))))","v":0},{"$f":"IFERROR(H282+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C282)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D282)),\"Wind\",$D282))*('Public Tool Inputs'!$O$9:$O$104=E282)*('Public Tool Inputs'!$P$9:$P$104=G282))*I282+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C282)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D282)),\"Wind\",$D282))*('Public Tool Inputs'!$O$9:$O$104=E282)*('Public Tool Inputs'!$P$9:$P$104=G282))*J282,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F283)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C283)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D283)),\"Wind\",$D283))*('Summary Calcs'!$E$15:$E$266=$E283)*('Summary Calcs'!$F$15:$F$266=$G283)*(IF(OR(AND($B283=\"Non-Residential\",H$8=\"Residential\"),AND($B283=\"Residential\",$B283<>H$8),AND($D283=\"New Wind\",$G283<2014),AND($D283=\"Existing Wind\",$G283>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F283)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C283)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D283)),\"Wind\",$D283))*('Summary Calcs'!$E$15:$E$266=$E283)*('Summary Calcs'!$F$15:$F$266=$G283)*(IF(OR(AND($B283=\"Non-Residential\",I$8=\"Residential\"),AND($B283=\"Residential\",$B283<>I$8),AND($D283=\"New Wind\",$G283<2014),AND($D283=\"Existing Wind\",$G283>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F283)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C283)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D283)),\"Wind\",$D283))*('Summary Calcs'!$E$15:$E$266=$E283)*('Summary Calcs'!$F$15:$F$266=$G283)*(IF(OR(AND($B283=\"Non-Residential\",J$8=\"Residential\"),AND($B283=\"Residential\",$B283<>J$8),AND($D283=\"New Wind\",$G283<2014),AND($D283=\"Existing Wind\",$G283>2013)),0,1))))","v":0},{"$f":"IFERROR(H283+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C283)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D283)),\"Wind\",$D283))*('Public Tool Inputs'!$O$9:$O$104=E283)*('Public Tool Inputs'!$P$9:$P$104=G283))*I283+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C283)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D283)),\"Wind\",$D283))*('Public Tool Inputs'!$O$9:$O$104=E283)*('Public Tool Inputs'!$P$9:$P$104=G283))*J283,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F284)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C284)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D284)),\"Wind\",$D284))*('Summary Calcs'!$E$15:$E$266=$E284)*('Summary Calcs'!$F$15:$F$266=$G284)*(IF(OR(AND($B284=\"Non-Residential\",H$8=\"Residential\"),AND($B284=\"Residential\",$B284<>H$8),AND($D284=\"New Wind\",$G284<2014),AND($D284=\"Existing Wind\",$G284>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F284)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C284)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D284)),\"Wind\",$D284))*('Summary Calcs'!$E$15:$E$266=$E284)*('Summary Calcs'!$F$15:$F$266=$G284)*(IF(OR(AND($B284=\"Non-Residential\",I$8=\"Residential\"),AND($B284=\"Residential\",$B284<>I$8),AND($D284=\"New Wind\",$G284<2014),AND($D284=\"Existing Wind\",$G284>2013)),0,1))))","v":672.95887773996117},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F284)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C284)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D284)),\"Wind\",$D284))*('Summary Calcs'!$E$15:$E$266=$E284)*('Summary Calcs'!$F$15:$F$266=$G284)*(IF(OR(AND($B284=\"Non-Residential\",J$8=\"Residential\"),AND($B284=\"Residential\",$B284<>J$8),AND($D284=\"New Wind\",$G284<2014),AND($D284=\"Existing Wind\",$G284>2013)),0,1))))","v":672.95887773996117},{"$f":"IFERROR(H284+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C284)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D284)),\"Wind\",$D284))*('Public Tool Inputs'!$O$9:$O$104=E284)*('Public Tool Inputs'!$P$9:$P$104=G284))*I284+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C284)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D284)),\"Wind\",$D284))*('Public Tool Inputs'!$O$9:$O$104=E284)*('Public Tool Inputs'!$P$9:$P$104=G284))*J284,0)","v":672.95887773996117},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F285)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C285)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D285)),\"Wind\",$D285))*('Summary Calcs'!$E$15:$E$266=$E285)*('Summary Calcs'!$F$15:$F$266=$G285)*(IF(OR(AND($B285=\"Non-Residential\",H$8=\"Residential\"),AND($B285=\"Residential\",$B285<>H$8),AND($D285=\"New Wind\",$G285<2014),AND($D285=\"Existing Wind\",$G285>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F285)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C285)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D285)),\"Wind\",$D285))*('Summary Calcs'!$E$15:$E$266=$E285)*('Summary Calcs'!$F$15:$F$266=$G285)*(IF(OR(AND($B285=\"Non-Residential\",I$8=\"Residential\"),AND($B285=\"Residential\",$B285<>I$8),AND($D285=\"New Wind\",$G285<2014),AND($D285=\"Existing Wind\",$G285>2013)),0,1))))","v":356.46961693548104},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F285)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C285)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D285)),\"Wind\",$D285))*('Summary Calcs'!$E$15:$E$266=$E285)*('Summary Calcs'!$F$15:$F$266=$G285)*(IF(OR(AND($B285=\"Non-Residential\",J$8=\"Residential\"),AND($B285=\"Residential\",$B285<>J$8),AND($D285=\"New Wind\",$G285<2014),AND($D285=\"Existing Wind\",$G285>2013)),0,1))))","v":356.46961693548104},{"$f":"IFERROR(H285+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C285)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D285)),\"Wind\",$D285))*('Public Tool Inputs'!$O$9:$O$104=E285)*('Public Tool Inputs'!$P$9:$P$104=G285))*I285+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C285)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D285)),\"Wind\",$D285))*('Public Tool Inputs'!$O$9:$O$104=E285)*('Public Tool Inputs'!$P$9:$P$104=G285))*J285,0)","v":356.46961693548104},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F286)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C286)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D286)),\"Wind\",$D286))*('Summary Calcs'!$E$15:$E$266=$E286)*('Summary Calcs'!$F$15:$F$266=$G286)*(IF(OR(AND($B286=\"Non-Residential\",H$8=\"Residential\"),AND($B286=\"Residential\",$B286<>H$8),AND($D286=\"New Wind\",$G286<2014),AND($D286=\"Existing Wind\",$G286>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F286)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C286)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D286)),\"Wind\",$D286))*('Summary Calcs'!$E$15:$E$266=$E286)*('Summary Calcs'!$F$15:$F$266=$G286)*(IF(OR(AND($B286=\"Non-Residential\",I$8=\"Residential\"),AND($B286=\"Residential\",$B286<>I$8),AND($D286=\"New Wind\",$G286<2014),AND($D286=\"Existing Wind\",$G286>2013)),0,1))))","v":422.53600558601084},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F286)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C286)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D286)),\"Wind\",$D286))*('Summary Calcs'!$E$15:$E$266=$E286)*('Summary Calcs'!$F$15:$F$266=$G286)*(IF(OR(AND($B286=\"Non-Residential\",J$8=\"Residential\"),AND($B286=\"Residential\",$B286<>J$8),AND($D286=\"New Wind\",$G286<2014),AND($D286=\"Existing Wind\",$G286>2013)),0,1))))","v":422.53600558601084},{"$f":"IFERROR(H286+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C286)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D286)),\"Wind\",$D286))*('Public Tool Inputs'!$O$9:$O$104=E286)*('Public Tool Inputs'!$P$9:$P$104=G286))*I286+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C286)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D286)),\"Wind\",$D286))*('Public Tool Inputs'!$O$9:$O$104=E286)*('Public Tool Inputs'!$P$9:$P$104=G286))*J286,0)","v":422.53600558601084},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F287)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C287)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D287)),\"Wind\",$D287))*('Summary Calcs'!$E$15:$E$266=$E287)*('Summary Calcs'!$F$15:$F$266=$G287)*(IF(OR(AND($B287=\"Non-Residential\",H$8=\"Residential\"),AND($B287=\"Residential\",$B287<>H$8),AND($D287=\"New Wind\",$G287<2014),AND($D287=\"Existing Wind\",$G287>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F287)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C287)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D287)),\"Wind\",$D287))*('Summary Calcs'!$E$15:$E$266=$E287)*('Summary Calcs'!$F$15:$F$266=$G287)*(IF(OR(AND($B287=\"Non-Residential\",I$8=\"Residential\"),AND($B287=\"Residential\",$B287<>I$8),AND($D287=\"New Wind\",$G287<2014),AND($D287=\"Existing Wind\",$G287>2013)),0,1))))","v":256.25356013862211},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F287)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C287)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D287)),\"Wind\",$D287))*('Summary Calcs'!$E$15:$E$266=$E287)*('Summary Calcs'!$F$15:$F$266=$G287)*(IF(OR(AND($B287=\"Non-Residential\",J$8=\"Residential\"),AND($B287=\"Residential\",$B287<>J$8),AND($D287=\"New Wind\",$G287<2014),AND($D287=\"Existing Wind\",$G287>2013)),0,1))))","v":256.25356013862211},{"$f":"IFERROR(H287+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C287)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D287)),\"Wind\",$D287))*('Public Tool Inputs'!$O$9:$O$104=E287)*('Public Tool Inputs'!$P$9:$P$104=G287))*I287+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C287)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D287)),\"Wind\",$D287))*('Public Tool Inputs'!$O$9:$O$104=E287)*('Public Tool Inputs'!$P$9:$P$104=G287))*J287,0)","v":256.25356013862211},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F288)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C288)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D288)),\"Wind\",$D288))*('Summary Calcs'!$E$15:$E$266=$E288)*('Summary Calcs'!$F$15:$F$266=$G288)*(IF(OR(AND($B288=\"Non-Residential\",H$8=\"Residential\"),AND($B288=\"Residential\",$B288<>H$8),AND($D288=\"New Wind\",$G288<2014),AND($D288=\"Existing Wind\",$G288>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F288)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C288)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D288)),\"Wind\",$D288))*('Summary Calcs'!$E$15:$E$266=$E288)*('Summary Calcs'!$F$15:$F$266=$G288)*(IF(OR(AND($B288=\"Non-Residential\",I$8=\"Residential\"),AND($B288=\"Residential\",$B288<>I$8),AND($D288=\"New Wind\",$G288<2014),AND($D288=\"Existing Wind\",$G288>2013)),0,1))))","v":282.82360093354049},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F288)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C288)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D288)),\"Wind\",$D288))*('Summary Calcs'!$E$15:$E$266=$E288)*('Summary Calcs'!$F$15:$F$266=$G288)*(IF(OR(AND($B288=\"Non-Residential\",J$8=\"Residential\"),AND($B288=\"Residential\",$B288<>J$8),AND($D288=\"New Wind\",$G288<2014),AND($D288=\"Existing Wind\",$G288>2013)),0,1))))","v":282.82360093354049},{"$f":"IFERROR(H288+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C288)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D288)),\"Wind\",$D288))*('Public Tool Inputs'!$O$9:$O$104=E288)*('Public Tool Inputs'!$P$9:$P$104=G288))*I288+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C288)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D288)),\"Wind\",$D288))*('Public Tool Inputs'!$O$9:$O$104=E288)*('Public Tool Inputs'!$P$9:$P$104=G288))*J288,0)","v":282.82360093354049},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F289)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C289)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D289)),\"Wind\",$D289))*('Summary Calcs'!$E$15:$E$266=$E289)*('Summary Calcs'!$F$15:$F$266=$G289)*(IF(OR(AND($B289=\"Non-Residential\",H$8=\"Residential\"),AND($B289=\"Residential\",$B289<>H$8),AND($D289=\"New Wind\",$G289<2014),AND($D289=\"Existing Wind\",$G289>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F289)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C289)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D289)),\"Wind\",$D289))*('Summary Calcs'!$E$15:$E$266=$E289)*('Summary Calcs'!$F$15:$F$266=$G289)*(IF(OR(AND($B289=\"Non-Residential\",I$8=\"Residential\"),AND($B289=\"Residential\",$B289<>I$8),AND($D289=\"New Wind\",$G289<2014),AND($D289=\"Existing Wind\",$G289>2013)),0,1))))","v":276.57951797635445},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F289)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C289)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D289)),\"Wind\",$D289))*('Summary Calcs'!$E$15:$E$266=$E289)*('Summary Calcs'!$F$15:$F$266=$G289)*(IF(OR(AND($B289=\"Non-Residential\",J$8=\"Residential\"),AND($B289=\"Residential\",$B289<>J$8),AND($D289=\"New Wind\",$G289<2014),AND($D289=\"Existing Wind\",$G289>2013)),0,1))))","v":276.57951797635445},{"$f":"IFERROR(H289+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C289)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D289)),\"Wind\",$D289))*('Public Tool Inputs'!$O$9:$O$104=E289)*('Public Tool Inputs'!$P$9:$P$104=G289))*I289+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C289)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D289)),\"Wind\",$D289))*('Public Tool Inputs'!$O$9:$O$104=E289)*('Public Tool Inputs'!$P$9:$P$104=G289))*J289,0)","v":276.57951797635445},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F290)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C290)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D290)),\"Wind\",$D290))*('Summary Calcs'!$E$15:$E$266=$E290)*('Summary Calcs'!$F$15:$F$266=$G290)*(IF(OR(AND($B290=\"Non-Residential\",H$8=\"Residential\"),AND($B290=\"Residential\",$B290<>H$8),AND($D290=\"New Wind\",$G290<2014),AND($D290=\"Existing Wind\",$G290>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F290)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C290)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D290)),\"Wind\",$D290))*('Summary Calcs'!$E$15:$E$266=$E290)*('Summary Calcs'!$F$15:$F$266=$G290)*(IF(OR(AND($B290=\"Non-Residential\",I$8=\"Residential\"),AND($B290=\"Residential\",$B290<>I$8),AND($D290=\"New Wind\",$G290<2014),AND($D290=\"Existing Wind\",$G290>2013)),0,1))))","v":245.62882809067773},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F290)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C290)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D290)),\"Wind\",$D290))*('Summary Calcs'!$E$15:$E$266=$E290)*('Summary Calcs'!$F$15:$F$266=$G290)*(IF(OR(AND($B290=\"Non-Residential\",J$8=\"Residential\"),AND($B290=\"Residential\",$B290<>J$8),AND($D290=\"New Wind\",$G290<2014),AND($D290=\"Existing Wind\",$G290>2013)),0,1))))","v":245.62882809067773},{"$f":"IFERROR(H290+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C290)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D290)),\"Wind\",$D290))*('Public Tool Inputs'!$O$9:$O$104=E290)*('Public Tool Inputs'!$P$9:$P$104=G290))*I290+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C290)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D290)),\"Wind\",$D290))*('Public Tool Inputs'!$O$9:$O$104=E290)*('Public Tool Inputs'!$P$9:$P$104=G290))*J290,0)","v":245.62882809067776},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F291)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C291)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D291)),\"Wind\",$D291))*('Summary Calcs'!$E$15:$E$266=$E291)*('Summary Calcs'!$F$15:$F$266=$G291)*(IF(OR(AND($B291=\"Non-Residential\",H$8=\"Residential\"),AND($B291=\"Residential\",$B291<>H$8),AND($D291=\"New Wind\",$G291<2014),AND($D291=\"Existing Wind\",$G291>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F291)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C291)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D291)),\"Wind\",$D291))*('Summary Calcs'!$E$15:$E$266=$E291)*('Summary Calcs'!$F$15:$F$266=$G291)*(IF(OR(AND($B291=\"Non-Residential\",I$8=\"Residential\"),AND($B291=\"Residential\",$B291<>I$8),AND($D291=\"New Wind\",$G291<2014),AND($D291=\"Existing Wind\",$G291>2013)),0,1))))","v":176.29851667465073},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F291)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C291)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D291)),\"Wind\",$D291))*('Summary Calcs'!$E$15:$E$266=$E291)*('Summary Calcs'!$F$15:$F$266=$G291)*(IF(OR(AND($B291=\"Non-Residential\",J$8=\"Residential\"),AND($B291=\"Residential\",$B291<>J$8),AND($D291=\"New Wind\",$G291<2014),AND($D291=\"Existing Wind\",$G291>2013)),0,1))))","v":176.29851667465073},{"$f":"IFERROR(H291+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C291)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D291)),\"Wind\",$D291))*('Public Tool Inputs'!$O$9:$O$104=E291)*('Public Tool Inputs'!$P$9:$P$104=G291))*I291+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C291)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D291)),\"Wind\",$D291))*('Public Tool Inputs'!$O$9:$O$104=E291)*('Public Tool Inputs'!$P$9:$P$104=G291))*J291,0)","v":176.29851667465073},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F292)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C292)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D292)),\"Wind\",$D292))*('Summary Calcs'!$E$15:$E$266=$E292)*('Summary Calcs'!$F$15:$F$266=$G292)*(IF(OR(AND($B292=\"Non-Residential\",H$8=\"Residential\"),AND($B292=\"Residential\",$B292<>H$8),AND($D292=\"New Wind\",$G292<2014),AND($D292=\"Existing Wind\",$G292>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F292)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C292)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D292)),\"Wind\",$D292))*('Summary Calcs'!$E$15:$E$266=$E292)*('Summary Calcs'!$F$15:$F$266=$G292)*(IF(OR(AND($B292=\"Non-Residential\",I$8=\"Residential\"),AND($B292=\"Residential\",$B292<>I$8),AND($D292=\"New Wind\",$G292<2014),AND($D292=\"Existing Wind\",$G292>2013)),0,1))))","v":173.54481218633822},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F292)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C292)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D292)),\"Wind\",$D292))*('Summary Calcs'!$E$15:$E$266=$E292)*('Summary Calcs'!$F$15:$F$266=$G292)*(IF(OR(AND($B292=\"Non-Residential\",J$8=\"Residential\"),AND($B292=\"Residential\",$B292<>J$8),AND($D292=\"New Wind\",$G292<2014),AND($D292=\"Existing Wind\",$G292>2013)),0,1))))","v":173.54481218633822},{"$f":"IFERROR(H292+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C292)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D292)),\"Wind\",$D292))*('Public Tool Inputs'!$O$9:$O$104=E292)*('Public Tool Inputs'!$P$9:$P$104=G292))*I292+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C292)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D292)),\"Wind\",$D292))*('Public Tool Inputs'!$O$9:$O$104=E292)*('Public Tool Inputs'!$P$9:$P$104=G292))*J292,0)","v":173.54481218633822},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F293)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C293)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D293)),\"Wind\",$D293))*('Summary Calcs'!$E$15:$E$266=$E293)*('Summary Calcs'!$F$15:$F$266=$G293)*(IF(OR(AND($B293=\"Non-Residential\",H$8=\"Residential\"),AND($B293=\"Residential\",$B293<>H$8),AND($D293=\"New Wind\",$G293<2014),AND($D293=\"Existing Wind\",$G293>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F293)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C293)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D293)),\"Wind\",$D293))*('Summary Calcs'!$E$15:$E$266=$E293)*('Summary Calcs'!$F$15:$F$266=$G293)*(IF(OR(AND($B293=\"Non-Residential\",I$8=\"Residential\"),AND($B293=\"Residential\",$B293<>I$8),AND($D293=\"New Wind\",$G293<2014),AND($D293=\"Existing Wind\",$G293>2013)),0,1))))","v":172.38470868496594},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F293)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C293)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D293)),\"Wind\",$D293))*('Summary Calcs'!$E$15:$E$266=$E293)*('Summary Calcs'!$F$15:$F$266=$G293)*(IF(OR(AND($B293=\"Non-Residential\",J$8=\"Residential\"),AND($B293=\"Residential\",$B293<>J$8),AND($D293=\"New Wind\",$G293<2014),AND($D293=\"Existing Wind\",$G293>2013)),0,1))))","v":172.38470868496594},{"$f":"IFERROR(H293+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C293)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D293)),\"Wind\",$D293))*('Public Tool Inputs'!$O$9:$O$104=E293)*('Public Tool Inputs'!$P$9:$P$104=G293))*I293+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C293)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D293)),\"Wind\",$D293))*('Public Tool Inputs'!$O$9:$O$104=E293)*('Public Tool Inputs'!$P$9:$P$104=G293))*J293,0)","v":172.38470868496594},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F294)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C294)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D294)),\"Wind\",$D294))*('Summary Calcs'!$E$15:$E$266=$E294)*('Summary Calcs'!$F$15:$F$266=$G294)*(IF(OR(AND($B294=\"Non-Residential\",H$8=\"Residential\"),AND($B294=\"Residential\",$B294<>H$8),AND($D294=\"New Wind\",$G294<2014),AND($D294=\"Existing Wind\",$G294>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F294)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C294)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D294)),\"Wind\",$D294))*('Summary Calcs'!$E$15:$E$266=$E294)*('Summary Calcs'!$F$15:$F$266=$G294)*(IF(OR(AND($B294=\"Non-Residential\",I$8=\"Residential\"),AND($B294=\"Residential\",$B294<>I$8),AND($D294=\"New Wind\",$G294<2014),AND($D294=\"Existing Wind\",$G294>2013)),0,1))))","v":170.27257740007147},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F294)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C294)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D294)),\"Wind\",$D294))*('Summary Calcs'!$E$15:$E$266=$E294)*('Summary Calcs'!$F$15:$F$266=$G294)*(IF(OR(AND($B294=\"Non-Residential\",J$8=\"Residential\"),AND($B294=\"Residential\",$B294<>J$8),AND($D294=\"New Wind\",$G294<2014),AND($D294=\"Existing Wind\",$G294>2013)),0,1))))","v":170.27257740007147},{"$f":"IFERROR(H294+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C294)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D294)),\"Wind\",$D294))*('Public Tool Inputs'!$O$9:$O$104=E294)*('Public Tool Inputs'!$P$9:$P$104=G294))*I294+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C294)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D294)),\"Wind\",$D294))*('Public Tool Inputs'!$O$9:$O$104=E294)*('Public Tool Inputs'!$P$9:$P$104=G294))*J294,0)","v":170.27257740007147},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F295)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C295)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D295)),\"Wind\",$D295))*('Summary Calcs'!$E$15:$E$266=$E295)*('Summary Calcs'!$F$15:$F$266=$G295)*(IF(OR(AND($B295=\"Non-Residential\",H$8=\"Residential\"),AND($B295=\"Residential\",$B295<>H$8),AND($D295=\"New Wind\",$G295<2014),AND($D295=\"Existing Wind\",$G295>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F295)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C295)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D295)),\"Wind\",$D295))*('Summary Calcs'!$E$15:$E$266=$E295)*('Summary Calcs'!$F$15:$F$266=$G295)*(IF(OR(AND($B295=\"Non-Residential\",I$8=\"Residential\"),AND($B295=\"Residential\",$B295<>I$8),AND($D295=\"New Wind\",$G295<2014),AND($D295=\"Existing Wind\",$G295>2013)),0,1))))","v":18.683614128445036},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F295)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C295)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D295)),\"Wind\",$D295))*('Summary Calcs'!$E$15:$E$266=$E295)*('Summary Calcs'!$F$15:$F$266=$G295)*(IF(OR(AND($B295=\"Non-Residential\",J$8=\"Residential\"),AND($B295=\"Residential\",$B295<>J$8),AND($D295=\"New Wind\",$G295<2014),AND($D295=\"Existing Wind\",$G295>2013)),0,1))))","v":18.683614128445036},{"$f":"IFERROR(H295+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C295)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D295)),\"Wind\",$D295))*('Public Tool Inputs'!$O$9:$O$104=E295)*('Public Tool Inputs'!$P$9:$P$104=G295))*I295+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C295)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D295)),\"Wind\",$D295))*('Public Tool Inputs'!$O$9:$O$104=E295)*('Public Tool Inputs'!$P$9:$P$104=G295))*J295,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2004,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F296)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C296)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D296)),\"Wind\",$D296))*('Summary Calcs'!$E$15:$E$266=$E296)*('Summary Calcs'!$F$15:$F$266=$G296)*(IF(OR(AND($B296=\"Non-Residential\",H$8=\"Residential\"),AND($B296=\"Residential\",$B296<>H$8),AND($D296=\"New Wind\",$G296<2014),AND($D296=\"Existing Wind\",$G296>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F296)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C296)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D296)),\"Wind\",$D296))*('Summary Calcs'!$E$15:$E$266=$E296)*('Summary Calcs'!$F$15:$F$266=$G296)*(IF(OR(AND($B296=\"Non-Residential\",I$8=\"Residential\"),AND($B296=\"Residential\",$B296<>I$8),AND($D296=\"New Wind\",$G296<2014),AND($D296=\"Existing Wind\",$G296>2013)),0,1))))","v":19.057286411013934},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F296)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C296)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D296)),\"Wind\",$D296))*('Summary Calcs'!$E$15:$E$266=$E296)*('Summary Calcs'!$F$15:$F$266=$G296)*(IF(OR(AND($B296=\"Non-Residential\",J$8=\"Residential\"),AND($B296=\"Residential\",$B296<>J$8),AND($D296=\"New Wind\",$G296<2014),AND($D296=\"Existing Wind\",$G296>2013)),0,1))))","v":19.057286411013934},{"$f":"IFERROR(H296+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C296)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D296)),\"Wind\",$D296))*('Public Tool Inputs'!$O$9:$O$104=E296)*('Public Tool Inputs'!$P$9:$P$104=G296))*I296+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C296)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D296)),\"Wind\",$D296))*('Public Tool Inputs'!$O$9:$O$104=E296)*('Public Tool Inputs'!$P$9:$P$104=G296))*J296,0)","v":19.057286411013934},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2005,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F297)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C297)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D297)),\"Wind\",$D297))*('Summary Calcs'!$E$15:$E$266=$E297)*('Summary Calcs'!$F$15:$F$266=$G297)*(IF(OR(AND($B297=\"Non-Residential\",H$8=\"Residential\"),AND($B297=\"Residential\",$B297<>H$8),AND($D297=\"New Wind\",$G297<2014),AND($D297=\"Existing Wind\",$G297>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F297)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C297)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D297)),\"Wind\",$D297))*('Summary Calcs'!$E$15:$E$266=$E297)*('Summary Calcs'!$F$15:$F$266=$G297)*(IF(OR(AND($B297=\"Non-Residential\",I$8=\"Residential\"),AND($B297=\"Residential\",$B297<>I$8),AND($D297=\"New Wind\",$G297<2014),AND($D297=\"Existing Wind\",$G297>2013)),0,1))))","v":20.041224739834721},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F297)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C297)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D297)),\"Wind\",$D297))*('Summary Calcs'!$E$15:$E$266=$E297)*('Summary Calcs'!$F$15:$F$266=$G297)*(IF(OR(AND($B297=\"Non-Residential\",J$8=\"Residential\"),AND($B297=\"Residential\",$B297<>J$8),AND($D297=\"New Wind\",$G297<2014),AND($D297=\"Existing Wind\",$G297>2013)),0,1))))","v":20.041224739834721},{"$f":"IFERROR(H297+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C297)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D297)),\"Wind\",$D297))*('Public Tool Inputs'!$O$9:$O$104=E297)*('Public Tool Inputs'!$P$9:$P$104=G297))*I297+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C297)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D297)),\"Wind\",$D297))*('Public Tool Inputs'!$O$9:$O$104=E297)*('Public Tool Inputs'!$P$9:$P$104=G297))*J297,0)","v":20.041224739834721},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2006,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F298)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C298)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D298)),\"Wind\",$D298))*('Summary Calcs'!$E$15:$E$266=$E298)*('Summary Calcs'!$F$15:$F$266=$G298)*(IF(OR(AND($B298=\"Non-Residential\",H$8=\"Residential\"),AND($B298=\"Residential\",$B298<>H$8),AND($D298=\"New Wind\",$G298<2014),AND($D298=\"Existing Wind\",$G298>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F298)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C298)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D298)),\"Wind\",$D298))*('Summary Calcs'!$E$15:$E$266=$E298)*('Summary Calcs'!$F$15:$F$266=$G298)*(IF(OR(AND($B298=\"Non-Residential\",I$8=\"Residential\"),AND($B298=\"Residential\",$B298<>I$8),AND($D298=\"New Wind\",$G298<2014),AND($D298=\"Existing Wind\",$G298>2013)),0,1))))","v":20.4434805884772},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F298)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C298)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D298)),\"Wind\",$D298))*('Summary Calcs'!$E$15:$E$266=$E298)*('Summary Calcs'!$F$15:$F$266=$G298)*(IF(OR(AND($B298=\"Non-Residential\",J$8=\"Residential\"),AND($B298=\"Residential\",$B298<>J$8),AND($D298=\"New Wind\",$G298<2014),AND($D298=\"Existing Wind\",$G298>2013)),0,1))))","v":20.4434805884772},{"$f":"IFERROR(H298+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C298)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D298)),\"Wind\",$D298))*('Public Tool Inputs'!$O$9:$O$104=E298)*('Public Tool Inputs'!$P$9:$P$104=G298))*I298+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C298)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D298)),\"Wind\",$D298))*('Public Tool Inputs'!$O$9:$O$104=E298)*('Public Tool Inputs'!$P$9:$P$104=G298))*J298,0)","v":20.4434805884772},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2007,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F299)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C299)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D299)),\"Wind\",$D299))*('Summary Calcs'!$E$15:$E$266=$E299)*('Summary Calcs'!$F$15:$F$266=$G299)*(IF(OR(AND($B299=\"Non-Residential\",H$8=\"Residential\"),AND($B299=\"Residential\",$B299<>H$8),AND($D299=\"New Wind\",$G299<2014),AND($D299=\"Existing Wind\",$G299>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F299)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C299)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D299)),\"Wind\",$D299))*('Summary Calcs'!$E$15:$E$266=$E299)*('Summary Calcs'!$F$15:$F$266=$G299)*(IF(OR(AND($B299=\"Non-Residential\",I$8=\"Residential\"),AND($B299=\"Residential\",$B299<>I$8),AND($D299=\"New Wind\",$G299<2014),AND($D299=\"Existing Wind\",$G299>2013)),0,1))))","v":20.855685743688387},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F299)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C299)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D299)),\"Wind\",$D299))*('Summary Calcs'!$E$15:$E$266=$E299)*('Summary Calcs'!$F$15:$F$266=$G299)*(IF(OR(AND($B299=\"Non-Residential\",J$8=\"Residential\"),AND($B299=\"Residential\",$B299<>J$8),AND($D299=\"New Wind\",$G299<2014),AND($D299=\"Existing Wind\",$G299>2013)),0,1))))","v":20.855685743688387},{"$f":"IFERROR(H299+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C299)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D299)),\"Wind\",$D299))*('Public Tool Inputs'!$O$9:$O$104=E299)*('Public Tool Inputs'!$P$9:$P$104=G299))*I299+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C299)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D299)),\"Wind\",$D299))*('Public Tool Inputs'!$O$9:$O$104=E299)*('Public Tool Inputs'!$P$9:$P$104=G299))*J299,0)","v":20.855685743688387},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2008,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F300)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C300)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D300)),\"Wind\",$D300))*('Summary Calcs'!$E$15:$E$266=$E300)*('Summary Calcs'!$F$15:$F$266=$G300)*(IF(OR(AND($B300=\"Non-Residential\",H$8=\"Residential\"),AND($B300=\"Residential\",$B300<>H$8),AND($D300=\"New Wind\",$G300<2014),AND($D300=\"Existing Wind\",$G300>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F300)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C300)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D300)),\"Wind\",$D300))*('Summary Calcs'!$E$15:$E$266=$E300)*('Summary Calcs'!$F$15:$F$266=$G300)*(IF(OR(AND($B300=\"Non-Residential\",I$8=\"Residential\"),AND($B300=\"Residential\",$B300<>I$8),AND($D300=\"New Wind\",$G300<2014),AND($D300=\"Existing Wind\",$G300>2013)),0,1))))","v":21.297810414102155},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F300)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C300)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D300)),\"Wind\",$D300))*('Summary Calcs'!$E$15:$E$266=$E300)*('Summary Calcs'!$F$15:$F$266=$G300)*(IF(OR(AND($B300=\"Non-Residential\",J$8=\"Residential\"),AND($B300=\"Residential\",$B300<>J$8),AND($D300=\"New Wind\",$G300<2014),AND($D300=\"Existing Wind\",$G300>2013)),0,1))))","v":21.297810414102155},{"$f":"IFERROR(H300+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C300)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D300)),\"Wind\",$D300))*('Public Tool Inputs'!$O$9:$O$104=E300)*('Public Tool Inputs'!$P$9:$P$104=G300))*I300+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C300)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D300)),\"Wind\",$D300))*('Public Tool Inputs'!$O$9:$O$104=E300)*('Public Tool Inputs'!$P$9:$P$104=G300))*J300,0)","v":21.297810414102155},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2009,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F301)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C301)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D301)),\"Wind\",$D301))*('Summary Calcs'!$E$15:$E$266=$E301)*('Summary Calcs'!$F$15:$F$266=$G301)*(IF(OR(AND($B301=\"Non-Residential\",H$8=\"Residential\"),AND($B301=\"Residential\",$B301<>H$8),AND($D301=\"New Wind\",$G301<2014),AND($D301=\"Existing Wind\",$G301>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F301)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C301)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D301)),\"Wind\",$D301))*('Summary Calcs'!$E$15:$E$266=$E301)*('Summary Calcs'!$F$15:$F$266=$G301)*(IF(OR(AND($B301=\"Non-Residential\",I$8=\"Residential\"),AND($B301=\"Residential\",$B301<>I$8),AND($D301=\"New Wind\",$G301<2014),AND($D301=\"Existing Wind\",$G301>2013)),0,1))))","v":21.723766622384197},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F301)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C301)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D301)),\"Wind\",$D301))*('Summary Calcs'!$E$15:$E$266=$E301)*('Summary Calcs'!$F$15:$F$266=$G301)*(IF(OR(AND($B301=\"Non-Residential\",J$8=\"Residential\"),AND($B301=\"Residential\",$B301<>J$8),AND($D301=\"New Wind\",$G301<2014),AND($D301=\"Existing Wind\",$G301>2013)),0,1))))","v":21.723766622384197},{"$f":"IFERROR(H301+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C301)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D301)),\"Wind\",$D301))*('Public Tool Inputs'!$O$9:$O$104=E301)*('Public Tool Inputs'!$P$9:$P$104=G301))*I301+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C301)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D301)),\"Wind\",$D301))*('Public Tool Inputs'!$O$9:$O$104=E301)*('Public Tool Inputs'!$P$9:$P$104=G301))*J301,0)","v":21.723766622384197},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2010,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F302)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C302)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D302)),\"Wind\",$D302))*('Summary Calcs'!$E$15:$E$266=$E302)*('Summary Calcs'!$F$15:$F$266=$G302)*(IF(OR(AND($B302=\"Non-Residential\",H$8=\"Residential\"),AND($B302=\"Residential\",$B302<>H$8),AND($D302=\"New Wind\",$G302<2014),AND($D302=\"Existing Wind\",$G302>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F302)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C302)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D302)),\"Wind\",$D302))*('Summary Calcs'!$E$15:$E$266=$E302)*('Summary Calcs'!$F$15:$F$266=$G302)*(IF(OR(AND($B302=\"Non-Residential\",I$8=\"Residential\"),AND($B302=\"Residential\",$B302<>I$8),AND($D302=\"New Wind\",$G302<2014),AND($D302=\"Existing Wind\",$G302>2013)),0,1))))","v":22.176943776824089},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F302)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C302)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D302)),\"Wind\",$D302))*('Summary Calcs'!$E$15:$E$266=$E302)*('Summary Calcs'!$F$15:$F$266=$G302)*(IF(OR(AND($B302=\"Non-Residential\",J$8=\"Residential\"),AND($B302=\"Residential\",$B302<>J$8),AND($D302=\"New Wind\",$G302<2014),AND($D302=\"Existing Wind\",$G302>2013)),0,1))))","v":22.176943776824089},{"$f":"IFERROR(H302+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C302)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D302)),\"Wind\",$D302))*('Public Tool Inputs'!$O$9:$O$104=E302)*('Public Tool Inputs'!$P$9:$P$104=G302))*I302+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C302)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D302)),\"Wind\",$D302))*('Public Tool Inputs'!$O$9:$O$104=E302)*('Public Tool Inputs'!$P$9:$P$104=G302))*J302,0)","v":22.176943776824089},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2011,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F303)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C303)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D303)),\"Wind\",$D303))*('Summary Calcs'!$E$15:$E$266=$E303)*('Summary Calcs'!$F$15:$F$266=$G303)*(IF(OR(AND($B303=\"Non-Residential\",H$8=\"Residential\"),AND($B303=\"Residential\",$B303<>H$8),AND($D303=\"New Wind\",$G303<2014),AND($D303=\"Existing Wind\",$G303>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F303)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C303)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D303)),\"Wind\",$D303))*('Summary Calcs'!$E$15:$E$266=$E303)*('Summary Calcs'!$F$15:$F$266=$G303)*(IF(OR(AND($B303=\"Non-Residential\",I$8=\"Residential\"),AND($B303=\"Residential\",$B303<>I$8),AND($D303=\"New Wind\",$G303<2014),AND($D303=\"Existing Wind\",$G303>2013)),0,1))))","v":22.559525107496182},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F303)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C303)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D303)),\"Wind\",$D303))*('Summary Calcs'!$E$15:$E$266=$E303)*('Summary Calcs'!$F$15:$F$266=$G303)*(IF(OR(AND($B303=\"Non-Residential\",J$8=\"Residential\"),AND($B303=\"Residential\",$B303<>J$8),AND($D303=\"New Wind\",$G303<2014),AND($D303=\"Existing Wind\",$G303>2013)),0,1))))","v":22.559525107496182},{"$f":"IFERROR(H303+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C303)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D303)),\"Wind\",$D303))*('Public Tool Inputs'!$O$9:$O$104=E303)*('Public Tool Inputs'!$P$9:$P$104=G303))*I303+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C303)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D303)),\"Wind\",$D303))*('Public Tool Inputs'!$O$9:$O$104=E303)*('Public Tool Inputs'!$P$9:$P$104=G303))*J303,0)","v":22.559525107496182},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2012,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F304)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C304)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D304)),\"Wind\",$D304))*('Summary Calcs'!$E$15:$E$266=$E304)*('Summary Calcs'!$F$15:$F$266=$G304)*(IF(OR(AND($B304=\"Non-Residential\",H$8=\"Residential\"),AND($B304=\"Residential\",$B304<>H$8),AND($D304=\"New Wind\",$G304<2014),AND($D304=\"Existing Wind\",$G304>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F304)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C304)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D304)),\"Wind\",$D304))*('Summary Calcs'!$E$15:$E$266=$E304)*('Summary Calcs'!$F$15:$F$266=$G304)*(IF(OR(AND($B304=\"Non-Residential\",I$8=\"Residential\"),AND($B304=\"Residential\",$B304<>I$8),AND($D304=\"New Wind\",$G304<2014),AND($D304=\"Existing Wind\",$G304>2013)),0,1))))","v":23.010715609646102},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F304)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C304)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D304)),\"Wind\",$D304))*('Summary Calcs'!$E$15:$E$266=$E304)*('Summary Calcs'!$F$15:$F$266=$G304)*(IF(OR(AND($B304=\"Non-Residential\",J$8=\"Residential\"),AND($B304=\"Residential\",$B304<>J$8),AND($D304=\"New Wind\",$G304<2014),AND($D304=\"Existing Wind\",$G304>2013)),0,1))))","v":23.010715609646102},{"$f":"IFERROR(H304+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C304)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D304)),\"Wind\",$D304))*('Public Tool Inputs'!$O$9:$O$104=E304)*('Public Tool Inputs'!$P$9:$P$104=G304))*I304+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C304)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D304)),\"Wind\",$D304))*('Public Tool Inputs'!$O$9:$O$104=E304)*('Public Tool Inputs'!$P$9:$P$104=G304))*J304,0)","v":23.010715609646102},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2013,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F305)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C305)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D305)),\"Wind\",$D305))*('Summary Calcs'!$E$15:$E$266=$E305)*('Summary Calcs'!$F$15:$F$266=$G305)*(IF(OR(AND($B305=\"Non-Residential\",H$8=\"Residential\"),AND($B305=\"Residential\",$B305<>H$8),AND($D305=\"New Wind\",$G305<2014),AND($D305=\"Existing Wind\",$G305>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F305)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C305)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D305)),\"Wind\",$D305))*('Summary Calcs'!$E$15:$E$266=$E305)*('Summary Calcs'!$F$15:$F$266=$G305)*(IF(OR(AND($B305=\"Non-Residential\",I$8=\"Residential\"),AND($B305=\"Residential\",$B305<>I$8),AND($D305=\"New Wind\",$G305<2014),AND($D305=\"Existing Wind\",$G305>2013)),0,1))))","v":23.534350151515945},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F305)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C305)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D305)),\"Wind\",$D305))*('Summary Calcs'!$E$15:$E$266=$E305)*('Summary Calcs'!$F$15:$F$266=$G305)*(IF(OR(AND($B305=\"Non-Residential\",J$8=\"Residential\"),AND($B305=\"Residential\",$B305<>J$8),AND($D305=\"New Wind\",$G305<2014),AND($D305=\"Existing Wind\",$G305>2013)),0,1))))","v":23.534350151515945},{"$f":"IFERROR(H305+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C305)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D305)),\"Wind\",$D305))*('Public Tool Inputs'!$O$9:$O$104=E305)*('Public Tool Inputs'!$P$9:$P$104=G305))*I305+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C305)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D305)),\"Wind\",$D305))*('Public Tool Inputs'!$O$9:$O$104=E305)*('Public Tool Inputs'!$P$9:$P$104=G305))*J305,0)","v":23.534350151515945},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2014,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F306)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C306)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D306)),\"Wind\",$D306))*('Summary Calcs'!$E$15:$E$266=$E306)*('Summary Calcs'!$F$15:$F$266=$G306)*(IF(OR(AND($B306=\"Non-Residential\",H$8=\"Residential\"),AND($B306=\"Residential\",$B306<>H$8),AND($D306=\"New Wind\",$G306<2014),AND($D306=\"Existing Wind\",$G306>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F306)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C306)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D306)),\"Wind\",$D306))*('Summary Calcs'!$E$15:$E$266=$E306)*('Summary Calcs'!$F$15:$F$266=$G306)*(IF(OR(AND($B306=\"Non-Residential\",I$8=\"Residential\"),AND($B306=\"Residential\",$B306<>I$8),AND($D306=\"New Wind\",$G306<2014),AND($D306=\"Existing Wind\",$G306>2013)),0,1))))","v":23.986583960431439},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F306)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C306)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D306)),\"Wind\",$D306))*('Summary Calcs'!$E$15:$E$266=$E306)*('Summary Calcs'!$F$15:$F$266=$G306)*(IF(OR(AND($B306=\"Non-Residential\",J$8=\"Residential\"),AND($B306=\"Residential\",$B306<>J$8),AND($D306=\"New Wind\",$G306<2014),AND($D306=\"Existing Wind\",$G306>2013)),0,1))))","v":23.986583960431439},{"$f":"IFERROR(H306+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C306)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D306)),\"Wind\",$D306))*('Public Tool Inputs'!$O$9:$O$104=E306)*('Public Tool Inputs'!$P$9:$P$104=G306))*I306+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C306)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D306)),\"Wind\",$D306))*('Public Tool Inputs'!$O$9:$O$104=E306)*('Public Tool Inputs'!$P$9:$P$104=G306))*J306,0)","v":23.986583960431439},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2015,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F307)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C307)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D307)),\"Wind\",$D307))*('Summary Calcs'!$E$15:$E$266=$E307)*('Summary Calcs'!$F$15:$F$266=$G307)*(IF(OR(AND($B307=\"Non-Residential\",H$8=\"Residential\"),AND($B307=\"Residential\",$B307<>H$8),AND($D307=\"New Wind\",$G307<2014),AND($D307=\"Existing Wind\",$G307>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F307)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C307)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D307)),\"Wind\",$D307))*('Summary Calcs'!$E$15:$E$266=$E307)*('Summary Calcs'!$F$15:$F$266=$G307)*(IF(OR(AND($B307=\"Non-Residential\",I$8=\"Residential\"),AND($B307=\"Residential\",$B307<>I$8),AND($D307=\"New Wind\",$G307<2014),AND($D307=\"Existing Wind\",$G307>2013)),0,1))))","v":24.466315639640069},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F307)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C307)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D307)),\"Wind\",$D307))*('Summary Calcs'!$E$15:$E$266=$E307)*('Summary Calcs'!$F$15:$F$266=$G307)*(IF(OR(AND($B307=\"Non-Residential\",J$8=\"Residential\"),AND($B307=\"Residential\",$B307<>J$8),AND($D307=\"New Wind\",$G307<2014),AND($D307=\"Existing Wind\",$G307>2013)),0,1))))","v":24.466315639640069},{"$f":"IFERROR(H307+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C307)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D307)),\"Wind\",$D307))*('Public Tool Inputs'!$O$9:$O$104=E307)*('Public Tool Inputs'!$P$9:$P$104=G307))*I307+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C307)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D307)),\"Wind\",$D307))*('Public Tool Inputs'!$O$9:$O$104=E307)*('Public Tool Inputs'!$P$9:$P$104=G307))*J307,0)","v":24.466315639640069},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","O&M",2016,null,"Non-Residential","NVE North","PV","Non-Incentivized","O&M",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F308)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C308)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D308)),\"Wind\",$D308))*('Summary Calcs'!$E$15:$E$266=$E308)*('Summary Calcs'!$F$15:$F$266=$G308)*(IF(OR(AND($B308=\"Non-Residential\",H$8=\"Residential\"),AND($B308=\"Residential\",$B308<>H$8),AND($D308=\"New Wind\",$G308<2014),AND($D308=\"Existing Wind\",$G308>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F308)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C308)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D308)),\"Wind\",$D308))*('Summary Calcs'!$E$15:$E$266=$E308)*('Summary Calcs'!$F$15:$F$266=$G308)*(IF(OR(AND($B308=\"Non-Residential\",I$8=\"Residential\"),AND($B308=\"Residential\",$B308<>I$8),AND($D308=\"New Wind\",$G308<2014),AND($D308=\"Existing Wind\",$G308>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F308)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C308)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D308)),\"Wind\",$D308))*('Summary Calcs'!$E$15:$E$266=$E308)*('Summary Calcs'!$F$15:$F$266=$G308)*(IF(OR(AND($B308=\"Non-Residential\",J$8=\"Residential\"),AND($B308=\"Residential\",$B308<>J$8),AND($D308=\"New Wind\",$G308<2014),AND($D308=\"Existing Wind\",$G308>2013)),0,1))))","v":0},{"$f":"IFERROR(H308+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C308)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D308)),\"Wind\",$D308))*('Public Tool Inputs'!$O$9:$O$104=E308)*('Public Tool Inputs'!$P$9:$P$104=G308))*I308+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C308)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D308)),\"Wind\",$D308))*('Public Tool Inputs'!$O$9:$O$104=E308)*('Public Tool Inputs'!$P$9:$P$104=G308))*J308,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F309)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C309)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D309)),\"Wind\",$D309))*('Summary Calcs'!$E$15:$E$266=$E309)*('Summary Calcs'!$F$15:$F$266=$G309)*(IF(OR(AND($B309=\"Non-Residential\",H$8=\"Residential\"),AND($B309=\"Residential\",$B309<>H$8),AND($D309=\"New Wind\",$G309<2014),AND($D309=\"Existing Wind\",$G309>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F309)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C309)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D309)),\"Wind\",$D309))*('Summary Calcs'!$E$15:$E$266=$E309)*('Summary Calcs'!$F$15:$F$266=$G309)*(IF(OR(AND($B309=\"Non-Residential\",I$8=\"Residential\"),AND($B309=\"Residential\",$B309<>I$8),AND($D309=\"New Wind\",$G309<2014),AND($D309=\"Existing Wind\",$G309>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F309)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C309)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D309)),\"Wind\",$D309))*('Summary Calcs'!$E$15:$E$266=$E309)*('Summary Calcs'!$F$15:$F$266=$G309)*(IF(OR(AND($B309=\"Non-Residential\",J$8=\"Residential\"),AND($B309=\"Residential\",$B309<>J$8),AND($D309=\"New Wind\",$G309<2014),AND($D309=\"Existing Wind\",$G309>2013)),0,1))))","v":0},{"$f":"IFERROR(H309+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C309)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D309)),\"Wind\",$D309))*('Public Tool Inputs'!$O$9:$O$104=E309)*('Public Tool Inputs'!$P$9:$P$104=G309))*I309+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C309)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D309)),\"Wind\",$D309))*('Public Tool Inputs'!$O$9:$O$104=E309)*('Public Tool Inputs'!$P$9:$P$104=G309))*J309,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F310)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C310)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D310)),\"Wind\",$D310))*('Summary Calcs'!$E$15:$E$266=$E310)*('Summary Calcs'!$F$15:$F$266=$G310)*(IF(OR(AND($B310=\"Non-Residential\",H$8=\"Residential\"),AND($B310=\"Residential\",$B310<>H$8),AND($D310=\"New Wind\",$G310<2014),AND($D310=\"Existing Wind\",$G310>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F310)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C310)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D310)),\"Wind\",$D310))*('Summary Calcs'!$E$15:$E$266=$E310)*('Summary Calcs'!$F$15:$F$266=$G310)*(IF(OR(AND($B310=\"Non-Residential\",I$8=\"Residential\"),AND($B310=\"Residential\",$B310<>I$8),AND($D310=\"New Wind\",$G310<2014),AND($D310=\"Existing Wind\",$G310>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F310)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C310)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D310)),\"Wind\",$D310))*('Summary Calcs'!$E$15:$E$266=$E310)*('Summary Calcs'!$F$15:$F$266=$G310)*(IF(OR(AND($B310=\"Non-Residential\",J$8=\"Residential\"),AND($B310=\"Residential\",$B310<>J$8),AND($D310=\"New Wind\",$G310<2014),AND($D310=\"Existing Wind\",$G310>2013)),0,1))))","v":0},{"$f":"IFERROR(H310+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C310)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D310)),\"Wind\",$D310))*('Public Tool Inputs'!$O$9:$O$104=E310)*('Public Tool Inputs'!$P$9:$P$104=G310))*I310+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C310)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D310)),\"Wind\",$D310))*('Public Tool Inputs'!$O$9:$O$104=E310)*('Public Tool Inputs'!$P$9:$P$104=G310))*J310,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F311)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C311)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D311)),\"Wind\",$D311))*('Summary Calcs'!$E$15:$E$266=$E311)*('Summary Calcs'!$F$15:$F$266=$G311)*(IF(OR(AND($B311=\"Non-Residential\",H$8=\"Residential\"),AND($B311=\"Residential\",$B311<>H$8),AND($D311=\"New Wind\",$G311<2014),AND($D311=\"Existing Wind\",$G311>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F311)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C311)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D311)),\"Wind\",$D311))*('Summary Calcs'!$E$15:$E$266=$E311)*('Summary Calcs'!$F$15:$F$266=$G311)*(IF(OR(AND($B311=\"Non-Residential\",I$8=\"Residential\"),AND($B311=\"Residential\",$B311<>I$8),AND($D311=\"New Wind\",$G311<2014),AND($D311=\"Existing Wind\",$G311>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F311)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C311)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D311)),\"Wind\",$D311))*('Summary Calcs'!$E$15:$E$266=$E311)*('Summary Calcs'!$F$15:$F$266=$G311)*(IF(OR(AND($B311=\"Non-Residential\",J$8=\"Residential\"),AND($B311=\"Residential\",$B311<>J$8),AND($D311=\"New Wind\",$G311<2014),AND($D311=\"Existing Wind\",$G311>2013)),0,1))))","v":0},{"$f":"IFERROR(H311+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C311)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D311)),\"Wind\",$D311))*('Public Tool Inputs'!$O$9:$O$104=E311)*('Public Tool Inputs'!$P$9:$P$104=G311))*I311+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C311)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D311)),\"Wind\",$D311))*('Public Tool Inputs'!$O$9:$O$104=E311)*('Public Tool Inputs'!$P$9:$P$104=G311))*J311,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F312)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C312)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D312)),\"Wind\",$D312))*('Summary Calcs'!$E$15:$E$266=$E312)*('Summary Calcs'!$F$15:$F$266=$G312)*(IF(OR(AND($B312=\"Non-Residential\",H$8=\"Residential\"),AND($B312=\"Residential\",$B312<>H$8),AND($D312=\"New Wind\",$G312<2014),AND($D312=\"Existing Wind\",$G312>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F312)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C312)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D312)),\"Wind\",$D312))*('Summary Calcs'!$E$15:$E$266=$E312)*('Summary Calcs'!$F$15:$F$266=$G312)*(IF(OR(AND($B312=\"Non-Residential\",I$8=\"Residential\"),AND($B312=\"Residential\",$B312<>I$8),AND($D312=\"New Wind\",$G312<2014),AND($D312=\"Existing Wind\",$G312>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F312)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C312)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D312)),\"Wind\",$D312))*('Summary Calcs'!$E$15:$E$266=$E312)*('Summary Calcs'!$F$15:$F$266=$G312)*(IF(OR(AND($B312=\"Non-Residential\",J$8=\"Residential\"),AND($B312=\"Residential\",$B312<>J$8),AND($D312=\"New Wind\",$G312<2014),AND($D312=\"Existing Wind\",$G312>2013)),0,1))))","v":0},{"$f":"IFERROR(H312+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C312)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D312)),\"Wind\",$D312))*('Public Tool Inputs'!$O$9:$O$104=E312)*('Public Tool Inputs'!$P$9:$P$104=G312))*I312+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C312)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D312)),\"Wind\",$D312))*('Public Tool Inputs'!$O$9:$O$104=E312)*('Public Tool Inputs'!$P$9:$P$104=G312))*J312,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F313)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C313)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D313)),\"Wind\",$D313))*('Summary Calcs'!$E$15:$E$266=$E313)*('Summary Calcs'!$F$15:$F$266=$G313)*(IF(OR(AND($B313=\"Non-Residential\",H$8=\"Residential\"),AND($B313=\"Residential\",$B313<>H$8),AND($D313=\"New Wind\",$G313<2014),AND($D313=\"Existing Wind\",$G313>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F313)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C313)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D313)),\"Wind\",$D313))*('Summary Calcs'!$E$15:$E$266=$E313)*('Summary Calcs'!$F$15:$F$266=$G313)*(IF(OR(AND($B313=\"Non-Residential\",I$8=\"Residential\"),AND($B313=\"Residential\",$B313<>I$8),AND($D313=\"New Wind\",$G313<2014),AND($D313=\"Existing Wind\",$G313>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F313)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C313)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D313)),\"Wind\",$D313))*('Summary Calcs'!$E$15:$E$266=$E313)*('Summary Calcs'!$F$15:$F$266=$G313)*(IF(OR(AND($B313=\"Non-Residential\",J$8=\"Residential\"),AND($B313=\"Residential\",$B313<>J$8),AND($D313=\"New Wind\",$G313<2014),AND($D313=\"Existing Wind\",$G313>2013)),0,1))))","v":0},{"$f":"IFERROR(H313+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C313)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D313)),\"Wind\",$D313))*('Public Tool Inputs'!$O$9:$O$104=E313)*('Public Tool Inputs'!$P$9:$P$104=G313))*I313+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C313)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D313)),\"Wind\",$D313))*('Public Tool Inputs'!$O$9:$O$104=E313)*('Public Tool Inputs'!$P$9:$P$104=G313))*J313,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F314)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C314)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D314)),\"Wind\",$D314))*('Summary Calcs'!$E$15:$E$266=$E314)*('Summary Calcs'!$F$15:$F$266=$G314)*(IF(OR(AND($B314=\"Non-Residential\",H$8=\"Residential\"),AND($B314=\"Residential\",$B314<>H$8),AND($D314=\"New Wind\",$G314<2014),AND($D314=\"Existing Wind\",$G314>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F314)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C314)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D314)),\"Wind\",$D314))*('Summary Calcs'!$E$15:$E$266=$E314)*('Summary Calcs'!$F$15:$F$266=$G314)*(IF(OR(AND($B314=\"Non-Residential\",I$8=\"Residential\"),AND($B314=\"Residential\",$B314<>I$8),AND($D314=\"New Wind\",$G314<2014),AND($D314=\"Existing Wind\",$G314>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F314)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C314)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D314)),\"Wind\",$D314))*('Summary Calcs'!$E$15:$E$266=$E314)*('Summary Calcs'!$F$15:$F$266=$G314)*(IF(OR(AND($B314=\"Non-Residential\",J$8=\"Residential\"),AND($B314=\"Residential\",$B314<>J$8),AND($D314=\"New Wind\",$G314<2014),AND($D314=\"Existing Wind\",$G314>2013)),0,1))))","v":0},{"$f":"IFERROR(H314+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C314)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D314)),\"Wind\",$D314))*('Public Tool Inputs'!$O$9:$O$104=E314)*('Public Tool Inputs'!$P$9:$P$104=G314))*I314+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C314)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D314)),\"Wind\",$D314))*('Public Tool Inputs'!$O$9:$O$104=E314)*('Public Tool Inputs'!$P$9:$P$104=G314))*J314,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F315)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C315)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D315)),\"Wind\",$D315))*('Summary Calcs'!$E$15:$E$266=$E315)*('Summary Calcs'!$F$15:$F$266=$G315)*(IF(OR(AND($B315=\"Non-Residential\",H$8=\"Residential\"),AND($B315=\"Residential\",$B315<>H$8),AND($D315=\"New Wind\",$G315<2014),AND($D315=\"Existing Wind\",$G315>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F315)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C315)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D315)),\"Wind\",$D315))*('Summary Calcs'!$E$15:$E$266=$E315)*('Summary Calcs'!$F$15:$F$266=$G315)*(IF(OR(AND($B315=\"Non-Residential\",I$8=\"Residential\"),AND($B315=\"Residential\",$B315<>I$8),AND($D315=\"New Wind\",$G315<2014),AND($D315=\"Existing Wind\",$G315>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F315)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C315)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D315)),\"Wind\",$D315))*('Summary Calcs'!$E$15:$E$266=$E315)*('Summary Calcs'!$F$15:$F$266=$G315)*(IF(OR(AND($B315=\"Non-Residential\",J$8=\"Residential\"),AND($B315=\"Residential\",$B315<>J$8),AND($D315=\"New Wind\",$G315<2014),AND($D315=\"Existing Wind\",$G315>2013)),0,1))))","v":0},{"$f":"IFERROR(H315+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C315)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D315)),\"Wind\",$D315))*('Public Tool Inputs'!$O$9:$O$104=E315)*('Public Tool Inputs'!$P$9:$P$104=G315))*I315+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C315)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D315)),\"Wind\",$D315))*('Public Tool Inputs'!$O$9:$O$104=E315)*('Public Tool Inputs'!$P$9:$P$104=G315))*J315,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F316)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C316)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D316)),\"Wind\",$D316))*('Summary Calcs'!$E$15:$E$266=$E316)*('Summary Calcs'!$F$15:$F$266=$G316)*(IF(OR(AND($B316=\"Non-Residential\",H$8=\"Residential\"),AND($B316=\"Residential\",$B316<>H$8),AND($D316=\"New Wind\",$G316<2014),AND($D316=\"Existing Wind\",$G316>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F316)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C316)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D316)),\"Wind\",$D316))*('Summary Calcs'!$E$15:$E$266=$E316)*('Summary Calcs'!$F$15:$F$266=$G316)*(IF(OR(AND($B316=\"Non-Residential\",I$8=\"Residential\"),AND($B316=\"Residential\",$B316<>I$8),AND($D316=\"New Wind\",$G316<2014),AND($D316=\"Existing Wind\",$G316>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F316)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C316)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D316)),\"Wind\",$D316))*('Summary Calcs'!$E$15:$E$266=$E316)*('Summary Calcs'!$F$15:$F$266=$G316)*(IF(OR(AND($B316=\"Non-Residential\",J$8=\"Residential\"),AND($B316=\"Residential\",$B316<>J$8),AND($D316=\"New Wind\",$G316<2014),AND($D316=\"Existing Wind\",$G316>2013)),0,1))))","v":0},{"$f":"IFERROR(H316+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C316)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D316)),\"Wind\",$D316))*('Public Tool Inputs'!$O$9:$O$104=E316)*('Public Tool Inputs'!$P$9:$P$104=G316))*I316+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C316)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D316)),\"Wind\",$D316))*('Public Tool Inputs'!$O$9:$O$104=E316)*('Public Tool Inputs'!$P$9:$P$104=G316))*J316,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F317)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C317)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D317)),\"Wind\",$D317))*('Summary Calcs'!$E$15:$E$266=$E317)*('Summary Calcs'!$F$15:$F$266=$G317)*(IF(OR(AND($B317=\"Non-Residential\",H$8=\"Residential\"),AND($B317=\"Residential\",$B317<>H$8),AND($D317=\"New Wind\",$G317<2014),AND($D317=\"Existing Wind\",$G317>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F317)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C317)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D317)),\"Wind\",$D317))*('Summary Calcs'!$E$15:$E$266=$E317)*('Summary Calcs'!$F$15:$F$266=$G317)*(IF(OR(AND($B317=\"Non-Residential\",I$8=\"Residential\"),AND($B317=\"Residential\",$B317<>I$8),AND($D317=\"New Wind\",$G317<2014),AND($D317=\"Existing Wind\",$G317>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F317)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C317)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D317)),\"Wind\",$D317))*('Summary Calcs'!$E$15:$E$266=$E317)*('Summary Calcs'!$F$15:$F$266=$G317)*(IF(OR(AND($B317=\"Non-Residential\",J$8=\"Residential\"),AND($B317=\"Residential\",$B317<>J$8),AND($D317=\"New Wind\",$G317<2014),AND($D317=\"Existing Wind\",$G317>2013)),0,1))))","v":0},{"$f":"IFERROR(H317+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C317)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D317)),\"Wind\",$D317))*('Public Tool Inputs'!$O$9:$O$104=E317)*('Public Tool Inputs'!$P$9:$P$104=G317))*I317+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C317)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D317)),\"Wind\",$D317))*('Public Tool Inputs'!$O$9:$O$104=E317)*('Public Tool Inputs'!$P$9:$P$104=G317))*J317,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F318)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C318)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D318)),\"Wind\",$D318))*('Summary Calcs'!$E$15:$E$266=$E318)*('Summary Calcs'!$F$15:$F$266=$G318)*(IF(OR(AND($B318=\"Non-Residential\",H$8=\"Residential\"),AND($B318=\"Residential\",$B318<>H$8),AND($D318=\"New Wind\",$G318<2014),AND($D318=\"Existing Wind\",$G318>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F318)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C318)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D318)),\"Wind\",$D318))*('Summary Calcs'!$E$15:$E$266=$E318)*('Summary Calcs'!$F$15:$F$266=$G318)*(IF(OR(AND($B318=\"Non-Residential\",I$8=\"Residential\"),AND($B318=\"Residential\",$B318<>I$8),AND($D318=\"New Wind\",$G318<2014),AND($D318=\"Existing Wind\",$G318>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F318)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C318)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D318)),\"Wind\",$D318))*('Summary Calcs'!$E$15:$E$266=$E318)*('Summary Calcs'!$F$15:$F$266=$G318)*(IF(OR(AND($B318=\"Non-Residential\",J$8=\"Residential\"),AND($B318=\"Residential\",$B318<>J$8),AND($D318=\"New Wind\",$G318<2014),AND($D318=\"Existing Wind\",$G318>2013)),0,1))))","v":0},{"$f":"IFERROR(H318+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C318)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D318)),\"Wind\",$D318))*('Public Tool Inputs'!$O$9:$O$104=E318)*('Public Tool Inputs'!$P$9:$P$104=G318))*I318+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C318)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D318)),\"Wind\",$D318))*('Public Tool Inputs'!$O$9:$O$104=E318)*('Public Tool Inputs'!$P$9:$P$104=G318))*J318,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F319)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C319)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D319)),\"Wind\",$D319))*('Summary Calcs'!$E$15:$E$266=$E319)*('Summary Calcs'!$F$15:$F$266=$G319)*(IF(OR(AND($B319=\"Non-Residential\",H$8=\"Residential\"),AND($B319=\"Residential\",$B319<>H$8),AND($D319=\"New Wind\",$G319<2014),AND($D319=\"Existing Wind\",$G319>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F319)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C319)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D319)),\"Wind\",$D319))*('Summary Calcs'!$E$15:$E$266=$E319)*('Summary Calcs'!$F$15:$F$266=$G319)*(IF(OR(AND($B319=\"Non-Residential\",I$8=\"Residential\"),AND($B319=\"Residential\",$B319<>I$8),AND($D319=\"New Wind\",$G319<2014),AND($D319=\"Existing Wind\",$G319>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F319)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C319)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D319)),\"Wind\",$D319))*('Summary Calcs'!$E$15:$E$266=$E319)*('Summary Calcs'!$F$15:$F$266=$G319)*(IF(OR(AND($B319=\"Non-Residential\",J$8=\"Residential\"),AND($B319=\"Residential\",$B319<>J$8),AND($D319=\"New Wind\",$G319<2014),AND($D319=\"Existing Wind\",$G319>2013)),0,1))))","v":0},{"$f":"IFERROR(H319+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C319)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D319)),\"Wind\",$D319))*('Public Tool Inputs'!$O$9:$O$104=E319)*('Public Tool Inputs'!$P$9:$P$104=G319))*I319+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C319)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D319)),\"Wind\",$D319))*('Public Tool Inputs'!$O$9:$O$104=E319)*('Public Tool Inputs'!$P$9:$P$104=G319))*J319,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F320)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C320)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D320)),\"Wind\",$D320))*('Summary Calcs'!$E$15:$E$266=$E320)*('Summary Calcs'!$F$15:$F$266=$G320)*(IF(OR(AND($B320=\"Non-Residential\",H$8=\"Residential\"),AND($B320=\"Residential\",$B320<>H$8),AND($D320=\"New Wind\",$G320<2014),AND($D320=\"Existing Wind\",$G320>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F320)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C320)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D320)),\"Wind\",$D320))*('Summary Calcs'!$E$15:$E$266=$E320)*('Summary Calcs'!$F$15:$F$266=$G320)*(IF(OR(AND($B320=\"Non-Residential\",I$8=\"Residential\"),AND($B320=\"Residential\",$B320<>I$8),AND($D320=\"New Wind\",$G320<2014),AND($D320=\"Existing Wind\",$G320>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F320)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C320)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D320)),\"Wind\",$D320))*('Summary Calcs'!$E$15:$E$266=$E320)*('Summary Calcs'!$F$15:$F$266=$G320)*(IF(OR(AND($B320=\"Non-Residential\",J$8=\"Residential\"),AND($B320=\"Residential\",$B320<>J$8),AND($D320=\"New Wind\",$G320<2014),AND($D320=\"Existing Wind\",$G320>2013)),0,1))))","v":0},{"$f":"IFERROR(H320+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C320)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D320)),\"Wind\",$D320))*('Public Tool Inputs'!$O$9:$O$104=E320)*('Public Tool Inputs'!$P$9:$P$104=G320))*I320+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C320)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D320)),\"Wind\",$D320))*('Public Tool Inputs'!$O$9:$O$104=E320)*('Public Tool Inputs'!$P$9:$P$104=G320))*J320,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE North","PV","Unincentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F321)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C321)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D321)),\"Wind\",$D321))*('Summary Calcs'!$E$15:$E$266=$E321)*('Summary Calcs'!$F$15:$F$266=$G321)*(IF(OR(AND($B321=\"Non-Residential\",H$8=\"Residential\"),AND($B321=\"Residential\",$B321<>H$8),AND($D321=\"New Wind\",$G321<2014),AND($D321=\"Existing Wind\",$G321>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F321)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C321)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D321)),\"Wind\",$D321))*('Summary Calcs'!$E$15:$E$266=$E321)*('Summary Calcs'!$F$15:$F$266=$G321)*(IF(OR(AND($B321=\"Non-Residential\",I$8=\"Residential\"),AND($B321=\"Residential\",$B321<>I$8),AND($D321=\"New Wind\",$G321<2014),AND($D321=\"Existing Wind\",$G321>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F321)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C321)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D321)),\"Wind\",$D321))*('Summary Calcs'!$E$15:$E$266=$E321)*('Summary Calcs'!$F$15:$F$266=$G321)*(IF(OR(AND($B321=\"Non-Residential\",J$8=\"Residential\"),AND($B321=\"Residential\",$B321<>J$8),AND($D321=\"New Wind\",$G321<2014),AND($D321=\"Existing Wind\",$G321>2013)),0,1))))","v":0},{"$f":"IFERROR(H321+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C321)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D321)),\"Wind\",$D321))*('Public Tool Inputs'!$O$9:$O$104=E321)*('Public Tool Inputs'!$P$9:$P$104=G321))*I321+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C321)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D321)),\"Wind\",$D321))*('Public Tool Inputs'!$O$9:$O$104=E321)*('Public Tool Inputs'!$P$9:$P$104=G321))*J321,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2004,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2004]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F322)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C322)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D322)),\"Wind\",$D322))*('Summary Calcs'!$E$15:$E$266=$E322)*('Summary Calcs'!$F$15:$F$266=$G322)*(IF(OR(AND($B322=\"Non-Residential\",H$8=\"Residential\"),AND($B322=\"Residential\",$B322<>H$8),AND($D322=\"New Wind\",$G322<2014),AND($D322=\"Existing Wind\",$G322>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F322)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C322)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D322)),\"Wind\",$D322))*('Summary Calcs'!$E$15:$E$266=$E322)*('Summary Calcs'!$F$15:$F$266=$G322)*(IF(OR(AND($B322=\"Non-Residential\",I$8=\"Residential\"),AND($B322=\"Residential\",$B322<>I$8),AND($D322=\"New Wind\",$G322<2014),AND($D322=\"Existing Wind\",$G322>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F322)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C322)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D322)),\"Wind\",$D322))*('Summary Calcs'!$E$15:$E$266=$E322)*('Summary Calcs'!$F$15:$F$266=$G322)*(IF(OR(AND($B322=\"Non-Residential\",J$8=\"Residential\"),AND($B322=\"Residential\",$B322<>J$8),AND($D322=\"New Wind\",$G322<2014),AND($D322=\"Existing Wind\",$G322>2013)),0,1))))","v":0},{"$f":"IFERROR(H322+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C322)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D322)),\"Wind\",$D322))*('Public Tool Inputs'!$O$9:$O$104=E322)*('Public Tool Inputs'!$P$9:$P$104=G322))*I322+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C322)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D322)),\"Wind\",$D322))*('Public Tool Inputs'!$O$9:$O$104=E322)*('Public Tool Inputs'!$P$9:$P$104=G322))*J322,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2005,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2005]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F323)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C323)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D323)),\"Wind\",$D323))*('Summary Calcs'!$E$15:$E$266=$E323)*('Summary Calcs'!$F$15:$F$266=$G323)*(IF(OR(AND($B323=\"Non-Residential\",H$8=\"Residential\"),AND($B323=\"Residential\",$B323<>H$8),AND($D323=\"New Wind\",$G323<2014),AND($D323=\"Existing Wind\",$G323>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F323)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C323)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D323)),\"Wind\",$D323))*('Summary Calcs'!$E$15:$E$266=$E323)*('Summary Calcs'!$F$15:$F$266=$G323)*(IF(OR(AND($B323=\"Non-Residential\",I$8=\"Residential\"),AND($B323=\"Residential\",$B323<>I$8),AND($D323=\"New Wind\",$G323<2014),AND($D323=\"Existing Wind\",$G323>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F323)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C323)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D323)),\"Wind\",$D323))*('Summary Calcs'!$E$15:$E$266=$E323)*('Summary Calcs'!$F$15:$F$266=$G323)*(IF(OR(AND($B323=\"Non-Residential\",J$8=\"Residential\"),AND($B323=\"Residential\",$B323<>J$8),AND($D323=\"New Wind\",$G323<2014),AND($D323=\"Existing Wind\",$G323>2013)),0,1))))","v":0},{"$f":"IFERROR(H323+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C323)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D323)),\"Wind\",$D323))*('Public Tool Inputs'!$O$9:$O$104=E323)*('Public Tool Inputs'!$P$9:$P$104=G323))*I323+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C323)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D323)),\"Wind\",$D323))*('Public Tool Inputs'!$O$9:$O$104=E323)*('Public Tool Inputs'!$P$9:$P$104=G323))*J323,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2006,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2006]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F324)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C324)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D324)),\"Wind\",$D324))*('Summary Calcs'!$E$15:$E$266=$E324)*('Summary Calcs'!$F$15:$F$266=$G324)*(IF(OR(AND($B324=\"Non-Residential\",H$8=\"Residential\"),AND($B324=\"Residential\",$B324<>H$8),AND($D324=\"New Wind\",$G324<2014),AND($D324=\"Existing Wind\",$G324>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F324)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C324)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D324)),\"Wind\",$D324))*('Summary Calcs'!$E$15:$E$266=$E324)*('Summary Calcs'!$F$15:$F$266=$G324)*(IF(OR(AND($B324=\"Non-Residential\",I$8=\"Residential\"),AND($B324=\"Residential\",$B324<>I$8),AND($D324=\"New Wind\",$G324<2014),AND($D324=\"Existing Wind\",$G324>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F324)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C324)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D324)),\"Wind\",$D324))*('Summary Calcs'!$E$15:$E$266=$E324)*('Summary Calcs'!$F$15:$F$266=$G324)*(IF(OR(AND($B324=\"Non-Residential\",J$8=\"Residential\"),AND($B324=\"Residential\",$B324<>J$8),AND($D324=\"New Wind\",$G324<2014),AND($D324=\"Existing Wind\",$G324>2013)),0,1))))","v":0},{"$f":"IFERROR(H324+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C324)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D324)),\"Wind\",$D324))*('Public Tool Inputs'!$O$9:$O$104=E324)*('Public Tool Inputs'!$P$9:$P$104=G324))*I324+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C324)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D324)),\"Wind\",$D324))*('Public Tool Inputs'!$O$9:$O$104=E324)*('Public Tool Inputs'!$P$9:$P$104=G324))*J324,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2007,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2007]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F325)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C325)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D325)),\"Wind\",$D325))*('Summary Calcs'!$E$15:$E$266=$E325)*('Summary Calcs'!$F$15:$F$266=$G325)*(IF(OR(AND($B325=\"Non-Residential\",H$8=\"Residential\"),AND($B325=\"Residential\",$B325<>H$8),AND($D325=\"New Wind\",$G325<2014),AND($D325=\"Existing Wind\",$G325>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F325)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C325)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D325)),\"Wind\",$D325))*('Summary Calcs'!$E$15:$E$266=$E325)*('Summary Calcs'!$F$15:$F$266=$G325)*(IF(OR(AND($B325=\"Non-Residential\",I$8=\"Residential\"),AND($B325=\"Residential\",$B325<>I$8),AND($D325=\"New Wind\",$G325<2014),AND($D325=\"Existing Wind\",$G325>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F325)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C325)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D325)),\"Wind\",$D325))*('Summary Calcs'!$E$15:$E$266=$E325)*('Summary Calcs'!$F$15:$F$266=$G325)*(IF(OR(AND($B325=\"Non-Residential\",J$8=\"Residential\"),AND($B325=\"Residential\",$B325<>J$8),AND($D325=\"New Wind\",$G325<2014),AND($D325=\"Existing Wind\",$G325>2013)),0,1))))","v":0},{"$f":"IFERROR(H325+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C325)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D325)),\"Wind\",$D325))*('Public Tool Inputs'!$O$9:$O$104=E325)*('Public Tool Inputs'!$P$9:$P$104=G325))*I325+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C325)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D325)),\"Wind\",$D325))*('Public Tool Inputs'!$O$9:$O$104=E325)*('Public Tool Inputs'!$P$9:$P$104=G325))*J325,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2008,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2008]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F326)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C326)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D326)),\"Wind\",$D326))*('Summary Calcs'!$E$15:$E$266=$E326)*('Summary Calcs'!$F$15:$F$266=$G326)*(IF(OR(AND($B326=\"Non-Residential\",H$8=\"Residential\"),AND($B326=\"Residential\",$B326<>H$8),AND($D326=\"New Wind\",$G326<2014),AND($D326=\"Existing Wind\",$G326>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F326)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C326)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D326)),\"Wind\",$D326))*('Summary Calcs'!$E$15:$E$266=$E326)*('Summary Calcs'!$F$15:$F$266=$G326)*(IF(OR(AND($B326=\"Non-Residential\",I$8=\"Residential\"),AND($B326=\"Residential\",$B326<>I$8),AND($D326=\"New Wind\",$G326<2014),AND($D326=\"Existing Wind\",$G326>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F326)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C326)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D326)),\"Wind\",$D326))*('Summary Calcs'!$E$15:$E$266=$E326)*('Summary Calcs'!$F$15:$F$266=$G326)*(IF(OR(AND($B326=\"Non-Residential\",J$8=\"Residential\"),AND($B326=\"Residential\",$B326<>J$8),AND($D326=\"New Wind\",$G326<2014),AND($D326=\"Existing Wind\",$G326>2013)),0,1))))","v":0},{"$f":"IFERROR(H326+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C326)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D326)),\"Wind\",$D326))*('Public Tool Inputs'!$O$9:$O$104=E326)*('Public Tool Inputs'!$P$9:$P$104=G326))*I326+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C326)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D326)),\"Wind\",$D326))*('Public Tool Inputs'!$O$9:$O$104=E326)*('Public Tool Inputs'!$P$9:$P$104=G326))*J326,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2009,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2009]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F327)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C327)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D327)),\"Wind\",$D327))*('Summary Calcs'!$E$15:$E$266=$E327)*('Summary Calcs'!$F$15:$F$266=$G327)*(IF(OR(AND($B327=\"Non-Residential\",H$8=\"Residential\"),AND($B327=\"Residential\",$B327<>H$8),AND($D327=\"New Wind\",$G327<2014),AND($D327=\"Existing Wind\",$G327>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F327)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C327)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D327)),\"Wind\",$D327))*('Summary Calcs'!$E$15:$E$266=$E327)*('Summary Calcs'!$F$15:$F$266=$G327)*(IF(OR(AND($B327=\"Non-Residential\",I$8=\"Residential\"),AND($B327=\"Residential\",$B327<>I$8),AND($D327=\"New Wind\",$G327<2014),AND($D327=\"Existing Wind\",$G327>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F327)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C327)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D327)),\"Wind\",$D327))*('Summary Calcs'!$E$15:$E$266=$E327)*('Summary Calcs'!$F$15:$F$266=$G327)*(IF(OR(AND($B327=\"Non-Residential\",J$8=\"Residential\"),AND($B327=\"Residential\",$B327<>J$8),AND($D327=\"New Wind\",$G327<2014),AND($D327=\"Existing Wind\",$G327>2013)),0,1))))","v":0},{"$f":"IFERROR(H327+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C327)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D327)),\"Wind\",$D327))*('Public Tool Inputs'!$O$9:$O$104=E327)*('Public Tool Inputs'!$P$9:$P$104=G327))*I327+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C327)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D327)),\"Wind\",$D327))*('Public Tool Inputs'!$O$9:$O$104=E327)*('Public Tool Inputs'!$P$9:$P$104=G327))*J327,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2010,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2010]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F328)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C328)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D328)),\"Wind\",$D328))*('Summary Calcs'!$E$15:$E$266=$E328)*('Summary Calcs'!$F$15:$F$266=$G328)*(IF(OR(AND($B328=\"Non-Residential\",H$8=\"Residential\"),AND($B328=\"Residential\",$B328<>H$8),AND($D328=\"New Wind\",$G328<2014),AND($D328=\"Existing Wind\",$G328>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F328)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C328)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D328)),\"Wind\",$D328))*('Summary Calcs'!$E$15:$E$266=$E328)*('Summary Calcs'!$F$15:$F$266=$G328)*(IF(OR(AND($B328=\"Non-Residential\",I$8=\"Residential\"),AND($B328=\"Residential\",$B328<>I$8),AND($D328=\"New Wind\",$G328<2014),AND($D328=\"Existing Wind\",$G328>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F328)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C328)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D328)),\"Wind\",$D328))*('Summary Calcs'!$E$15:$E$266=$E328)*('Summary Calcs'!$F$15:$F$266=$G328)*(IF(OR(AND($B328=\"Non-Residential\",J$8=\"Residential\"),AND($B328=\"Residential\",$B328<>J$8),AND($D328=\"New Wind\",$G328<2014),AND($D328=\"Existing Wind\",$G328>2013)),0,1))))","v":0},{"$f":"IFERROR(H328+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C328)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D328)),\"Wind\",$D328))*('Public Tool Inputs'!$O$9:$O$104=E328)*('Public Tool Inputs'!$P$9:$P$104=G328))*I328+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C328)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D328)),\"Wind\",$D328))*('Public Tool Inputs'!$O$9:$O$104=E328)*('Public Tool Inputs'!$P$9:$P$104=G328))*J328,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2011,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2011]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F329)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C329)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D329)),\"Wind\",$D329))*('Summary Calcs'!$E$15:$E$266=$E329)*('Summary Calcs'!$F$15:$F$266=$G329)*(IF(OR(AND($B329=\"Non-Residential\",H$8=\"Residential\"),AND($B329=\"Residential\",$B329<>H$8),AND($D329=\"New Wind\",$G329<2014),AND($D329=\"Existing Wind\",$G329>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F329)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C329)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D329)),\"Wind\",$D329))*('Summary Calcs'!$E$15:$E$266=$E329)*('Summary Calcs'!$F$15:$F$266=$G329)*(IF(OR(AND($B329=\"Non-Residential\",I$8=\"Residential\"),AND($B329=\"Residential\",$B329<>I$8),AND($D329=\"New Wind\",$G329<2014),AND($D329=\"Existing Wind\",$G329>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F329)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C329)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D329)),\"Wind\",$D329))*('Summary Calcs'!$E$15:$E$266=$E329)*('Summary Calcs'!$F$15:$F$266=$G329)*(IF(OR(AND($B329=\"Non-Residential\",J$8=\"Residential\"),AND($B329=\"Residential\",$B329<>J$8),AND($D329=\"New Wind\",$G329<2014),AND($D329=\"Existing Wind\",$G329>2013)),0,1))))","v":0},{"$f":"IFERROR(H329+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C329)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D329)),\"Wind\",$D329))*('Public Tool Inputs'!$O$9:$O$104=E329)*('Public Tool Inputs'!$P$9:$P$104=G329))*I329+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C329)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D329)),\"Wind\",$D329))*('Public Tool Inputs'!$O$9:$O$104=E329)*('Public Tool Inputs'!$P$9:$P$104=G329))*J329,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2012,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2012]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F330)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C330)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D330)),\"Wind\",$D330))*('Summary Calcs'!$E$15:$E$266=$E330)*('Summary Calcs'!$F$15:$F$266=$G330)*(IF(OR(AND($B330=\"Non-Residential\",H$8=\"Residential\"),AND($B330=\"Residential\",$B330<>H$8),AND($D330=\"New Wind\",$G330<2014),AND($D330=\"Existing Wind\",$G330>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F330)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C330)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D330)),\"Wind\",$D330))*('Summary Calcs'!$E$15:$E$266=$E330)*('Summary Calcs'!$F$15:$F$266=$G330)*(IF(OR(AND($B330=\"Non-Residential\",I$8=\"Residential\"),AND($B330=\"Residential\",$B330<>I$8),AND($D330=\"New Wind\",$G330<2014),AND($D330=\"Existing Wind\",$G330>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F330)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C330)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D330)),\"Wind\",$D330))*('Summary Calcs'!$E$15:$E$266=$E330)*('Summary Calcs'!$F$15:$F$266=$G330)*(IF(OR(AND($B330=\"Non-Residential\",J$8=\"Residential\"),AND($B330=\"Residential\",$B330<>J$8),AND($D330=\"New Wind\",$G330<2014),AND($D330=\"Existing Wind\",$G330>2013)),0,1))))","v":0},{"$f":"IFERROR(H330+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C330)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D330)),\"Wind\",$D330))*('Public Tool Inputs'!$O$9:$O$104=E330)*('Public Tool Inputs'!$P$9:$P$104=G330))*I330+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C330)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D330)),\"Wind\",$D330))*('Public Tool Inputs'!$O$9:$O$104=E330)*('Public Tool Inputs'!$P$9:$P$104=G330))*J330,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2013,null,{"$f":"T330","v":"Non-Residential"},{"$f":"U330","v":"NVE South"},{"$f":"IF(V330=\"Old Wind\",\"Existing Wind\",V330)","v":"New Wind"},{"$f":"IF(W330=\"Unincentivized\",\"Non-Incentivized\",W330)","v":"Incentivized"},{"$f":"X330","v":"CapEx"},{"$f":"Y330","v":2013},null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2013]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F331)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C331)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D331)),\"Wind\",$D331))*('Summary Calcs'!$E$15:$E$266=$E331)*('Summary Calcs'!$F$15:$F$266=$G331)*(IF(OR(AND($B331=\"Non-Residential\",H$8=\"Residential\"),AND($B331=\"Residential\",$B331<>H$8),AND($D331=\"New Wind\",$G331<2014),AND($D331=\"Existing Wind\",$G331>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F331)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C331)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D331)),\"Wind\",$D331))*('Summary Calcs'!$E$15:$E$266=$E331)*('Summary Calcs'!$F$15:$F$266=$G331)*(IF(OR(AND($B331=\"Non-Residential\",I$8=\"Residential\"),AND($B331=\"Residential\",$B331<>I$8),AND($D331=\"New Wind\",$G331<2014),AND($D331=\"Existing Wind\",$G331>2013)),0,1))))","v":432.35674627001453},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F331)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C331)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D331)),\"Wind\",$D331))*('Summary Calcs'!$E$15:$E$266=$E331)*('Summary Calcs'!$F$15:$F$266=$G331)*(IF(OR(AND($B331=\"Non-Residential\",J$8=\"Residential\"),AND($B331=\"Residential\",$B331<>J$8),AND($D331=\"New Wind\",$G331<2014),AND($D331=\"Existing Wind\",$G331>2013)),0,1))))","v":433.52887750709152},{"$f":"IFERROR(H331+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C331)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D331)),\"Wind\",$D331))*('Public Tool Inputs'!$O$9:$O$104=E331)*('Public Tool Inputs'!$P$9:$P$104=G331))*I331+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C331)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D331)),\"Wind\",$D331))*('Public Tool Inputs'!$O$9:$O$104=E331)*('Public Tool Inputs'!$P$9:$P$104=G331))*J331,0)","v":432.94281188855302},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2014,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2014]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F332)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C332)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D332)),\"Wind\",$D332))*('Summary Calcs'!$E$15:$E$266=$E332)*('Summary Calcs'!$F$15:$F$266=$G332)*(IF(OR(AND($B332=\"Non-Residential\",H$8=\"Residential\"),AND($B332=\"Residential\",$B332<>H$8),AND($D332=\"New Wind\",$G332<2014),AND($D332=\"Existing Wind\",$G332>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F332)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C332)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D332)),\"Wind\",$D332))*('Summary Calcs'!$E$15:$E$266=$E332)*('Summary Calcs'!$F$15:$F$266=$G332)*(IF(OR(AND($B332=\"Non-Residential\",I$8=\"Residential\"),AND($B332=\"Residential\",$B332<>I$8),AND($D332=\"New Wind\",$G332<2014),AND($D332=\"Existing Wind\",$G332>2013)),0,1))))","v":441.09142965759628},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F332)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C332)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D332)),\"Wind\",$D332))*('Summary Calcs'!$E$15:$E$266=$E332)*('Summary Calcs'!$F$15:$F$266=$G332)*(IF(OR(AND($B332=\"Non-Residential\",J$8=\"Residential\"),AND($B332=\"Residential\",$B332<>J$8),AND($D332=\"New Wind\",$G332<2014),AND($D332=\"Existing Wind\",$G332>2013)),0,1))))","v":442.26957266654153},{"$f":"IFERROR(H332+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C332)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D332)),\"Wind\",$D332))*('Public Tool Inputs'!$O$9:$O$104=E332)*('Public Tool Inputs'!$P$9:$P$104=G332))*I332+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C332)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D332)),\"Wind\",$D332))*('Public Tool Inputs'!$O$9:$O$104=E332)*('Public Tool Inputs'!$P$9:$P$104=G332))*J332,0)","v":441.68050116206894},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2015,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2015]
[null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F333)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C333)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D333)),\"Wind\",$D333))*('Summary Calcs'!$E$15:$E$266=$E333)*('Summary Calcs'!$F$15:$F$266=$G333)*(IF(OR(AND($B333=\"Non-Residential\",H$8=\"Residential\"),AND($B333=\"Residential\",$B333<>H$8),AND($D333=\"New Wind\",$G333<2014),AND($D333=\"Existing Wind\",$G333>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F333)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C333)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D333)),\"Wind\",$D333))*('Summary Calcs'!$E$15:$E$266=$E333)*('Summary Calcs'!$F$15:$F$266=$G333)*(IF(OR(AND($B333=\"Non-Residential\",I$8=\"Residential\"),AND($B333=\"Residential\",$B333<>I$8),AND($D333=\"New Wind\",$G333<2014),AND($D333=\"Existing Wind\",$G333>2013)),0,1))))","v":441.09142965759628},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F333)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C333)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D333)),\"Wind\",$D333))*('Summary Calcs'!$E$15:$E$266=$E333)*('Summary Calcs'!$F$15:$F$266=$G333)*(IF(OR(AND($B333=\"Non-Residential\",J$8=\"Residential\"),AND($B333=\"Residential\",$B333<>J$8),AND($D333=\"New Wind\",$G333<2014),AND($D333=\"Existing Wind\",$G333>2013)),0,1))))","v":442.26957266654153},{"$f":"IFERROR(H333+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C333)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D333)),\"Wind\",$D333))*('Public Tool Inputs'!$O$9:$O$104=E333)*('Public Tool Inputs'!$P$9:$P$104=G333))*I333+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C333)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D333)),\"Wind\",$D333))*('Public Tool Inputs'!$O$9:$O$104=E333)*('Public Tool Inputs'!$P$9:$P$104=G333))*J333,0)","v":441.68050116206894},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2016,null,"Non-Residential","NVE South","New Wind","Incentivized","CapEx",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2016]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F334)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C334)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D334)),\"Wind\",$D334))*('Summary Calcs'!$E$15:$E$266=$E334)*('Summary Calcs'!$F$15:$F$266=$G334)*(IF(OR(AND($B334=\"Non-Residential\",H$8=\"Residential\"),AND($B334=\"Residential\",$B334<>H$8),AND($D334=\"New Wind\",$G334<2014),AND($D334=\"Existing Wind\",$G334>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F334)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C334)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D334)),\"Wind\",$D334))*('Summary Calcs'!$E$15:$E$266=$E334)*('Summary Calcs'!$F$15:$F$266=$G334)*(IF(OR(AND($B334=\"Non-Residential\",I$8=\"Residential\"),AND($B334=\"Residential\",$B334<>I$8),AND($D334=\"New Wind\",$G334<2014),AND($D334=\"Existing Wind\",$G334>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F334)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C334)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D334)),\"Wind\",$D334))*('Summary Calcs'!$E$15:$E$266=$E334)*('Summary Calcs'!$F$15:$F$266=$G334)*(IF(OR(AND($B334=\"Non-Residential\",J$8=\"Residential\"),AND($B334=\"Residential\",$B334<>J$8),AND($D334=\"New Wind\",$G334<2014),AND($D334=\"Existing Wind\",$G334>2013)),0,1))))","v":0},{"$f":"IFERROR(H334+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C334)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D334)),\"Wind\",$D334))*('Public Tool Inputs'!$O$9:$O$104=E334)*('Public Tool Inputs'!$P$9:$P$104=G334))*I334+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C334)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D334)),\"Wind\",$D334))*('Public Tool Inputs'!$O$9:$O$104=E334)*('Public Tool Inputs'!$P$9:$P$104=G334))*J334,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F335)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C335)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D335)),\"Wind\",$D335))*('Summary Calcs'!$E$15:$E$266=$E335)*('Summary Calcs'!$F$15:$F$266=$G335)*(IF(OR(AND($B335=\"Non-Residential\",H$8=\"Residential\"),AND($B335=\"Residential\",$B335<>H$8),AND($D335=\"New Wind\",$G335<2014),AND($D335=\"Existing Wind\",$G335>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F335)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C335)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D335)),\"Wind\",$D335))*('Summary Calcs'!$E$15:$E$266=$E335)*('Summary Calcs'!$F$15:$F$266=$G335)*(IF(OR(AND($B335=\"Non-Residential\",I$8=\"Residential\"),AND($B335=\"Residential\",$B335<>I$8),AND($D335=\"New Wind\",$G335<2014),AND($D335=\"Existing Wind\",$G335>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F335)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C335)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D335)),\"Wind\",$D335))*('Summary Calcs'!$E$15:$E$266=$E335)*('Summary Calcs'!$F$15:$F$266=$G335)*(IF(OR(AND($B335=\"Non-Residential\",J$8=\"Residential\"),AND($B335=\"Residential\",$B335<>J$8),AND($D335=\"New Wind\",$G335<2014),AND($D335=\"Existing Wind\",$G335>2013)),0,1))))","v":0},{"$f":"IFERROR(H335+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C335)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D335)),\"Wind\",$D335))*('Public Tool Inputs'!$O$9:$O$104=E335)*('Public Tool Inputs'!$P$9:$P$104=G335))*I335+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C335)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D335)),\"Wind\",$D335))*('Public Tool Inputs'!$O$9:$O$104=E335)*('Public Tool Inputs'!$P$9:$P$104=G335))*J335,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F336)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C336)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D336)),\"Wind\",$D336))*('Summary Calcs'!$E$15:$E$266=$E336)*('Summary Calcs'!$F$15:$F$266=$G336)*(IF(OR(AND($B336=\"Non-Residential\",H$8=\"Residential\"),AND($B336=\"Residential\",$B336<>H$8),AND($D336=\"New Wind\",$G336<2014),AND($D336=\"Existing Wind\",$G336>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F336)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C336)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D336)),\"Wind\",$D336))*('Summary Calcs'!$E$15:$E$266=$E336)*('Summary Calcs'!$F$15:$F$266=$G336)*(IF(OR(AND($B336=\"Non-Residential\",I$8=\"Residential\"),AND($B336=\"Residential\",$B336<>I$8),AND($D336=\"New Wind\",$G336<2014),AND($D336=\"Existing Wind\",$G336>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F336)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C336)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D336)),\"Wind\",$D336))*('Summary Calcs'!$E$15:$E$266=$E336)*('Summary Calcs'!$F$15:$F$266=$G336)*(IF(OR(AND($B336=\"Non-Residential\",J$8=\"Residential\"),AND($B336=\"Residential\",$B336<>J$8),AND($D336=\"New Wind\",$G336<2014),AND($D336=\"Existing Wind\",$G336>2013)),0,1))))","v":0},{"$f":"IFERROR(H336+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C336)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D336)),\"Wind\",$D336))*('Public Tool Inputs'!$O$9:$O$104=E336)*('Public Tool Inputs'!$P$9:$P$104=G336))*I336+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C336)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D336)),\"Wind\",$D336))*('Public Tool Inputs'!$O$9:$O$104=E336)*('Public Tool Inputs'!$P$9:$P$104=G336))*J336,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F337)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C337)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D337)),\"Wind\",$D337))*('Summary Calcs'!$E$15:$E$266=$E337)*('Summary Calcs'!$F$15:$F$266=$G337)*(IF(OR(AND($B337=\"Non-Residential\",H$8=\"Residential\"),AND($B337=\"Residential\",$B337<>H$8),AND($D337=\"New Wind\",$G337<2014),AND($D337=\"Existing Wind\",$G337>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F337)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C337)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D337)),\"Wind\",$D337))*('Summary Calcs'!$E$15:$E$266=$E337)*('Summary Calcs'!$F$15:$F$266=$G337)*(IF(OR(AND($B337=\"Non-Residential\",I$8=\"Residential\"),AND($B337=\"Residential\",$B337<>I$8),AND($D337=\"New Wind\",$G337<2014),AND($D337=\"Existing Wind\",$G337>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F337)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C337)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D337)),\"Wind\",$D337))*('Summary Calcs'!$E$15:$E$266=$E337)*('Summary Calcs'!$F$15:$F$266=$G337)*(IF(OR(AND($B337=\"Non-Residential\",J$8=\"Residential\"),AND($B337=\"Residential\",$B337<>J$8),AND($D337=\"New Wind\",$G337<2014),AND($D337=\"Existing Wind\",$G337>2013)),0,1))))","v":0},{"$f":"IFERROR(H337+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C337)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D337)),\"Wind\",$D337))*('Public Tool Inputs'!$O$9:$O$104=E337)*('Public Tool Inputs'!$P$9:$P$104=G337))*I337+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C337)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D337)),\"Wind\",$D337))*('Public Tool Inputs'!$O$9:$O$104=E337)*('Public Tool Inputs'!$P$9:$P$104=G337))*J337,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F338)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C338)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D338)),\"Wind\",$D338))*('Summary Calcs'!$E$15:$E$266=$E338)*('Summary Calcs'!$F$15:$F$266=$G338)*(IF(OR(AND($B338=\"Non-Residential\",H$8=\"Residential\"),AND($B338=\"Residential\",$B338<>H$8),AND($D338=\"New Wind\",$G338<2014),AND($D338=\"Existing Wind\",$G338>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F338)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C338)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D338)),\"Wind\",$D338))*('Summary Calcs'!$E$15:$E$266=$E338)*('Summary Calcs'!$F$15:$F$266=$G338)*(IF(OR(AND($B338=\"Non-Residential\",I$8=\"Residential\"),AND($B338=\"Residential\",$B338<>I$8),AND($D338=\"New Wind\",$G338<2014),AND($D338=\"Existing Wind\",$G338>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F338)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C338)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D338)),\"Wind\",$D338))*('Summary Calcs'!$E$15:$E$266=$E338)*('Summary Calcs'!$F$15:$F$266=$G338)*(IF(OR(AND($B338=\"Non-Residential\",J$8=\"Residential\"),AND($B338=\"Residential\",$B338<>J$8),AND($D338=\"New Wind\",$G338<2014),AND($D338=\"Existing Wind\",$G338>2013)),0,1))))","v":0},{"$f":"IFERROR(H338+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C338)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D338)),\"Wind\",$D338))*('Public Tool Inputs'!$O$9:$O$104=E338)*('Public Tool Inputs'!$P$9:$P$104=G338))*I338+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C338)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D338)),\"Wind\",$D338))*('Public Tool Inputs'!$O$9:$O$104=E338)*('Public Tool Inputs'!$P$9:$P$104=G338))*J338,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F339)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C339)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D339)),\"Wind\",$D339))*('Summary Calcs'!$E$15:$E$266=$E339)*('Summary Calcs'!$F$15:$F$266=$G339)*(IF(OR(AND($B339=\"Non-Residential\",H$8=\"Residential\"),AND($B339=\"Residential\",$B339<>H$8),AND($D339=\"New Wind\",$G339<2014),AND($D339=\"Existing Wind\",$G339>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F339)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C339)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D339)),\"Wind\",$D339))*('Summary Calcs'!$E$15:$E$266=$E339)*('Summary Calcs'!$F$15:$F$266=$G339)*(IF(OR(AND($B339=\"Non-Residential\",I$8=\"Residential\"),AND($B339=\"Residential\",$B339<>I$8),AND($D339=\"New Wind\",$G339<2014),AND($D339=\"Existing Wind\",$G339>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F339)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C339)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D339)),\"Wind\",$D339))*('Summary Calcs'!$E$15:$E$266=$E339)*('Summary Calcs'!$F$15:$F$266=$G339)*(IF(OR(AND($B339=\"Non-Residential\",J$8=\"Residential\"),AND($B339=\"Residential\",$B339<>J$8),AND($D339=\"New Wind\",$G339<2014),AND($D339=\"Existing Wind\",$G339>2013)),0,1))))","v":0},{"$f":"IFERROR(H339+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C339)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D339)),\"Wind\",$D339))*('Public Tool Inputs'!$O$9:$O$104=E339)*('Public Tool Inputs'!$P$9:$P$104=G339))*I339+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C339)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D339)),\"Wind\",$D339))*('Public Tool Inputs'!$O$9:$O$104=E339)*('Public Tool Inputs'!$P$9:$P$104=G339))*J339,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F340)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C340)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D340)),\"Wind\",$D340))*('Summary Calcs'!$E$15:$E$266=$E340)*('Summary Calcs'!$F$15:$F$266=$G340)*(IF(OR(AND($B340=\"Non-Residential\",H$8=\"Residential\"),AND($B340=\"Residential\",$B340<>H$8),AND($D340=\"New Wind\",$G340<2014),AND($D340=\"Existing Wind\",$G340>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F340)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C340)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D340)),\"Wind\",$D340))*('Summary Calcs'!$E$15:$E$266=$E340)*('Summary Calcs'!$F$15:$F$266=$G340)*(IF(OR(AND($B340=\"Non-Residential\",I$8=\"Residential\"),AND($B340=\"Residential\",$B340<>I$8),AND($D340=\"New Wind\",$G340<2014),AND($D340=\"Existing Wind\",$G340>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F340)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C340)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D340)),\"Wind\",$D340))*('Summary Calcs'!$E$15:$E$266=$E340)*('Summary Calcs'!$F$15:$F$266=$G340)*(IF(OR(AND($B340=\"Non-Residential\",J$8=\"Residential\"),AND($B340=\"Residential\",$B340<>J$8),AND($D340=\"New Wind\",$G340<2014),AND($D340=\"Existing Wind\",$G340>2013)),0,1))))","v":0},{"$f":"IFERROR(H340+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C340)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D340)),\"Wind\",$D340))*('Public Tool Inputs'!$O$9:$O$104=E340)*('Public Tool Inputs'!$P$9:$P$104=G340))*I340+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C340)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D340)),\"Wind\",$D340))*('Public Tool Inputs'!$O$9:$O$104=E340)*('Public Tool Inputs'!$P$9:$P$104=G340))*J340,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F341)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C341)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D341)),\"Wind\",$D341))*('Summary Calcs'!$E$15:$E$266=$E341)*('Summary Calcs'!$F$15:$F$266=$G341)*(IF(OR(AND($B341=\"Non-Residential\",H$8=\"Residential\"),AND($B341=\"Residential\",$B341<>H$8),AND($D341=\"New Wind\",$G341<2014),AND($D341=\"Existing Wind\",$G341>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F341)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C341)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D341)),\"Wind\",$D341))*('Summary Calcs'!$E$15:$E$266=$E341)*('Summary Calcs'!$F$15:$F$266=$G341)*(IF(OR(AND($B341=\"Non-Residential\",I$8=\"Residential\"),AND($B341=\"Residential\",$B341<>I$8),AND($D341=\"New Wind\",$G341<2014),AND($D341=\"Existing Wind\",$G341>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F341)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C341)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D341)),\"Wind\",$D341))*('Summary Calcs'!$E$15:$E$266=$E341)*('Summary Calcs'!$F$15:$F$266=$G341)*(IF(OR(AND($B341=\"Non-Residential\",J$8=\"Residential\"),AND($B341=\"Residential\",$B341<>J$8),AND($D341=\"New Wind\",$G341<2014),AND($D341=\"Existing Wind\",$G341>2013)),0,1))))","v":0},{"$f":"IFERROR(H341+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C341)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D341)),\"Wind\",$D341))*('Public Tool Inputs'!$O$9:$O$104=E341)*('Public Tool Inputs'!$P$9:$P$104=G341))*I341+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C341)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D341)),\"Wind\",$D341))*('Public Tool Inputs'!$O$9:$O$104=E341)*('Public Tool Inputs'!$P$9:$P$104=G341))*J341,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F342)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C342)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D342)),\"Wind\",$D342))*('Summary Calcs'!$E$15:$E$266=$E342)*('Summary Calcs'!$F$15:$F$266=$G342)*(IF(OR(AND($B342=\"Non-Residential\",H$8=\"Residential\"),AND($B342=\"Residential\",$B342<>H$8),AND($D342=\"New Wind\",$G342<2014),AND($D342=\"Existing Wind\",$G342>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F342)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C342)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D342)),\"Wind\",$D342))*('Summary Calcs'!$E$15:$E$266=$E342)*('Summary Calcs'!$F$15:$F$266=$G342)*(IF(OR(AND($B342=\"Non-Residential\",I$8=\"Residential\"),AND($B342=\"Residential\",$B342<>I$8),AND($D342=\"New Wind\",$G342<2014),AND($D342=\"Existing Wind\",$G342>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F342)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C342)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D342)),\"Wind\",$D342))*('Summary Calcs'!$E$15:$E$266=$E342)*('Summary Calcs'!$F$15:$F$266=$G342)*(IF(OR(AND($B342=\"Non-Residential\",J$8=\"Residential\"),AND($B342=\"Residential\",$B342<>J$8),AND($D342=\"New Wind\",$G342<2014),AND($D342=\"Existing Wind\",$G342>2013)),0,1))))","v":0},{"$f":"IFERROR(H342+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C342)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D342)),\"Wind\",$D342))*('Public Tool Inputs'!$O$9:$O$104=E342)*('Public Tool Inputs'!$P$9:$P$104=G342))*I342+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C342)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D342)),\"Wind\",$D342))*('Public Tool Inputs'!$O$9:$O$104=E342)*('Public Tool Inputs'!$P$9:$P$104=G342))*J342,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F343)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C343)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D343)),\"Wind\",$D343))*('Summary Calcs'!$E$15:$E$266=$E343)*('Summary Calcs'!$F$15:$F$266=$G343)*(IF(OR(AND($B343=\"Non-Residential\",H$8=\"Residential\"),AND($B343=\"Residential\",$B343<>H$8),AND($D343=\"New Wind\",$G343<2014),AND($D343=\"Existing Wind\",$G343>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F343)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C343)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D343)),\"Wind\",$D343))*('Summary Calcs'!$E$15:$E$266=$E343)*('Summary Calcs'!$F$15:$F$266=$G343)*(IF(OR(AND($B343=\"Non-Residential\",I$8=\"Residential\"),AND($B343=\"Residential\",$B343<>I$8),AND($D343=\"New Wind\",$G343<2014),AND($D343=\"Existing Wind\",$G343>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F343)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C343)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D343)),\"Wind\",$D343))*('Summary Calcs'!$E$15:$E$266=$E343)*('Summary Calcs'!$F$15:$F$266=$G343)*(IF(OR(AND($B343=\"Non-Residential\",J$8=\"Residential\"),AND($B343=\"Residential\",$B343<>J$8),AND($D343=\"New Wind\",$G343<2014),AND($D343=\"Existing Wind\",$G343>2013)),0,1))))","v":0},{"$f":"IFERROR(H343+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C343)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D343)),\"Wind\",$D343))*('Public Tool Inputs'!$O$9:$O$104=E343)*('Public Tool Inputs'!$P$9:$P$104=G343))*I343+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C343)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D343)),\"Wind\",$D343))*('Public Tool Inputs'!$O$9:$O$104=E343)*('Public Tool Inputs'!$P$9:$P$104=G343))*J343,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F344)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C344)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D344)),\"Wind\",$D344))*('Summary Calcs'!$E$15:$E$266=$E344)*('Summary Calcs'!$F$15:$F$266=$G344)*(IF(OR(AND($B344=\"Non-Residential\",H$8=\"Residential\"),AND($B344=\"Residential\",$B344<>H$8),AND($D344=\"New Wind\",$G344<2014),AND($D344=\"Existing Wind\",$G344>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F344)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C344)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D344)),\"Wind\",$D344))*('Summary Calcs'!$E$15:$E$266=$E344)*('Summary Calcs'!$F$15:$F$266=$G344)*(IF(OR(AND($B344=\"Non-Residential\",I$8=\"Residential\"),AND($B344=\"Residential\",$B344<>I$8),AND($D344=\"New Wind\",$G344<2014),AND($D344=\"Existing Wind\",$G344>2013)),0,1))))","v":166.99690267492127},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F344)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C344)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D344)),\"Wind\",$D344))*('Summary Calcs'!$E$15:$E$266=$E344)*('Summary Calcs'!$F$15:$F$266=$G344)*(IF(OR(AND($B344=\"Non-Residential\",J$8=\"Residential\"),AND($B344=\"Residential\",$B344<>J$8),AND($D344=\"New Wind\",$G344<2014),AND($D344=\"Existing Wind\",$G344>2013)),0,1))))","v":164.67762736007646},{"$f":"IFERROR(H344+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C344)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D344)),\"Wind\",$D344))*('Public Tool Inputs'!$O$9:$O$104=E344)*('Public Tool Inputs'!$P$9:$P$104=G344))*I344+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C344)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D344)),\"Wind\",$D344))*('Public Tool Inputs'!$O$9:$O$104=E344)*('Public Tool Inputs'!$P$9:$P$104=G344))*J344,0)","v":165.83726501749885},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F345)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C345)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D345)),\"Wind\",$D345))*('Summary Calcs'!$E$15:$E$266=$E345)*('Summary Calcs'!$F$15:$F$266=$G345)*(IF(OR(AND($B345=\"Non-Residential\",H$8=\"Residential\"),AND($B345=\"Residential\",$B345<>H$8),AND($D345=\"New Wind\",$G345<2014),AND($D345=\"Existing Wind\",$G345>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F345)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C345)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D345)),\"Wind\",$D345))*('Summary Calcs'!$E$15:$E$266=$E345)*('Summary Calcs'!$F$15:$F$266=$G345)*(IF(OR(AND($B345=\"Non-Residential\",I$8=\"Residential\"),AND($B345=\"Residential\",$B345<>I$8),AND($D345=\"New Wind\",$G345<2014),AND($D345=\"Existing Wind\",$G345>2013)),0,1))))","v":168.71946477227524},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F345)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C345)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D345)),\"Wind\",$D345))*('Summary Calcs'!$E$15:$E$266=$E345)*('Summary Calcs'!$F$15:$F$266=$G345)*(IF(OR(AND($B345=\"Non-Residential\",J$8=\"Residential\"),AND($B345=\"Residential\",$B345<>J$8),AND($D345=\"New Wind\",$G345<2014),AND($D345=\"Existing Wind\",$G345>2013)),0,1))))","v":166.43600209312572},{"$f":"IFERROR(H345+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C345)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D345)),\"Wind\",$D345))*('Public Tool Inputs'!$O$9:$O$104=E345)*('Public Tool Inputs'!$P$9:$P$104=G345))*I345+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C345)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D345)),\"Wind\",$D345))*('Public Tool Inputs'!$O$9:$O$104=E345)*('Public Tool Inputs'!$P$9:$P$104=G345))*J345,0)","v":167.57773343270048},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F346)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C346)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D346)),\"Wind\",$D346))*('Summary Calcs'!$E$15:$E$266=$E346)*('Summary Calcs'!$F$15:$F$266=$G346)*(IF(OR(AND($B346=\"Non-Residential\",H$8=\"Residential\"),AND($B346=\"Residential\",$B346<>H$8),AND($D346=\"New Wind\",$G346<2014),AND($D346=\"Existing Wind\",$G346>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F346)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C346)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D346)),\"Wind\",$D346))*('Summary Calcs'!$E$15:$E$266=$E346)*('Summary Calcs'!$F$15:$F$266=$G346)*(IF(OR(AND($B346=\"Non-Residential\",I$8=\"Residential\"),AND($B346=\"Residential\",$B346<>I$8),AND($D346=\"New Wind\",$G346<2014),AND($D346=\"Existing Wind\",$G346>2013)),0,1))))","v":168.71946477227524},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F346)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C346)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D346)),\"Wind\",$D346))*('Summary Calcs'!$E$15:$E$266=$E346)*('Summary Calcs'!$F$15:$F$266=$G346)*(IF(OR(AND($B346=\"Non-Residential\",J$8=\"Residential\"),AND($B346=\"Residential\",$B346<>J$8),AND($D346=\"New Wind\",$G346<2014),AND($D346=\"Existing Wind\",$G346>2013)),0,1))))","v":166.43600209312572},{"$f":"IFERROR(H346+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C346)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D346)),\"Wind\",$D346))*('Public Tool Inputs'!$O$9:$O$104=E346)*('Public Tool Inputs'!$P$9:$P$104=G346))*I346+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C346)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D346)),\"Wind\",$D346))*('Public Tool Inputs'!$O$9:$O$104=E346)*('Public Tool Inputs'!$P$9:$P$104=G346))*J346,0)","v":167.57773343270048},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","New Wind","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F347)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C347)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D347)),\"Wind\",$D347))*('Summary Calcs'!$E$15:$E$266=$E347)*('Summary Calcs'!$F$15:$F$266=$G347)*(IF(OR(AND($B347=\"Non-Residential\",H$8=\"Residential\"),AND($B347=\"Residential\",$B347<>H$8),AND($D347=\"New Wind\",$G347<2014),AND($D347=\"Existing Wind\",$G347>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F347)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C347)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D347)),\"Wind\",$D347))*('Summary Calcs'!$E$15:$E$266=$E347)*('Summary Calcs'!$F$15:$F$266=$G347)*(IF(OR(AND($B347=\"Non-Residential\",I$8=\"Residential\"),AND($B347=\"Residential\",$B347<>I$8),AND($D347=\"New Wind\",$G347<2014),AND($D347=\"Existing Wind\",$G347>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F347)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C347)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D347)),\"Wind\",$D347))*('Summary Calcs'!$E$15:$E$266=$E347)*('Summary Calcs'!$F$15:$F$266=$G347)*(IF(OR(AND($B347=\"Non-Residential\",J$8=\"Residential\"),AND($B347=\"Residential\",$B347<>J$8),AND($D347=\"New Wind\",$G347<2014),AND($D347=\"Existing Wind\",$G347>2013)),0,1))))","v":0},{"$f":"IFERROR(H347+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C347)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D347)),\"Wind\",$D347))*('Public Tool Inputs'!$O$9:$O$104=E347)*('Public Tool Inputs'!$P$9:$P$104=G347))*I347+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C347)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D347)),\"Wind\",$D347))*('Public Tool Inputs'!$O$9:$O$104=E347)*('Public Tool Inputs'!$P$9:$P$104=G347))*J347,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2004,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2004]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F348)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C348)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D348)),\"Wind\",$D348))*('Summary Calcs'!$E$15:$E$266=$E348)*('Summary Calcs'!$F$15:$F$266=$G348)*(IF(OR(AND($B348=\"Non-Residential\",H$8=\"Residential\"),AND($B348=\"Residential\",$B348<>H$8),AND($D348=\"New Wind\",$G348<2014),AND($D348=\"Existing Wind\",$G348>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F348)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C348)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D348)),\"Wind\",$D348))*('Summary Calcs'!$E$15:$E$266=$E348)*('Summary Calcs'!$F$15:$F$266=$G348)*(IF(OR(AND($B348=\"Non-Residential\",I$8=\"Residential\"),AND($B348=\"Residential\",$B348<>I$8),AND($D348=\"New Wind\",$G348<2014),AND($D348=\"Existing Wind\",$G348>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F348)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C348)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D348)),\"Wind\",$D348))*('Summary Calcs'!$E$15:$E$266=$E348)*('Summary Calcs'!$F$15:$F$266=$G348)*(IF(OR(AND($B348=\"Non-Residential\",J$8=\"Residential\"),AND($B348=\"Residential\",$B348<>J$8),AND($D348=\"New Wind\",$G348<2014),AND($D348=\"Existing Wind\",$G348>2013)),0,1))))","v":0},{"$f":"IFERROR(H348+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C348)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D348)),\"Wind\",$D348))*('Public Tool Inputs'!$O$9:$O$104=E348)*('Public Tool Inputs'!$P$9:$P$104=G348))*I348+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C348)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D348)),\"Wind\",$D348))*('Public Tool Inputs'!$O$9:$O$104=E348)*('Public Tool Inputs'!$P$9:$P$104=G348))*J348,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2005,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2005]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F349)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C349)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D349)),\"Wind\",$D349))*('Summary Calcs'!$E$15:$E$266=$E349)*('Summary Calcs'!$F$15:$F$266=$G349)*(IF(OR(AND($B349=\"Non-Residential\",H$8=\"Residential\"),AND($B349=\"Residential\",$B349<>H$8),AND($D349=\"New Wind\",$G349<2014),AND($D349=\"Existing Wind\",$G349>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F349)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C349)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D349)),\"Wind\",$D349))*('Summary Calcs'!$E$15:$E$266=$E349)*('Summary Calcs'!$F$15:$F$266=$G349)*(IF(OR(AND($B349=\"Non-Residential\",I$8=\"Residential\"),AND($B349=\"Residential\",$B349<>I$8),AND($D349=\"New Wind\",$G349<2014),AND($D349=\"Existing Wind\",$G349>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F349)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C349)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D349)),\"Wind\",$D349))*('Summary Calcs'!$E$15:$E$266=$E349)*('Summary Calcs'!$F$15:$F$266=$G349)*(IF(OR(AND($B349=\"Non-Residential\",J$8=\"Residential\"),AND($B349=\"Residential\",$B349<>J$8),AND($D349=\"New Wind\",$G349<2014),AND($D349=\"Existing Wind\",$G349>2013)),0,1))))","v":0},{"$f":"IFERROR(H349+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C349)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D349)),\"Wind\",$D349))*('Public Tool Inputs'!$O$9:$O$104=E349)*('Public Tool Inputs'!$P$9:$P$104=G349))*I349+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C349)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D349)),\"Wind\",$D349))*('Public Tool Inputs'!$O$9:$O$104=E349)*('Public Tool Inputs'!$P$9:$P$104=G349))*J349,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2006,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2006]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F350)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C350)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D350)),\"Wind\",$D350))*('Summary Calcs'!$E$15:$E$266=$E350)*('Summary Calcs'!$F$15:$F$266=$G350)*(IF(OR(AND($B350=\"Non-Residential\",H$8=\"Residential\"),AND($B350=\"Residential\",$B350<>H$8),AND($D350=\"New Wind\",$G350<2014),AND($D350=\"Existing Wind\",$G350>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F350)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C350)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D350)),\"Wind\",$D350))*('Summary Calcs'!$E$15:$E$266=$E350)*('Summary Calcs'!$F$15:$F$266=$G350)*(IF(OR(AND($B350=\"Non-Residential\",I$8=\"Residential\"),AND($B350=\"Residential\",$B350<>I$8),AND($D350=\"New Wind\",$G350<2014),AND($D350=\"Existing Wind\",$G350>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F350)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C350)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D350)),\"Wind\",$D350))*('Summary Calcs'!$E$15:$E$266=$E350)*('Summary Calcs'!$F$15:$F$266=$G350)*(IF(OR(AND($B350=\"Non-Residential\",J$8=\"Residential\"),AND($B350=\"Residential\",$B350<>J$8),AND($D350=\"New Wind\",$G350<2014),AND($D350=\"Existing Wind\",$G350>2013)),0,1))))","v":0},{"$f":"IFERROR(H350+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C350)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D350)),\"Wind\",$D350))*('Public Tool Inputs'!$O$9:$O$104=E350)*('Public Tool Inputs'!$P$9:$P$104=G350))*I350+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C350)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D350)),\"Wind\",$D350))*('Public Tool Inputs'!$O$9:$O$104=E350)*('Public Tool Inputs'!$P$9:$P$104=G350))*J350,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2007,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2007]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F351)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C351)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D351)),\"Wind\",$D351))*('Summary Calcs'!$E$15:$E$266=$E351)*('Summary Calcs'!$F$15:$F$266=$G351)*(IF(OR(AND($B351=\"Non-Residential\",H$8=\"Residential\"),AND($B351=\"Residential\",$B351<>H$8),AND($D351=\"New Wind\",$G351<2014),AND($D351=\"Existing Wind\",$G351>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F351)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C351)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D351)),\"Wind\",$D351))*('Summary Calcs'!$E$15:$E$266=$E351)*('Summary Calcs'!$F$15:$F$266=$G351)*(IF(OR(AND($B351=\"Non-Residential\",I$8=\"Residential\"),AND($B351=\"Residential\",$B351<>I$8),AND($D351=\"New Wind\",$G351<2014),AND($D351=\"Existing Wind\",$G351>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F351)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C351)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D351)),\"Wind\",$D351))*('Summary Calcs'!$E$15:$E$266=$E351)*('Summary Calcs'!$F$15:$F$266=$G351)*(IF(OR(AND($B351=\"Non-Residential\",J$8=\"Residential\"),AND($B351=\"Residential\",$B351<>J$8),AND($D351=\"New Wind\",$G351<2014),AND($D351=\"Existing Wind\",$G351>2013)),0,1))))","v":0},{"$f":"IFERROR(H351+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C351)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D351)),\"Wind\",$D351))*('Public Tool Inputs'!$O$9:$O$104=E351)*('Public Tool Inputs'!$P$9:$P$104=G351))*I351+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C351)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D351)),\"Wind\",$D351))*('Public Tool Inputs'!$O$9:$O$104=E351)*('Public Tool Inputs'!$P$9:$P$104=G351))*J351,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2008,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2008]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F352)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C352)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D352)),\"Wind\",$D352))*('Summary Calcs'!$E$15:$E$266=$E352)*('Summary Calcs'!$F$15:$F$266=$G352)*(IF(OR(AND($B352=\"Non-Residential\",H$8=\"Residential\"),AND($B352=\"Residential\",$B352<>H$8),AND($D352=\"New Wind\",$G352<2014),AND($D352=\"Existing Wind\",$G352>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F352)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C352)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D352)),\"Wind\",$D352))*('Summary Calcs'!$E$15:$E$266=$E352)*('Summary Calcs'!$F$15:$F$266=$G352)*(IF(OR(AND($B352=\"Non-Residential\",I$8=\"Residential\"),AND($B352=\"Residential\",$B352<>I$8),AND($D352=\"New Wind\",$G352<2014),AND($D352=\"Existing Wind\",$G352>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F352)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C352)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D352)),\"Wind\",$D352))*('Summary Calcs'!$E$15:$E$266=$E352)*('Summary Calcs'!$F$15:$F$266=$G352)*(IF(OR(AND($B352=\"Non-Residential\",J$8=\"Residential\"),AND($B352=\"Residential\",$B352<>J$8),AND($D352=\"New Wind\",$G352<2014),AND($D352=\"Existing Wind\",$G352>2013)),0,1))))","v":0},{"$f":"IFERROR(H352+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C352)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D352)),\"Wind\",$D352))*('Public Tool Inputs'!$O$9:$O$104=E352)*('Public Tool Inputs'!$P$9:$P$104=G352))*I352+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C352)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D352)),\"Wind\",$D352))*('Public Tool Inputs'!$O$9:$O$104=E352)*('Public Tool Inputs'!$P$9:$P$104=G352))*J352,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2009,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2009]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F353)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C353)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D353)),\"Wind\",$D353))*('Summary Calcs'!$E$15:$E$266=$E353)*('Summary Calcs'!$F$15:$F$266=$G353)*(IF(OR(AND($B353=\"Non-Residential\",H$8=\"Residential\"),AND($B353=\"Residential\",$B353<>H$8),AND($D353=\"New Wind\",$G353<2014),AND($D353=\"Existing Wind\",$G353>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F353)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C353)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D353)),\"Wind\",$D353))*('Summary Calcs'!$E$15:$E$266=$E353)*('Summary Calcs'!$F$15:$F$266=$G353)*(IF(OR(AND($B353=\"Non-Residential\",I$8=\"Residential\"),AND($B353=\"Residential\",$B353<>I$8),AND($D353=\"New Wind\",$G353<2014),AND($D353=\"Existing Wind\",$G353>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F353)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C353)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D353)),\"Wind\",$D353))*('Summary Calcs'!$E$15:$E$266=$E353)*('Summary Calcs'!$F$15:$F$266=$G353)*(IF(OR(AND($B353=\"Non-Residential\",J$8=\"Residential\"),AND($B353=\"Residential\",$B353<>J$8),AND($D353=\"New Wind\",$G353<2014),AND($D353=\"Existing Wind\",$G353>2013)),0,1))))","v":0},{"$f":"IFERROR(H353+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C353)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D353)),\"Wind\",$D353))*('Public Tool Inputs'!$O$9:$O$104=E353)*('Public Tool Inputs'!$P$9:$P$104=G353))*I353+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C353)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D353)),\"Wind\",$D353))*('Public Tool Inputs'!$O$9:$O$104=E353)*('Public Tool Inputs'!$P$9:$P$104=G353))*J353,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2010,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2010]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F354)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C354)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D354)),\"Wind\",$D354))*('Summary Calcs'!$E$15:$E$266=$E354)*('Summary Calcs'!$F$15:$F$266=$G354)*(IF(OR(AND($B354=\"Non-Residential\",H$8=\"Residential\"),AND($B354=\"Residential\",$B354<>H$8),AND($D354=\"New Wind\",$G354<2014),AND($D354=\"Existing Wind\",$G354>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F354)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C354)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D354)),\"Wind\",$D354))*('Summary Calcs'!$E$15:$E$266=$E354)*('Summary Calcs'!$F$15:$F$266=$G354)*(IF(OR(AND($B354=\"Non-Residential\",I$8=\"Residential\"),AND($B354=\"Residential\",$B354<>I$8),AND($D354=\"New Wind\",$G354<2014),AND($D354=\"Existing Wind\",$G354>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F354)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C354)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D354)),\"Wind\",$D354))*('Summary Calcs'!$E$15:$E$266=$E354)*('Summary Calcs'!$F$15:$F$266=$G354)*(IF(OR(AND($B354=\"Non-Residential\",J$8=\"Residential\"),AND($B354=\"Residential\",$B354<>J$8),AND($D354=\"New Wind\",$G354<2014),AND($D354=\"Existing Wind\",$G354>2013)),0,1))))","v":0},{"$f":"IFERROR(H354+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C354)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D354)),\"Wind\",$D354))*('Public Tool Inputs'!$O$9:$O$104=E354)*('Public Tool Inputs'!$P$9:$P$104=G354))*I354+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C354)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D354)),\"Wind\",$D354))*('Public Tool Inputs'!$O$9:$O$104=E354)*('Public Tool Inputs'!$P$9:$P$104=G354))*J354,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2011,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2011]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F355)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C355)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D355)),\"Wind\",$D355))*('Summary Calcs'!$E$15:$E$266=$E355)*('Summary Calcs'!$F$15:$F$266=$G355)*(IF(OR(AND($B355=\"Non-Residential\",H$8=\"Residential\"),AND($B355=\"Residential\",$B355<>H$8),AND($D355=\"New Wind\",$G355<2014),AND($D355=\"Existing Wind\",$G355>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F355)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C355)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D355)),\"Wind\",$D355))*('Summary Calcs'!$E$15:$E$266=$E355)*('Summary Calcs'!$F$15:$F$266=$G355)*(IF(OR(AND($B355=\"Non-Residential\",I$8=\"Residential\"),AND($B355=\"Residential\",$B355<>I$8),AND($D355=\"New Wind\",$G355<2014),AND($D355=\"Existing Wind\",$G355>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F355)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C355)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D355)),\"Wind\",$D355))*('Summary Calcs'!$E$15:$E$266=$E355)*('Summary Calcs'!$F$15:$F$266=$G355)*(IF(OR(AND($B355=\"Non-Residential\",J$8=\"Residential\"),AND($B355=\"Residential\",$B355<>J$8),AND($D355=\"New Wind\",$G355<2014),AND($D355=\"Existing Wind\",$G355>2013)),0,1))))","v":0},{"$f":"IFERROR(H355+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C355)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D355)),\"Wind\",$D355))*('Public Tool Inputs'!$O$9:$O$104=E355)*('Public Tool Inputs'!$P$9:$P$104=G355))*I355+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C355)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D355)),\"Wind\",$D355))*('Public Tool Inputs'!$O$9:$O$104=E355)*('Public Tool Inputs'!$P$9:$P$104=G355))*J355,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2012,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2012]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F356)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C356)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D356)),\"Wind\",$D356))*('Summary Calcs'!$E$15:$E$266=$E356)*('Summary Calcs'!$F$15:$F$266=$G356)*(IF(OR(AND($B356=\"Non-Residential\",H$8=\"Residential\"),AND($B356=\"Residential\",$B356<>H$8),AND($D356=\"New Wind\",$G356<2014),AND($D356=\"Existing Wind\",$G356>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F356)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C356)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D356)),\"Wind\",$D356))*('Summary Calcs'!$E$15:$E$266=$E356)*('Summary Calcs'!$F$15:$F$266=$G356)*(IF(OR(AND($B356=\"Non-Residential\",I$8=\"Residential\"),AND($B356=\"Residential\",$B356<>I$8),AND($D356=\"New Wind\",$G356<2014),AND($D356=\"Existing Wind\",$G356>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F356)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C356)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D356)),\"Wind\",$D356))*('Summary Calcs'!$E$15:$E$266=$E356)*('Summary Calcs'!$F$15:$F$266=$G356)*(IF(OR(AND($B356=\"Non-Residential\",J$8=\"Residential\"),AND($B356=\"Residential\",$B356<>J$8),AND($D356=\"New Wind\",$G356<2014),AND($D356=\"Existing Wind\",$G356>2013)),0,1))))","v":0},{"$f":"IFERROR(H356+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C356)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D356)),\"Wind\",$D356))*('Public Tool Inputs'!$O$9:$O$104=E356)*('Public Tool Inputs'!$P$9:$P$104=G356))*I356+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C356)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D356)),\"Wind\",$D356))*('Public Tool Inputs'!$O$9:$O$104=E356)*('Public Tool Inputs'!$P$9:$P$104=G356))*J356,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2013,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2013]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F357)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C357)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D357)),\"Wind\",$D357))*('Summary Calcs'!$E$15:$E$266=$E357)*('Summary Calcs'!$F$15:$F$266=$G357)*(IF(OR(AND($B357=\"Non-Residential\",H$8=\"Residential\"),AND($B357=\"Residential\",$B357<>H$8),AND($D357=\"New Wind\",$G357<2014),AND($D357=\"Existing Wind\",$G357>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F357)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C357)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D357)),\"Wind\",$D357))*('Summary Calcs'!$E$15:$E$266=$E357)*('Summary Calcs'!$F$15:$F$266=$G357)*(IF(OR(AND($B357=\"Non-Residential\",I$8=\"Residential\"),AND($B357=\"Residential\",$B357<>I$8),AND($D357=\"New Wind\",$G357<2014),AND($D357=\"Existing Wind\",$G357>2013)),0,1))))","v":35.35146780073633},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F357)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C357)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D357)),\"Wind\",$D357))*('Summary Calcs'!$E$15:$E$266=$E357)*('Summary Calcs'!$F$15:$F$266=$G357)*(IF(OR(AND($B357=\"Non-Residential\",J$8=\"Residential\"),AND($B357=\"Residential\",$B357<>J$8),AND($D357=\"New Wind\",$G357<2014),AND($D357=\"Existing Wind\",$G357>2013)),0,1))))","v":35.393775697031735},{"$f":"IFERROR(H357+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C357)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D357)),\"Wind\",$D357))*('Public Tool Inputs'!$O$9:$O$104=E357)*('Public Tool Inputs'!$P$9:$P$104=G357))*I357+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C357)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D357)),\"Wind\",$D357))*('Public Tool Inputs'!$O$9:$O$104=E357)*('Public Tool Inputs'!$P$9:$P$104=G357))*J357,0)","v":35.372621748884029},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2014,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2014]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F358)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C358)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D358)),\"Wind\",$D358))*('Summary Calcs'!$E$15:$E$266=$E358)*('Summary Calcs'!$F$15:$F$266=$G358)*(IF(OR(AND($B358=\"Non-Residential\",H$8=\"Residential\"),AND($B358=\"Residential\",$B358<>H$8),AND($D358=\"New Wind\",$G358<2014),AND($D358=\"Existing Wind\",$G358>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F358)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C358)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D358)),\"Wind\",$D358))*('Summary Calcs'!$E$15:$E$266=$E358)*('Summary Calcs'!$F$15:$F$266=$G358)*(IF(OR(AND($B358=\"Non-Residential\",I$8=\"Residential\"),AND($B358=\"Residential\",$B358<>I$8),AND($D358=\"New Wind\",$G358<2014),AND($D358=\"Existing Wind\",$G358>2013)),0,1))))","v":36.026826552363765},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F358)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C358)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D358)),\"Wind\",$D358))*('Summary Calcs'!$E$15:$E$266=$E358)*('Summary Calcs'!$F$15:$F$266=$G358)*(IF(OR(AND($B358=\"Non-Residential\",J$8=\"Residential\"),AND($B358=\"Residential\",$B358<>J$8),AND($D358=\"New Wind\",$G358<2014),AND($D358=\"Existing Wind\",$G358>2013)),0,1))))","v":36.068879409647614},{"$f":"IFERROR(H358+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C358)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D358)),\"Wind\",$D358))*('Public Tool Inputs'!$O$9:$O$104=E358)*('Public Tool Inputs'!$P$9:$P$104=G358))*I358+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C358)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D358)),\"Wind\",$D358))*('Public Tool Inputs'!$O$9:$O$104=E358)*('Public Tool Inputs'!$P$9:$P$104=G358))*J358,0)","v":36.04785298100569},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2015,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2015]
[null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F359)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C359)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D359)),\"Wind\",$D359))*('Summary Calcs'!$E$15:$E$266=$E359)*('Summary Calcs'!$F$15:$F$266=$G359)*(IF(OR(AND($B359=\"Non-Residential\",H$8=\"Residential\"),AND($B359=\"Residential\",$B359<>H$8),AND($D359=\"New Wind\",$G359<2014),AND($D359=\"Existing Wind\",$G359>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F359)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C359)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D359)),\"Wind\",$D359))*('Summary Calcs'!$E$15:$E$266=$E359)*('Summary Calcs'!$F$15:$F$266=$G359)*(IF(OR(AND($B359=\"Non-Residential\",I$8=\"Residential\"),AND($B359=\"Residential\",$B359<>I$8),AND($D359=\"New Wind\",$G359<2014),AND($D359=\"Existing Wind\",$G359>2013)),0,1))))","v":36.747363083411031},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F359)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C359)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D359)),\"Wind\",$D359))*('Summary Calcs'!$E$15:$E$266=$E359)*('Summary Calcs'!$F$15:$F$266=$G359)*(IF(OR(AND($B359=\"Non-Residential\",J$8=\"Residential\"),AND($B359=\"Residential\",$B359<>J$8),AND($D359=\"New Wind\",$G359<2014),AND($D359=\"Existing Wind\",$G359>2013)),0,1))))","v":36.790256997840565},{"$f":"IFERROR(H359+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C359)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D359)),\"Wind\",$D359))*('Public Tool Inputs'!$O$9:$O$104=E359)*('Public Tool Inputs'!$P$9:$P$104=G359))*I359+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C359)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D359)),\"Wind\",$D359))*('Public Tool Inputs'!$O$9:$O$104=E359)*('Public Tool Inputs'!$P$9:$P$104=G359))*J359,0)","v":36.768810040625794},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2016,null,"Non-Residential","NVE South","New Wind","Incentivized","O&M",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2016]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F360)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C360)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D360)),\"Wind\",$D360))*('Summary Calcs'!$E$15:$E$266=$E360)*('Summary Calcs'!$F$15:$F$266=$G360)*(IF(OR(AND($B360=\"Non-Residential\",H$8=\"Residential\"),AND($B360=\"Residential\",$B360<>H$8),AND($D360=\"New Wind\",$G360<2014),AND($D360=\"Existing Wind\",$G360>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F360)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C360)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D360)),\"Wind\",$D360))*('Summary Calcs'!$E$15:$E$266=$E360)*('Summary Calcs'!$F$15:$F$266=$G360)*(IF(OR(AND($B360=\"Non-Residential\",I$8=\"Residential\"),AND($B360=\"Residential\",$B360<>I$8),AND($D360=\"New Wind\",$G360<2014),AND($D360=\"Existing Wind\",$G360>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F360)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C360)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D360)),\"Wind\",$D360))*('Summary Calcs'!$E$15:$E$266=$E360)*('Summary Calcs'!$F$15:$F$266=$G360)*(IF(OR(AND($B360=\"Non-Residential\",J$8=\"Residential\"),AND($B360=\"Residential\",$B360<>J$8),AND($D360=\"New Wind\",$G360<2014),AND($D360=\"Existing Wind\",$G360>2013)),0,1))))","v":0},{"$f":"IFERROR(H360+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C360)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D360)),\"Wind\",$D360))*('Public Tool Inputs'!$O$9:$O$104=E360)*('Public Tool Inputs'!$P$9:$P$104=G360))*I360+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C360)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D360)),\"Wind\",$D360))*('Public Tool Inputs'!$O$9:$O$104=E360)*('Public Tool Inputs'!$P$9:$P$104=G360))*J360,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F361)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C361)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D361)),\"Wind\",$D361))*('Summary Calcs'!$E$15:$E$266=$E361)*('Summary Calcs'!$F$15:$F$266=$G361)*(IF(OR(AND($B361=\"Non-Residential\",H$8=\"Residential\"),AND($B361=\"Residential\",$B361<>H$8),AND($D361=\"New Wind\",$G361<2014),AND($D361=\"Existing Wind\",$G361>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F361)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C361)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D361)),\"Wind\",$D361))*('Summary Calcs'!$E$15:$E$266=$E361)*('Summary Calcs'!$F$15:$F$266=$G361)*(IF(OR(AND($B361=\"Non-Residential\",I$8=\"Residential\"),AND($B361=\"Residential\",$B361<>I$8),AND($D361=\"New Wind\",$G361<2014),AND($D361=\"Existing Wind\",$G361>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F361)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C361)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D361)),\"Wind\",$D361))*('Summary Calcs'!$E$15:$E$266=$E361)*('Summary Calcs'!$F$15:$F$266=$G361)*(IF(OR(AND($B361=\"Non-Residential\",J$8=\"Residential\"),AND($B361=\"Residential\",$B361<>J$8),AND($D361=\"New Wind\",$G361<2014),AND($D361=\"Existing Wind\",$G361>2013)),0,1))))","v":0},{"$f":"IFERROR(H361+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C361)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D361)),\"Wind\",$D361))*('Public Tool Inputs'!$O$9:$O$104=E361)*('Public Tool Inputs'!$P$9:$P$104=G361))*I361+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C361)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D361)),\"Wind\",$D361))*('Public Tool Inputs'!$O$9:$O$104=E361)*('Public Tool Inputs'!$P$9:$P$104=G361))*J361,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F362)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C362)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D362)),\"Wind\",$D362))*('Summary Calcs'!$E$15:$E$266=$E362)*('Summary Calcs'!$F$15:$F$266=$G362)*(IF(OR(AND($B362=\"Non-Residential\",H$8=\"Residential\"),AND($B362=\"Residential\",$B362<>H$8),AND($D362=\"New Wind\",$G362<2014),AND($D362=\"Existing Wind\",$G362>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F362)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C362)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D362)),\"Wind\",$D362))*('Summary Calcs'!$E$15:$E$266=$E362)*('Summary Calcs'!$F$15:$F$266=$G362)*(IF(OR(AND($B362=\"Non-Residential\",I$8=\"Residential\"),AND($B362=\"Residential\",$B362<>I$8),AND($D362=\"New Wind\",$G362<2014),AND($D362=\"Existing Wind\",$G362>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F362)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C362)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D362)),\"Wind\",$D362))*('Summary Calcs'!$E$15:$E$266=$E362)*('Summary Calcs'!$F$15:$F$266=$G362)*(IF(OR(AND($B362=\"Non-Residential\",J$8=\"Residential\"),AND($B362=\"Residential\",$B362<>J$8),AND($D362=\"New Wind\",$G362<2014),AND($D362=\"Existing Wind\",$G362>2013)),0,1))))","v":0},{"$f":"IFERROR(H362+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C362)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D362)),\"Wind\",$D362))*('Public Tool Inputs'!$O$9:$O$104=E362)*('Public Tool Inputs'!$P$9:$P$104=G362))*I362+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C362)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D362)),\"Wind\",$D362))*('Public Tool Inputs'!$O$9:$O$104=E362)*('Public Tool Inputs'!$P$9:$P$104=G362))*J362,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F363)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C363)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D363)),\"Wind\",$D363))*('Summary Calcs'!$E$15:$E$266=$E363)*('Summary Calcs'!$F$15:$F$266=$G363)*(IF(OR(AND($B363=\"Non-Residential\",H$8=\"Residential\"),AND($B363=\"Residential\",$B363<>H$8),AND($D363=\"New Wind\",$G363<2014),AND($D363=\"Existing Wind\",$G363>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F363)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C363)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D363)),\"Wind\",$D363))*('Summary Calcs'!$E$15:$E$266=$E363)*('Summary Calcs'!$F$15:$F$266=$G363)*(IF(OR(AND($B363=\"Non-Residential\",I$8=\"Residential\"),AND($B363=\"Residential\",$B363<>I$8),AND($D363=\"New Wind\",$G363<2014),AND($D363=\"Existing Wind\",$G363>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F363)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C363)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D363)),\"Wind\",$D363))*('Summary Calcs'!$E$15:$E$266=$E363)*('Summary Calcs'!$F$15:$F$266=$G363)*(IF(OR(AND($B363=\"Non-Residential\",J$8=\"Residential\"),AND($B363=\"Residential\",$B363<>J$8),AND($D363=\"New Wind\",$G363<2014),AND($D363=\"Existing Wind\",$G363>2013)),0,1))))","v":0},{"$f":"IFERROR(H363+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C363)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D363)),\"Wind\",$D363))*('Public Tool Inputs'!$O$9:$O$104=E363)*('Public Tool Inputs'!$P$9:$P$104=G363))*I363+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C363)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D363)),\"Wind\",$D363))*('Public Tool Inputs'!$O$9:$O$104=E363)*('Public Tool Inputs'!$P$9:$P$104=G363))*J363,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F364)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C364)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D364)),\"Wind\",$D364))*('Summary Calcs'!$E$15:$E$266=$E364)*('Summary Calcs'!$F$15:$F$266=$G364)*(IF(OR(AND($B364=\"Non-Residential\",H$8=\"Residential\"),AND($B364=\"Residential\",$B364<>H$8),AND($D364=\"New Wind\",$G364<2014),AND($D364=\"Existing Wind\",$G364>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F364)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C364)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D364)),\"Wind\",$D364))*('Summary Calcs'!$E$15:$E$266=$E364)*('Summary Calcs'!$F$15:$F$266=$G364)*(IF(OR(AND($B364=\"Non-Residential\",I$8=\"Residential\"),AND($B364=\"Residential\",$B364<>I$8),AND($D364=\"New Wind\",$G364<2014),AND($D364=\"Existing Wind\",$G364>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F364)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C364)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D364)),\"Wind\",$D364))*('Summary Calcs'!$E$15:$E$266=$E364)*('Summary Calcs'!$F$15:$F$266=$G364)*(IF(OR(AND($B364=\"Non-Residential\",J$8=\"Residential\"),AND($B364=\"Residential\",$B364<>J$8),AND($D364=\"New Wind\",$G364<2014),AND($D364=\"Existing Wind\",$G364>2013)),0,1))))","v":0},{"$f":"IFERROR(H364+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C364)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D364)),\"Wind\",$D364))*('Public Tool Inputs'!$O$9:$O$104=E364)*('Public Tool Inputs'!$P$9:$P$104=G364))*I364+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C364)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D364)),\"Wind\",$D364))*('Public Tool Inputs'!$O$9:$O$104=E364)*('Public Tool Inputs'!$P$9:$P$104=G364))*J364,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F365)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C365)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D365)),\"Wind\",$D365))*('Summary Calcs'!$E$15:$E$266=$E365)*('Summary Calcs'!$F$15:$F$266=$G365)*(IF(OR(AND($B365=\"Non-Residential\",H$8=\"Residential\"),AND($B365=\"Residential\",$B365<>H$8),AND($D365=\"New Wind\",$G365<2014),AND($D365=\"Existing Wind\",$G365>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F365)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C365)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D365)),\"Wind\",$D365))*('Summary Calcs'!$E$15:$E$266=$E365)*('Summary Calcs'!$F$15:$F$266=$G365)*(IF(OR(AND($B365=\"Non-Residential\",I$8=\"Residential\"),AND($B365=\"Residential\",$B365<>I$8),AND($D365=\"New Wind\",$G365<2014),AND($D365=\"Existing Wind\",$G365>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F365)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C365)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D365)),\"Wind\",$D365))*('Summary Calcs'!$E$15:$E$266=$E365)*('Summary Calcs'!$F$15:$F$266=$G365)*(IF(OR(AND($B365=\"Non-Residential\",J$8=\"Residential\"),AND($B365=\"Residential\",$B365<>J$8),AND($D365=\"New Wind\",$G365<2014),AND($D365=\"Existing Wind\",$G365>2013)),0,1))))","v":0},{"$f":"IFERROR(H365+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C365)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D365)),\"Wind\",$D365))*('Public Tool Inputs'!$O$9:$O$104=E365)*('Public Tool Inputs'!$P$9:$P$104=G365))*I365+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C365)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D365)),\"Wind\",$D365))*('Public Tool Inputs'!$O$9:$O$104=E365)*('Public Tool Inputs'!$P$9:$P$104=G365))*J365,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F366)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C366)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D366)),\"Wind\",$D366))*('Summary Calcs'!$E$15:$E$266=$E366)*('Summary Calcs'!$F$15:$F$266=$G366)*(IF(OR(AND($B366=\"Non-Residential\",H$8=\"Residential\"),AND($B366=\"Residential\",$B366<>H$8),AND($D366=\"New Wind\",$G366<2014),AND($D366=\"Existing Wind\",$G366>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F366)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C366)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D366)),\"Wind\",$D366))*('Summary Calcs'!$E$15:$E$266=$E366)*('Summary Calcs'!$F$15:$F$266=$G366)*(IF(OR(AND($B366=\"Non-Residential\",I$8=\"Residential\"),AND($B366=\"Residential\",$B366<>I$8),AND($D366=\"New Wind\",$G366<2014),AND($D366=\"Existing Wind\",$G366>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F366)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C366)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D366)),\"Wind\",$D366))*('Summary Calcs'!$E$15:$E$266=$E366)*('Summary Calcs'!$F$15:$F$266=$G366)*(IF(OR(AND($B366=\"Non-Residential\",J$8=\"Residential\"),AND($B366=\"Residential\",$B366<>J$8),AND($D366=\"New Wind\",$G366<2014),AND($D366=\"Existing Wind\",$G366>2013)),0,1))))","v":0},{"$f":"IFERROR(H366+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C366)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D366)),\"Wind\",$D366))*('Public Tool Inputs'!$O$9:$O$104=E366)*('Public Tool Inputs'!$P$9:$P$104=G366))*I366+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C366)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D366)),\"Wind\",$D366))*('Public Tool Inputs'!$O$9:$O$104=E366)*('Public Tool Inputs'!$P$9:$P$104=G366))*J366,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F367)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C367)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D367)),\"Wind\",$D367))*('Summary Calcs'!$E$15:$E$266=$E367)*('Summary Calcs'!$F$15:$F$266=$G367)*(IF(OR(AND($B367=\"Non-Residential\",H$8=\"Residential\"),AND($B367=\"Residential\",$B367<>H$8),AND($D367=\"New Wind\",$G367<2014),AND($D367=\"Existing Wind\",$G367>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F367)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C367)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D367)),\"Wind\",$D367))*('Summary Calcs'!$E$15:$E$266=$E367)*('Summary Calcs'!$F$15:$F$266=$G367)*(IF(OR(AND($B367=\"Non-Residential\",I$8=\"Residential\"),AND($B367=\"Residential\",$B367<>I$8),AND($D367=\"New Wind\",$G367<2014),AND($D367=\"Existing Wind\",$G367>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F367)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C367)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D367)),\"Wind\",$D367))*('Summary Calcs'!$E$15:$E$266=$E367)*('Summary Calcs'!$F$15:$F$266=$G367)*(IF(OR(AND($B367=\"Non-Residential\",J$8=\"Residential\"),AND($B367=\"Residential\",$B367<>J$8),AND($D367=\"New Wind\",$G367<2014),AND($D367=\"Existing Wind\",$G367>2013)),0,1))))","v":0},{"$f":"IFERROR(H367+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C367)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D367)),\"Wind\",$D367))*('Public Tool Inputs'!$O$9:$O$104=E367)*('Public Tool Inputs'!$P$9:$P$104=G367))*I367+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C367)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D367)),\"Wind\",$D367))*('Public Tool Inputs'!$O$9:$O$104=E367)*('Public Tool Inputs'!$P$9:$P$104=G367))*J367,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F368)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C368)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D368)),\"Wind\",$D368))*('Summary Calcs'!$E$15:$E$266=$E368)*('Summary Calcs'!$F$15:$F$266=$G368)*(IF(OR(AND($B368=\"Non-Residential\",H$8=\"Residential\"),AND($B368=\"Residential\",$B368<>H$8),AND($D368=\"New Wind\",$G368<2014),AND($D368=\"Existing Wind\",$G368>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F368)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C368)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D368)),\"Wind\",$D368))*('Summary Calcs'!$E$15:$E$266=$E368)*('Summary Calcs'!$F$15:$F$266=$G368)*(IF(OR(AND($B368=\"Non-Residential\",I$8=\"Residential\"),AND($B368=\"Residential\",$B368<>I$8),AND($D368=\"New Wind\",$G368<2014),AND($D368=\"Existing Wind\",$G368>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F368)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C368)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D368)),\"Wind\",$D368))*('Summary Calcs'!$E$15:$E$266=$E368)*('Summary Calcs'!$F$15:$F$266=$G368)*(IF(OR(AND($B368=\"Non-Residential\",J$8=\"Residential\"),AND($B368=\"Residential\",$B368<>J$8),AND($D368=\"New Wind\",$G368<2014),AND($D368=\"Existing Wind\",$G368>2013)),0,1))))","v":0},{"$f":"IFERROR(H368+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C368)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D368)),\"Wind\",$D368))*('Public Tool Inputs'!$O$9:$O$104=E368)*('Public Tool Inputs'!$P$9:$P$104=G368))*I368+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C368)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D368)),\"Wind\",$D368))*('Public Tool Inputs'!$O$9:$O$104=E368)*('Public Tool Inputs'!$P$9:$P$104=G368))*J368,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F369)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C369)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D369)),\"Wind\",$D369))*('Summary Calcs'!$E$15:$E$266=$E369)*('Summary Calcs'!$F$15:$F$266=$G369)*(IF(OR(AND($B369=\"Non-Residential\",H$8=\"Residential\"),AND($B369=\"Residential\",$B369<>H$8),AND($D369=\"New Wind\",$G369<2014),AND($D369=\"Existing Wind\",$G369>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F369)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C369)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D369)),\"Wind\",$D369))*('Summary Calcs'!$E$15:$E$266=$E369)*('Summary Calcs'!$F$15:$F$266=$G369)*(IF(OR(AND($B369=\"Non-Residential\",I$8=\"Residential\"),AND($B369=\"Residential\",$B369<>I$8),AND($D369=\"New Wind\",$G369<2014),AND($D369=\"Existing Wind\",$G369>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F369)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C369)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D369)),\"Wind\",$D369))*('Summary Calcs'!$E$15:$E$266=$E369)*('Summary Calcs'!$F$15:$F$266=$G369)*(IF(OR(AND($B369=\"Non-Residential\",J$8=\"Residential\"),AND($B369=\"Residential\",$B369<>J$8),AND($D369=\"New Wind\",$G369<2014),AND($D369=\"Existing Wind\",$G369>2013)),0,1))))","v":0},{"$f":"IFERROR(H369+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C369)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D369)),\"Wind\",$D369))*('Public Tool Inputs'!$O$9:$O$104=E369)*('Public Tool Inputs'!$P$9:$P$104=G369))*I369+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C369)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D369)),\"Wind\",$D369))*('Public Tool Inputs'!$O$9:$O$104=E369)*('Public Tool Inputs'!$P$9:$P$104=G369))*J369,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F370)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C370)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D370)),\"Wind\",$D370))*('Summary Calcs'!$E$15:$E$266=$E370)*('Summary Calcs'!$F$15:$F$266=$G370)*(IF(OR(AND($B370=\"Non-Residential\",H$8=\"Residential\"),AND($B370=\"Residential\",$B370<>H$8),AND($D370=\"New Wind\",$G370<2014),AND($D370=\"Existing Wind\",$G370>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F370)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C370)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D370)),\"Wind\",$D370))*('Summary Calcs'!$E$15:$E$266=$E370)*('Summary Calcs'!$F$15:$F$266=$G370)*(IF(OR(AND($B370=\"Non-Residential\",I$8=\"Residential\"),AND($B370=\"Residential\",$B370<>I$8),AND($D370=\"New Wind\",$G370<2014),AND($D370=\"Existing Wind\",$G370>2013)),0,1))))","v":30.315582567692701},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F370)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C370)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D370)),\"Wind\",$D370))*('Summary Calcs'!$E$15:$E$266=$E370)*('Summary Calcs'!$F$15:$F$266=$G370)*(IF(OR(AND($B370=\"Non-Residential\",J$8=\"Residential\"),AND($B370=\"Residential\",$B370<>J$8),AND($D370=\"New Wind\",$G370<2014),AND($D370=\"Existing Wind\",$G370>2013)),0,1))))","v":60.128607574853824},{"$f":"IFERROR(H370+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C370)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D370)),\"Wind\",$D370))*('Public Tool Inputs'!$O$9:$O$104=E370)*('Public Tool Inputs'!$P$9:$P$104=G370))*I370+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C370)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D370)),\"Wind\",$D370))*('Public Tool Inputs'!$O$9:$O$104=E370)*('Public Tool Inputs'!$P$9:$P$104=G370))*J370,0)","v":45.222095071273259},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F371)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C371)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D371)),\"Wind\",$D371))*('Summary Calcs'!$E$15:$E$266=$E371)*('Summary Calcs'!$F$15:$F$266=$G371)*(IF(OR(AND($B371=\"Non-Residential\",H$8=\"Residential\"),AND($B371=\"Residential\",$B371<>H$8),AND($D371=\"New Wind\",$G371<2014),AND($D371=\"Existing Wind\",$G371>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F371)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C371)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D371)),\"Wind\",$D371))*('Summary Calcs'!$E$15:$E$266=$E371)*('Summary Calcs'!$F$15:$F$266=$G371)*(IF(OR(AND($B371=\"Non-Residential\",I$8=\"Residential\"),AND($B371=\"Residential\",$B371<>I$8),AND($D371=\"New Wind\",$G371<2014),AND($D371=\"Existing Wind\",$G371>2013)),0,1))))","v":30.526748817988498},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F371)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C371)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D371)),\"Wind\",$D371))*('Summary Calcs'!$E$15:$E$266=$E371)*('Summary Calcs'!$F$15:$F$266=$G371)*(IF(OR(AND($B371=\"Non-Residential\",J$8=\"Residential\"),AND($B371=\"Residential\",$B371<>J$8),AND($D371=\"New Wind\",$G371<2014),AND($D371=\"Existing Wind\",$G371>2013)),0,1))))","v":60.563473521726323},{"$f":"IFERROR(H371+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C371)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D371)),\"Wind\",$D371))*('Public Tool Inputs'!$O$9:$O$104=E371)*('Public Tool Inputs'!$P$9:$P$104=G371))*I371+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C371)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D371)),\"Wind\",$D371))*('Public Tool Inputs'!$O$9:$O$104=E371)*('Public Tool Inputs'!$P$9:$P$104=G371))*J371,0)","v":45.545111169857407},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F372)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C372)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D372)),\"Wind\",$D372))*('Summary Calcs'!$E$15:$E$266=$E372)*('Summary Calcs'!$F$15:$F$266=$G372)*(IF(OR(AND($B372=\"Non-Residential\",H$8=\"Residential\"),AND($B372=\"Residential\",$B372<>H$8),AND($D372=\"New Wind\",$G372<2014),AND($D372=\"Existing Wind\",$G372>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F372)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C372)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D372)),\"Wind\",$D372))*('Summary Calcs'!$E$15:$E$266=$E372)*('Summary Calcs'!$F$15:$F$266=$G372)*(IF(OR(AND($B372=\"Non-Residential\",I$8=\"Residential\"),AND($B372=\"Residential\",$B372<>I$8),AND($D372=\"New Wind\",$G372<2014),AND($D372=\"Existing Wind\",$G372>2013)),0,1))))","v":30.526748817988498},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F372)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C372)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D372)),\"Wind\",$D372))*('Summary Calcs'!$E$15:$E$266=$E372)*('Summary Calcs'!$F$15:$F$266=$G372)*(IF(OR(AND($B372=\"Non-Residential\",J$8=\"Residential\"),AND($B372=\"Residential\",$B372<>J$8),AND($D372=\"New Wind\",$G372<2014),AND($D372=\"Existing Wind\",$G372>2013)),0,1))))","v":60.563473521726323},{"$f":"IFERROR(H372+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C372)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D372)),\"Wind\",$D372))*('Public Tool Inputs'!$O$9:$O$104=E372)*('Public Tool Inputs'!$P$9:$P$104=G372))*I372+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C372)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D372)),\"Wind\",$D372))*('Public Tool Inputs'!$O$9:$O$104=E372)*('Public Tool Inputs'!$P$9:$P$104=G372))*J372,0)","v":45.545111169857407},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","New Wind","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F373)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C373)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D373)),\"Wind\",$D373))*('Summary Calcs'!$E$15:$E$266=$E373)*('Summary Calcs'!$F$15:$F$266=$G373)*(IF(OR(AND($B373=\"Non-Residential\",H$8=\"Residential\"),AND($B373=\"Residential\",$B373<>H$8),AND($D373=\"New Wind\",$G373<2014),AND($D373=\"Existing Wind\",$G373>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F373)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C373)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D373)),\"Wind\",$D373))*('Summary Calcs'!$E$15:$E$266=$E373)*('Summary Calcs'!$F$15:$F$266=$G373)*(IF(OR(AND($B373=\"Non-Residential\",I$8=\"Residential\"),AND($B373=\"Residential\",$B373<>I$8),AND($D373=\"New Wind\",$G373<2014),AND($D373=\"Existing Wind\",$G373>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F373)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C373)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D373)),\"Wind\",$D373))*('Summary Calcs'!$E$15:$E$266=$E373)*('Summary Calcs'!$F$15:$F$266=$G373)*(IF(OR(AND($B373=\"Non-Residential\",J$8=\"Residential\"),AND($B373=\"Residential\",$B373<>J$8),AND($D373=\"New Wind\",$G373<2014),AND($D373=\"Existing Wind\",$G373>2013)),0,1))))","v":0},{"$f":"IFERROR(H373+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C373)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D373)),\"Wind\",$D373))*('Public Tool Inputs'!$O$9:$O$104=E373)*('Public Tool Inputs'!$P$9:$P$104=G373))*I373+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C373)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D373)),\"Wind\",$D373))*('Public Tool Inputs'!$O$9:$O$104=E373)*('Public Tool Inputs'!$P$9:$P$104=G373))*J373,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2004,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F374)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C374)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D374)),\"Wind\",$D374))*('Summary Calcs'!$E$15:$E$266=$E374)*('Summary Calcs'!$F$15:$F$266=$G374)*(IF(OR(AND($B374=\"Non-Residential\",H$8=\"Residential\"),AND($B374=\"Residential\",$B374<>H$8),AND($D374=\"New Wind\",$G374<2014),AND($D374=\"Existing Wind\",$G374>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F374)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C374)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D374)),\"Wind\",$D374))*('Summary Calcs'!$E$15:$E$266=$E374)*('Summary Calcs'!$F$15:$F$266=$G374)*(IF(OR(AND($B374=\"Non-Residential\",I$8=\"Residential\"),AND($B374=\"Residential\",$B374<>I$8),AND($D374=\"New Wind\",$G374<2014),AND($D374=\"Existing Wind\",$G374>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F374)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C374)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D374)),\"Wind\",$D374))*('Summary Calcs'!$E$15:$E$266=$E374)*('Summary Calcs'!$F$15:$F$266=$G374)*(IF(OR(AND($B374=\"Non-Residential\",J$8=\"Residential\"),AND($B374=\"Residential\",$B374<>J$8),AND($D374=\"New Wind\",$G374<2014),AND($D374=\"Existing Wind\",$G374>2013)),0,1))))","v":0},{"$f":"IFERROR(H374+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C374)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D374)),\"Wind\",$D374))*('Public Tool Inputs'!$O$9:$O$104=E374)*('Public Tool Inputs'!$P$9:$P$104=G374))*I374+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C374)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D374)),\"Wind\",$D374))*('Public Tool Inputs'!$O$9:$O$104=E374)*('Public Tool Inputs'!$P$9:$P$104=G374))*J374,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2005,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F375)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C375)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D375)),\"Wind\",$D375))*('Summary Calcs'!$E$15:$E$266=$E375)*('Summary Calcs'!$F$15:$F$266=$G375)*(IF(OR(AND($B375=\"Non-Residential\",H$8=\"Residential\"),AND($B375=\"Residential\",$B375<>H$8),AND($D375=\"New Wind\",$G375<2014),AND($D375=\"Existing Wind\",$G375>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F375)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C375)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D375)),\"Wind\",$D375))*('Summary Calcs'!$E$15:$E$266=$E375)*('Summary Calcs'!$F$15:$F$266=$G375)*(IF(OR(AND($B375=\"Non-Residential\",I$8=\"Residential\"),AND($B375=\"Residential\",$B375<>I$8),AND($D375=\"New Wind\",$G375<2014),AND($D375=\"Existing Wind\",$G375>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F375)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C375)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D375)),\"Wind\",$D375))*('Summary Calcs'!$E$15:$E$266=$E375)*('Summary Calcs'!$F$15:$F$266=$G375)*(IF(OR(AND($B375=\"Non-Residential\",J$8=\"Residential\"),AND($B375=\"Residential\",$B375<>J$8),AND($D375=\"New Wind\",$G375<2014),AND($D375=\"Existing Wind\",$G375>2013)),0,1))))","v":0},{"$f":"IFERROR(H375+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C375)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D375)),\"Wind\",$D375))*('Public Tool Inputs'!$O$9:$O$104=E375)*('Public Tool Inputs'!$P$9:$P$104=G375))*I375+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C375)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D375)),\"Wind\",$D375))*('Public Tool Inputs'!$O$9:$O$104=E375)*('Public Tool Inputs'!$P$9:$P$104=G375))*J375,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2006,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F376)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C376)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D376)),\"Wind\",$D376))*('Summary Calcs'!$E$15:$E$266=$E376)*('Summary Calcs'!$F$15:$F$266=$G376)*(IF(OR(AND($B376=\"Non-Residential\",H$8=\"Residential\"),AND($B376=\"Residential\",$B376<>H$8),AND($D376=\"New Wind\",$G376<2014),AND($D376=\"Existing Wind\",$G376>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F376)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C376)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D376)),\"Wind\",$D376))*('Summary Calcs'!$E$15:$E$266=$E376)*('Summary Calcs'!$F$15:$F$266=$G376)*(IF(OR(AND($B376=\"Non-Residential\",I$8=\"Residential\"),AND($B376=\"Residential\",$B376<>I$8),AND($D376=\"New Wind\",$G376<2014),AND($D376=\"Existing Wind\",$G376>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F376)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C376)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D376)),\"Wind\",$D376))*('Summary Calcs'!$E$15:$E$266=$E376)*('Summary Calcs'!$F$15:$F$266=$G376)*(IF(OR(AND($B376=\"Non-Residential\",J$8=\"Residential\"),AND($B376=\"Residential\",$B376<>J$8),AND($D376=\"New Wind\",$G376<2014),AND($D376=\"Existing Wind\",$G376>2013)),0,1))))","v":0},{"$f":"IFERROR(H376+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C376)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D376)),\"Wind\",$D376))*('Public Tool Inputs'!$O$9:$O$104=E376)*('Public Tool Inputs'!$P$9:$P$104=G376))*I376+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C376)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D376)),\"Wind\",$D376))*('Public Tool Inputs'!$O$9:$O$104=E376)*('Public Tool Inputs'!$P$9:$P$104=G376))*J376,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2007,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F377)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C377)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D377)),\"Wind\",$D377))*('Summary Calcs'!$E$15:$E$266=$E377)*('Summary Calcs'!$F$15:$F$266=$G377)*(IF(OR(AND($B377=\"Non-Residential\",H$8=\"Residential\"),AND($B377=\"Residential\",$B377<>H$8),AND($D377=\"New Wind\",$G377<2014),AND($D377=\"Existing Wind\",$G377>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F377)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C377)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D377)),\"Wind\",$D377))*('Summary Calcs'!$E$15:$E$266=$E377)*('Summary Calcs'!$F$15:$F$266=$G377)*(IF(OR(AND($B377=\"Non-Residential\",I$8=\"Residential\"),AND($B377=\"Residential\",$B377<>I$8),AND($D377=\"New Wind\",$G377<2014),AND($D377=\"Existing Wind\",$G377>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F377)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C377)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D377)),\"Wind\",$D377))*('Summary Calcs'!$E$15:$E$266=$E377)*('Summary Calcs'!$F$15:$F$266=$G377)*(IF(OR(AND($B377=\"Non-Residential\",J$8=\"Residential\"),AND($B377=\"Residential\",$B377<>J$8),AND($D377=\"New Wind\",$G377<2014),AND($D377=\"Existing Wind\",$G377>2013)),0,1))))","v":0},{"$f":"IFERROR(H377+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C377)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D377)),\"Wind\",$D377))*('Public Tool Inputs'!$O$9:$O$104=E377)*('Public Tool Inputs'!$P$9:$P$104=G377))*I377+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C377)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D377)),\"Wind\",$D377))*('Public Tool Inputs'!$O$9:$O$104=E377)*('Public Tool Inputs'!$P$9:$P$104=G377))*J377,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2008,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F378)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C378)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D378)),\"Wind\",$D378))*('Summary Calcs'!$E$15:$E$266=$E378)*('Summary Calcs'!$F$15:$F$266=$G378)*(IF(OR(AND($B378=\"Non-Residential\",H$8=\"Residential\"),AND($B378=\"Residential\",$B378<>H$8),AND($D378=\"New Wind\",$G378<2014),AND($D378=\"Existing Wind\",$G378>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F378)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C378)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D378)),\"Wind\",$D378))*('Summary Calcs'!$E$15:$E$266=$E378)*('Summary Calcs'!$F$15:$F$266=$G378)*(IF(OR(AND($B378=\"Non-Residential\",I$8=\"Residential\"),AND($B378=\"Residential\",$B378<>I$8),AND($D378=\"New Wind\",$G378<2014),AND($D378=\"Existing Wind\",$G378>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F378)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C378)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D378)),\"Wind\",$D378))*('Summary Calcs'!$E$15:$E$266=$E378)*('Summary Calcs'!$F$15:$F$266=$G378)*(IF(OR(AND($B378=\"Non-Residential\",J$8=\"Residential\"),AND($B378=\"Residential\",$B378<>J$8),AND($D378=\"New Wind\",$G378<2014),AND($D378=\"Existing Wind\",$G378>2013)),0,1))))","v":0},{"$f":"IFERROR(H378+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C378)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D378)),\"Wind\",$D378))*('Public Tool Inputs'!$O$9:$O$104=E378)*('Public Tool Inputs'!$P$9:$P$104=G378))*I378+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C378)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D378)),\"Wind\",$D378))*('Public Tool Inputs'!$O$9:$O$104=E378)*('Public Tool Inputs'!$P$9:$P$104=G378))*J378,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2009,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F379)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C379)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D379)),\"Wind\",$D379))*('Summary Calcs'!$E$15:$E$266=$E379)*('Summary Calcs'!$F$15:$F$266=$G379)*(IF(OR(AND($B379=\"Non-Residential\",H$8=\"Residential\"),AND($B379=\"Residential\",$B379<>H$8),AND($D379=\"New Wind\",$G379<2014),AND($D379=\"Existing Wind\",$G379>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F379)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C379)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D379)),\"Wind\",$D379))*('Summary Calcs'!$E$15:$E$266=$E379)*('Summary Calcs'!$F$15:$F$266=$G379)*(IF(OR(AND($B379=\"Non-Residential\",I$8=\"Residential\"),AND($B379=\"Residential\",$B379<>I$8),AND($D379=\"New Wind\",$G379<2014),AND($D379=\"Existing Wind\",$G379>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F379)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C379)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D379)),\"Wind\",$D379))*('Summary Calcs'!$E$15:$E$266=$E379)*('Summary Calcs'!$F$15:$F$266=$G379)*(IF(OR(AND($B379=\"Non-Residential\",J$8=\"Residential\"),AND($B379=\"Residential\",$B379<>J$8),AND($D379=\"New Wind\",$G379<2014),AND($D379=\"Existing Wind\",$G379>2013)),0,1))))","v":0},{"$f":"IFERROR(H379+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C379)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D379)),\"Wind\",$D379))*('Public Tool Inputs'!$O$9:$O$104=E379)*('Public Tool Inputs'!$P$9:$P$104=G379))*I379+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C379)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D379)),\"Wind\",$D379))*('Public Tool Inputs'!$O$9:$O$104=E379)*('Public Tool Inputs'!$P$9:$P$104=G379))*J379,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2010,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F380)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C380)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D380)),\"Wind\",$D380))*('Summary Calcs'!$E$15:$E$266=$E380)*('Summary Calcs'!$F$15:$F$266=$G380)*(IF(OR(AND($B380=\"Non-Residential\",H$8=\"Residential\"),AND($B380=\"Residential\",$B380<>H$8),AND($D380=\"New Wind\",$G380<2014),AND($D380=\"Existing Wind\",$G380>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F380)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C380)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D380)),\"Wind\",$D380))*('Summary Calcs'!$E$15:$E$266=$E380)*('Summary Calcs'!$F$15:$F$266=$G380)*(IF(OR(AND($B380=\"Non-Residential\",I$8=\"Residential\"),AND($B380=\"Residential\",$B380<>I$8),AND($D380=\"New Wind\",$G380<2014),AND($D380=\"Existing Wind\",$G380>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F380)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C380)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D380)),\"Wind\",$D380))*('Summary Calcs'!$E$15:$E$266=$E380)*('Summary Calcs'!$F$15:$F$266=$G380)*(IF(OR(AND($B380=\"Non-Residential\",J$8=\"Residential\"),AND($B380=\"Residential\",$B380<>J$8),AND($D380=\"New Wind\",$G380<2014),AND($D380=\"Existing Wind\",$G380>2013)),0,1))))","v":0},{"$f":"IFERROR(H380+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C380)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D380)),\"Wind\",$D380))*('Public Tool Inputs'!$O$9:$O$104=E380)*('Public Tool Inputs'!$P$9:$P$104=G380))*I380+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C380)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D380)),\"Wind\",$D380))*('Public Tool Inputs'!$O$9:$O$104=E380)*('Public Tool Inputs'!$P$9:$P$104=G380))*J380,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2011,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F381)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C381)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D381)),\"Wind\",$D381))*('Summary Calcs'!$E$15:$E$266=$E381)*('Summary Calcs'!$F$15:$F$266=$G381)*(IF(OR(AND($B381=\"Non-Residential\",H$8=\"Residential\"),AND($B381=\"Residential\",$B381<>H$8),AND($D381=\"New Wind\",$G381<2014),AND($D381=\"Existing Wind\",$G381>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F381)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C381)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D381)),\"Wind\",$D381))*('Summary Calcs'!$E$15:$E$266=$E381)*('Summary Calcs'!$F$15:$F$266=$G381)*(IF(OR(AND($B381=\"Non-Residential\",I$8=\"Residential\"),AND($B381=\"Residential\",$B381<>I$8),AND($D381=\"New Wind\",$G381<2014),AND($D381=\"Existing Wind\",$G381>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F381)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C381)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D381)),\"Wind\",$D381))*('Summary Calcs'!$E$15:$E$266=$E381)*('Summary Calcs'!$F$15:$F$266=$G381)*(IF(OR(AND($B381=\"Non-Residential\",J$8=\"Residential\"),AND($B381=\"Residential\",$B381<>J$8),AND($D381=\"New Wind\",$G381<2014),AND($D381=\"Existing Wind\",$G381>2013)),0,1))))","v":0},{"$f":"IFERROR(H381+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C381)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D381)),\"Wind\",$D381))*('Public Tool Inputs'!$O$9:$O$104=E381)*('Public Tool Inputs'!$P$9:$P$104=G381))*I381+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C381)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D381)),\"Wind\",$D381))*('Public Tool Inputs'!$O$9:$O$104=E381)*('Public Tool Inputs'!$P$9:$P$104=G381))*J381,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2012,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F382)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C382)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D382)),\"Wind\",$D382))*('Summary Calcs'!$E$15:$E$266=$E382)*('Summary Calcs'!$F$15:$F$266=$G382)*(IF(OR(AND($B382=\"Non-Residential\",H$8=\"Residential\"),AND($B382=\"Residential\",$B382<>H$8),AND($D382=\"New Wind\",$G382<2014),AND($D382=\"Existing Wind\",$G382>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F382)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C382)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D382)),\"Wind\",$D382))*('Summary Calcs'!$E$15:$E$266=$E382)*('Summary Calcs'!$F$15:$F$266=$G382)*(IF(OR(AND($B382=\"Non-Residential\",I$8=\"Residential\"),AND($B382=\"Residential\",$B382<>I$8),AND($D382=\"New Wind\",$G382<2014),AND($D382=\"Existing Wind\",$G382>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F382)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C382)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D382)),\"Wind\",$D382))*('Summary Calcs'!$E$15:$E$266=$E382)*('Summary Calcs'!$F$15:$F$266=$G382)*(IF(OR(AND($B382=\"Non-Residential\",J$8=\"Residential\"),AND($B382=\"Residential\",$B382<>J$8),AND($D382=\"New Wind\",$G382<2014),AND($D382=\"Existing Wind\",$G382>2013)),0,1))))","v":0},{"$f":"IFERROR(H382+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C382)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D382)),\"Wind\",$D382))*('Public Tool Inputs'!$O$9:$O$104=E382)*('Public Tool Inputs'!$P$9:$P$104=G382))*I382+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C382)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D382)),\"Wind\",$D382))*('Public Tool Inputs'!$O$9:$O$104=E382)*('Public Tool Inputs'!$P$9:$P$104=G382))*J382,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2013,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F383)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C383)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D383)),\"Wind\",$D383))*('Summary Calcs'!$E$15:$E$266=$E383)*('Summary Calcs'!$F$15:$F$266=$G383)*(IF(OR(AND($B383=\"Non-Residential\",H$8=\"Residential\"),AND($B383=\"Residential\",$B383<>H$8),AND($D383=\"New Wind\",$G383<2014),AND($D383=\"Existing Wind\",$G383>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F383)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C383)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D383)),\"Wind\",$D383))*('Summary Calcs'!$E$15:$E$266=$E383)*('Summary Calcs'!$F$15:$F$266=$G383)*(IF(OR(AND($B383=\"Non-Residential\",I$8=\"Residential\"),AND($B383=\"Residential\",$B383<>I$8),AND($D383=\"New Wind\",$G383<2014),AND($D383=\"Existing Wind\",$G383>2013)),0,1))))","v":431.02381560734955},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F383)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C383)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D383)),\"Wind\",$D383))*('Summary Calcs'!$E$15:$E$266=$E383)*('Summary Calcs'!$F$15:$F$266=$G383)*(IF(OR(AND($B383=\"Non-Residential\",J$8=\"Residential\"),AND($B383=\"Residential\",$B383<>J$8),AND($D383=\"New Wind\",$G383<2014),AND($D383=\"Existing Wind\",$G383>2013)),0,1))))","v":431.02381560734955},{"$f":"IFERROR(H383+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C383)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D383)),\"Wind\",$D383))*('Public Tool Inputs'!$O$9:$O$104=E383)*('Public Tool Inputs'!$P$9:$P$104=G383))*I383+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C383)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D383)),\"Wind\",$D383))*('Public Tool Inputs'!$O$9:$O$104=E383)*('Public Tool Inputs'!$P$9:$P$104=G383))*J383,0)","v":431.02381560734955},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2014,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F384)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C384)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D384)),\"Wind\",$D384))*('Summary Calcs'!$E$15:$E$266=$E384)*('Summary Calcs'!$F$15:$F$266=$G384)*(IF(OR(AND($B384=\"Non-Residential\",H$8=\"Residential\"),AND($B384=\"Residential\",$B384<>H$8),AND($D384=\"New Wind\",$G384<2014),AND($D384=\"Existing Wind\",$G384>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F384)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C384)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D384)),\"Wind\",$D384))*('Summary Calcs'!$E$15:$E$266=$E384)*('Summary Calcs'!$F$15:$F$266=$G384)*(IF(OR(AND($B384=\"Non-Residential\",I$8=\"Residential\"),AND($B384=\"Residential\",$B384<>I$8),AND($D384=\"New Wind\",$G384<2014),AND($D384=\"Existing Wind\",$G384>2013)),0,1))))","v":439.82975794679811},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F384)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C384)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D384)),\"Wind\",$D384))*('Summary Calcs'!$E$15:$E$266=$E384)*('Summary Calcs'!$F$15:$F$266=$G384)*(IF(OR(AND($B384=\"Non-Residential\",J$8=\"Residential\"),AND($B384=\"Residential\",$B384<>J$8),AND($D384=\"New Wind\",$G384<2014),AND($D384=\"Existing Wind\",$G384>2013)),0,1))))","v":439.82975794679811},{"$f":"IFERROR(H384+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C384)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D384)),\"Wind\",$D384))*('Public Tool Inputs'!$O$9:$O$104=E384)*('Public Tool Inputs'!$P$9:$P$104=G384))*I384+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C384)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D384)),\"Wind\",$D384))*('Public Tool Inputs'!$O$9:$O$104=E384)*('Public Tool Inputs'!$P$9:$P$104=G384))*J384,0)","v":439.82975794679811},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2015,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F385)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C385)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D385)),\"Wind\",$D385))*('Summary Calcs'!$E$15:$E$266=$E385)*('Summary Calcs'!$F$15:$F$266=$G385)*(IF(OR(AND($B385=\"Non-Residential\",H$8=\"Residential\"),AND($B385=\"Residential\",$B385<>H$8),AND($D385=\"New Wind\",$G385<2014),AND($D385=\"Existing Wind\",$G385>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F385)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C385)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D385)),\"Wind\",$D385))*('Summary Calcs'!$E$15:$E$266=$E385)*('Summary Calcs'!$F$15:$F$266=$G385)*(IF(OR(AND($B385=\"Non-Residential\",I$8=\"Residential\"),AND($B385=\"Residential\",$B385<>I$8),AND($D385=\"New Wind\",$G385<2014),AND($D385=\"Existing Wind\",$G385>2013)),0,1))))","v":439.82975794679811},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F385)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C385)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D385)),\"Wind\",$D385))*('Summary Calcs'!$E$15:$E$266=$E385)*('Summary Calcs'!$F$15:$F$266=$G385)*(IF(OR(AND($B385=\"Non-Residential\",J$8=\"Residential\"),AND($B385=\"Residential\",$B385<>J$8),AND($D385=\"New Wind\",$G385<2014),AND($D385=\"Existing Wind\",$G385>2013)),0,1))))","v":439.82975794679811},{"$f":"IFERROR(H385+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C385)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D385)),\"Wind\",$D385))*('Public Tool Inputs'!$O$9:$O$104=E385)*('Public Tool Inputs'!$P$9:$P$104=G385))*I385+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C385)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D385)),\"Wind\",$D385))*('Public Tool Inputs'!$O$9:$O$104=E385)*('Public Tool Inputs'!$P$9:$P$104=G385))*J385,0)","v":439.82975794679811},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","CapEx",2016,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","CapEx",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F386)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C386)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D386)),\"Wind\",$D386))*('Summary Calcs'!$E$15:$E$266=$E386)*('Summary Calcs'!$F$15:$F$266=$G386)*(IF(OR(AND($B386=\"Non-Residential\",H$8=\"Residential\"),AND($B386=\"Residential\",$B386<>H$8),AND($D386=\"New Wind\",$G386<2014),AND($D386=\"Existing Wind\",$G386>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F386)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C386)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D386)),\"Wind\",$D386))*('Summary Calcs'!$E$15:$E$266=$E386)*('Summary Calcs'!$F$15:$F$266=$G386)*(IF(OR(AND($B386=\"Non-Residential\",I$8=\"Residential\"),AND($B386=\"Residential\",$B386<>I$8),AND($D386=\"New Wind\",$G386<2014),AND($D386=\"Existing Wind\",$G386>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F386)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C386)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D386)),\"Wind\",$D386))*('Summary Calcs'!$E$15:$E$266=$E386)*('Summary Calcs'!$F$15:$F$266=$G386)*(IF(OR(AND($B386=\"Non-Residential\",J$8=\"Residential\"),AND($B386=\"Residential\",$B386<>J$8),AND($D386=\"New Wind\",$G386<2014),AND($D386=\"Existing Wind\",$G386>2013)),0,1))))","v":0},{"$f":"IFERROR(H386+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C386)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D386)),\"Wind\",$D386))*('Public Tool Inputs'!$O$9:$O$104=E386)*('Public Tool Inputs'!$P$9:$P$104=G386))*I386+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C386)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D386)),\"Wind\",$D386))*('Public Tool Inputs'!$O$9:$O$104=E386)*('Public Tool Inputs'!$P$9:$P$104=G386))*J386,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F387)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C387)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D387)),\"Wind\",$D387))*('Summary Calcs'!$E$15:$E$266=$E387)*('Summary Calcs'!$F$15:$F$266=$G387)*(IF(OR(AND($B387=\"Non-Residential\",H$8=\"Residential\"),AND($B387=\"Residential\",$B387<>H$8),AND($D387=\"New Wind\",$G387<2014),AND($D387=\"Existing Wind\",$G387>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F387)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C387)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D387)),\"Wind\",$D387))*('Summary Calcs'!$E$15:$E$266=$E387)*('Summary Calcs'!$F$15:$F$266=$G387)*(IF(OR(AND($B387=\"Non-Residential\",I$8=\"Residential\"),AND($B387=\"Residential\",$B387<>I$8),AND($D387=\"New Wind\",$G387<2014),AND($D387=\"Existing Wind\",$G387>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F387)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C387)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D387)),\"Wind\",$D387))*('Summary Calcs'!$E$15:$E$266=$E387)*('Summary Calcs'!$F$15:$F$266=$G387)*(IF(OR(AND($B387=\"Non-Residential\",J$8=\"Residential\"),AND($B387=\"Residential\",$B387<>J$8),AND($D387=\"New Wind\",$G387<2014),AND($D387=\"Existing Wind\",$G387>2013)),0,1))))","v":0},{"$f":"IFERROR(H387+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C387)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D387)),\"Wind\",$D387))*('Public Tool Inputs'!$O$9:$O$104=E387)*('Public Tool Inputs'!$P$9:$P$104=G387))*I387+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C387)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D387)),\"Wind\",$D387))*('Public Tool Inputs'!$O$9:$O$104=E387)*('Public Tool Inputs'!$P$9:$P$104=G387))*J387,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F388)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C388)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D388)),\"Wind\",$D388))*('Summary Calcs'!$E$15:$E$266=$E388)*('Summary Calcs'!$F$15:$F$266=$G388)*(IF(OR(AND($B388=\"Non-Residential\",H$8=\"Residential\"),AND($B388=\"Residential\",$B388<>H$8),AND($D388=\"New Wind\",$G388<2014),AND($D388=\"Existing Wind\",$G388>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F388)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C388)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D388)),\"Wind\",$D388))*('Summary Calcs'!$E$15:$E$266=$E388)*('Summary Calcs'!$F$15:$F$266=$G388)*(IF(OR(AND($B388=\"Non-Residential\",I$8=\"Residential\"),AND($B388=\"Residential\",$B388<>I$8),AND($D388=\"New Wind\",$G388<2014),AND($D388=\"Existing Wind\",$G388>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F388)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C388)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D388)),\"Wind\",$D388))*('Summary Calcs'!$E$15:$E$266=$E388)*('Summary Calcs'!$F$15:$F$266=$G388)*(IF(OR(AND($B388=\"Non-Residential\",J$8=\"Residential\"),AND($B388=\"Residential\",$B388<>J$8),AND($D388=\"New Wind\",$G388<2014),AND($D388=\"Existing Wind\",$G388>2013)),0,1))))","v":0},{"$f":"IFERROR(H388+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C388)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D388)),\"Wind\",$D388))*('Public Tool Inputs'!$O$9:$O$104=E388)*('Public Tool Inputs'!$P$9:$P$104=G388))*I388+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C388)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D388)),\"Wind\",$D388))*('Public Tool Inputs'!$O$9:$O$104=E388)*('Public Tool Inputs'!$P$9:$P$104=G388))*J388,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F389)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C389)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D389)),\"Wind\",$D389))*('Summary Calcs'!$E$15:$E$266=$E389)*('Summary Calcs'!$F$15:$F$266=$G389)*(IF(OR(AND($B389=\"Non-Residential\",H$8=\"Residential\"),AND($B389=\"Residential\",$B389<>H$8),AND($D389=\"New Wind\",$G389<2014),AND($D389=\"Existing Wind\",$G389>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F389)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C389)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D389)),\"Wind\",$D389))*('Summary Calcs'!$E$15:$E$266=$E389)*('Summary Calcs'!$F$15:$F$266=$G389)*(IF(OR(AND($B389=\"Non-Residential\",I$8=\"Residential\"),AND($B389=\"Residential\",$B389<>I$8),AND($D389=\"New Wind\",$G389<2014),AND($D389=\"Existing Wind\",$G389>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F389)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C389)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D389)),\"Wind\",$D389))*('Summary Calcs'!$E$15:$E$266=$E389)*('Summary Calcs'!$F$15:$F$266=$G389)*(IF(OR(AND($B389=\"Non-Residential\",J$8=\"Residential\"),AND($B389=\"Residential\",$B389<>J$8),AND($D389=\"New Wind\",$G389<2014),AND($D389=\"Existing Wind\",$G389>2013)),0,1))))","v":0},{"$f":"IFERROR(H389+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C389)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D389)),\"Wind\",$D389))*('Public Tool Inputs'!$O$9:$O$104=E389)*('Public Tool Inputs'!$P$9:$P$104=G389))*I389+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C389)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D389)),\"Wind\",$D389))*('Public Tool Inputs'!$O$9:$O$104=E389)*('Public Tool Inputs'!$P$9:$P$104=G389))*J389,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F390)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C390)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D390)),\"Wind\",$D390))*('Summary Calcs'!$E$15:$E$266=$E390)*('Summary Calcs'!$F$15:$F$266=$G390)*(IF(OR(AND($B390=\"Non-Residential\",H$8=\"Residential\"),AND($B390=\"Residential\",$B390<>H$8),AND($D390=\"New Wind\",$G390<2014),AND($D390=\"Existing Wind\",$G390>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F390)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C390)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D390)),\"Wind\",$D390))*('Summary Calcs'!$E$15:$E$266=$E390)*('Summary Calcs'!$F$15:$F$266=$G390)*(IF(OR(AND($B390=\"Non-Residential\",I$8=\"Residential\"),AND($B390=\"Residential\",$B390<>I$8),AND($D390=\"New Wind\",$G390<2014),AND($D390=\"Existing Wind\",$G390>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F390)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C390)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D390)),\"Wind\",$D390))*('Summary Calcs'!$E$15:$E$266=$E390)*('Summary Calcs'!$F$15:$F$266=$G390)*(IF(OR(AND($B390=\"Non-Residential\",J$8=\"Residential\"),AND($B390=\"Residential\",$B390<>J$8),AND($D390=\"New Wind\",$G390<2014),AND($D390=\"Existing Wind\",$G390>2013)),0,1))))","v":0},{"$f":"IFERROR(H390+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C390)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D390)),\"Wind\",$D390))*('Public Tool Inputs'!$O$9:$O$104=E390)*('Public Tool Inputs'!$P$9:$P$104=G390))*I390+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C390)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D390)),\"Wind\",$D390))*('Public Tool Inputs'!$O$9:$O$104=E390)*('Public Tool Inputs'!$P$9:$P$104=G390))*J390,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F391)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C391)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D391)),\"Wind\",$D391))*('Summary Calcs'!$E$15:$E$266=$E391)*('Summary Calcs'!$F$15:$F$266=$G391)*(IF(OR(AND($B391=\"Non-Residential\",H$8=\"Residential\"),AND($B391=\"Residential\",$B391<>H$8),AND($D391=\"New Wind\",$G391<2014),AND($D391=\"Existing Wind\",$G391>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F391)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C391)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D391)),\"Wind\",$D391))*('Summary Calcs'!$E$15:$E$266=$E391)*('Summary Calcs'!$F$15:$F$266=$G391)*(IF(OR(AND($B391=\"Non-Residential\",I$8=\"Residential\"),AND($B391=\"Residential\",$B391<>I$8),AND($D391=\"New Wind\",$G391<2014),AND($D391=\"Existing Wind\",$G391>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F391)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C391)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D391)),\"Wind\",$D391))*('Summary Calcs'!$E$15:$E$266=$E391)*('Summary Calcs'!$F$15:$F$266=$G391)*(IF(OR(AND($B391=\"Non-Residential\",J$8=\"Residential\"),AND($B391=\"Residential\",$B391<>J$8),AND($D391=\"New Wind\",$G391<2014),AND($D391=\"Existing Wind\",$G391>2013)),0,1))))","v":0},{"$f":"IFERROR(H391+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C391)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D391)),\"Wind\",$D391))*('Public Tool Inputs'!$O$9:$O$104=E391)*('Public Tool Inputs'!$P$9:$P$104=G391))*I391+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C391)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D391)),\"Wind\",$D391))*('Public Tool Inputs'!$O$9:$O$104=E391)*('Public Tool Inputs'!$P$9:$P$104=G391))*J391,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F392)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C392)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D392)),\"Wind\",$D392))*('Summary Calcs'!$E$15:$E$266=$E392)*('Summary Calcs'!$F$15:$F$266=$G392)*(IF(OR(AND($B392=\"Non-Residential\",H$8=\"Residential\"),AND($B392=\"Residential\",$B392<>H$8),AND($D392=\"New Wind\",$G392<2014),AND($D392=\"Existing Wind\",$G392>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F392)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C392)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D392)),\"Wind\",$D392))*('Summary Calcs'!$E$15:$E$266=$E392)*('Summary Calcs'!$F$15:$F$266=$G392)*(IF(OR(AND($B392=\"Non-Residential\",I$8=\"Residential\"),AND($B392=\"Residential\",$B392<>I$8),AND($D392=\"New Wind\",$G392<2014),AND($D392=\"Existing Wind\",$G392>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F392)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C392)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D392)),\"Wind\",$D392))*('Summary Calcs'!$E$15:$E$266=$E392)*('Summary Calcs'!$F$15:$F$266=$G392)*(IF(OR(AND($B392=\"Non-Residential\",J$8=\"Residential\"),AND($B392=\"Residential\",$B392<>J$8),AND($D392=\"New Wind\",$G392<2014),AND($D392=\"Existing Wind\",$G392>2013)),0,1))))","v":0},{"$f":"IFERROR(H392+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C392)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D392)),\"Wind\",$D392))*('Public Tool Inputs'!$O$9:$O$104=E392)*('Public Tool Inputs'!$P$9:$P$104=G392))*I392+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C392)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D392)),\"Wind\",$D392))*('Public Tool Inputs'!$O$9:$O$104=E392)*('Public Tool Inputs'!$P$9:$P$104=G392))*J392,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F393)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C393)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D393)),\"Wind\",$D393))*('Summary Calcs'!$E$15:$E$266=$E393)*('Summary Calcs'!$F$15:$F$266=$G393)*(IF(OR(AND($B393=\"Non-Residential\",H$8=\"Residential\"),AND($B393=\"Residential\",$B393<>H$8),AND($D393=\"New Wind\",$G393<2014),AND($D393=\"Existing Wind\",$G393>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F393)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C393)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D393)),\"Wind\",$D393))*('Summary Calcs'!$E$15:$E$266=$E393)*('Summary Calcs'!$F$15:$F$266=$G393)*(IF(OR(AND($B393=\"Non-Residential\",I$8=\"Residential\"),AND($B393=\"Residential\",$B393<>I$8),AND($D393=\"New Wind\",$G393<2014),AND($D393=\"Existing Wind\",$G393>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F393)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C393)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D393)),\"Wind\",$D393))*('Summary Calcs'!$E$15:$E$266=$E393)*('Summary Calcs'!$F$15:$F$266=$G393)*(IF(OR(AND($B393=\"Non-Residential\",J$8=\"Residential\"),AND($B393=\"Residential\",$B393<>J$8),AND($D393=\"New Wind\",$G393<2014),AND($D393=\"Existing Wind\",$G393>2013)),0,1))))","v":0},{"$f":"IFERROR(H393+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C393)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D393)),\"Wind\",$D393))*('Public Tool Inputs'!$O$9:$O$104=E393)*('Public Tool Inputs'!$P$9:$P$104=G393))*I393+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C393)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D393)),\"Wind\",$D393))*('Public Tool Inputs'!$O$9:$O$104=E393)*('Public Tool Inputs'!$P$9:$P$104=G393))*J393,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F394)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C394)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D394)),\"Wind\",$D394))*('Summary Calcs'!$E$15:$E$266=$E394)*('Summary Calcs'!$F$15:$F$266=$G394)*(IF(OR(AND($B394=\"Non-Residential\",H$8=\"Residential\"),AND($B394=\"Residential\",$B394<>H$8),AND($D394=\"New Wind\",$G394<2014),AND($D394=\"Existing Wind\",$G394>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F394)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C394)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D394)),\"Wind\",$D394))*('Summary Calcs'!$E$15:$E$266=$E394)*('Summary Calcs'!$F$15:$F$266=$G394)*(IF(OR(AND($B394=\"Non-Residential\",I$8=\"Residential\"),AND($B394=\"Residential\",$B394<>I$8),AND($D394=\"New Wind\",$G394<2014),AND($D394=\"Existing Wind\",$G394>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F394)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C394)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D394)),\"Wind\",$D394))*('Summary Calcs'!$E$15:$E$266=$E394)*('Summary Calcs'!$F$15:$F$266=$G394)*(IF(OR(AND($B394=\"Non-Residential\",J$8=\"Residential\"),AND($B394=\"Residential\",$B394<>J$8),AND($D394=\"New Wind\",$G394<2014),AND($D394=\"Existing Wind\",$G394>2013)),0,1))))","v":0},{"$f":"IFERROR(H394+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C394)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D394)),\"Wind\",$D394))*('Public Tool Inputs'!$O$9:$O$104=E394)*('Public Tool Inputs'!$P$9:$P$104=G394))*I394+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C394)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D394)),\"Wind\",$D394))*('Public Tool Inputs'!$O$9:$O$104=E394)*('Public Tool Inputs'!$P$9:$P$104=G394))*J394,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2012,null,{"$f":"T394","v":"Non-Residential"},{"$f":"U394","v":"NVE South"},{"$f":"IF(V394=\"Old Wind\",\"Existing Wind\",V394)","v":"New Wind"},{"$f":"IF(W394=\"Unincentivized\",\"Non-Incentivized\",W394)","v":"Non-Incentivized"},{"$f":"X394","v":"Fed Incentive"},{"$f":"Y394","v":2012},null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F395)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C395)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D395)),\"Wind\",$D395))*('Summary Calcs'!$E$15:$E$266=$E395)*('Summary Calcs'!$F$15:$F$266=$G395)*(IF(OR(AND($B395=\"Non-Residential\",H$8=\"Residential\"),AND($B395=\"Residential\",$B395<>H$8),AND($D395=\"New Wind\",$G395<2014),AND($D395=\"Existing Wind\",$G395>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F395)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C395)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D395)),\"Wind\",$D395))*('Summary Calcs'!$E$15:$E$266=$E395)*('Summary Calcs'!$F$15:$F$266=$G395)*(IF(OR(AND($B395=\"Non-Residential\",I$8=\"Residential\"),AND($B395=\"Residential\",$B395<>I$8),AND($D395=\"New Wind\",$G395<2014),AND($D395=\"Existing Wind\",$G395>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F395)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C395)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D395)),\"Wind\",$D395))*('Summary Calcs'!$E$15:$E$266=$E395)*('Summary Calcs'!$F$15:$F$266=$G395)*(IF(OR(AND($B395=\"Non-Residential\",J$8=\"Residential\"),AND($B395=\"Residential\",$B395<>J$8),AND($D395=\"New Wind\",$G395<2014),AND($D395=\"Existing Wind\",$G395>2013)),0,1))))","v":0},{"$f":"IFERROR(H395+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C395)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D395)),\"Wind\",$D395))*('Public Tool Inputs'!$O$9:$O$104=E395)*('Public Tool Inputs'!$P$9:$P$104=G395))*I395+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C395)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D395)),\"Wind\",$D395))*('Public Tool Inputs'!$O$9:$O$104=E395)*('Public Tool Inputs'!$P$9:$P$104=G395))*J395,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F396)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C396)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D396)),\"Wind\",$D396))*('Summary Calcs'!$E$15:$E$266=$E396)*('Summary Calcs'!$F$15:$F$266=$G396)*(IF(OR(AND($B396=\"Non-Residential\",H$8=\"Residential\"),AND($B396=\"Residential\",$B396<>H$8),AND($D396=\"New Wind\",$G396<2014),AND($D396=\"Existing Wind\",$G396>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F396)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C396)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D396)),\"Wind\",$D396))*('Summary Calcs'!$E$15:$E$266=$E396)*('Summary Calcs'!$F$15:$F$266=$G396)*(IF(OR(AND($B396=\"Non-Residential\",I$8=\"Residential\"),AND($B396=\"Residential\",$B396<>I$8),AND($D396=\"New Wind\",$G396<2014),AND($D396=\"Existing Wind\",$G396>2013)),0,1))))","v":169.62467219930565},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F396)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C396)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D396)),\"Wind\",$D396))*('Summary Calcs'!$E$15:$E$266=$E396)*('Summary Calcs'!$F$15:$F$266=$G396)*(IF(OR(AND($B396=\"Non-Residential\",J$8=\"Residential\"),AND($B396=\"Residential\",$B396<>J$8),AND($D396=\"New Wind\",$G396<2014),AND($D396=\"Existing Wind\",$G396>2013)),0,1))))","v":169.62467219930565},{"$f":"IFERROR(H396+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C396)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D396)),\"Wind\",$D396))*('Public Tool Inputs'!$O$9:$O$104=E396)*('Public Tool Inputs'!$P$9:$P$104=G396))*I396+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C396)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D396)),\"Wind\",$D396))*('Public Tool Inputs'!$O$9:$O$104=E396)*('Public Tool Inputs'!$P$9:$P$104=G396))*J396,0)","v":169.62467219930565},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F397)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C397)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D397)),\"Wind\",$D397))*('Summary Calcs'!$E$15:$E$266=$E397)*('Summary Calcs'!$F$15:$F$266=$G397)*(IF(OR(AND($B397=\"Non-Residential\",H$8=\"Residential\"),AND($B397=\"Residential\",$B397<>H$8),AND($D397=\"New Wind\",$G397<2014),AND($D397=\"Existing Wind\",$G397>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F397)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C397)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D397)),\"Wind\",$D397))*('Summary Calcs'!$E$15:$E$266=$E397)*('Summary Calcs'!$F$15:$F$266=$G397)*(IF(OR(AND($B397=\"Non-Residential\",I$8=\"Residential\"),AND($B397=\"Residential\",$B397<>I$8),AND($D397=\"New Wind\",$G397<2014),AND($D397=\"Existing Wind\",$G397>2013)),0,1))))","v":171.15711808032952},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F397)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C397)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D397)),\"Wind\",$D397))*('Summary Calcs'!$E$15:$E$266=$E397)*('Summary Calcs'!$F$15:$F$266=$G397)*(IF(OR(AND($B397=\"Non-Residential\",J$8=\"Residential\"),AND($B397=\"Residential\",$B397<>J$8),AND($D397=\"New Wind\",$G397<2014),AND($D397=\"Existing Wind\",$G397>2013)),0,1))))","v":171.15711808032952},{"$f":"IFERROR(H397+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C397)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D397)),\"Wind\",$D397))*('Public Tool Inputs'!$O$9:$O$104=E397)*('Public Tool Inputs'!$P$9:$P$104=G397))*I397+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C397)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D397)),\"Wind\",$D397))*('Public Tool Inputs'!$O$9:$O$104=E397)*('Public Tool Inputs'!$P$9:$P$104=G397))*J397,0)","v":171.15711808032952},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F398)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C398)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D398)),\"Wind\",$D398))*('Summary Calcs'!$E$15:$E$266=$E398)*('Summary Calcs'!$F$15:$F$266=$G398)*(IF(OR(AND($B398=\"Non-Residential\",H$8=\"Residential\"),AND($B398=\"Residential\",$B398<>H$8),AND($D398=\"New Wind\",$G398<2014),AND($D398=\"Existing Wind\",$G398>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F398)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C398)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D398)),\"Wind\",$D398))*('Summary Calcs'!$E$15:$E$266=$E398)*('Summary Calcs'!$F$15:$F$266=$G398)*(IF(OR(AND($B398=\"Non-Residential\",I$8=\"Residential\"),AND($B398=\"Residential\",$B398<>I$8),AND($D398=\"New Wind\",$G398<2014),AND($D398=\"Existing Wind\",$G398>2013)),0,1))))","v":171.15711808032952},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F398)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C398)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D398)),\"Wind\",$D398))*('Summary Calcs'!$E$15:$E$266=$E398)*('Summary Calcs'!$F$15:$F$266=$G398)*(IF(OR(AND($B398=\"Non-Residential\",J$8=\"Residential\"),AND($B398=\"Residential\",$B398<>J$8),AND($D398=\"New Wind\",$G398<2014),AND($D398=\"Existing Wind\",$G398>2013)),0,1))))","v":171.15711808032952},{"$f":"IFERROR(H398+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C398)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D398)),\"Wind\",$D398))*('Public Tool Inputs'!$O$9:$O$104=E398)*('Public Tool Inputs'!$P$9:$P$104=G398))*I398+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C398)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D398)),\"Wind\",$D398))*('Public Tool Inputs'!$O$9:$O$104=E398)*('Public Tool Inputs'!$P$9:$P$104=G398))*J398,0)","v":171.15711808032952},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F399)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C399)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D399)),\"Wind\",$D399))*('Summary Calcs'!$E$15:$E$266=$E399)*('Summary Calcs'!$F$15:$F$266=$G399)*(IF(OR(AND($B399=\"Non-Residential\",H$8=\"Residential\"),AND($B399=\"Residential\",$B399<>H$8),AND($D399=\"New Wind\",$G399<2014),AND($D399=\"Existing Wind\",$G399>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F399)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C399)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D399)),\"Wind\",$D399))*('Summary Calcs'!$E$15:$E$266=$E399)*('Summary Calcs'!$F$15:$F$266=$G399)*(IF(OR(AND($B399=\"Non-Residential\",I$8=\"Residential\"),AND($B399=\"Residential\",$B399<>I$8),AND($D399=\"New Wind\",$G399<2014),AND($D399=\"Existing Wind\",$G399>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F399)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C399)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D399)),\"Wind\",$D399))*('Summary Calcs'!$E$15:$E$266=$E399)*('Summary Calcs'!$F$15:$F$266=$G399)*(IF(OR(AND($B399=\"Non-Residential\",J$8=\"Residential\"),AND($B399=\"Residential\",$B399<>J$8),AND($D399=\"New Wind\",$G399<2014),AND($D399=\"Existing Wind\",$G399>2013)),0,1))))","v":0},{"$f":"IFERROR(H399+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C399)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D399)),\"Wind\",$D399))*('Public Tool Inputs'!$O$9:$O$104=E399)*('Public Tool Inputs'!$P$9:$P$104=G399))*I399+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C399)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D399)),\"Wind\",$D399))*('Public Tool Inputs'!$O$9:$O$104=E399)*('Public Tool Inputs'!$P$9:$P$104=G399))*J399,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2004,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F400)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C400)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D400)),\"Wind\",$D400))*('Summary Calcs'!$E$15:$E$266=$E400)*('Summary Calcs'!$F$15:$F$266=$G400)*(IF(OR(AND($B400=\"Non-Residential\",H$8=\"Residential\"),AND($B400=\"Residential\",$B400<>H$8),AND($D400=\"New Wind\",$G400<2014),AND($D400=\"Existing Wind\",$G400>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F400)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C400)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D400)),\"Wind\",$D400))*('Summary Calcs'!$E$15:$E$266=$E400)*('Summary Calcs'!$F$15:$F$266=$G400)*(IF(OR(AND($B400=\"Non-Residential\",I$8=\"Residential\"),AND($B400=\"Residential\",$B400<>I$8),AND($D400=\"New Wind\",$G400<2014),AND($D400=\"Existing Wind\",$G400>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F400)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C400)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D400)),\"Wind\",$D400))*('Summary Calcs'!$E$15:$E$266=$E400)*('Summary Calcs'!$F$15:$F$266=$G400)*(IF(OR(AND($B400=\"Non-Residential\",J$8=\"Residential\"),AND($B400=\"Residential\",$B400<>J$8),AND($D400=\"New Wind\",$G400<2014),AND($D400=\"Existing Wind\",$G400>2013)),0,1))))","v":0},{"$f":"IFERROR(H400+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C400)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D400)),\"Wind\",$D400))*('Public Tool Inputs'!$O$9:$O$104=E400)*('Public Tool Inputs'!$P$9:$P$104=G400))*I400+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C400)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D400)),\"Wind\",$D400))*('Public Tool Inputs'!$O$9:$O$104=E400)*('Public Tool Inputs'!$P$9:$P$104=G400))*J400,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2005,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F401)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C401)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D401)),\"Wind\",$D401))*('Summary Calcs'!$E$15:$E$266=$E401)*('Summary Calcs'!$F$15:$F$266=$G401)*(IF(OR(AND($B401=\"Non-Residential\",H$8=\"Residential\"),AND($B401=\"Residential\",$B401<>H$8),AND($D401=\"New Wind\",$G401<2014),AND($D401=\"Existing Wind\",$G401>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F401)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C401)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D401)),\"Wind\",$D401))*('Summary Calcs'!$E$15:$E$266=$E401)*('Summary Calcs'!$F$15:$F$266=$G401)*(IF(OR(AND($B401=\"Non-Residential\",I$8=\"Residential\"),AND($B401=\"Residential\",$B401<>I$8),AND($D401=\"New Wind\",$G401<2014),AND($D401=\"Existing Wind\",$G401>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F401)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C401)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D401)),\"Wind\",$D401))*('Summary Calcs'!$E$15:$E$266=$E401)*('Summary Calcs'!$F$15:$F$266=$G401)*(IF(OR(AND($B401=\"Non-Residential\",J$8=\"Residential\"),AND($B401=\"Residential\",$B401<>J$8),AND($D401=\"New Wind\",$G401<2014),AND($D401=\"Existing Wind\",$G401>2013)),0,1))))","v":0},{"$f":"IFERROR(H401+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C401)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D401)),\"Wind\",$D401))*('Public Tool Inputs'!$O$9:$O$104=E401)*('Public Tool Inputs'!$P$9:$P$104=G401))*I401+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C401)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D401)),\"Wind\",$D401))*('Public Tool Inputs'!$O$9:$O$104=E401)*('Public Tool Inputs'!$P$9:$P$104=G401))*J401,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2006,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F402)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C402)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D402)),\"Wind\",$D402))*('Summary Calcs'!$E$15:$E$266=$E402)*('Summary Calcs'!$F$15:$F$266=$G402)*(IF(OR(AND($B402=\"Non-Residential\",H$8=\"Residential\"),AND($B402=\"Residential\",$B402<>H$8),AND($D402=\"New Wind\",$G402<2014),AND($D402=\"Existing Wind\",$G402>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F402)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C402)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D402)),\"Wind\",$D402))*('Summary Calcs'!$E$15:$E$266=$E402)*('Summary Calcs'!$F$15:$F$266=$G402)*(IF(OR(AND($B402=\"Non-Residential\",I$8=\"Residential\"),AND($B402=\"Residential\",$B402<>I$8),AND($D402=\"New Wind\",$G402<2014),AND($D402=\"Existing Wind\",$G402>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F402)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C402)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D402)),\"Wind\",$D402))*('Summary Calcs'!$E$15:$E$266=$E402)*('Summary Calcs'!$F$15:$F$266=$G402)*(IF(OR(AND($B402=\"Non-Residential\",J$8=\"Residential\"),AND($B402=\"Residential\",$B402<>J$8),AND($D402=\"New Wind\",$G402<2014),AND($D402=\"Existing Wind\",$G402>2013)),0,1))))","v":0},{"$f":"IFERROR(H402+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C402)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D402)),\"Wind\",$D402))*('Public Tool Inputs'!$O$9:$O$104=E402)*('Public Tool Inputs'!$P$9:$P$104=G402))*I402+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C402)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D402)),\"Wind\",$D402))*('Public Tool Inputs'!$O$9:$O$104=E402)*('Public Tool Inputs'!$P$9:$P$104=G402))*J402,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2007,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F403)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C403)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D403)),\"Wind\",$D403))*('Summary Calcs'!$E$15:$E$266=$E403)*('Summary Calcs'!$F$15:$F$266=$G403)*(IF(OR(AND($B403=\"Non-Residential\",H$8=\"Residential\"),AND($B403=\"Residential\",$B403<>H$8),AND($D403=\"New Wind\",$G403<2014),AND($D403=\"Existing Wind\",$G403>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F403)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C403)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D403)),\"Wind\",$D403))*('Summary Calcs'!$E$15:$E$266=$E403)*('Summary Calcs'!$F$15:$F$266=$G403)*(IF(OR(AND($B403=\"Non-Residential\",I$8=\"Residential\"),AND($B403=\"Residential\",$B403<>I$8),AND($D403=\"New Wind\",$G403<2014),AND($D403=\"Existing Wind\",$G403>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F403)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C403)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D403)),\"Wind\",$D403))*('Summary Calcs'!$E$15:$E$266=$E403)*('Summary Calcs'!$F$15:$F$266=$G403)*(IF(OR(AND($B403=\"Non-Residential\",J$8=\"Residential\"),AND($B403=\"Residential\",$B403<>J$8),AND($D403=\"New Wind\",$G403<2014),AND($D403=\"Existing Wind\",$G403>2013)),0,1))))","v":0},{"$f":"IFERROR(H403+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C403)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D403)),\"Wind\",$D403))*('Public Tool Inputs'!$O$9:$O$104=E403)*('Public Tool Inputs'!$P$9:$P$104=G403))*I403+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C403)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D403)),\"Wind\",$D403))*('Public Tool Inputs'!$O$9:$O$104=E403)*('Public Tool Inputs'!$P$9:$P$104=G403))*J403,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2008,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F404)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C404)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D404)),\"Wind\",$D404))*('Summary Calcs'!$E$15:$E$266=$E404)*('Summary Calcs'!$F$15:$F$266=$G404)*(IF(OR(AND($B404=\"Non-Residential\",H$8=\"Residential\"),AND($B404=\"Residential\",$B404<>H$8),AND($D404=\"New Wind\",$G404<2014),AND($D404=\"Existing Wind\",$G404>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F404)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C404)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D404)),\"Wind\",$D404))*('Summary Calcs'!$E$15:$E$266=$E404)*('Summary Calcs'!$F$15:$F$266=$G404)*(IF(OR(AND($B404=\"Non-Residential\",I$8=\"Residential\"),AND($B404=\"Residential\",$B404<>I$8),AND($D404=\"New Wind\",$G404<2014),AND($D404=\"Existing Wind\",$G404>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F404)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C404)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D404)),\"Wind\",$D404))*('Summary Calcs'!$E$15:$E$266=$E404)*('Summary Calcs'!$F$15:$F$266=$G404)*(IF(OR(AND($B404=\"Non-Residential\",J$8=\"Residential\"),AND($B404=\"Residential\",$B404<>J$8),AND($D404=\"New Wind\",$G404<2014),AND($D404=\"Existing Wind\",$G404>2013)),0,1))))","v":0},{"$f":"IFERROR(H404+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C404)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D404)),\"Wind\",$D404))*('Public Tool Inputs'!$O$9:$O$104=E404)*('Public Tool Inputs'!$P$9:$P$104=G404))*I404+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C404)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D404)),\"Wind\",$D404))*('Public Tool Inputs'!$O$9:$O$104=E404)*('Public Tool Inputs'!$P$9:$P$104=G404))*J404,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2009,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F405)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C405)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D405)),\"Wind\",$D405))*('Summary Calcs'!$E$15:$E$266=$E405)*('Summary Calcs'!$F$15:$F$266=$G405)*(IF(OR(AND($B405=\"Non-Residential\",H$8=\"Residential\"),AND($B405=\"Residential\",$B405<>H$8),AND($D405=\"New Wind\",$G405<2014),AND($D405=\"Existing Wind\",$G405>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F405)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C405)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D405)),\"Wind\",$D405))*('Summary Calcs'!$E$15:$E$266=$E405)*('Summary Calcs'!$F$15:$F$266=$G405)*(IF(OR(AND($B405=\"Non-Residential\",I$8=\"Residential\"),AND($B405=\"Residential\",$B405<>I$8),AND($D405=\"New Wind\",$G405<2014),AND($D405=\"Existing Wind\",$G405>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F405)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C405)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D405)),\"Wind\",$D405))*('Summary Calcs'!$E$15:$E$266=$E405)*('Summary Calcs'!$F$15:$F$266=$G405)*(IF(OR(AND($B405=\"Non-Residential\",J$8=\"Residential\"),AND($B405=\"Residential\",$B405<>J$8),AND($D405=\"New Wind\",$G405<2014),AND($D405=\"Existing Wind\",$G405>2013)),0,1))))","v":0},{"$f":"IFERROR(H405+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C405)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D405)),\"Wind\",$D405))*('Public Tool Inputs'!$O$9:$O$104=E405)*('Public Tool Inputs'!$P$9:$P$104=G405))*I405+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C405)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D405)),\"Wind\",$D405))*('Public Tool Inputs'!$O$9:$O$104=E405)*('Public Tool Inputs'!$P$9:$P$104=G405))*J405,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2010,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F406)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C406)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D406)),\"Wind\",$D406))*('Summary Calcs'!$E$15:$E$266=$E406)*('Summary Calcs'!$F$15:$F$266=$G406)*(IF(OR(AND($B406=\"Non-Residential\",H$8=\"Residential\"),AND($B406=\"Residential\",$B406<>H$8),AND($D406=\"New Wind\",$G406<2014),AND($D406=\"Existing Wind\",$G406>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F406)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C406)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D406)),\"Wind\",$D406))*('Summary Calcs'!$E$15:$E$266=$E406)*('Summary Calcs'!$F$15:$F$266=$G406)*(IF(OR(AND($B406=\"Non-Residential\",I$8=\"Residential\"),AND($B406=\"Residential\",$B406<>I$8),AND($D406=\"New Wind\",$G406<2014),AND($D406=\"Existing Wind\",$G406>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F406)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C406)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D406)),\"Wind\",$D406))*('Summary Calcs'!$E$15:$E$266=$E406)*('Summary Calcs'!$F$15:$F$266=$G406)*(IF(OR(AND($B406=\"Non-Residential\",J$8=\"Residential\"),AND($B406=\"Residential\",$B406<>J$8),AND($D406=\"New Wind\",$G406<2014),AND($D406=\"Existing Wind\",$G406>2013)),0,1))))","v":0},{"$f":"IFERROR(H406+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C406)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D406)),\"Wind\",$D406))*('Public Tool Inputs'!$O$9:$O$104=E406)*('Public Tool Inputs'!$P$9:$P$104=G406))*I406+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C406)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D406)),\"Wind\",$D406))*('Public Tool Inputs'!$O$9:$O$104=E406)*('Public Tool Inputs'!$P$9:$P$104=G406))*J406,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2011,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F407)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C407)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D407)),\"Wind\",$D407))*('Summary Calcs'!$E$15:$E$266=$E407)*('Summary Calcs'!$F$15:$F$266=$G407)*(IF(OR(AND($B407=\"Non-Residential\",H$8=\"Residential\"),AND($B407=\"Residential\",$B407<>H$8),AND($D407=\"New Wind\",$G407<2014),AND($D407=\"Existing Wind\",$G407>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F407)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C407)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D407)),\"Wind\",$D407))*('Summary Calcs'!$E$15:$E$266=$E407)*('Summary Calcs'!$F$15:$F$266=$G407)*(IF(OR(AND($B407=\"Non-Residential\",I$8=\"Residential\"),AND($B407=\"Residential\",$B407<>I$8),AND($D407=\"New Wind\",$G407<2014),AND($D407=\"Existing Wind\",$G407>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F407)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C407)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D407)),\"Wind\",$D407))*('Summary Calcs'!$E$15:$E$266=$E407)*('Summary Calcs'!$F$15:$F$266=$G407)*(IF(OR(AND($B407=\"Non-Residential\",J$8=\"Residential\"),AND($B407=\"Residential\",$B407<>J$8),AND($D407=\"New Wind\",$G407<2014),AND($D407=\"Existing Wind\",$G407>2013)),0,1))))","v":0},{"$f":"IFERROR(H407+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C407)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D407)),\"Wind\",$D407))*('Public Tool Inputs'!$O$9:$O$104=E407)*('Public Tool Inputs'!$P$9:$P$104=G407))*I407+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C407)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D407)),\"Wind\",$D407))*('Public Tool Inputs'!$O$9:$O$104=E407)*('Public Tool Inputs'!$P$9:$P$104=G407))*J407,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2012,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F408)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C408)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D408)),\"Wind\",$D408))*('Summary Calcs'!$E$15:$E$266=$E408)*('Summary Calcs'!$F$15:$F$266=$G408)*(IF(OR(AND($B408=\"Non-Residential\",H$8=\"Residential\"),AND($B408=\"Residential\",$B408<>H$8),AND($D408=\"New Wind\",$G408<2014),AND($D408=\"Existing Wind\",$G408>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F408)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C408)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D408)),\"Wind\",$D408))*('Summary Calcs'!$E$15:$E$266=$E408)*('Summary Calcs'!$F$15:$F$266=$G408)*(IF(OR(AND($B408=\"Non-Residential\",I$8=\"Residential\"),AND($B408=\"Residential\",$B408<>I$8),AND($D408=\"New Wind\",$G408<2014),AND($D408=\"Existing Wind\",$G408>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F408)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C408)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D408)),\"Wind\",$D408))*('Summary Calcs'!$E$15:$E$266=$E408)*('Summary Calcs'!$F$15:$F$266=$G408)*(IF(OR(AND($B408=\"Non-Residential\",J$8=\"Residential\"),AND($B408=\"Residential\",$B408<>J$8),AND($D408=\"New Wind\",$G408<2014),AND($D408=\"Existing Wind\",$G408>2013)),0,1))))","v":0},{"$f":"IFERROR(H408+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C408)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D408)),\"Wind\",$D408))*('Public Tool Inputs'!$O$9:$O$104=E408)*('Public Tool Inputs'!$P$9:$P$104=G408))*I408+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C408)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D408)),\"Wind\",$D408))*('Public Tool Inputs'!$O$9:$O$104=E408)*('Public Tool Inputs'!$P$9:$P$104=G408))*J408,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2013,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F409)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C409)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D409)),\"Wind\",$D409))*('Summary Calcs'!$E$15:$E$266=$E409)*('Summary Calcs'!$F$15:$F$266=$G409)*(IF(OR(AND($B409=\"Non-Residential\",H$8=\"Residential\"),AND($B409=\"Residential\",$B409<>H$8),AND($D409=\"New Wind\",$G409<2014),AND($D409=\"Existing Wind\",$G409>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F409)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C409)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D409)),\"Wind\",$D409))*('Summary Calcs'!$E$15:$E$266=$E409)*('Summary Calcs'!$F$15:$F$266=$G409)*(IF(OR(AND($B409=\"Non-Residential\",I$8=\"Residential\"),AND($B409=\"Residential\",$B409<>I$8),AND($D409=\"New Wind\",$G409<2014),AND($D409=\"Existing Wind\",$G409>2013)),0,1))))","v":35.304227348585215},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F409)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C409)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D409)),\"Wind\",$D409))*('Summary Calcs'!$E$15:$E$266=$E409)*('Summary Calcs'!$F$15:$F$266=$G409)*(IF(OR(AND($B409=\"Non-Residential\",J$8=\"Residential\"),AND($B409=\"Residential\",$B409<>J$8),AND($D409=\"New Wind\",$G409<2014),AND($D409=\"Existing Wind\",$G409>2013)),0,1))))","v":35.304227348585215},{"$f":"IFERROR(H409+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C409)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D409)),\"Wind\",$D409))*('Public Tool Inputs'!$O$9:$O$104=E409)*('Public Tool Inputs'!$P$9:$P$104=G409))*I409+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C409)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D409)),\"Wind\",$D409))*('Public Tool Inputs'!$O$9:$O$104=E409)*('Public Tool Inputs'!$P$9:$P$104=G409))*J409,0)","v":35.304227348585215},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2014,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F410)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C410)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D410)),\"Wind\",$D410))*('Summary Calcs'!$E$15:$E$266=$E410)*('Summary Calcs'!$F$15:$F$266=$G410)*(IF(OR(AND($B410=\"Non-Residential\",H$8=\"Residential\"),AND($B410=\"Residential\",$B410<>H$8),AND($D410=\"New Wind\",$G410<2014),AND($D410=\"Existing Wind\",$G410>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F410)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C410)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D410)),\"Wind\",$D410))*('Summary Calcs'!$E$15:$E$266=$E410)*('Summary Calcs'!$F$15:$F$266=$G410)*(IF(OR(AND($B410=\"Non-Residential\",I$8=\"Residential\"),AND($B410=\"Residential\",$B410<>I$8),AND($D410=\"New Wind\",$G410<2014),AND($D410=\"Existing Wind\",$G410>2013)),0,1))))","v":35.982553018390028},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F410)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C410)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D410)),\"Wind\",$D410))*('Summary Calcs'!$E$15:$E$266=$E410)*('Summary Calcs'!$F$15:$F$266=$G410)*(IF(OR(AND($B410=\"Non-Residential\",J$8=\"Residential\"),AND($B410=\"Residential\",$B410<>J$8),AND($D410=\"New Wind\",$G410<2014),AND($D410=\"Existing Wind\",$G410>2013)),0,1))))","v":35.982553018390028},{"$f":"IFERROR(H410+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C410)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D410)),\"Wind\",$D410))*('Public Tool Inputs'!$O$9:$O$104=E410)*('Public Tool Inputs'!$P$9:$P$104=G410))*I410+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C410)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D410)),\"Wind\",$D410))*('Public Tool Inputs'!$O$9:$O$104=E410)*('Public Tool Inputs'!$P$9:$P$104=G410))*J410,0)","v":35.982553018390028},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2015,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F411)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C411)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D411)),\"Wind\",$D411))*('Summary Calcs'!$E$15:$E$266=$E411)*('Summary Calcs'!$F$15:$F$266=$G411)*(IF(OR(AND($B411=\"Non-Residential\",H$8=\"Residential\"),AND($B411=\"Residential\",$B411<>H$8),AND($D411=\"New Wind\",$G411<2014),AND($D411=\"Existing Wind\",$G411>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F411)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C411)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D411)),\"Wind\",$D411))*('Summary Calcs'!$E$15:$E$266=$E411)*('Summary Calcs'!$F$15:$F$266=$G411)*(IF(OR(AND($B411=\"Non-Residential\",I$8=\"Residential\"),AND($B411=\"Residential\",$B411<>I$8),AND($D411=\"New Wind\",$G411<2014),AND($D411=\"Existing Wind\",$G411>2013)),0,1))))","v":36.702204078757831},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F411)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C411)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D411)),\"Wind\",$D411))*('Summary Calcs'!$E$15:$E$266=$E411)*('Summary Calcs'!$F$15:$F$266=$G411)*(IF(OR(AND($B411=\"Non-Residential\",J$8=\"Residential\"),AND($B411=\"Residential\",$B411<>J$8),AND($D411=\"New Wind\",$G411<2014),AND($D411=\"Existing Wind\",$G411>2013)),0,1))))","v":36.702204078757831},{"$f":"IFERROR(H411+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C411)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D411)),\"Wind\",$D411))*('Public Tool Inputs'!$O$9:$O$104=E411)*('Public Tool Inputs'!$P$9:$P$104=G411))*I411+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C411)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D411)),\"Wind\",$D411))*('Public Tool Inputs'!$O$9:$O$104=E411)*('Public Tool Inputs'!$P$9:$P$104=G411))*J411,0)","v":36.702204078757831},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","O&M",2016,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","O&M",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F412)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C412)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D412)),\"Wind\",$D412))*('Summary Calcs'!$E$15:$E$266=$E412)*('Summary Calcs'!$F$15:$F$266=$G412)*(IF(OR(AND($B412=\"Non-Residential\",H$8=\"Residential\"),AND($B412=\"Residential\",$B412<>H$8),AND($D412=\"New Wind\",$G412<2014),AND($D412=\"Existing Wind\",$G412>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F412)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C412)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D412)),\"Wind\",$D412))*('Summary Calcs'!$E$15:$E$266=$E412)*('Summary Calcs'!$F$15:$F$266=$G412)*(IF(OR(AND($B412=\"Non-Residential\",I$8=\"Residential\"),AND($B412=\"Residential\",$B412<>I$8),AND($D412=\"New Wind\",$G412<2014),AND($D412=\"Existing Wind\",$G412>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F412)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C412)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D412)),\"Wind\",$D412))*('Summary Calcs'!$E$15:$E$266=$E412)*('Summary Calcs'!$F$15:$F$266=$G412)*(IF(OR(AND($B412=\"Non-Residential\",J$8=\"Residential\"),AND($B412=\"Residential\",$B412<>J$8),AND($D412=\"New Wind\",$G412<2014),AND($D412=\"Existing Wind\",$G412>2013)),0,1))))","v":0},{"$f":"IFERROR(H412+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C412)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D412)),\"Wind\",$D412))*('Public Tool Inputs'!$O$9:$O$104=E412)*('Public Tool Inputs'!$P$9:$P$104=G412))*I412+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C412)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D412)),\"Wind\",$D412))*('Public Tool Inputs'!$O$9:$O$104=E412)*('Public Tool Inputs'!$P$9:$P$104=G412))*J412,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F413)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C413)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D413)),\"Wind\",$D413))*('Summary Calcs'!$E$15:$E$266=$E413)*('Summary Calcs'!$F$15:$F$266=$G413)*(IF(OR(AND($B413=\"Non-Residential\",H$8=\"Residential\"),AND($B413=\"Residential\",$B413<>H$8),AND($D413=\"New Wind\",$G413<2014),AND($D413=\"Existing Wind\",$G413>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F413)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C413)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D413)),\"Wind\",$D413))*('Summary Calcs'!$E$15:$E$266=$E413)*('Summary Calcs'!$F$15:$F$266=$G413)*(IF(OR(AND($B413=\"Non-Residential\",I$8=\"Residential\"),AND($B413=\"Residential\",$B413<>I$8),AND($D413=\"New Wind\",$G413<2014),AND($D413=\"Existing Wind\",$G413>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F413)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C413)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D413)),\"Wind\",$D413))*('Summary Calcs'!$E$15:$E$266=$E413)*('Summary Calcs'!$F$15:$F$266=$G413)*(IF(OR(AND($B413=\"Non-Residential\",J$8=\"Residential\"),AND($B413=\"Residential\",$B413<>J$8),AND($D413=\"New Wind\",$G413<2014),AND($D413=\"Existing Wind\",$G413>2013)),0,1))))","v":0},{"$f":"IFERROR(H413+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C413)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D413)),\"Wind\",$D413))*('Public Tool Inputs'!$O$9:$O$104=E413)*('Public Tool Inputs'!$P$9:$P$104=G413))*I413+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C413)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D413)),\"Wind\",$D413))*('Public Tool Inputs'!$O$9:$O$104=E413)*('Public Tool Inputs'!$P$9:$P$104=G413))*J413,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F414)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C414)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D414)),\"Wind\",$D414))*('Summary Calcs'!$E$15:$E$266=$E414)*('Summary Calcs'!$F$15:$F$266=$G414)*(IF(OR(AND($B414=\"Non-Residential\",H$8=\"Residential\"),AND($B414=\"Residential\",$B414<>H$8),AND($D414=\"New Wind\",$G414<2014),AND($D414=\"Existing Wind\",$G414>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F414)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C414)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D414)),\"Wind\",$D414))*('Summary Calcs'!$E$15:$E$266=$E414)*('Summary Calcs'!$F$15:$F$266=$G414)*(IF(OR(AND($B414=\"Non-Residential\",I$8=\"Residential\"),AND($B414=\"Residential\",$B414<>I$8),AND($D414=\"New Wind\",$G414<2014),AND($D414=\"Existing Wind\",$G414>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F414)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C414)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D414)),\"Wind\",$D414))*('Summary Calcs'!$E$15:$E$266=$E414)*('Summary Calcs'!$F$15:$F$266=$G414)*(IF(OR(AND($B414=\"Non-Residential\",J$8=\"Residential\"),AND($B414=\"Residential\",$B414<>J$8),AND($D414=\"New Wind\",$G414<2014),AND($D414=\"Existing Wind\",$G414>2013)),0,1))))","v":0},{"$f":"IFERROR(H414+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C414)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D414)),\"Wind\",$D414))*('Public Tool Inputs'!$O$9:$O$104=E414)*('Public Tool Inputs'!$P$9:$P$104=G414))*I414+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C414)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D414)),\"Wind\",$D414))*('Public Tool Inputs'!$O$9:$O$104=E414)*('Public Tool Inputs'!$P$9:$P$104=G414))*J414,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F415)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C415)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D415)),\"Wind\",$D415))*('Summary Calcs'!$E$15:$E$266=$E415)*('Summary Calcs'!$F$15:$F$266=$G415)*(IF(OR(AND($B415=\"Non-Residential\",H$8=\"Residential\"),AND($B415=\"Residential\",$B415<>H$8),AND($D415=\"New Wind\",$G415<2014),AND($D415=\"Existing Wind\",$G415>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F415)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C415)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D415)),\"Wind\",$D415))*('Summary Calcs'!$E$15:$E$266=$E415)*('Summary Calcs'!$F$15:$F$266=$G415)*(IF(OR(AND($B415=\"Non-Residential\",I$8=\"Residential\"),AND($B415=\"Residential\",$B415<>I$8),AND($D415=\"New Wind\",$G415<2014),AND($D415=\"Existing Wind\",$G415>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F415)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C415)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D415)),\"Wind\",$D415))*('Summary Calcs'!$E$15:$E$266=$E415)*('Summary Calcs'!$F$15:$F$266=$G415)*(IF(OR(AND($B415=\"Non-Residential\",J$8=\"Residential\"),AND($B415=\"Residential\",$B415<>J$8),AND($D415=\"New Wind\",$G415<2014),AND($D415=\"Existing Wind\",$G415>2013)),0,1))))","v":0},{"$f":"IFERROR(H415+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C415)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D415)),\"Wind\",$D415))*('Public Tool Inputs'!$O$9:$O$104=E415)*('Public Tool Inputs'!$P$9:$P$104=G415))*I415+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C415)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D415)),\"Wind\",$D415))*('Public Tool Inputs'!$O$9:$O$104=E415)*('Public Tool Inputs'!$P$9:$P$104=G415))*J415,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F416)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C416)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D416)),\"Wind\",$D416))*('Summary Calcs'!$E$15:$E$266=$E416)*('Summary Calcs'!$F$15:$F$266=$G416)*(IF(OR(AND($B416=\"Non-Residential\",H$8=\"Residential\"),AND($B416=\"Residential\",$B416<>H$8),AND($D416=\"New Wind\",$G416<2014),AND($D416=\"Existing Wind\",$G416>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F416)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C416)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D416)),\"Wind\",$D416))*('Summary Calcs'!$E$15:$E$266=$E416)*('Summary Calcs'!$F$15:$F$266=$G416)*(IF(OR(AND($B416=\"Non-Residential\",I$8=\"Residential\"),AND($B416=\"Residential\",$B416<>I$8),AND($D416=\"New Wind\",$G416<2014),AND($D416=\"Existing Wind\",$G416>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F416)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C416)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D416)),\"Wind\",$D416))*('Summary Calcs'!$E$15:$E$266=$E416)*('Summary Calcs'!$F$15:$F$266=$G416)*(IF(OR(AND($B416=\"Non-Residential\",J$8=\"Residential\"),AND($B416=\"Residential\",$B416<>J$8),AND($D416=\"New Wind\",$G416<2014),AND($D416=\"Existing Wind\",$G416>2013)),0,1))))","v":0},{"$f":"IFERROR(H416+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C416)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D416)),\"Wind\",$D416))*('Public Tool Inputs'!$O$9:$O$104=E416)*('Public Tool Inputs'!$P$9:$P$104=G416))*I416+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C416)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D416)),\"Wind\",$D416))*('Public Tool Inputs'!$O$9:$O$104=E416)*('Public Tool Inputs'!$P$9:$P$104=G416))*J416,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F417)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C417)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D417)),\"Wind\",$D417))*('Summary Calcs'!$E$15:$E$266=$E417)*('Summary Calcs'!$F$15:$F$266=$G417)*(IF(OR(AND($B417=\"Non-Residential\",H$8=\"Residential\"),AND($B417=\"Residential\",$B417<>H$8),AND($D417=\"New Wind\",$G417<2014),AND($D417=\"Existing Wind\",$G417>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F417)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C417)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D417)),\"Wind\",$D417))*('Summary Calcs'!$E$15:$E$266=$E417)*('Summary Calcs'!$F$15:$F$266=$G417)*(IF(OR(AND($B417=\"Non-Residential\",I$8=\"Residential\"),AND($B417=\"Residential\",$B417<>I$8),AND($D417=\"New Wind\",$G417<2014),AND($D417=\"Existing Wind\",$G417>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F417)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C417)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D417)),\"Wind\",$D417))*('Summary Calcs'!$E$15:$E$266=$E417)*('Summary Calcs'!$F$15:$F$266=$G417)*(IF(OR(AND($B417=\"Non-Residential\",J$8=\"Residential\"),AND($B417=\"Residential\",$B417<>J$8),AND($D417=\"New Wind\",$G417<2014),AND($D417=\"Existing Wind\",$G417>2013)),0,1))))","v":0},{"$f":"IFERROR(H417+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C417)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D417)),\"Wind\",$D417))*('Public Tool Inputs'!$O$9:$O$104=E417)*('Public Tool Inputs'!$P$9:$P$104=G417))*I417+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C417)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D417)),\"Wind\",$D417))*('Public Tool Inputs'!$O$9:$O$104=E417)*('Public Tool Inputs'!$P$9:$P$104=G417))*J417,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F418)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C418)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D418)),\"Wind\",$D418))*('Summary Calcs'!$E$15:$E$266=$E418)*('Summary Calcs'!$F$15:$F$266=$G418)*(IF(OR(AND($B418=\"Non-Residential\",H$8=\"Residential\"),AND($B418=\"Residential\",$B418<>H$8),AND($D418=\"New Wind\",$G418<2014),AND($D418=\"Existing Wind\",$G418>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F418)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C418)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D418)),\"Wind\",$D418))*('Summary Calcs'!$E$15:$E$266=$E418)*('Summary Calcs'!$F$15:$F$266=$G418)*(IF(OR(AND($B418=\"Non-Residential\",I$8=\"Residential\"),AND($B418=\"Residential\",$B418<>I$8),AND($D418=\"New Wind\",$G418<2014),AND($D418=\"Existing Wind\",$G418>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F418)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C418)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D418)),\"Wind\",$D418))*('Summary Calcs'!$E$15:$E$266=$E418)*('Summary Calcs'!$F$15:$F$266=$G418)*(IF(OR(AND($B418=\"Non-Residential\",J$8=\"Residential\"),AND($B418=\"Residential\",$B418<>J$8),AND($D418=\"New Wind\",$G418<2014),AND($D418=\"Existing Wind\",$G418>2013)),0,1))))","v":0},{"$f":"IFERROR(H418+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C418)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D418)),\"Wind\",$D418))*('Public Tool Inputs'!$O$9:$O$104=E418)*('Public Tool Inputs'!$P$9:$P$104=G418))*I418+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C418)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D418)),\"Wind\",$D418))*('Public Tool Inputs'!$O$9:$O$104=E418)*('Public Tool Inputs'!$P$9:$P$104=G418))*J418,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F419)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C419)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D419)),\"Wind\",$D419))*('Summary Calcs'!$E$15:$E$266=$E419)*('Summary Calcs'!$F$15:$F$266=$G419)*(IF(OR(AND($B419=\"Non-Residential\",H$8=\"Residential\"),AND($B419=\"Residential\",$B419<>H$8),AND($D419=\"New Wind\",$G419<2014),AND($D419=\"Existing Wind\",$G419>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F419)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C419)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D419)),\"Wind\",$D419))*('Summary Calcs'!$E$15:$E$266=$E419)*('Summary Calcs'!$F$15:$F$266=$G419)*(IF(OR(AND($B419=\"Non-Residential\",I$8=\"Residential\"),AND($B419=\"Residential\",$B419<>I$8),AND($D419=\"New Wind\",$G419<2014),AND($D419=\"Existing Wind\",$G419>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F419)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C419)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D419)),\"Wind\",$D419))*('Summary Calcs'!$E$15:$E$266=$E419)*('Summary Calcs'!$F$15:$F$266=$G419)*(IF(OR(AND($B419=\"Non-Residential\",J$8=\"Residential\"),AND($B419=\"Residential\",$B419<>J$8),AND($D419=\"New Wind\",$G419<2014),AND($D419=\"Existing Wind\",$G419>2013)),0,1))))","v":0},{"$f":"IFERROR(H419+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C419)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D419)),\"Wind\",$D419))*('Public Tool Inputs'!$O$9:$O$104=E419)*('Public Tool Inputs'!$P$9:$P$104=G419))*I419+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C419)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D419)),\"Wind\",$D419))*('Public Tool Inputs'!$O$9:$O$104=E419)*('Public Tool Inputs'!$P$9:$P$104=G419))*J419,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F420)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C420)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D420)),\"Wind\",$D420))*('Summary Calcs'!$E$15:$E$266=$E420)*('Summary Calcs'!$F$15:$F$266=$G420)*(IF(OR(AND($B420=\"Non-Residential\",H$8=\"Residential\"),AND($B420=\"Residential\",$B420<>H$8),AND($D420=\"New Wind\",$G420<2014),AND($D420=\"Existing Wind\",$G420>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F420)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C420)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D420)),\"Wind\",$D420))*('Summary Calcs'!$E$15:$E$266=$E420)*('Summary Calcs'!$F$15:$F$266=$G420)*(IF(OR(AND($B420=\"Non-Residential\",I$8=\"Residential\"),AND($B420=\"Residential\",$B420<>I$8),AND($D420=\"New Wind\",$G420<2014),AND($D420=\"Existing Wind\",$G420>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F420)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C420)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D420)),\"Wind\",$D420))*('Summary Calcs'!$E$15:$E$266=$E420)*('Summary Calcs'!$F$15:$F$266=$G420)*(IF(OR(AND($B420=\"Non-Residential\",J$8=\"Residential\"),AND($B420=\"Residential\",$B420<>J$8),AND($D420=\"New Wind\",$G420<2014),AND($D420=\"Existing Wind\",$G420>2013)),0,1))))","v":0},{"$f":"IFERROR(H420+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C420)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D420)),\"Wind\",$D420))*('Public Tool Inputs'!$O$9:$O$104=E420)*('Public Tool Inputs'!$P$9:$P$104=G420))*I420+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C420)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D420)),\"Wind\",$D420))*('Public Tool Inputs'!$O$9:$O$104=E420)*('Public Tool Inputs'!$P$9:$P$104=G420))*J420,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F421)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C421)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D421)),\"Wind\",$D421))*('Summary Calcs'!$E$15:$E$266=$E421)*('Summary Calcs'!$F$15:$F$266=$G421)*(IF(OR(AND($B421=\"Non-Residential\",H$8=\"Residential\"),AND($B421=\"Residential\",$B421<>H$8),AND($D421=\"New Wind\",$G421<2014),AND($D421=\"Existing Wind\",$G421>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F421)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C421)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D421)),\"Wind\",$D421))*('Summary Calcs'!$E$15:$E$266=$E421)*('Summary Calcs'!$F$15:$F$266=$G421)*(IF(OR(AND($B421=\"Non-Residential\",I$8=\"Residential\"),AND($B421=\"Residential\",$B421<>I$8),AND($D421=\"New Wind\",$G421<2014),AND($D421=\"Existing Wind\",$G421>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F421)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C421)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D421)),\"Wind\",$D421))*('Summary Calcs'!$E$15:$E$266=$E421)*('Summary Calcs'!$F$15:$F$266=$G421)*(IF(OR(AND($B421=\"Non-Residential\",J$8=\"Residential\"),AND($B421=\"Residential\",$B421<>J$8),AND($D421=\"New Wind\",$G421<2014),AND($D421=\"Existing Wind\",$G421>2013)),0,1))))","v":0},{"$f":"IFERROR(H421+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C421)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D421)),\"Wind\",$D421))*('Public Tool Inputs'!$O$9:$O$104=E421)*('Public Tool Inputs'!$P$9:$P$104=G421))*I421+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C421)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D421)),\"Wind\",$D421))*('Public Tool Inputs'!$O$9:$O$104=E421)*('Public Tool Inputs'!$P$9:$P$104=G421))*J421,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F422)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C422)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D422)),\"Wind\",$D422))*('Summary Calcs'!$E$15:$E$266=$E422)*('Summary Calcs'!$F$15:$F$266=$G422)*(IF(OR(AND($B422=\"Non-Residential\",H$8=\"Residential\"),AND($B422=\"Residential\",$B422<>H$8),AND($D422=\"New Wind\",$G422<2014),AND($D422=\"Existing Wind\",$G422>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F422)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C422)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D422)),\"Wind\",$D422))*('Summary Calcs'!$E$15:$E$266=$E422)*('Summary Calcs'!$F$15:$F$266=$G422)*(IF(OR(AND($B422=\"Non-Residential\",I$8=\"Residential\"),AND($B422=\"Residential\",$B422<>I$8),AND($D422=\"New Wind\",$G422<2014),AND($D422=\"Existing Wind\",$G422>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F422)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C422)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D422)),\"Wind\",$D422))*('Summary Calcs'!$E$15:$E$266=$E422)*('Summary Calcs'!$F$15:$F$266=$G422)*(IF(OR(AND($B422=\"Non-Residential\",J$8=\"Residential\"),AND($B422=\"Residential\",$B422<>J$8),AND($D422=\"New Wind\",$G422<2014),AND($D422=\"Existing Wind\",$G422>2013)),0,1))))","v":0},{"$f":"IFERROR(H422+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C422)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D422)),\"Wind\",$D422))*('Public Tool Inputs'!$O$9:$O$104=E422)*('Public Tool Inputs'!$P$9:$P$104=G422))*I422+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C422)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D422)),\"Wind\",$D422))*('Public Tool Inputs'!$O$9:$O$104=E422)*('Public Tool Inputs'!$P$9:$P$104=G422))*J422,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F423)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C423)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D423)),\"Wind\",$D423))*('Summary Calcs'!$E$15:$E$266=$E423)*('Summary Calcs'!$F$15:$F$266=$G423)*(IF(OR(AND($B423=\"Non-Residential\",H$8=\"Residential\"),AND($B423=\"Residential\",$B423<>H$8),AND($D423=\"New Wind\",$G423<2014),AND($D423=\"Existing Wind\",$G423>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F423)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C423)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D423)),\"Wind\",$D423))*('Summary Calcs'!$E$15:$E$266=$E423)*('Summary Calcs'!$F$15:$F$266=$G423)*(IF(OR(AND($B423=\"Non-Residential\",I$8=\"Residential\"),AND($B423=\"Residential\",$B423<>I$8),AND($D423=\"New Wind\",$G423<2014),AND($D423=\"Existing Wind\",$G423>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F423)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C423)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D423)),\"Wind\",$D423))*('Summary Calcs'!$E$15:$E$266=$E423)*('Summary Calcs'!$F$15:$F$266=$G423)*(IF(OR(AND($B423=\"Non-Residential\",J$8=\"Residential\"),AND($B423=\"Residential\",$B423<>J$8),AND($D423=\"New Wind\",$G423<2014),AND($D423=\"Existing Wind\",$G423>2013)),0,1))))","v":0},{"$f":"IFERROR(H423+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C423)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D423)),\"Wind\",$D423))*('Public Tool Inputs'!$O$9:$O$104=E423)*('Public Tool Inputs'!$P$9:$P$104=G423))*I423+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C423)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D423)),\"Wind\",$D423))*('Public Tool Inputs'!$O$9:$O$104=E423)*('Public Tool Inputs'!$P$9:$P$104=G423))*J423,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F424)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C424)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D424)),\"Wind\",$D424))*('Summary Calcs'!$E$15:$E$266=$E424)*('Summary Calcs'!$F$15:$F$266=$G424)*(IF(OR(AND($B424=\"Non-Residential\",H$8=\"Residential\"),AND($B424=\"Residential\",$B424<>H$8),AND($D424=\"New Wind\",$G424<2014),AND($D424=\"Existing Wind\",$G424>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F424)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C424)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D424)),\"Wind\",$D424))*('Summary Calcs'!$E$15:$E$266=$E424)*('Summary Calcs'!$F$15:$F$266=$G424)*(IF(OR(AND($B424=\"Non-Residential\",I$8=\"Residential\"),AND($B424=\"Residential\",$B424<>I$8),AND($D424=\"New Wind\",$G424<2014),AND($D424=\"Existing Wind\",$G424>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F424)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C424)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D424)),\"Wind\",$D424))*('Summary Calcs'!$E$15:$E$266=$E424)*('Summary Calcs'!$F$15:$F$266=$G424)*(IF(OR(AND($B424=\"Non-Residential\",J$8=\"Residential\"),AND($B424=\"Residential\",$B424<>J$8),AND($D424=\"New Wind\",$G424<2014),AND($D424=\"Existing Wind\",$G424>2013)),0,1))))","v":0},{"$f":"IFERROR(H424+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C424)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D424)),\"Wind\",$D424))*('Public Tool Inputs'!$O$9:$O$104=E424)*('Public Tool Inputs'!$P$9:$P$104=G424))*I424+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C424)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D424)),\"Wind\",$D424))*('Public Tool Inputs'!$O$9:$O$104=E424)*('Public Tool Inputs'!$P$9:$P$104=G424))*J424,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F425)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C425)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D425)),\"Wind\",$D425))*('Summary Calcs'!$E$15:$E$266=$E425)*('Summary Calcs'!$F$15:$F$266=$G425)*(IF(OR(AND($B425=\"Non-Residential\",H$8=\"Residential\"),AND($B425=\"Residential\",$B425<>H$8),AND($D425=\"New Wind\",$G425<2014),AND($D425=\"Existing Wind\",$G425>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F425)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C425)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D425)),\"Wind\",$D425))*('Summary Calcs'!$E$15:$E$266=$E425)*('Summary Calcs'!$F$15:$F$266=$G425)*(IF(OR(AND($B425=\"Non-Residential\",I$8=\"Residential\"),AND($B425=\"Residential\",$B425<>I$8),AND($D425=\"New Wind\",$G425<2014),AND($D425=\"Existing Wind\",$G425>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F425)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C425)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D425)),\"Wind\",$D425))*('Summary Calcs'!$E$15:$E$266=$E425)*('Summary Calcs'!$F$15:$F$266=$G425)*(IF(OR(AND($B425=\"Non-Residential\",J$8=\"Residential\"),AND($B425=\"Residential\",$B425<>J$8),AND($D425=\"New Wind\",$G425<2014),AND($D425=\"Existing Wind\",$G425>2013)),0,1))))","v":0},{"$f":"IFERROR(H425+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C425)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D425)),\"Wind\",$D425))*('Public Tool Inputs'!$O$9:$O$104=E425)*('Public Tool Inputs'!$P$9:$P$104=G425))*I425+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C425)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D425)),\"Wind\",$D425))*('Public Tool Inputs'!$O$9:$O$104=E425)*('Public Tool Inputs'!$P$9:$P$104=G425))*J425,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2004]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F426)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C426)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D426)),\"Wind\",$D426))*('Summary Calcs'!$E$15:$E$266=$E426)*('Summary Calcs'!$F$15:$F$266=$G426)*(IF(OR(AND($B426=\"Non-Residential\",H$8=\"Residential\"),AND($B426=\"Residential\",$B426<>H$8),AND($D426=\"New Wind\",$G426<2014),AND($D426=\"Existing Wind\",$G426>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F426)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C426)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D426)),\"Wind\",$D426))*('Summary Calcs'!$E$15:$E$266=$E426)*('Summary Calcs'!$F$15:$F$266=$G426)*(IF(OR(AND($B426=\"Non-Residential\",I$8=\"Residential\"),AND($B426=\"Residential\",$B426<>I$8),AND($D426=\"New Wind\",$G426<2014),AND($D426=\"Existing Wind\",$G426>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F426)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C426)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D426)),\"Wind\",$D426))*('Summary Calcs'!$E$15:$E$266=$E426)*('Summary Calcs'!$F$15:$F$266=$G426)*(IF(OR(AND($B426=\"Non-Residential\",J$8=\"Residential\"),AND($B426=\"Residential\",$B426<>J$8),AND($D426=\"New Wind\",$G426<2014),AND($D426=\"Existing Wind\",$G426>2013)),0,1))))","v":0},{"$f":"IFERROR(H426+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C426)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D426)),\"Wind\",$D426))*('Public Tool Inputs'!$O$9:$O$104=E426)*('Public Tool Inputs'!$P$9:$P$104=G426))*I426+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C426)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D426)),\"Wind\",$D426))*('Public Tool Inputs'!$O$9:$O$104=E426)*('Public Tool Inputs'!$P$9:$P$104=G426))*J426,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2005]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F427)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C427)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D427)),\"Wind\",$D427))*('Summary Calcs'!$E$15:$E$266=$E427)*('Summary Calcs'!$F$15:$F$266=$G427)*(IF(OR(AND($B427=\"Non-Residential\",H$8=\"Residential\"),AND($B427=\"Residential\",$B427<>H$8),AND($D427=\"New Wind\",$G427<2014),AND($D427=\"Existing Wind\",$G427>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F427)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C427)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D427)),\"Wind\",$D427))*('Summary Calcs'!$E$15:$E$266=$E427)*('Summary Calcs'!$F$15:$F$266=$G427)*(IF(OR(AND($B427=\"Non-Residential\",I$8=\"Residential\"),AND($B427=\"Residential\",$B427<>I$8),AND($D427=\"New Wind\",$G427<2014),AND($D427=\"Existing Wind\",$G427>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F427)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C427)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D427)),\"Wind\",$D427))*('Summary Calcs'!$E$15:$E$266=$E427)*('Summary Calcs'!$F$15:$F$266=$G427)*(IF(OR(AND($B427=\"Non-Residential\",J$8=\"Residential\"),AND($B427=\"Residential\",$B427<>J$8),AND($D427=\"New Wind\",$G427<2014),AND($D427=\"Existing Wind\",$G427>2013)),0,1))))","v":0},{"$f":"IFERROR(H427+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C427)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D427)),\"Wind\",$D427))*('Public Tool Inputs'!$O$9:$O$104=E427)*('Public Tool Inputs'!$P$9:$P$104=G427))*I427+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C427)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D427)),\"Wind\",$D427))*('Public Tool Inputs'!$O$9:$O$104=E427)*('Public Tool Inputs'!$P$9:$P$104=G427))*J427,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2006]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F428)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C428)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D428)),\"Wind\",$D428))*('Summary Calcs'!$E$15:$E$266=$E428)*('Summary Calcs'!$F$15:$F$266=$G428)*(IF(OR(AND($B428=\"Non-Residential\",H$8=\"Residential\"),AND($B428=\"Residential\",$B428<>H$8),AND($D428=\"New Wind\",$G428<2014),AND($D428=\"Existing Wind\",$G428>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F428)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C428)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D428)),\"Wind\",$D428))*('Summary Calcs'!$E$15:$E$266=$E428)*('Summary Calcs'!$F$15:$F$266=$G428)*(IF(OR(AND($B428=\"Non-Residential\",I$8=\"Residential\"),AND($B428=\"Residential\",$B428<>I$8),AND($D428=\"New Wind\",$G428<2014),AND($D428=\"Existing Wind\",$G428>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F428)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C428)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D428)),\"Wind\",$D428))*('Summary Calcs'!$E$15:$E$266=$E428)*('Summary Calcs'!$F$15:$F$266=$G428)*(IF(OR(AND($B428=\"Non-Residential\",J$8=\"Residential\"),AND($B428=\"Residential\",$B428<>J$8),AND($D428=\"New Wind\",$G428<2014),AND($D428=\"Existing Wind\",$G428>2013)),0,1))))","v":0},{"$f":"IFERROR(H428+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C428)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D428)),\"Wind\",$D428))*('Public Tool Inputs'!$O$9:$O$104=E428)*('Public Tool Inputs'!$P$9:$P$104=G428))*I428+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C428)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D428)),\"Wind\",$D428))*('Public Tool Inputs'!$O$9:$O$104=E428)*('Public Tool Inputs'!$P$9:$P$104=G428))*J428,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2007]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F429)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C429)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D429)),\"Wind\",$D429))*('Summary Calcs'!$E$15:$E$266=$E429)*('Summary Calcs'!$F$15:$F$266=$G429)*(IF(OR(AND($B429=\"Non-Residential\",H$8=\"Residential\"),AND($B429=\"Residential\",$B429<>H$8),AND($D429=\"New Wind\",$G429<2014),AND($D429=\"Existing Wind\",$G429>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F429)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C429)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D429)),\"Wind\",$D429))*('Summary Calcs'!$E$15:$E$266=$E429)*('Summary Calcs'!$F$15:$F$266=$G429)*(IF(OR(AND($B429=\"Non-Residential\",I$8=\"Residential\"),AND($B429=\"Residential\",$B429<>I$8),AND($D429=\"New Wind\",$G429<2014),AND($D429=\"Existing Wind\",$G429>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F429)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C429)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D429)),\"Wind\",$D429))*('Summary Calcs'!$E$15:$E$266=$E429)*('Summary Calcs'!$F$15:$F$266=$G429)*(IF(OR(AND($B429=\"Non-Residential\",J$8=\"Residential\"),AND($B429=\"Residential\",$B429<>J$8),AND($D429=\"New Wind\",$G429<2014),AND($D429=\"Existing Wind\",$G429>2013)),0,1))))","v":0},{"$f":"IFERROR(H429+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C429)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D429)),\"Wind\",$D429))*('Public Tool Inputs'!$O$9:$O$104=E429)*('Public Tool Inputs'!$P$9:$P$104=G429))*I429+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C429)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D429)),\"Wind\",$D429))*('Public Tool Inputs'!$O$9:$O$104=E429)*('Public Tool Inputs'!$P$9:$P$104=G429))*J429,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2008]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F430)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C430)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D430)),\"Wind\",$D430))*('Summary Calcs'!$E$15:$E$266=$E430)*('Summary Calcs'!$F$15:$F$266=$G430)*(IF(OR(AND($B430=\"Non-Residential\",H$8=\"Residential\"),AND($B430=\"Residential\",$B430<>H$8),AND($D430=\"New Wind\",$G430<2014),AND($D430=\"Existing Wind\",$G430>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F430)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C430)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D430)),\"Wind\",$D430))*('Summary Calcs'!$E$15:$E$266=$E430)*('Summary Calcs'!$F$15:$F$266=$G430)*(IF(OR(AND($B430=\"Non-Residential\",I$8=\"Residential\"),AND($B430=\"Residential\",$B430<>I$8),AND($D430=\"New Wind\",$G430<2014),AND($D430=\"Existing Wind\",$G430>2013)),0,1))))","v":1037.689462106568},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F430)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C430)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D430)),\"Wind\",$D430))*('Summary Calcs'!$E$15:$E$266=$E430)*('Summary Calcs'!$F$15:$F$266=$G430)*(IF(OR(AND($B430=\"Non-Residential\",J$8=\"Residential\"),AND($B430=\"Residential\",$B430<>J$8),AND($D430=\"New Wind\",$G430<2014),AND($D430=\"Existing Wind\",$G430>2013)),0,1))))","v":1039.798192055438},{"$f":"IFERROR(H430+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C430)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D430)),\"Wind\",$D430))*('Public Tool Inputs'!$O$9:$O$104=E430)*('Public Tool Inputs'!$P$9:$P$104=G430))*I430+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C430)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D430)),\"Wind\",$D430))*('Public Tool Inputs'!$O$9:$O$104=E430)*('Public Tool Inputs'!$P$9:$P$104=G430))*J430,0)","v":1038.743827081003},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2009]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F431)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C431)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D431)),\"Wind\",$D431))*('Summary Calcs'!$E$15:$E$266=$E431)*('Summary Calcs'!$F$15:$F$266=$G431)*(IF(OR(AND($B431=\"Non-Residential\",H$8=\"Residential\"),AND($B431=\"Residential\",$B431<>H$8),AND($D431=\"New Wind\",$G431<2014),AND($D431=\"Existing Wind\",$G431>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F431)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C431)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D431)),\"Wind\",$D431))*('Summary Calcs'!$E$15:$E$266=$E431)*('Summary Calcs'!$F$15:$F$266=$G431)*(IF(OR(AND($B431=\"Non-Residential\",I$8=\"Residential\"),AND($B431=\"Residential\",$B431<>I$8),AND($D431=\"New Wind\",$G431<2014),AND($D431=\"Existing Wind\",$G431>2013)),0,1))))","v":1039.798192055438},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F431)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C431)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D431)),\"Wind\",$D431))*('Summary Calcs'!$E$15:$E$266=$E431)*('Summary Calcs'!$F$15:$F$266=$G431)*(IF(OR(AND($B431=\"Non-Residential\",J$8=\"Residential\"),AND($B431=\"Residential\",$B431<>J$8),AND($D431=\"New Wind\",$G431<2014),AND($D431=\"Existing Wind\",$G431>2013)),0,1))))","v":1043.4430377661256},{"$f":"IFERROR(H431+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C431)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D431)),\"Wind\",$D431))*('Public Tool Inputs'!$O$9:$O$104=E431)*('Public Tool Inputs'!$P$9:$P$104=G431))*I431+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C431)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D431)),\"Wind\",$D431))*('Public Tool Inputs'!$O$9:$O$104=E431)*('Public Tool Inputs'!$P$9:$P$104=G431))*J431,0)","v":1039.798192055438},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2010]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F432)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C432)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D432)),\"Wind\",$D432))*('Summary Calcs'!$E$15:$E$266=$E432)*('Summary Calcs'!$F$15:$F$266=$G432)*(IF(OR(AND($B432=\"Non-Residential\",H$8=\"Residential\"),AND($B432=\"Residential\",$B432<>H$8),AND($D432=\"New Wind\",$G432<2014),AND($D432=\"Existing Wind\",$G432>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F432)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C432)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D432)),\"Wind\",$D432))*('Summary Calcs'!$E$15:$E$266=$E432)*('Summary Calcs'!$F$15:$F$266=$G432)*(IF(OR(AND($B432=\"Non-Residential\",I$8=\"Residential\"),AND($B432=\"Residential\",$B432<>I$8),AND($D432=\"New Wind\",$G432<2014),AND($D432=\"Existing Wind\",$G432>2013)),0,1))))","v":582.99949082342425},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F432)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C432)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D432)),\"Wind\",$D432))*('Summary Calcs'!$E$15:$E$266=$E432)*('Summary Calcs'!$F$15:$F$266=$G432)*(IF(OR(AND($B432=\"Non-Residential\",J$8=\"Residential\"),AND($B432=\"Residential\",$B432<>J$8),AND($D432=\"New Wind\",$G432<2014),AND($D432=\"Existing Wind\",$G432>2013)),0,1))))","v":586.46574354189693},{"$f":"IFERROR(H432+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C432)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D432)),\"Wind\",$D432))*('Public Tool Inputs'!$O$9:$O$104=E432)*('Public Tool Inputs'!$P$9:$P$104=G432))*I432+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C432)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D432)),\"Wind\",$D432))*('Public Tool Inputs'!$O$9:$O$104=E432)*('Public Tool Inputs'!$P$9:$P$104=G432))*J432,0)","v":582.99949082342425},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2011]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F433)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C433)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D433)),\"Wind\",$D433))*('Summary Calcs'!$E$15:$E$266=$E433)*('Summary Calcs'!$F$15:$F$266=$G433)*(IF(OR(AND($B433=\"Non-Residential\",H$8=\"Residential\"),AND($B433=\"Residential\",$B433<>H$8),AND($D433=\"New Wind\",$G433<2014),AND($D433=\"Existing Wind\",$G433>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F433)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C433)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D433)),\"Wind\",$D433))*('Summary Calcs'!$E$15:$E$266=$E433)*('Summary Calcs'!$F$15:$F$266=$G433)*(IF(OR(AND($B433=\"Non-Residential\",I$8=\"Residential\"),AND($B433=\"Residential\",$B433<>I$8),AND($D433=\"New Wind\",$G433<2014),AND($D433=\"Existing Wind\",$G433>2013)),0,1))))","v":425.21289598835824},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F433)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C433)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D433)),\"Wind\",$D433))*('Summary Calcs'!$E$15:$E$266=$E433)*('Summary Calcs'!$F$15:$F$266=$G433)*(IF(OR(AND($B433=\"Non-Residential\",J$8=\"Residential\"),AND($B433=\"Residential\",$B433<>J$8),AND($D433=\"New Wind\",$G433<2014),AND($D433=\"Existing Wind\",$G433>2013)),0,1))))","v":427.73892943826058},{"$f":"IFERROR(H433+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C433)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D433)),\"Wind\",$D433))*('Public Tool Inputs'!$O$9:$O$104=E433)*('Public Tool Inputs'!$P$9:$P$104=G433))*I433+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C433)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D433)),\"Wind\",$D433))*('Public Tool Inputs'!$O$9:$O$104=E433)*('Public Tool Inputs'!$P$9:$P$104=G433))*J433,0)","v":425.21289598835824},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2012]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F434)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C434)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D434)),\"Wind\",$D434))*('Summary Calcs'!$E$15:$E$266=$E434)*('Summary Calcs'!$F$15:$F$266=$G434)*(IF(OR(AND($B434=\"Non-Residential\",H$8=\"Residential\"),AND($B434=\"Residential\",$B434<>H$8),AND($D434=\"New Wind\",$G434<2014),AND($D434=\"Existing Wind\",$G434>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F434)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C434)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D434)),\"Wind\",$D434))*('Summary Calcs'!$E$15:$E$266=$E434)*('Summary Calcs'!$F$15:$F$266=$G434)*(IF(OR(AND($B434=\"Non-Residential\",I$8=\"Residential\"),AND($B434=\"Residential\",$B434<>I$8),AND($D434=\"New Wind\",$G434<2014),AND($D434=\"Existing Wind\",$G434>2013)),0,1))))","v":440.41615635768488},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F434)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C434)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D434)),\"Wind\",$D434))*('Summary Calcs'!$E$15:$E$266=$E434)*('Summary Calcs'!$F$15:$F$266=$G434)*(IF(OR(AND($B434=\"Non-Residential\",J$8=\"Residential\"),AND($B434=\"Residential\",$B434<>J$8),AND($D434=\"New Wind\",$G434<2014),AND($D434=\"Existing Wind\",$G434>2013)),0,1))))","v":443.01736341578516},{"$f":"IFERROR(H434+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C434)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D434)),\"Wind\",$D434))*('Public Tool Inputs'!$O$9:$O$104=E434)*('Public Tool Inputs'!$P$9:$P$104=G434))*I434+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C434)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D434)),\"Wind\",$D434))*('Public Tool Inputs'!$O$9:$O$104=E434)*('Public Tool Inputs'!$P$9:$P$104=G434))*J434,0)","v":440.41615635768488},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2013]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F435)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C435)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D435)),\"Wind\",$D435))*('Summary Calcs'!$E$15:$E$266=$E435)*('Summary Calcs'!$F$15:$F$266=$G435)*(IF(OR(AND($B435=\"Non-Residential\",H$8=\"Residential\"),AND($B435=\"Residential\",$B435<>H$8),AND($D435=\"New Wind\",$G435<2014),AND($D435=\"Existing Wind\",$G435>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F435)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C435)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D435)),\"Wind\",$D435))*('Summary Calcs'!$E$15:$E$266=$E435)*('Summary Calcs'!$F$15:$F$266=$G435)*(IF(OR(AND($B435=\"Non-Residential\",I$8=\"Residential\"),AND($B435=\"Residential\",$B435<>I$8),AND($D435=\"New Wind\",$G435<2014),AND($D435=\"Existing Wind\",$G435>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F435)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C435)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D435)),\"Wind\",$D435))*('Summary Calcs'!$E$15:$E$266=$E435)*('Summary Calcs'!$F$15:$F$266=$G435)*(IF(OR(AND($B435=\"Non-Residential\",J$8=\"Residential\"),AND($B435=\"Residential\",$B435<>J$8),AND($D435=\"New Wind\",$G435<2014),AND($D435=\"Existing Wind\",$G435>2013)),0,1))))","v":0},{"$f":"IFERROR(H435+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C435)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D435)),\"Wind\",$D435))*('Public Tool Inputs'!$O$9:$O$104=E435)*('Public Tool Inputs'!$P$9:$P$104=G435))*I435+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C435)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D435)),\"Wind\",$D435))*('Public Tool Inputs'!$O$9:$O$104=E435)*('Public Tool Inputs'!$P$9:$P$104=G435))*J435,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2014]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F436)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C436)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D436)),\"Wind\",$D436))*('Summary Calcs'!$E$15:$E$266=$E436)*('Summary Calcs'!$F$15:$F$266=$G436)*(IF(OR(AND($B436=\"Non-Residential\",H$8=\"Residential\"),AND($B436=\"Residential\",$B436<>H$8),AND($D436=\"New Wind\",$G436<2014),AND($D436=\"Existing Wind\",$G436>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F436)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C436)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D436)),\"Wind\",$D436))*('Summary Calcs'!$E$15:$E$266=$E436)*('Summary Calcs'!$F$15:$F$266=$G436)*(IF(OR(AND($B436=\"Non-Residential\",I$8=\"Residential\"),AND($B436=\"Residential\",$B436<>I$8),AND($D436=\"New Wind\",$G436<2014),AND($D436=\"Existing Wind\",$G436>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F436)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C436)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D436)),\"Wind\",$D436))*('Summary Calcs'!$E$15:$E$266=$E436)*('Summary Calcs'!$F$15:$F$266=$G436)*(IF(OR(AND($B436=\"Non-Residential\",J$8=\"Residential\"),AND($B436=\"Residential\",$B436<>J$8),AND($D436=\"New Wind\",$G436<2014),AND($D436=\"Existing Wind\",$G436>2013)),0,1))))","v":0},{"$f":"IFERROR(H436+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C436)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D436)),\"Wind\",$D436))*('Public Tool Inputs'!$O$9:$O$104=E436)*('Public Tool Inputs'!$P$9:$P$104=G436))*I436+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C436)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D436)),\"Wind\",$D436))*('Public Tool Inputs'!$O$9:$O$104=E436)*('Public Tool Inputs'!$P$9:$P$104=G436))*J436,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2015]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F437)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C437)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D437)),\"Wind\",$D437))*('Summary Calcs'!$E$15:$E$266=$E437)*('Summary Calcs'!$F$15:$F$266=$G437)*(IF(OR(AND($B437=\"Non-Residential\",H$8=\"Residential\"),AND($B437=\"Residential\",$B437<>H$8),AND($D437=\"New Wind\",$G437<2014),AND($D437=\"Existing Wind\",$G437>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F437)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C437)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D437)),\"Wind\",$D437))*('Summary Calcs'!$E$15:$E$266=$E437)*('Summary Calcs'!$F$15:$F$266=$G437)*(IF(OR(AND($B437=\"Non-Residential\",I$8=\"Residential\"),AND($B437=\"Residential\",$B437<>I$8),AND($D437=\"New Wind\",$G437<2014),AND($D437=\"Existing Wind\",$G437>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F437)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C437)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D437)),\"Wind\",$D437))*('Summary Calcs'!$E$15:$E$266=$E437)*('Summary Calcs'!$F$15:$F$266=$G437)*(IF(OR(AND($B437=\"Non-Residential\",J$8=\"Residential\"),AND($B437=\"Residential\",$B437<>J$8),AND($D437=\"New Wind\",$G437<2014),AND($D437=\"Existing Wind\",$G437>2013)),0,1))))","v":0},{"$f":"IFERROR(H437+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C437)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D437)),\"Wind\",$D437))*('Public Tool Inputs'!$O$9:$O$104=E437)*('Public Tool Inputs'!$P$9:$P$104=G437))*I437+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C437)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D437)),\"Wind\",$D437))*('Public Tool Inputs'!$O$9:$O$104=E437)*('Public Tool Inputs'!$P$9:$P$104=G437))*J437,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","CapEx",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2016]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F438)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C438)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D438)),\"Wind\",$D438))*('Summary Calcs'!$E$15:$E$266=$E438)*('Summary Calcs'!$F$15:$F$266=$G438)*(IF(OR(AND($B438=\"Non-Residential\",H$8=\"Residential\"),AND($B438=\"Residential\",$B438<>H$8),AND($D438=\"New Wind\",$G438<2014),AND($D438=\"Existing Wind\",$G438>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F438)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C438)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D438)),\"Wind\",$D438))*('Summary Calcs'!$E$15:$E$266=$E438)*('Summary Calcs'!$F$15:$F$266=$G438)*(IF(OR(AND($B438=\"Non-Residential\",I$8=\"Residential\"),AND($B438=\"Residential\",$B438<>I$8),AND($D438=\"New Wind\",$G438<2014),AND($D438=\"Existing Wind\",$G438>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F438)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C438)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D438)),\"Wind\",$D438))*('Summary Calcs'!$E$15:$E$266=$E438)*('Summary Calcs'!$F$15:$F$266=$G438)*(IF(OR(AND($B438=\"Non-Residential\",J$8=\"Residential\"),AND($B438=\"Residential\",$B438<>J$8),AND($D438=\"New Wind\",$G438<2014),AND($D438=\"Existing Wind\",$G438>2013)),0,1))))","v":0},{"$f":"IFERROR(H438+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C438)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D438)),\"Wind\",$D438))*('Public Tool Inputs'!$O$9:$O$104=E438)*('Public Tool Inputs'!$P$9:$P$104=G438))*I438+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C438)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D438)),\"Wind\",$D438))*('Public Tool Inputs'!$O$9:$O$104=E438)*('Public Tool Inputs'!$P$9:$P$104=G438))*J438,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F439)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C439)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D439)),\"Wind\",$D439))*('Summary Calcs'!$E$15:$E$266=$E439)*('Summary Calcs'!$F$15:$F$266=$G439)*(IF(OR(AND($B439=\"Non-Residential\",H$8=\"Residential\"),AND($B439=\"Residential\",$B439<>H$8),AND($D439=\"New Wind\",$G439<2014),AND($D439=\"Existing Wind\",$G439>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F439)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C439)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D439)),\"Wind\",$D439))*('Summary Calcs'!$E$15:$E$266=$E439)*('Summary Calcs'!$F$15:$F$266=$G439)*(IF(OR(AND($B439=\"Non-Residential\",I$8=\"Residential\"),AND($B439=\"Residential\",$B439<>I$8),AND($D439=\"New Wind\",$G439<2014),AND($D439=\"Existing Wind\",$G439>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F439)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C439)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D439)),\"Wind\",$D439))*('Summary Calcs'!$E$15:$E$266=$E439)*('Summary Calcs'!$F$15:$F$266=$G439)*(IF(OR(AND($B439=\"Non-Residential\",J$8=\"Residential\"),AND($B439=\"Residential\",$B439<>J$8),AND($D439=\"New Wind\",$G439<2014),AND($D439=\"Existing Wind\",$G439>2013)),0,1))))","v":0},{"$f":"IFERROR(H439+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C439)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D439)),\"Wind\",$D439))*('Public Tool Inputs'!$O$9:$O$104=E439)*('Public Tool Inputs'!$P$9:$P$104=G439))*I439+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C439)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D439)),\"Wind\",$D439))*('Public Tool Inputs'!$O$9:$O$104=E439)*('Public Tool Inputs'!$P$9:$P$104=G439))*J439,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F440)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C440)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D440)),\"Wind\",$D440))*('Summary Calcs'!$E$15:$E$266=$E440)*('Summary Calcs'!$F$15:$F$266=$G440)*(IF(OR(AND($B440=\"Non-Residential\",H$8=\"Residential\"),AND($B440=\"Residential\",$B440<>H$8),AND($D440=\"New Wind\",$G440<2014),AND($D440=\"Existing Wind\",$G440>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F440)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C440)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D440)),\"Wind\",$D440))*('Summary Calcs'!$E$15:$E$266=$E440)*('Summary Calcs'!$F$15:$F$266=$G440)*(IF(OR(AND($B440=\"Non-Residential\",I$8=\"Residential\"),AND($B440=\"Residential\",$B440<>I$8),AND($D440=\"New Wind\",$G440<2014),AND($D440=\"Existing Wind\",$G440>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F440)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C440)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D440)),\"Wind\",$D440))*('Summary Calcs'!$E$15:$E$266=$E440)*('Summary Calcs'!$F$15:$F$266=$G440)*(IF(OR(AND($B440=\"Non-Residential\",J$8=\"Residential\"),AND($B440=\"Residential\",$B440<>J$8),AND($D440=\"New Wind\",$G440<2014),AND($D440=\"Existing Wind\",$G440>2013)),0,1))))","v":0},{"$f":"IFERROR(H440+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C440)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D440)),\"Wind\",$D440))*('Public Tool Inputs'!$O$9:$O$104=E440)*('Public Tool Inputs'!$P$9:$P$104=G440))*I440+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C440)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D440)),\"Wind\",$D440))*('Public Tool Inputs'!$O$9:$O$104=E440)*('Public Tool Inputs'!$P$9:$P$104=G440))*J440,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F441)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C441)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D441)),\"Wind\",$D441))*('Summary Calcs'!$E$15:$E$266=$E441)*('Summary Calcs'!$F$15:$F$266=$G441)*(IF(OR(AND($B441=\"Non-Residential\",H$8=\"Residential\"),AND($B441=\"Residential\",$B441<>H$8),AND($D441=\"New Wind\",$G441<2014),AND($D441=\"Existing Wind\",$G441>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F441)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C441)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D441)),\"Wind\",$D441))*('Summary Calcs'!$E$15:$E$266=$E441)*('Summary Calcs'!$F$15:$F$266=$G441)*(IF(OR(AND($B441=\"Non-Residential\",I$8=\"Residential\"),AND($B441=\"Residential\",$B441<>I$8),AND($D441=\"New Wind\",$G441<2014),AND($D441=\"Existing Wind\",$G441>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F441)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C441)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D441)),\"Wind\",$D441))*('Summary Calcs'!$E$15:$E$266=$E441)*('Summary Calcs'!$F$15:$F$266=$G441)*(IF(OR(AND($B441=\"Non-Residential\",J$8=\"Residential\"),AND($B441=\"Residential\",$B441<>J$8),AND($D441=\"New Wind\",$G441<2014),AND($D441=\"Existing Wind\",$G441>2013)),0,1))))","v":0},{"$f":"IFERROR(H441+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C441)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D441)),\"Wind\",$D441))*('Public Tool Inputs'!$O$9:$O$104=E441)*('Public Tool Inputs'!$P$9:$P$104=G441))*I441+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C441)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D441)),\"Wind\",$D441))*('Public Tool Inputs'!$O$9:$O$104=E441)*('Public Tool Inputs'!$P$9:$P$104=G441))*J441,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F442)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C442)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D442)),\"Wind\",$D442))*('Summary Calcs'!$E$15:$E$266=$E442)*('Summary Calcs'!$F$15:$F$266=$G442)*(IF(OR(AND($B442=\"Non-Residential\",H$8=\"Residential\"),AND($B442=\"Residential\",$B442<>H$8),AND($D442=\"New Wind\",$G442<2014),AND($D442=\"Existing Wind\",$G442>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F442)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C442)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D442)),\"Wind\",$D442))*('Summary Calcs'!$E$15:$E$266=$E442)*('Summary Calcs'!$F$15:$F$266=$G442)*(IF(OR(AND($B442=\"Non-Residential\",I$8=\"Residential\"),AND($B442=\"Residential\",$B442<>I$8),AND($D442=\"New Wind\",$G442<2014),AND($D442=\"Existing Wind\",$G442>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F442)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C442)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D442)),\"Wind\",$D442))*('Summary Calcs'!$E$15:$E$266=$E442)*('Summary Calcs'!$F$15:$F$266=$G442)*(IF(OR(AND($B442=\"Non-Residential\",J$8=\"Residential\"),AND($B442=\"Residential\",$B442<>J$8),AND($D442=\"New Wind\",$G442<2014),AND($D442=\"Existing Wind\",$G442>2013)),0,1))))","v":0},{"$f":"IFERROR(H442+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C442)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D442)),\"Wind\",$D442))*('Public Tool Inputs'!$O$9:$O$104=E442)*('Public Tool Inputs'!$P$9:$P$104=G442))*I442+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C442)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D442)),\"Wind\",$D442))*('Public Tool Inputs'!$O$9:$O$104=E442)*('Public Tool Inputs'!$P$9:$P$104=G442))*J442,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F443)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C443)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D443)),\"Wind\",$D443))*('Summary Calcs'!$E$15:$E$266=$E443)*('Summary Calcs'!$F$15:$F$266=$G443)*(IF(OR(AND($B443=\"Non-Residential\",H$8=\"Residential\"),AND($B443=\"Residential\",$B443<>H$8),AND($D443=\"New Wind\",$G443<2014),AND($D443=\"Existing Wind\",$G443>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F443)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C443)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D443)),\"Wind\",$D443))*('Summary Calcs'!$E$15:$E$266=$E443)*('Summary Calcs'!$F$15:$F$266=$G443)*(IF(OR(AND($B443=\"Non-Residential\",I$8=\"Residential\"),AND($B443=\"Residential\",$B443<>I$8),AND($D443=\"New Wind\",$G443<2014),AND($D443=\"Existing Wind\",$G443>2013)),0,1))))","v":373.07696405951253},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F443)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C443)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D443)),\"Wind\",$D443))*('Summary Calcs'!$E$15:$E$266=$E443)*('Summary Calcs'!$F$15:$F$266=$G443)*(IF(OR(AND($B443=\"Non-Residential\",J$8=\"Residential\"),AND($B443=\"Residential\",$B443<>J$8),AND($D443=\"New Wind\",$G443<2014),AND($D443=\"Existing Wind\",$G443>2013)),0,1))))","v":368.93379887286716},{"$f":"IFERROR(H443+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C443)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D443)),\"Wind\",$D443))*('Public Tool Inputs'!$O$9:$O$104=E443)*('Public Tool Inputs'!$P$9:$P$104=G443))*I443+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C443)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D443)),\"Wind\",$D443))*('Public Tool Inputs'!$O$9:$O$104=E443)*('Public Tool Inputs'!$P$9:$P$104=G443))*J443,0)","v":371.00538146618987},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F444)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C444)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D444)),\"Wind\",$D444))*('Summary Calcs'!$E$15:$E$266=$E444)*('Summary Calcs'!$F$15:$F$266=$G444)*(IF(OR(AND($B444=\"Non-Residential\",H$8=\"Residential\"),AND($B444=\"Residential\",$B444<>H$8),AND($D444=\"New Wind\",$G444<2014),AND($D444=\"Existing Wind\",$G444>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F444)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C444)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D444)),\"Wind\",$D444))*('Summary Calcs'!$E$15:$E$266=$E444)*('Summary Calcs'!$F$15:$F$266=$G444)*(IF(OR(AND($B444=\"Non-Residential\",I$8=\"Residential\"),AND($B444=\"Residential\",$B444<>I$8),AND($D444=\"New Wind\",$G444<2014),AND($D444=\"Existing Wind\",$G444>2013)),0,1))))","v":368.93379887286716},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F444)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C444)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D444)),\"Wind\",$D444))*('Summary Calcs'!$E$15:$E$266=$E444)*('Summary Calcs'!$F$15:$F$266=$G444)*(IF(OR(AND($B444=\"Non-Residential\",J$8=\"Residential\"),AND($B444=\"Residential\",$B444<>J$8),AND($D444=\"New Wind\",$G444<2014),AND($D444=\"Existing Wind\",$G444>2013)),0,1))))","v":361.73785751099064},{"$f":"IFERROR(H444+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C444)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D444)),\"Wind\",$D444))*('Public Tool Inputs'!$O$9:$O$104=E444)*('Public Tool Inputs'!$P$9:$P$104=G444))*I444+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C444)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D444)),\"Wind\",$D444))*('Public Tool Inputs'!$O$9:$O$104=E444)*('Public Tool Inputs'!$P$9:$P$104=G444))*J444,0)","v":368.93379887286716},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F445)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C445)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D445)),\"Wind\",$D445))*('Summary Calcs'!$E$15:$E$266=$E445)*('Summary Calcs'!$F$15:$F$266=$G445)*(IF(OR(AND($B445=\"Non-Residential\",H$8=\"Residential\"),AND($B445=\"Residential\",$B445<>H$8),AND($D445=\"New Wind\",$G445<2014),AND($D445=\"Existing Wind\",$G445>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F445)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C445)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D445)),\"Wind\",$D445))*('Summary Calcs'!$E$15:$E$266=$E445)*('Summary Calcs'!$F$15:$F$266=$G445)*(IF(OR(AND($B445=\"Non-Residential\",I$8=\"Residential\"),AND($B445=\"Residential\",$B445<>I$8),AND($D445=\"New Wind\",$G445<2014),AND($D445=\"Existing Wind\",$G445>2013)),0,1))))","v":201.90602063956467},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F445)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C445)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D445)),\"Wind\",$D445))*('Summary Calcs'!$E$15:$E$266=$E445)*('Summary Calcs'!$F$15:$F$266=$G445)*(IF(OR(AND($B445=\"Non-Residential\",J$8=\"Residential\"),AND($B445=\"Residential\",$B445<>J$8),AND($D445=\"New Wind\",$G445<2014),AND($D445=\"Existing Wind\",$G445>2013)),0,1))))","v":194.81103638526747},{"$f":"IFERROR(H445+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C445)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D445)),\"Wind\",$D445))*('Public Tool Inputs'!$O$9:$O$104=E445)*('Public Tool Inputs'!$P$9:$P$104=G445))*I445+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C445)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D445)),\"Wind\",$D445))*('Public Tool Inputs'!$O$9:$O$104=E445)*('Public Tool Inputs'!$P$9:$P$104=G445))*J445,0)","v":201.90602063956467},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F446)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C446)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D446)),\"Wind\",$D446))*('Summary Calcs'!$E$15:$E$266=$E446)*('Summary Calcs'!$F$15:$F$266=$G446)*(IF(OR(AND($B446=\"Non-Residential\",H$8=\"Residential\"),AND($B446=\"Residential\",$B446<>H$8),AND($D446=\"New Wind\",$G446<2014),AND($D446=\"Existing Wind\",$G446>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F446)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C446)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D446)),\"Wind\",$D446))*('Summary Calcs'!$E$15:$E$266=$E446)*('Summary Calcs'!$F$15:$F$266=$G446)*(IF(OR(AND($B446=\"Non-Residential\",I$8=\"Residential\"),AND($B446=\"Residential\",$B446<>I$8),AND($D446=\"New Wind\",$G446<2014),AND($D446=\"Existing Wind\",$G446>2013)),0,1))))","v":146.79923047275429},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F446)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C446)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D446)),\"Wind\",$D446))*('Summary Calcs'!$E$15:$E$266=$E446)*('Summary Calcs'!$F$15:$F$266=$G446)*(IF(OR(AND($B446=\"Non-Residential\",J$8=\"Residential\"),AND($B446=\"Residential\",$B446<>J$8),AND($D446=\"New Wind\",$G446<2014),AND($D446=\"Existing Wind\",$G446>2013)),0,1))))","v":141.10904945834437},{"$f":"IFERROR(H446+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C446)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D446)),\"Wind\",$D446))*('Public Tool Inputs'!$O$9:$O$104=E446)*('Public Tool Inputs'!$P$9:$P$104=G446))*I446+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C446)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D446)),\"Wind\",$D446))*('Public Tool Inputs'!$O$9:$O$104=E446)*('Public Tool Inputs'!$P$9:$P$104=G446))*J446,0)","v":146.79923047275429},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F447)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C447)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D447)),\"Wind\",$D447))*('Summary Calcs'!$E$15:$E$266=$E447)*('Summary Calcs'!$F$15:$F$266=$G447)*(IF(OR(AND($B447=\"Non-Residential\",H$8=\"Residential\"),AND($B447=\"Residential\",$B447<>H$8),AND($D447=\"New Wind\",$G447<2014),AND($D447=\"Existing Wind\",$G447>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F447)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C447)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D447)),\"Wind\",$D447))*('Summary Calcs'!$E$15:$E$266=$E447)*('Summary Calcs'!$F$15:$F$266=$G447)*(IF(OR(AND($B447=\"Non-Residential\",I$8=\"Residential\"),AND($B447=\"Residential\",$B447<>I$8),AND($D447=\"New Wind\",$G447<2014),AND($D447=\"Existing Wind\",$G447>2013)),0,1))))","v":152.69141952951298},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F447)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C447)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D447)),\"Wind\",$D447))*('Summary Calcs'!$E$15:$E$266=$E447)*('Summary Calcs'!$F$15:$F$266=$G447)*(IF(OR(AND($B447=\"Non-Residential\",J$8=\"Residential\"),AND($B447=\"Residential\",$B447<>J$8),AND($D447=\"New Wind\",$G447<2014),AND($D447=\"Existing Wind\",$G447>2013)),0,1))))","v":146.84362020442518},{"$f":"IFERROR(H447+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C447)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D447)),\"Wind\",$D447))*('Public Tool Inputs'!$O$9:$O$104=E447)*('Public Tool Inputs'!$P$9:$P$104=G447))*I447+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C447)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D447)),\"Wind\",$D447))*('Public Tool Inputs'!$O$9:$O$104=E447)*('Public Tool Inputs'!$P$9:$P$104=G447))*J447,0)","v":152.69141952951298},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F448)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C448)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D448)),\"Wind\",$D448))*('Summary Calcs'!$E$15:$E$266=$E448)*('Summary Calcs'!$F$15:$F$266=$G448)*(IF(OR(AND($B448=\"Non-Residential\",H$8=\"Residential\"),AND($B448=\"Residential\",$B448<>H$8),AND($D448=\"New Wind\",$G448<2014),AND($D448=\"Existing Wind\",$G448>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F448)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C448)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D448)),\"Wind\",$D448))*('Summary Calcs'!$E$15:$E$266=$E448)*('Summary Calcs'!$F$15:$F$266=$G448)*(IF(OR(AND($B448=\"Non-Residential\",I$8=\"Residential\"),AND($B448=\"Residential\",$B448<>I$8),AND($D448=\"New Wind\",$G448<2014),AND($D448=\"Existing Wind\",$G448>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F448)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C448)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D448)),\"Wind\",$D448))*('Summary Calcs'!$E$15:$E$266=$E448)*('Summary Calcs'!$F$15:$F$266=$G448)*(IF(OR(AND($B448=\"Non-Residential\",J$8=\"Residential\"),AND($B448=\"Residential\",$B448<>J$8),AND($D448=\"New Wind\",$G448<2014),AND($D448=\"Existing Wind\",$G448>2013)),0,1))))","v":0},{"$f":"IFERROR(H448+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C448)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D448)),\"Wind\",$D448))*('Public Tool Inputs'!$O$9:$O$104=E448)*('Public Tool Inputs'!$P$9:$P$104=G448))*I448+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C448)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D448)),\"Wind\",$D448))*('Public Tool Inputs'!$O$9:$O$104=E448)*('Public Tool Inputs'!$P$9:$P$104=G448))*J448,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F449)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C449)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D449)),\"Wind\",$D449))*('Summary Calcs'!$E$15:$E$266=$E449)*('Summary Calcs'!$F$15:$F$266=$G449)*(IF(OR(AND($B449=\"Non-Residential\",H$8=\"Residential\"),AND($B449=\"Residential\",$B449<>H$8),AND($D449=\"New Wind\",$G449<2014),AND($D449=\"Existing Wind\",$G449>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F449)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C449)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D449)),\"Wind\",$D449))*('Summary Calcs'!$E$15:$E$266=$E449)*('Summary Calcs'!$F$15:$F$266=$G449)*(IF(OR(AND($B449=\"Non-Residential\",I$8=\"Residential\"),AND($B449=\"Residential\",$B449<>I$8),AND($D449=\"New Wind\",$G449<2014),AND($D449=\"Existing Wind\",$G449>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F449)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C449)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D449)),\"Wind\",$D449))*('Summary Calcs'!$E$15:$E$266=$E449)*('Summary Calcs'!$F$15:$F$266=$G449)*(IF(OR(AND($B449=\"Non-Residential\",J$8=\"Residential\"),AND($B449=\"Residential\",$B449<>J$8),AND($D449=\"New Wind\",$G449<2014),AND($D449=\"Existing Wind\",$G449>2013)),0,1))))","v":0},{"$f":"IFERROR(H449+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C449)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D449)),\"Wind\",$D449))*('Public Tool Inputs'!$O$9:$O$104=E449)*('Public Tool Inputs'!$P$9:$P$104=G449))*I449+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C449)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D449)),\"Wind\",$D449))*('Public Tool Inputs'!$O$9:$O$104=E449)*('Public Tool Inputs'!$P$9:$P$104=G449))*J449,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F450)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C450)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D450)),\"Wind\",$D450))*('Summary Calcs'!$E$15:$E$266=$E450)*('Summary Calcs'!$F$15:$F$266=$G450)*(IF(OR(AND($B450=\"Non-Residential\",H$8=\"Residential\"),AND($B450=\"Residential\",$B450<>H$8),AND($D450=\"New Wind\",$G450<2014),AND($D450=\"Existing Wind\",$G450>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F450)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C450)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D450)),\"Wind\",$D450))*('Summary Calcs'!$E$15:$E$266=$E450)*('Summary Calcs'!$F$15:$F$266=$G450)*(IF(OR(AND($B450=\"Non-Residential\",I$8=\"Residential\"),AND($B450=\"Residential\",$B450<>I$8),AND($D450=\"New Wind\",$G450<2014),AND($D450=\"Existing Wind\",$G450>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F450)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C450)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D450)),\"Wind\",$D450))*('Summary Calcs'!$E$15:$E$266=$E450)*('Summary Calcs'!$F$15:$F$266=$G450)*(IF(OR(AND($B450=\"Non-Residential\",J$8=\"Residential\"),AND($B450=\"Residential\",$B450<>J$8),AND($D450=\"New Wind\",$G450<2014),AND($D450=\"Existing Wind\",$G450>2013)),0,1))))","v":0},{"$f":"IFERROR(H450+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C450)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D450)),\"Wind\",$D450))*('Public Tool Inputs'!$O$9:$O$104=E450)*('Public Tool Inputs'!$P$9:$P$104=G450))*I450+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C450)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D450)),\"Wind\",$D450))*('Public Tool Inputs'!$O$9:$O$104=E450)*('Public Tool Inputs'!$P$9:$P$104=G450))*J450,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F451)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C451)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D451)),\"Wind\",$D451))*('Summary Calcs'!$E$15:$E$266=$E451)*('Summary Calcs'!$F$15:$F$266=$G451)*(IF(OR(AND($B451=\"Non-Residential\",H$8=\"Residential\"),AND($B451=\"Residential\",$B451<>H$8),AND($D451=\"New Wind\",$G451<2014),AND($D451=\"Existing Wind\",$G451>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F451)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C451)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D451)),\"Wind\",$D451))*('Summary Calcs'!$E$15:$E$266=$E451)*('Summary Calcs'!$F$15:$F$266=$G451)*(IF(OR(AND($B451=\"Non-Residential\",I$8=\"Residential\"),AND($B451=\"Residential\",$B451<>I$8),AND($D451=\"New Wind\",$G451<2014),AND($D451=\"Existing Wind\",$G451>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F451)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C451)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D451)),\"Wind\",$D451))*('Summary Calcs'!$E$15:$E$266=$E451)*('Summary Calcs'!$F$15:$F$266=$G451)*(IF(OR(AND($B451=\"Non-Residential\",J$8=\"Residential\"),AND($B451=\"Residential\",$B451<>J$8),AND($D451=\"New Wind\",$G451<2014),AND($D451=\"Existing Wind\",$G451>2013)),0,1))))","v":0},{"$f":"IFERROR(H451+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C451)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D451)),\"Wind\",$D451))*('Public Tool Inputs'!$O$9:$O$104=E451)*('Public Tool Inputs'!$P$9:$P$104=G451))*I451+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C451)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D451)),\"Wind\",$D451))*('Public Tool Inputs'!$O$9:$O$104=E451)*('Public Tool Inputs'!$P$9:$P$104=G451))*J451,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2004]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F452)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C452)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D452)),\"Wind\",$D452))*('Summary Calcs'!$E$15:$E$266=$E452)*('Summary Calcs'!$F$15:$F$266=$G452)*(IF(OR(AND($B452=\"Non-Residential\",H$8=\"Residential\"),AND($B452=\"Residential\",$B452<>H$8),AND($D452=\"New Wind\",$G452<2014),AND($D452=\"Existing Wind\",$G452>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F452)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C452)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D452)),\"Wind\",$D452))*('Summary Calcs'!$E$15:$E$266=$E452)*('Summary Calcs'!$F$15:$F$266=$G452)*(IF(OR(AND($B452=\"Non-Residential\",I$8=\"Residential\"),AND($B452=\"Residential\",$B452<>I$8),AND($D452=\"New Wind\",$G452<2014),AND($D452=\"Existing Wind\",$G452>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F452)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C452)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D452)),\"Wind\",$D452))*('Summary Calcs'!$E$15:$E$266=$E452)*('Summary Calcs'!$F$15:$F$266=$G452)*(IF(OR(AND($B452=\"Non-Residential\",J$8=\"Residential\"),AND($B452=\"Residential\",$B452<>J$8),AND($D452=\"New Wind\",$G452<2014),AND($D452=\"Existing Wind\",$G452>2013)),0,1))))","v":0},{"$f":"IFERROR(H452+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C452)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D452)),\"Wind\",$D452))*('Public Tool Inputs'!$O$9:$O$104=E452)*('Public Tool Inputs'!$P$9:$P$104=G452))*I452+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C452)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D452)),\"Wind\",$D452))*('Public Tool Inputs'!$O$9:$O$104=E452)*('Public Tool Inputs'!$P$9:$P$104=G452))*J452,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2005]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F453)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C453)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D453)),\"Wind\",$D453))*('Summary Calcs'!$E$15:$E$266=$E453)*('Summary Calcs'!$F$15:$F$266=$G453)*(IF(OR(AND($B453=\"Non-Residential\",H$8=\"Residential\"),AND($B453=\"Residential\",$B453<>H$8),AND($D453=\"New Wind\",$G453<2014),AND($D453=\"Existing Wind\",$G453>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F453)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C453)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D453)),\"Wind\",$D453))*('Summary Calcs'!$E$15:$E$266=$E453)*('Summary Calcs'!$F$15:$F$266=$G453)*(IF(OR(AND($B453=\"Non-Residential\",I$8=\"Residential\"),AND($B453=\"Residential\",$B453<>I$8),AND($D453=\"New Wind\",$G453<2014),AND($D453=\"Existing Wind\",$G453>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F453)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C453)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D453)),\"Wind\",$D453))*('Summary Calcs'!$E$15:$E$266=$E453)*('Summary Calcs'!$F$15:$F$266=$G453)*(IF(OR(AND($B453=\"Non-Residential\",J$8=\"Residential\"),AND($B453=\"Residential\",$B453<>J$8),AND($D453=\"New Wind\",$G453<2014),AND($D453=\"Existing Wind\",$G453>2013)),0,1))))","v":0},{"$f":"IFERROR(H453+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C453)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D453)),\"Wind\",$D453))*('Public Tool Inputs'!$O$9:$O$104=E453)*('Public Tool Inputs'!$P$9:$P$104=G453))*I453+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C453)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D453)),\"Wind\",$D453))*('Public Tool Inputs'!$O$9:$O$104=E453)*('Public Tool Inputs'!$P$9:$P$104=G453))*J453,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2006]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F454)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C454)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D454)),\"Wind\",$D454))*('Summary Calcs'!$E$15:$E$266=$E454)*('Summary Calcs'!$F$15:$F$266=$G454)*(IF(OR(AND($B454=\"Non-Residential\",H$8=\"Residential\"),AND($B454=\"Residential\",$B454<>H$8),AND($D454=\"New Wind\",$G454<2014),AND($D454=\"Existing Wind\",$G454>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F454)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C454)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D454)),\"Wind\",$D454))*('Summary Calcs'!$E$15:$E$266=$E454)*('Summary Calcs'!$F$15:$F$266=$G454)*(IF(OR(AND($B454=\"Non-Residential\",I$8=\"Residential\"),AND($B454=\"Residential\",$B454<>I$8),AND($D454=\"New Wind\",$G454<2014),AND($D454=\"Existing Wind\",$G454>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F454)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C454)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D454)),\"Wind\",$D454))*('Summary Calcs'!$E$15:$E$266=$E454)*('Summary Calcs'!$F$15:$F$266=$G454)*(IF(OR(AND($B454=\"Non-Residential\",J$8=\"Residential\"),AND($B454=\"Residential\",$B454<>J$8),AND($D454=\"New Wind\",$G454<2014),AND($D454=\"Existing Wind\",$G454>2013)),0,1))))","v":0},{"$f":"IFERROR(H454+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C454)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D454)),\"Wind\",$D454))*('Public Tool Inputs'!$O$9:$O$104=E454)*('Public Tool Inputs'!$P$9:$P$104=G454))*I454+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C454)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D454)),\"Wind\",$D454))*('Public Tool Inputs'!$O$9:$O$104=E454)*('Public Tool Inputs'!$P$9:$P$104=G454))*J454,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2007]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F455)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C455)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D455)),\"Wind\",$D455))*('Summary Calcs'!$E$15:$E$266=$E455)*('Summary Calcs'!$F$15:$F$266=$G455)*(IF(OR(AND($B455=\"Non-Residential\",H$8=\"Residential\"),AND($B455=\"Residential\",$B455<>H$8),AND($D455=\"New Wind\",$G455<2014),AND($D455=\"Existing Wind\",$G455>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F455)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C455)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D455)),\"Wind\",$D455))*('Summary Calcs'!$E$15:$E$266=$E455)*('Summary Calcs'!$F$15:$F$266=$G455)*(IF(OR(AND($B455=\"Non-Residential\",I$8=\"Residential\"),AND($B455=\"Residential\",$B455<>I$8),AND($D455=\"New Wind\",$G455<2014),AND($D455=\"Existing Wind\",$G455>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F455)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C455)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D455)),\"Wind\",$D455))*('Summary Calcs'!$E$15:$E$266=$E455)*('Summary Calcs'!$F$15:$F$266=$G455)*(IF(OR(AND($B455=\"Non-Residential\",J$8=\"Residential\"),AND($B455=\"Residential\",$B455<>J$8),AND($D455=\"New Wind\",$G455<2014),AND($D455=\"Existing Wind\",$G455>2013)),0,1))))","v":0},{"$f":"IFERROR(H455+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C455)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D455)),\"Wind\",$D455))*('Public Tool Inputs'!$O$9:$O$104=E455)*('Public Tool Inputs'!$P$9:$P$104=G455))*I455+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C455)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D455)),\"Wind\",$D455))*('Public Tool Inputs'!$O$9:$O$104=E455)*('Public Tool Inputs'!$P$9:$P$104=G455))*J455,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2008]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F456)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C456)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D456)),\"Wind\",$D456))*('Summary Calcs'!$E$15:$E$266=$E456)*('Summary Calcs'!$F$15:$F$266=$G456)*(IF(OR(AND($B456=\"Non-Residential\",H$8=\"Residential\"),AND($B456=\"Residential\",$B456<>H$8),AND($D456=\"New Wind\",$G456<2014),AND($D456=\"Existing Wind\",$G456>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F456)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C456)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D456)),\"Wind\",$D456))*('Summary Calcs'!$E$15:$E$266=$E456)*('Summary Calcs'!$F$15:$F$266=$G456)*(IF(OR(AND($B456=\"Non-Residential\",I$8=\"Residential\"),AND($B456=\"Residential\",$B456<>I$8),AND($D456=\"New Wind\",$G456<2014),AND($D456=\"Existing Wind\",$G456>2013)),0,1))))","v":32.133349174754912},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F456)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C456)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D456)),\"Wind\",$D456))*('Summary Calcs'!$E$15:$E$266=$E456)*('Summary Calcs'!$F$15:$F$266=$G456)*(IF(OR(AND($B456=\"Non-Residential\",J$8=\"Residential\"),AND($B456=\"Residential\",$B456<>J$8),AND($D456=\"New Wind\",$G456<2014),AND($D456=\"Existing Wind\",$G456>2013)),0,1))))","v":32.163911316072003},{"$f":"IFERROR(H456+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C456)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D456)),\"Wind\",$D456))*('Public Tool Inputs'!$O$9:$O$104=E456)*('Public Tool Inputs'!$P$9:$P$104=G456))*I456+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C456)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D456)),\"Wind\",$D456))*('Public Tool Inputs'!$O$9:$O$104=E456)*('Public Tool Inputs'!$P$9:$P$104=G456))*J456,0)","v":32.148630245413457},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2009]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F457)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C457)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D457)),\"Wind\",$D457))*('Summary Calcs'!$E$15:$E$266=$E457)*('Summary Calcs'!$F$15:$F$266=$G457)*(IF(OR(AND($B457=\"Non-Residential\",H$8=\"Residential\"),AND($B457=\"Residential\",$B457<>H$8),AND($D457=\"New Wind\",$G457<2014),AND($D457=\"Existing Wind\",$G457>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F457)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C457)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D457)),\"Wind\",$D457))*('Summary Calcs'!$E$15:$E$266=$E457)*('Summary Calcs'!$F$15:$F$266=$G457)*(IF(OR(AND($B457=\"Non-Residential\",I$8=\"Residential\"),AND($B457=\"Residential\",$B457<>I$8),AND($D457=\"New Wind\",$G457<2014),AND($D457=\"Existing Wind\",$G457>2013)),0,1))))","v":32.807189542393459},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F457)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C457)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D457)),\"Wind\",$D457))*('Summary Calcs'!$E$15:$E$266=$E457)*('Summary Calcs'!$F$15:$F$266=$G457)*(IF(OR(AND($B457=\"Non-Residential\",J$8=\"Residential\"),AND($B457=\"Residential\",$B457<>J$8),AND($D457=\"New Wind\",$G457<2014),AND($D457=\"Existing Wind\",$G457>2013)),0,1))))","v":32.862134898350561},{"$f":"IFERROR(H457+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C457)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D457)),\"Wind\",$D457))*('Public Tool Inputs'!$O$9:$O$104=E457)*('Public Tool Inputs'!$P$9:$P$104=G457))*I457+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C457)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D457)),\"Wind\",$D457))*('Public Tool Inputs'!$O$9:$O$104=E457)*('Public Tool Inputs'!$P$9:$P$104=G457))*J457,0)","v":32.807189542393459},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2010]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F458)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C458)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D458)),\"Wind\",$D458))*('Summary Calcs'!$E$15:$E$266=$E458)*('Summary Calcs'!$F$15:$F$266=$G458)*(IF(OR(AND($B458=\"Non-Residential\",H$8=\"Residential\"),AND($B458=\"Residential\",$B458<>H$8),AND($D458=\"New Wind\",$G458<2014),AND($D458=\"Existing Wind\",$G458>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F458)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C458)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D458)),\"Wind\",$D458))*('Summary Calcs'!$E$15:$E$266=$E458)*('Summary Calcs'!$F$15:$F$266=$G458)*(IF(OR(AND($B458=\"Non-Residential\",I$8=\"Residential\"),AND($B458=\"Residential\",$B458<>I$8),AND($D458=\"New Wind\",$G458<2014),AND($D458=\"Existing Wind\",$G458>2013)),0,1))))","v":33.575083416724368},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F458)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C458)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D458)),\"Wind\",$D458))*('Summary Calcs'!$E$15:$E$266=$E458)*('Summary Calcs'!$F$15:$F$266=$G458)*(IF(OR(AND($B458=\"Non-Residential\",J$8=\"Residential\"),AND($B458=\"Residential\",$B458<>J$8),AND($D458=\"New Wind\",$G458<2014),AND($D458=\"Existing Wind\",$G458>2013)),0,1))))","v":33.676563766251711},{"$f":"IFERROR(H458+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C458)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D458)),\"Wind\",$D458))*('Public Tool Inputs'!$O$9:$O$104=E458)*('Public Tool Inputs'!$P$9:$P$104=G458))*I458+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C458)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D458)),\"Wind\",$D458))*('Public Tool Inputs'!$O$9:$O$104=E458)*('Public Tool Inputs'!$P$9:$P$104=G458))*J458,0)","v":33.575083416724368},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2011,null,{"$f":"T458","v":"Non-Residential"},{"$f":"U458","v":"NVE South"},{"$f":"IF(V458=\"Old Wind\",\"Existing Wind\",V458)","v":"Existing Wind"},{"$f":"IF(W458=\"Unincentivized\",\"Non-Incentivized\",W458)","v":"Incentivized"},{"$f":"X458","v":"O&M"},{"$f":"Y458","v":2011},null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2011]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F459)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C459)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D459)),\"Wind\",$D459))*('Summary Calcs'!$E$15:$E$266=$E459)*('Summary Calcs'!$F$15:$F$266=$G459)*(IF(OR(AND($B459=\"Non-Residential\",H$8=\"Residential\"),AND($B459=\"Residential\",$B459<>H$8),AND($D459=\"New Wind\",$G459<2014),AND($D459=\"Existing Wind\",$G459>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F459)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C459)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D459)),\"Wind\",$D459))*('Summary Calcs'!$E$15:$E$266=$E459)*('Summary Calcs'!$F$15:$F$266=$G459)*(IF(OR(AND($B459=\"Non-Residential\",I$8=\"Residential\"),AND($B459=\"Residential\",$B459<>I$8),AND($D459=\"New Wind\",$G459<2014),AND($D459=\"Existing Wind\",$G459>2013)),0,1))))","v":34.249388034134022},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F459)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C459)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D459)),\"Wind\",$D459))*('Summary Calcs'!$E$15:$E$266=$E459)*('Summary Calcs'!$F$15:$F$266=$G459)*(IF(OR(AND($B459=\"Non-Residential\",J$8=\"Residential\"),AND($B459=\"Residential\",$B459<>J$8),AND($D459=\"New Wind\",$G459<2014),AND($D459=\"Existing Wind\",$G459>2013)),0,1))))","v":34.363754303599158},{"$f":"IFERROR(H459+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C459)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D459)),\"Wind\",$D459))*('Public Tool Inputs'!$O$9:$O$104=E459)*('Public Tool Inputs'!$P$9:$P$104=G459))*I459+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C459)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D459)),\"Wind\",$D459))*('Public Tool Inputs'!$O$9:$O$104=E459)*('Public Tool Inputs'!$P$9:$P$104=G459))*J459,0)","v":34.249388034134022},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2012]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F460)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C460)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D460)),\"Wind\",$D460))*('Summary Calcs'!$E$15:$E$266=$E460)*('Summary Calcs'!$F$15:$F$266=$G460)*(IF(OR(AND($B460=\"Non-Residential\",H$8=\"Residential\"),AND($B460=\"Residential\",$B460<>H$8),AND($D460=\"New Wind\",$G460<2014),AND($D460=\"Existing Wind\",$G460>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F460)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C460)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D460)),\"Wind\",$D460))*('Summary Calcs'!$E$15:$E$266=$E460)*('Summary Calcs'!$F$15:$F$266=$G460)*(IF(OR(AND($B460=\"Non-Residential\",I$8=\"Residential\"),AND($B460=\"Residential\",$B460<>I$8),AND($D460=\"New Wind\",$G460<2014),AND($D460=\"Existing Wind\",$G460>2013)),0,1))))","v":34.923572342011632},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F460)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C460)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D460)),\"Wind\",$D460))*('Summary Calcs'!$E$15:$E$266=$E460)*('Summary Calcs'!$F$15:$F$266=$G460)*(IF(OR(AND($B460=\"Non-Residential\",J$8=\"Residential\"),AND($B460=\"Residential\",$B460<>J$8),AND($D460=\"New Wind\",$G460<2014),AND($D460=\"Existing Wind\",$G460>2013)),0,1))))","v":35.038837230348349},{"$f":"IFERROR(H460+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C460)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D460)),\"Wind\",$D460))*('Public Tool Inputs'!$O$9:$O$104=E460)*('Public Tool Inputs'!$P$9:$P$104=G460))*I460+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C460)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D460)),\"Wind\",$D460))*('Public Tool Inputs'!$O$9:$O$104=E460)*('Public Tool Inputs'!$P$9:$P$104=G460))*J460,0)","v":34.923572342011632},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2013]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F461)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C461)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D461)),\"Wind\",$D461))*('Summary Calcs'!$E$15:$E$266=$E461)*('Summary Calcs'!$F$15:$F$266=$G461)*(IF(OR(AND($B461=\"Non-Residential\",H$8=\"Residential\"),AND($B461=\"Residential\",$B461<>H$8),AND($D461=\"New Wind\",$G461<2014),AND($D461=\"Existing Wind\",$G461>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F461)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C461)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D461)),\"Wind\",$D461))*('Summary Calcs'!$E$15:$E$266=$E461)*('Summary Calcs'!$F$15:$F$266=$G461)*(IF(OR(AND($B461=\"Non-Residential\",I$8=\"Residential\"),AND($B461=\"Residential\",$B461<>I$8),AND($D461=\"New Wind\",$G461<2014),AND($D461=\"Existing Wind\",$G461>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F461)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C461)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D461)),\"Wind\",$D461))*('Summary Calcs'!$E$15:$E$266=$E461)*('Summary Calcs'!$F$15:$F$266=$G461)*(IF(OR(AND($B461=\"Non-Residential\",J$8=\"Residential\"),AND($B461=\"Residential\",$B461<>J$8),AND($D461=\"New Wind\",$G461<2014),AND($D461=\"Existing Wind\",$G461>2013)),0,1))))","v":0},{"$f":"IFERROR(H461+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C461)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D461)),\"Wind\",$D461))*('Public Tool Inputs'!$O$9:$O$104=E461)*('Public Tool Inputs'!$P$9:$P$104=G461))*I461+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C461)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D461)),\"Wind\",$D461))*('Public Tool Inputs'!$O$9:$O$104=E461)*('Public Tool Inputs'!$P$9:$P$104=G461))*J461,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2014]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F462)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C462)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D462)),\"Wind\",$D462))*('Summary Calcs'!$E$15:$E$266=$E462)*('Summary Calcs'!$F$15:$F$266=$G462)*(IF(OR(AND($B462=\"Non-Residential\",H$8=\"Residential\"),AND($B462=\"Residential\",$B462<>H$8),AND($D462=\"New Wind\",$G462<2014),AND($D462=\"Existing Wind\",$G462>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F462)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C462)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D462)),\"Wind\",$D462))*('Summary Calcs'!$E$15:$E$266=$E462)*('Summary Calcs'!$F$15:$F$266=$G462)*(IF(OR(AND($B462=\"Non-Residential\",I$8=\"Residential\"),AND($B462=\"Residential\",$B462<>I$8),AND($D462=\"New Wind\",$G462<2014),AND($D462=\"Existing Wind\",$G462>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F462)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C462)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D462)),\"Wind\",$D462))*('Summary Calcs'!$E$15:$E$266=$E462)*('Summary Calcs'!$F$15:$F$266=$G462)*(IF(OR(AND($B462=\"Non-Residential\",J$8=\"Residential\"),AND($B462=\"Residential\",$B462<>J$8),AND($D462=\"New Wind\",$G462<2014),AND($D462=\"Existing Wind\",$G462>2013)),0,1))))","v":0},{"$f":"IFERROR(H462+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C462)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D462)),\"Wind\",$D462))*('Public Tool Inputs'!$O$9:$O$104=E462)*('Public Tool Inputs'!$P$9:$P$104=G462))*I462+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C462)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D462)),\"Wind\",$D462))*('Public Tool Inputs'!$O$9:$O$104=E462)*('Public Tool Inputs'!$P$9:$P$104=G462))*J462,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2015]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F463)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C463)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D463)),\"Wind\",$D463))*('Summary Calcs'!$E$15:$E$266=$E463)*('Summary Calcs'!$F$15:$F$266=$G463)*(IF(OR(AND($B463=\"Non-Residential\",H$8=\"Residential\"),AND($B463=\"Residential\",$B463<>H$8),AND($D463=\"New Wind\",$G463<2014),AND($D463=\"Existing Wind\",$G463>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F463)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C463)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D463)),\"Wind\",$D463))*('Summary Calcs'!$E$15:$E$266=$E463)*('Summary Calcs'!$F$15:$F$266=$G463)*(IF(OR(AND($B463=\"Non-Residential\",I$8=\"Residential\"),AND($B463=\"Residential\",$B463<>I$8),AND($D463=\"New Wind\",$G463<2014),AND($D463=\"Existing Wind\",$G463>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F463)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C463)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D463)),\"Wind\",$D463))*('Summary Calcs'!$E$15:$E$266=$E463)*('Summary Calcs'!$F$15:$F$266=$G463)*(IF(OR(AND($B463=\"Non-Residential\",J$8=\"Residential\"),AND($B463=\"Residential\",$B463<>J$8),AND($D463=\"New Wind\",$G463<2014),AND($D463=\"Existing Wind\",$G463>2013)),0,1))))","v":0},{"$f":"IFERROR(H463+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C463)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D463)),\"Wind\",$D463))*('Public Tool Inputs'!$O$9:$O$104=E463)*('Public Tool Inputs'!$P$9:$P$104=G463))*I463+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C463)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D463)),\"Wind\",$D463))*('Public Tool Inputs'!$O$9:$O$104=E463)*('Public Tool Inputs'!$P$9:$P$104=G463))*J463,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","O&M",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2016]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F464)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C464)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D464)),\"Wind\",$D464))*('Summary Calcs'!$E$15:$E$266=$E464)*('Summary Calcs'!$F$15:$F$266=$G464)*(IF(OR(AND($B464=\"Non-Residential\",H$8=\"Residential\"),AND($B464=\"Residential\",$B464<>H$8),AND($D464=\"New Wind\",$G464<2014),AND($D464=\"Existing Wind\",$G464>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F464)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C464)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D464)),\"Wind\",$D464))*('Summary Calcs'!$E$15:$E$266=$E464)*('Summary Calcs'!$F$15:$F$266=$G464)*(IF(OR(AND($B464=\"Non-Residential\",I$8=\"Residential\"),AND($B464=\"Residential\",$B464<>I$8),AND($D464=\"New Wind\",$G464<2014),AND($D464=\"Existing Wind\",$G464>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F464)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C464)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D464)),\"Wind\",$D464))*('Summary Calcs'!$E$15:$E$266=$E464)*('Summary Calcs'!$F$15:$F$266=$G464)*(IF(OR(AND($B464=\"Non-Residential\",J$8=\"Residential\"),AND($B464=\"Residential\",$B464<>J$8),AND($D464=\"New Wind\",$G464<2014),AND($D464=\"Existing Wind\",$G464>2013)),0,1))))","v":0},{"$f":"IFERROR(H464+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C464)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D464)),\"Wind\",$D464))*('Public Tool Inputs'!$O$9:$O$104=E464)*('Public Tool Inputs'!$P$9:$P$104=G464))*I464+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C464)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D464)),\"Wind\",$D464))*('Public Tool Inputs'!$O$9:$O$104=E464)*('Public Tool Inputs'!$P$9:$P$104=G464))*J464,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F465)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C465)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D465)),\"Wind\",$D465))*('Summary Calcs'!$E$15:$E$266=$E465)*('Summary Calcs'!$F$15:$F$266=$G465)*(IF(OR(AND($B465=\"Non-Residential\",H$8=\"Residential\"),AND($B465=\"Residential\",$B465<>H$8),AND($D465=\"New Wind\",$G465<2014),AND($D465=\"Existing Wind\",$G465>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F465)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C465)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D465)),\"Wind\",$D465))*('Summary Calcs'!$E$15:$E$266=$E465)*('Summary Calcs'!$F$15:$F$266=$G465)*(IF(OR(AND($B465=\"Non-Residential\",I$8=\"Residential\"),AND($B465=\"Residential\",$B465<>I$8),AND($D465=\"New Wind\",$G465<2014),AND($D465=\"Existing Wind\",$G465>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F465)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C465)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D465)),\"Wind\",$D465))*('Summary Calcs'!$E$15:$E$266=$E465)*('Summary Calcs'!$F$15:$F$266=$G465)*(IF(OR(AND($B465=\"Non-Residential\",J$8=\"Residential\"),AND($B465=\"Residential\",$B465<>J$8),AND($D465=\"New Wind\",$G465<2014),AND($D465=\"Existing Wind\",$G465>2013)),0,1))))","v":0},{"$f":"IFERROR(H465+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C465)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D465)),\"Wind\",$D465))*('Public Tool Inputs'!$O$9:$O$104=E465)*('Public Tool Inputs'!$P$9:$P$104=G465))*I465+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C465)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D465)),\"Wind\",$D465))*('Public Tool Inputs'!$O$9:$O$104=E465)*('Public Tool Inputs'!$P$9:$P$104=G465))*J465,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F466)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C466)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D466)),\"Wind\",$D466))*('Summary Calcs'!$E$15:$E$266=$E466)*('Summary Calcs'!$F$15:$F$266=$G466)*(IF(OR(AND($B466=\"Non-Residential\",H$8=\"Residential\"),AND($B466=\"Residential\",$B466<>H$8),AND($D466=\"New Wind\",$G466<2014),AND($D466=\"Existing Wind\",$G466>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F466)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C466)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D466)),\"Wind\",$D466))*('Summary Calcs'!$E$15:$E$266=$E466)*('Summary Calcs'!$F$15:$F$266=$G466)*(IF(OR(AND($B466=\"Non-Residential\",I$8=\"Residential\"),AND($B466=\"Residential\",$B466<>I$8),AND($D466=\"New Wind\",$G466<2014),AND($D466=\"Existing Wind\",$G466>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F466)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C466)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D466)),\"Wind\",$D466))*('Summary Calcs'!$E$15:$E$266=$E466)*('Summary Calcs'!$F$15:$F$266=$G466)*(IF(OR(AND($B466=\"Non-Residential\",J$8=\"Residential\"),AND($B466=\"Residential\",$B466<>J$8),AND($D466=\"New Wind\",$G466<2014),AND($D466=\"Existing Wind\",$G466>2013)),0,1))))","v":0},{"$f":"IFERROR(H466+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C466)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D466)),\"Wind\",$D466))*('Public Tool Inputs'!$O$9:$O$104=E466)*('Public Tool Inputs'!$P$9:$P$104=G466))*I466+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C466)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D466)),\"Wind\",$D466))*('Public Tool Inputs'!$O$9:$O$104=E466)*('Public Tool Inputs'!$P$9:$P$104=G466))*J466,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F467)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C467)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D467)),\"Wind\",$D467))*('Summary Calcs'!$E$15:$E$266=$E467)*('Summary Calcs'!$F$15:$F$266=$G467)*(IF(OR(AND($B467=\"Non-Residential\",H$8=\"Residential\"),AND($B467=\"Residential\",$B467<>H$8),AND($D467=\"New Wind\",$G467<2014),AND($D467=\"Existing Wind\",$G467>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F467)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C467)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D467)),\"Wind\",$D467))*('Summary Calcs'!$E$15:$E$266=$E467)*('Summary Calcs'!$F$15:$F$266=$G467)*(IF(OR(AND($B467=\"Non-Residential\",I$8=\"Residential\"),AND($B467=\"Residential\",$B467<>I$8),AND($D467=\"New Wind\",$G467<2014),AND($D467=\"Existing Wind\",$G467>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F467)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C467)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D467)),\"Wind\",$D467))*('Summary Calcs'!$E$15:$E$266=$E467)*('Summary Calcs'!$F$15:$F$266=$G467)*(IF(OR(AND($B467=\"Non-Residential\",J$8=\"Residential\"),AND($B467=\"Residential\",$B467<>J$8),AND($D467=\"New Wind\",$G467<2014),AND($D467=\"Existing Wind\",$G467>2013)),0,1))))","v":0},{"$f":"IFERROR(H467+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C467)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D467)),\"Wind\",$D467))*('Public Tool Inputs'!$O$9:$O$104=E467)*('Public Tool Inputs'!$P$9:$P$104=G467))*I467+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C467)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D467)),\"Wind\",$D467))*('Public Tool Inputs'!$O$9:$O$104=E467)*('Public Tool Inputs'!$P$9:$P$104=G467))*J467,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F468)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C468)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D468)),\"Wind\",$D468))*('Summary Calcs'!$E$15:$E$266=$E468)*('Summary Calcs'!$F$15:$F$266=$G468)*(IF(OR(AND($B468=\"Non-Residential\",H$8=\"Residential\"),AND($B468=\"Residential\",$B468<>H$8),AND($D468=\"New Wind\",$G468<2014),AND($D468=\"Existing Wind\",$G468>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F468)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C468)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D468)),\"Wind\",$D468))*('Summary Calcs'!$E$15:$E$266=$E468)*('Summary Calcs'!$F$15:$F$266=$G468)*(IF(OR(AND($B468=\"Non-Residential\",I$8=\"Residential\"),AND($B468=\"Residential\",$B468<>I$8),AND($D468=\"New Wind\",$G468<2014),AND($D468=\"Existing Wind\",$G468>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F468)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C468)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D468)),\"Wind\",$D468))*('Summary Calcs'!$E$15:$E$266=$E468)*('Summary Calcs'!$F$15:$F$266=$G468)*(IF(OR(AND($B468=\"Non-Residential\",J$8=\"Residential\"),AND($B468=\"Residential\",$B468<>J$8),AND($D468=\"New Wind\",$G468<2014),AND($D468=\"Existing Wind\",$G468>2013)),0,1))))","v":0},{"$f":"IFERROR(H468+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C468)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D468)),\"Wind\",$D468))*('Public Tool Inputs'!$O$9:$O$104=E468)*('Public Tool Inputs'!$P$9:$P$104=G468))*I468+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C468)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D468)),\"Wind\",$D468))*('Public Tool Inputs'!$O$9:$O$104=E468)*('Public Tool Inputs'!$P$9:$P$104=G468))*J468,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F469)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C469)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D469)),\"Wind\",$D469))*('Summary Calcs'!$E$15:$E$266=$E469)*('Summary Calcs'!$F$15:$F$266=$G469)*(IF(OR(AND($B469=\"Non-Residential\",H$8=\"Residential\"),AND($B469=\"Residential\",$B469<>H$8),AND($D469=\"New Wind\",$G469<2014),AND($D469=\"Existing Wind\",$G469>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F469)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C469)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D469)),\"Wind\",$D469))*('Summary Calcs'!$E$15:$E$266=$E469)*('Summary Calcs'!$F$15:$F$266=$G469)*(IF(OR(AND($B469=\"Non-Residential\",I$8=\"Residential\"),AND($B469=\"Residential\",$B469<>I$8),AND($D469=\"New Wind\",$G469<2014),AND($D469=\"Existing Wind\",$G469>2013)),0,1))))","v":286.9189450599319},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F469)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C469)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D469)),\"Wind\",$D469))*('Summary Calcs'!$E$15:$E$266=$E469)*('Summary Calcs'!$F$15:$F$266=$G469)*(IF(OR(AND($B469=\"Non-Residential\",J$8=\"Residential\"),AND($B469=\"Residential\",$B469<>J$8),AND($D469=\"New Wind\",$G469<2014),AND($D469=\"Existing Wind\",$G469>2013)),0,1))))","v":340.6378846245517},{"$f":"IFERROR(H469+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C469)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D469)),\"Wind\",$D469))*('Public Tool Inputs'!$O$9:$O$104=E469)*('Public Tool Inputs'!$P$9:$P$104=G469))*I469+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C469)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D469)),\"Wind\",$D469))*('Public Tool Inputs'!$O$9:$O$104=E469)*('Public Tool Inputs'!$P$9:$P$104=G469))*J469,0)","v":313.77841484224177},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F470)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C470)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D470)),\"Wind\",$D470))*('Summary Calcs'!$E$15:$E$266=$E470)*('Summary Calcs'!$F$15:$F$266=$G470)*(IF(OR(AND($B470=\"Non-Residential\",H$8=\"Residential\"),AND($B470=\"Residential\",$B470<>H$8),AND($D470=\"New Wind\",$G470<2014),AND($D470=\"Existing Wind\",$G470>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F470)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C470)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D470)),\"Wind\",$D470))*('Summary Calcs'!$E$15:$E$266=$E470)*('Summary Calcs'!$F$15:$F$266=$G470)*(IF(OR(AND($B470=\"Non-Residential\",I$8=\"Residential\"),AND($B470=\"Residential\",$B470<>I$8),AND($D470=\"New Wind\",$G470<2014),AND($D470=\"Existing Wind\",$G470>2013)),0,1))))","v":340.6378846245517},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F470)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C470)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D470)),\"Wind\",$D470))*('Summary Calcs'!$E$15:$E$266=$E470)*('Summary Calcs'!$F$15:$F$266=$G470)*(IF(OR(AND($B470=\"Non-Residential\",J$8=\"Residential\"),AND($B470=\"Residential\",$B470<>J$8),AND($D470=\"New Wind\",$G470<2014),AND($D470=\"Existing Wind\",$G470>2013)),0,1))))","v":445.69043556115929},{"$f":"IFERROR(H470+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C470)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D470)),\"Wind\",$D470))*('Public Tool Inputs'!$O$9:$O$104=E470)*('Public Tool Inputs'!$P$9:$P$104=G470))*I470+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C470)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D470)),\"Wind\",$D470))*('Public Tool Inputs'!$O$9:$O$104=E470)*('Public Tool Inputs'!$P$9:$P$104=G470))*J470,0)","v":340.6378846245517},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F471)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C471)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D471)),\"Wind\",$D471))*('Summary Calcs'!$E$15:$E$266=$E471)*('Summary Calcs'!$F$15:$F$266=$G471)*(IF(OR(AND($B471=\"Non-Residential\",H$8=\"Residential\"),AND($B471=\"Residential\",$B471<>H$8),AND($D471=\"New Wind\",$G471<2014),AND($D471=\"Existing Wind\",$G471>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F471)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C471)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D471)),\"Wind\",$D471))*('Summary Calcs'!$E$15:$E$266=$E471)*('Summary Calcs'!$F$15:$F$266=$G471)*(IF(OR(AND($B471=\"Non-Residential\",I$8=\"Residential\"),AND($B471=\"Residential\",$B471<>I$8),AND($D471=\"New Wind\",$G471<2014),AND($D471=\"Existing Wind\",$G471>2013)),0,1))))","v":273.37226669540274},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F471)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C471)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D471)),\"Wind\",$D471))*('Summary Calcs'!$E$15:$E$266=$E471)*('Summary Calcs'!$F$15:$F$266=$G471)*(IF(OR(AND($B471=\"Non-Residential\",J$8=\"Residential\"),AND($B471=\"Residential\",$B471<>J$8),AND($D471=\"New Wind\",$G471<2014),AND($D471=\"Existing Wind\",$G471>2013)),0,1))))","v":396.23370922119119},{"$f":"IFERROR(H471+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C471)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D471)),\"Wind\",$D471))*('Public Tool Inputs'!$O$9:$O$104=E471)*('Public Tool Inputs'!$P$9:$P$104=G471))*I471+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C471)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D471)),\"Wind\",$D471))*('Public Tool Inputs'!$O$9:$O$104=E471)*('Public Tool Inputs'!$P$9:$P$104=G471))*J471,0)","v":273.37226669540274},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F472)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C472)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D472)),\"Wind\",$D472))*('Summary Calcs'!$E$15:$E$266=$E472)*('Summary Calcs'!$F$15:$F$266=$G472)*(IF(OR(AND($B472=\"Non-Residential\",H$8=\"Residential\"),AND($B472=\"Residential\",$B472<>H$8),AND($D472=\"New Wind\",$G472<2014),AND($D472=\"Existing Wind\",$G472>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F472)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C472)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D472)),\"Wind\",$D472))*('Summary Calcs'!$E$15:$E$266=$E472)*('Summary Calcs'!$F$15:$F$266=$G472)*(IF(OR(AND($B472=\"Non-Residential\",I$8=\"Residential\"),AND($B472=\"Residential\",$B472<>I$8),AND($D472=\"New Wind\",$G472<2014),AND($D472=\"Existing Wind\",$G472>2013)),0,1))))","v":234.88221640885865},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F472)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C472)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D472)),\"Wind\",$D472))*('Summary Calcs'!$E$15:$E$266=$E472)*('Summary Calcs'!$F$15:$F$266=$G472)*(IF(OR(AND($B472=\"Non-Residential\",J$8=\"Residential\"),AND($B472=\"Residential\",$B472<>J$8),AND($D472=\"New Wind\",$G472<2014),AND($D472=\"Existing Wind\",$G472>2013)),0,1))))","v":331.33081518257262},{"$f":"IFERROR(H472+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C472)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D472)),\"Wind\",$D472))*('Public Tool Inputs'!$O$9:$O$104=E472)*('Public Tool Inputs'!$P$9:$P$104=G472))*I472+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C472)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D472)),\"Wind\",$D472))*('Public Tool Inputs'!$O$9:$O$104=E472)*('Public Tool Inputs'!$P$9:$P$104=G472))*J472,0)","v":234.88221640885865},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F473)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C473)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D473)),\"Wind\",$D473))*('Summary Calcs'!$E$15:$E$266=$E473)*('Summary Calcs'!$F$15:$F$266=$G473)*(IF(OR(AND($B473=\"Non-Residential\",H$8=\"Residential\"),AND($B473=\"Residential\",$B473<>H$8),AND($D473=\"New Wind\",$G473<2014),AND($D473=\"Existing Wind\",$G473>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F473)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C473)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D473)),\"Wind\",$D473))*('Summary Calcs'!$E$15:$E$266=$E473)*('Summary Calcs'!$F$15:$F$266=$G473)*(IF(OR(AND($B473=\"Non-Residential\",I$8=\"Residential\"),AND($B473=\"Residential\",$B473<>I$8),AND($D473=\"New Wind\",$G473<2014),AND($D473=\"Existing Wind\",$G473>2013)),0,1))))","v":235.70671040789748},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F473)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C473)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D473)),\"Wind\",$D473))*('Summary Calcs'!$E$15:$E$266=$E473)*('Summary Calcs'!$F$15:$F$266=$G473)*(IF(OR(AND($B473=\"Non-Residential\",J$8=\"Residential\"),AND($B473=\"Residential\",$B473<>J$8),AND($D473=\"New Wind\",$G473<2014),AND($D473=\"Existing Wind\",$G473>2013)),0,1))))","v":332.64792768752147},{"$f":"IFERROR(H473+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C473)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D473)),\"Wind\",$D473))*('Public Tool Inputs'!$O$9:$O$104=E473)*('Public Tool Inputs'!$P$9:$P$104=G473))*I473+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C473)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D473)),\"Wind\",$D473))*('Public Tool Inputs'!$O$9:$O$104=E473)*('Public Tool Inputs'!$P$9:$P$104=G473))*J473,0)","v":235.70671040789748},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F474)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C474)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D474)),\"Wind\",$D474))*('Summary Calcs'!$E$15:$E$266=$E474)*('Summary Calcs'!$F$15:$F$266=$G474)*(IF(OR(AND($B474=\"Non-Residential\",H$8=\"Residential\"),AND($B474=\"Residential\",$B474<>H$8),AND($D474=\"New Wind\",$G474<2014),AND($D474=\"Existing Wind\",$G474>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F474)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C474)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D474)),\"Wind\",$D474))*('Summary Calcs'!$E$15:$E$266=$E474)*('Summary Calcs'!$F$15:$F$266=$G474)*(IF(OR(AND($B474=\"Non-Residential\",I$8=\"Residential\"),AND($B474=\"Residential\",$B474<>I$8),AND($D474=\"New Wind\",$G474<2014),AND($D474=\"Existing Wind\",$G474>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F474)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C474)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D474)),\"Wind\",$D474))*('Summary Calcs'!$E$15:$E$266=$E474)*('Summary Calcs'!$F$15:$F$266=$G474)*(IF(OR(AND($B474=\"Non-Residential\",J$8=\"Residential\"),AND($B474=\"Residential\",$B474<>J$8),AND($D474=\"New Wind\",$G474<2014),AND($D474=\"Existing Wind\",$G474>2013)),0,1))))","v":0},{"$f":"IFERROR(H474+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C474)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D474)),\"Wind\",$D474))*('Public Tool Inputs'!$O$9:$O$104=E474)*('Public Tool Inputs'!$P$9:$P$104=G474))*I474+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C474)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D474)),\"Wind\",$D474))*('Public Tool Inputs'!$O$9:$O$104=E474)*('Public Tool Inputs'!$P$9:$P$104=G474))*J474,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F475)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C475)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D475)),\"Wind\",$D475))*('Summary Calcs'!$E$15:$E$266=$E475)*('Summary Calcs'!$F$15:$F$266=$G475)*(IF(OR(AND($B475=\"Non-Residential\",H$8=\"Residential\"),AND($B475=\"Residential\",$B475<>H$8),AND($D475=\"New Wind\",$G475<2014),AND($D475=\"Existing Wind\",$G475>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F475)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C475)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D475)),\"Wind\",$D475))*('Summary Calcs'!$E$15:$E$266=$E475)*('Summary Calcs'!$F$15:$F$266=$G475)*(IF(OR(AND($B475=\"Non-Residential\",I$8=\"Residential\"),AND($B475=\"Residential\",$B475<>I$8),AND($D475=\"New Wind\",$G475<2014),AND($D475=\"Existing Wind\",$G475>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F475)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C475)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D475)),\"Wind\",$D475))*('Summary Calcs'!$E$15:$E$266=$E475)*('Summary Calcs'!$F$15:$F$266=$G475)*(IF(OR(AND($B475=\"Non-Residential\",J$8=\"Residential\"),AND($B475=\"Residential\",$B475<>J$8),AND($D475=\"New Wind\",$G475<2014),AND($D475=\"Existing Wind\",$G475>2013)),0,1))))","v":0},{"$f":"IFERROR(H475+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C475)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D475)),\"Wind\",$D475))*('Public Tool Inputs'!$O$9:$O$104=E475)*('Public Tool Inputs'!$P$9:$P$104=G475))*I475+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C475)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D475)),\"Wind\",$D475))*('Public Tool Inputs'!$O$9:$O$104=E475)*('Public Tool Inputs'!$P$9:$P$104=G475))*J475,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F476)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C476)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D476)),\"Wind\",$D476))*('Summary Calcs'!$E$15:$E$266=$E476)*('Summary Calcs'!$F$15:$F$266=$G476)*(IF(OR(AND($B476=\"Non-Residential\",H$8=\"Residential\"),AND($B476=\"Residential\",$B476<>H$8),AND($D476=\"New Wind\",$G476<2014),AND($D476=\"Existing Wind\",$G476>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F476)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C476)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D476)),\"Wind\",$D476))*('Summary Calcs'!$E$15:$E$266=$E476)*('Summary Calcs'!$F$15:$F$266=$G476)*(IF(OR(AND($B476=\"Non-Residential\",I$8=\"Residential\"),AND($B476=\"Residential\",$B476<>I$8),AND($D476=\"New Wind\",$G476<2014),AND($D476=\"Existing Wind\",$G476>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F476)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C476)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D476)),\"Wind\",$D476))*('Summary Calcs'!$E$15:$E$266=$E476)*('Summary Calcs'!$F$15:$F$266=$G476)*(IF(OR(AND($B476=\"Non-Residential\",J$8=\"Residential\"),AND($B476=\"Residential\",$B476<>J$8),AND($D476=\"New Wind\",$G476<2014),AND($D476=\"Existing Wind\",$G476>2013)),0,1))))","v":0},{"$f":"IFERROR(H476+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C476)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D476)),\"Wind\",$D476))*('Public Tool Inputs'!$O$9:$O$104=E476)*('Public Tool Inputs'!$P$9:$P$104=G476))*I476+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C476)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D476)),\"Wind\",$D476))*('Public Tool Inputs'!$O$9:$O$104=E476)*('Public Tool Inputs'!$P$9:$P$104=G476))*J476,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F477)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C477)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D477)),\"Wind\",$D477))*('Summary Calcs'!$E$15:$E$266=$E477)*('Summary Calcs'!$F$15:$F$266=$G477)*(IF(OR(AND($B477=\"Non-Residential\",H$8=\"Residential\"),AND($B477=\"Residential\",$B477<>H$8),AND($D477=\"New Wind\",$G477<2014),AND($D477=\"Existing Wind\",$G477>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F477)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C477)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D477)),\"Wind\",$D477))*('Summary Calcs'!$E$15:$E$266=$E477)*('Summary Calcs'!$F$15:$F$266=$G477)*(IF(OR(AND($B477=\"Non-Residential\",I$8=\"Residential\"),AND($B477=\"Residential\",$B477<>I$8),AND($D477=\"New Wind\",$G477<2014),AND($D477=\"Existing Wind\",$G477>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F477)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C477)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D477)),\"Wind\",$D477))*('Summary Calcs'!$E$15:$E$266=$E477)*('Summary Calcs'!$F$15:$F$266=$G477)*(IF(OR(AND($B477=\"Non-Residential\",J$8=\"Residential\"),AND($B477=\"Residential\",$B477<>J$8),AND($D477=\"New Wind\",$G477<2014),AND($D477=\"Existing Wind\",$G477>2013)),0,1))))","v":0},{"$f":"IFERROR(H477+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C477)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D477)),\"Wind\",$D477))*('Public Tool Inputs'!$O$9:$O$104=E477)*('Public Tool Inputs'!$P$9:$P$104=G477))*I477+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C477)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D477)),\"Wind\",$D477))*('Public Tool Inputs'!$O$9:$O$104=E477)*('Public Tool Inputs'!$P$9:$P$104=G477))*J477,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F478)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C478)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D478)),\"Wind\",$D478))*('Summary Calcs'!$E$15:$E$266=$E478)*('Summary Calcs'!$F$15:$F$266=$G478)*(IF(OR(AND($B478=\"Non-Residential\",H$8=\"Residential\"),AND($B478=\"Residential\",$B478<>H$8),AND($D478=\"New Wind\",$G478<2014),AND($D478=\"Existing Wind\",$G478>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F478)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C478)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D478)),\"Wind\",$D478))*('Summary Calcs'!$E$15:$E$266=$E478)*('Summary Calcs'!$F$15:$F$266=$G478)*(IF(OR(AND($B478=\"Non-Residential\",I$8=\"Residential\"),AND($B478=\"Residential\",$B478<>I$8),AND($D478=\"New Wind\",$G478<2014),AND($D478=\"Existing Wind\",$G478>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F478)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C478)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D478)),\"Wind\",$D478))*('Summary Calcs'!$E$15:$E$266=$E478)*('Summary Calcs'!$F$15:$F$266=$G478)*(IF(OR(AND($B478=\"Non-Residential\",J$8=\"Residential\"),AND($B478=\"Residential\",$B478<>J$8),AND($D478=\"New Wind\",$G478<2014),AND($D478=\"Existing Wind\",$G478>2013)),0,1))))","v":0},{"$f":"IFERROR(H478+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C478)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D478)),\"Wind\",$D478))*('Public Tool Inputs'!$O$9:$O$104=E478)*('Public Tool Inputs'!$P$9:$P$104=G478))*I478+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C478)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D478)),\"Wind\",$D478))*('Public Tool Inputs'!$O$9:$O$104=E478)*('Public Tool Inputs'!$P$9:$P$104=G478))*J478,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F479)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C479)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D479)),\"Wind\",$D479))*('Summary Calcs'!$E$15:$E$266=$E479)*('Summary Calcs'!$F$15:$F$266=$G479)*(IF(OR(AND($B479=\"Non-Residential\",H$8=\"Residential\"),AND($B479=\"Residential\",$B479<>H$8),AND($D479=\"New Wind\",$G479<2014),AND($D479=\"Existing Wind\",$G479>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F479)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C479)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D479)),\"Wind\",$D479))*('Summary Calcs'!$E$15:$E$266=$E479)*('Summary Calcs'!$F$15:$F$266=$G479)*(IF(OR(AND($B479=\"Non-Residential\",I$8=\"Residential\"),AND($B479=\"Residential\",$B479<>I$8),AND($D479=\"New Wind\",$G479<2014),AND($D479=\"Existing Wind\",$G479>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F479)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C479)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D479)),\"Wind\",$D479))*('Summary Calcs'!$E$15:$E$266=$E479)*('Summary Calcs'!$F$15:$F$266=$G479)*(IF(OR(AND($B479=\"Non-Residential\",J$8=\"Residential\"),AND($B479=\"Residential\",$B479<>J$8),AND($D479=\"New Wind\",$G479<2014),AND($D479=\"Existing Wind\",$G479>2013)),0,1))))","v":0},{"$f":"IFERROR(H479+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C479)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D479)),\"Wind\",$D479))*('Public Tool Inputs'!$O$9:$O$104=E479)*('Public Tool Inputs'!$P$9:$P$104=G479))*I479+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C479)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D479)),\"Wind\",$D479))*('Public Tool Inputs'!$O$9:$O$104=E479)*('Public Tool Inputs'!$P$9:$P$104=G479))*J479,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F480)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C480)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D480)),\"Wind\",$D480))*('Summary Calcs'!$E$15:$E$266=$E480)*('Summary Calcs'!$F$15:$F$266=$G480)*(IF(OR(AND($B480=\"Non-Residential\",H$8=\"Residential\"),AND($B480=\"Residential\",$B480<>H$8),AND($D480=\"New Wind\",$G480<2014),AND($D480=\"Existing Wind\",$G480>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F480)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C480)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D480)),\"Wind\",$D480))*('Summary Calcs'!$E$15:$E$266=$E480)*('Summary Calcs'!$F$15:$F$266=$G480)*(IF(OR(AND($B480=\"Non-Residential\",I$8=\"Residential\"),AND($B480=\"Residential\",$B480<>I$8),AND($D480=\"New Wind\",$G480<2014),AND($D480=\"Existing Wind\",$G480>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F480)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C480)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D480)),\"Wind\",$D480))*('Summary Calcs'!$E$15:$E$266=$E480)*('Summary Calcs'!$F$15:$F$266=$G480)*(IF(OR(AND($B480=\"Non-Residential\",J$8=\"Residential\"),AND($B480=\"Residential\",$B480<>J$8),AND($D480=\"New Wind\",$G480<2014),AND($D480=\"Existing Wind\",$G480>2013)),0,1))))","v":0},{"$f":"IFERROR(H480+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C480)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D480)),\"Wind\",$D480))*('Public Tool Inputs'!$O$9:$O$104=E480)*('Public Tool Inputs'!$P$9:$P$104=G480))*I480+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C480)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D480)),\"Wind\",$D480))*('Public Tool Inputs'!$O$9:$O$104=E480)*('Public Tool Inputs'!$P$9:$P$104=G480))*J480,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F481)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C481)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D481)),\"Wind\",$D481))*('Summary Calcs'!$E$15:$E$266=$E481)*('Summary Calcs'!$F$15:$F$266=$G481)*(IF(OR(AND($B481=\"Non-Residential\",H$8=\"Residential\"),AND($B481=\"Residential\",$B481<>H$8),AND($D481=\"New Wind\",$G481<2014),AND($D481=\"Existing Wind\",$G481>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F481)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C481)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D481)),\"Wind\",$D481))*('Summary Calcs'!$E$15:$E$266=$E481)*('Summary Calcs'!$F$15:$F$266=$G481)*(IF(OR(AND($B481=\"Non-Residential\",I$8=\"Residential\"),AND($B481=\"Residential\",$B481<>I$8),AND($D481=\"New Wind\",$G481<2014),AND($D481=\"Existing Wind\",$G481>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F481)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C481)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D481)),\"Wind\",$D481))*('Summary Calcs'!$E$15:$E$266=$E481)*('Summary Calcs'!$F$15:$F$266=$G481)*(IF(OR(AND($B481=\"Non-Residential\",J$8=\"Residential\"),AND($B481=\"Residential\",$B481<>J$8),AND($D481=\"New Wind\",$G481<2014),AND($D481=\"Existing Wind\",$G481>2013)),0,1))))","v":0},{"$f":"IFERROR(H481+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C481)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D481)),\"Wind\",$D481))*('Public Tool Inputs'!$O$9:$O$104=E481)*('Public Tool Inputs'!$P$9:$P$104=G481))*I481+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C481)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D481)),\"Wind\",$D481))*('Public Tool Inputs'!$O$9:$O$104=E481)*('Public Tool Inputs'!$P$9:$P$104=G481))*J481,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F482)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C482)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D482)),\"Wind\",$D482))*('Summary Calcs'!$E$15:$E$266=$E482)*('Summary Calcs'!$F$15:$F$266=$G482)*(IF(OR(AND($B482=\"Non-Residential\",H$8=\"Residential\"),AND($B482=\"Residential\",$B482<>H$8),AND($D482=\"New Wind\",$G482<2014),AND($D482=\"Existing Wind\",$G482>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F482)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C482)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D482)),\"Wind\",$D482))*('Summary Calcs'!$E$15:$E$266=$E482)*('Summary Calcs'!$F$15:$F$266=$G482)*(IF(OR(AND($B482=\"Non-Residential\",I$8=\"Residential\"),AND($B482=\"Residential\",$B482<>I$8),AND($D482=\"New Wind\",$G482<2014),AND($D482=\"Existing Wind\",$G482>2013)),0,1))))","v":1024.1579890404455},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F482)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C482)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D482)),\"Wind\",$D482))*('Summary Calcs'!$E$15:$E$266=$E482)*('Summary Calcs'!$F$15:$F$266=$G482)*(IF(OR(AND($B482=\"Non-Residential\",J$8=\"Residential\"),AND($B482=\"Residential\",$B482<>J$8),AND($D482=\"New Wind\",$G482<2014),AND($D482=\"Existing Wind\",$G482>2013)),0,1))))","v":1024.1579890404455},{"$f":"IFERROR(H482+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C482)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D482)),\"Wind\",$D482))*('Public Tool Inputs'!$O$9:$O$104=E482)*('Public Tool Inputs'!$P$9:$P$104=G482))*I482+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C482)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D482)),\"Wind\",$D482))*('Public Tool Inputs'!$O$9:$O$104=E482)*('Public Tool Inputs'!$P$9:$P$104=G482))*J482,0)","v":1024.1579890404455},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F483)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C483)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D483)),\"Wind\",$D483))*('Summary Calcs'!$E$15:$E$266=$E483)*('Summary Calcs'!$F$15:$F$266=$G483)*(IF(OR(AND($B483=\"Non-Residential\",H$8=\"Residential\"),AND($B483=\"Residential\",$B483<>H$8),AND($D483=\"New Wind\",$G483<2014),AND($D483=\"Existing Wind\",$G483>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F483)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C483)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D483)),\"Wind\",$D483))*('Summary Calcs'!$E$15:$E$266=$E483)*('Summary Calcs'!$F$15:$F$266=$G483)*(IF(OR(AND($B483=\"Non-Residential\",I$8=\"Residential\"),AND($B483=\"Residential\",$B483<>I$8),AND($D483=\"New Wind\",$G483<2014),AND($D483=\"Existing Wind\",$G483>2013)),0,1))))","v":1024.1579890404455},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F483)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C483)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D483)),\"Wind\",$D483))*('Summary Calcs'!$E$15:$E$266=$E483)*('Summary Calcs'!$F$15:$F$266=$G483)*(IF(OR(AND($B483=\"Non-Residential\",J$8=\"Residential\"),AND($B483=\"Residential\",$B483<>J$8),AND($D483=\"New Wind\",$G483<2014),AND($D483=\"Existing Wind\",$G483>2013)),0,1))))","v":1024.1579890404455},{"$f":"IFERROR(H483+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C483)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D483)),\"Wind\",$D483))*('Public Tool Inputs'!$O$9:$O$104=E483)*('Public Tool Inputs'!$P$9:$P$104=G483))*I483+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C483)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D483)),\"Wind\",$D483))*('Public Tool Inputs'!$O$9:$O$104=E483)*('Public Tool Inputs'!$P$9:$P$104=G483))*J483,0)","v":1024.1579890404455},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F484)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C484)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D484)),\"Wind\",$D484))*('Summary Calcs'!$E$15:$E$266=$E484)*('Summary Calcs'!$F$15:$F$266=$G484)*(IF(OR(AND($B484=\"Non-Residential\",H$8=\"Residential\"),AND($B484=\"Residential\",$B484<>H$8),AND($D484=\"New Wind\",$G484<2014),AND($D484=\"Existing Wind\",$G484>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F484)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C484)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D484)),\"Wind\",$D484))*('Summary Calcs'!$E$15:$E$266=$E484)*('Summary Calcs'!$F$15:$F$266=$G484)*(IF(OR(AND($B484=\"Non-Residential\",I$8=\"Residential\"),AND($B484=\"Residential\",$B484<>I$8),AND($D484=\"New Wind\",$G484<2014),AND($D484=\"Existing Wind\",$G484>2013)),0,1))))","v":571.48298164673201},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F484)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C484)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D484)),\"Wind\",$D484))*('Summary Calcs'!$E$15:$E$266=$E484)*('Summary Calcs'!$F$15:$F$266=$G484)*(IF(OR(AND($B484=\"Non-Residential\",J$8=\"Residential\"),AND($B484=\"Residential\",$B484<>J$8),AND($D484=\"New Wind\",$G484<2014),AND($D484=\"Existing Wind\",$G484>2013)),0,1))))","v":571.48298164673201},{"$f":"IFERROR(H484+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C484)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D484)),\"Wind\",$D484))*('Public Tool Inputs'!$O$9:$O$104=E484)*('Public Tool Inputs'!$P$9:$P$104=G484))*I484+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C484)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D484)),\"Wind\",$D484))*('Public Tool Inputs'!$O$9:$O$104=E484)*('Public Tool Inputs'!$P$9:$P$104=G484))*J484,0)","v":571.48298164673201},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F485)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C485)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D485)),\"Wind\",$D485))*('Summary Calcs'!$E$15:$E$266=$E485)*('Summary Calcs'!$F$15:$F$266=$G485)*(IF(OR(AND($B485=\"Non-Residential\",H$8=\"Residential\"),AND($B485=\"Residential\",$B485<>H$8),AND($D485=\"New Wind\",$G485<2014),AND($D485=\"Existing Wind\",$G485>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F485)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C485)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D485)),\"Wind\",$D485))*('Summary Calcs'!$E$15:$E$266=$E485)*('Summary Calcs'!$F$15:$F$266=$G485)*(IF(OR(AND($B485=\"Non-Residential\",I$8=\"Residential\"),AND($B485=\"Residential\",$B485<>I$8),AND($D485=\"New Wind\",$G485<2014),AND($D485=\"Existing Wind\",$G485>2013)),0,1))))","v":415.01322712767666},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F485)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C485)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D485)),\"Wind\",$D485))*('Summary Calcs'!$E$15:$E$266=$E485)*('Summary Calcs'!$F$15:$F$266=$G485)*(IF(OR(AND($B485=\"Non-Residential\",J$8=\"Residential\"),AND($B485=\"Residential\",$B485<>J$8),AND($D485=\"New Wind\",$G485<2014),AND($D485=\"Existing Wind\",$G485>2013)),0,1))))","v":415.01322712767666},{"$f":"IFERROR(H485+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C485)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D485)),\"Wind\",$D485))*('Public Tool Inputs'!$O$9:$O$104=E485)*('Public Tool Inputs'!$P$9:$P$104=G485))*I485+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C485)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D485)),\"Wind\",$D485))*('Public Tool Inputs'!$O$9:$O$104=E485)*('Public Tool Inputs'!$P$9:$P$104=G485))*J485,0)","v":415.01322712767666},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F486)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C486)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D486)),\"Wind\",$D486))*('Summary Calcs'!$E$15:$E$266=$E486)*('Summary Calcs'!$F$15:$F$266=$G486)*(IF(OR(AND($B486=\"Non-Residential\",H$8=\"Residential\"),AND($B486=\"Residential\",$B486<>H$8),AND($D486=\"New Wind\",$G486<2014),AND($D486=\"Existing Wind\",$G486>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F486)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C486)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D486)),\"Wind\",$D486))*('Summary Calcs'!$E$15:$E$266=$E486)*('Summary Calcs'!$F$15:$F$266=$G486)*(IF(OR(AND($B486=\"Non-Residential\",I$8=\"Residential\"),AND($B486=\"Residential\",$B486<>I$8),AND($D486=\"New Wind\",$G486<2014),AND($D486=\"Existing Wind\",$G486>2013)),0,1))))","v":430.09582488677421},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F486)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C486)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D486)),\"Wind\",$D486))*('Summary Calcs'!$E$15:$E$266=$E486)*('Summary Calcs'!$F$15:$F$266=$G486)*(IF(OR(AND($B486=\"Non-Residential\",J$8=\"Residential\"),AND($B486=\"Residential\",$B486<>J$8),AND($D486=\"New Wind\",$G486<2014),AND($D486=\"Existing Wind\",$G486>2013)),0,1))))","v":430.09582488677421},{"$f":"IFERROR(H486+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C486)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D486)),\"Wind\",$D486))*('Public Tool Inputs'!$O$9:$O$104=E486)*('Public Tool Inputs'!$P$9:$P$104=G486))*I486+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C486)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D486)),\"Wind\",$D486))*('Public Tool Inputs'!$O$9:$O$104=E486)*('Public Tool Inputs'!$P$9:$P$104=G486))*J486,0)","v":430.09582488677421},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F487)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C487)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D487)),\"Wind\",$D487))*('Summary Calcs'!$E$15:$E$266=$E487)*('Summary Calcs'!$F$15:$F$266=$G487)*(IF(OR(AND($B487=\"Non-Residential\",H$8=\"Residential\"),AND($B487=\"Residential\",$B487<>H$8),AND($D487=\"New Wind\",$G487<2014),AND($D487=\"Existing Wind\",$G487>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F487)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C487)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D487)),\"Wind\",$D487))*('Summary Calcs'!$E$15:$E$266=$E487)*('Summary Calcs'!$F$15:$F$266=$G487)*(IF(OR(AND($B487=\"Non-Residential\",I$8=\"Residential\"),AND($B487=\"Residential\",$B487<>I$8),AND($D487=\"New Wind\",$G487<2014),AND($D487=\"Existing Wind\",$G487>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F487)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C487)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D487)),\"Wind\",$D487))*('Summary Calcs'!$E$15:$E$266=$E487)*('Summary Calcs'!$F$15:$F$266=$G487)*(IF(OR(AND($B487=\"Non-Residential\",J$8=\"Residential\"),AND($B487=\"Residential\",$B487<>J$8),AND($D487=\"New Wind\",$G487<2014),AND($D487=\"Existing Wind\",$G487>2013)),0,1))))","v":0},{"$f":"IFERROR(H487+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C487)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D487)),\"Wind\",$D487))*('Public Tool Inputs'!$O$9:$O$104=E487)*('Public Tool Inputs'!$P$9:$P$104=G487))*I487+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C487)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D487)),\"Wind\",$D487))*('Public Tool Inputs'!$O$9:$O$104=E487)*('Public Tool Inputs'!$P$9:$P$104=G487))*J487,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F488)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C488)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D488)),\"Wind\",$D488))*('Summary Calcs'!$E$15:$E$266=$E488)*('Summary Calcs'!$F$15:$F$266=$G488)*(IF(OR(AND($B488=\"Non-Residential\",H$8=\"Residential\"),AND($B488=\"Residential\",$B488<>H$8),AND($D488=\"New Wind\",$G488<2014),AND($D488=\"Existing Wind\",$G488>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F488)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C488)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D488)),\"Wind\",$D488))*('Summary Calcs'!$E$15:$E$266=$E488)*('Summary Calcs'!$F$15:$F$266=$G488)*(IF(OR(AND($B488=\"Non-Residential\",I$8=\"Residential\"),AND($B488=\"Residential\",$B488<>I$8),AND($D488=\"New Wind\",$G488<2014),AND($D488=\"Existing Wind\",$G488>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F488)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C488)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D488)),\"Wind\",$D488))*('Summary Calcs'!$E$15:$E$266=$E488)*('Summary Calcs'!$F$15:$F$266=$G488)*(IF(OR(AND($B488=\"Non-Residential\",J$8=\"Residential\"),AND($B488=\"Residential\",$B488<>J$8),AND($D488=\"New Wind\",$G488<2014),AND($D488=\"Existing Wind\",$G488>2013)),0,1))))","v":0},{"$f":"IFERROR(H488+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C488)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D488)),\"Wind\",$D488))*('Public Tool Inputs'!$O$9:$O$104=E488)*('Public Tool Inputs'!$P$9:$P$104=G488))*I488+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C488)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D488)),\"Wind\",$D488))*('Public Tool Inputs'!$O$9:$O$104=E488)*('Public Tool Inputs'!$P$9:$P$104=G488))*J488,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F489)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C489)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D489)),\"Wind\",$D489))*('Summary Calcs'!$E$15:$E$266=$E489)*('Summary Calcs'!$F$15:$F$266=$G489)*(IF(OR(AND($B489=\"Non-Residential\",H$8=\"Residential\"),AND($B489=\"Residential\",$B489<>H$8),AND($D489=\"New Wind\",$G489<2014),AND($D489=\"Existing Wind\",$G489>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F489)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C489)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D489)),\"Wind\",$D489))*('Summary Calcs'!$E$15:$E$266=$E489)*('Summary Calcs'!$F$15:$F$266=$G489)*(IF(OR(AND($B489=\"Non-Residential\",I$8=\"Residential\"),AND($B489=\"Residential\",$B489<>I$8),AND($D489=\"New Wind\",$G489<2014),AND($D489=\"Existing Wind\",$G489>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F489)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C489)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D489)),\"Wind\",$D489))*('Summary Calcs'!$E$15:$E$266=$E489)*('Summary Calcs'!$F$15:$F$266=$G489)*(IF(OR(AND($B489=\"Non-Residential\",J$8=\"Residential\"),AND($B489=\"Residential\",$B489<>J$8),AND($D489=\"New Wind\",$G489<2014),AND($D489=\"Existing Wind\",$G489>2013)),0,1))))","v":0},{"$f":"IFERROR(H489+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C489)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D489)),\"Wind\",$D489))*('Public Tool Inputs'!$O$9:$O$104=E489)*('Public Tool Inputs'!$P$9:$P$104=G489))*I489+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C489)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D489)),\"Wind\",$D489))*('Public Tool Inputs'!$O$9:$O$104=E489)*('Public Tool Inputs'!$P$9:$P$104=G489))*J489,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","CapEx",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F490)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C490)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D490)),\"Wind\",$D490))*('Summary Calcs'!$E$15:$E$266=$E490)*('Summary Calcs'!$F$15:$F$266=$G490)*(IF(OR(AND($B490=\"Non-Residential\",H$8=\"Residential\"),AND($B490=\"Residential\",$B490<>H$8),AND($D490=\"New Wind\",$G490<2014),AND($D490=\"Existing Wind\",$G490>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F490)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C490)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D490)),\"Wind\",$D490))*('Summary Calcs'!$E$15:$E$266=$E490)*('Summary Calcs'!$F$15:$F$266=$G490)*(IF(OR(AND($B490=\"Non-Residential\",I$8=\"Residential\"),AND($B490=\"Residential\",$B490<>I$8),AND($D490=\"New Wind\",$G490<2014),AND($D490=\"Existing Wind\",$G490>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F490)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C490)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D490)),\"Wind\",$D490))*('Summary Calcs'!$E$15:$E$266=$E490)*('Summary Calcs'!$F$15:$F$266=$G490)*(IF(OR(AND($B490=\"Non-Residential\",J$8=\"Residential\"),AND($B490=\"Residential\",$B490<>J$8),AND($D490=\"New Wind\",$G490<2014),AND($D490=\"Existing Wind\",$G490>2013)),0,1))))","v":0},{"$f":"IFERROR(H490+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C490)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D490)),\"Wind\",$D490))*('Public Tool Inputs'!$O$9:$O$104=E490)*('Public Tool Inputs'!$P$9:$P$104=G490))*I490+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C490)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D490)),\"Wind\",$D490))*('Public Tool Inputs'!$O$9:$O$104=E490)*('Public Tool Inputs'!$P$9:$P$104=G490))*J490,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F491)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C491)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D491)),\"Wind\",$D491))*('Summary Calcs'!$E$15:$E$266=$E491)*('Summary Calcs'!$F$15:$F$266=$G491)*(IF(OR(AND($B491=\"Non-Residential\",H$8=\"Residential\"),AND($B491=\"Residential\",$B491<>H$8),AND($D491=\"New Wind\",$G491<2014),AND($D491=\"Existing Wind\",$G491>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F491)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C491)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D491)),\"Wind\",$D491))*('Summary Calcs'!$E$15:$E$266=$E491)*('Summary Calcs'!$F$15:$F$266=$G491)*(IF(OR(AND($B491=\"Non-Residential\",I$8=\"Residential\"),AND($B491=\"Residential\",$B491<>I$8),AND($D491=\"New Wind\",$G491<2014),AND($D491=\"Existing Wind\",$G491>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F491)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C491)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D491)),\"Wind\",$D491))*('Summary Calcs'!$E$15:$E$266=$E491)*('Summary Calcs'!$F$15:$F$266=$G491)*(IF(OR(AND($B491=\"Non-Residential\",J$8=\"Residential\"),AND($B491=\"Residential\",$B491<>J$8),AND($D491=\"New Wind\",$G491<2014),AND($D491=\"Existing Wind\",$G491>2013)),0,1))))","v":0},{"$f":"IFERROR(H491+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C491)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D491)),\"Wind\",$D491))*('Public Tool Inputs'!$O$9:$O$104=E491)*('Public Tool Inputs'!$P$9:$P$104=G491))*I491+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C491)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D491)),\"Wind\",$D491))*('Public Tool Inputs'!$O$9:$O$104=E491)*('Public Tool Inputs'!$P$9:$P$104=G491))*J491,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F492)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C492)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D492)),\"Wind\",$D492))*('Summary Calcs'!$E$15:$E$266=$E492)*('Summary Calcs'!$F$15:$F$266=$G492)*(IF(OR(AND($B492=\"Non-Residential\",H$8=\"Residential\"),AND($B492=\"Residential\",$B492<>H$8),AND($D492=\"New Wind\",$G492<2014),AND($D492=\"Existing Wind\",$G492>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F492)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C492)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D492)),\"Wind\",$D492))*('Summary Calcs'!$E$15:$E$266=$E492)*('Summary Calcs'!$F$15:$F$266=$G492)*(IF(OR(AND($B492=\"Non-Residential\",I$8=\"Residential\"),AND($B492=\"Residential\",$B492<>I$8),AND($D492=\"New Wind\",$G492<2014),AND($D492=\"Existing Wind\",$G492>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F492)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C492)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D492)),\"Wind\",$D492))*('Summary Calcs'!$E$15:$E$266=$E492)*('Summary Calcs'!$F$15:$F$266=$G492)*(IF(OR(AND($B492=\"Non-Residential\",J$8=\"Residential\"),AND($B492=\"Residential\",$B492<>J$8),AND($D492=\"New Wind\",$G492<2014),AND($D492=\"Existing Wind\",$G492>2013)),0,1))))","v":0},{"$f":"IFERROR(H492+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C492)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D492)),\"Wind\",$D492))*('Public Tool Inputs'!$O$9:$O$104=E492)*('Public Tool Inputs'!$P$9:$P$104=G492))*I492+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C492)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D492)),\"Wind\",$D492))*('Public Tool Inputs'!$O$9:$O$104=E492)*('Public Tool Inputs'!$P$9:$P$104=G492))*J492,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F493)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C493)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D493)),\"Wind\",$D493))*('Summary Calcs'!$E$15:$E$266=$E493)*('Summary Calcs'!$F$15:$F$266=$G493)*(IF(OR(AND($B493=\"Non-Residential\",H$8=\"Residential\"),AND($B493=\"Residential\",$B493<>H$8),AND($D493=\"New Wind\",$G493<2014),AND($D493=\"Existing Wind\",$G493>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F493)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C493)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D493)),\"Wind\",$D493))*('Summary Calcs'!$E$15:$E$266=$E493)*('Summary Calcs'!$F$15:$F$266=$G493)*(IF(OR(AND($B493=\"Non-Residential\",I$8=\"Residential\"),AND($B493=\"Residential\",$B493<>I$8),AND($D493=\"New Wind\",$G493<2014),AND($D493=\"Existing Wind\",$G493>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F493)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C493)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D493)),\"Wind\",$D493))*('Summary Calcs'!$E$15:$E$266=$E493)*('Summary Calcs'!$F$15:$F$266=$G493)*(IF(OR(AND($B493=\"Non-Residential\",J$8=\"Residential\"),AND($B493=\"Residential\",$B493<>J$8),AND($D493=\"New Wind\",$G493<2014),AND($D493=\"Existing Wind\",$G493>2013)),0,1))))","v":0},{"$f":"IFERROR(H493+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C493)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D493)),\"Wind\",$D493))*('Public Tool Inputs'!$O$9:$O$104=E493)*('Public Tool Inputs'!$P$9:$P$104=G493))*I493+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C493)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D493)),\"Wind\",$D493))*('Public Tool Inputs'!$O$9:$O$104=E493)*('Public Tool Inputs'!$P$9:$P$104=G493))*J493,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F494)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C494)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D494)),\"Wind\",$D494))*('Summary Calcs'!$E$15:$E$266=$E494)*('Summary Calcs'!$F$15:$F$266=$G494)*(IF(OR(AND($B494=\"Non-Residential\",H$8=\"Residential\"),AND($B494=\"Residential\",$B494<>H$8),AND($D494=\"New Wind\",$G494<2014),AND($D494=\"Existing Wind\",$G494>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F494)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C494)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D494)),\"Wind\",$D494))*('Summary Calcs'!$E$15:$E$266=$E494)*('Summary Calcs'!$F$15:$F$266=$G494)*(IF(OR(AND($B494=\"Non-Residential\",I$8=\"Residential\"),AND($B494=\"Residential\",$B494<>I$8),AND($D494=\"New Wind\",$G494<2014),AND($D494=\"Existing Wind\",$G494>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F494)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C494)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D494)),\"Wind\",$D494))*('Summary Calcs'!$E$15:$E$266=$E494)*('Summary Calcs'!$F$15:$F$266=$G494)*(IF(OR(AND($B494=\"Non-Residential\",J$8=\"Residential\"),AND($B494=\"Residential\",$B494<>J$8),AND($D494=\"New Wind\",$G494<2014),AND($D494=\"Existing Wind\",$G494>2013)),0,1))))","v":0},{"$f":"IFERROR(H494+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C494)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D494)),\"Wind\",$D494))*('Public Tool Inputs'!$O$9:$O$104=E494)*('Public Tool Inputs'!$P$9:$P$104=G494))*I494+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C494)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D494)),\"Wind\",$D494))*('Public Tool Inputs'!$O$9:$O$104=E494)*('Public Tool Inputs'!$P$9:$P$104=G494))*J494,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F495)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C495)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D495)),\"Wind\",$D495))*('Summary Calcs'!$E$15:$E$266=$E495)*('Summary Calcs'!$F$15:$F$266=$G495)*(IF(OR(AND($B495=\"Non-Residential\",H$8=\"Residential\"),AND($B495=\"Residential\",$B495<>H$8),AND($D495=\"New Wind\",$G495<2014),AND($D495=\"Existing Wind\",$G495>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F495)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C495)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D495)),\"Wind\",$D495))*('Summary Calcs'!$E$15:$E$266=$E495)*('Summary Calcs'!$F$15:$F$266=$G495)*(IF(OR(AND($B495=\"Non-Residential\",I$8=\"Residential\"),AND($B495=\"Residential\",$B495<>I$8),AND($D495=\"New Wind\",$G495<2014),AND($D495=\"Existing Wind\",$G495>2013)),0,1))))","v":399.37810952142269},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F495)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C495)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D495)),\"Wind\",$D495))*('Summary Calcs'!$E$15:$E$266=$E495)*('Summary Calcs'!$F$15:$F$266=$G495)*(IF(OR(AND($B495=\"Non-Residential\",J$8=\"Residential\"),AND($B495=\"Residential\",$B495<>J$8),AND($D495=\"New Wind\",$G495<2014),AND($D495=\"Existing Wind\",$G495>2013)),0,1))))","v":399.37810952142269},{"$f":"IFERROR(H495+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C495)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D495)),\"Wind\",$D495))*('Public Tool Inputs'!$O$9:$O$104=E495)*('Public Tool Inputs'!$P$9:$P$104=G495))*I495+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C495)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D495)),\"Wind\",$D495))*('Public Tool Inputs'!$O$9:$O$104=E495)*('Public Tool Inputs'!$P$9:$P$104=G495))*J495,0)","v":399.37810952142269},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F496)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C496)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D496)),\"Wind\",$D496))*('Summary Calcs'!$E$15:$E$266=$E496)*('Summary Calcs'!$F$15:$F$266=$G496)*(IF(OR(AND($B496=\"Non-Residential\",H$8=\"Residential\"),AND($B496=\"Residential\",$B496<>H$8),AND($D496=\"New Wind\",$G496<2014),AND($D496=\"Existing Wind\",$G496>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F496)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C496)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D496)),\"Wind\",$D496))*('Summary Calcs'!$E$15:$E$266=$E496)*('Summary Calcs'!$F$15:$F$266=$G496)*(IF(OR(AND($B496=\"Non-Residential\",I$8=\"Residential\"),AND($B496=\"Residential\",$B496<>I$8),AND($D496=\"New Wind\",$G496<2014),AND($D496=\"Existing Wind\",$G496>2013)),0,1))))","v":399.37810952142269},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F496)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C496)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D496)),\"Wind\",$D496))*('Summary Calcs'!$E$15:$E$266=$E496)*('Summary Calcs'!$F$15:$F$266=$G496)*(IF(OR(AND($B496=\"Non-Residential\",J$8=\"Residential\"),AND($B496=\"Residential\",$B496<>J$8),AND($D496=\"New Wind\",$G496<2014),AND($D496=\"Existing Wind\",$G496>2013)),0,1))))","v":399.37810952142269},{"$f":"IFERROR(H496+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C496)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D496)),\"Wind\",$D496))*('Public Tool Inputs'!$O$9:$O$104=E496)*('Public Tool Inputs'!$P$9:$P$104=G496))*I496+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C496)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D496)),\"Wind\",$D496))*('Public Tool Inputs'!$O$9:$O$104=E496)*('Public Tool Inputs'!$P$9:$P$104=G496))*J496,0)","v":399.37810952142269},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F497)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C497)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D497)),\"Wind\",$D497))*('Summary Calcs'!$E$15:$E$266=$E497)*('Summary Calcs'!$F$15:$F$266=$G497)*(IF(OR(AND($B497=\"Non-Residential\",H$8=\"Residential\"),AND($B497=\"Residential\",$B497<>H$8),AND($D497=\"New Wind\",$G497<2014),AND($D497=\"Existing Wind\",$G497>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F497)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C497)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D497)),\"Wind\",$D497))*('Summary Calcs'!$E$15:$E$266=$E497)*('Summary Calcs'!$F$15:$F$266=$G497)*(IF(OR(AND($B497=\"Non-Residential\",I$8=\"Residential\"),AND($B497=\"Residential\",$B497<>I$8),AND($D497=\"New Wind\",$G497<2014),AND($D497=\"Existing Wind\",$G497>2013)),0,1))))","v":224.90082895469556},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F497)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C497)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D497)),\"Wind\",$D497))*('Summary Calcs'!$E$15:$E$266=$E497)*('Summary Calcs'!$F$15:$F$266=$G497)*(IF(OR(AND($B497=\"Non-Residential\",J$8=\"Residential\"),AND($B497=\"Residential\",$B497<>J$8),AND($D497=\"New Wind\",$G497<2014),AND($D497=\"Existing Wind\",$G497>2013)),0,1))))","v":224.90082895469556},{"$f":"IFERROR(H497+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C497)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D497)),\"Wind\",$D497))*('Public Tool Inputs'!$O$9:$O$104=E497)*('Public Tool Inputs'!$P$9:$P$104=G497))*I497+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C497)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D497)),\"Wind\",$D497))*('Public Tool Inputs'!$O$9:$O$104=E497)*('Public Tool Inputs'!$P$9:$P$104=G497))*J497,0)","v":224.90082895469556},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F498)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C498)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D498)),\"Wind\",$D498))*('Summary Calcs'!$E$15:$E$266=$E498)*('Summary Calcs'!$F$15:$F$266=$G498)*(IF(OR(AND($B498=\"Non-Residential\",H$8=\"Residential\"),AND($B498=\"Residential\",$B498<>H$8),AND($D498=\"New Wind\",$G498<2014),AND($D498=\"Existing Wind\",$G498>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F498)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C498)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D498)),\"Wind\",$D498))*('Summary Calcs'!$E$15:$E$266=$E498)*('Summary Calcs'!$F$15:$F$266=$G498)*(IF(OR(AND($B498=\"Non-Residential\",I$8=\"Residential\"),AND($B498=\"Residential\",$B498<>I$8),AND($D498=\"New Wind\",$G498<2014),AND($D498=\"Existing Wind\",$G498>2013)),0,1))))","v":168.88722412345416},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F498)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C498)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D498)),\"Wind\",$D498))*('Summary Calcs'!$E$15:$E$266=$E498)*('Summary Calcs'!$F$15:$F$266=$G498)*(IF(OR(AND($B498=\"Non-Residential\",J$8=\"Residential\"),AND($B498=\"Residential\",$B498<>J$8),AND($D498=\"New Wind\",$G498<2014),AND($D498=\"Existing Wind\",$G498>2013)),0,1))))","v":168.88722412345416},{"$f":"IFERROR(H498+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C498)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D498)),\"Wind\",$D498))*('Public Tool Inputs'!$O$9:$O$104=E498)*('Public Tool Inputs'!$P$9:$P$104=G498))*I498+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C498)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D498)),\"Wind\",$D498))*('Public Tool Inputs'!$O$9:$O$104=E498)*('Public Tool Inputs'!$P$9:$P$104=G498))*J498,0)","v":168.88722412345416},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F499)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C499)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D499)),\"Wind\",$D499))*('Summary Calcs'!$E$15:$E$266=$E499)*('Summary Calcs'!$F$15:$F$266=$G499)*(IF(OR(AND($B499=\"Non-Residential\",H$8=\"Residential\"),AND($B499=\"Residential\",$B499<>H$8),AND($D499=\"New Wind\",$G499<2014),AND($D499=\"Existing Wind\",$G499>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F499)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C499)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D499)),\"Wind\",$D499))*('Summary Calcs'!$E$15:$E$266=$E499)*('Summary Calcs'!$F$15:$F$266=$G499)*(IF(OR(AND($B499=\"Non-Residential\",I$8=\"Residential\"),AND($B499=\"Residential\",$B499<>I$8),AND($D499=\"New Wind\",$G499<2014),AND($D499=\"Existing Wind\",$G499>2013)),0,1))))","v":175.0249997450513},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F499)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C499)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D499)),\"Wind\",$D499))*('Summary Calcs'!$E$15:$E$266=$E499)*('Summary Calcs'!$F$15:$F$266=$G499)*(IF(OR(AND($B499=\"Non-Residential\",J$8=\"Residential\"),AND($B499=\"Residential\",$B499<>J$8),AND($D499=\"New Wind\",$G499<2014),AND($D499=\"Existing Wind\",$G499>2013)),0,1))))","v":175.0249997450513},{"$f":"IFERROR(H499+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C499)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D499)),\"Wind\",$D499))*('Public Tool Inputs'!$O$9:$O$104=E499)*('Public Tool Inputs'!$P$9:$P$104=G499))*I499+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C499)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D499)),\"Wind\",$D499))*('Public Tool Inputs'!$O$9:$O$104=E499)*('Public Tool Inputs'!$P$9:$P$104=G499))*J499,0)","v":175.0249997450513},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F500)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C500)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D500)),\"Wind\",$D500))*('Summary Calcs'!$E$15:$E$266=$E500)*('Summary Calcs'!$F$15:$F$266=$G500)*(IF(OR(AND($B500=\"Non-Residential\",H$8=\"Residential\"),AND($B500=\"Residential\",$B500<>H$8),AND($D500=\"New Wind\",$G500<2014),AND($D500=\"Existing Wind\",$G500>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F500)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C500)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D500)),\"Wind\",$D500))*('Summary Calcs'!$E$15:$E$266=$E500)*('Summary Calcs'!$F$15:$F$266=$G500)*(IF(OR(AND($B500=\"Non-Residential\",I$8=\"Residential\"),AND($B500=\"Residential\",$B500<>I$8),AND($D500=\"New Wind\",$G500<2014),AND($D500=\"Existing Wind\",$G500>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F500)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C500)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D500)),\"Wind\",$D500))*('Summary Calcs'!$E$15:$E$266=$E500)*('Summary Calcs'!$F$15:$F$266=$G500)*(IF(OR(AND($B500=\"Non-Residential\",J$8=\"Residential\"),AND($B500=\"Residential\",$B500<>J$8),AND($D500=\"New Wind\",$G500<2014),AND($D500=\"Existing Wind\",$G500>2013)),0,1))))","v":0},{"$f":"IFERROR(H500+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C500)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D500)),\"Wind\",$D500))*('Public Tool Inputs'!$O$9:$O$104=E500)*('Public Tool Inputs'!$P$9:$P$104=G500))*I500+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C500)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D500)),\"Wind\",$D500))*('Public Tool Inputs'!$O$9:$O$104=E500)*('Public Tool Inputs'!$P$9:$P$104=G500))*J500,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F501)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C501)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D501)),\"Wind\",$D501))*('Summary Calcs'!$E$15:$E$266=$E501)*('Summary Calcs'!$F$15:$F$266=$G501)*(IF(OR(AND($B501=\"Non-Residential\",H$8=\"Residential\"),AND($B501=\"Residential\",$B501<>H$8),AND($D501=\"New Wind\",$G501<2014),AND($D501=\"Existing Wind\",$G501>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F501)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C501)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D501)),\"Wind\",$D501))*('Summary Calcs'!$E$15:$E$266=$E501)*('Summary Calcs'!$F$15:$F$266=$G501)*(IF(OR(AND($B501=\"Non-Residential\",I$8=\"Residential\"),AND($B501=\"Residential\",$B501<>I$8),AND($D501=\"New Wind\",$G501<2014),AND($D501=\"Existing Wind\",$G501>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F501)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C501)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D501)),\"Wind\",$D501))*('Summary Calcs'!$E$15:$E$266=$E501)*('Summary Calcs'!$F$15:$F$266=$G501)*(IF(OR(AND($B501=\"Non-Residential\",J$8=\"Residential\"),AND($B501=\"Residential\",$B501<>J$8),AND($D501=\"New Wind\",$G501<2014),AND($D501=\"Existing Wind\",$G501>2013)),0,1))))","v":0},{"$f":"IFERROR(H501+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C501)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D501)),\"Wind\",$D501))*('Public Tool Inputs'!$O$9:$O$104=E501)*('Public Tool Inputs'!$P$9:$P$104=G501))*I501+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C501)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D501)),\"Wind\",$D501))*('Public Tool Inputs'!$O$9:$O$104=E501)*('Public Tool Inputs'!$P$9:$P$104=G501))*J501,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F502)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C502)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D502)),\"Wind\",$D502))*('Summary Calcs'!$E$15:$E$266=$E502)*('Summary Calcs'!$F$15:$F$266=$G502)*(IF(OR(AND($B502=\"Non-Residential\",H$8=\"Residential\"),AND($B502=\"Residential\",$B502<>H$8),AND($D502=\"New Wind\",$G502<2014),AND($D502=\"Existing Wind\",$G502>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F502)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C502)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D502)),\"Wind\",$D502))*('Summary Calcs'!$E$15:$E$266=$E502)*('Summary Calcs'!$F$15:$F$266=$G502)*(IF(OR(AND($B502=\"Non-Residential\",I$8=\"Residential\"),AND($B502=\"Residential\",$B502<>I$8),AND($D502=\"New Wind\",$G502<2014),AND($D502=\"Existing Wind\",$G502>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F502)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C502)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D502)),\"Wind\",$D502))*('Summary Calcs'!$E$15:$E$266=$E502)*('Summary Calcs'!$F$15:$F$266=$G502)*(IF(OR(AND($B502=\"Non-Residential\",J$8=\"Residential\"),AND($B502=\"Residential\",$B502<>J$8),AND($D502=\"New Wind\",$G502<2014),AND($D502=\"Existing Wind\",$G502>2013)),0,1))))","v":0},{"$f":"IFERROR(H502+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C502)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D502)),\"Wind\",$D502))*('Public Tool Inputs'!$O$9:$O$104=E502)*('Public Tool Inputs'!$P$9:$P$104=G502))*I502+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C502)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D502)),\"Wind\",$D502))*('Public Tool Inputs'!$O$9:$O$104=E502)*('Public Tool Inputs'!$P$9:$P$104=G502))*J502,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F503)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C503)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D503)),\"Wind\",$D503))*('Summary Calcs'!$E$15:$E$266=$E503)*('Summary Calcs'!$F$15:$F$266=$G503)*(IF(OR(AND($B503=\"Non-Residential\",H$8=\"Residential\"),AND($B503=\"Residential\",$B503<>H$8),AND($D503=\"New Wind\",$G503<2014),AND($D503=\"Existing Wind\",$G503>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F503)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C503)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D503)),\"Wind\",$D503))*('Summary Calcs'!$E$15:$E$266=$E503)*('Summary Calcs'!$F$15:$F$266=$G503)*(IF(OR(AND($B503=\"Non-Residential\",I$8=\"Residential\"),AND($B503=\"Residential\",$B503<>I$8),AND($D503=\"New Wind\",$G503<2014),AND($D503=\"Existing Wind\",$G503>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F503)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C503)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D503)),\"Wind\",$D503))*('Summary Calcs'!$E$15:$E$266=$E503)*('Summary Calcs'!$F$15:$F$266=$G503)*(IF(OR(AND($B503=\"Non-Residential\",J$8=\"Residential\"),AND($B503=\"Residential\",$B503<>J$8),AND($D503=\"New Wind\",$G503<2014),AND($D503=\"Existing Wind\",$G503>2013)),0,1))))","v":0},{"$f":"IFERROR(H503+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C503)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D503)),\"Wind\",$D503))*('Public Tool Inputs'!$O$9:$O$104=E503)*('Public Tool Inputs'!$P$9:$P$104=G503))*I503+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C503)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D503)),\"Wind\",$D503))*('Public Tool Inputs'!$O$9:$O$104=E503)*('Public Tool Inputs'!$P$9:$P$104=G503))*J503,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F504)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C504)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D504)),\"Wind\",$D504))*('Summary Calcs'!$E$15:$E$266=$E504)*('Summary Calcs'!$F$15:$F$266=$G504)*(IF(OR(AND($B504=\"Non-Residential\",H$8=\"Residential\"),AND($B504=\"Residential\",$B504<>H$8),AND($D504=\"New Wind\",$G504<2014),AND($D504=\"Existing Wind\",$G504>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F504)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C504)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D504)),\"Wind\",$D504))*('Summary Calcs'!$E$15:$E$266=$E504)*('Summary Calcs'!$F$15:$F$266=$G504)*(IF(OR(AND($B504=\"Non-Residential\",I$8=\"Residential\"),AND($B504=\"Residential\",$B504<>I$8),AND($D504=\"New Wind\",$G504<2014),AND($D504=\"Existing Wind\",$G504>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F504)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C504)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D504)),\"Wind\",$D504))*('Summary Calcs'!$E$15:$E$266=$E504)*('Summary Calcs'!$F$15:$F$266=$G504)*(IF(OR(AND($B504=\"Non-Residential\",J$8=\"Residential\"),AND($B504=\"Residential\",$B504<>J$8),AND($D504=\"New Wind\",$G504<2014),AND($D504=\"Existing Wind\",$G504>2013)),0,1))))","v":0},{"$f":"IFERROR(H504+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C504)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D504)),\"Wind\",$D504))*('Public Tool Inputs'!$O$9:$O$104=E504)*('Public Tool Inputs'!$P$9:$P$104=G504))*I504+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C504)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D504)),\"Wind\",$D504))*('Public Tool Inputs'!$O$9:$O$104=E504)*('Public Tool Inputs'!$P$9:$P$104=G504))*J504,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F505)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C505)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D505)),\"Wind\",$D505))*('Summary Calcs'!$E$15:$E$266=$E505)*('Summary Calcs'!$F$15:$F$266=$G505)*(IF(OR(AND($B505=\"Non-Residential\",H$8=\"Residential\"),AND($B505=\"Residential\",$B505<>H$8),AND($D505=\"New Wind\",$G505<2014),AND($D505=\"Existing Wind\",$G505>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F505)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C505)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D505)),\"Wind\",$D505))*('Summary Calcs'!$E$15:$E$266=$E505)*('Summary Calcs'!$F$15:$F$266=$G505)*(IF(OR(AND($B505=\"Non-Residential\",I$8=\"Residential\"),AND($B505=\"Residential\",$B505<>I$8),AND($D505=\"New Wind\",$G505<2014),AND($D505=\"Existing Wind\",$G505>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F505)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C505)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D505)),\"Wind\",$D505))*('Summary Calcs'!$E$15:$E$266=$E505)*('Summary Calcs'!$F$15:$F$266=$G505)*(IF(OR(AND($B505=\"Non-Residential\",J$8=\"Residential\"),AND($B505=\"Residential\",$B505<>J$8),AND($D505=\"New Wind\",$G505<2014),AND($D505=\"Existing Wind\",$G505>2013)),0,1))))","v":0},{"$f":"IFERROR(H505+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C505)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D505)),\"Wind\",$D505))*('Public Tool Inputs'!$O$9:$O$104=E505)*('Public Tool Inputs'!$P$9:$P$104=G505))*I505+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C505)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D505)),\"Wind\",$D505))*('Public Tool Inputs'!$O$9:$O$104=E505)*('Public Tool Inputs'!$P$9:$P$104=G505))*J505,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F506)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C506)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D506)),\"Wind\",$D506))*('Summary Calcs'!$E$15:$E$266=$E506)*('Summary Calcs'!$F$15:$F$266=$G506)*(IF(OR(AND($B506=\"Non-Residential\",H$8=\"Residential\"),AND($B506=\"Residential\",$B506<>H$8),AND($D506=\"New Wind\",$G506<2014),AND($D506=\"Existing Wind\",$G506>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F506)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C506)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D506)),\"Wind\",$D506))*('Summary Calcs'!$E$15:$E$266=$E506)*('Summary Calcs'!$F$15:$F$266=$G506)*(IF(OR(AND($B506=\"Non-Residential\",I$8=\"Residential\"),AND($B506=\"Residential\",$B506<>I$8),AND($D506=\"New Wind\",$G506<2014),AND($D506=\"Existing Wind\",$G506>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F506)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C506)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D506)),\"Wind\",$D506))*('Summary Calcs'!$E$15:$E$266=$E506)*('Summary Calcs'!$F$15:$F$266=$G506)*(IF(OR(AND($B506=\"Non-Residential\",J$8=\"Residential\"),AND($B506=\"Residential\",$B506<>J$8),AND($D506=\"New Wind\",$G506<2014),AND($D506=\"Existing Wind\",$G506>2013)),0,1))))","v":0},{"$f":"IFERROR(H506+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C506)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D506)),\"Wind\",$D506))*('Public Tool Inputs'!$O$9:$O$104=E506)*('Public Tool Inputs'!$P$9:$P$104=G506))*I506+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C506)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D506)),\"Wind\",$D506))*('Public Tool Inputs'!$O$9:$O$104=E506)*('Public Tool Inputs'!$P$9:$P$104=G506))*J506,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F507)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C507)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D507)),\"Wind\",$D507))*('Summary Calcs'!$E$15:$E$266=$E507)*('Summary Calcs'!$F$15:$F$266=$G507)*(IF(OR(AND($B507=\"Non-Residential\",H$8=\"Residential\"),AND($B507=\"Residential\",$B507<>H$8),AND($D507=\"New Wind\",$G507<2014),AND($D507=\"Existing Wind\",$G507>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F507)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C507)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D507)),\"Wind\",$D507))*('Summary Calcs'!$E$15:$E$266=$E507)*('Summary Calcs'!$F$15:$F$266=$G507)*(IF(OR(AND($B507=\"Non-Residential\",I$8=\"Residential\"),AND($B507=\"Residential\",$B507<>I$8),AND($D507=\"New Wind\",$G507<2014),AND($D507=\"Existing Wind\",$G507>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F507)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C507)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D507)),\"Wind\",$D507))*('Summary Calcs'!$E$15:$E$266=$E507)*('Summary Calcs'!$F$15:$F$266=$G507)*(IF(OR(AND($B507=\"Non-Residential\",J$8=\"Residential\"),AND($B507=\"Residential\",$B507<>J$8),AND($D507=\"New Wind\",$G507<2014),AND($D507=\"Existing Wind\",$G507>2013)),0,1))))","v":0},{"$f":"IFERROR(H507+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C507)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D507)),\"Wind\",$D507))*('Public Tool Inputs'!$O$9:$O$104=E507)*('Public Tool Inputs'!$P$9:$P$104=G507))*I507+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C507)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D507)),\"Wind\",$D507))*('Public Tool Inputs'!$O$9:$O$104=E507)*('Public Tool Inputs'!$P$9:$P$104=G507))*J507,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F508)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C508)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D508)),\"Wind\",$D508))*('Summary Calcs'!$E$15:$E$266=$E508)*('Summary Calcs'!$F$15:$F$266=$G508)*(IF(OR(AND($B508=\"Non-Residential\",H$8=\"Residential\"),AND($B508=\"Residential\",$B508<>H$8),AND($D508=\"New Wind\",$G508<2014),AND($D508=\"Existing Wind\",$G508>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F508)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C508)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D508)),\"Wind\",$D508))*('Summary Calcs'!$E$15:$E$266=$E508)*('Summary Calcs'!$F$15:$F$266=$G508)*(IF(OR(AND($B508=\"Non-Residential\",I$8=\"Residential\"),AND($B508=\"Residential\",$B508<>I$8),AND($D508=\"New Wind\",$G508<2014),AND($D508=\"Existing Wind\",$G508>2013)),0,1))))","v":31.946715621153228},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F508)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C508)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D508)),\"Wind\",$D508))*('Summary Calcs'!$E$15:$E$266=$E508)*('Summary Calcs'!$F$15:$F$266=$G508)*(IF(OR(AND($B508=\"Non-Residential\",J$8=\"Residential\"),AND($B508=\"Residential\",$B508<>J$8),AND($D508=\"New Wind\",$G508<2014),AND($D508=\"Existing Wind\",$G508>2013)),0,1))))","v":31.946715621153228},{"$f":"IFERROR(H508+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C508)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D508)),\"Wind\",$D508))*('Public Tool Inputs'!$O$9:$O$104=E508)*('Public Tool Inputs'!$P$9:$P$104=G508))*I508+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C508)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D508)),\"Wind\",$D508))*('Public Tool Inputs'!$O$9:$O$104=E508)*('Public Tool Inputs'!$P$9:$P$104=G508))*J508,0)","v":31.946715621153228},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F509)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C509)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D509)),\"Wind\",$D509))*('Summary Calcs'!$E$15:$E$266=$E509)*('Summary Calcs'!$F$15:$F$266=$G509)*(IF(OR(AND($B509=\"Non-Residential\",H$8=\"Residential\"),AND($B509=\"Residential\",$B509<>H$8),AND($D509=\"New Wind\",$G509<2014),AND($D509=\"Existing Wind\",$G509>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F509)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C509)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D509)),\"Wind\",$D509))*('Summary Calcs'!$E$15:$E$266=$E509)*('Summary Calcs'!$F$15:$F$266=$G509)*(IF(OR(AND($B509=\"Non-Residential\",I$8=\"Residential\"),AND($B509=\"Residential\",$B509<>I$8),AND($D509=\"New Wind\",$G509<2014),AND($D509=\"Existing Wind\",$G509>2013)),0,1))))","v":32.585649933576292},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F509)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C509)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D509)),\"Wind\",$D509))*('Summary Calcs'!$E$15:$E$266=$E509)*('Summary Calcs'!$F$15:$F$266=$G509)*(IF(OR(AND($B509=\"Non-Residential\",J$8=\"Residential\"),AND($B509=\"Residential\",$B509<>J$8),AND($D509=\"New Wind\",$G509<2014),AND($D509=\"Existing Wind\",$G509>2013)),0,1))))","v":32.585649933576292},{"$f":"IFERROR(H509+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C509)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D509)),\"Wind\",$D509))*('Public Tool Inputs'!$O$9:$O$104=E509)*('Public Tool Inputs'!$P$9:$P$104=G509))*I509+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C509)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D509)),\"Wind\",$D509))*('Public Tool Inputs'!$O$9:$O$104=E509)*('Public Tool Inputs'!$P$9:$P$104=G509))*J509,0)","v":32.585649933576292},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F510)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C510)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D510)),\"Wind\",$D510))*('Summary Calcs'!$E$15:$E$266=$E510)*('Summary Calcs'!$F$15:$F$266=$G510)*(IF(OR(AND($B510=\"Non-Residential\",H$8=\"Residential\"),AND($B510=\"Residential\",$B510<>H$8),AND($D510=\"New Wind\",$G510<2014),AND($D510=\"Existing Wind\",$G510>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F510)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C510)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D510)),\"Wind\",$D510))*('Summary Calcs'!$E$15:$E$266=$E510)*('Summary Calcs'!$F$15:$F$266=$G510)*(IF(OR(AND($B510=\"Non-Residential\",I$8=\"Residential\"),AND($B510=\"Residential\",$B510<>I$8),AND($D510=\"New Wind\",$G510<2014),AND($D510=\"Existing Wind\",$G510>2013)),0,1))))","v":33.267961934498437},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F510)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C510)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D510)),\"Wind\",$D510))*('Summary Calcs'!$E$15:$E$266=$E510)*('Summary Calcs'!$F$15:$F$266=$G510)*(IF(OR(AND($B510=\"Non-Residential\",J$8=\"Residential\"),AND($B510=\"Residential\",$B510<>J$8),AND($D510=\"New Wind\",$G510<2014),AND($D510=\"Existing Wind\",$G510>2013)),0,1))))","v":33.267961934498437},{"$f":"IFERROR(H510+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C510)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D510)),\"Wind\",$D510))*('Public Tool Inputs'!$O$9:$O$104=E510)*('Public Tool Inputs'!$P$9:$P$104=G510))*I510+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C510)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D510)),\"Wind\",$D510))*('Public Tool Inputs'!$O$9:$O$104=E510)*('Public Tool Inputs'!$P$9:$P$104=G510))*J510,0)","v":33.267961934498437},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F511)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C511)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D511)),\"Wind\",$D511))*('Summary Calcs'!$E$15:$E$266=$E511)*('Summary Calcs'!$F$15:$F$266=$G511)*(IF(OR(AND($B511=\"Non-Residential\",H$8=\"Residential\"),AND($B511=\"Residential\",$B511<>H$8),AND($D511=\"New Wind\",$G511<2014),AND($D511=\"Existing Wind\",$G511>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F511)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C511)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D511)),\"Wind\",$D511))*('Summary Calcs'!$E$15:$E$266=$E511)*('Summary Calcs'!$F$15:$F$266=$G511)*(IF(OR(AND($B511=\"Non-Residential\",I$8=\"Residential\"),AND($B511=\"Residential\",$B511<>I$8),AND($D511=\"New Wind\",$G511<2014),AND($D511=\"Existing Wind\",$G511>2013)),0,1))))","v":33.842172890789641},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F511)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C511)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D511)),\"Wind\",$D511))*('Summary Calcs'!$E$15:$E$266=$E511)*('Summary Calcs'!$F$15:$F$266=$G511)*(IF(OR(AND($B511=\"Non-Residential\",J$8=\"Residential\"),AND($B511=\"Residential\",$B511<>J$8),AND($D511=\"New Wind\",$G511<2014),AND($D511=\"Existing Wind\",$G511>2013)),0,1))))","v":33.842172890789641},{"$f":"IFERROR(H511+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C511)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D511)),\"Wind\",$D511))*('Public Tool Inputs'!$O$9:$O$104=E511)*('Public Tool Inputs'!$P$9:$P$104=G511))*I511+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C511)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D511)),\"Wind\",$D511))*('Public Tool Inputs'!$O$9:$O$104=E511)*('Public Tool Inputs'!$P$9:$P$104=G511))*J511,0)","v":33.842172890789641},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F512)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C512)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D512)),\"Wind\",$D512))*('Summary Calcs'!$E$15:$E$266=$E512)*('Summary Calcs'!$F$15:$F$266=$G512)*(IF(OR(AND($B512=\"Non-Residential\",H$8=\"Residential\"),AND($B512=\"Residential\",$B512<>H$8),AND($D512=\"New Wind\",$G512<2014),AND($D512=\"Existing Wind\",$G512>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F512)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C512)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D512)),\"Wind\",$D512))*('Summary Calcs'!$E$15:$E$266=$E512)*('Summary Calcs'!$F$15:$F$266=$G512)*(IF(OR(AND($B512=\"Non-Residential\",I$8=\"Residential\"),AND($B512=\"Residential\",$B512<>I$8),AND($D512=\"New Wind\",$G512<2014),AND($D512=\"Existing Wind\",$G512>2013)),0,1))))","v":34.51901634860544},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F512)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C512)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D512)),\"Wind\",$D512))*('Summary Calcs'!$E$15:$E$266=$E512)*('Summary Calcs'!$F$15:$F$266=$G512)*(IF(OR(AND($B512=\"Non-Residential\",J$8=\"Residential\"),AND($B512=\"Residential\",$B512<>J$8),AND($D512=\"New Wind\",$G512<2014),AND($D512=\"Existing Wind\",$G512>2013)),0,1))))","v":34.51901634860544},{"$f":"IFERROR(H512+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C512)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D512)),\"Wind\",$D512))*('Public Tool Inputs'!$O$9:$O$104=E512)*('Public Tool Inputs'!$P$9:$P$104=G512))*I512+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C512)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D512)),\"Wind\",$D512))*('Public Tool Inputs'!$O$9:$O$104=E512)*('Public Tool Inputs'!$P$9:$P$104=G512))*J512,0)","v":34.51901634860544},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F513)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C513)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D513)),\"Wind\",$D513))*('Summary Calcs'!$E$15:$E$266=$E513)*('Summary Calcs'!$F$15:$F$266=$G513)*(IF(OR(AND($B513=\"Non-Residential\",H$8=\"Residential\"),AND($B513=\"Residential\",$B513<>H$8),AND($D513=\"New Wind\",$G513<2014),AND($D513=\"Existing Wind\",$G513>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F513)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C513)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D513)),\"Wind\",$D513))*('Summary Calcs'!$E$15:$E$266=$E513)*('Summary Calcs'!$F$15:$F$266=$G513)*(IF(OR(AND($B513=\"Non-Residential\",I$8=\"Residential\"),AND($B513=\"Residential\",$B513<>I$8),AND($D513=\"New Wind\",$G513<2014),AND($D513=\"Existing Wind\",$G513>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F513)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C513)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D513)),\"Wind\",$D513))*('Summary Calcs'!$E$15:$E$266=$E513)*('Summary Calcs'!$F$15:$F$266=$G513)*(IF(OR(AND($B513=\"Non-Residential\",J$8=\"Residential\"),AND($B513=\"Residential\",$B513<>J$8),AND($D513=\"New Wind\",$G513<2014),AND($D513=\"Existing Wind\",$G513>2013)),0,1))))","v":0},{"$f":"IFERROR(H513+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C513)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D513)),\"Wind\",$D513))*('Public Tool Inputs'!$O$9:$O$104=E513)*('Public Tool Inputs'!$P$9:$P$104=G513))*I513+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C513)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D513)),\"Wind\",$D513))*('Public Tool Inputs'!$O$9:$O$104=E513)*('Public Tool Inputs'!$P$9:$P$104=G513))*J513,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F514)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C514)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D514)),\"Wind\",$D514))*('Summary Calcs'!$E$15:$E$266=$E514)*('Summary Calcs'!$F$15:$F$266=$G514)*(IF(OR(AND($B514=\"Non-Residential\",H$8=\"Residential\"),AND($B514=\"Residential\",$B514<>H$8),AND($D514=\"New Wind\",$G514<2014),AND($D514=\"Existing Wind\",$G514>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F514)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C514)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D514)),\"Wind\",$D514))*('Summary Calcs'!$E$15:$E$266=$E514)*('Summary Calcs'!$F$15:$F$266=$G514)*(IF(OR(AND($B514=\"Non-Residential\",I$8=\"Residential\"),AND($B514=\"Residential\",$B514<>I$8),AND($D514=\"New Wind\",$G514<2014),AND($D514=\"Existing Wind\",$G514>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F514)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C514)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D514)),\"Wind\",$D514))*('Summary Calcs'!$E$15:$E$266=$E514)*('Summary Calcs'!$F$15:$F$266=$G514)*(IF(OR(AND($B514=\"Non-Residential\",J$8=\"Residential\"),AND($B514=\"Residential\",$B514<>J$8),AND($D514=\"New Wind\",$G514<2014),AND($D514=\"Existing Wind\",$G514>2013)),0,1))))","v":0},{"$f":"IFERROR(H514+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C514)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D514)),\"Wind\",$D514))*('Public Tool Inputs'!$O$9:$O$104=E514)*('Public Tool Inputs'!$P$9:$P$104=G514))*I514+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C514)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D514)),\"Wind\",$D514))*('Public Tool Inputs'!$O$9:$O$104=E514)*('Public Tool Inputs'!$P$9:$P$104=G514))*J514,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F515)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C515)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D515)),\"Wind\",$D515))*('Summary Calcs'!$E$15:$E$266=$E515)*('Summary Calcs'!$F$15:$F$266=$G515)*(IF(OR(AND($B515=\"Non-Residential\",H$8=\"Residential\"),AND($B515=\"Residential\",$B515<>H$8),AND($D515=\"New Wind\",$G515<2014),AND($D515=\"Existing Wind\",$G515>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F515)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C515)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D515)),\"Wind\",$D515))*('Summary Calcs'!$E$15:$E$266=$E515)*('Summary Calcs'!$F$15:$F$266=$G515)*(IF(OR(AND($B515=\"Non-Residential\",I$8=\"Residential\"),AND($B515=\"Residential\",$B515<>I$8),AND($D515=\"New Wind\",$G515<2014),AND($D515=\"Existing Wind\",$G515>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F515)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C515)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D515)),\"Wind\",$D515))*('Summary Calcs'!$E$15:$E$266=$E515)*('Summary Calcs'!$F$15:$F$266=$G515)*(IF(OR(AND($B515=\"Non-Residential\",J$8=\"Residential\"),AND($B515=\"Residential\",$B515<>J$8),AND($D515=\"New Wind\",$G515<2014),AND($D515=\"Existing Wind\",$G515>2013)),0,1))))","v":0},{"$f":"IFERROR(H515+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C515)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D515)),\"Wind\",$D515))*('Public Tool Inputs'!$O$9:$O$104=E515)*('Public Tool Inputs'!$P$9:$P$104=G515))*I515+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C515)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D515)),\"Wind\",$D515))*('Public Tool Inputs'!$O$9:$O$104=E515)*('Public Tool Inputs'!$P$9:$P$104=G515))*J515,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","O&M",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F516)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C516)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D516)),\"Wind\",$D516))*('Summary Calcs'!$E$15:$E$266=$E516)*('Summary Calcs'!$F$15:$F$266=$G516)*(IF(OR(AND($B516=\"Non-Residential\",H$8=\"Residential\"),AND($B516=\"Residential\",$B516<>H$8),AND($D516=\"New Wind\",$G516<2014),AND($D516=\"Existing Wind\",$G516>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F516)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C516)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D516)),\"Wind\",$D516))*('Summary Calcs'!$E$15:$E$266=$E516)*('Summary Calcs'!$F$15:$F$266=$G516)*(IF(OR(AND($B516=\"Non-Residential\",I$8=\"Residential\"),AND($B516=\"Residential\",$B516<>I$8),AND($D516=\"New Wind\",$G516<2014),AND($D516=\"Existing Wind\",$G516>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F516)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C516)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D516)),\"Wind\",$D516))*('Summary Calcs'!$E$15:$E$266=$E516)*('Summary Calcs'!$F$15:$F$266=$G516)*(IF(OR(AND($B516=\"Non-Residential\",J$8=\"Residential\"),AND($B516=\"Residential\",$B516<>J$8),AND($D516=\"New Wind\",$G516<2014),AND($D516=\"Existing Wind\",$G516>2013)),0,1))))","v":0},{"$f":"IFERROR(H516+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C516)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D516)),\"Wind\",$D516))*('Public Tool Inputs'!$O$9:$O$104=E516)*('Public Tool Inputs'!$P$9:$P$104=G516))*I516+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C516)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D516)),\"Wind\",$D516))*('Public Tool Inputs'!$O$9:$O$104=E516)*('Public Tool Inputs'!$P$9:$P$104=G516))*J516,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F517)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C517)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D517)),\"Wind\",$D517))*('Summary Calcs'!$E$15:$E$266=$E517)*('Summary Calcs'!$F$15:$F$266=$G517)*(IF(OR(AND($B517=\"Non-Residential\",H$8=\"Residential\"),AND($B517=\"Residential\",$B517<>H$8),AND($D517=\"New Wind\",$G517<2014),AND($D517=\"Existing Wind\",$G517>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F517)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C517)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D517)),\"Wind\",$D517))*('Summary Calcs'!$E$15:$E$266=$E517)*('Summary Calcs'!$F$15:$F$266=$G517)*(IF(OR(AND($B517=\"Non-Residential\",I$8=\"Residential\"),AND($B517=\"Residential\",$B517<>I$8),AND($D517=\"New Wind\",$G517<2014),AND($D517=\"Existing Wind\",$G517>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F517)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C517)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D517)),\"Wind\",$D517))*('Summary Calcs'!$E$15:$E$266=$E517)*('Summary Calcs'!$F$15:$F$266=$G517)*(IF(OR(AND($B517=\"Non-Residential\",J$8=\"Residential\"),AND($B517=\"Residential\",$B517<>J$8),AND($D517=\"New Wind\",$G517<2014),AND($D517=\"Existing Wind\",$G517>2013)),0,1))))","v":0},{"$f":"IFERROR(H517+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C517)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D517)),\"Wind\",$D517))*('Public Tool Inputs'!$O$9:$O$104=E517)*('Public Tool Inputs'!$P$9:$P$104=G517))*I517+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C517)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D517)),\"Wind\",$D517))*('Public Tool Inputs'!$O$9:$O$104=E517)*('Public Tool Inputs'!$P$9:$P$104=G517))*J517,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F518)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C518)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D518)),\"Wind\",$D518))*('Summary Calcs'!$E$15:$E$266=$E518)*('Summary Calcs'!$F$15:$F$266=$G518)*(IF(OR(AND($B518=\"Non-Residential\",H$8=\"Residential\"),AND($B518=\"Residential\",$B518<>H$8),AND($D518=\"New Wind\",$G518<2014),AND($D518=\"Existing Wind\",$G518>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F518)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C518)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D518)),\"Wind\",$D518))*('Summary Calcs'!$E$15:$E$266=$E518)*('Summary Calcs'!$F$15:$F$266=$G518)*(IF(OR(AND($B518=\"Non-Residential\",I$8=\"Residential\"),AND($B518=\"Residential\",$B518<>I$8),AND($D518=\"New Wind\",$G518<2014),AND($D518=\"Existing Wind\",$G518>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F518)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C518)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D518)),\"Wind\",$D518))*('Summary Calcs'!$E$15:$E$266=$E518)*('Summary Calcs'!$F$15:$F$266=$G518)*(IF(OR(AND($B518=\"Non-Residential\",J$8=\"Residential\"),AND($B518=\"Residential\",$B518<>J$8),AND($D518=\"New Wind\",$G518<2014),AND($D518=\"Existing Wind\",$G518>2013)),0,1))))","v":0},{"$f":"IFERROR(H518+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C518)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D518)),\"Wind\",$D518))*('Public Tool Inputs'!$O$9:$O$104=E518)*('Public Tool Inputs'!$P$9:$P$104=G518))*I518+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C518)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D518)),\"Wind\",$D518))*('Public Tool Inputs'!$O$9:$O$104=E518)*('Public Tool Inputs'!$P$9:$P$104=G518))*J518,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F519)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C519)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D519)),\"Wind\",$D519))*('Summary Calcs'!$E$15:$E$266=$E519)*('Summary Calcs'!$F$15:$F$266=$G519)*(IF(OR(AND($B519=\"Non-Residential\",H$8=\"Residential\"),AND($B519=\"Residential\",$B519<>H$8),AND($D519=\"New Wind\",$G519<2014),AND($D519=\"Existing Wind\",$G519>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F519)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C519)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D519)),\"Wind\",$D519))*('Summary Calcs'!$E$15:$E$266=$E519)*('Summary Calcs'!$F$15:$F$266=$G519)*(IF(OR(AND($B519=\"Non-Residential\",I$8=\"Residential\"),AND($B519=\"Residential\",$B519<>I$8),AND($D519=\"New Wind\",$G519<2014),AND($D519=\"Existing Wind\",$G519>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F519)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C519)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D519)),\"Wind\",$D519))*('Summary Calcs'!$E$15:$E$266=$E519)*('Summary Calcs'!$F$15:$F$266=$G519)*(IF(OR(AND($B519=\"Non-Residential\",J$8=\"Residential\"),AND($B519=\"Residential\",$B519<>J$8),AND($D519=\"New Wind\",$G519<2014),AND($D519=\"Existing Wind\",$G519>2013)),0,1))))","v":0},{"$f":"IFERROR(H519+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C519)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D519)),\"Wind\",$D519))*('Public Tool Inputs'!$O$9:$O$104=E519)*('Public Tool Inputs'!$P$9:$P$104=G519))*I519+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C519)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D519)),\"Wind\",$D519))*('Public Tool Inputs'!$O$9:$O$104=E519)*('Public Tool Inputs'!$P$9:$P$104=G519))*J519,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F520)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C520)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D520)),\"Wind\",$D520))*('Summary Calcs'!$E$15:$E$266=$E520)*('Summary Calcs'!$F$15:$F$266=$G520)*(IF(OR(AND($B520=\"Non-Residential\",H$8=\"Residential\"),AND($B520=\"Residential\",$B520<>H$8),AND($D520=\"New Wind\",$G520<2014),AND($D520=\"Existing Wind\",$G520>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F520)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C520)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D520)),\"Wind\",$D520))*('Summary Calcs'!$E$15:$E$266=$E520)*('Summary Calcs'!$F$15:$F$266=$G520)*(IF(OR(AND($B520=\"Non-Residential\",I$8=\"Residential\"),AND($B520=\"Residential\",$B520<>I$8),AND($D520=\"New Wind\",$G520<2014),AND($D520=\"Existing Wind\",$G520>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F520)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C520)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D520)),\"Wind\",$D520))*('Summary Calcs'!$E$15:$E$266=$E520)*('Summary Calcs'!$F$15:$F$266=$G520)*(IF(OR(AND($B520=\"Non-Residential\",J$8=\"Residential\"),AND($B520=\"Residential\",$B520<>J$8),AND($D520=\"New Wind\",$G520<2014),AND($D520=\"Existing Wind\",$G520>2013)),0,1))))","v":0},{"$f":"IFERROR(H520+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C520)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D520)),\"Wind\",$D520))*('Public Tool Inputs'!$O$9:$O$104=E520)*('Public Tool Inputs'!$P$9:$P$104=G520))*I520+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C520)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D520)),\"Wind\",$D520))*('Public Tool Inputs'!$O$9:$O$104=E520)*('Public Tool Inputs'!$P$9:$P$104=G520))*J520,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F521)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C521)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D521)),\"Wind\",$D521))*('Summary Calcs'!$E$15:$E$266=$E521)*('Summary Calcs'!$F$15:$F$266=$G521)*(IF(OR(AND($B521=\"Non-Residential\",H$8=\"Residential\"),AND($B521=\"Residential\",$B521<>H$8),AND($D521=\"New Wind\",$G521<2014),AND($D521=\"Existing Wind\",$G521>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F521)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C521)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D521)),\"Wind\",$D521))*('Summary Calcs'!$E$15:$E$266=$E521)*('Summary Calcs'!$F$15:$F$266=$G521)*(IF(OR(AND($B521=\"Non-Residential\",I$8=\"Residential\"),AND($B521=\"Residential\",$B521<>I$8),AND($D521=\"New Wind\",$G521<2014),AND($D521=\"Existing Wind\",$G521>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F521)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C521)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D521)),\"Wind\",$D521))*('Summary Calcs'!$E$15:$E$266=$E521)*('Summary Calcs'!$F$15:$F$266=$G521)*(IF(OR(AND($B521=\"Non-Residential\",J$8=\"Residential\"),AND($B521=\"Residential\",$B521<>J$8),AND($D521=\"New Wind\",$G521<2014),AND($D521=\"Existing Wind\",$G521>2013)),0,1))))","v":0},{"$f":"IFERROR(H521+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C521)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D521)),\"Wind\",$D521))*('Public Tool Inputs'!$O$9:$O$104=E521)*('Public Tool Inputs'!$P$9:$P$104=G521))*I521+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C521)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D521)),\"Wind\",$D521))*('Public Tool Inputs'!$O$9:$O$104=E521)*('Public Tool Inputs'!$P$9:$P$104=G521))*J521,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F522)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C522)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D522)),\"Wind\",$D522))*('Summary Calcs'!$E$15:$E$266=$E522)*('Summary Calcs'!$F$15:$F$266=$G522)*(IF(OR(AND($B522=\"Non-Residential\",H$8=\"Residential\"),AND($B522=\"Residential\",$B522<>H$8),AND($D522=\"New Wind\",$G522<2014),AND($D522=\"Existing Wind\",$G522>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F522)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C522)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D522)),\"Wind\",$D522))*('Summary Calcs'!$E$15:$E$266=$E522)*('Summary Calcs'!$F$15:$F$266=$G522)*(IF(OR(AND($B522=\"Non-Residential\",I$8=\"Residential\"),AND($B522=\"Residential\",$B522<>I$8),AND($D522=\"New Wind\",$G522<2014),AND($D522=\"Existing Wind\",$G522>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F522)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C522)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D522)),\"Wind\",$D522))*('Summary Calcs'!$E$15:$E$266=$E522)*('Summary Calcs'!$F$15:$F$266=$G522)*(IF(OR(AND($B522=\"Non-Residential\",J$8=\"Residential\"),AND($B522=\"Residential\",$B522<>J$8),AND($D522=\"New Wind\",$G522<2014),AND($D522=\"Existing Wind\",$G522>2013)),0,1))))","v":0},{"$f":"IFERROR(H522+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C522)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D522)),\"Wind\",$D522))*('Public Tool Inputs'!$O$9:$O$104=E522)*('Public Tool Inputs'!$P$9:$P$104=G522))*I522+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C522)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D522)),\"Wind\",$D522))*('Public Tool Inputs'!$O$9:$O$104=E522)*('Public Tool Inputs'!$P$9:$P$104=G522))*J522,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2010,null,{"$f":"T522","v":"Non-Residential"},{"$f":"U522","v":"NVE South"},{"$f":"IF(V522=\"Old Wind\",\"Existing Wind\",V522)","v":"Existing Wind"},{"$f":"IF(W522=\"Unincentivized\",\"Non-Incentivized\",W522)","v":"Non-Incentivized"},{"$f":"X522","v":"Utility Incentive"},{"$f":"Y522","v":2010},null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F523)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C523)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D523)),\"Wind\",$D523))*('Summary Calcs'!$E$15:$E$266=$E523)*('Summary Calcs'!$F$15:$F$266=$G523)*(IF(OR(AND($B523=\"Non-Residential\",H$8=\"Residential\"),AND($B523=\"Residential\",$B523<>H$8),AND($D523=\"New Wind\",$G523<2014),AND($D523=\"Existing Wind\",$G523>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F523)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C523)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D523)),\"Wind\",$D523))*('Summary Calcs'!$E$15:$E$266=$E523)*('Summary Calcs'!$F$15:$F$266=$G523)*(IF(OR(AND($B523=\"Non-Residential\",I$8=\"Residential\"),AND($B523=\"Residential\",$B523<>I$8),AND($D523=\"New Wind\",$G523<2014),AND($D523=\"Existing Wind\",$G523>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F523)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C523)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D523)),\"Wind\",$D523))*('Summary Calcs'!$E$15:$E$266=$E523)*('Summary Calcs'!$F$15:$F$266=$G523)*(IF(OR(AND($B523=\"Non-Residential\",J$8=\"Residential\"),AND($B523=\"Residential\",$B523<>J$8),AND($D523=\"New Wind\",$G523<2014),AND($D523=\"Existing Wind\",$G523>2013)),0,1))))","v":0},{"$f":"IFERROR(H523+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C523)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D523)),\"Wind\",$D523))*('Public Tool Inputs'!$O$9:$O$104=E523)*('Public Tool Inputs'!$P$9:$P$104=G523))*I523+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C523)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D523)),\"Wind\",$D523))*('Public Tool Inputs'!$O$9:$O$104=E523)*('Public Tool Inputs'!$P$9:$P$104=G523))*J523,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F524)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C524)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D524)),\"Wind\",$D524))*('Summary Calcs'!$E$15:$E$266=$E524)*('Summary Calcs'!$F$15:$F$266=$G524)*(IF(OR(AND($B524=\"Non-Residential\",H$8=\"Residential\"),AND($B524=\"Residential\",$B524<>H$8),AND($D524=\"New Wind\",$G524<2014),AND($D524=\"Existing Wind\",$G524>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F524)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C524)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D524)),\"Wind\",$D524))*('Summary Calcs'!$E$15:$E$266=$E524)*('Summary Calcs'!$F$15:$F$266=$G524)*(IF(OR(AND($B524=\"Non-Residential\",I$8=\"Residential\"),AND($B524=\"Residential\",$B524<>I$8),AND($D524=\"New Wind\",$G524<2014),AND($D524=\"Existing Wind\",$G524>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F524)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C524)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D524)),\"Wind\",$D524))*('Summary Calcs'!$E$15:$E$266=$E524)*('Summary Calcs'!$F$15:$F$266=$G524)*(IF(OR(AND($B524=\"Non-Residential\",J$8=\"Residential\"),AND($B524=\"Residential\",$B524<>J$8),AND($D524=\"New Wind\",$G524<2014),AND($D524=\"Existing Wind\",$G524>2013)),0,1))))","v":0},{"$f":"IFERROR(H524+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C524)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D524)),\"Wind\",$D524))*('Public Tool Inputs'!$O$9:$O$104=E524)*('Public Tool Inputs'!$P$9:$P$104=G524))*I524+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C524)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D524)),\"Wind\",$D524))*('Public Tool Inputs'!$O$9:$O$104=E524)*('Public Tool Inputs'!$P$9:$P$104=G524))*J524,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F525)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C525)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D525)),\"Wind\",$D525))*('Summary Calcs'!$E$15:$E$266=$E525)*('Summary Calcs'!$F$15:$F$266=$G525)*(IF(OR(AND($B525=\"Non-Residential\",H$8=\"Residential\"),AND($B525=\"Residential\",$B525<>H$8),AND($D525=\"New Wind\",$G525<2014),AND($D525=\"Existing Wind\",$G525>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F525)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C525)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D525)),\"Wind\",$D525))*('Summary Calcs'!$E$15:$E$266=$E525)*('Summary Calcs'!$F$15:$F$266=$G525)*(IF(OR(AND($B525=\"Non-Residential\",I$8=\"Residential\"),AND($B525=\"Residential\",$B525<>I$8),AND($D525=\"New Wind\",$G525<2014),AND($D525=\"Existing Wind\",$G525>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F525)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C525)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D525)),\"Wind\",$D525))*('Summary Calcs'!$E$15:$E$266=$E525)*('Summary Calcs'!$F$15:$F$266=$G525)*(IF(OR(AND($B525=\"Non-Residential\",J$8=\"Residential\"),AND($B525=\"Residential\",$B525<>J$8),AND($D525=\"New Wind\",$G525<2014),AND($D525=\"Existing Wind\",$G525>2013)),0,1))))","v":0},{"$f":"IFERROR(H525+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C525)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D525)),\"Wind\",$D525))*('Public Tool Inputs'!$O$9:$O$104=E525)*('Public Tool Inputs'!$P$9:$P$104=G525))*I525+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C525)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D525)),\"Wind\",$D525))*('Public Tool Inputs'!$O$9:$O$104=E525)*('Public Tool Inputs'!$P$9:$P$104=G525))*J525,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F526)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C526)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D526)),\"Wind\",$D526))*('Summary Calcs'!$E$15:$E$266=$E526)*('Summary Calcs'!$F$15:$F$266=$G526)*(IF(OR(AND($B526=\"Non-Residential\",H$8=\"Residential\"),AND($B526=\"Residential\",$B526<>H$8),AND($D526=\"New Wind\",$G526<2014),AND($D526=\"Existing Wind\",$G526>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F526)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C526)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D526)),\"Wind\",$D526))*('Summary Calcs'!$E$15:$E$266=$E526)*('Summary Calcs'!$F$15:$F$266=$G526)*(IF(OR(AND($B526=\"Non-Residential\",I$8=\"Residential\"),AND($B526=\"Residential\",$B526<>I$8),AND($D526=\"New Wind\",$G526<2014),AND($D526=\"Existing Wind\",$G526>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F526)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C526)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D526)),\"Wind\",$D526))*('Summary Calcs'!$E$15:$E$266=$E526)*('Summary Calcs'!$F$15:$F$266=$G526)*(IF(OR(AND($B526=\"Non-Residential\",J$8=\"Residential\"),AND($B526=\"Residential\",$B526<>J$8),AND($D526=\"New Wind\",$G526<2014),AND($D526=\"Existing Wind\",$G526>2013)),0,1))))","v":0},{"$f":"IFERROR(H526+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C526)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D526)),\"Wind\",$D526))*('Public Tool Inputs'!$O$9:$O$104=E526)*('Public Tool Inputs'!$P$9:$P$104=G526))*I526+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C526)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D526)),\"Wind\",$D526))*('Public Tool Inputs'!$O$9:$O$104=E526)*('Public Tool Inputs'!$P$9:$P$104=G526))*J526,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F527)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C527)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D527)),\"Wind\",$D527))*('Summary Calcs'!$E$15:$E$266=$E527)*('Summary Calcs'!$F$15:$F$266=$G527)*(IF(OR(AND($B527=\"Non-Residential\",H$8=\"Residential\"),AND($B527=\"Residential\",$B527<>H$8),AND($D527=\"New Wind\",$G527<2014),AND($D527=\"Existing Wind\",$G527>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F527)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C527)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D527)),\"Wind\",$D527))*('Summary Calcs'!$E$15:$E$266=$E527)*('Summary Calcs'!$F$15:$F$266=$G527)*(IF(OR(AND($B527=\"Non-Residential\",I$8=\"Residential\"),AND($B527=\"Residential\",$B527<>I$8),AND($D527=\"New Wind\",$G527<2014),AND($D527=\"Existing Wind\",$G527>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F527)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C527)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D527)),\"Wind\",$D527))*('Summary Calcs'!$E$15:$E$266=$E527)*('Summary Calcs'!$F$15:$F$266=$G527)*(IF(OR(AND($B527=\"Non-Residential\",J$8=\"Residential\"),AND($B527=\"Residential\",$B527<>J$8),AND($D527=\"New Wind\",$G527<2014),AND($D527=\"Existing Wind\",$G527>2013)),0,1))))","v":0},{"$f":"IFERROR(H527+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C527)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D527)),\"Wind\",$D527))*('Public Tool Inputs'!$O$9:$O$104=E527)*('Public Tool Inputs'!$P$9:$P$104=G527))*I527+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C527)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D527)),\"Wind\",$D527))*('Public Tool Inputs'!$O$9:$O$104=E527)*('Public Tool Inputs'!$P$9:$P$104=G527))*J527,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F528)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C528)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D528)),\"Wind\",$D528))*('Summary Calcs'!$E$15:$E$266=$E528)*('Summary Calcs'!$F$15:$F$266=$G528)*(IF(OR(AND($B528=\"Non-Residential\",H$8=\"Residential\"),AND($B528=\"Residential\",$B528<>H$8),AND($D528=\"New Wind\",$G528<2014),AND($D528=\"Existing Wind\",$G528>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F528)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C528)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D528)),\"Wind\",$D528))*('Summary Calcs'!$E$15:$E$266=$E528)*('Summary Calcs'!$F$15:$F$266=$G528)*(IF(OR(AND($B528=\"Non-Residential\",I$8=\"Residential\"),AND($B528=\"Residential\",$B528<>I$8),AND($D528=\"New Wind\",$G528<2014),AND($D528=\"Existing Wind\",$G528>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F528)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C528)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D528)),\"Wind\",$D528))*('Summary Calcs'!$E$15:$E$266=$E528)*('Summary Calcs'!$F$15:$F$266=$G528)*(IF(OR(AND($B528=\"Non-Residential\",J$8=\"Residential\"),AND($B528=\"Residential\",$B528<>J$8),AND($D528=\"New Wind\",$G528<2014),AND($D528=\"Existing Wind\",$G528>2013)),0,1))))","v":0},{"$f":"IFERROR(H528+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C528)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D528)),\"Wind\",$D528))*('Public Tool Inputs'!$O$9:$O$104=E528)*('Public Tool Inputs'!$P$9:$P$104=G528))*I528+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C528)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D528)),\"Wind\",$D528))*('Public Tool Inputs'!$O$9:$O$104=E528)*('Public Tool Inputs'!$P$9:$P$104=G528))*J528,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F529)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C529)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D529)),\"Wind\",$D529))*('Summary Calcs'!$E$15:$E$266=$E529)*('Summary Calcs'!$F$15:$F$266=$G529)*(IF(OR(AND($B529=\"Non-Residential\",H$8=\"Residential\"),AND($B529=\"Residential\",$B529<>H$8),AND($D529=\"New Wind\",$G529<2014),AND($D529=\"Existing Wind\",$G529>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F529)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C529)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D529)),\"Wind\",$D529))*('Summary Calcs'!$E$15:$E$266=$E529)*('Summary Calcs'!$F$15:$F$266=$G529)*(IF(OR(AND($B529=\"Non-Residential\",I$8=\"Residential\"),AND($B529=\"Residential\",$B529<>I$8),AND($D529=\"New Wind\",$G529<2014),AND($D529=\"Existing Wind\",$G529>2013)),0,1))))","v":1081.9491696926173},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F529)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C529)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D529)),\"Wind\",$D529))*('Summary Calcs'!$E$15:$E$266=$E529)*('Summary Calcs'!$F$15:$F$266=$G529)*(IF(OR(AND($B529=\"Non-Residential\",J$8=\"Residential\"),AND($B529=\"Residential\",$B529<>J$8),AND($D529=\"New Wind\",$G529<2014),AND($D529=\"Existing Wind\",$G529>2013)),0,1))))","v":1081.9491696926173},{"$f":"IFERROR(H529+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C529)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D529)),\"Wind\",$D529))*('Public Tool Inputs'!$O$9:$O$104=E529)*('Public Tool Inputs'!$P$9:$P$104=G529))*I529+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C529)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D529)),\"Wind\",$D529))*('Public Tool Inputs'!$O$9:$O$104=E529)*('Public Tool Inputs'!$P$9:$P$104=G529))*J529,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2004,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2004]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F530)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C530)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D530)),\"Wind\",$D530))*('Summary Calcs'!$E$15:$E$266=$E530)*('Summary Calcs'!$F$15:$F$266=$G530)*(IF(OR(AND($B530=\"Non-Residential\",H$8=\"Residential\"),AND($B530=\"Residential\",$B530<>H$8),AND($D530=\"New Wind\",$G530<2014),AND($D530=\"Existing Wind\",$G530>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F530)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C530)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D530)),\"Wind\",$D530))*('Summary Calcs'!$E$15:$E$266=$E530)*('Summary Calcs'!$F$15:$F$266=$G530)*(IF(OR(AND($B530=\"Non-Residential\",I$8=\"Residential\"),AND($B530=\"Residential\",$B530<>I$8),AND($D530=\"New Wind\",$G530<2014),AND($D530=\"Existing Wind\",$G530>2013)),0,1))))","v":1094.454532676604},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F530)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C530)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D530)),\"Wind\",$D530))*('Summary Calcs'!$E$15:$E$266=$E530)*('Summary Calcs'!$F$15:$F$266=$G530)*(IF(OR(AND($B530=\"Non-Residential\",J$8=\"Residential\"),AND($B530=\"Residential\",$B530<>J$8),AND($D530=\"New Wind\",$G530<2014),AND($D530=\"Existing Wind\",$G530>2013)),0,1))))","v":1094.454532676604},{"$f":"IFERROR(H530+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C530)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D530)),\"Wind\",$D530))*('Public Tool Inputs'!$O$9:$O$104=E530)*('Public Tool Inputs'!$P$9:$P$104=G530))*I530+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C530)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D530)),\"Wind\",$D530))*('Public Tool Inputs'!$O$9:$O$104=E530)*('Public Tool Inputs'!$P$9:$P$104=G530))*J530,0)","v":1094.454532676604},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2005,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2005]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F531)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C531)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D531)),\"Wind\",$D531))*('Summary Calcs'!$E$15:$E$266=$E531)*('Summary Calcs'!$F$15:$F$266=$G531)*(IF(OR(AND($B531=\"Non-Residential\",H$8=\"Residential\"),AND($B531=\"Residential\",$B531<>H$8),AND($D531=\"New Wind\",$G531<2014),AND($D531=\"Existing Wind\",$G531>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F531)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C531)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D531)),\"Wind\",$D531))*('Summary Calcs'!$E$15:$E$266=$E531)*('Summary Calcs'!$F$15:$F$266=$G531)*(IF(OR(AND($B531=\"Non-Residential\",I$8=\"Residential\"),AND($B531=\"Residential\",$B531<>I$8),AND($D531=\"New Wind\",$G531<2014),AND($D531=\"Existing Wind\",$G531>2013)),0,1))))","v":1784.1386193079766},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F531)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C531)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D531)),\"Wind\",$D531))*('Summary Calcs'!$E$15:$E$266=$E531)*('Summary Calcs'!$F$15:$F$266=$G531)*(IF(OR(AND($B531=\"Non-Residential\",J$8=\"Residential\"),AND($B531=\"Residential\",$B531<>J$8),AND($D531=\"New Wind\",$G531<2014),AND($D531=\"Existing Wind\",$G531>2013)),0,1))))","v":1784.1386193079766},{"$f":"IFERROR(H531+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C531)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D531)),\"Wind\",$D531))*('Public Tool Inputs'!$O$9:$O$104=E531)*('Public Tool Inputs'!$P$9:$P$104=G531))*I531+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C531)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D531)),\"Wind\",$D531))*('Public Tool Inputs'!$O$9:$O$104=E531)*('Public Tool Inputs'!$P$9:$P$104=G531))*J531,0)","v":1784.1386193079766},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2006,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2006]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F532)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C532)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D532)),\"Wind\",$D532))*('Summary Calcs'!$E$15:$E$266=$E532)*('Summary Calcs'!$F$15:$F$266=$G532)*(IF(OR(AND($B532=\"Non-Residential\",H$8=\"Residential\"),AND($B532=\"Residential\",$B532<>H$8),AND($D532=\"New Wind\",$G532<2014),AND($D532=\"Existing Wind\",$G532>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F532)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C532)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D532)),\"Wind\",$D532))*('Summary Calcs'!$E$15:$E$266=$E532)*('Summary Calcs'!$F$15:$F$266=$G532)*(IF(OR(AND($B532=\"Non-Residential\",I$8=\"Residential\"),AND($B532=\"Residential\",$B532<>I$8),AND($D532=\"New Wind\",$G532<2014),AND($D532=\"Existing Wind\",$G532>2013)),0,1))))","v":951.86812361435},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F532)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C532)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D532)),\"Wind\",$D532))*('Summary Calcs'!$E$15:$E$266=$E532)*('Summary Calcs'!$F$15:$F$266=$G532)*(IF(OR(AND($B532=\"Non-Residential\",J$8=\"Residential\"),AND($B532=\"Residential\",$B532<>J$8),AND($D532=\"New Wind\",$G532<2014),AND($D532=\"Existing Wind\",$G532>2013)),0,1))))","v":958.22492917184866},{"$f":"IFERROR(H532+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C532)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D532)),\"Wind\",$D532))*('Public Tool Inputs'!$O$9:$O$104=E532)*('Public Tool Inputs'!$P$9:$P$104=G532))*I532+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C532)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D532)),\"Wind\",$D532))*('Public Tool Inputs'!$O$9:$O$104=E532)*('Public Tool Inputs'!$P$9:$P$104=G532))*J532,0)","v":953.68999590874569},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2007,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2007]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F533)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C533)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D533)),\"Wind\",$D533))*('Summary Calcs'!$E$15:$E$266=$E533)*('Summary Calcs'!$F$15:$F$266=$G533)*(IF(OR(AND($B533=\"Non-Residential\",H$8=\"Residential\"),AND($B533=\"Residential\",$B533<>H$8),AND($D533=\"New Wind\",$G533<2014),AND($D533=\"Existing Wind\",$G533>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F533)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C533)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D533)),\"Wind\",$D533))*('Summary Calcs'!$E$15:$E$266=$E533)*('Summary Calcs'!$F$15:$F$266=$G533)*(IF(OR(AND($B533=\"Non-Residential\",I$8=\"Residential\"),AND($B533=\"Residential\",$B533<>I$8),AND($D533=\"New Wind\",$G533<2014),AND($D533=\"Existing Wind\",$G533>2013)),0,1))))","v":1099.4417796780588},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F533)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C533)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D533)),\"Wind\",$D533))*('Summary Calcs'!$E$15:$E$266=$E533)*('Summary Calcs'!$F$15:$F$266=$G533)*(IF(OR(AND($B533=\"Non-Residential\",J$8=\"Residential\"),AND($B533=\"Residential\",$B533<>J$8),AND($D533=\"New Wind\",$G533<2014),AND($D533=\"Existing Wind\",$G533>2013)),0,1))))","v":1108.6956563415049},{"$f":"IFERROR(H533+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C533)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D533)),\"Wind\",$D533))*('Public Tool Inputs'!$O$9:$O$104=E533)*('Public Tool Inputs'!$P$9:$P$104=G533))*I533+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C533)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D533)),\"Wind\",$D533))*('Public Tool Inputs'!$O$9:$O$104=E533)*('Public Tool Inputs'!$P$9:$P$104=G533))*J533,0)","v":1104.0846826843585},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2008,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2008]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F534)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C534)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D534)),\"Wind\",$D534))*('Summary Calcs'!$E$15:$E$266=$E534)*('Summary Calcs'!$F$15:$F$266=$G534)*(IF(OR(AND($B534=\"Non-Residential\",H$8=\"Residential\"),AND($B534=\"Residential\",$B534<>H$8),AND($D534=\"New Wind\",$G534<2014),AND($D534=\"Existing Wind\",$G534>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F534)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C534)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D534)),\"Wind\",$D534))*('Summary Calcs'!$E$15:$E$266=$E534)*('Summary Calcs'!$F$15:$F$266=$G534)*(IF(OR(AND($B534=\"Non-Residential\",I$8=\"Residential\"),AND($B534=\"Residential\",$B534<>I$8),AND($D534=\"New Wind\",$G534<2014),AND($D534=\"Existing Wind\",$G534>2013)),0,1))))","v":669.22735691121272},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F534)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C534)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D534)),\"Wind\",$D534))*('Summary Calcs'!$E$15:$E$266=$E534)*('Summary Calcs'!$F$15:$F$266=$G534)*(IF(OR(AND($B534=\"Non-Residential\",J$8=\"Residential\"),AND($B534=\"Residential\",$B534<>J$8),AND($D534=\"New Wind\",$G534<2014),AND($D534=\"Existing Wind\",$G534>2013)),0,1))))","v":676.01584158917433},{"$f":"IFERROR(H534+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C534)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D534)),\"Wind\",$D534))*('Public Tool Inputs'!$O$9:$O$104=E534)*('Public Tool Inputs'!$P$9:$P$104=G534))*I534+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C534)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D534)),\"Wind\",$D534))*('Public Tool Inputs'!$O$9:$O$104=E534)*('Public Tool Inputs'!$P$9:$P$104=G534))*J534,0)","v":676.01584158917433},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2009,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2009]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F535)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C535)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D535)),\"Wind\",$D535))*('Summary Calcs'!$E$15:$E$266=$E535)*('Summary Calcs'!$F$15:$F$266=$G535)*(IF(OR(AND($B535=\"Non-Residential\",H$8=\"Residential\"),AND($B535=\"Residential\",$B535<>H$8),AND($D535=\"New Wind\",$G535<2014),AND($D535=\"Existing Wind\",$G535>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F535)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C535)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D535)),\"Wind\",$D535))*('Summary Calcs'!$E$15:$E$266=$E535)*('Summary Calcs'!$F$15:$F$266=$G535)*(IF(OR(AND($B535=\"Non-Residential\",I$8=\"Residential\"),AND($B535=\"Residential\",$B535<>I$8),AND($D535=\"New Wind\",$G535<2014),AND($D535=\"Existing Wind\",$G535>2013)),0,1))))","v":737.01575242475917},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F535)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C535)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D535)),\"Wind\",$D535))*('Summary Calcs'!$E$15:$E$266=$E535)*('Summary Calcs'!$F$15:$F$266=$G535)*(IF(OR(AND($B535=\"Non-Residential\",J$8=\"Residential\"),AND($B535=\"Residential\",$B535<>J$8),AND($D535=\"New Wind\",$G535<2014),AND($D535=\"Existing Wind\",$G535>2013)),0,1))))","v":744.94367054961344},{"$f":"IFERROR(H535+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C535)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D535)),\"Wind\",$D535))*('Public Tool Inputs'!$O$9:$O$104=E535)*('Public Tool Inputs'!$P$9:$P$104=G535))*I535+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C535)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D535)),\"Wind\",$D535))*('Public Tool Inputs'!$O$9:$O$104=E535)*('Public Tool Inputs'!$P$9:$P$104=G535))*J535,0)","v":744.34327782861203},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2010,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2010]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F536)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C536)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D536)),\"Wind\",$D536))*('Summary Calcs'!$E$15:$E$266=$E536)*('Summary Calcs'!$F$15:$F$266=$G536)*(IF(OR(AND($B536=\"Non-Residential\",H$8=\"Residential\"),AND($B536=\"Residential\",$B536<>H$8),AND($D536=\"New Wind\",$G536<2014),AND($D536=\"Existing Wind\",$G536>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F536)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C536)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D536)),\"Wind\",$D536))*('Summary Calcs'!$E$15:$E$266=$E536)*('Summary Calcs'!$F$15:$F$266=$G536)*(IF(OR(AND($B536=\"Non-Residential\",I$8=\"Residential\"),AND($B536=\"Residential\",$B536<>I$8),AND($D536=\"New Wind\",$G536<2014),AND($D536=\"Existing Wind\",$G536>2013)),0,1))))","v":711.27914000020633},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F536)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C536)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D536)),\"Wind\",$D536))*('Summary Calcs'!$E$15:$E$266=$E536)*('Summary Calcs'!$F$15:$F$266=$G536)*(IF(OR(AND($B536=\"Non-Residential\",J$8=\"Residential\"),AND($B536=\"Residential\",$B536<>J$8),AND($D536=\"New Wind\",$G536<2014),AND($D536=\"Existing Wind\",$G536>2013)),0,1))))","v":720.75598127153694},{"$f":"IFERROR(H536+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C536)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D536)),\"Wind\",$D536))*('Public Tool Inputs'!$O$9:$O$104=E536)*('Public Tool Inputs'!$P$9:$P$104=G536))*I536+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C536)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D536)),\"Wind\",$D536))*('Public Tool Inputs'!$O$9:$O$104=E536)*('Public Tool Inputs'!$P$9:$P$104=G536))*J536,0)","v":720.44836090223043},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2011,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2011]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F537)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C537)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D537)),\"Wind\",$D537))*('Summary Calcs'!$E$15:$E$266=$E537)*('Summary Calcs'!$F$15:$F$266=$G537)*(IF(OR(AND($B537=\"Non-Residential\",H$8=\"Residential\"),AND($B537=\"Residential\",$B537<>H$8),AND($D537=\"New Wind\",$G537<2014),AND($D537=\"Existing Wind\",$G537>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F537)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C537)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D537)),\"Wind\",$D537))*('Summary Calcs'!$E$15:$E$266=$E537)*('Summary Calcs'!$F$15:$F$266=$G537)*(IF(OR(AND($B537=\"Non-Residential\",I$8=\"Residential\"),AND($B537=\"Residential\",$B537<>I$8),AND($D537=\"New Wind\",$G537<2014),AND($D537=\"Existing Wind\",$G537>2013)),0,1))))","v":611.05888701976198},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F537)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C537)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D537)),\"Wind\",$D537))*('Summary Calcs'!$E$15:$E$266=$E537)*('Summary Calcs'!$F$15:$F$266=$G537)*(IF(OR(AND($B537=\"Non-Residential\",J$8=\"Residential\"),AND($B537=\"Residential\",$B537<>J$8),AND($D537=\"New Wind\",$G537<2014),AND($D537=\"Existing Wind\",$G537>2013)),0,1))))","v":617.64005831398742},{"$f":"IFERROR(H537+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C537)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D537)),\"Wind\",$D537))*('Public Tool Inputs'!$O$9:$O$104=E537)*('Public Tool Inputs'!$P$9:$P$104=G537))*I537+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C537)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D537)),\"Wind\",$D537))*('Public Tool Inputs'!$O$9:$O$104=E537)*('Public Tool Inputs'!$P$9:$P$104=G537))*J537,0)","v":617.49168703879491},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2012,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2012]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F538)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C538)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D538)),\"Wind\",$D538))*('Summary Calcs'!$E$15:$E$266=$E538)*('Summary Calcs'!$F$15:$F$266=$G538)*(IF(OR(AND($B538=\"Non-Residential\",H$8=\"Residential\"),AND($B538=\"Residential\",$B538<>H$8),AND($D538=\"New Wind\",$G538<2014),AND($D538=\"Existing Wind\",$G538>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F538)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C538)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D538)),\"Wind\",$D538))*('Summary Calcs'!$E$15:$E$266=$E538)*('Summary Calcs'!$F$15:$F$266=$G538)*(IF(OR(AND($B538=\"Non-Residential\",I$8=\"Residential\"),AND($B538=\"Residential\",$B538<>I$8),AND($D538=\"New Wind\",$G538<2014),AND($D538=\"Existing Wind\",$G538>2013)),0,1))))","v":439.87991659779533},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F538)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C538)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D538)),\"Wind\",$D538))*('Summary Calcs'!$E$15:$E$266=$E538)*('Summary Calcs'!$F$15:$F$266=$G538)*(IF(OR(AND($B538=\"Non-Residential\",J$8=\"Residential\"),AND($B538=\"Residential\",$B538<>J$8),AND($D538=\"New Wind\",$G538<2014),AND($D538=\"Existing Wind\",$G538>2013)),0,1))))","v":444.87902349417624},{"$f":"IFERROR(H538+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C538)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D538)),\"Wind\",$D538))*('Public Tool Inputs'!$O$9:$O$104=E538)*('Public Tool Inputs'!$P$9:$P$104=G538))*I538+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C538)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D538)),\"Wind\",$D538))*('Public Tool Inputs'!$O$9:$O$104=E538)*('Public Tool Inputs'!$P$9:$P$104=G538))*J538,0)","v":444.13706452275608},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2013,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2013]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F539)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C539)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D539)),\"Wind\",$D539))*('Summary Calcs'!$E$15:$E$266=$E539)*('Summary Calcs'!$F$15:$F$266=$G539)*(IF(OR(AND($B539=\"Non-Residential\",H$8=\"Residential\"),AND($B539=\"Residential\",$B539<>H$8),AND($D539=\"New Wind\",$G539<2014),AND($D539=\"Existing Wind\",$G539>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F539)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C539)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D539)),\"Wind\",$D539))*('Summary Calcs'!$E$15:$E$266=$E539)*('Summary Calcs'!$F$15:$F$266=$G539)*(IF(OR(AND($B539=\"Non-Residential\",I$8=\"Residential\"),AND($B539=\"Residential\",$B539<>I$8),AND($D539=\"New Wind\",$G539<2014),AND($D539=\"Existing Wind\",$G539>2013)),0,1))))","v":442.1714109606163},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F539)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C539)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D539)),\"Wind\",$D539))*('Summary Calcs'!$E$15:$E$266=$E539)*('Summary Calcs'!$F$15:$F$266=$G539)*(IF(OR(AND($B539=\"Non-Residential\",J$8=\"Residential\"),AND($B539=\"Residential\",$B539<>J$8),AND($D539=\"New Wind\",$G539<2014),AND($D539=\"Existing Wind\",$G539>2013)),0,1))))","v":443.6223455150776},{"$f":"IFERROR(H539+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C539)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D539)),\"Wind\",$D539))*('Public Tool Inputs'!$O$9:$O$104=E539)*('Public Tool Inputs'!$P$9:$P$104=G539))*I539+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C539)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D539)),\"Wind\",$D539))*('Public Tool Inputs'!$O$9:$O$104=E539)*('Public Tool Inputs'!$P$9:$P$104=G539))*J539,0)","v":442.89687823784698},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2014,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2014]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F540)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C540)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D540)),\"Wind\",$D540))*('Summary Calcs'!$E$15:$E$266=$E540)*('Summary Calcs'!$F$15:$F$266=$G540)*(IF(OR(AND($B540=\"Non-Residential\",H$8=\"Residential\"),AND($B540=\"Residential\",$B540<>H$8),AND($D540=\"New Wind\",$G540<2014),AND($D540=\"Existing Wind\",$G540>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F540)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C540)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D540)),\"Wind\",$D540))*('Summary Calcs'!$E$15:$E$266=$E540)*('Summary Calcs'!$F$15:$F$266=$G540)*(IF(OR(AND($B540=\"Non-Residential\",I$8=\"Residential\"),AND($B540=\"Residential\",$B540<>I$8),AND($D540=\"New Wind\",$G540<2014),AND($D540=\"Existing Wind\",$G540>2013)),0,1))))","v":443.79763085593527},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F540)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C540)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D540)),\"Wind\",$D540))*('Summary Calcs'!$E$15:$E$266=$E540)*('Summary Calcs'!$F$15:$F$266=$G540)*(IF(OR(AND($B540=\"Non-Residential\",J$8=\"Residential\"),AND($B540=\"Residential\",$B540<>J$8),AND($D540=\"New Wind\",$G540<2014),AND($D540=\"Existing Wind\",$G540>2013)),0,1))))","v":444.98791968524574},{"$f":"IFERROR(H540+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C540)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D540)),\"Wind\",$D540))*('Public Tool Inputs'!$O$9:$O$104=E540)*('Public Tool Inputs'!$P$9:$P$104=G540))*I540+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C540)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D540)),\"Wind\",$D540))*('Public Tool Inputs'!$O$9:$O$104=E540)*('Public Tool Inputs'!$P$9:$P$104=G540))*J540,0)","v":444.3927752705905},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2015,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2015]
[null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F541)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C541)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D541)),\"Wind\",$D541))*('Summary Calcs'!$E$15:$E$266=$E541)*('Summary Calcs'!$F$15:$F$266=$G541)*(IF(OR(AND($B541=\"Non-Residential\",H$8=\"Residential\"),AND($B541=\"Residential\",$B541<>H$8),AND($D541=\"New Wind\",$G541<2014),AND($D541=\"Existing Wind\",$G541>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F541)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C541)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D541)),\"Wind\",$D541))*('Summary Calcs'!$E$15:$E$266=$E541)*('Summary Calcs'!$F$15:$F$266=$G541)*(IF(OR(AND($B541=\"Non-Residential\",I$8=\"Residential\"),AND($B541=\"Residential\",$B541<>I$8),AND($D541=\"New Wind\",$G541<2014),AND($D541=\"Existing Wind\",$G541>2013)),0,1))))","v":437.92556090132803},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F541)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C541)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D541)),\"Wind\",$D541))*('Summary Calcs'!$E$15:$E$266=$E541)*('Summary Calcs'!$F$15:$F$266=$G541)*(IF(OR(AND($B541=\"Non-Residential\",J$8=\"Residential\"),AND($B541=\"Residential\",$B541<>J$8),AND($D541=\"New Wind\",$G541<2014),AND($D541=\"Existing Wind\",$G541>2013)),0,1))))","v":438.78411144887269},{"$f":"IFERROR(H541+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C541)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D541)),\"Wind\",$D541))*('Public Tool Inputs'!$O$9:$O$104=E541)*('Public Tool Inputs'!$P$9:$P$104=G541))*I541+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C541)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D541)),\"Wind\",$D541))*('Public Tool Inputs'!$O$9:$O$104=E541)*('Public Tool Inputs'!$P$9:$P$104=G541))*J541,0)","v":438.35483617510033},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2016,null,"Non-Residential","NVE South","PV","Incentivized","CapEx",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","CapEx",2016]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F542)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C542)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D542)),\"Wind\",$D542))*('Summary Calcs'!$E$15:$E$266=$E542)*('Summary Calcs'!$F$15:$F$266=$G542)*(IF(OR(AND($B542=\"Non-Residential\",H$8=\"Residential\"),AND($B542=\"Residential\",$B542<>H$8),AND($D542=\"New Wind\",$G542<2014),AND($D542=\"Existing Wind\",$G542>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F542)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C542)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D542)),\"Wind\",$D542))*('Summary Calcs'!$E$15:$E$266=$E542)*('Summary Calcs'!$F$15:$F$266=$G542)*(IF(OR(AND($B542=\"Non-Residential\",I$8=\"Residential\"),AND($B542=\"Residential\",$B542<>I$8),AND($D542=\"New Wind\",$G542<2014),AND($D542=\"Existing Wind\",$G542>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F542)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C542)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D542)),\"Wind\",$D542))*('Summary Calcs'!$E$15:$E$266=$E542)*('Summary Calcs'!$F$15:$F$266=$G542)*(IF(OR(AND($B542=\"Non-Residential\",J$8=\"Residential\"),AND($B542=\"Residential\",$B542<>J$8),AND($D542=\"New Wind\",$G542<2014),AND($D542=\"Existing Wind\",$G542>2013)),0,1))))","v":0},{"$f":"IFERROR(H542+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C542)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D542)),\"Wind\",$D542))*('Public Tool Inputs'!$O$9:$O$104=E542)*('Public Tool Inputs'!$P$9:$P$104=G542))*I542+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C542)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D542)),\"Wind\",$D542))*('Public Tool Inputs'!$O$9:$O$104=E542)*('Public Tool Inputs'!$P$9:$P$104=G542))*J542,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F543)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C543)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D543)),\"Wind\",$D543))*('Summary Calcs'!$E$15:$E$266=$E543)*('Summary Calcs'!$F$15:$F$266=$G543)*(IF(OR(AND($B543=\"Non-Residential\",H$8=\"Residential\"),AND($B543=\"Residential\",$B543<>H$8),AND($D543=\"New Wind\",$G543<2014),AND($D543=\"Existing Wind\",$G543>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F543)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C543)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D543)),\"Wind\",$D543))*('Summary Calcs'!$E$15:$E$266=$E543)*('Summary Calcs'!$F$15:$F$266=$G543)*(IF(OR(AND($B543=\"Non-Residential\",I$8=\"Residential\"),AND($B543=\"Residential\",$B543<>I$8),AND($D543=\"New Wind\",$G543<2014),AND($D543=\"Existing Wind\",$G543>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F543)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C543)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D543)),\"Wind\",$D543))*('Summary Calcs'!$E$15:$E$266=$E543)*('Summary Calcs'!$F$15:$F$266=$G543)*(IF(OR(AND($B543=\"Non-Residential\",J$8=\"Residential\"),AND($B543=\"Residential\",$B543<>J$8),AND($D543=\"New Wind\",$G543<2014),AND($D543=\"Existing Wind\",$G543>2013)),0,1))))","v":0},{"$f":"IFERROR(H543+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C543)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D543)),\"Wind\",$D543))*('Public Tool Inputs'!$O$9:$O$104=E543)*('Public Tool Inputs'!$P$9:$P$104=G543))*I543+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C543)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D543)),\"Wind\",$D543))*('Public Tool Inputs'!$O$9:$O$104=E543)*('Public Tool Inputs'!$P$9:$P$104=G543))*J543,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F544)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C544)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D544)),\"Wind\",$D544))*('Summary Calcs'!$E$15:$E$266=$E544)*('Summary Calcs'!$F$15:$F$266=$G544)*(IF(OR(AND($B544=\"Non-Residential\",H$8=\"Residential\"),AND($B544=\"Residential\",$B544<>H$8),AND($D544=\"New Wind\",$G544<2014),AND($D544=\"Existing Wind\",$G544>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F544)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C544)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D544)),\"Wind\",$D544))*('Summary Calcs'!$E$15:$E$266=$E544)*('Summary Calcs'!$F$15:$F$266=$G544)*(IF(OR(AND($B544=\"Non-Residential\",I$8=\"Residential\"),AND($B544=\"Residential\",$B544<>I$8),AND($D544=\"New Wind\",$G544<2014),AND($D544=\"Existing Wind\",$G544>2013)),0,1))))","v":640.87185601477574},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F544)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C544)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D544)),\"Wind\",$D544))*('Summary Calcs'!$E$15:$E$266=$E544)*('Summary Calcs'!$F$15:$F$266=$G544)*(IF(OR(AND($B544=\"Non-Residential\",J$8=\"Residential\"),AND($B544=\"Residential\",$B544<>J$8),AND($D544=\"New Wind\",$G544<2014),AND($D544=\"Existing Wind\",$G544>2013)),0,1))))","v":640.87185601477574},{"$f":"IFERROR(H544+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C544)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D544)),\"Wind\",$D544))*('Public Tool Inputs'!$O$9:$O$104=E544)*('Public Tool Inputs'!$P$9:$P$104=G544))*I544+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C544)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D544)),\"Wind\",$D544))*('Public Tool Inputs'!$O$9:$O$104=E544)*('Public Tool Inputs'!$P$9:$P$104=G544))*J544,0)","v":640.87185601477574},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F545)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C545)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D545)),\"Wind\",$D545))*('Summary Calcs'!$E$15:$E$266=$E545)*('Summary Calcs'!$F$15:$F$266=$G545)*(IF(OR(AND($B545=\"Non-Residential\",H$8=\"Residential\"),AND($B545=\"Residential\",$B545<>H$8),AND($D545=\"New Wind\",$G545<2014),AND($D545=\"Existing Wind\",$G545>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F545)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C545)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D545)),\"Wind\",$D545))*('Summary Calcs'!$E$15:$E$266=$E545)*('Summary Calcs'!$F$15:$F$266=$G545)*(IF(OR(AND($B545=\"Non-Residential\",I$8=\"Residential\"),AND($B545=\"Residential\",$B545<>I$8),AND($D545=\"New Wind\",$G545<2014),AND($D545=\"Existing Wind\",$G545>2013)),0,1))))","v":328.50363989988023},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F545)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C545)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D545)),\"Wind\",$D545))*('Summary Calcs'!$E$15:$E$266=$E545)*('Summary Calcs'!$F$15:$F$266=$G545)*(IF(OR(AND($B545=\"Non-Residential\",J$8=\"Residential\"),AND($B545=\"Residential\",$B545<>J$8),AND($D545=\"New Wind\",$G545<2014),AND($D545=\"Existing Wind\",$G545>2013)),0,1))))","v":316.53833748311899},{"$f":"IFERROR(H545+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C545)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D545)),\"Wind\",$D545))*('Public Tool Inputs'!$O$9:$O$104=E545)*('Public Tool Inputs'!$P$9:$P$104=G545))*I545+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C545)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D545)),\"Wind\",$D545))*('Public Tool Inputs'!$O$9:$O$104=E545)*('Public Tool Inputs'!$P$9:$P$104=G545))*J545,0)","v":325.07436197561742},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F546)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C546)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D546)),\"Wind\",$D546))*('Summary Calcs'!$E$15:$E$266=$E546)*('Summary Calcs'!$F$15:$F$266=$G546)*(IF(OR(AND($B546=\"Non-Residential\",H$8=\"Residential\"),AND($B546=\"Residential\",$B546<>H$8),AND($D546=\"New Wind\",$G546<2014),AND($D546=\"Existing Wind\",$G546>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F546)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C546)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D546)),\"Wind\",$D546))*('Summary Calcs'!$E$15:$E$266=$E546)*('Summary Calcs'!$F$15:$F$266=$G546)*(IF(OR(AND($B546=\"Non-Residential\",I$8=\"Residential\"),AND($B546=\"Residential\",$B546<>I$8),AND($D546=\"New Wind\",$G546<2014),AND($D546=\"Existing Wind\",$G546>2013)),0,1))))","v":395.22080056845493},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F546)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C546)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D546)),\"Wind\",$D546))*('Summary Calcs'!$E$15:$E$266=$E546)*('Summary Calcs'!$F$15:$F$266=$G546)*(IF(OR(AND($B546=\"Non-Residential\",J$8=\"Residential\"),AND($B546=\"Residential\",$B546<>J$8),AND($D546=\"New Wind\",$G546<2014),AND($D546=\"Existing Wind\",$G546>2013)),0,1))))","v":377.03667013741983},{"$f":"IFERROR(H546+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C546)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D546)),\"Wind\",$D546))*('Public Tool Inputs'!$O$9:$O$104=E546)*('Public Tool Inputs'!$P$9:$P$104=G546))*I546+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C546)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D546)),\"Wind\",$D546))*('Public Tool Inputs'!$O$9:$O$104=E546)*('Public Tool Inputs'!$P$9:$P$104=G546))*J546,0)","v":386.09736431403667},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F547)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C547)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D547)),\"Wind\",$D547))*('Summary Calcs'!$E$15:$E$266=$E547)*('Summary Calcs'!$F$15:$F$266=$G547)*(IF(OR(AND($B547=\"Non-Residential\",H$8=\"Residential\"),AND($B547=\"Residential\",$B547<>H$8),AND($D547=\"New Wind\",$G547<2014),AND($D547=\"Existing Wind\",$G547>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F547)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C547)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D547)),\"Wind\",$D547))*('Summary Calcs'!$E$15:$E$266=$E547)*('Summary Calcs'!$F$15:$F$266=$G547)*(IF(OR(AND($B547=\"Non-Residential\",I$8=\"Residential\"),AND($B547=\"Residential\",$B547<>I$8),AND($D547=\"New Wind\",$G547<2014),AND($D547=\"Existing Wind\",$G547>2013)),0,1))))","v":232.65383903365034},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F547)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C547)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D547)),\"Wind\",$D547))*('Summary Calcs'!$E$15:$E$266=$E547)*('Summary Calcs'!$F$15:$F$266=$G547)*(IF(OR(AND($B547=\"Non-Residential\",J$8=\"Residential\"),AND($B547=\"Residential\",$B547<>J$8),AND($D547=\"New Wind\",$G547<2014),AND($D547=\"Existing Wind\",$G547>2013)),0,1))))","v":219.07364343382818},{"$f":"IFERROR(H547+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C547)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D547)),\"Wind\",$D547))*('Public Tool Inputs'!$O$9:$O$104=E547)*('Public Tool Inputs'!$P$9:$P$104=G547))*I547+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C547)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D547)),\"Wind\",$D547))*('Public Tool Inputs'!$O$9:$O$104=E547)*('Public Tool Inputs'!$P$9:$P$104=G547))*J547,0)","v":219.07364343382818},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F548)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C548)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D548)),\"Wind\",$D548))*('Summary Calcs'!$E$15:$E$266=$E548)*('Summary Calcs'!$F$15:$F$266=$G548)*(IF(OR(AND($B548=\"Non-Residential\",H$8=\"Residential\"),AND($B548=\"Residential\",$B548<>H$8),AND($D548=\"New Wind\",$G548<2014),AND($D548=\"Existing Wind\",$G548>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F548)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C548)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D548)),\"Wind\",$D548))*('Summary Calcs'!$E$15:$E$266=$E548)*('Summary Calcs'!$F$15:$F$266=$G548)*(IF(OR(AND($B548=\"Non-Residential\",I$8=\"Residential\"),AND($B548=\"Residential\",$B548<>I$8),AND($D548=\"New Wind\",$G548<2014),AND($D548=\"Existing Wind\",$G548>2013)),0,1))))","v":259.94000785519523},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F548)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C548)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D548)),\"Wind\",$D548))*('Summary Calcs'!$E$15:$E$266=$E548)*('Summary Calcs'!$F$15:$F$266=$G548)*(IF(OR(AND($B548=\"Non-Residential\",J$8=\"Residential\"),AND($B548=\"Residential\",$B548<>J$8),AND($D548=\"New Wind\",$G548<2014),AND($D548=\"Existing Wind\",$G548>2013)),0,1))))","v":244.14409253022771},{"$f":"IFERROR(H548+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C548)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D548)),\"Wind\",$D548))*('Public Tool Inputs'!$O$9:$O$104=E548)*('Public Tool Inputs'!$P$9:$P$104=G548))*I548+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C548)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D548)),\"Wind\",$D548))*('Public Tool Inputs'!$O$9:$O$104=E548)*('Public Tool Inputs'!$P$9:$P$104=G548))*J548,0)","v":245.34034007382084},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F549)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C549)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D549)),\"Wind\",$D549))*('Summary Calcs'!$E$15:$E$266=$E549)*('Summary Calcs'!$F$15:$F$266=$G549)*(IF(OR(AND($B549=\"Non-Residential\",H$8=\"Residential\"),AND($B549=\"Residential\",$B549<>H$8),AND($D549=\"New Wind\",$G549<2014),AND($D549=\"Existing Wind\",$G549>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F549)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C549)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D549)),\"Wind\",$D549))*('Summary Calcs'!$E$15:$E$266=$E549)*('Summary Calcs'!$F$15:$F$266=$G549)*(IF(OR(AND($B549=\"Non-Residential\",I$8=\"Residential\"),AND($B549=\"Residential\",$B549<>I$8),AND($D549=\"New Wind\",$G549<2014),AND($D549=\"Existing Wind\",$G549>2013)),0,1))))","v":258.25940052172939},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F549)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C549)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D549)),\"Wind\",$D549))*('Summary Calcs'!$E$15:$E$266=$E549)*('Summary Calcs'!$F$15:$F$266=$G549)*(IF(OR(AND($B549=\"Non-Residential\",J$8=\"Residential\"),AND($B549=\"Residential\",$B549<>J$8),AND($D549=\"New Wind\",$G549<2014),AND($D549=\"Existing Wind\",$G549>2013)),0,1))))","v":239.00413602992469},{"$f":"IFERROR(H549+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C549)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D549)),\"Wind\",$D549))*('Public Tool Inputs'!$O$9:$O$104=E549)*('Public Tool Inputs'!$P$9:$P$104=G549))*I549+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C549)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D549)),\"Wind\",$D549))*('Public Tool Inputs'!$O$9:$O$104=E549)*('Public Tool Inputs'!$P$9:$P$104=G549))*J549,0)","v":239.62916618548732},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F550)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C550)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D550)),\"Wind\",$D550))*('Summary Calcs'!$E$15:$E$266=$E550)*('Summary Calcs'!$F$15:$F$266=$G550)*(IF(OR(AND($B550=\"Non-Residential\",H$8=\"Residential\"),AND($B550=\"Residential\",$B550<>H$8),AND($D550=\"New Wind\",$G550<2014),AND($D550=\"Existing Wind\",$G550>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F550)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C550)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D550)),\"Wind\",$D550))*('Summary Calcs'!$E$15:$E$266=$E550)*('Summary Calcs'!$F$15:$F$266=$G550)*(IF(OR(AND($B550=\"Non-Residential\",I$8=\"Residential\"),AND($B550=\"Residential\",$B550<>I$8),AND($D550=\"New Wind\",$G550<2014),AND($D550=\"Existing Wind\",$G550>2013)),0,1))))","v":228.13169447855478},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F550)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C550)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D550)),\"Wind\",$D550))*('Summary Calcs'!$E$15:$E$266=$E550)*('Summary Calcs'!$F$15:$F$266=$G550)*(IF(OR(AND($B550=\"Non-Residential\",J$8=\"Residential\"),AND($B550=\"Residential\",$B550<>J$8),AND($D550=\"New Wind\",$G550<2014),AND($D550=\"Existing Wind\",$G550>2013)),0,1))))","v":213.68118904468656},{"$f":"IFERROR(H550+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C550)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D550)),\"Wind\",$D550))*('Public Tool Inputs'!$O$9:$O$104=E550)*('Public Tool Inputs'!$P$9:$P$104=G550))*I550+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C550)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D550)),\"Wind\",$D550))*('Public Tool Inputs'!$O$9:$O$104=E550)*('Public Tool Inputs'!$P$9:$P$104=G550))*J550,0)","v":214.00697298534789},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F551)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C551)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D551)),\"Wind\",$D551))*('Summary Calcs'!$E$15:$E$266=$E551)*('Summary Calcs'!$F$15:$F$266=$G551)*(IF(OR(AND($B551=\"Non-Residential\",H$8=\"Residential\"),AND($B551=\"Residential\",$B551<>H$8),AND($D551=\"New Wind\",$G551<2014),AND($D551=\"Existing Wind\",$G551>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F551)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C551)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D551)),\"Wind\",$D551))*('Summary Calcs'!$E$15:$E$266=$E551)*('Summary Calcs'!$F$15:$F$266=$G551)*(IF(OR(AND($B551=\"Non-Residential\",I$8=\"Residential\"),AND($B551=\"Residential\",$B551<>I$8),AND($D551=\"New Wind\",$G551<2014),AND($D551=\"Existing Wind\",$G551>2013)),0,1))))","v":160.92183729905267},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F551)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C551)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D551)),\"Wind\",$D551))*('Summary Calcs'!$E$15:$E$266=$E551)*('Summary Calcs'!$F$15:$F$266=$G551)*(IF(OR(AND($B551=\"Non-Residential\",J$8=\"Residential\"),AND($B551=\"Residential\",$B551<>J$8),AND($D551=\"New Wind\",$G551<2014),AND($D551=\"Existing Wind\",$G551>2013)),0,1))))","v":149.84553934353681},{"$f":"IFERROR(H551+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C551)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D551)),\"Wind\",$D551))*('Public Tool Inputs'!$O$9:$O$104=E551)*('Public Tool Inputs'!$P$9:$P$104=G551))*I551+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C551)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D551)),\"Wind\",$D551))*('Public Tool Inputs'!$O$9:$O$104=E551)*('Public Tool Inputs'!$P$9:$P$104=G551))*J551,0)","v":151.4894647103192},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F552)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C552)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D552)),\"Wind\",$D552))*('Summary Calcs'!$E$15:$E$266=$E552)*('Summary Calcs'!$F$15:$F$266=$G552)*(IF(OR(AND($B552=\"Non-Residential\",H$8=\"Residential\"),AND($B552=\"Residential\",$B552<>H$8),AND($D552=\"New Wind\",$G552<2014),AND($D552=\"Existing Wind\",$G552>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F552)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C552)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D552)),\"Wind\",$D552))*('Summary Calcs'!$E$15:$E$266=$E552)*('Summary Calcs'!$F$15:$F$266=$G552)*(IF(OR(AND($B552=\"Non-Residential\",I$8=\"Residential\"),AND($B552=\"Residential\",$B552<>I$8),AND($D552=\"New Wind\",$G552<2014),AND($D552=\"Existing Wind\",$G552>2013)),0,1))))","v":170.2741746032759},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F552)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C552)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D552)),\"Wind\",$D552))*('Summary Calcs'!$E$15:$E$266=$E552)*('Summary Calcs'!$F$15:$F$266=$G552)*(IF(OR(AND($B552=\"Non-Residential\",J$8=\"Residential\"),AND($B552=\"Residential\",$B552<>J$8),AND($D552=\"New Wind\",$G552<2014),AND($D552=\"Existing Wind\",$G552>2013)),0,1))))","v":167.40020189896063},{"$f":"IFERROR(H552+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C552)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D552)),\"Wind\",$D552))*('Public Tool Inputs'!$O$9:$O$104=E552)*('Public Tool Inputs'!$P$9:$P$104=G552))*I552+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C552)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D552)),\"Wind\",$D552))*('Public Tool Inputs'!$O$9:$O$104=E552)*('Public Tool Inputs'!$P$9:$P$104=G552))*J552,0)","v":168.83718825111828},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F553)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C553)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D553)),\"Wind\",$D553))*('Summary Calcs'!$E$15:$E$266=$E553)*('Summary Calcs'!$F$15:$F$266=$G553)*(IF(OR(AND($B553=\"Non-Residential\",H$8=\"Residential\"),AND($B553=\"Residential\",$B553<>H$8),AND($D553=\"New Wind\",$G553<2014),AND($D553=\"Existing Wind\",$G553>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F553)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C553)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D553)),\"Wind\",$D553))*('Summary Calcs'!$E$15:$E$266=$E553)*('Summary Calcs'!$F$15:$F$266=$G553)*(IF(OR(AND($B553=\"Non-Residential\",I$8=\"Residential\"),AND($B553=\"Residential\",$B553<>I$8),AND($D553=\"New Wind\",$G553<2014),AND($D553=\"Existing Wind\",$G553>2013)),0,1))))","v":169.92209957647515},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F553)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C553)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D553)),\"Wind\",$D553))*('Summary Calcs'!$E$15:$E$266=$E553)*('Summary Calcs'!$F$15:$F$266=$G553)*(IF(OR(AND($B553=\"Non-Residential\",J$8=\"Residential\"),AND($B553=\"Residential\",$B553<>J$8),AND($D553=\"New Wind\",$G553<2014),AND($D553=\"Existing Wind\",$G553>2013)),0,1))))","v":167.61552971642496},{"$f":"IFERROR(H553+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C553)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D553)),\"Wind\",$D553))*('Public Tool Inputs'!$O$9:$O$104=E553)*('Public Tool Inputs'!$P$9:$P$104=G553))*I553+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C553)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D553)),\"Wind\",$D553))*('Public Tool Inputs'!$O$9:$O$104=E553)*('Public Tool Inputs'!$P$9:$P$104=G553))*J553,0)","v":168.76881464645004},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F554)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C554)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D554)),\"Wind\",$D554))*('Summary Calcs'!$E$15:$E$266=$E554)*('Summary Calcs'!$F$15:$F$266=$G554)*(IF(OR(AND($B554=\"Non-Residential\",H$8=\"Residential\"),AND($B554=\"Residential\",$B554<>H$8),AND($D554=\"New Wind\",$G554<2014),AND($D554=\"Existing Wind\",$G554>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F554)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C554)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D554)),\"Wind\",$D554))*('Summary Calcs'!$E$15:$E$266=$E554)*('Summary Calcs'!$F$15:$F$266=$G554)*(IF(OR(AND($B554=\"Non-Residential\",I$8=\"Residential\"),AND($B554=\"Residential\",$B554<>I$8),AND($D554=\"New Wind\",$G554<2014),AND($D554=\"Existing Wind\",$G554>2013)),0,1))))","v":168.68027931996173},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F554)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C554)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D554)),\"Wind\",$D554))*('Summary Calcs'!$E$15:$E$266=$E554)*('Summary Calcs'!$F$15:$F$266=$G554)*(IF(OR(AND($B554=\"Non-Residential\",J$8=\"Residential\"),AND($B554=\"Residential\",$B554<>J$8),AND($D554=\"New Wind\",$G554<2014),AND($D554=\"Existing Wind\",$G554>2013)),0,1))))","v":167.01918557383078},{"$f":"IFERROR(H554+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C554)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D554)),\"Wind\",$D554))*('Public Tool Inputs'!$O$9:$O$104=E554)*('Public Tool Inputs'!$P$9:$P$104=G554))*I554+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C554)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D554)),\"Wind\",$D554))*('Public Tool Inputs'!$O$9:$O$104=E554)*('Public Tool Inputs'!$P$9:$P$104=G554))*J554,0)","v":167.84973244689627},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","PV","Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F555)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C555)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D555)),\"Wind\",$D555))*('Summary Calcs'!$E$15:$E$266=$E555)*('Summary Calcs'!$F$15:$F$266=$G555)*(IF(OR(AND($B555=\"Non-Residential\",H$8=\"Residential\"),AND($B555=\"Residential\",$B555<>H$8),AND($D555=\"New Wind\",$G555<2014),AND($D555=\"Existing Wind\",$G555>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F555)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C555)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D555)),\"Wind\",$D555))*('Summary Calcs'!$E$15:$E$266=$E555)*('Summary Calcs'!$F$15:$F$266=$G555)*(IF(OR(AND($B555=\"Non-Residential\",I$8=\"Residential\"),AND($B555=\"Residential\",$B555<>I$8),AND($D555=\"New Wind\",$G555<2014),AND($D555=\"Existing Wind\",$G555>2013)),0,1))))","v":19.191940600211506},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F555)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C555)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D555)),\"Wind\",$D555))*('Summary Calcs'!$E$15:$E$266=$E555)*('Summary Calcs'!$F$15:$F$266=$G555)*(IF(OR(AND($B555=\"Non-Residential\",J$8=\"Residential\"),AND($B555=\"Residential\",$B555<>J$8),AND($D555=\"New Wind\",$G555<2014),AND($D555=\"Existing Wind\",$G555>2013)),0,1))))","v":19.191940600211506},{"$f":"IFERROR(H555+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C555)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D555)),\"Wind\",$D555))*('Public Tool Inputs'!$O$9:$O$104=E555)*('Public Tool Inputs'!$P$9:$P$104=G555))*I555+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C555)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D555)),\"Wind\",$D555))*('Public Tool Inputs'!$O$9:$O$104=E555)*('Public Tool Inputs'!$P$9:$P$104=G555))*J555,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2004,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2004]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F556)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C556)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D556)),\"Wind\",$D556))*('Summary Calcs'!$E$15:$E$266=$E556)*('Summary Calcs'!$F$15:$F$266=$G556)*(IF(OR(AND($B556=\"Non-Residential\",H$8=\"Residential\"),AND($B556=\"Residential\",$B556<>H$8),AND($D556=\"New Wind\",$G556<2014),AND($D556=\"Existing Wind\",$G556>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F556)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C556)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D556)),\"Wind\",$D556))*('Summary Calcs'!$E$15:$E$266=$E556)*('Summary Calcs'!$F$15:$F$266=$G556)*(IF(OR(AND($B556=\"Non-Residential\",I$8=\"Residential\"),AND($B556=\"Residential\",$B556<>I$8),AND($D556=\"New Wind\",$G556<2014),AND($D556=\"Existing Wind\",$G556>2013)),0,1))))","v":19.508842642622689},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F556)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C556)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D556)),\"Wind\",$D556))*('Summary Calcs'!$E$15:$E$266=$E556)*('Summary Calcs'!$F$15:$F$266=$G556)*(IF(OR(AND($B556=\"Non-Residential\",J$8=\"Residential\"),AND($B556=\"Residential\",$B556<>J$8),AND($D556=\"New Wind\",$G556<2014),AND($D556=\"Existing Wind\",$G556>2013)),0,1))))","v":19.508842642622689},{"$f":"IFERROR(H556+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C556)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D556)),\"Wind\",$D556))*('Public Tool Inputs'!$O$9:$O$104=E556)*('Public Tool Inputs'!$P$9:$P$104=G556))*I556+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C556)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D556)),\"Wind\",$D556))*('Public Tool Inputs'!$O$9:$O$104=E556)*('Public Tool Inputs'!$P$9:$P$104=G556))*J556,0)","v":19.508842642622689},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2005,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2005]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F557)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C557)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D557)),\"Wind\",$D557))*('Summary Calcs'!$E$15:$E$266=$E557)*('Summary Calcs'!$F$15:$F$266=$G557)*(IF(OR(AND($B557=\"Non-Residential\",H$8=\"Residential\"),AND($B557=\"Residential\",$B557<>H$8),AND($D557=\"New Wind\",$G557<2014),AND($D557=\"Existing Wind\",$G557>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F557)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C557)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D557)),\"Wind\",$D557))*('Summary Calcs'!$E$15:$E$266=$E557)*('Summary Calcs'!$F$15:$F$266=$G557)*(IF(OR(AND($B557=\"Non-Residential\",I$8=\"Residential\"),AND($B557=\"Residential\",$B557<>I$8),AND($D557=\"New Wind\",$G557<2014),AND($D557=\"Existing Wind\",$G557>2013)),0,1))))","v":20.125334561940168},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F557)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C557)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D557)),\"Wind\",$D557))*('Summary Calcs'!$E$15:$E$266=$E557)*('Summary Calcs'!$F$15:$F$266=$G557)*(IF(OR(AND($B557=\"Non-Residential\",J$8=\"Residential\"),AND($B557=\"Residential\",$B557<>J$8),AND($D557=\"New Wind\",$G557<2014),AND($D557=\"Existing Wind\",$G557>2013)),0,1))))","v":20.125334561940168},{"$f":"IFERROR(H557+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C557)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D557)),\"Wind\",$D557))*('Public Tool Inputs'!$O$9:$O$104=E557)*('Public Tool Inputs'!$P$9:$P$104=G557))*I557+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C557)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D557)),\"Wind\",$D557))*('Public Tool Inputs'!$O$9:$O$104=E557)*('Public Tool Inputs'!$P$9:$P$104=G557))*J557,0)","v":20.125334561940168},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2006,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2006]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F558)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C558)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D558)),\"Wind\",$D558))*('Summary Calcs'!$E$15:$E$266=$E558)*('Summary Calcs'!$F$15:$F$266=$G558)*(IF(OR(AND($B558=\"Non-Residential\",H$8=\"Residential\"),AND($B558=\"Residential\",$B558<>H$8),AND($D558=\"New Wind\",$G558<2014),AND($D558=\"Existing Wind\",$G558>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F558)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C558)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D558)),\"Wind\",$D558))*('Summary Calcs'!$E$15:$E$266=$E558)*('Summary Calcs'!$F$15:$F$266=$G558)*(IF(OR(AND($B558=\"Non-Residential\",I$8=\"Residential\"),AND($B558=\"Residential\",$B558<>I$8),AND($D558=\"New Wind\",$G558<2014),AND($D558=\"Existing Wind\",$G558>2013)),0,1))))","v":20.586918434929853},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F558)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C558)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D558)),\"Wind\",$D558))*('Summary Calcs'!$E$15:$E$266=$E558)*('Summary Calcs'!$F$15:$F$266=$G558)*(IF(OR(AND($B558=\"Non-Residential\",J$8=\"Residential\"),AND($B558=\"Residential\",$B558<>J$8),AND($D558=\"New Wind\",$G558<2014),AND($D558=\"Existing Wind\",$G558>2013)),0,1))))","v":20.6519506532847},{"$f":"IFERROR(H558+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C558)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D558)),\"Wind\",$D558))*('Public Tool Inputs'!$O$9:$O$104=E558)*('Public Tool Inputs'!$P$9:$P$104=G558))*I558+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C558)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D558)),\"Wind\",$D558))*('Public Tool Inputs'!$O$9:$O$104=E558)*('Public Tool Inputs'!$P$9:$P$104=G558))*J558,0)","v":20.605556789649391},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2007,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2007]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F559)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C559)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D559)),\"Wind\",$D559))*('Summary Calcs'!$E$15:$E$266=$E559)*('Summary Calcs'!$F$15:$F$266=$G559)*(IF(OR(AND($B559=\"Non-Residential\",H$8=\"Residential\"),AND($B559=\"Residential\",$B559<>H$8),AND($D559=\"New Wind\",$G559<2014),AND($D559=\"Existing Wind\",$G559>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F559)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C559)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D559)),\"Wind\",$D559))*('Summary Calcs'!$E$15:$E$266=$E559)*('Summary Calcs'!$F$15:$F$266=$G559)*(IF(OR(AND($B559=\"Non-Residential\",I$8=\"Residential\"),AND($B559=\"Residential\",$B559<>I$8),AND($D559=\"New Wind\",$G559<2014),AND($D559=\"Existing Wind\",$G559>2013)),0,1))))","v":20.97537603954116},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F559)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C559)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D559)),\"Wind\",$D559))*('Summary Calcs'!$E$15:$E$266=$E559)*('Summary Calcs'!$F$15:$F$266=$G559)*(IF(OR(AND($B559=\"Non-Residential\",J$8=\"Residential\"),AND($B559=\"Residential\",$B559<>J$8),AND($D559=\"New Wind\",$G559<2014),AND($D559=\"Existing Wind\",$G559>2013)),0,1))))","v":21.059612732794182},{"$f":"IFERROR(H559+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C559)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D559)),\"Wind\",$D559))*('Public Tool Inputs'!$O$9:$O$104=E559)*('Public Tool Inputs'!$P$9:$P$104=G559))*I559+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C559)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D559)),\"Wind\",$D559))*('Public Tool Inputs'!$O$9:$O$104=E559)*('Public Tool Inputs'!$P$9:$P$104=G559))*J559,0)","v":21.017639710278218},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2008,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2008]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F560)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C560)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D560)),\"Wind\",$D560))*('Summary Calcs'!$E$15:$E$266=$E560)*('Summary Calcs'!$F$15:$F$266=$G560)*(IF(OR(AND($B560=\"Non-Residential\",H$8=\"Residential\"),AND($B560=\"Residential\",$B560<>H$8),AND($D560=\"New Wind\",$G560<2014),AND($D560=\"Existing Wind\",$G560>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F560)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C560)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D560)),\"Wind\",$D560))*('Summary Calcs'!$E$15:$E$266=$E560)*('Summary Calcs'!$F$15:$F$266=$G560)*(IF(OR(AND($B560=\"Non-Residential\",I$8=\"Residential\"),AND($B560=\"Residential\",$B560<>I$8),AND($D560=\"New Wind\",$G560<2014),AND($D560=\"Existing Wind\",$G560>2013)),0,1))))","v":21.474194910741517},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F560)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C560)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D560)),\"Wind\",$D560))*('Summary Calcs'!$E$15:$E$266=$E560)*('Summary Calcs'!$F$15:$F$266=$G560)*(IF(OR(AND($B560=\"Non-Residential\",J$8=\"Residential\"),AND($B560=\"Residential\",$B560<>J$8),AND($D560=\"New Wind\",$G560<2014),AND($D560=\"Existing Wind\",$G560>2013)),0,1))))","v":21.583595175291222},{"$f":"IFERROR(H560+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C560)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D560)),\"Wind\",$D560))*('Public Tool Inputs'!$O$9:$O$104=E560)*('Public Tool Inputs'!$P$9:$P$104=G560))*I560+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C560)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D560)),\"Wind\",$D560))*('Public Tool Inputs'!$O$9:$O$104=E560)*('Public Tool Inputs'!$P$9:$P$104=G560))*J560,0)","v":21.583595175291222},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2009,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2009]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F561)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C561)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D561)),\"Wind\",$D561))*('Summary Calcs'!$E$15:$E$266=$E561)*('Summary Calcs'!$F$15:$F$266=$G561)*(IF(OR(AND($B561=\"Non-Residential\",H$8=\"Residential\"),AND($B561=\"Residential\",$B561<>H$8),AND($D561=\"New Wind\",$G561<2014),AND($D561=\"Existing Wind\",$G561>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F561)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C561)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D561)),\"Wind\",$D561))*('Summary Calcs'!$E$15:$E$266=$E561)*('Summary Calcs'!$F$15:$F$266=$G561)*(IF(OR(AND($B561=\"Non-Residential\",I$8=\"Residential\"),AND($B561=\"Residential\",$B561<>I$8),AND($D561=\"New Wind\",$G561<2014),AND($D561=\"Existing Wind\",$G561>2013)),0,1))))","v":21.880912156487973},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F561)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C561)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D561)),\"Wind\",$D561))*('Summary Calcs'!$E$15:$E$266=$E561)*('Summary Calcs'!$F$15:$F$266=$G561)*(IF(OR(AND($B561=\"Non-Residential\",J$8=\"Residential\"),AND($B561=\"Residential\",$B561<>J$8),AND($D561=\"New Wind\",$G561<2014),AND($D561=\"Existing Wind\",$G561>2013)),0,1))))","v":21.997313068497796},{"$f":"IFERROR(H561+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C561)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D561)),\"Wind\",$D561))*('Public Tool Inputs'!$O$9:$O$104=E561)*('Public Tool Inputs'!$P$9:$P$104=G561))*I561+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C561)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D561)),\"Wind\",$D561))*('Public Tool Inputs'!$O$9:$O$104=E561)*('Public Tool Inputs'!$P$9:$P$104=G561))*J561,0)","v":21.988497858856629},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2010,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2010]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F562)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C562)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D562)),\"Wind\",$D562))*('Summary Calcs'!$E$15:$E$266=$E562)*('Summary Calcs'!$F$15:$F$266=$G562)*(IF(OR(AND($B562=\"Non-Residential\",H$8=\"Residential\"),AND($B562=\"Residential\",$B562<>H$8),AND($D562=\"New Wind\",$G562<2014),AND($D562=\"Existing Wind\",$G562>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F562)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C562)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D562)),\"Wind\",$D562))*('Summary Calcs'!$E$15:$E$266=$E562)*('Summary Calcs'!$F$15:$F$266=$G562)*(IF(OR(AND($B562=\"Non-Residential\",I$8=\"Residential\"),AND($B562=\"Residential\",$B562<>I$8),AND($D562=\"New Wind\",$G562<2014),AND($D562=\"Existing Wind\",$G562>2013)),0,1))))","v":22.30714419059349},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F562)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C562)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D562)),\"Wind\",$D562))*('Summary Calcs'!$E$15:$E$266=$E562)*('Summary Calcs'!$F$15:$F$266=$G562)*(IF(OR(AND($B562=\"Non-Residential\",J$8=\"Residential\"),AND($B562=\"Residential\",$B562<>J$8),AND($D562=\"New Wind\",$G562<2014),AND($D562=\"Existing Wind\",$G562>2013)),0,1))))","v":22.453865820342259},{"$f":"IFERROR(H562+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C562)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D562)),\"Wind\",$D562))*('Public Tool Inputs'!$O$9:$O$104=E562)*('Public Tool Inputs'!$P$9:$P$104=G562))*I562+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C562)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D562)),\"Wind\",$D562))*('Public Tool Inputs'!$O$9:$O$104=E562)*('Public Tool Inputs'!$P$9:$P$104=G562))*J562,0)","v":22.449103203702776},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2011,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2011]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F563)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C563)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D563)),\"Wind\",$D563))*('Summary Calcs'!$E$15:$E$266=$E563)*('Summary Calcs'!$F$15:$F$266=$G563)*(IF(OR(AND($B563=\"Non-Residential\",H$8=\"Residential\"),AND($B563=\"Residential\",$B563<>H$8),AND($D563=\"New Wind\",$G563<2014),AND($D563=\"Existing Wind\",$G563>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F563)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C563)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D563)),\"Wind\",$D563))*('Summary Calcs'!$E$15:$E$266=$E563)*('Summary Calcs'!$F$15:$F$266=$G563)*(IF(OR(AND($B563=\"Non-Residential\",I$8=\"Residential\"),AND($B563=\"Residential\",$B563<>I$8),AND($D563=\"New Wind\",$G563<2014),AND($D563=\"Existing Wind\",$G563>2013)),0,1))))","v":22.702786196449292},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F563)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C563)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D563)),\"Wind\",$D563))*('Summary Calcs'!$E$15:$E$266=$E563)*('Summary Calcs'!$F$15:$F$266=$G563)*(IF(OR(AND($B563=\"Non-Residential\",J$8=\"Residential\"),AND($B563=\"Residential\",$B563<>J$8),AND($D563=\"New Wind\",$G563<2014),AND($D563=\"Existing Wind\",$G563>2013)),0,1))))","v":22.829407923704078},{"$f":"IFERROR(H563+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C563)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D563)),\"Wind\",$D563))*('Public Tool Inputs'!$O$9:$O$104=E563)*('Public Tool Inputs'!$P$9:$P$104=G563))*I563+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C563)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D563)),\"Wind\",$D563))*('Public Tool Inputs'!$O$9:$O$104=E563)*('Public Tool Inputs'!$P$9:$P$104=G563))*J563,0)","v":22.826553260559788},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2012,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2012]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F564)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C564)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D564)),\"Wind\",$D564))*('Summary Calcs'!$E$15:$E$266=$E564)*('Summary Calcs'!$F$15:$F$266=$G564)*(IF(OR(AND($B564=\"Non-Residential\",H$8=\"Residential\"),AND($B564=\"Residential\",$B564<>H$8),AND($D564=\"New Wind\",$G564<2014),AND($D564=\"Existing Wind\",$G564>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F564)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C564)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D564)),\"Wind\",$D564))*('Summary Calcs'!$E$15:$E$266=$E564)*('Summary Calcs'!$F$15:$F$266=$G564)*(IF(OR(AND($B564=\"Non-Residential\",I$8=\"Residential\"),AND($B564=\"Residential\",$B564<>I$8),AND($D564=\"New Wind\",$G564<2014),AND($D564=\"Existing Wind\",$G564>2013)),0,1))))","v":23.191144483208838},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F564)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C564)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D564)),\"Wind\",$D564))*('Summary Calcs'!$E$15:$E$266=$E564)*('Summary Calcs'!$F$15:$F$266=$G564)*(IF(OR(AND($B564=\"Non-Residential\",J$8=\"Residential\"),AND($B564=\"Residential\",$B564<>J$8),AND($D564=\"New Wind\",$G564<2014),AND($D564=\"Existing Wind\",$G564>2013)),0,1))))","v":23.331742828393551},{"$f":"IFERROR(H564+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C564)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D564)),\"Wind\",$D564))*('Public Tool Inputs'!$O$9:$O$104=E564)*('Public Tool Inputs'!$P$9:$P$104=G564))*I564+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C564)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D564)),\"Wind\",$D564))*('Public Tool Inputs'!$O$9:$O$104=E564)*('Public Tool Inputs'!$P$9:$P$104=G564))*J564,0)","v":23.31087546033384},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2013,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2013]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F565)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C565)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D565)),\"Wind\",$D565))*('Summary Calcs'!$E$15:$E$266=$E565)*('Summary Calcs'!$F$15:$F$266=$G565)*(IF(OR(AND($B565=\"Non-Residential\",H$8=\"Residential\"),AND($B565=\"Residential\",$B565<>H$8),AND($D565=\"New Wind\",$G565<2014),AND($D565=\"Existing Wind\",$G565>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F565)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C565)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D565)),\"Wind\",$D565))*('Summary Calcs'!$E$15:$E$266=$E565)*('Summary Calcs'!$F$15:$F$266=$G565)*(IF(OR(AND($B565=\"Non-Residential\",I$8=\"Residential\"),AND($B565=\"Residential\",$B565<>I$8),AND($D565=\"New Wind\",$G565<2014),AND($D565=\"Existing Wind\",$G565>2013)),0,1))))","v":23.57272792343338},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F565)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C565)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D565)),\"Wind\",$D565))*('Summary Calcs'!$E$15:$E$266=$E565)*('Summary Calcs'!$F$15:$F$266=$G565)*(IF(OR(AND($B565=\"Non-Residential\",J$8=\"Residential\"),AND($B565=\"Residential\",$B565<>J$8),AND($D565=\"New Wind\",$G565<2014),AND($D565=\"Existing Wind\",$G565>2013)),0,1))))","v":23.607055538468039},{"$f":"IFERROR(H565+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C565)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D565)),\"Wind\",$D565))*('Public Tool Inputs'!$O$9:$O$104=E565)*('Public Tool Inputs'!$P$9:$P$104=G565))*I565+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C565)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D565)),\"Wind\",$D565))*('Public Tool Inputs'!$O$9:$O$104=E565)*('Public Tool Inputs'!$P$9:$P$104=G565))*J565,0)","v":23.589891730950711},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2014,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2014]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F566)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C566)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D566)),\"Wind\",$D566))*('Summary Calcs'!$E$15:$E$266=$E566)*('Summary Calcs'!$F$15:$F$266=$G566)*(IF(OR(AND($B566=\"Non-Residential\",H$8=\"Residential\"),AND($B566=\"Residential\",$B566<>H$8),AND($D566=\"New Wind\",$G566<2014),AND($D566=\"Existing Wind\",$G566>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F566)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C566)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D566)),\"Wind\",$D566))*('Summary Calcs'!$E$15:$E$266=$E566)*('Summary Calcs'!$F$15:$F$266=$G566)*(IF(OR(AND($B566=\"Non-Residential\",I$8=\"Residential\"),AND($B566=\"Residential\",$B566<>I$8),AND($D566=\"New Wind\",$G566<2014),AND($D566=\"Existing Wind\",$G566>2013)),0,1))))","v":24.016190203010183},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F566)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C566)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D566)),\"Wind\",$D566))*('Summary Calcs'!$E$15:$E$266=$E566)*('Summary Calcs'!$F$15:$F$266=$G566)*(IF(OR(AND($B566=\"Non-Residential\",J$8=\"Residential\"),AND($B566=\"Residential\",$B566<>J$8),AND($D566=\"New Wind\",$G566<2014),AND($D566=\"Existing Wind\",$G566>2013)),0,1))))","v":24.044309538492943},{"$f":"IFERROR(H566+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C566)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D566)),\"Wind\",$D566))*('Public Tool Inputs'!$O$9:$O$104=E566)*('Public Tool Inputs'!$P$9:$P$104=G566))*I566+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C566)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D566)),\"Wind\",$D566))*('Public Tool Inputs'!$O$9:$O$104=E566)*('Public Tool Inputs'!$P$9:$P$104=G566))*J566,0)","v":24.030249870751561},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2015,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2015]
[null,"Non-Residential","NVE South","PV","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F567)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C567)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D567)),\"Wind\",$D567))*('Summary Calcs'!$E$15:$E$266=$E567)*('Summary Calcs'!$F$15:$F$266=$G567)*(IF(OR(AND($B567=\"Non-Residential\",H$8=\"Residential\"),AND($B567=\"Residential\",$B567<>H$8),AND($D567=\"New Wind\",$G567<2014),AND($D567=\"Existing Wind\",$G567>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F567)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C567)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D567)),\"Wind\",$D567))*('Summary Calcs'!$E$15:$E$266=$E567)*('Summary Calcs'!$F$15:$F$266=$G567)*(IF(OR(AND($B567=\"Non-Residential\",I$8=\"Residential\"),AND($B567=\"Residential\",$B567<>I$8),AND($D567=\"New Wind\",$G567<2014),AND($D567=\"Existing Wind\",$G567>2013)),0,1))))","v":24.486034767356934},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F567)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C567)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D567)),\"Wind\",$D567))*('Summary Calcs'!$E$15:$E$266=$E567)*('Summary Calcs'!$F$15:$F$266=$G567)*(IF(OR(AND($B567=\"Non-Residential\",J$8=\"Residential\"),AND($B567=\"Residential\",$B567<>J$8),AND($D567=\"New Wind\",$G567<2014),AND($D567=\"Existing Wind\",$G567>2013)),0,1))))","v":24.506804417329292},{"$f":"IFERROR(H567+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C567)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D567)),\"Wind\",$D567))*('Public Tool Inputs'!$O$9:$O$104=E567)*('Public Tool Inputs'!$P$9:$P$104=G567))*I567+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C567)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D567)),\"Wind\",$D567))*('Public Tool Inputs'!$O$9:$O$104=E567)*('Public Tool Inputs'!$P$9:$P$104=G567))*J567,0)","v":24.496419592343113},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2016,null,"Non-Residential","NVE South","PV","Incentivized","O&M",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","O&M",2016]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F568)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C568)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D568)),\"Wind\",$D568))*('Summary Calcs'!$E$15:$E$266=$E568)*('Summary Calcs'!$F$15:$F$266=$G568)*(IF(OR(AND($B568=\"Non-Residential\",H$8=\"Residential\"),AND($B568=\"Residential\",$B568<>H$8),AND($D568=\"New Wind\",$G568<2014),AND($D568=\"Existing Wind\",$G568>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F568)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C568)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D568)),\"Wind\",$D568))*('Summary Calcs'!$E$15:$E$266=$E568)*('Summary Calcs'!$F$15:$F$266=$G568)*(IF(OR(AND($B568=\"Non-Residential\",I$8=\"Residential\"),AND($B568=\"Residential\",$B568<>I$8),AND($D568=\"New Wind\",$G568<2014),AND($D568=\"Existing Wind\",$G568>2013)),0,1))))","v":648.33552262476087},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F568)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C568)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D568)),\"Wind\",$D568))*('Summary Calcs'!$E$15:$E$266=$E568)*('Summary Calcs'!$F$15:$F$266=$G568)*(IF(OR(AND($B568=\"Non-Residential\",J$8=\"Residential\"),AND($B568=\"Residential\",$B568<>J$8),AND($D568=\"New Wind\",$G568<2014),AND($D568=\"Existing Wind\",$G568>2013)),0,1))))","v":648.33552262476087},{"$f":"IFERROR(H568+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C568)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D568)),\"Wind\",$D568))*('Public Tool Inputs'!$O$9:$O$104=E568)*('Public Tool Inputs'!$P$9:$P$104=G568))*I568+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C568)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D568)),\"Wind\",$D568))*('Public Tool Inputs'!$O$9:$O$104=E568)*('Public Tool Inputs'!$P$9:$P$104=G568))*J568,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F569)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C569)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D569)),\"Wind\",$D569))*('Summary Calcs'!$E$15:$E$266=$E569)*('Summary Calcs'!$F$15:$F$266=$G569)*(IF(OR(AND($B569=\"Non-Residential\",H$8=\"Residential\"),AND($B569=\"Residential\",$B569<>H$8),AND($D569=\"New Wind\",$G569<2014),AND($D569=\"Existing Wind\",$G569>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F569)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C569)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D569)),\"Wind\",$D569))*('Summary Calcs'!$E$15:$E$266=$E569)*('Summary Calcs'!$F$15:$F$266=$G569)*(IF(OR(AND($B569=\"Non-Residential\",I$8=\"Residential\"),AND($B569=\"Residential\",$B569<>I$8),AND($D569=\"New Wind\",$G569<2014),AND($D569=\"Existing Wind\",$G569>2013)),0,1))))","v":538.77408666540032},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F569)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C569)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D569)),\"Wind\",$D569))*('Summary Calcs'!$E$15:$E$266=$E569)*('Summary Calcs'!$F$15:$F$266=$G569)*(IF(OR(AND($B569=\"Non-Residential\",J$8=\"Residential\"),AND($B569=\"Residential\",$B569<>J$8),AND($D569=\"New Wind\",$G569<2014),AND($D569=\"Existing Wind\",$G569>2013)),0,1))))","v":538.77408666540032},{"$f":"IFERROR(H569+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C569)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D569)),\"Wind\",$D569))*('Public Tool Inputs'!$O$9:$O$104=E569)*('Public Tool Inputs'!$P$9:$P$104=G569))*I569+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C569)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D569)),\"Wind\",$D569))*('Public Tool Inputs'!$O$9:$O$104=E569)*('Public Tool Inputs'!$P$9:$P$104=G569))*J569,0)","v":538.77408666540032},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F570)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C570)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D570)),\"Wind\",$D570))*('Summary Calcs'!$E$15:$E$266=$E570)*('Summary Calcs'!$F$15:$F$266=$G570)*(IF(OR(AND($B570=\"Non-Residential\",H$8=\"Residential\"),AND($B570=\"Residential\",$B570<>H$8),AND($D570=\"New Wind\",$G570<2014),AND($D570=\"Existing Wind\",$G570>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F570)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C570)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D570)),\"Wind\",$D570))*('Summary Calcs'!$E$15:$E$266=$E570)*('Summary Calcs'!$F$15:$F$266=$G570)*(IF(OR(AND($B570=\"Non-Residential\",I$8=\"Residential\"),AND($B570=\"Residential\",$B570<>I$8),AND($D570=\"New Wind\",$G570<2014),AND($D570=\"Existing Wind\",$G570>2013)),0,1))))","v":356.2607466803355},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F570)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C570)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D570)),\"Wind\",$D570))*('Summary Calcs'!$E$15:$E$266=$E570)*('Summary Calcs'!$F$15:$F$266=$G570)*(IF(OR(AND($B570=\"Non-Residential\",J$8=\"Residential\"),AND($B570=\"Residential\",$B570<>J$8),AND($D570=\"New Wind\",$G570<2014),AND($D570=\"Existing Wind\",$G570>2013)),0,1))))","v":356.2607466803355},{"$f":"IFERROR(H570+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C570)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D570)),\"Wind\",$D570))*('Public Tool Inputs'!$O$9:$O$104=E570)*('Public Tool Inputs'!$P$9:$P$104=G570))*I570+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C570)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D570)),\"Wind\",$D570))*('Public Tool Inputs'!$O$9:$O$104=E570)*('Public Tool Inputs'!$P$9:$P$104=G570))*J570,0)","v":356.2607466803355},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F571)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C571)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D571)),\"Wind\",$D571))*('Summary Calcs'!$E$15:$E$266=$E571)*('Summary Calcs'!$F$15:$F$266=$G571)*(IF(OR(AND($B571=\"Non-Residential\",H$8=\"Residential\"),AND($B571=\"Residential\",$B571<>H$8),AND($D571=\"New Wind\",$G571<2014),AND($D571=\"Existing Wind\",$G571>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F571)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C571)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D571)),\"Wind\",$D571))*('Summary Calcs'!$E$15:$E$266=$E571)*('Summary Calcs'!$F$15:$F$266=$G571)*(IF(OR(AND($B571=\"Non-Residential\",I$8=\"Residential\"),AND($B571=\"Residential\",$B571<>I$8),AND($D571=\"New Wind\",$G571<2014),AND($D571=\"Existing Wind\",$G571>2013)),0,1))))","v":344.95467128299572},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F571)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C571)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D571)),\"Wind\",$D571))*('Summary Calcs'!$E$15:$E$266=$E571)*('Summary Calcs'!$F$15:$F$266=$G571)*(IF(OR(AND($B571=\"Non-Residential\",J$8=\"Residential\"),AND($B571=\"Residential\",$B571<>J$8),AND($D571=\"New Wind\",$G571<2014),AND($D571=\"Existing Wind\",$G571>2013)),0,1))))","v":554.84063047750158},{"$f":"IFERROR(H571+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C571)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D571)),\"Wind\",$D571))*('Public Tool Inputs'!$O$9:$O$104=E571)*('Public Tool Inputs'!$P$9:$P$104=G571))*I571+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C571)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D571)),\"Wind\",$D571))*('Public Tool Inputs'!$O$9:$O$104=E571)*('Public Tool Inputs'!$P$9:$P$104=G571))*J571,0)","v":405.10837750860622},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F572)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C572)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D572)),\"Wind\",$D572))*('Summary Calcs'!$E$15:$E$266=$E572)*('Summary Calcs'!$F$15:$F$266=$G572)*(IF(OR(AND($B572=\"Non-Residential\",H$8=\"Residential\"),AND($B572=\"Residential\",$B572<>H$8),AND($D572=\"New Wind\",$G572<2014),AND($D572=\"Existing Wind\",$G572>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F572)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C572)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D572)),\"Wind\",$D572))*('Summary Calcs'!$E$15:$E$266=$E572)*('Summary Calcs'!$F$15:$F$266=$G572)*(IF(OR(AND($B572=\"Non-Residential\",I$8=\"Residential\"),AND($B572=\"Residential\",$B572<>I$8),AND($D572=\"New Wind\",$G572<2014),AND($D572=\"Existing Wind\",$G572>2013)),0,1))))","v":291.06765957034315},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F572)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C572)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D572)),\"Wind\",$D572))*('Summary Calcs'!$E$15:$E$266=$E572)*('Summary Calcs'!$F$15:$F$266=$G572)*(IF(OR(AND($B572=\"Non-Residential\",J$8=\"Residential\"),AND($B572=\"Residential\",$B572<>J$8),AND($D572=\"New Wind\",$G572<2014),AND($D572=\"Existing Wind\",$G572>2013)),0,1))))","v":556.44373544717939},{"$f":"IFERROR(H572+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C572)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D572)),\"Wind\",$D572))*('Public Tool Inputs'!$O$9:$O$104=E572)*('Public Tool Inputs'!$P$9:$P$104=G572))*I572+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C572)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D572)),\"Wind\",$D572))*('Public Tool Inputs'!$O$9:$O$104=E572)*('Public Tool Inputs'!$P$9:$P$104=G572))*J572,0)","v":424.21352106162368},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F573)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C573)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D573)),\"Wind\",$D573))*('Summary Calcs'!$E$15:$E$266=$E573)*('Summary Calcs'!$F$15:$F$266=$G573)*(IF(OR(AND($B573=\"Non-Residential\",H$8=\"Residential\"),AND($B573=\"Residential\",$B573<>H$8),AND($D573=\"New Wind\",$G573<2014),AND($D573=\"Existing Wind\",$G573>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F573)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C573)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D573)),\"Wind\",$D573))*('Summary Calcs'!$E$15:$E$266=$E573)*('Summary Calcs'!$F$15:$F$266=$G573)*(IF(OR(AND($B573=\"Non-Residential\",I$8=\"Residential\"),AND($B573=\"Residential\",$B573<>I$8),AND($D573=\"New Wind\",$G573<2014),AND($D573=\"Existing Wind\",$G573>2013)),0,1))))","v":279.19080159804662},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F573)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C573)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D573)),\"Wind\",$D573))*('Summary Calcs'!$E$15:$E$266=$E573)*('Summary Calcs'!$F$15:$F$266=$G573)*(IF(OR(AND($B573=\"Non-Residential\",J$8=\"Residential\"),AND($B573=\"Residential\",$B573<>J$8),AND($D573=\"New Wind\",$G573<2014),AND($D573=\"Existing Wind\",$G573>2013)),0,1))))","v":527.09785381633458},{"$f":"IFERROR(H573+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C573)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D573)),\"Wind\",$D573))*('Public Tool Inputs'!$O$9:$O$104=E573)*('Public Tool Inputs'!$P$9:$P$104=G573))*I573+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C573)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D573)),\"Wind\",$D573))*('Public Tool Inputs'!$O$9:$O$104=E573)*('Public Tool Inputs'!$P$9:$P$104=G573))*J573,0)","v":527.09785381633458},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F574)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C574)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D574)),\"Wind\",$D574))*('Summary Calcs'!$E$15:$E$266=$E574)*('Summary Calcs'!$F$15:$F$266=$G574)*(IF(OR(AND($B574=\"Non-Residential\",H$8=\"Residential\"),AND($B574=\"Residential\",$B574<>H$8),AND($D574=\"New Wind\",$G574<2014),AND($D574=\"Existing Wind\",$G574>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F574)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C574)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D574)),\"Wind\",$D574))*('Summary Calcs'!$E$15:$E$266=$E574)*('Summary Calcs'!$F$15:$F$266=$G574)*(IF(OR(AND($B574=\"Non-Residential\",I$8=\"Residential\"),AND($B574=\"Residential\",$B574<>I$8),AND($D574=\"New Wind\",$G574<2014),AND($D574=\"Existing Wind\",$G574>2013)),0,1))))","v":259.88714932717761},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F574)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C574)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D574)),\"Wind\",$D574))*('Summary Calcs'!$E$15:$E$266=$E574)*('Summary Calcs'!$F$15:$F$266=$G574)*(IF(OR(AND($B574=\"Non-Residential\",J$8=\"Residential\"),AND($B574=\"Residential\",$B574<>J$8),AND($D574=\"New Wind\",$G574<2014),AND($D574=\"Existing Wind\",$G574>2013)),0,1))))","v":532.02031447406091},{"$f":"IFERROR(H574+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C574)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D574)),\"Wind\",$D574))*('Public Tool Inputs'!$O$9:$O$104=E574)*('Public Tool Inputs'!$P$9:$P$104=G574))*I574+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C574)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D574)),\"Wind\",$D574))*('Public Tool Inputs'!$O$9:$O$104=E574)*('Public Tool Inputs'!$P$9:$P$104=G574))*J574,0)","v":511.41127576753985},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F575)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C575)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D575)),\"Wind\",$D575))*('Summary Calcs'!$E$15:$E$266=$E575)*('Summary Calcs'!$F$15:$F$266=$G575)*(IF(OR(AND($B575=\"Non-Residential\",H$8=\"Residential\"),AND($B575=\"Residential\",$B575<>H$8),AND($D575=\"New Wind\",$G575<2014),AND($D575=\"Existing Wind\",$G575>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F575)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C575)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D575)),\"Wind\",$D575))*('Summary Calcs'!$E$15:$E$266=$E575)*('Summary Calcs'!$F$15:$F$266=$G575)*(IF(OR(AND($B575=\"Non-Residential\",I$8=\"Residential\"),AND($B575=\"Residential\",$B575<>I$8),AND($D575=\"New Wind\",$G575<2014),AND($D575=\"Existing Wind\",$G575>2013)),0,1))))","v":193.19826724403558},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F575)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C575)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D575)),\"Wind\",$D575))*('Summary Calcs'!$E$15:$E$266=$E575)*('Summary Calcs'!$F$15:$F$266=$G575)*(IF(OR(AND($B575=\"Non-Residential\",J$8=\"Residential\"),AND($B575=\"Residential\",$B575<>J$8),AND($D575=\"New Wind\",$G575<2014),AND($D575=\"Existing Wind\",$G575>2013)),0,1))))","v":495.90153947319442},{"$f":"IFERROR(H575+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C575)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D575)),\"Wind\",$D575))*('Public Tool Inputs'!$O$9:$O$104=E575)*('Public Tool Inputs'!$P$9:$P$104=G575))*I575+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C575)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D575)),\"Wind\",$D575))*('Public Tool Inputs'!$O$9:$O$104=E575)*('Public Tool Inputs'!$P$9:$P$104=G575))*J575,0)","v":486.0757241274103},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F576)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C576)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D576)),\"Wind\",$D576))*('Summary Calcs'!$E$15:$E$266=$E576)*('Summary Calcs'!$F$15:$F$266=$G576)*(IF(OR(AND($B576=\"Non-Residential\",H$8=\"Residential\"),AND($B576=\"Residential\",$B576<>H$8),AND($D576=\"New Wind\",$G576<2014),AND($D576=\"Existing Wind\",$G576>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F576)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C576)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D576)),\"Wind\",$D576))*('Summary Calcs'!$E$15:$E$266=$E576)*('Summary Calcs'!$F$15:$F$266=$G576)*(IF(OR(AND($B576=\"Non-Residential\",I$8=\"Residential\"),AND($B576=\"Residential\",$B576<>I$8),AND($D576=\"New Wind\",$G576<2014),AND($D576=\"Existing Wind\",$G576>2013)),0,1))))","v":157.30369193422951},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F576)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C576)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D576)),\"Wind\",$D576))*('Summary Calcs'!$E$15:$E$266=$E576)*('Summary Calcs'!$F$15:$F$266=$G576)*(IF(OR(AND($B576=\"Non-Residential\",J$8=\"Residential\"),AND($B576=\"Residential\",$B576<>J$8),AND($D576=\"New Wind\",$G576<2014),AND($D576=\"Existing Wind\",$G576>2013)),0,1))))","v":339.25909622975632},{"$f":"IFERROR(H576+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C576)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D576)),\"Wind\",$D576))*('Public Tool Inputs'!$O$9:$O$104=E576)*('Public Tool Inputs'!$P$9:$P$104=G576))*I576+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C576)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D576)),\"Wind\",$D576))*('Public Tool Inputs'!$O$9:$O$104=E576)*('Public Tool Inputs'!$P$9:$P$104=G576))*J576,0)","v":335.15694569202577},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F577)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C577)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D577)),\"Wind\",$D577))*('Summary Calcs'!$E$15:$E$266=$E577)*('Summary Calcs'!$F$15:$F$266=$G577)*(IF(OR(AND($B577=\"Non-Residential\",H$8=\"Residential\"),AND($B577=\"Residential\",$B577<>H$8),AND($D577=\"New Wind\",$G577<2014),AND($D577=\"Existing Wind\",$G577>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F577)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C577)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D577)),\"Wind\",$D577))*('Summary Calcs'!$E$15:$E$266=$E577)*('Summary Calcs'!$F$15:$F$266=$G577)*(IF(OR(AND($B577=\"Non-Residential\",I$8=\"Residential\"),AND($B577=\"Residential\",$B577<>I$8),AND($D577=\"New Wind\",$G577<2014),AND($D577=\"Existing Wind\",$G577>2013)),0,1))))","v":143.24870308388108},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F577)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C577)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D577)),\"Wind\",$D577))*('Summary Calcs'!$E$15:$E$266=$E577)*('Summary Calcs'!$F$15:$F$266=$G577)*(IF(OR(AND($B577=\"Non-Residential\",J$8=\"Residential\"),AND($B577=\"Residential\",$B577<>J$8),AND($D577=\"New Wind\",$G577<2014),AND($D577=\"Existing Wind\",$G577>2013)),0,1))))","v":299.67685483137211},{"$f":"IFERROR(H577+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C577)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D577)),\"Wind\",$D577))*('Public Tool Inputs'!$O$9:$O$104=E577)*('Public Tool Inputs'!$P$9:$P$104=G577))*I577+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C577)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D577)),\"Wind\",$D577))*('Public Tool Inputs'!$O$9:$O$104=E577)*('Public Tool Inputs'!$P$9:$P$104=G577))*J577,0)","v":276.46005371520823},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F578)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C578)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D578)),\"Wind\",$D578))*('Summary Calcs'!$E$15:$E$266=$E578)*('Summary Calcs'!$F$15:$F$266=$G578)*(IF(OR(AND($B578=\"Non-Residential\",H$8=\"Residential\"),AND($B578=\"Residential\",$B578<>H$8),AND($D578=\"New Wind\",$G578<2014),AND($D578=\"Existing Wind\",$G578>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F578)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C578)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D578)),\"Wind\",$D578))*('Summary Calcs'!$E$15:$E$266=$E578)*('Summary Calcs'!$F$15:$F$266=$G578)*(IF(OR(AND($B578=\"Non-Residential\",I$8=\"Residential\"),AND($B578=\"Residential\",$B578<>I$8),AND($D578=\"New Wind\",$G578<2014),AND($D578=\"Existing Wind\",$G578>2013)),0,1))))","v":38.250502079910348},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F578)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C578)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D578)),\"Wind\",$D578))*('Summary Calcs'!$E$15:$E$266=$E578)*('Summary Calcs'!$F$15:$F$266=$G578)*(IF(OR(AND($B578=\"Non-Residential\",J$8=\"Residential\"),AND($B578=\"Residential\",$B578<>J$8),AND($D578=\"New Wind\",$G578<2014),AND($D578=\"Existing Wind\",$G578>2013)),0,1))))","v":75.710019212683392},{"$f":"IFERROR(H578+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C578)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D578)),\"Wind\",$D578))*('Public Tool Inputs'!$O$9:$O$104=E578)*('Public Tool Inputs'!$P$9:$P$104=G578))*I578+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C578)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D578)),\"Wind\",$D578))*('Public Tool Inputs'!$O$9:$O$104=E578)*('Public Tool Inputs'!$P$9:$P$104=G578))*J578,0)","v":56.98026064629687},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F579)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C579)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D579)),\"Wind\",$D579))*('Summary Calcs'!$E$15:$E$266=$E579)*('Summary Calcs'!$F$15:$F$266=$G579)*(IF(OR(AND($B579=\"Non-Residential\",H$8=\"Residential\"),AND($B579=\"Residential\",$B579<>H$8),AND($D579=\"New Wind\",$G579<2014),AND($D579=\"Existing Wind\",$G579>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F579)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C579)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D579)),\"Wind\",$D579))*('Summary Calcs'!$E$15:$E$266=$E579)*('Summary Calcs'!$F$15:$F$266=$G579)*(IF(OR(AND($B579=\"Non-Residential\",I$8=\"Residential\"),AND($B579=\"Residential\",$B579<>I$8),AND($D579=\"New Wind\",$G579<2014),AND($D579=\"Existing Wind\",$G579>2013)),0,1))))","v":30.784614951872111},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F579)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C579)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D579)),\"Wind\",$D579))*('Summary Calcs'!$E$15:$E$266=$E579)*('Summary Calcs'!$F$15:$F$266=$G579)*(IF(OR(AND($B579=\"Non-Residential\",J$8=\"Residential\"),AND($B579=\"Residential\",$B579<>J$8),AND($D579=\"New Wind\",$G579<2014),AND($D579=\"Existing Wind\",$G579>2013)),0,1))))","v":61.033683074699987},{"$f":"IFERROR(H579+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C579)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D579)),\"Wind\",$D579))*('Public Tool Inputs'!$O$9:$O$104=E579)*('Public Tool Inputs'!$P$9:$P$104=G579))*I579+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C579)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D579)),\"Wind\",$D579))*('Public Tool Inputs'!$O$9:$O$104=E579)*('Public Tool Inputs'!$P$9:$P$104=G579))*J579,0)","v":45.909149013286047},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F580)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C580)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D580)),\"Wind\",$D580))*('Summary Calcs'!$E$15:$E$266=$E580)*('Summary Calcs'!$F$15:$F$266=$G580)*(IF(OR(AND($B580=\"Non-Residential\",H$8=\"Residential\"),AND($B580=\"Residential\",$B580<>H$8),AND($D580=\"New Wind\",$G580<2014),AND($D580=\"Existing Wind\",$G580>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F580)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C580)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D580)),\"Wind\",$D580))*('Summary Calcs'!$E$15:$E$266=$E580)*('Summary Calcs'!$F$15:$F$266=$G580)*(IF(OR(AND($B580=\"Non-Residential\",I$8=\"Residential\"),AND($B580=\"Residential\",$B580<>I$8),AND($D580=\"New Wind\",$G580<2014),AND($D580=\"Existing Wind\",$G580>2013)),0,1))))","v":20.145578130116196},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F580)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C580)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D580)),\"Wind\",$D580))*('Summary Calcs'!$E$15:$E$266=$E580)*('Summary Calcs'!$F$15:$F$266=$G580)*(IF(OR(AND($B580=\"Non-Residential\",J$8=\"Residential\"),AND($B580=\"Residential\",$B580<>J$8),AND($D580=\"New Wind\",$G580<2014),AND($D580=\"Existing Wind\",$G580>2013)),0,1))))","v":40.082656582300729},{"$f":"IFERROR(H580+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C580)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D580)),\"Wind\",$D580))*('Public Tool Inputs'!$O$9:$O$104=E580)*('Public Tool Inputs'!$P$9:$P$104=G580))*I580+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C580)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D580)),\"Wind\",$D580))*('Public Tool Inputs'!$O$9:$O$104=E580)*('Public Tool Inputs'!$P$9:$P$104=G580))*J580,0)","v":30.11411735620846},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","PV","Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F581)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C581)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D581)),\"Wind\",$D581))*('Summary Calcs'!$E$15:$E$266=$E581)*('Summary Calcs'!$F$15:$F$266=$G581)*(IF(OR(AND($B581=\"Non-Residential\",H$8=\"Residential\"),AND($B581=\"Residential\",$B581<>H$8),AND($D581=\"New Wind\",$G581<2014),AND($D581=\"Existing Wind\",$G581>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F581)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C581)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D581)),\"Wind\",$D581))*('Summary Calcs'!$E$15:$E$266=$E581)*('Summary Calcs'!$F$15:$F$266=$G581)*(IF(OR(AND($B581=\"Non-Residential\",I$8=\"Residential\"),AND($B581=\"Residential\",$B581<>I$8),AND($D581=\"New Wind\",$G581<2014),AND($D581=\"Existing Wind\",$G581>2013)),0,1))))","v":997.05597325500423},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F581)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C581)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D581)),\"Wind\",$D581))*('Summary Calcs'!$E$15:$E$266=$E581)*('Summary Calcs'!$F$15:$F$266=$G581)*(IF(OR(AND($B581=\"Non-Residential\",J$8=\"Residential\"),AND($B581=\"Residential\",$B581<>J$8),AND($D581=\"New Wind\",$G581<2014),AND($D581=\"Existing Wind\",$G581>2013)),0,1))))","v":997.05597325500423},{"$f":"IFERROR(H581+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C581)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D581)),\"Wind\",$D581))*('Public Tool Inputs'!$O$9:$O$104=E581)*('Public Tool Inputs'!$P$9:$P$104=G581))*I581+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C581)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D581)),\"Wind\",$D581))*('Public Tool Inputs'!$O$9:$O$104=E581)*('Public Tool Inputs'!$P$9:$P$104=G581))*J581,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2004,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F582)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C582)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D582)),\"Wind\",$D582))*('Summary Calcs'!$E$15:$E$266=$E582)*('Summary Calcs'!$F$15:$F$266=$G582)*(IF(OR(AND($B582=\"Non-Residential\",H$8=\"Residential\"),AND($B582=\"Residential\",$B582<>H$8),AND($D582=\"New Wind\",$G582<2014),AND($D582=\"Existing Wind\",$G582>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F582)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C582)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D582)),\"Wind\",$D582))*('Summary Calcs'!$E$15:$E$266=$E582)*('Summary Calcs'!$F$15:$F$266=$G582)*(IF(OR(AND($B582=\"Non-Residential\",I$8=\"Residential\"),AND($B582=\"Residential\",$B582<>I$8),AND($D582=\"New Wind\",$G582<2014),AND($D582=\"Existing Wind\",$G582>2013)),0,1))))","v":1017.4040543418416},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F582)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C582)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D582)),\"Wind\",$D582))*('Summary Calcs'!$E$15:$E$266=$E582)*('Summary Calcs'!$F$15:$F$266=$G582)*(IF(OR(AND($B582=\"Non-Residential\",J$8=\"Residential\"),AND($B582=\"Residential\",$B582<>J$8),AND($D582=\"New Wind\",$G582<2014),AND($D582=\"Existing Wind\",$G582>2013)),0,1))))","v":1017.4040543418416},{"$f":"IFERROR(H582+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C582)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D582)),\"Wind\",$D582))*('Public Tool Inputs'!$O$9:$O$104=E582)*('Public Tool Inputs'!$P$9:$P$104=G582))*I582+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C582)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D582)),\"Wind\",$D582))*('Public Tool Inputs'!$O$9:$O$104=E582)*('Public Tool Inputs'!$P$9:$P$104=G582))*J582,0)","v":1017.4040543418416},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2005,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F583)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C583)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D583)),\"Wind\",$D583))*('Summary Calcs'!$E$15:$E$266=$E583)*('Summary Calcs'!$F$15:$F$266=$G583)*(IF(OR(AND($B583=\"Non-Residential\",H$8=\"Residential\"),AND($B583=\"Residential\",$B583<>H$8),AND($D583=\"New Wind\",$G583<2014),AND($D583=\"Existing Wind\",$G583>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F583)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C583)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D583)),\"Wind\",$D583))*('Summary Calcs'!$E$15:$E$266=$E583)*('Summary Calcs'!$F$15:$F$266=$G583)*(IF(OR(AND($B583=\"Non-Residential\",I$8=\"Residential\"),AND($B583=\"Residential\",$B583<>I$8),AND($D583=\"New Wind\",$G583<2014),AND($D583=\"Existing Wind\",$G583>2013)),0,1))))","v":1766.7816361131117},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F583)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C583)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D583)),\"Wind\",$D583))*('Summary Calcs'!$E$15:$E$266=$E583)*('Summary Calcs'!$F$15:$F$266=$G583)*(IF(OR(AND($B583=\"Non-Residential\",J$8=\"Residential\"),AND($B583=\"Residential\",$B583<>J$8),AND($D583=\"New Wind\",$G583<2014),AND($D583=\"Existing Wind\",$G583>2013)),0,1))))","v":1766.7816361131117},{"$f":"IFERROR(H583+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C583)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D583)),\"Wind\",$D583))*('Public Tool Inputs'!$O$9:$O$104=E583)*('Public Tool Inputs'!$P$9:$P$104=G583))*I583+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C583)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D583)),\"Wind\",$D583))*('Public Tool Inputs'!$O$9:$O$104=E583)*('Public Tool Inputs'!$P$9:$P$104=G583))*J583,0)","v":1766.7816361131117},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2006,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F584)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C584)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D584)),\"Wind\",$D584))*('Summary Calcs'!$E$15:$E$266=$E584)*('Summary Calcs'!$F$15:$F$266=$G584)*(IF(OR(AND($B584=\"Non-Residential\",H$8=\"Residential\"),AND($B584=\"Residential\",$B584<>H$8),AND($D584=\"New Wind\",$G584<2014),AND($D584=\"Existing Wind\",$G584>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F584)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C584)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D584)),\"Wind\",$D584))*('Summary Calcs'!$E$15:$E$266=$E584)*('Summary Calcs'!$F$15:$F$266=$G584)*(IF(OR(AND($B584=\"Non-Residential\",I$8=\"Residential\"),AND($B584=\"Residential\",$B584<>I$8),AND($D584=\"New Wind\",$G584<2014),AND($D584=\"Existing Wind\",$G584>2013)),0,1))))","v":936.79397600026596},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F584)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C584)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D584)),\"Wind\",$D584))*('Summary Calcs'!$E$15:$E$266=$E584)*('Summary Calcs'!$F$15:$F$266=$G584)*(IF(OR(AND($B584=\"Non-Residential\",J$8=\"Residential\"),AND($B584=\"Residential\",$B584<>J$8),AND($D584=\"New Wind\",$G584<2014),AND($D584=\"Existing Wind\",$G584>2013)),0,1))))","v":936.79397600026596},{"$f":"IFERROR(H584+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C584)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D584)),\"Wind\",$D584))*('Public Tool Inputs'!$O$9:$O$104=E584)*('Public Tool Inputs'!$P$9:$P$104=G584))*I584+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C584)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D584)),\"Wind\",$D584))*('Public Tool Inputs'!$O$9:$O$104=E584)*('Public Tool Inputs'!$P$9:$P$104=G584))*J584,0)","v":936.79397600026596},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2007,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F585)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C585)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D585)),\"Wind\",$D585))*('Summary Calcs'!$E$15:$E$266=$E585)*('Summary Calcs'!$F$15:$F$266=$G585)*(IF(OR(AND($B585=\"Non-Residential\",H$8=\"Residential\"),AND($B585=\"Residential\",$B585<>H$8),AND($D585=\"New Wind\",$G585<2014),AND($D585=\"Existing Wind\",$G585>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F585)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C585)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D585)),\"Wind\",$D585))*('Summary Calcs'!$E$15:$E$266=$E585)*('Summary Calcs'!$F$15:$F$266=$G585)*(IF(OR(AND($B585=\"Non-Residential\",I$8=\"Residential\"),AND($B585=\"Residential\",$B585<>I$8),AND($D585=\"New Wind\",$G585<2014),AND($D585=\"Existing Wind\",$G585>2013)),0,1))))","v":1085.3233263529969},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F585)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C585)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D585)),\"Wind\",$D585))*('Summary Calcs'!$E$15:$E$266=$E585)*('Summary Calcs'!$F$15:$F$266=$G585)*(IF(OR(AND($B585=\"Non-Residential\",J$8=\"Residential\"),AND($B585=\"Residential\",$B585<>J$8),AND($D585=\"New Wind\",$G585<2014),AND($D585=\"Existing Wind\",$G585>2013)),0,1))))","v":1085.3233263529969},{"$f":"IFERROR(H585+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C585)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D585)),\"Wind\",$D585))*('Public Tool Inputs'!$O$9:$O$104=E585)*('Public Tool Inputs'!$P$9:$P$104=G585))*I585+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C585)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D585)),\"Wind\",$D585))*('Public Tool Inputs'!$O$9:$O$104=E585)*('Public Tool Inputs'!$P$9:$P$104=G585))*J585,0)","v":1085.3233263529969},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2008,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F586)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C586)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D586)),\"Wind\",$D586))*('Summary Calcs'!$E$15:$E$266=$E586)*('Summary Calcs'!$F$15:$F$266=$G586)*(IF(OR(AND($B586=\"Non-Residential\",H$8=\"Residential\"),AND($B586=\"Residential\",$B586<>H$8),AND($D586=\"New Wind\",$G586<2014),AND($D586=\"Existing Wind\",$G586>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F586)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C586)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D586)),\"Wind\",$D586))*('Summary Calcs'!$E$15:$E$266=$E586)*('Summary Calcs'!$F$15:$F$266=$G586)*(IF(OR(AND($B586=\"Non-Residential\",I$8=\"Residential\"),AND($B586=\"Residential\",$B586<>I$8),AND($D586=\"New Wind\",$G586<2014),AND($D586=\"Existing Wind\",$G586>2013)),0,1))))","v":657.1319874054052},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F586)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C586)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D586)),\"Wind\",$D586))*('Summary Calcs'!$E$15:$E$266=$E586)*('Summary Calcs'!$F$15:$F$266=$G586)*(IF(OR(AND($B586=\"Non-Residential\",J$8=\"Residential\"),AND($B586=\"Residential\",$B586<>J$8),AND($D586=\"New Wind\",$G586<2014),AND($D586=\"Existing Wind\",$G586>2013)),0,1))))","v":657.1319874054052},{"$f":"IFERROR(H586+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C586)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D586)),\"Wind\",$D586))*('Public Tool Inputs'!$O$9:$O$104=E586)*('Public Tool Inputs'!$P$9:$P$104=G586))*I586+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C586)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D586)),\"Wind\",$D586))*('Public Tool Inputs'!$O$9:$O$104=E586)*('Public Tool Inputs'!$P$9:$P$104=G586))*J586,0)","v":657.1319874054052},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2009,null,{"$f":"T586","v":"Non-Residential"},{"$f":"U586","v":"NVE South"},{"$f":"IF(V586=\"Old Wind\",\"Existing Wind\",V586)","v":"PV"},{"$f":"IF(W586=\"Unincentivized\",\"Non-Incentivized\",W586)","v":"Non-Incentivized"},{"$f":"X586","v":"CapEx"},{"$f":"Y586","v":2009},null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F587)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C587)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D587)),\"Wind\",$D587))*('Summary Calcs'!$E$15:$E$266=$E587)*('Summary Calcs'!$F$15:$F$266=$G587)*(IF(OR(AND($B587=\"Non-Residential\",H$8=\"Residential\"),AND($B587=\"Residential\",$B587<>H$8),AND($D587=\"New Wind\",$G587<2014),AND($D587=\"Existing Wind\",$G587>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F587)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C587)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D587)),\"Wind\",$D587))*('Summary Calcs'!$E$15:$E$266=$E587)*('Summary Calcs'!$F$15:$F$266=$G587)*(IF(OR(AND($B587=\"Non-Residential\",I$8=\"Residential\"),AND($B587=\"Residential\",$B587<>I$8),AND($D587=\"New Wind\",$G587<2014),AND($D587=\"Existing Wind\",$G587>2013)),0,1))))","v":725.2677186848548},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F587)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C587)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D587)),\"Wind\",$D587))*('Summary Calcs'!$E$15:$E$266=$E587)*('Summary Calcs'!$F$15:$F$266=$G587)*(IF(OR(AND($B587=\"Non-Residential\",J$8=\"Residential\"),AND($B587=\"Residential\",$B587<>J$8),AND($D587=\"New Wind\",$G587<2014),AND($D587=\"Existing Wind\",$G587>2013)),0,1))))","v":725.2677186848548},{"$f":"IFERROR(H587+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C587)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D587)),\"Wind\",$D587))*('Public Tool Inputs'!$O$9:$O$104=E587)*('Public Tool Inputs'!$P$9:$P$104=G587))*I587+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C587)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D587)),\"Wind\",$D587))*('Public Tool Inputs'!$O$9:$O$104=E587)*('Public Tool Inputs'!$P$9:$P$104=G587))*J587,0)","v":725.2677186848548},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2010,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F588)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C588)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D588)),\"Wind\",$D588))*('Summary Calcs'!$E$15:$E$266=$E588)*('Summary Calcs'!$F$15:$F$266=$G588)*(IF(OR(AND($B588=\"Non-Residential\",H$8=\"Residential\"),AND($B588=\"Residential\",$B588<>H$8),AND($D588=\"New Wind\",$G588<2014),AND($D588=\"Existing Wind\",$G588>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F588)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C588)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D588)),\"Wind\",$D588))*('Summary Calcs'!$E$15:$E$266=$E588)*('Summary Calcs'!$F$15:$F$266=$G588)*(IF(OR(AND($B588=\"Non-Residential\",I$8=\"Residential\"),AND($B588=\"Residential\",$B588<>I$8),AND($D588=\"New Wind\",$G588<2014),AND($D588=\"Existing Wind\",$G588>2013)),0,1))))","v":702.04803663526206},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F588)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C588)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D588)),\"Wind\",$D588))*('Summary Calcs'!$E$15:$E$266=$E588)*('Summary Calcs'!$F$15:$F$266=$G588)*(IF(OR(AND($B588=\"Non-Residential\",J$8=\"Residential\"),AND($B588=\"Residential\",$B588<>J$8),AND($D588=\"New Wind\",$G588<2014),AND($D588=\"Existing Wind\",$G588>2013)),0,1))))","v":702.04803663526206},{"$f":"IFERROR(H588+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C588)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D588)),\"Wind\",$D588))*('Public Tool Inputs'!$O$9:$O$104=E588)*('Public Tool Inputs'!$P$9:$P$104=G588))*I588+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C588)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D588)),\"Wind\",$D588))*('Public Tool Inputs'!$O$9:$O$104=E588)*('Public Tool Inputs'!$P$9:$P$104=G588))*J588,0)","v":702.04803663526206},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2011,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F589)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C589)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D589)),\"Wind\",$D589))*('Summary Calcs'!$E$15:$E$266=$E589)*('Summary Calcs'!$F$15:$F$266=$G589)*(IF(OR(AND($B589=\"Non-Residential\",H$8=\"Residential\"),AND($B589=\"Residential\",$B589<>H$8),AND($D589=\"New Wind\",$G589<2014),AND($D589=\"Existing Wind\",$G589>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F589)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C589)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D589)),\"Wind\",$D589))*('Summary Calcs'!$E$15:$E$266=$E589)*('Summary Calcs'!$F$15:$F$266=$G589)*(IF(OR(AND($B589=\"Non-Residential\",I$8=\"Residential\"),AND($B589=\"Residential\",$B589<>I$8),AND($D589=\"New Wind\",$G589<2014),AND($D589=\"Existing Wind\",$G589>2013)),0,1))))","v":602.87967366072178},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F589)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C589)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D589)),\"Wind\",$D589))*('Summary Calcs'!$E$15:$E$266=$E589)*('Summary Calcs'!$F$15:$F$266=$G589)*(IF(OR(AND($B589=\"Non-Residential\",J$8=\"Residential\"),AND($B589=\"Residential\",$B589<>J$8),AND($D589=\"New Wind\",$G589<2014),AND($D589=\"Existing Wind\",$G589>2013)),0,1))))","v":602.87967366072178},{"$f":"IFERROR(H589+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C589)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D589)),\"Wind\",$D589))*('Public Tool Inputs'!$O$9:$O$104=E589)*('Public Tool Inputs'!$P$9:$P$104=G589))*I589+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C589)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D589)),\"Wind\",$D589))*('Public Tool Inputs'!$O$9:$O$104=E589)*('Public Tool Inputs'!$P$9:$P$104=G589))*J589,0)","v":602.87967366072178},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2012,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F590)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C590)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D590)),\"Wind\",$D590))*('Summary Calcs'!$E$15:$E$266=$E590)*('Summary Calcs'!$F$15:$F$266=$G590)*(IF(OR(AND($B590=\"Non-Residential\",H$8=\"Residential\"),AND($B590=\"Residential\",$B590<>H$8),AND($D590=\"New Wind\",$G590<2014),AND($D590=\"Existing Wind\",$G590>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F590)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C590)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D590)),\"Wind\",$D590))*('Summary Calcs'!$E$15:$E$266=$E590)*('Summary Calcs'!$F$15:$F$266=$G590)*(IF(OR(AND($B590=\"Non-Residential\",I$8=\"Residential\"),AND($B590=\"Residential\",$B590<>I$8),AND($D590=\"New Wind\",$G590<2014),AND($D590=\"Existing Wind\",$G590>2013)),0,1))))","v":432.71302080407793},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F590)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C590)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D590)),\"Wind\",$D590))*('Summary Calcs'!$E$15:$E$266=$E590)*('Summary Calcs'!$F$15:$F$266=$G590)*(IF(OR(AND($B590=\"Non-Residential\",J$8=\"Residential\"),AND($B590=\"Residential\",$B590<>J$8),AND($D590=\"New Wind\",$G590<2014),AND($D590=\"Existing Wind\",$G590>2013)),0,1))))","v":432.71302080407793},{"$f":"IFERROR(H590+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C590)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D590)),\"Wind\",$D590))*('Public Tool Inputs'!$O$9:$O$104=E590)*('Public Tool Inputs'!$P$9:$P$104=G590))*I590+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C590)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D590)),\"Wind\",$D590))*('Public Tool Inputs'!$O$9:$O$104=E590)*('Public Tool Inputs'!$P$9:$P$104=G590))*J590,0)","v":432.71302080407793},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2013,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F591)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C591)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D591)),\"Wind\",$D591))*('Summary Calcs'!$E$15:$E$266=$E591)*('Summary Calcs'!$F$15:$F$266=$G591)*(IF(OR(AND($B591=\"Non-Residential\",H$8=\"Residential\"),AND($B591=\"Residential\",$B591<>H$8),AND($D591=\"New Wind\",$G591<2014),AND($D591=\"Existing Wind\",$G591>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F591)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C591)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D591)),\"Wind\",$D591))*('Summary Calcs'!$E$15:$E$266=$E591)*('Summary Calcs'!$F$15:$F$266=$G591)*(IF(OR(AND($B591=\"Non-Residential\",I$8=\"Residential\"),AND($B591=\"Residential\",$B591<>I$8),AND($D591=\"New Wind\",$G591<2014),AND($D591=\"Existing Wind\",$G591>2013)),0,1))))","v":440.51271603586423},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F591)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C591)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D591)),\"Wind\",$D591))*('Summary Calcs'!$E$15:$E$266=$E591)*('Summary Calcs'!$F$15:$F$266=$G591)*(IF(OR(AND($B591=\"Non-Residential\",J$8=\"Residential\"),AND($B591=\"Residential\",$B591<>J$8),AND($D591=\"New Wind\",$G591<2014),AND($D591=\"Existing Wind\",$G591>2013)),0,1))))","v":440.51271603586423},{"$f":"IFERROR(H591+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C591)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D591)),\"Wind\",$D591))*('Public Tool Inputs'!$O$9:$O$104=E591)*('Public Tool Inputs'!$P$9:$P$104=G591))*I591+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C591)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D591)),\"Wind\",$D591))*('Public Tool Inputs'!$O$9:$O$104=E591)*('Public Tool Inputs'!$P$9:$P$104=G591))*J591,0)","v":440.51271603586423},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2014,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F592)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C592)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D592)),\"Wind\",$D592))*('Summary Calcs'!$E$15:$E$266=$E592)*('Summary Calcs'!$F$15:$F$266=$G592)*(IF(OR(AND($B592=\"Non-Residential\",H$8=\"Residential\"),AND($B592=\"Residential\",$B592<>H$8),AND($D592=\"New Wind\",$G592<2014),AND($D592=\"Existing Wind\",$G592>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F592)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C592)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D592)),\"Wind\",$D592))*('Summary Calcs'!$E$15:$E$266=$E592)*('Summary Calcs'!$F$15:$F$266=$G592)*(IF(OR(AND($B592=\"Non-Residential\",I$8=\"Residential\"),AND($B592=\"Residential\",$B592<>I$8),AND($D592=\"New Wind\",$G592<2014),AND($D592=\"Existing Wind\",$G592>2013)),0,1))))","v":442.52280978892185},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F592)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C592)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D592)),\"Wind\",$D592))*('Summary Calcs'!$E$15:$E$266=$E592)*('Summary Calcs'!$F$15:$F$266=$G592)*(IF(OR(AND($B592=\"Non-Residential\",J$8=\"Residential\"),AND($B592=\"Residential\",$B592<>J$8),AND($D592=\"New Wind\",$G592<2014),AND($D592=\"Existing Wind\",$G592>2013)),0,1))))","v":442.52280978892185},{"$f":"IFERROR(H592+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C592)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D592)),\"Wind\",$D592))*('Public Tool Inputs'!$O$9:$O$104=E592)*('Public Tool Inputs'!$P$9:$P$104=G592))*I592+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C592)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D592)),\"Wind\",$D592))*('Public Tool Inputs'!$O$9:$O$104=E592)*('Public Tool Inputs'!$P$9:$P$104=G592))*J592,0)","v":442.52280978892185},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2015,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F593)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C593)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D593)),\"Wind\",$D593))*('Summary Calcs'!$E$15:$E$266=$E593)*('Summary Calcs'!$F$15:$F$266=$G593)*(IF(OR(AND($B593=\"Non-Residential\",H$8=\"Residential\"),AND($B593=\"Residential\",$B593<>H$8),AND($D593=\"New Wind\",$G593<2014),AND($D593=\"Existing Wind\",$G593>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F593)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C593)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D593)),\"Wind\",$D593))*('Summary Calcs'!$E$15:$E$266=$E593)*('Summary Calcs'!$F$15:$F$266=$G593)*(IF(OR(AND($B593=\"Non-Residential\",I$8=\"Residential\"),AND($B593=\"Residential\",$B593<>I$8),AND($D593=\"New Wind\",$G593<2014),AND($D593=\"Existing Wind\",$G593>2013)),0,1))))","v":437.10083078646454},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F593)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C593)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D593)),\"Wind\",$D593))*('Summary Calcs'!$E$15:$E$266=$E593)*('Summary Calcs'!$F$15:$F$266=$G593)*(IF(OR(AND($B593=\"Non-Residential\",J$8=\"Residential\"),AND($B593=\"Residential\",$B593<>J$8),AND($D593=\"New Wind\",$G593<2014),AND($D593=\"Existing Wind\",$G593>2013)),0,1))))","v":437.10083078646454},{"$f":"IFERROR(H593+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C593)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D593)),\"Wind\",$D593))*('Public Tool Inputs'!$O$9:$O$104=E593)*('Public Tool Inputs'!$P$9:$P$104=G593))*I593+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C593)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D593)),\"Wind\",$D593))*('Public Tool Inputs'!$O$9:$O$104=E593)*('Public Tool Inputs'!$P$9:$P$104=G593))*J593,0)","v":437.10083078646454},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","CapEx",2016,null,"Non-Residential","NVE South","PV","Non-Incentivized","CapEx",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F594)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C594)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D594)),\"Wind\",$D594))*('Summary Calcs'!$E$15:$E$266=$E594)*('Summary Calcs'!$F$15:$F$266=$G594)*(IF(OR(AND($B594=\"Non-Residential\",H$8=\"Residential\"),AND($B594=\"Residential\",$B594<>H$8),AND($D594=\"New Wind\",$G594<2014),AND($D594=\"Existing Wind\",$G594>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F594)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C594)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D594)),\"Wind\",$D594))*('Summary Calcs'!$E$15:$E$266=$E594)*('Summary Calcs'!$F$15:$F$266=$G594)*(IF(OR(AND($B594=\"Non-Residential\",I$8=\"Residential\"),AND($B594=\"Residential\",$B594<>I$8),AND($D594=\"New Wind\",$G594<2014),AND($D594=\"Existing Wind\",$G594>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F594)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C594)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D594)),\"Wind\",$D594))*('Summary Calcs'!$E$15:$E$266=$E594)*('Summary Calcs'!$F$15:$F$266=$G594)*(IF(OR(AND($B594=\"Non-Residential\",J$8=\"Residential\"),AND($B594=\"Residential\",$B594<>J$8),AND($D594=\"New Wind\",$G594<2014),AND($D594=\"Existing Wind\",$G594>2013)),0,1))))","v":0},{"$f":"IFERROR(H594+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C594)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D594)),\"Wind\",$D594))*('Public Tool Inputs'!$O$9:$O$104=E594)*('Public Tool Inputs'!$P$9:$P$104=G594))*I594+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C594)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D594)),\"Wind\",$D594))*('Public Tool Inputs'!$O$9:$O$104=E594)*('Public Tool Inputs'!$P$9:$P$104=G594))*J594,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F595)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C595)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D595)),\"Wind\",$D595))*('Summary Calcs'!$E$15:$E$266=$E595)*('Summary Calcs'!$F$15:$F$266=$G595)*(IF(OR(AND($B595=\"Non-Residential\",H$8=\"Residential\"),AND($B595=\"Residential\",$B595<>H$8),AND($D595=\"New Wind\",$G595<2014),AND($D595=\"Existing Wind\",$G595>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F595)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C595)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D595)),\"Wind\",$D595))*('Summary Calcs'!$E$15:$E$266=$E595)*('Summary Calcs'!$F$15:$F$266=$G595)*(IF(OR(AND($B595=\"Non-Residential\",I$8=\"Residential\"),AND($B595=\"Residential\",$B595<>I$8),AND($D595=\"New Wind\",$G595<2014),AND($D595=\"Existing Wind\",$G595>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F595)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C595)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D595)),\"Wind\",$D595))*('Summary Calcs'!$E$15:$E$266=$E595)*('Summary Calcs'!$F$15:$F$266=$G595)*(IF(OR(AND($B595=\"Non-Residential\",J$8=\"Residential\"),AND($B595=\"Residential\",$B595<>J$8),AND($D595=\"New Wind\",$G595<2014),AND($D595=\"Existing Wind\",$G595>2013)),0,1))))","v":0},{"$f":"IFERROR(H595+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C595)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D595)),\"Wind\",$D595))*('Public Tool Inputs'!$O$9:$O$104=E595)*('Public Tool Inputs'!$P$9:$P$104=G595))*I595+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C595)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D595)),\"Wind\",$D595))*('Public Tool Inputs'!$O$9:$O$104=E595)*('Public Tool Inputs'!$P$9:$P$104=G595))*J595,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F596)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C596)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D596)),\"Wind\",$D596))*('Summary Calcs'!$E$15:$E$266=$E596)*('Summary Calcs'!$F$15:$F$266=$G596)*(IF(OR(AND($B596=\"Non-Residential\",H$8=\"Residential\"),AND($B596=\"Residential\",$B596<>H$8),AND($D596=\"New Wind\",$G596<2014),AND($D596=\"Existing Wind\",$G596>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F596)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C596)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D596)),\"Wind\",$D596))*('Summary Calcs'!$E$15:$E$266=$E596)*('Summary Calcs'!$F$15:$F$266=$G596)*(IF(OR(AND($B596=\"Non-Residential\",I$8=\"Residential\"),AND($B596=\"Residential\",$B596<>I$8),AND($D596=\"New Wind\",$G596<2014),AND($D596=\"Existing Wind\",$G596>2013)),0,1))))","v":672.95887773996117},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F596)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C596)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D596)),\"Wind\",$D596))*('Summary Calcs'!$E$15:$E$266=$E596)*('Summary Calcs'!$F$15:$F$266=$G596)*(IF(OR(AND($B596=\"Non-Residential\",J$8=\"Residential\"),AND($B596=\"Residential\",$B596<>J$8),AND($D596=\"New Wind\",$G596<2014),AND($D596=\"Existing Wind\",$G596>2013)),0,1))))","v":672.95887773996117},{"$f":"IFERROR(H596+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C596)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D596)),\"Wind\",$D596))*('Public Tool Inputs'!$O$9:$O$104=E596)*('Public Tool Inputs'!$P$9:$P$104=G596))*I596+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C596)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D596)),\"Wind\",$D596))*('Public Tool Inputs'!$O$9:$O$104=E596)*('Public Tool Inputs'!$P$9:$P$104=G596))*J596,0)","v":672.95887773996117},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F597)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C597)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D597)),\"Wind\",$D597))*('Summary Calcs'!$E$15:$E$266=$E597)*('Summary Calcs'!$F$15:$F$266=$G597)*(IF(OR(AND($B597=\"Non-Residential\",H$8=\"Residential\"),AND($B597=\"Residential\",$B597<>H$8),AND($D597=\"New Wind\",$G597<2014),AND($D597=\"Existing Wind\",$G597>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F597)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C597)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D597)),\"Wind\",$D597))*('Summary Calcs'!$E$15:$E$266=$E597)*('Summary Calcs'!$F$15:$F$266=$G597)*(IF(OR(AND($B597=\"Non-Residential\",I$8=\"Residential\"),AND($B597=\"Residential\",$B597<>I$8),AND($D597=\"New Wind\",$G597<2014),AND($D597=\"Existing Wind\",$G597>2013)),0,1))))","v":356.46961693548104},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F597)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C597)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D597)),\"Wind\",$D597))*('Summary Calcs'!$E$15:$E$266=$E597)*('Summary Calcs'!$F$15:$F$266=$G597)*(IF(OR(AND($B597=\"Non-Residential\",J$8=\"Residential\"),AND($B597=\"Residential\",$B597<>J$8),AND($D597=\"New Wind\",$G597<2014),AND($D597=\"Existing Wind\",$G597>2013)),0,1))))","v":356.46961693548104},{"$f":"IFERROR(H597+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C597)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D597)),\"Wind\",$D597))*('Public Tool Inputs'!$O$9:$O$104=E597)*('Public Tool Inputs'!$P$9:$P$104=G597))*I597+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C597)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D597)),\"Wind\",$D597))*('Public Tool Inputs'!$O$9:$O$104=E597)*('Public Tool Inputs'!$P$9:$P$104=G597))*J597,0)","v":356.46961693548104},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F598)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C598)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D598)),\"Wind\",$D598))*('Summary Calcs'!$E$15:$E$266=$E598)*('Summary Calcs'!$F$15:$F$266=$G598)*(IF(OR(AND($B598=\"Non-Residential\",H$8=\"Residential\"),AND($B598=\"Residential\",$B598<>H$8),AND($D598=\"New Wind\",$G598<2014),AND($D598=\"Existing Wind\",$G598>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F598)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C598)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D598)),\"Wind\",$D598))*('Summary Calcs'!$E$15:$E$266=$E598)*('Summary Calcs'!$F$15:$F$266=$G598)*(IF(OR(AND($B598=\"Non-Residential\",I$8=\"Residential\"),AND($B598=\"Residential\",$B598<>I$8),AND($D598=\"New Wind\",$G598<2014),AND($D598=\"Existing Wind\",$G598>2013)),0,1))))","v":422.53600558601084},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F598)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C598)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D598)),\"Wind\",$D598))*('Summary Calcs'!$E$15:$E$266=$E598)*('Summary Calcs'!$F$15:$F$266=$G598)*(IF(OR(AND($B598=\"Non-Residential\",J$8=\"Residential\"),AND($B598=\"Residential\",$B598<>J$8),AND($D598=\"New Wind\",$G598<2014),AND($D598=\"Existing Wind\",$G598>2013)),0,1))))","v":422.53600558601084},{"$f":"IFERROR(H598+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C598)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D598)),\"Wind\",$D598))*('Public Tool Inputs'!$O$9:$O$104=E598)*('Public Tool Inputs'!$P$9:$P$104=G598))*I598+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C598)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D598)),\"Wind\",$D598))*('Public Tool Inputs'!$O$9:$O$104=E598)*('Public Tool Inputs'!$P$9:$P$104=G598))*J598,0)","v":422.53600558601084},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F599)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C599)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D599)),\"Wind\",$D599))*('Summary Calcs'!$E$15:$E$266=$E599)*('Summary Calcs'!$F$15:$F$266=$G599)*(IF(OR(AND($B599=\"Non-Residential\",H$8=\"Residential\"),AND($B599=\"Residential\",$B599<>H$8),AND($D599=\"New Wind\",$G599<2014),AND($D599=\"Existing Wind\",$G599>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F599)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C599)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D599)),\"Wind\",$D599))*('Summary Calcs'!$E$15:$E$266=$E599)*('Summary Calcs'!$F$15:$F$266=$G599)*(IF(OR(AND($B599=\"Non-Residential\",I$8=\"Residential\"),AND($B599=\"Residential\",$B599<>I$8),AND($D599=\"New Wind\",$G599<2014),AND($D599=\"Existing Wind\",$G599>2013)),0,1))))","v":256.25356013862211},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F599)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C599)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D599)),\"Wind\",$D599))*('Summary Calcs'!$E$15:$E$266=$E599)*('Summary Calcs'!$F$15:$F$266=$G599)*(IF(OR(AND($B599=\"Non-Residential\",J$8=\"Residential\"),AND($B599=\"Residential\",$B599<>J$8),AND($D599=\"New Wind\",$G599<2014),AND($D599=\"Existing Wind\",$G599>2013)),0,1))))","v":256.25356013862211},{"$f":"IFERROR(H599+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C599)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D599)),\"Wind\",$D599))*('Public Tool Inputs'!$O$9:$O$104=E599)*('Public Tool Inputs'!$P$9:$P$104=G599))*I599+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C599)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D599)),\"Wind\",$D599))*('Public Tool Inputs'!$O$9:$O$104=E599)*('Public Tool Inputs'!$P$9:$P$104=G599))*J599,0)","v":256.25356013862211},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F600)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C600)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D600)),\"Wind\",$D600))*('Summary Calcs'!$E$15:$E$266=$E600)*('Summary Calcs'!$F$15:$F$266=$G600)*(IF(OR(AND($B600=\"Non-Residential\",H$8=\"Residential\"),AND($B600=\"Residential\",$B600<>H$8),AND($D600=\"New Wind\",$G600<2014),AND($D600=\"Existing Wind\",$G600>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F600)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C600)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D600)),\"Wind\",$D600))*('Summary Calcs'!$E$15:$E$266=$E600)*('Summary Calcs'!$F$15:$F$266=$G600)*(IF(OR(AND($B600=\"Non-Residential\",I$8=\"Residential\"),AND($B600=\"Residential\",$B600<>I$8),AND($D600=\"New Wind\",$G600<2014),AND($D600=\"Existing Wind\",$G600>2013)),0,1))))","v":282.82360093354049},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F600)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C600)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D600)),\"Wind\",$D600))*('Summary Calcs'!$E$15:$E$266=$E600)*('Summary Calcs'!$F$15:$F$266=$G600)*(IF(OR(AND($B600=\"Non-Residential\",J$8=\"Residential\"),AND($B600=\"Residential\",$B600<>J$8),AND($D600=\"New Wind\",$G600<2014),AND($D600=\"Existing Wind\",$G600>2013)),0,1))))","v":282.82360093354049},{"$f":"IFERROR(H600+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C600)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D600)),\"Wind\",$D600))*('Public Tool Inputs'!$O$9:$O$104=E600)*('Public Tool Inputs'!$P$9:$P$104=G600))*I600+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C600)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D600)),\"Wind\",$D600))*('Public Tool Inputs'!$O$9:$O$104=E600)*('Public Tool Inputs'!$P$9:$P$104=G600))*J600,0)","v":282.82360093354049},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F601)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C601)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D601)),\"Wind\",$D601))*('Summary Calcs'!$E$15:$E$266=$E601)*('Summary Calcs'!$F$15:$F$266=$G601)*(IF(OR(AND($B601=\"Non-Residential\",H$8=\"Residential\"),AND($B601=\"Residential\",$B601<>H$8),AND($D601=\"New Wind\",$G601<2014),AND($D601=\"Existing Wind\",$G601>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F601)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C601)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D601)),\"Wind\",$D601))*('Summary Calcs'!$E$15:$E$266=$E601)*('Summary Calcs'!$F$15:$F$266=$G601)*(IF(OR(AND($B601=\"Non-Residential\",I$8=\"Residential\"),AND($B601=\"Residential\",$B601<>I$8),AND($D601=\"New Wind\",$G601<2014),AND($D601=\"Existing Wind\",$G601>2013)),0,1))))","v":276.57951797635445},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F601)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C601)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D601)),\"Wind\",$D601))*('Summary Calcs'!$E$15:$E$266=$E601)*('Summary Calcs'!$F$15:$F$266=$G601)*(IF(OR(AND($B601=\"Non-Residential\",J$8=\"Residential\"),AND($B601=\"Residential\",$B601<>J$8),AND($D601=\"New Wind\",$G601<2014),AND($D601=\"Existing Wind\",$G601>2013)),0,1))))","v":276.57951797635445},{"$f":"IFERROR(H601+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C601)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D601)),\"Wind\",$D601))*('Public Tool Inputs'!$O$9:$O$104=E601)*('Public Tool Inputs'!$P$9:$P$104=G601))*I601+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C601)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D601)),\"Wind\",$D601))*('Public Tool Inputs'!$O$9:$O$104=E601)*('Public Tool Inputs'!$P$9:$P$104=G601))*J601,0)","v":276.57951797635445},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F602)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C602)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D602)),\"Wind\",$D602))*('Summary Calcs'!$E$15:$E$266=$E602)*('Summary Calcs'!$F$15:$F$266=$G602)*(IF(OR(AND($B602=\"Non-Residential\",H$8=\"Residential\"),AND($B602=\"Residential\",$B602<>H$8),AND($D602=\"New Wind\",$G602<2014),AND($D602=\"Existing Wind\",$G602>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F602)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C602)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D602)),\"Wind\",$D602))*('Summary Calcs'!$E$15:$E$266=$E602)*('Summary Calcs'!$F$15:$F$266=$G602)*(IF(OR(AND($B602=\"Non-Residential\",I$8=\"Residential\"),AND($B602=\"Residential\",$B602<>I$8),AND($D602=\"New Wind\",$G602<2014),AND($D602=\"Existing Wind\",$G602>2013)),0,1))))","v":245.62882809067773},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F602)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C602)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D602)),\"Wind\",$D602))*('Summary Calcs'!$E$15:$E$266=$E602)*('Summary Calcs'!$F$15:$F$266=$G602)*(IF(OR(AND($B602=\"Non-Residential\",J$8=\"Residential\"),AND($B602=\"Residential\",$B602<>J$8),AND($D602=\"New Wind\",$G602<2014),AND($D602=\"Existing Wind\",$G602>2013)),0,1))))","v":245.62882809067773},{"$f":"IFERROR(H602+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C602)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D602)),\"Wind\",$D602))*('Public Tool Inputs'!$O$9:$O$104=E602)*('Public Tool Inputs'!$P$9:$P$104=G602))*I602+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C602)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D602)),\"Wind\",$D602))*('Public Tool Inputs'!$O$9:$O$104=E602)*('Public Tool Inputs'!$P$9:$P$104=G602))*J602,0)","v":245.62882809067773},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F603)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C603)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D603)),\"Wind\",$D603))*('Summary Calcs'!$E$15:$E$266=$E603)*('Summary Calcs'!$F$15:$F$266=$G603)*(IF(OR(AND($B603=\"Non-Residential\",H$8=\"Residential\"),AND($B603=\"Residential\",$B603<>H$8),AND($D603=\"New Wind\",$G603<2014),AND($D603=\"Existing Wind\",$G603>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F603)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C603)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D603)),\"Wind\",$D603))*('Summary Calcs'!$E$15:$E$266=$E603)*('Summary Calcs'!$F$15:$F$266=$G603)*(IF(OR(AND($B603=\"Non-Residential\",I$8=\"Residential\"),AND($B603=\"Residential\",$B603<>I$8),AND($D603=\"New Wind\",$G603<2014),AND($D603=\"Existing Wind\",$G603>2013)),0,1))))","v":176.29851667465073},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F603)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C603)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D603)),\"Wind\",$D603))*('Summary Calcs'!$E$15:$E$266=$E603)*('Summary Calcs'!$F$15:$F$266=$G603)*(IF(OR(AND($B603=\"Non-Residential\",J$8=\"Residential\"),AND($B603=\"Residential\",$B603<>J$8),AND($D603=\"New Wind\",$G603<2014),AND($D603=\"Existing Wind\",$G603>2013)),0,1))))","v":176.29851667465073},{"$f":"IFERROR(H603+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C603)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D603)),\"Wind\",$D603))*('Public Tool Inputs'!$O$9:$O$104=E603)*('Public Tool Inputs'!$P$9:$P$104=G603))*I603+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C603)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D603)),\"Wind\",$D603))*('Public Tool Inputs'!$O$9:$O$104=E603)*('Public Tool Inputs'!$P$9:$P$104=G603))*J603,0)","v":176.29851667465073},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F604)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C604)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D604)),\"Wind\",$D604))*('Summary Calcs'!$E$15:$E$266=$E604)*('Summary Calcs'!$F$15:$F$266=$G604)*(IF(OR(AND($B604=\"Non-Residential\",H$8=\"Residential\"),AND($B604=\"Residential\",$B604<>H$8),AND($D604=\"New Wind\",$G604<2014),AND($D604=\"Existing Wind\",$G604>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F604)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C604)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D604)),\"Wind\",$D604))*('Summary Calcs'!$E$15:$E$266=$E604)*('Summary Calcs'!$F$15:$F$266=$G604)*(IF(OR(AND($B604=\"Non-Residential\",I$8=\"Residential\"),AND($B604=\"Residential\",$B604<>I$8),AND($D604=\"New Wind\",$G604<2014),AND($D604=\"Existing Wind\",$G604>2013)),0,1))))","v":173.54481218633822},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F604)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C604)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D604)),\"Wind\",$D604))*('Summary Calcs'!$E$15:$E$266=$E604)*('Summary Calcs'!$F$15:$F$266=$G604)*(IF(OR(AND($B604=\"Non-Residential\",J$8=\"Residential\"),AND($B604=\"Residential\",$B604<>J$8),AND($D604=\"New Wind\",$G604<2014),AND($D604=\"Existing Wind\",$G604>2013)),0,1))))","v":173.54481218633822},{"$f":"IFERROR(H604+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C604)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D604)),\"Wind\",$D604))*('Public Tool Inputs'!$O$9:$O$104=E604)*('Public Tool Inputs'!$P$9:$P$104=G604))*I604+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C604)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D604)),\"Wind\",$D604))*('Public Tool Inputs'!$O$9:$O$104=E604)*('Public Tool Inputs'!$P$9:$P$104=G604))*J604,0)","v":173.54481218633822},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F605)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C605)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D605)),\"Wind\",$D605))*('Summary Calcs'!$E$15:$E$266=$E605)*('Summary Calcs'!$F$15:$F$266=$G605)*(IF(OR(AND($B605=\"Non-Residential\",H$8=\"Residential\"),AND($B605=\"Residential\",$B605<>H$8),AND($D605=\"New Wind\",$G605<2014),AND($D605=\"Existing Wind\",$G605>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F605)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C605)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D605)),\"Wind\",$D605))*('Summary Calcs'!$E$15:$E$266=$E605)*('Summary Calcs'!$F$15:$F$266=$G605)*(IF(OR(AND($B605=\"Non-Residential\",I$8=\"Residential\"),AND($B605=\"Residential\",$B605<>I$8),AND($D605=\"New Wind\",$G605<2014),AND($D605=\"Existing Wind\",$G605>2013)),0,1))))","v":172.38470868496594},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F605)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C605)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D605)),\"Wind\",$D605))*('Summary Calcs'!$E$15:$E$266=$E605)*('Summary Calcs'!$F$15:$F$266=$G605)*(IF(OR(AND($B605=\"Non-Residential\",J$8=\"Residential\"),AND($B605=\"Residential\",$B605<>J$8),AND($D605=\"New Wind\",$G605<2014),AND($D605=\"Existing Wind\",$G605>2013)),0,1))))","v":172.38470868496594},{"$f":"IFERROR(H605+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C605)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D605)),\"Wind\",$D605))*('Public Tool Inputs'!$O$9:$O$104=E605)*('Public Tool Inputs'!$P$9:$P$104=G605))*I605+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C605)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D605)),\"Wind\",$D605))*('Public Tool Inputs'!$O$9:$O$104=E605)*('Public Tool Inputs'!$P$9:$P$104=G605))*J605,0)","v":172.38470868496594},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F606)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C606)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D606)),\"Wind\",$D606))*('Summary Calcs'!$E$15:$E$266=$E606)*('Summary Calcs'!$F$15:$F$266=$G606)*(IF(OR(AND($B606=\"Non-Residential\",H$8=\"Residential\"),AND($B606=\"Residential\",$B606<>H$8),AND($D606=\"New Wind\",$G606<2014),AND($D606=\"Existing Wind\",$G606>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F606)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C606)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D606)),\"Wind\",$D606))*('Summary Calcs'!$E$15:$E$266=$E606)*('Summary Calcs'!$F$15:$F$266=$G606)*(IF(OR(AND($B606=\"Non-Residential\",I$8=\"Residential\"),AND($B606=\"Residential\",$B606<>I$8),AND($D606=\"New Wind\",$G606<2014),AND($D606=\"Existing Wind\",$G606>2013)),0,1))))","v":170.27257740007147},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F606)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C606)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D606)),\"Wind\",$D606))*('Summary Calcs'!$E$15:$E$266=$E606)*('Summary Calcs'!$F$15:$F$266=$G606)*(IF(OR(AND($B606=\"Non-Residential\",J$8=\"Residential\"),AND($B606=\"Residential\",$B606<>J$8),AND($D606=\"New Wind\",$G606<2014),AND($D606=\"Existing Wind\",$G606>2013)),0,1))))","v":170.27257740007147},{"$f":"IFERROR(H606+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C606)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D606)),\"Wind\",$D606))*('Public Tool Inputs'!$O$9:$O$104=E606)*('Public Tool Inputs'!$P$9:$P$104=G606))*I606+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C606)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D606)),\"Wind\",$D606))*('Public Tool Inputs'!$O$9:$O$104=E606)*('Public Tool Inputs'!$P$9:$P$104=G606))*J606,0)","v":170.27257740007147},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F607)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C607)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D607)),\"Wind\",$D607))*('Summary Calcs'!$E$15:$E$266=$E607)*('Summary Calcs'!$F$15:$F$266=$G607)*(IF(OR(AND($B607=\"Non-Residential\",H$8=\"Residential\"),AND($B607=\"Residential\",$B607<>H$8),AND($D607=\"New Wind\",$G607<2014),AND($D607=\"Existing Wind\",$G607>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F607)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C607)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D607)),\"Wind\",$D607))*('Summary Calcs'!$E$15:$E$266=$E607)*('Summary Calcs'!$F$15:$F$266=$G607)*(IF(OR(AND($B607=\"Non-Residential\",I$8=\"Residential\"),AND($B607=\"Residential\",$B607<>I$8),AND($D607=\"New Wind\",$G607<2014),AND($D607=\"Existing Wind\",$G607>2013)),0,1))))","v":18.683614128445036},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F607)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C607)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D607)),\"Wind\",$D607))*('Summary Calcs'!$E$15:$E$266=$E607)*('Summary Calcs'!$F$15:$F$266=$G607)*(IF(OR(AND($B607=\"Non-Residential\",J$8=\"Residential\"),AND($B607=\"Residential\",$B607<>J$8),AND($D607=\"New Wind\",$G607<2014),AND($D607=\"Existing Wind\",$G607>2013)),0,1))))","v":18.683614128445036},{"$f":"IFERROR(H607+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C607)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D607)),\"Wind\",$D607))*('Public Tool Inputs'!$O$9:$O$104=E607)*('Public Tool Inputs'!$P$9:$P$104=G607))*I607+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C607)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D607)),\"Wind\",$D607))*('Public Tool Inputs'!$O$9:$O$104=E607)*('Public Tool Inputs'!$P$9:$P$104=G607))*J607,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2004,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F608)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C608)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D608)),\"Wind\",$D608))*('Summary Calcs'!$E$15:$E$266=$E608)*('Summary Calcs'!$F$15:$F$266=$G608)*(IF(OR(AND($B608=\"Non-Residential\",H$8=\"Residential\"),AND($B608=\"Residential\",$B608<>H$8),AND($D608=\"New Wind\",$G608<2014),AND($D608=\"Existing Wind\",$G608>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F608)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C608)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D608)),\"Wind\",$D608))*('Summary Calcs'!$E$15:$E$266=$E608)*('Summary Calcs'!$F$15:$F$266=$G608)*(IF(OR(AND($B608=\"Non-Residential\",I$8=\"Residential\"),AND($B608=\"Residential\",$B608<>I$8),AND($D608=\"New Wind\",$G608<2014),AND($D608=\"Existing Wind\",$G608>2013)),0,1))))","v":19.057286411013934},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F608)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C608)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D608)),\"Wind\",$D608))*('Summary Calcs'!$E$15:$E$266=$E608)*('Summary Calcs'!$F$15:$F$266=$G608)*(IF(OR(AND($B608=\"Non-Residential\",J$8=\"Residential\"),AND($B608=\"Residential\",$B608<>J$8),AND($D608=\"New Wind\",$G608<2014),AND($D608=\"Existing Wind\",$G608>2013)),0,1))))","v":19.057286411013934},{"$f":"IFERROR(H608+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C608)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D608)),\"Wind\",$D608))*('Public Tool Inputs'!$O$9:$O$104=E608)*('Public Tool Inputs'!$P$9:$P$104=G608))*I608+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C608)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D608)),\"Wind\",$D608))*('Public Tool Inputs'!$O$9:$O$104=E608)*('Public Tool Inputs'!$P$9:$P$104=G608))*J608,0)","v":19.057286411013934},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2005,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F609)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C609)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D609)),\"Wind\",$D609))*('Summary Calcs'!$E$15:$E$266=$E609)*('Summary Calcs'!$F$15:$F$266=$G609)*(IF(OR(AND($B609=\"Non-Residential\",H$8=\"Residential\"),AND($B609=\"Residential\",$B609<>H$8),AND($D609=\"New Wind\",$G609<2014),AND($D609=\"Existing Wind\",$G609>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F609)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C609)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D609)),\"Wind\",$D609))*('Summary Calcs'!$E$15:$E$266=$E609)*('Summary Calcs'!$F$15:$F$266=$G609)*(IF(OR(AND($B609=\"Non-Residential\",I$8=\"Residential\"),AND($B609=\"Residential\",$B609<>I$8),AND($D609=\"New Wind\",$G609<2014),AND($D609=\"Existing Wind\",$G609>2013)),0,1))))","v":20.041224739834721},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F609)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C609)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D609)),\"Wind\",$D609))*('Summary Calcs'!$E$15:$E$266=$E609)*('Summary Calcs'!$F$15:$F$266=$G609)*(IF(OR(AND($B609=\"Non-Residential\",J$8=\"Residential\"),AND($B609=\"Residential\",$B609<>J$8),AND($D609=\"New Wind\",$G609<2014),AND($D609=\"Existing Wind\",$G609>2013)),0,1))))","v":20.041224739834721},{"$f":"IFERROR(H609+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C609)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D609)),\"Wind\",$D609))*('Public Tool Inputs'!$O$9:$O$104=E609)*('Public Tool Inputs'!$P$9:$P$104=G609))*I609+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C609)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D609)),\"Wind\",$D609))*('Public Tool Inputs'!$O$9:$O$104=E609)*('Public Tool Inputs'!$P$9:$P$104=G609))*J609,0)","v":20.041224739834721},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2006,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F610)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C610)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D610)),\"Wind\",$D610))*('Summary Calcs'!$E$15:$E$266=$E610)*('Summary Calcs'!$F$15:$F$266=$G610)*(IF(OR(AND($B610=\"Non-Residential\",H$8=\"Residential\"),AND($B610=\"Residential\",$B610<>H$8),AND($D610=\"New Wind\",$G610<2014),AND($D610=\"Existing Wind\",$G610>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F610)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C610)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D610)),\"Wind\",$D610))*('Summary Calcs'!$E$15:$E$266=$E610)*('Summary Calcs'!$F$15:$F$266=$G610)*(IF(OR(AND($B610=\"Non-Residential\",I$8=\"Residential\"),AND($B610=\"Residential\",$B610<>I$8),AND($D610=\"New Wind\",$G610<2014),AND($D610=\"Existing Wind\",$G610>2013)),0,1))))","v":20.4434805884772},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F610)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C610)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D610)),\"Wind\",$D610))*('Summary Calcs'!$E$15:$E$266=$E610)*('Summary Calcs'!$F$15:$F$266=$G610)*(IF(OR(AND($B610=\"Non-Residential\",J$8=\"Residential\"),AND($B610=\"Residential\",$B610<>J$8),AND($D610=\"New Wind\",$G610<2014),AND($D610=\"Existing Wind\",$G610>2013)),0,1))))","v":20.4434805884772},{"$f":"IFERROR(H610+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C610)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D610)),\"Wind\",$D610))*('Public Tool Inputs'!$O$9:$O$104=E610)*('Public Tool Inputs'!$P$9:$P$104=G610))*I610+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C610)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D610)),\"Wind\",$D610))*('Public Tool Inputs'!$O$9:$O$104=E610)*('Public Tool Inputs'!$P$9:$P$104=G610))*J610,0)","v":20.4434805884772},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2007,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F611)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C611)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D611)),\"Wind\",$D611))*('Summary Calcs'!$E$15:$E$266=$E611)*('Summary Calcs'!$F$15:$F$266=$G611)*(IF(OR(AND($B611=\"Non-Residential\",H$8=\"Residential\"),AND($B611=\"Residential\",$B611<>H$8),AND($D611=\"New Wind\",$G611<2014),AND($D611=\"Existing Wind\",$G611>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F611)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C611)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D611)),\"Wind\",$D611))*('Summary Calcs'!$E$15:$E$266=$E611)*('Summary Calcs'!$F$15:$F$266=$G611)*(IF(OR(AND($B611=\"Non-Residential\",I$8=\"Residential\"),AND($B611=\"Residential\",$B611<>I$8),AND($D611=\"New Wind\",$G611<2014),AND($D611=\"Existing Wind\",$G611>2013)),0,1))))","v":20.855685743688387},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F611)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C611)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D611)),\"Wind\",$D611))*('Summary Calcs'!$E$15:$E$266=$E611)*('Summary Calcs'!$F$15:$F$266=$G611)*(IF(OR(AND($B611=\"Non-Residential\",J$8=\"Residential\"),AND($B611=\"Residential\",$B611<>J$8),AND($D611=\"New Wind\",$G611<2014),AND($D611=\"Existing Wind\",$G611>2013)),0,1))))","v":20.855685743688387},{"$f":"IFERROR(H611+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C611)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D611)),\"Wind\",$D611))*('Public Tool Inputs'!$O$9:$O$104=E611)*('Public Tool Inputs'!$P$9:$P$104=G611))*I611+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C611)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D611)),\"Wind\",$D611))*('Public Tool Inputs'!$O$9:$O$104=E611)*('Public Tool Inputs'!$P$9:$P$104=G611))*J611,0)","v":20.855685743688387},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2008,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F612)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C612)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D612)),\"Wind\",$D612))*('Summary Calcs'!$E$15:$E$266=$E612)*('Summary Calcs'!$F$15:$F$266=$G612)*(IF(OR(AND($B612=\"Non-Residential\",H$8=\"Residential\"),AND($B612=\"Residential\",$B612<>H$8),AND($D612=\"New Wind\",$G612<2014),AND($D612=\"Existing Wind\",$G612>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F612)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C612)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D612)),\"Wind\",$D612))*('Summary Calcs'!$E$15:$E$266=$E612)*('Summary Calcs'!$F$15:$F$266=$G612)*(IF(OR(AND($B612=\"Non-Residential\",I$8=\"Residential\"),AND($B612=\"Residential\",$B612<>I$8),AND($D612=\"New Wind\",$G612<2014),AND($D612=\"Existing Wind\",$G612>2013)),0,1))))","v":21.297810414102155},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F612)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C612)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D612)),\"Wind\",$D612))*('Summary Calcs'!$E$15:$E$266=$E612)*('Summary Calcs'!$F$15:$F$266=$G612)*(IF(OR(AND($B612=\"Non-Residential\",J$8=\"Residential\"),AND($B612=\"Residential\",$B612<>J$8),AND($D612=\"New Wind\",$G612<2014),AND($D612=\"Existing Wind\",$G612>2013)),0,1))))","v":21.297810414102155},{"$f":"IFERROR(H612+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C612)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D612)),\"Wind\",$D612))*('Public Tool Inputs'!$O$9:$O$104=E612)*('Public Tool Inputs'!$P$9:$P$104=G612))*I612+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C612)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D612)),\"Wind\",$D612))*('Public Tool Inputs'!$O$9:$O$104=E612)*('Public Tool Inputs'!$P$9:$P$104=G612))*J612,0)","v":21.297810414102152},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2009,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F613)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C613)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D613)),\"Wind\",$D613))*('Summary Calcs'!$E$15:$E$266=$E613)*('Summary Calcs'!$F$15:$F$266=$G613)*(IF(OR(AND($B613=\"Non-Residential\",H$8=\"Residential\"),AND($B613=\"Residential\",$B613<>H$8),AND($D613=\"New Wind\",$G613<2014),AND($D613=\"Existing Wind\",$G613>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F613)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C613)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D613)),\"Wind\",$D613))*('Summary Calcs'!$E$15:$E$266=$E613)*('Summary Calcs'!$F$15:$F$266=$G613)*(IF(OR(AND($B613=\"Non-Residential\",I$8=\"Residential\"),AND($B613=\"Residential\",$B613<>I$8),AND($D613=\"New Wind\",$G613<2014),AND($D613=\"Existing Wind\",$G613>2013)),0,1))))","v":21.723766622384197},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F613)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C613)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D613)),\"Wind\",$D613))*('Summary Calcs'!$E$15:$E$266=$E613)*('Summary Calcs'!$F$15:$F$266=$G613)*(IF(OR(AND($B613=\"Non-Residential\",J$8=\"Residential\"),AND($B613=\"Residential\",$B613<>J$8),AND($D613=\"New Wind\",$G613<2014),AND($D613=\"Existing Wind\",$G613>2013)),0,1))))","v":21.723766622384197},{"$f":"IFERROR(H613+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C613)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D613)),\"Wind\",$D613))*('Public Tool Inputs'!$O$9:$O$104=E613)*('Public Tool Inputs'!$P$9:$P$104=G613))*I613+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C613)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D613)),\"Wind\",$D613))*('Public Tool Inputs'!$O$9:$O$104=E613)*('Public Tool Inputs'!$P$9:$P$104=G613))*J613,0)","v":21.723766622384197},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2010,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F614)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C614)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D614)),\"Wind\",$D614))*('Summary Calcs'!$E$15:$E$266=$E614)*('Summary Calcs'!$F$15:$F$266=$G614)*(IF(OR(AND($B614=\"Non-Residential\",H$8=\"Residential\"),AND($B614=\"Residential\",$B614<>H$8),AND($D614=\"New Wind\",$G614<2014),AND($D614=\"Existing Wind\",$G614>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F614)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C614)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D614)),\"Wind\",$D614))*('Summary Calcs'!$E$15:$E$266=$E614)*('Summary Calcs'!$F$15:$F$266=$G614)*(IF(OR(AND($B614=\"Non-Residential\",I$8=\"Residential\"),AND($B614=\"Residential\",$B614<>I$8),AND($D614=\"New Wind\",$G614<2014),AND($D614=\"Existing Wind\",$G614>2013)),0,1))))","v":22.176943776824089},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F614)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C614)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D614)),\"Wind\",$D614))*('Summary Calcs'!$E$15:$E$266=$E614)*('Summary Calcs'!$F$15:$F$266=$G614)*(IF(OR(AND($B614=\"Non-Residential\",J$8=\"Residential\"),AND($B614=\"Residential\",$B614<>J$8),AND($D614=\"New Wind\",$G614<2014),AND($D614=\"Existing Wind\",$G614>2013)),0,1))))","v":22.176943776824089},{"$f":"IFERROR(H614+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C614)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D614)),\"Wind\",$D614))*('Public Tool Inputs'!$O$9:$O$104=E614)*('Public Tool Inputs'!$P$9:$P$104=G614))*I614+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C614)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D614)),\"Wind\",$D614))*('Public Tool Inputs'!$O$9:$O$104=E614)*('Public Tool Inputs'!$P$9:$P$104=G614))*J614,0)","v":22.176943776824089},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2011,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F615)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C615)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D615)),\"Wind\",$D615))*('Summary Calcs'!$E$15:$E$266=$E615)*('Summary Calcs'!$F$15:$F$266=$G615)*(IF(OR(AND($B615=\"Non-Residential\",H$8=\"Residential\"),AND($B615=\"Residential\",$B615<>H$8),AND($D615=\"New Wind\",$G615<2014),AND($D615=\"Existing Wind\",$G615>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F615)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C615)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D615)),\"Wind\",$D615))*('Summary Calcs'!$E$15:$E$266=$E615)*('Summary Calcs'!$F$15:$F$266=$G615)*(IF(OR(AND($B615=\"Non-Residential\",I$8=\"Residential\"),AND($B615=\"Residential\",$B615<>I$8),AND($D615=\"New Wind\",$G615<2014),AND($D615=\"Existing Wind\",$G615>2013)),0,1))))","v":22.559525107496182},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F615)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C615)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D615)),\"Wind\",$D615))*('Summary Calcs'!$E$15:$E$266=$E615)*('Summary Calcs'!$F$15:$F$266=$G615)*(IF(OR(AND($B615=\"Non-Residential\",J$8=\"Residential\"),AND($B615=\"Residential\",$B615<>J$8),AND($D615=\"New Wind\",$G615<2014),AND($D615=\"Existing Wind\",$G615>2013)),0,1))))","v":22.559525107496182},{"$f":"IFERROR(H615+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C615)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D615)),\"Wind\",$D615))*('Public Tool Inputs'!$O$9:$O$104=E615)*('Public Tool Inputs'!$P$9:$P$104=G615))*I615+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C615)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D615)),\"Wind\",$D615))*('Public Tool Inputs'!$O$9:$O$104=E615)*('Public Tool Inputs'!$P$9:$P$104=G615))*J615,0)","v":22.559525107496182},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2012,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F616)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C616)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D616)),\"Wind\",$D616))*('Summary Calcs'!$E$15:$E$266=$E616)*('Summary Calcs'!$F$15:$F$266=$G616)*(IF(OR(AND($B616=\"Non-Residential\",H$8=\"Residential\"),AND($B616=\"Residential\",$B616<>H$8),AND($D616=\"New Wind\",$G616<2014),AND($D616=\"Existing Wind\",$G616>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F616)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C616)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D616)),\"Wind\",$D616))*('Summary Calcs'!$E$15:$E$266=$E616)*('Summary Calcs'!$F$15:$F$266=$G616)*(IF(OR(AND($B616=\"Non-Residential\",I$8=\"Residential\"),AND($B616=\"Residential\",$B616<>I$8),AND($D616=\"New Wind\",$G616<2014),AND($D616=\"Existing Wind\",$G616>2013)),0,1))))","v":23.010715609646102},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F616)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C616)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D616)),\"Wind\",$D616))*('Summary Calcs'!$E$15:$E$266=$E616)*('Summary Calcs'!$F$15:$F$266=$G616)*(IF(OR(AND($B616=\"Non-Residential\",J$8=\"Residential\"),AND($B616=\"Residential\",$B616<>J$8),AND($D616=\"New Wind\",$G616<2014),AND($D616=\"Existing Wind\",$G616>2013)),0,1))))","v":23.010715609646102},{"$f":"IFERROR(H616+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C616)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D616)),\"Wind\",$D616))*('Public Tool Inputs'!$O$9:$O$104=E616)*('Public Tool Inputs'!$P$9:$P$104=G616))*I616+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C616)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D616)),\"Wind\",$D616))*('Public Tool Inputs'!$O$9:$O$104=E616)*('Public Tool Inputs'!$P$9:$P$104=G616))*J616,0)","v":23.010715609646102},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2013,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F617)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C617)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D617)),\"Wind\",$D617))*('Summary Calcs'!$E$15:$E$266=$E617)*('Summary Calcs'!$F$15:$F$266=$G617)*(IF(OR(AND($B617=\"Non-Residential\",H$8=\"Residential\"),AND($B617=\"Residential\",$B617<>H$8),AND($D617=\"New Wind\",$G617<2014),AND($D617=\"Existing Wind\",$G617>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F617)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C617)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D617)),\"Wind\",$D617))*('Summary Calcs'!$E$15:$E$266=$E617)*('Summary Calcs'!$F$15:$F$266=$G617)*(IF(OR(AND($B617=\"Non-Residential\",I$8=\"Residential\"),AND($B617=\"Residential\",$B617<>I$8),AND($D617=\"New Wind\",$G617<2014),AND($D617=\"Existing Wind\",$G617>2013)),0,1))))","v":23.534350151515945},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F617)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C617)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D617)),\"Wind\",$D617))*('Summary Calcs'!$E$15:$E$266=$E617)*('Summary Calcs'!$F$15:$F$266=$G617)*(IF(OR(AND($B617=\"Non-Residential\",J$8=\"Residential\"),AND($B617=\"Residential\",$B617<>J$8),AND($D617=\"New Wind\",$G617<2014),AND($D617=\"Existing Wind\",$G617>2013)),0,1))))","v":23.534350151515945},{"$f":"IFERROR(H617+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C617)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D617)),\"Wind\",$D617))*('Public Tool Inputs'!$O$9:$O$104=E617)*('Public Tool Inputs'!$P$9:$P$104=G617))*I617+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C617)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D617)),\"Wind\",$D617))*('Public Tool Inputs'!$O$9:$O$104=E617)*('Public Tool Inputs'!$P$9:$P$104=G617))*J617,0)","v":23.534350151515945},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2014,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F618)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C618)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D618)),\"Wind\",$D618))*('Summary Calcs'!$E$15:$E$266=$E618)*('Summary Calcs'!$F$15:$F$266=$G618)*(IF(OR(AND($B618=\"Non-Residential\",H$8=\"Residential\"),AND($B618=\"Residential\",$B618<>H$8),AND($D618=\"New Wind\",$G618<2014),AND($D618=\"Existing Wind\",$G618>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F618)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C618)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D618)),\"Wind\",$D618))*('Summary Calcs'!$E$15:$E$266=$E618)*('Summary Calcs'!$F$15:$F$266=$G618)*(IF(OR(AND($B618=\"Non-Residential\",I$8=\"Residential\"),AND($B618=\"Residential\",$B618<>I$8),AND($D618=\"New Wind\",$G618<2014),AND($D618=\"Existing Wind\",$G618>2013)),0,1))))","v":23.986583960431439},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F618)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C618)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D618)),\"Wind\",$D618))*('Summary Calcs'!$E$15:$E$266=$E618)*('Summary Calcs'!$F$15:$F$266=$G618)*(IF(OR(AND($B618=\"Non-Residential\",J$8=\"Residential\"),AND($B618=\"Residential\",$B618<>J$8),AND($D618=\"New Wind\",$G618<2014),AND($D618=\"Existing Wind\",$G618>2013)),0,1))))","v":23.986583960431439},{"$f":"IFERROR(H618+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C618)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D618)),\"Wind\",$D618))*('Public Tool Inputs'!$O$9:$O$104=E618)*('Public Tool Inputs'!$P$9:$P$104=G618))*I618+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C618)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D618)),\"Wind\",$D618))*('Public Tool Inputs'!$O$9:$O$104=E618)*('Public Tool Inputs'!$P$9:$P$104=G618))*J618,0)","v":23.986583960431439},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2015,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F619)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C619)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D619)),\"Wind\",$D619))*('Summary Calcs'!$E$15:$E$266=$E619)*('Summary Calcs'!$F$15:$F$266=$G619)*(IF(OR(AND($B619=\"Non-Residential\",H$8=\"Residential\"),AND($B619=\"Residential\",$B619<>H$8),AND($D619=\"New Wind\",$G619<2014),AND($D619=\"Existing Wind\",$G619>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F619)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C619)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D619)),\"Wind\",$D619))*('Summary Calcs'!$E$15:$E$266=$E619)*('Summary Calcs'!$F$15:$F$266=$G619)*(IF(OR(AND($B619=\"Non-Residential\",I$8=\"Residential\"),AND($B619=\"Residential\",$B619<>I$8),AND($D619=\"New Wind\",$G619<2014),AND($D619=\"Existing Wind\",$G619>2013)),0,1))))","v":24.466315639640069},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F619)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C619)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D619)),\"Wind\",$D619))*('Summary Calcs'!$E$15:$E$266=$E619)*('Summary Calcs'!$F$15:$F$266=$G619)*(IF(OR(AND($B619=\"Non-Residential\",J$8=\"Residential\"),AND($B619=\"Residential\",$B619<>J$8),AND($D619=\"New Wind\",$G619<2014),AND($D619=\"Existing Wind\",$G619>2013)),0,1))))","v":24.466315639640069},{"$f":"IFERROR(H619+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C619)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D619)),\"Wind\",$D619))*('Public Tool Inputs'!$O$9:$O$104=E619)*('Public Tool Inputs'!$P$9:$P$104=G619))*I619+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C619)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D619)),\"Wind\",$D619))*('Public Tool Inputs'!$O$9:$O$104=E619)*('Public Tool Inputs'!$P$9:$P$104=G619))*J619,0)","v":24.466315639640069},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","O&M",2016,null,"Non-Residential","NVE South","PV","Non-Incentivized","O&M",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F620)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C620)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D620)),\"Wind\",$D620))*('Summary Calcs'!$E$15:$E$266=$E620)*('Summary Calcs'!$F$15:$F$266=$G620)*(IF(OR(AND($B620=\"Non-Residential\",H$8=\"Residential\"),AND($B620=\"Residential\",$B620<>H$8),AND($D620=\"New Wind\",$G620<2014),AND($D620=\"Existing Wind\",$G620>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F620)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C620)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D620)),\"Wind\",$D620))*('Summary Calcs'!$E$15:$E$266=$E620)*('Summary Calcs'!$F$15:$F$266=$G620)*(IF(OR(AND($B620=\"Non-Residential\",I$8=\"Residential\"),AND($B620=\"Residential\",$B620<>I$8),AND($D620=\"New Wind\",$G620<2014),AND($D620=\"Existing Wind\",$G620>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F620)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C620)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D620)),\"Wind\",$D620))*('Summary Calcs'!$E$15:$E$266=$E620)*('Summary Calcs'!$F$15:$F$266=$G620)*(IF(OR(AND($B620=\"Non-Residential\",J$8=\"Residential\"),AND($B620=\"Residential\",$B620<>J$8),AND($D620=\"New Wind\",$G620<2014),AND($D620=\"Existing Wind\",$G620>2013)),0,1))))","v":0},{"$f":"IFERROR(H620+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C620)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D620)),\"Wind\",$D620))*('Public Tool Inputs'!$O$9:$O$104=E620)*('Public Tool Inputs'!$P$9:$P$104=G620))*I620+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C620)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D620)),\"Wind\",$D620))*('Public Tool Inputs'!$O$9:$O$104=E620)*('Public Tool Inputs'!$P$9:$P$104=G620))*J620,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2004,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F621)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C621)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D621)),\"Wind\",$D621))*('Summary Calcs'!$E$15:$E$266=$E621)*('Summary Calcs'!$F$15:$F$266=$G621)*(IF(OR(AND($B621=\"Non-Residential\",H$8=\"Residential\"),AND($B621=\"Residential\",$B621<>H$8),AND($D621=\"New Wind\",$G621<2014),AND($D621=\"Existing Wind\",$G621>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F621)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C621)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D621)),\"Wind\",$D621))*('Summary Calcs'!$E$15:$E$266=$E621)*('Summary Calcs'!$F$15:$F$266=$G621)*(IF(OR(AND($B621=\"Non-Residential\",I$8=\"Residential\"),AND($B621=\"Residential\",$B621<>I$8),AND($D621=\"New Wind\",$G621<2014),AND($D621=\"Existing Wind\",$G621>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F621)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C621)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D621)),\"Wind\",$D621))*('Summary Calcs'!$E$15:$E$266=$E621)*('Summary Calcs'!$F$15:$F$266=$G621)*(IF(OR(AND($B621=\"Non-Residential\",J$8=\"Residential\"),AND($B621=\"Residential\",$B621<>J$8),AND($D621=\"New Wind\",$G621<2014),AND($D621=\"Existing Wind\",$G621>2013)),0,1))))","v":0},{"$f":"IFERROR(H621+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C621)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D621)),\"Wind\",$D621))*('Public Tool Inputs'!$O$9:$O$104=E621)*('Public Tool Inputs'!$P$9:$P$104=G621))*I621+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C621)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D621)),\"Wind\",$D621))*('Public Tool Inputs'!$O$9:$O$104=E621)*('Public Tool Inputs'!$P$9:$P$104=G621))*J621,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2005,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F622)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C622)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D622)),\"Wind\",$D622))*('Summary Calcs'!$E$15:$E$266=$E622)*('Summary Calcs'!$F$15:$F$266=$G622)*(IF(OR(AND($B622=\"Non-Residential\",H$8=\"Residential\"),AND($B622=\"Residential\",$B622<>H$8),AND($D622=\"New Wind\",$G622<2014),AND($D622=\"Existing Wind\",$G622>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F622)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C622)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D622)),\"Wind\",$D622))*('Summary Calcs'!$E$15:$E$266=$E622)*('Summary Calcs'!$F$15:$F$266=$G622)*(IF(OR(AND($B622=\"Non-Residential\",I$8=\"Residential\"),AND($B622=\"Residential\",$B622<>I$8),AND($D622=\"New Wind\",$G622<2014),AND($D622=\"Existing Wind\",$G622>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F622)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C622)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D622)),\"Wind\",$D622))*('Summary Calcs'!$E$15:$E$266=$E622)*('Summary Calcs'!$F$15:$F$266=$G622)*(IF(OR(AND($B622=\"Non-Residential\",J$8=\"Residential\"),AND($B622=\"Residential\",$B622<>J$8),AND($D622=\"New Wind\",$G622<2014),AND($D622=\"Existing Wind\",$G622>2013)),0,1))))","v":0},{"$f":"IFERROR(H622+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C622)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D622)),\"Wind\",$D622))*('Public Tool Inputs'!$O$9:$O$104=E622)*('Public Tool Inputs'!$P$9:$P$104=G622))*I622+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C622)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D622)),\"Wind\",$D622))*('Public Tool Inputs'!$O$9:$O$104=E622)*('Public Tool Inputs'!$P$9:$P$104=G622))*J622,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2006,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F623)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C623)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D623)),\"Wind\",$D623))*('Summary Calcs'!$E$15:$E$266=$E623)*('Summary Calcs'!$F$15:$F$266=$G623)*(IF(OR(AND($B623=\"Non-Residential\",H$8=\"Residential\"),AND($B623=\"Residential\",$B623<>H$8),AND($D623=\"New Wind\",$G623<2014),AND($D623=\"Existing Wind\",$G623>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F623)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C623)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D623)),\"Wind\",$D623))*('Summary Calcs'!$E$15:$E$266=$E623)*('Summary Calcs'!$F$15:$F$266=$G623)*(IF(OR(AND($B623=\"Non-Residential\",I$8=\"Residential\"),AND($B623=\"Residential\",$B623<>I$8),AND($D623=\"New Wind\",$G623<2014),AND($D623=\"Existing Wind\",$G623>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F623)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C623)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D623)),\"Wind\",$D623))*('Summary Calcs'!$E$15:$E$266=$E623)*('Summary Calcs'!$F$15:$F$266=$G623)*(IF(OR(AND($B623=\"Non-Residential\",J$8=\"Residential\"),AND($B623=\"Residential\",$B623<>J$8),AND($D623=\"New Wind\",$G623<2014),AND($D623=\"Existing Wind\",$G623>2013)),0,1))))","v":0},{"$f":"IFERROR(H623+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C623)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D623)),\"Wind\",$D623))*('Public Tool Inputs'!$O$9:$O$104=E623)*('Public Tool Inputs'!$P$9:$P$104=G623))*I623+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C623)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D623)),\"Wind\",$D623))*('Public Tool Inputs'!$O$9:$O$104=E623)*('Public Tool Inputs'!$P$9:$P$104=G623))*J623,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2007,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F624)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C624)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D624)),\"Wind\",$D624))*('Summary Calcs'!$E$15:$E$266=$E624)*('Summary Calcs'!$F$15:$F$266=$G624)*(IF(OR(AND($B624=\"Non-Residential\",H$8=\"Residential\"),AND($B624=\"Residential\",$B624<>H$8),AND($D624=\"New Wind\",$G624<2014),AND($D624=\"Existing Wind\",$G624>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F624)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C624)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D624)),\"Wind\",$D624))*('Summary Calcs'!$E$15:$E$266=$E624)*('Summary Calcs'!$F$15:$F$266=$G624)*(IF(OR(AND($B624=\"Non-Residential\",I$8=\"Residential\"),AND($B624=\"Residential\",$B624<>I$8),AND($D624=\"New Wind\",$G624<2014),AND($D624=\"Existing Wind\",$G624>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F624)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C624)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D624)),\"Wind\",$D624))*('Summary Calcs'!$E$15:$E$266=$E624)*('Summary Calcs'!$F$15:$F$266=$G624)*(IF(OR(AND($B624=\"Non-Residential\",J$8=\"Residential\"),AND($B624=\"Residential\",$B624<>J$8),AND($D624=\"New Wind\",$G624<2014),AND($D624=\"Existing Wind\",$G624>2013)),0,1))))","v":0},{"$f":"IFERROR(H624+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C624)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D624)),\"Wind\",$D624))*('Public Tool Inputs'!$O$9:$O$104=E624)*('Public Tool Inputs'!$P$9:$P$104=G624))*I624+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C624)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D624)),\"Wind\",$D624))*('Public Tool Inputs'!$O$9:$O$104=E624)*('Public Tool Inputs'!$P$9:$P$104=G624))*J624,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2008,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F625)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C625)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D625)),\"Wind\",$D625))*('Summary Calcs'!$E$15:$E$266=$E625)*('Summary Calcs'!$F$15:$F$266=$G625)*(IF(OR(AND($B625=\"Non-Residential\",H$8=\"Residential\"),AND($B625=\"Residential\",$B625<>H$8),AND($D625=\"New Wind\",$G625<2014),AND($D625=\"Existing Wind\",$G625>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F625)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C625)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D625)),\"Wind\",$D625))*('Summary Calcs'!$E$15:$E$266=$E625)*('Summary Calcs'!$F$15:$F$266=$G625)*(IF(OR(AND($B625=\"Non-Residential\",I$8=\"Residential\"),AND($B625=\"Residential\",$B625<>I$8),AND($D625=\"New Wind\",$G625<2014),AND($D625=\"Existing Wind\",$G625>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F625)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C625)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D625)),\"Wind\",$D625))*('Summary Calcs'!$E$15:$E$266=$E625)*('Summary Calcs'!$F$15:$F$266=$G625)*(IF(OR(AND($B625=\"Non-Residential\",J$8=\"Residential\"),AND($B625=\"Residential\",$B625<>J$8),AND($D625=\"New Wind\",$G625<2014),AND($D625=\"Existing Wind\",$G625>2013)),0,1))))","v":0},{"$f":"IFERROR(H625+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C625)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D625)),\"Wind\",$D625))*('Public Tool Inputs'!$O$9:$O$104=E625)*('Public Tool Inputs'!$P$9:$P$104=G625))*I625+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C625)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D625)),\"Wind\",$D625))*('Public Tool Inputs'!$O$9:$O$104=E625)*('Public Tool Inputs'!$P$9:$P$104=G625))*J625,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2009,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F626)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C626)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D626)),\"Wind\",$D626))*('Summary Calcs'!$E$15:$E$266=$E626)*('Summary Calcs'!$F$15:$F$266=$G626)*(IF(OR(AND($B626=\"Non-Residential\",H$8=\"Residential\"),AND($B626=\"Residential\",$B626<>H$8),AND($D626=\"New Wind\",$G626<2014),AND($D626=\"Existing Wind\",$G626>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F626)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C626)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D626)),\"Wind\",$D626))*('Summary Calcs'!$E$15:$E$266=$E626)*('Summary Calcs'!$F$15:$F$266=$G626)*(IF(OR(AND($B626=\"Non-Residential\",I$8=\"Residential\"),AND($B626=\"Residential\",$B626<>I$8),AND($D626=\"New Wind\",$G626<2014),AND($D626=\"Existing Wind\",$G626>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F626)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C626)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D626)),\"Wind\",$D626))*('Summary Calcs'!$E$15:$E$266=$E626)*('Summary Calcs'!$F$15:$F$266=$G626)*(IF(OR(AND($B626=\"Non-Residential\",J$8=\"Residential\"),AND($B626=\"Residential\",$B626<>J$8),AND($D626=\"New Wind\",$G626<2014),AND($D626=\"Existing Wind\",$G626>2013)),0,1))))","v":0},{"$f":"IFERROR(H626+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C626)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D626)),\"Wind\",$D626))*('Public Tool Inputs'!$O$9:$O$104=E626)*('Public Tool Inputs'!$P$9:$P$104=G626))*I626+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C626)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D626)),\"Wind\",$D626))*('Public Tool Inputs'!$O$9:$O$104=E626)*('Public Tool Inputs'!$P$9:$P$104=G626))*J626,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2010,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F627)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C627)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D627)),\"Wind\",$D627))*('Summary Calcs'!$E$15:$E$266=$E627)*('Summary Calcs'!$F$15:$F$266=$G627)*(IF(OR(AND($B627=\"Non-Residential\",H$8=\"Residential\"),AND($B627=\"Residential\",$B627<>H$8),AND($D627=\"New Wind\",$G627<2014),AND($D627=\"Existing Wind\",$G627>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F627)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C627)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D627)),\"Wind\",$D627))*('Summary Calcs'!$E$15:$E$266=$E627)*('Summary Calcs'!$F$15:$F$266=$G627)*(IF(OR(AND($B627=\"Non-Residential\",I$8=\"Residential\"),AND($B627=\"Residential\",$B627<>I$8),AND($D627=\"New Wind\",$G627<2014),AND($D627=\"Existing Wind\",$G627>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F627)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C627)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D627)),\"Wind\",$D627))*('Summary Calcs'!$E$15:$E$266=$E627)*('Summary Calcs'!$F$15:$F$266=$G627)*(IF(OR(AND($B627=\"Non-Residential\",J$8=\"Residential\"),AND($B627=\"Residential\",$B627<>J$8),AND($D627=\"New Wind\",$G627<2014),AND($D627=\"Existing Wind\",$G627>2013)),0,1))))","v":0},{"$f":"IFERROR(H627+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C627)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D627)),\"Wind\",$D627))*('Public Tool Inputs'!$O$9:$O$104=E627)*('Public Tool Inputs'!$P$9:$P$104=G627))*I627+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C627)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D627)),\"Wind\",$D627))*('Public Tool Inputs'!$O$9:$O$104=E627)*('Public Tool Inputs'!$P$9:$P$104=G627))*J627,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2011,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F628)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C628)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D628)),\"Wind\",$D628))*('Summary Calcs'!$E$15:$E$266=$E628)*('Summary Calcs'!$F$15:$F$266=$G628)*(IF(OR(AND($B628=\"Non-Residential\",H$8=\"Residential\"),AND($B628=\"Residential\",$B628<>H$8),AND($D628=\"New Wind\",$G628<2014),AND($D628=\"Existing Wind\",$G628>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F628)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C628)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D628)),\"Wind\",$D628))*('Summary Calcs'!$E$15:$E$266=$E628)*('Summary Calcs'!$F$15:$F$266=$G628)*(IF(OR(AND($B628=\"Non-Residential\",I$8=\"Residential\"),AND($B628=\"Residential\",$B628<>I$8),AND($D628=\"New Wind\",$G628<2014),AND($D628=\"Existing Wind\",$G628>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F628)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C628)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D628)),\"Wind\",$D628))*('Summary Calcs'!$E$15:$E$266=$E628)*('Summary Calcs'!$F$15:$F$266=$G628)*(IF(OR(AND($B628=\"Non-Residential\",J$8=\"Residential\"),AND($B628=\"Residential\",$B628<>J$8),AND($D628=\"New Wind\",$G628<2014),AND($D628=\"Existing Wind\",$G628>2013)),0,1))))","v":0},{"$f":"IFERROR(H628+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C628)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D628)),\"Wind\",$D628))*('Public Tool Inputs'!$O$9:$O$104=E628)*('Public Tool Inputs'!$P$9:$P$104=G628))*I628+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C628)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D628)),\"Wind\",$D628))*('Public Tool Inputs'!$O$9:$O$104=E628)*('Public Tool Inputs'!$P$9:$P$104=G628))*J628,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2012,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F629)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C629)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D629)),\"Wind\",$D629))*('Summary Calcs'!$E$15:$E$266=$E629)*('Summary Calcs'!$F$15:$F$266=$G629)*(IF(OR(AND($B629=\"Non-Residential\",H$8=\"Residential\"),AND($B629=\"Residential\",$B629<>H$8),AND($D629=\"New Wind\",$G629<2014),AND($D629=\"Existing Wind\",$G629>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F629)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C629)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D629)),\"Wind\",$D629))*('Summary Calcs'!$E$15:$E$266=$E629)*('Summary Calcs'!$F$15:$F$266=$G629)*(IF(OR(AND($B629=\"Non-Residential\",I$8=\"Residential\"),AND($B629=\"Residential\",$B629<>I$8),AND($D629=\"New Wind\",$G629<2014),AND($D629=\"Existing Wind\",$G629>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F629)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C629)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D629)),\"Wind\",$D629))*('Summary Calcs'!$E$15:$E$266=$E629)*('Summary Calcs'!$F$15:$F$266=$G629)*(IF(OR(AND($B629=\"Non-Residential\",J$8=\"Residential\"),AND($B629=\"Residential\",$B629<>J$8),AND($D629=\"New Wind\",$G629<2014),AND($D629=\"Existing Wind\",$G629>2013)),0,1))))","v":0},{"$f":"IFERROR(H629+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C629)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D629)),\"Wind\",$D629))*('Public Tool Inputs'!$O$9:$O$104=E629)*('Public Tool Inputs'!$P$9:$P$104=G629))*I629+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C629)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D629)),\"Wind\",$D629))*('Public Tool Inputs'!$O$9:$O$104=E629)*('Public Tool Inputs'!$P$9:$P$104=G629))*J629,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2013,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F630)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C630)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D630)),\"Wind\",$D630))*('Summary Calcs'!$E$15:$E$266=$E630)*('Summary Calcs'!$F$15:$F$266=$G630)*(IF(OR(AND($B630=\"Non-Residential\",H$8=\"Residential\"),AND($B630=\"Residential\",$B630<>H$8),AND($D630=\"New Wind\",$G630<2014),AND($D630=\"Existing Wind\",$G630>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F630)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C630)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D630)),\"Wind\",$D630))*('Summary Calcs'!$E$15:$E$266=$E630)*('Summary Calcs'!$F$15:$F$266=$G630)*(IF(OR(AND($B630=\"Non-Residential\",I$8=\"Residential\"),AND($B630=\"Residential\",$B630<>I$8),AND($D630=\"New Wind\",$G630<2014),AND($D630=\"Existing Wind\",$G630>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F630)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C630)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D630)),\"Wind\",$D630))*('Summary Calcs'!$E$15:$E$266=$E630)*('Summary Calcs'!$F$15:$F$266=$G630)*(IF(OR(AND($B630=\"Non-Residential\",J$8=\"Residential\"),AND($B630=\"Residential\",$B630<>J$8),AND($D630=\"New Wind\",$G630<2014),AND($D630=\"Existing Wind\",$G630>2013)),0,1))))","v":0},{"$f":"IFERROR(H630+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C630)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D630)),\"Wind\",$D630))*('Public Tool Inputs'!$O$9:$O$104=E630)*('Public Tool Inputs'!$P$9:$P$104=G630))*I630+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C630)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D630)),\"Wind\",$D630))*('Public Tool Inputs'!$O$9:$O$104=E630)*('Public Tool Inputs'!$P$9:$P$104=G630))*J630,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2014,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F631)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C631)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D631)),\"Wind\",$D631))*('Summary Calcs'!$E$15:$E$266=$E631)*('Summary Calcs'!$F$15:$F$266=$G631)*(IF(OR(AND($B631=\"Non-Residential\",H$8=\"Residential\"),AND($B631=\"Residential\",$B631<>H$8),AND($D631=\"New Wind\",$G631<2014),AND($D631=\"Existing Wind\",$G631>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F631)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C631)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D631)),\"Wind\",$D631))*('Summary Calcs'!$E$15:$E$266=$E631)*('Summary Calcs'!$F$15:$F$266=$G631)*(IF(OR(AND($B631=\"Non-Residential\",I$8=\"Residential\"),AND($B631=\"Residential\",$B631<>I$8),AND($D631=\"New Wind\",$G631<2014),AND($D631=\"Existing Wind\",$G631>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F631)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C631)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D631)),\"Wind\",$D631))*('Summary Calcs'!$E$15:$E$266=$E631)*('Summary Calcs'!$F$15:$F$266=$G631)*(IF(OR(AND($B631=\"Non-Residential\",J$8=\"Residential\"),AND($B631=\"Residential\",$B631<>J$8),AND($D631=\"New Wind\",$G631<2014),AND($D631=\"Existing Wind\",$G631>2013)),0,1))))","v":0},{"$f":"IFERROR(H631+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C631)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D631)),\"Wind\",$D631))*('Public Tool Inputs'!$O$9:$O$104=E631)*('Public Tool Inputs'!$P$9:$P$104=G631))*I631+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C631)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D631)),\"Wind\",$D631))*('Public Tool Inputs'!$O$9:$O$104=E631)*('Public Tool Inputs'!$P$9:$P$104=G631))*J631,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2015,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F632)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C632)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D632)),\"Wind\",$D632))*('Summary Calcs'!$E$15:$E$266=$E632)*('Summary Calcs'!$F$15:$F$266=$G632)*(IF(OR(AND($B632=\"Non-Residential\",H$8=\"Residential\"),AND($B632=\"Residential\",$B632<>H$8),AND($D632=\"New Wind\",$G632<2014),AND($D632=\"Existing Wind\",$G632>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F632)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C632)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D632)),\"Wind\",$D632))*('Summary Calcs'!$E$15:$E$266=$E632)*('Summary Calcs'!$F$15:$F$266=$G632)*(IF(OR(AND($B632=\"Non-Residential\",I$8=\"Residential\"),AND($B632=\"Residential\",$B632<>I$8),AND($D632=\"New Wind\",$G632<2014),AND($D632=\"Existing Wind\",$G632>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F632)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C632)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D632)),\"Wind\",$D632))*('Summary Calcs'!$E$15:$E$266=$E632)*('Summary Calcs'!$F$15:$F$266=$G632)*(IF(OR(AND($B632=\"Non-Residential\",J$8=\"Residential\"),AND($B632=\"Residential\",$B632<>J$8),AND($D632=\"New Wind\",$G632<2014),AND($D632=\"Existing Wind\",$G632>2013)),0,1))))","v":0},{"$f":"IFERROR(H632+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C632)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D632)),\"Wind\",$D632))*('Public Tool Inputs'!$O$9:$O$104=E632)*('Public Tool Inputs'!$P$9:$P$104=G632))*I632+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C632)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D632)),\"Wind\",$D632))*('Public Tool Inputs'!$O$9:$O$104=E632)*('Public Tool Inputs'!$P$9:$P$104=G632))*J632,0)","v":0},null,null,null,null,null,null,null,null,"Non-Residential","NVE South","PV","Unincentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2016,null,"Non-Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F633)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C633)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D633)),\"Wind\",$D633))*('Summary Calcs'!$E$15:$E$266=$E633)*('Summary Calcs'!$F$15:$F$266=$G633)*(IF(OR(AND($B633=\"Non-Residential\",H$8=\"Residential\"),AND($B633=\"Residential\",$B633<>H$8),AND($D633=\"New Wind\",$G633<2014),AND($D633=\"Existing Wind\",$G633>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F633)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C633)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D633)),\"Wind\",$D633))*('Summary Calcs'!$E$15:$E$266=$E633)*('Summary Calcs'!$F$15:$F$266=$G633)*(IF(OR(AND($B633=\"Non-Residential\",I$8=\"Residential\"),AND($B633=\"Residential\",$B633<>I$8),AND($D633=\"New Wind\",$G633<2014),AND($D633=\"Existing Wind\",$G633>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F633)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C633)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D633)),\"Wind\",$D633))*('Summary Calcs'!$E$15:$E$266=$E633)*('Summary Calcs'!$F$15:$F$266=$G633)*(IF(OR(AND($B633=\"Non-Residential\",J$8=\"Residential\"),AND($B633=\"Residential\",$B633<>J$8),AND($D633=\"New Wind\",$G633<2014),AND($D633=\"Existing Wind\",$G633>2013)),0,1))))","v":0},{"$f":"IFERROR(H633+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C633)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D633)),\"Wind\",$D633))*('Public Tool Inputs'!$O$9:$O$104=E633)*('Public Tool Inputs'!$P$9:$P$104=G633))*I633+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C633)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D633)),\"Wind\",$D633))*('Public Tool Inputs'!$O$9:$O$104=E633)*('Public Tool Inputs'!$P$9:$P$104=G633))*J633,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2004,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2004,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2004]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F634)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C634)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D634)),\"Wind\",$D634))*('Summary Calcs'!$E$15:$E$266=$E634)*('Summary Calcs'!$F$15:$F$266=$G634)*(IF(OR(AND($B634=\"Non-Residential\",H$8=\"Residential\"),AND($B634=\"Residential\",$B634<>H$8),AND($D634=\"New Wind\",$G634<2014),AND($D634=\"Existing Wind\",$G634>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F634)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C634)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D634)),\"Wind\",$D634))*('Summary Calcs'!$E$15:$E$266=$E634)*('Summary Calcs'!$F$15:$F$266=$G634)*(IF(OR(AND($B634=\"Non-Residential\",I$8=\"Residential\"),AND($B634=\"Residential\",$B634<>I$8),AND($D634=\"New Wind\",$G634<2014),AND($D634=\"Existing Wind\",$G634>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F634)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C634)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D634)),\"Wind\",$D634))*('Summary Calcs'!$E$15:$E$266=$E634)*('Summary Calcs'!$F$15:$F$266=$G634)*(IF(OR(AND($B634=\"Non-Residential\",J$8=\"Residential\"),AND($B634=\"Residential\",$B634<>J$8),AND($D634=\"New Wind\",$G634<2014),AND($D634=\"Existing Wind\",$G634>2013)),0,1))))","v":0},{"$f":"IFERROR(H634+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C634)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D634)),\"Wind\",$D634))*('Public Tool Inputs'!$O$9:$O$104=E634)*('Public Tool Inputs'!$P$9:$P$104=G634))*I634+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C634)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D634)),\"Wind\",$D634))*('Public Tool Inputs'!$O$9:$O$104=E634)*('Public Tool Inputs'!$P$9:$P$104=G634))*J634,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2005,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2005,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2005]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F635)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C635)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D635)),\"Wind\",$D635))*('Summary Calcs'!$E$15:$E$266=$E635)*('Summary Calcs'!$F$15:$F$266=$G635)*(IF(OR(AND($B635=\"Non-Residential\",H$8=\"Residential\"),AND($B635=\"Residential\",$B635<>H$8),AND($D635=\"New Wind\",$G635<2014),AND($D635=\"Existing Wind\",$G635>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F635)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C635)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D635)),\"Wind\",$D635))*('Summary Calcs'!$E$15:$E$266=$E635)*('Summary Calcs'!$F$15:$F$266=$G635)*(IF(OR(AND($B635=\"Non-Residential\",I$8=\"Residential\"),AND($B635=\"Residential\",$B635<>I$8),AND($D635=\"New Wind\",$G635<2014),AND($D635=\"Existing Wind\",$G635>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F635)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C635)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D635)),\"Wind\",$D635))*('Summary Calcs'!$E$15:$E$266=$E635)*('Summary Calcs'!$F$15:$F$266=$G635)*(IF(OR(AND($B635=\"Non-Residential\",J$8=\"Residential\"),AND($B635=\"Residential\",$B635<>J$8),AND($D635=\"New Wind\",$G635<2014),AND($D635=\"Existing Wind\",$G635>2013)),0,1))))","v":0},{"$f":"IFERROR(H635+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C635)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D635)),\"Wind\",$D635))*('Public Tool Inputs'!$O$9:$O$104=E635)*('Public Tool Inputs'!$P$9:$P$104=G635))*I635+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C635)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D635)),\"Wind\",$D635))*('Public Tool Inputs'!$O$9:$O$104=E635)*('Public Tool Inputs'!$P$9:$P$104=G635))*J635,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2006,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2006,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2006]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F636)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C636)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D636)),\"Wind\",$D636))*('Summary Calcs'!$E$15:$E$266=$E636)*('Summary Calcs'!$F$15:$F$266=$G636)*(IF(OR(AND($B636=\"Non-Residential\",H$8=\"Residential\"),AND($B636=\"Residential\",$B636<>H$8),AND($D636=\"New Wind\",$G636<2014),AND($D636=\"Existing Wind\",$G636>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F636)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C636)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D636)),\"Wind\",$D636))*('Summary Calcs'!$E$15:$E$266=$E636)*('Summary Calcs'!$F$15:$F$266=$G636)*(IF(OR(AND($B636=\"Non-Residential\",I$8=\"Residential\"),AND($B636=\"Residential\",$B636<>I$8),AND($D636=\"New Wind\",$G636<2014),AND($D636=\"Existing Wind\",$G636>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F636)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C636)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D636)),\"Wind\",$D636))*('Summary Calcs'!$E$15:$E$266=$E636)*('Summary Calcs'!$F$15:$F$266=$G636)*(IF(OR(AND($B636=\"Non-Residential\",J$8=\"Residential\"),AND($B636=\"Residential\",$B636<>J$8),AND($D636=\"New Wind\",$G636<2014),AND($D636=\"Existing Wind\",$G636>2013)),0,1))))","v":0},{"$f":"IFERROR(H636+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C636)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D636)),\"Wind\",$D636))*('Public Tool Inputs'!$O$9:$O$104=E636)*('Public Tool Inputs'!$P$9:$P$104=G636))*I636+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C636)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D636)),\"Wind\",$D636))*('Public Tool Inputs'!$O$9:$O$104=E636)*('Public Tool Inputs'!$P$9:$P$104=G636))*J636,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2007,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2007,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2007]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F637)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C637)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D637)),\"Wind\",$D637))*('Summary Calcs'!$E$15:$E$266=$E637)*('Summary Calcs'!$F$15:$F$266=$G637)*(IF(OR(AND($B637=\"Non-Residential\",H$8=\"Residential\"),AND($B637=\"Residential\",$B637<>H$8),AND($D637=\"New Wind\",$G637<2014),AND($D637=\"Existing Wind\",$G637>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F637)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C637)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D637)),\"Wind\",$D637))*('Summary Calcs'!$E$15:$E$266=$E637)*('Summary Calcs'!$F$15:$F$266=$G637)*(IF(OR(AND($B637=\"Non-Residential\",I$8=\"Residential\"),AND($B637=\"Residential\",$B637<>I$8),AND($D637=\"New Wind\",$G637<2014),AND($D637=\"Existing Wind\",$G637>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F637)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C637)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D637)),\"Wind\",$D637))*('Summary Calcs'!$E$15:$E$266=$E637)*('Summary Calcs'!$F$15:$F$266=$G637)*(IF(OR(AND($B637=\"Non-Residential\",J$8=\"Residential\"),AND($B637=\"Residential\",$B637<>J$8),AND($D637=\"New Wind\",$G637<2014),AND($D637=\"Existing Wind\",$G637>2013)),0,1))))","v":0},{"$f":"IFERROR(H637+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C637)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D637)),\"Wind\",$D637))*('Public Tool Inputs'!$O$9:$O$104=E637)*('Public Tool Inputs'!$P$9:$P$104=G637))*I637+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C637)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D637)),\"Wind\",$D637))*('Public Tool Inputs'!$O$9:$O$104=E637)*('Public Tool Inputs'!$P$9:$P$104=G637))*J637,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2008,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2008,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2008]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F638)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C638)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D638)),\"Wind\",$D638))*('Summary Calcs'!$E$15:$E$266=$E638)*('Summary Calcs'!$F$15:$F$266=$G638)*(IF(OR(AND($B638=\"Non-Residential\",H$8=\"Residential\"),AND($B638=\"Residential\",$B638<>H$8),AND($D638=\"New Wind\",$G638<2014),AND($D638=\"Existing Wind\",$G638>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F638)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C638)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D638)),\"Wind\",$D638))*('Summary Calcs'!$E$15:$E$266=$E638)*('Summary Calcs'!$F$15:$F$266=$G638)*(IF(OR(AND($B638=\"Non-Residential\",I$8=\"Residential\"),AND($B638=\"Residential\",$B638<>I$8),AND($D638=\"New Wind\",$G638<2014),AND($D638=\"Existing Wind\",$G638>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F638)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C638)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D638)),\"Wind\",$D638))*('Summary Calcs'!$E$15:$E$266=$E638)*('Summary Calcs'!$F$15:$F$266=$G638)*(IF(OR(AND($B638=\"Non-Residential\",J$8=\"Residential\"),AND($B638=\"Residential\",$B638<>J$8),AND($D638=\"New Wind\",$G638<2014),AND($D638=\"Existing Wind\",$G638>2013)),0,1))))","v":0},{"$f":"IFERROR(H638+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C638)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D638)),\"Wind\",$D638))*('Public Tool Inputs'!$O$9:$O$104=E638)*('Public Tool Inputs'!$P$9:$P$104=G638))*I638+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C638)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D638)),\"Wind\",$D638))*('Public Tool Inputs'!$O$9:$O$104=E638)*('Public Tool Inputs'!$P$9:$P$104=G638))*J638,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2009,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2009,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2009]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F639)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C639)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D639)),\"Wind\",$D639))*('Summary Calcs'!$E$15:$E$266=$E639)*('Summary Calcs'!$F$15:$F$266=$G639)*(IF(OR(AND($B639=\"Non-Residential\",H$8=\"Residential\"),AND($B639=\"Residential\",$B639<>H$8),AND($D639=\"New Wind\",$G639<2014),AND($D639=\"Existing Wind\",$G639>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F639)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C639)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D639)),\"Wind\",$D639))*('Summary Calcs'!$E$15:$E$266=$E639)*('Summary Calcs'!$F$15:$F$266=$G639)*(IF(OR(AND($B639=\"Non-Residential\",I$8=\"Residential\"),AND($B639=\"Residential\",$B639<>I$8),AND($D639=\"New Wind\",$G639<2014),AND($D639=\"Existing Wind\",$G639>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F639)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C639)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D639)),\"Wind\",$D639))*('Summary Calcs'!$E$15:$E$266=$E639)*('Summary Calcs'!$F$15:$F$266=$G639)*(IF(OR(AND($B639=\"Non-Residential\",J$8=\"Residential\"),AND($B639=\"Residential\",$B639<>J$8),AND($D639=\"New Wind\",$G639<2014),AND($D639=\"Existing Wind\",$G639>2013)),0,1))))","v":0},{"$f":"IFERROR(H639+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C639)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D639)),\"Wind\",$D639))*('Public Tool Inputs'!$O$9:$O$104=E639)*('Public Tool Inputs'!$P$9:$P$104=G639))*I639+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C639)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D639)),\"Wind\",$D639))*('Public Tool Inputs'!$O$9:$O$104=E639)*('Public Tool Inputs'!$P$9:$P$104=G639))*J639,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2010,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2010,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2010]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F640)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C640)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D640)),\"Wind\",$D640))*('Summary Calcs'!$E$15:$E$266=$E640)*('Summary Calcs'!$F$15:$F$266=$G640)*(IF(OR(AND($B640=\"Non-Residential\",H$8=\"Residential\"),AND($B640=\"Residential\",$B640<>H$8),AND($D640=\"New Wind\",$G640<2014),AND($D640=\"Existing Wind\",$G640>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F640)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C640)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D640)),\"Wind\",$D640))*('Summary Calcs'!$E$15:$E$266=$E640)*('Summary Calcs'!$F$15:$F$266=$G640)*(IF(OR(AND($B640=\"Non-Residential\",I$8=\"Residential\"),AND($B640=\"Residential\",$B640<>I$8),AND($D640=\"New Wind\",$G640<2014),AND($D640=\"Existing Wind\",$G640>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F640)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C640)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D640)),\"Wind\",$D640))*('Summary Calcs'!$E$15:$E$266=$E640)*('Summary Calcs'!$F$15:$F$266=$G640)*(IF(OR(AND($B640=\"Non-Residential\",J$8=\"Residential\"),AND($B640=\"Residential\",$B640<>J$8),AND($D640=\"New Wind\",$G640<2014),AND($D640=\"Existing Wind\",$G640>2013)),0,1))))","v":0},{"$f":"IFERROR(H640+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C640)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D640)),\"Wind\",$D640))*('Public Tool Inputs'!$O$9:$O$104=E640)*('Public Tool Inputs'!$P$9:$P$104=G640))*I640+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C640)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D640)),\"Wind\",$D640))*('Public Tool Inputs'!$O$9:$O$104=E640)*('Public Tool Inputs'!$P$9:$P$104=G640))*J640,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2011,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2011,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2011]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F641)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C641)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D641)),\"Wind\",$D641))*('Summary Calcs'!$E$15:$E$266=$E641)*('Summary Calcs'!$F$15:$F$266=$G641)*(IF(OR(AND($B641=\"Non-Residential\",H$8=\"Residential\"),AND($B641=\"Residential\",$B641<>H$8),AND($D641=\"New Wind\",$G641<2014),AND($D641=\"Existing Wind\",$G641>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F641)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C641)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D641)),\"Wind\",$D641))*('Summary Calcs'!$E$15:$E$266=$E641)*('Summary Calcs'!$F$15:$F$266=$G641)*(IF(OR(AND($B641=\"Non-Residential\",I$8=\"Residential\"),AND($B641=\"Residential\",$B641<>I$8),AND($D641=\"New Wind\",$G641<2014),AND($D641=\"Existing Wind\",$G641>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F641)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C641)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D641)),\"Wind\",$D641))*('Summary Calcs'!$E$15:$E$266=$E641)*('Summary Calcs'!$F$15:$F$266=$G641)*(IF(OR(AND($B641=\"Non-Residential\",J$8=\"Residential\"),AND($B641=\"Residential\",$B641<>J$8),AND($D641=\"New Wind\",$G641<2014),AND($D641=\"Existing Wind\",$G641>2013)),0,1))))","v":0},{"$f":"IFERROR(H641+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C641)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D641)),\"Wind\",$D641))*('Public Tool Inputs'!$O$9:$O$104=E641)*('Public Tool Inputs'!$P$9:$P$104=G641))*I641+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C641)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D641)),\"Wind\",$D641))*('Public Tool Inputs'!$O$9:$O$104=E641)*('Public Tool Inputs'!$P$9:$P$104=G641))*J641,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2012,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2012,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2012]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F642)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C642)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D642)),\"Wind\",$D642))*('Summary Calcs'!$E$15:$E$266=$E642)*('Summary Calcs'!$F$15:$F$266=$G642)*(IF(OR(AND($B642=\"Non-Residential\",H$8=\"Residential\"),AND($B642=\"Residential\",$B642<>H$8),AND($D642=\"New Wind\",$G642<2014),AND($D642=\"Existing Wind\",$G642>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F642)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C642)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D642)),\"Wind\",$D642))*('Summary Calcs'!$E$15:$E$266=$E642)*('Summary Calcs'!$F$15:$F$266=$G642)*(IF(OR(AND($B642=\"Non-Residential\",I$8=\"Residential\"),AND($B642=\"Residential\",$B642<>I$8),AND($D642=\"New Wind\",$G642<2014),AND($D642=\"Existing Wind\",$G642>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F642)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C642)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D642)),\"Wind\",$D642))*('Summary Calcs'!$E$15:$E$266=$E642)*('Summary Calcs'!$F$15:$F$266=$G642)*(IF(OR(AND($B642=\"Non-Residential\",J$8=\"Residential\"),AND($B642=\"Residential\",$B642<>J$8),AND($D642=\"New Wind\",$G642<2014),AND($D642=\"Existing Wind\",$G642>2013)),0,1))))","v":0},{"$f":"IFERROR(H642+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C642)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D642)),\"Wind\",$D642))*('Public Tool Inputs'!$O$9:$O$104=E642)*('Public Tool Inputs'!$P$9:$P$104=G642))*I642+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C642)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D642)),\"Wind\",$D642))*('Public Tool Inputs'!$O$9:$O$104=E642)*('Public Tool Inputs'!$P$9:$P$104=G642))*J642,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2013,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2013,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2013]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F643)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C643)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D643)),\"Wind\",$D643))*('Summary Calcs'!$E$15:$E$266=$E643)*('Summary Calcs'!$F$15:$F$266=$G643)*(IF(OR(AND($B643=\"Non-Residential\",H$8=\"Residential\"),AND($B643=\"Residential\",$B643<>H$8),AND($D643=\"New Wind\",$G643<2014),AND($D643=\"Existing Wind\",$G643>2013)),0,1))))","v":707.58778501752818},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F643)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C643)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D643)),\"Wind\",$D643))*('Summary Calcs'!$E$15:$E$266=$E643)*('Summary Calcs'!$F$15:$F$266=$G643)*(IF(OR(AND($B643=\"Non-Residential\",I$8=\"Residential\"),AND($B643=\"Residential\",$B643<>I$8),AND($D643=\"New Wind\",$G643<2014),AND($D643=\"Existing Wind\",$G643>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F643)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C643)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D643)),\"Wind\",$D643))*('Summary Calcs'!$E$15:$E$266=$E643)*('Summary Calcs'!$F$15:$F$266=$G643)*(IF(OR(AND($B643=\"Non-Residential\",J$8=\"Residential\"),AND($B643=\"Residential\",$B643<>J$8),AND($D643=\"New Wind\",$G643<2014),AND($D643=\"Existing Wind\",$G643>2013)),0,1))))","v":0},{"$f":"IFERROR(H643+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C643)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D643)),\"Wind\",$D643))*('Public Tool Inputs'!$O$9:$O$104=E643)*('Public Tool Inputs'!$P$9:$P$104=G643))*I643+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C643)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D643)),\"Wind\",$D643))*('Public Tool Inputs'!$O$9:$O$104=E643)*('Public Tool Inputs'!$P$9:$P$104=G643))*J643,0)","v":707.58778501752818},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2014,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2014,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2014]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F644)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C644)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D644)),\"Wind\",$D644))*('Summary Calcs'!$E$15:$E$266=$E644)*('Summary Calcs'!$F$15:$F$266=$G644)*(IF(OR(AND($B644=\"Non-Residential\",H$8=\"Residential\"),AND($B644=\"Residential\",$B644<>H$8),AND($D644=\"New Wind\",$G644<2014),AND($D644=\"Existing Wind\",$G644>2013)),0,1))))","v":721.89579751780627},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F644)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C644)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D644)),\"Wind\",$D644))*('Summary Calcs'!$E$15:$E$266=$E644)*('Summary Calcs'!$F$15:$F$266=$G644)*(IF(OR(AND($B644=\"Non-Residential\",I$8=\"Residential\"),AND($B644=\"Residential\",$B644<>I$8),AND($D644=\"New Wind\",$G644<2014),AND($D644=\"Existing Wind\",$G644>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F644)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C644)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D644)),\"Wind\",$D644))*('Summary Calcs'!$E$15:$E$266=$E644)*('Summary Calcs'!$F$15:$F$266=$G644)*(IF(OR(AND($B644=\"Non-Residential\",J$8=\"Residential\"),AND($B644=\"Residential\",$B644<>J$8),AND($D644=\"New Wind\",$G644<2014),AND($D644=\"Existing Wind\",$G644>2013)),0,1))))","v":0},{"$f":"IFERROR(H644+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C644)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D644)),\"Wind\",$D644))*('Public Tool Inputs'!$O$9:$O$104=E644)*('Public Tool Inputs'!$P$9:$P$104=G644))*I644+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C644)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D644)),\"Wind\",$D644))*('Public Tool Inputs'!$O$9:$O$104=E644)*('Public Tool Inputs'!$P$9:$P$104=G644))*J644,0)","v":721.89579751780627},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2015,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2015,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2015]
[null,"Residential","NVE North","New Wind","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F645)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C645)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D645)),\"Wind\",$D645))*('Summary Calcs'!$E$15:$E$266=$E645)*('Summary Calcs'!$F$15:$F$266=$G645)*(IF(OR(AND($B645=\"Non-Residential\",H$8=\"Residential\"),AND($B645=\"Residential\",$B645<>H$8),AND($D645=\"New Wind\",$G645<2014),AND($D645=\"Existing Wind\",$G645>2013)),0,1))))","v":721.89579751780627},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F645)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C645)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D645)),\"Wind\",$D645))*('Summary Calcs'!$E$15:$E$266=$E645)*('Summary Calcs'!$F$15:$F$266=$G645)*(IF(OR(AND($B645=\"Non-Residential\",I$8=\"Residential\"),AND($B645=\"Residential\",$B645<>I$8),AND($D645=\"New Wind\",$G645<2014),AND($D645=\"Existing Wind\",$G645>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F645)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C645)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D645)),\"Wind\",$D645))*('Summary Calcs'!$E$15:$E$266=$E645)*('Summary Calcs'!$F$15:$F$266=$G645)*(IF(OR(AND($B645=\"Non-Residential\",J$8=\"Residential\"),AND($B645=\"Residential\",$B645<>J$8),AND($D645=\"New Wind\",$G645<2014),AND($D645=\"Existing Wind\",$G645>2013)),0,1))))","v":0},{"$f":"IFERROR(H645+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C645)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D645)),\"Wind\",$D645))*('Public Tool Inputs'!$O$9:$O$104=E645)*('Public Tool Inputs'!$P$9:$P$104=G645))*I645+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C645)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D645)),\"Wind\",$D645))*('Public Tool Inputs'!$O$9:$O$104=E645)*('Public Tool Inputs'!$P$9:$P$104=G645))*J645,0)","v":721.89579751780627},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2016,null,"Residential","NVE North","New Wind","Incentivized","CapEx",2016,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2016]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F646)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C646)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D646)),\"Wind\",$D646))*('Summary Calcs'!$E$15:$E$266=$E646)*('Summary Calcs'!$F$15:$F$266=$G646)*(IF(OR(AND($B646=\"Non-Residential\",H$8=\"Residential\"),AND($B646=\"Residential\",$B646<>H$8),AND($D646=\"New Wind\",$G646<2014),AND($D646=\"Existing Wind\",$G646>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F646)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C646)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D646)),\"Wind\",$D646))*('Summary Calcs'!$E$15:$E$266=$E646)*('Summary Calcs'!$F$15:$F$266=$G646)*(IF(OR(AND($B646=\"Non-Residential\",I$8=\"Residential\"),AND($B646=\"Residential\",$B646<>I$8),AND($D646=\"New Wind\",$G646<2014),AND($D646=\"Existing Wind\",$G646>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F646)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C646)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D646)),\"Wind\",$D646))*('Summary Calcs'!$E$15:$E$266=$E646)*('Summary Calcs'!$F$15:$F$266=$G646)*(IF(OR(AND($B646=\"Non-Residential\",J$8=\"Residential\"),AND($B646=\"Residential\",$B646<>J$8),AND($D646=\"New Wind\",$G646<2014),AND($D646=\"Existing Wind\",$G646>2013)),0,1))))","v":0},{"$f":"IFERROR(H646+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C646)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D646)),\"Wind\",$D646))*('Public Tool Inputs'!$O$9:$O$104=E646)*('Public Tool Inputs'!$P$9:$P$104=G646))*I646+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C646)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D646)),\"Wind\",$D646))*('Public Tool Inputs'!$O$9:$O$104=E646)*('Public Tool Inputs'!$P$9:$P$104=G646))*J646,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2004,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2004,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F647)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C647)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D647)),\"Wind\",$D647))*('Summary Calcs'!$E$15:$E$266=$E647)*('Summary Calcs'!$F$15:$F$266=$G647)*(IF(OR(AND($B647=\"Non-Residential\",H$8=\"Residential\"),AND($B647=\"Residential\",$B647<>H$8),AND($D647=\"New Wind\",$G647<2014),AND($D647=\"Existing Wind\",$G647>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F647)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C647)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D647)),\"Wind\",$D647))*('Summary Calcs'!$E$15:$E$266=$E647)*('Summary Calcs'!$F$15:$F$266=$G647)*(IF(OR(AND($B647=\"Non-Residential\",I$8=\"Residential\"),AND($B647=\"Residential\",$B647<>I$8),AND($D647=\"New Wind\",$G647<2014),AND($D647=\"Existing Wind\",$G647>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F647)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C647)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D647)),\"Wind\",$D647))*('Summary Calcs'!$E$15:$E$266=$E647)*('Summary Calcs'!$F$15:$F$266=$G647)*(IF(OR(AND($B647=\"Non-Residential\",J$8=\"Residential\"),AND($B647=\"Residential\",$B647<>J$8),AND($D647=\"New Wind\",$G647<2014),AND($D647=\"Existing Wind\",$G647>2013)),0,1))))","v":0},{"$f":"IFERROR(H647+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C647)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D647)),\"Wind\",$D647))*('Public Tool Inputs'!$O$9:$O$104=E647)*('Public Tool Inputs'!$P$9:$P$104=G647))*I647+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C647)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D647)),\"Wind\",$D647))*('Public Tool Inputs'!$O$9:$O$104=E647)*('Public Tool Inputs'!$P$9:$P$104=G647))*J647,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2005,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2005,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F648)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C648)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D648)),\"Wind\",$D648))*('Summary Calcs'!$E$15:$E$266=$E648)*('Summary Calcs'!$F$15:$F$266=$G648)*(IF(OR(AND($B648=\"Non-Residential\",H$8=\"Residential\"),AND($B648=\"Residential\",$B648<>H$8),AND($D648=\"New Wind\",$G648<2014),AND($D648=\"Existing Wind\",$G648>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F648)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C648)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D648)),\"Wind\",$D648))*('Summary Calcs'!$E$15:$E$266=$E648)*('Summary Calcs'!$F$15:$F$266=$G648)*(IF(OR(AND($B648=\"Non-Residential\",I$8=\"Residential\"),AND($B648=\"Residential\",$B648<>I$8),AND($D648=\"New Wind\",$G648<2014),AND($D648=\"Existing Wind\",$G648>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F648)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C648)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D648)),\"Wind\",$D648))*('Summary Calcs'!$E$15:$E$266=$E648)*('Summary Calcs'!$F$15:$F$266=$G648)*(IF(OR(AND($B648=\"Non-Residential\",J$8=\"Residential\"),AND($B648=\"Residential\",$B648<>J$8),AND($D648=\"New Wind\",$G648<2014),AND($D648=\"Existing Wind\",$G648>2013)),0,1))))","v":0},{"$f":"IFERROR(H648+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C648)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D648)),\"Wind\",$D648))*('Public Tool Inputs'!$O$9:$O$104=E648)*('Public Tool Inputs'!$P$9:$P$104=G648))*I648+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C648)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D648)),\"Wind\",$D648))*('Public Tool Inputs'!$O$9:$O$104=E648)*('Public Tool Inputs'!$P$9:$P$104=G648))*J648,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2006,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2006,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F649)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C649)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D649)),\"Wind\",$D649))*('Summary Calcs'!$E$15:$E$266=$E649)*('Summary Calcs'!$F$15:$F$266=$G649)*(IF(OR(AND($B649=\"Non-Residential\",H$8=\"Residential\"),AND($B649=\"Residential\",$B649<>H$8),AND($D649=\"New Wind\",$G649<2014),AND($D649=\"Existing Wind\",$G649>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F649)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C649)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D649)),\"Wind\",$D649))*('Summary Calcs'!$E$15:$E$266=$E649)*('Summary Calcs'!$F$15:$F$266=$G649)*(IF(OR(AND($B649=\"Non-Residential\",I$8=\"Residential\"),AND($B649=\"Residential\",$B649<>I$8),AND($D649=\"New Wind\",$G649<2014),AND($D649=\"Existing Wind\",$G649>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F649)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C649)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D649)),\"Wind\",$D649))*('Summary Calcs'!$E$15:$E$266=$E649)*('Summary Calcs'!$F$15:$F$266=$G649)*(IF(OR(AND($B649=\"Non-Residential\",J$8=\"Residential\"),AND($B649=\"Residential\",$B649<>J$8),AND($D649=\"New Wind\",$G649<2014),AND($D649=\"Existing Wind\",$G649>2013)),0,1))))","v":0},{"$f":"IFERROR(H649+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C649)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D649)),\"Wind\",$D649))*('Public Tool Inputs'!$O$9:$O$104=E649)*('Public Tool Inputs'!$P$9:$P$104=G649))*I649+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C649)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D649)),\"Wind\",$D649))*('Public Tool Inputs'!$O$9:$O$104=E649)*('Public Tool Inputs'!$P$9:$P$104=G649))*J649,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2007,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2007,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F650)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C650)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D650)),\"Wind\",$D650))*('Summary Calcs'!$E$15:$E$266=$E650)*('Summary Calcs'!$F$15:$F$266=$G650)*(IF(OR(AND($B650=\"Non-Residential\",H$8=\"Residential\"),AND($B650=\"Residential\",$B650<>H$8),AND($D650=\"New Wind\",$G650<2014),AND($D650=\"Existing Wind\",$G650>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F650)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C650)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D650)),\"Wind\",$D650))*('Summary Calcs'!$E$15:$E$266=$E650)*('Summary Calcs'!$F$15:$F$266=$G650)*(IF(OR(AND($B650=\"Non-Residential\",I$8=\"Residential\"),AND($B650=\"Residential\",$B650<>I$8),AND($D650=\"New Wind\",$G650<2014),AND($D650=\"Existing Wind\",$G650>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F650)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C650)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D650)),\"Wind\",$D650))*('Summary Calcs'!$E$15:$E$266=$E650)*('Summary Calcs'!$F$15:$F$266=$G650)*(IF(OR(AND($B650=\"Non-Residential\",J$8=\"Residential\"),AND($B650=\"Residential\",$B650<>J$8),AND($D650=\"New Wind\",$G650<2014),AND($D650=\"Existing Wind\",$G650>2013)),0,1))))","v":0},{"$f":"IFERROR(H650+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C650)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D650)),\"Wind\",$D650))*('Public Tool Inputs'!$O$9:$O$104=E650)*('Public Tool Inputs'!$P$9:$P$104=G650))*I650+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C650)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D650)),\"Wind\",$D650))*('Public Tool Inputs'!$O$9:$O$104=E650)*('Public Tool Inputs'!$P$9:$P$104=G650))*J650,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2008,null,{"$f":"T650","v":"Residential"},{"$f":"U650","v":"NVE North"},{"$f":"IF(V650=\"Old Wind\",\"Existing Wind\",V650)","v":"New Wind"},{"$f":"IF(W650=\"Unincentivized\",\"Non-Incentivized\",W650)","v":"Incentivized"},{"$f":"X650","v":"Fed Incentive"},{"$f":"Y650","v":2008},null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F651)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C651)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D651)),\"Wind\",$D651))*('Summary Calcs'!$E$15:$E$266=$E651)*('Summary Calcs'!$F$15:$F$266=$G651)*(IF(OR(AND($B651=\"Non-Residential\",H$8=\"Residential\"),AND($B651=\"Residential\",$B651<>H$8),AND($D651=\"New Wind\",$G651<2014),AND($D651=\"Existing Wind\",$G651>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F651)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C651)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D651)),\"Wind\",$D651))*('Summary Calcs'!$E$15:$E$266=$E651)*('Summary Calcs'!$F$15:$F$266=$G651)*(IF(OR(AND($B651=\"Non-Residential\",I$8=\"Residential\"),AND($B651=\"Residential\",$B651<>I$8),AND($D651=\"New Wind\",$G651<2014),AND($D651=\"Existing Wind\",$G651>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F651)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C651)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D651)),\"Wind\",$D651))*('Summary Calcs'!$E$15:$E$266=$E651)*('Summary Calcs'!$F$15:$F$266=$G651)*(IF(OR(AND($B651=\"Non-Residential\",J$8=\"Residential\"),AND($B651=\"Residential\",$B651<>J$8),AND($D651=\"New Wind\",$G651<2014),AND($D651=\"Existing Wind\",$G651>2013)),0,1))))","v":0},{"$f":"IFERROR(H651+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C651)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D651)),\"Wind\",$D651))*('Public Tool Inputs'!$O$9:$O$104=E651)*('Public Tool Inputs'!$P$9:$P$104=G651))*I651+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C651)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D651)),\"Wind\",$D651))*('Public Tool Inputs'!$O$9:$O$104=E651)*('Public Tool Inputs'!$P$9:$P$104=G651))*J651,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2009,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2009,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F652)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C652)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D652)),\"Wind\",$D652))*('Summary Calcs'!$E$15:$E$266=$E652)*('Summary Calcs'!$F$15:$F$266=$G652)*(IF(OR(AND($B652=\"Non-Residential\",H$8=\"Residential\"),AND($B652=\"Residential\",$B652<>H$8),AND($D652=\"New Wind\",$G652<2014),AND($D652=\"Existing Wind\",$G652>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F652)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C652)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D652)),\"Wind\",$D652))*('Summary Calcs'!$E$15:$E$266=$E652)*('Summary Calcs'!$F$15:$F$266=$G652)*(IF(OR(AND($B652=\"Non-Residential\",I$8=\"Residential\"),AND($B652=\"Residential\",$B652<>I$8),AND($D652=\"New Wind\",$G652<2014),AND($D652=\"Existing Wind\",$G652>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F652)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C652)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D652)),\"Wind\",$D652))*('Summary Calcs'!$E$15:$E$266=$E652)*('Summary Calcs'!$F$15:$F$266=$G652)*(IF(OR(AND($B652=\"Non-Residential\",J$8=\"Residential\"),AND($B652=\"Residential\",$B652<>J$8),AND($D652=\"New Wind\",$G652<2014),AND($D652=\"Existing Wind\",$G652>2013)),0,1))))","v":0},{"$f":"IFERROR(H652+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C652)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D652)),\"Wind\",$D652))*('Public Tool Inputs'!$O$9:$O$104=E652)*('Public Tool Inputs'!$P$9:$P$104=G652))*I652+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C652)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D652)),\"Wind\",$D652))*('Public Tool Inputs'!$O$9:$O$104=E652)*('Public Tool Inputs'!$P$9:$P$104=G652))*J652,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2010,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2010,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F653)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C653)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D653)),\"Wind\",$D653))*('Summary Calcs'!$E$15:$E$266=$E653)*('Summary Calcs'!$F$15:$F$266=$G653)*(IF(OR(AND($B653=\"Non-Residential\",H$8=\"Residential\"),AND($B653=\"Residential\",$B653<>H$8),AND($D653=\"New Wind\",$G653<2014),AND($D653=\"Existing Wind\",$G653>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F653)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C653)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D653)),\"Wind\",$D653))*('Summary Calcs'!$E$15:$E$266=$E653)*('Summary Calcs'!$F$15:$F$266=$G653)*(IF(OR(AND($B653=\"Non-Residential\",I$8=\"Residential\"),AND($B653=\"Residential\",$B653<>I$8),AND($D653=\"New Wind\",$G653<2014),AND($D653=\"Existing Wind\",$G653>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F653)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C653)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D653)),\"Wind\",$D653))*('Summary Calcs'!$E$15:$E$266=$E653)*('Summary Calcs'!$F$15:$F$266=$G653)*(IF(OR(AND($B653=\"Non-Residential\",J$8=\"Residential\"),AND($B653=\"Residential\",$B653<>J$8),AND($D653=\"New Wind\",$G653<2014),AND($D653=\"Existing Wind\",$G653>2013)),0,1))))","v":0},{"$f":"IFERROR(H653+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C653)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D653)),\"Wind\",$D653))*('Public Tool Inputs'!$O$9:$O$104=E653)*('Public Tool Inputs'!$P$9:$P$104=G653))*I653+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C653)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D653)),\"Wind\",$D653))*('Public Tool Inputs'!$O$9:$O$104=E653)*('Public Tool Inputs'!$P$9:$P$104=G653))*J653,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2011,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2011,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F654)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C654)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D654)),\"Wind\",$D654))*('Summary Calcs'!$E$15:$E$266=$E654)*('Summary Calcs'!$F$15:$F$266=$G654)*(IF(OR(AND($B654=\"Non-Residential\",H$8=\"Residential\"),AND($B654=\"Residential\",$B654<>H$8),AND($D654=\"New Wind\",$G654<2014),AND($D654=\"Existing Wind\",$G654>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F654)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C654)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D654)),\"Wind\",$D654))*('Summary Calcs'!$E$15:$E$266=$E654)*('Summary Calcs'!$F$15:$F$266=$G654)*(IF(OR(AND($B654=\"Non-Residential\",I$8=\"Residential\"),AND($B654=\"Residential\",$B654<>I$8),AND($D654=\"New Wind\",$G654<2014),AND($D654=\"Existing Wind\",$G654>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F654)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C654)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D654)),\"Wind\",$D654))*('Summary Calcs'!$E$15:$E$266=$E654)*('Summary Calcs'!$F$15:$F$266=$G654)*(IF(OR(AND($B654=\"Non-Residential\",J$8=\"Residential\"),AND($B654=\"Residential\",$B654<>J$8),AND($D654=\"New Wind\",$G654<2014),AND($D654=\"Existing Wind\",$G654>2013)),0,1))))","v":0},{"$f":"IFERROR(H654+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C654)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D654)),\"Wind\",$D654))*('Public Tool Inputs'!$O$9:$O$104=E654)*('Public Tool Inputs'!$P$9:$P$104=G654))*I654+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C654)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D654)),\"Wind\",$D654))*('Public Tool Inputs'!$O$9:$O$104=E654)*('Public Tool Inputs'!$P$9:$P$104=G654))*J654,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2012,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2012,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F655)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C655)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D655)),\"Wind\",$D655))*('Summary Calcs'!$E$15:$E$266=$E655)*('Summary Calcs'!$F$15:$F$266=$G655)*(IF(OR(AND($B655=\"Non-Residential\",H$8=\"Residential\"),AND($B655=\"Residential\",$B655<>H$8),AND($D655=\"New Wind\",$G655<2014),AND($D655=\"Existing Wind\",$G655>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F655)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C655)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D655)),\"Wind\",$D655))*('Summary Calcs'!$E$15:$E$266=$E655)*('Summary Calcs'!$F$15:$F$266=$G655)*(IF(OR(AND($B655=\"Non-Residential\",I$8=\"Residential\"),AND($B655=\"Residential\",$B655<>I$8),AND($D655=\"New Wind\",$G655<2014),AND($D655=\"Existing Wind\",$G655>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F655)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C655)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D655)),\"Wind\",$D655))*('Summary Calcs'!$E$15:$E$266=$E655)*('Summary Calcs'!$F$15:$F$266=$G655)*(IF(OR(AND($B655=\"Non-Residential\",J$8=\"Residential\"),AND($B655=\"Residential\",$B655<>J$8),AND($D655=\"New Wind\",$G655<2014),AND($D655=\"Existing Wind\",$G655>2013)),0,1))))","v":0},{"$f":"IFERROR(H655+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C655)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D655)),\"Wind\",$D655))*('Public Tool Inputs'!$O$9:$O$104=E655)*('Public Tool Inputs'!$P$9:$P$104=G655))*I655+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C655)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D655)),\"Wind\",$D655))*('Public Tool Inputs'!$O$9:$O$104=E655)*('Public Tool Inputs'!$P$9:$P$104=G655))*J655,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2013,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2013,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F656)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C656)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D656)),\"Wind\",$D656))*('Summary Calcs'!$E$15:$E$266=$E656)*('Summary Calcs'!$F$15:$F$266=$G656)*(IF(OR(AND($B656=\"Non-Residential\",H$8=\"Residential\"),AND($B656=\"Residential\",$B656<>H$8),AND($D656=\"New Wind\",$G656<2014),AND($D656=\"Existing Wind\",$G656>2013)),0,1))))","v":275.26331168691962},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F656)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C656)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D656)),\"Wind\",$D656))*('Summary Calcs'!$E$15:$E$266=$E656)*('Summary Calcs'!$F$15:$F$266=$G656)*(IF(OR(AND($B656=\"Non-Residential\",I$8=\"Residential\"),AND($B656=\"Residential\",$B656<>I$8),AND($D656=\"New Wind\",$G656<2014),AND($D656=\"Existing Wind\",$G656>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F656)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C656)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D656)),\"Wind\",$D656))*('Summary Calcs'!$E$15:$E$266=$E656)*('Summary Calcs'!$F$15:$F$266=$G656)*(IF(OR(AND($B656=\"Non-Residential\",J$8=\"Residential\"),AND($B656=\"Residential\",$B656<>J$8),AND($D656=\"New Wind\",$G656<2014),AND($D656=\"Existing Wind\",$G656>2013)),0,1))))","v":0},{"$f":"IFERROR(H656+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C656)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D656)),\"Wind\",$D656))*('Public Tool Inputs'!$O$9:$O$104=E656)*('Public Tool Inputs'!$P$9:$P$104=G656))*I656+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C656)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D656)),\"Wind\",$D656))*('Public Tool Inputs'!$O$9:$O$104=E656)*('Public Tool Inputs'!$P$9:$P$104=G656))*J656,0)","v":275.26331168691962},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2014,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2014,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F657)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C657)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D657)),\"Wind\",$D657))*('Summary Calcs'!$E$15:$E$266=$E657)*('Summary Calcs'!$F$15:$F$266=$G657)*(IF(OR(AND($B657=\"Non-Residential\",H$8=\"Residential\"),AND($B657=\"Residential\",$B657<>H$8),AND($D657=\"New Wind\",$G657<2014),AND($D657=\"Existing Wind\",$G657>2013)),0,1))))","v":278.06000753778062},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F657)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C657)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D657)),\"Wind\",$D657))*('Summary Calcs'!$E$15:$E$266=$E657)*('Summary Calcs'!$F$15:$F$266=$G657)*(IF(OR(AND($B657=\"Non-Residential\",I$8=\"Residential\"),AND($B657=\"Residential\",$B657<>I$8),AND($D657=\"New Wind\",$G657<2014),AND($D657=\"Existing Wind\",$G657>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F657)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C657)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D657)),\"Wind\",$D657))*('Summary Calcs'!$E$15:$E$266=$E657)*('Summary Calcs'!$F$15:$F$266=$G657)*(IF(OR(AND($B657=\"Non-Residential\",J$8=\"Residential\"),AND($B657=\"Residential\",$B657<>J$8),AND($D657=\"New Wind\",$G657<2014),AND($D657=\"Existing Wind\",$G657>2013)),0,1))))","v":0},{"$f":"IFERROR(H657+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C657)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D657)),\"Wind\",$D657))*('Public Tool Inputs'!$O$9:$O$104=E657)*('Public Tool Inputs'!$P$9:$P$104=G657))*I657+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C657)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D657)),\"Wind\",$D657))*('Public Tool Inputs'!$O$9:$O$104=E657)*('Public Tool Inputs'!$P$9:$P$104=G657))*J657,0)","v":278.06000753778062},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2015,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2015,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F658)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C658)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D658)),\"Wind\",$D658))*('Summary Calcs'!$E$15:$E$266=$E658)*('Summary Calcs'!$F$15:$F$266=$G658)*(IF(OR(AND($B658=\"Non-Residential\",H$8=\"Residential\"),AND($B658=\"Residential\",$B658<>H$8),AND($D658=\"New Wind\",$G658<2014),AND($D658=\"Existing Wind\",$G658>2013)),0,1))))","v":278.06000753778062},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F658)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C658)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D658)),\"Wind\",$D658))*('Summary Calcs'!$E$15:$E$266=$E658)*('Summary Calcs'!$F$15:$F$266=$G658)*(IF(OR(AND($B658=\"Non-Residential\",I$8=\"Residential\"),AND($B658=\"Residential\",$B658<>I$8),AND($D658=\"New Wind\",$G658<2014),AND($D658=\"Existing Wind\",$G658>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F658)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C658)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D658)),\"Wind\",$D658))*('Summary Calcs'!$E$15:$E$266=$E658)*('Summary Calcs'!$F$15:$F$266=$G658)*(IF(OR(AND($B658=\"Non-Residential\",J$8=\"Residential\"),AND($B658=\"Residential\",$B658<>J$8),AND($D658=\"New Wind\",$G658<2014),AND($D658=\"Existing Wind\",$G658>2013)),0,1))))","v":0},{"$f":"IFERROR(H658+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C658)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D658)),\"Wind\",$D658))*('Public Tool Inputs'!$O$9:$O$104=E658)*('Public Tool Inputs'!$P$9:$P$104=G658))*I658+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C658)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D658)),\"Wind\",$D658))*('Public Tool Inputs'!$O$9:$O$104=E658)*('Public Tool Inputs'!$P$9:$P$104=G658))*J658,0)","v":278.06000753778062},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2016,null,"Residential","NVE North","New Wind","Incentivized","Fed Incentive",2016,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F659)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C659)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D659)),\"Wind\",$D659))*('Summary Calcs'!$E$15:$E$266=$E659)*('Summary Calcs'!$F$15:$F$266=$G659)*(IF(OR(AND($B659=\"Non-Residential\",H$8=\"Residential\"),AND($B659=\"Residential\",$B659<>H$8),AND($D659=\"New Wind\",$G659<2014),AND($D659=\"Existing Wind\",$G659>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F659)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C659)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D659)),\"Wind\",$D659))*('Summary Calcs'!$E$15:$E$266=$E659)*('Summary Calcs'!$F$15:$F$266=$G659)*(IF(OR(AND($B659=\"Non-Residential\",I$8=\"Residential\"),AND($B659=\"Residential\",$B659<>I$8),AND($D659=\"New Wind\",$G659<2014),AND($D659=\"Existing Wind\",$G659>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F659)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C659)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D659)),\"Wind\",$D659))*('Summary Calcs'!$E$15:$E$266=$E659)*('Summary Calcs'!$F$15:$F$266=$G659)*(IF(OR(AND($B659=\"Non-Residential\",J$8=\"Residential\"),AND($B659=\"Residential\",$B659<>J$8),AND($D659=\"New Wind\",$G659<2014),AND($D659=\"Existing Wind\",$G659>2013)),0,1))))","v":0},{"$f":"IFERROR(H659+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C659)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D659)),\"Wind\",$D659))*('Public Tool Inputs'!$O$9:$O$104=E659)*('Public Tool Inputs'!$P$9:$P$104=G659))*I659+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C659)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D659)),\"Wind\",$D659))*('Public Tool Inputs'!$O$9:$O$104=E659)*('Public Tool Inputs'!$P$9:$P$104=G659))*J659,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2004,null,"Residential","NVE North","New Wind","Incentivized","O&M",2004,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2004]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F660)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C660)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D660)),\"Wind\",$D660))*('Summary Calcs'!$E$15:$E$266=$E660)*('Summary Calcs'!$F$15:$F$266=$G660)*(IF(OR(AND($B660=\"Non-Residential\",H$8=\"Residential\"),AND($B660=\"Residential\",$B660<>H$8),AND($D660=\"New Wind\",$G660<2014),AND($D660=\"Existing Wind\",$G660>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F660)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C660)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D660)),\"Wind\",$D660))*('Summary Calcs'!$E$15:$E$266=$E660)*('Summary Calcs'!$F$15:$F$266=$G660)*(IF(OR(AND($B660=\"Non-Residential\",I$8=\"Residential\"),AND($B660=\"Residential\",$B660<>I$8),AND($D660=\"New Wind\",$G660<2014),AND($D660=\"Existing Wind\",$G660>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F660)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C660)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D660)),\"Wind\",$D660))*('Summary Calcs'!$E$15:$E$266=$E660)*('Summary Calcs'!$F$15:$F$266=$G660)*(IF(OR(AND($B660=\"Non-Residential\",J$8=\"Residential\"),AND($B660=\"Residential\",$B660<>J$8),AND($D660=\"New Wind\",$G660<2014),AND($D660=\"Existing Wind\",$G660>2013)),0,1))))","v":0},{"$f":"IFERROR(H660+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C660)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D660)),\"Wind\",$D660))*('Public Tool Inputs'!$O$9:$O$104=E660)*('Public Tool Inputs'!$P$9:$P$104=G660))*I660+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C660)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D660)),\"Wind\",$D660))*('Public Tool Inputs'!$O$9:$O$104=E660)*('Public Tool Inputs'!$P$9:$P$104=G660))*J660,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2005,null,"Residential","NVE North","New Wind","Incentivized","O&M",2005,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2005]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F661)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C661)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D661)),\"Wind\",$D661))*('Summary Calcs'!$E$15:$E$266=$E661)*('Summary Calcs'!$F$15:$F$266=$G661)*(IF(OR(AND($B661=\"Non-Residential\",H$8=\"Residential\"),AND($B661=\"Residential\",$B661<>H$8),AND($D661=\"New Wind\",$G661<2014),AND($D661=\"Existing Wind\",$G661>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F661)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C661)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D661)),\"Wind\",$D661))*('Summary Calcs'!$E$15:$E$266=$E661)*('Summary Calcs'!$F$15:$F$266=$G661)*(IF(OR(AND($B661=\"Non-Residential\",I$8=\"Residential\"),AND($B661=\"Residential\",$B661<>I$8),AND($D661=\"New Wind\",$G661<2014),AND($D661=\"Existing Wind\",$G661>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F661)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C661)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D661)),\"Wind\",$D661))*('Summary Calcs'!$E$15:$E$266=$E661)*('Summary Calcs'!$F$15:$F$266=$G661)*(IF(OR(AND($B661=\"Non-Residential\",J$8=\"Residential\"),AND($B661=\"Residential\",$B661<>J$8),AND($D661=\"New Wind\",$G661<2014),AND($D661=\"Existing Wind\",$G661>2013)),0,1))))","v":0},{"$f":"IFERROR(H661+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C661)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D661)),\"Wind\",$D661))*('Public Tool Inputs'!$O$9:$O$104=E661)*('Public Tool Inputs'!$P$9:$P$104=G661))*I661+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C661)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D661)),\"Wind\",$D661))*('Public Tool Inputs'!$O$9:$O$104=E661)*('Public Tool Inputs'!$P$9:$P$104=G661))*J661,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2006,null,"Residential","NVE North","New Wind","Incentivized","O&M",2006,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2006]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F662)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C662)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D662)),\"Wind\",$D662))*('Summary Calcs'!$E$15:$E$266=$E662)*('Summary Calcs'!$F$15:$F$266=$G662)*(IF(OR(AND($B662=\"Non-Residential\",H$8=\"Residential\"),AND($B662=\"Residential\",$B662<>H$8),AND($D662=\"New Wind\",$G662<2014),AND($D662=\"Existing Wind\",$G662>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F662)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C662)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D662)),\"Wind\",$D662))*('Summary Calcs'!$E$15:$E$266=$E662)*('Summary Calcs'!$F$15:$F$266=$G662)*(IF(OR(AND($B662=\"Non-Residential\",I$8=\"Residential\"),AND($B662=\"Residential\",$B662<>I$8),AND($D662=\"New Wind\",$G662<2014),AND($D662=\"Existing Wind\",$G662>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F662)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C662)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D662)),\"Wind\",$D662))*('Summary Calcs'!$E$15:$E$266=$E662)*('Summary Calcs'!$F$15:$F$266=$G662)*(IF(OR(AND($B662=\"Non-Residential\",J$8=\"Residential\"),AND($B662=\"Residential\",$B662<>J$8),AND($D662=\"New Wind\",$G662<2014),AND($D662=\"Existing Wind\",$G662>2013)),0,1))))","v":0},{"$f":"IFERROR(H662+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C662)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D662)),\"Wind\",$D662))*('Public Tool Inputs'!$O$9:$O$104=E662)*('Public Tool Inputs'!$P$9:$P$104=G662))*I662+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C662)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D662)),\"Wind\",$D662))*('Public Tool Inputs'!$O$9:$O$104=E662)*('Public Tool Inputs'!$P$9:$P$104=G662))*J662,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2007,null,"Residential","NVE North","New Wind","Incentivized","O&M",2007,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2007]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F663)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C663)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D663)),\"Wind\",$D663))*('Summary Calcs'!$E$15:$E$266=$E663)*('Summary Calcs'!$F$15:$F$266=$G663)*(IF(OR(AND($B663=\"Non-Residential\",H$8=\"Residential\"),AND($B663=\"Residential\",$B663<>H$8),AND($D663=\"New Wind\",$G663<2014),AND($D663=\"Existing Wind\",$G663>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F663)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C663)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D663)),\"Wind\",$D663))*('Summary Calcs'!$E$15:$E$266=$E663)*('Summary Calcs'!$F$15:$F$266=$G663)*(IF(OR(AND($B663=\"Non-Residential\",I$8=\"Residential\"),AND($B663=\"Residential\",$B663<>I$8),AND($D663=\"New Wind\",$G663<2014),AND($D663=\"Existing Wind\",$G663>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F663)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C663)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D663)),\"Wind\",$D663))*('Summary Calcs'!$E$15:$E$266=$E663)*('Summary Calcs'!$F$15:$F$266=$G663)*(IF(OR(AND($B663=\"Non-Residential\",J$8=\"Residential\"),AND($B663=\"Residential\",$B663<>J$8),AND($D663=\"New Wind\",$G663<2014),AND($D663=\"Existing Wind\",$G663>2013)),0,1))))","v":0},{"$f":"IFERROR(H663+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C663)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D663)),\"Wind\",$D663))*('Public Tool Inputs'!$O$9:$O$104=E663)*('Public Tool Inputs'!$P$9:$P$104=G663))*I663+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C663)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D663)),\"Wind\",$D663))*('Public Tool Inputs'!$O$9:$O$104=E663)*('Public Tool Inputs'!$P$9:$P$104=G663))*J663,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2008,null,"Residential","NVE North","New Wind","Incentivized","O&M",2008,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2008]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F664)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C664)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D664)),\"Wind\",$D664))*('Summary Calcs'!$E$15:$E$266=$E664)*('Summary Calcs'!$F$15:$F$266=$G664)*(IF(OR(AND($B664=\"Non-Residential\",H$8=\"Residential\"),AND($B664=\"Residential\",$B664<>H$8),AND($D664=\"New Wind\",$G664<2014),AND($D664=\"Existing Wind\",$G664>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F664)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C664)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D664)),\"Wind\",$D664))*('Summary Calcs'!$E$15:$E$266=$E664)*('Summary Calcs'!$F$15:$F$266=$G664)*(IF(OR(AND($B664=\"Non-Residential\",I$8=\"Residential\"),AND($B664=\"Residential\",$B664<>I$8),AND($D664=\"New Wind\",$G664<2014),AND($D664=\"Existing Wind\",$G664>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F664)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C664)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D664)),\"Wind\",$D664))*('Summary Calcs'!$E$15:$E$266=$E664)*('Summary Calcs'!$F$15:$F$266=$G664)*(IF(OR(AND($B664=\"Non-Residential\",J$8=\"Residential\"),AND($B664=\"Residential\",$B664<>J$8),AND($D664=\"New Wind\",$G664<2014),AND($D664=\"Existing Wind\",$G664>2013)),0,1))))","v":0},{"$f":"IFERROR(H664+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C664)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D664)),\"Wind\",$D664))*('Public Tool Inputs'!$O$9:$O$104=E664)*('Public Tool Inputs'!$P$9:$P$104=G664))*I664+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C664)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D664)),\"Wind\",$D664))*('Public Tool Inputs'!$O$9:$O$104=E664)*('Public Tool Inputs'!$P$9:$P$104=G664))*J664,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2009,null,"Residential","NVE North","New Wind","Incentivized","O&M",2009,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2009]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F665)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C665)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D665)),\"Wind\",$D665))*('Summary Calcs'!$E$15:$E$266=$E665)*('Summary Calcs'!$F$15:$F$266=$G665)*(IF(OR(AND($B665=\"Non-Residential\",H$8=\"Residential\"),AND($B665=\"Residential\",$B665<>H$8),AND($D665=\"New Wind\",$G665<2014),AND($D665=\"Existing Wind\",$G665>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F665)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C665)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D665)),\"Wind\",$D665))*('Summary Calcs'!$E$15:$E$266=$E665)*('Summary Calcs'!$F$15:$F$266=$G665)*(IF(OR(AND($B665=\"Non-Residential\",I$8=\"Residential\"),AND($B665=\"Residential\",$B665<>I$8),AND($D665=\"New Wind\",$G665<2014),AND($D665=\"Existing Wind\",$G665>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F665)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C665)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D665)),\"Wind\",$D665))*('Summary Calcs'!$E$15:$E$266=$E665)*('Summary Calcs'!$F$15:$F$266=$G665)*(IF(OR(AND($B665=\"Non-Residential\",J$8=\"Residential\"),AND($B665=\"Residential\",$B665<>J$8),AND($D665=\"New Wind\",$G665<2014),AND($D665=\"Existing Wind\",$G665>2013)),0,1))))","v":0},{"$f":"IFERROR(H665+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C665)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D665)),\"Wind\",$D665))*('Public Tool Inputs'!$O$9:$O$104=E665)*('Public Tool Inputs'!$P$9:$P$104=G665))*I665+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C665)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D665)),\"Wind\",$D665))*('Public Tool Inputs'!$O$9:$O$104=E665)*('Public Tool Inputs'!$P$9:$P$104=G665))*J665,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2010,null,"Residential","NVE North","New Wind","Incentivized","O&M",2010,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2010]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F666)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C666)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D666)),\"Wind\",$D666))*('Summary Calcs'!$E$15:$E$266=$E666)*('Summary Calcs'!$F$15:$F$266=$G666)*(IF(OR(AND($B666=\"Non-Residential\",H$8=\"Residential\"),AND($B666=\"Residential\",$B666<>H$8),AND($D666=\"New Wind\",$G666<2014),AND($D666=\"Existing Wind\",$G666>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F666)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C666)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D666)),\"Wind\",$D666))*('Summary Calcs'!$E$15:$E$266=$E666)*('Summary Calcs'!$F$15:$F$266=$G666)*(IF(OR(AND($B666=\"Non-Residential\",I$8=\"Residential\"),AND($B666=\"Residential\",$B666<>I$8),AND($D666=\"New Wind\",$G666<2014),AND($D666=\"Existing Wind\",$G666>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F666)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C666)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D666)),\"Wind\",$D666))*('Summary Calcs'!$E$15:$E$266=$E666)*('Summary Calcs'!$F$15:$F$266=$G666)*(IF(OR(AND($B666=\"Non-Residential\",J$8=\"Residential\"),AND($B666=\"Residential\",$B666<>J$8),AND($D666=\"New Wind\",$G666<2014),AND($D666=\"Existing Wind\",$G666>2013)),0,1))))","v":0},{"$f":"IFERROR(H666+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C666)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D666)),\"Wind\",$D666))*('Public Tool Inputs'!$O$9:$O$104=E666)*('Public Tool Inputs'!$P$9:$P$104=G666))*I666+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C666)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D666)),\"Wind\",$D666))*('Public Tool Inputs'!$O$9:$O$104=E666)*('Public Tool Inputs'!$P$9:$P$104=G666))*J666,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2011,null,"Residential","NVE North","New Wind","Incentivized","O&M",2011,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2011]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F667)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C667)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D667)),\"Wind\",$D667))*('Summary Calcs'!$E$15:$E$266=$E667)*('Summary Calcs'!$F$15:$F$266=$G667)*(IF(OR(AND($B667=\"Non-Residential\",H$8=\"Residential\"),AND($B667=\"Residential\",$B667<>H$8),AND($D667=\"New Wind\",$G667<2014),AND($D667=\"Existing Wind\",$G667>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F667)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C667)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D667)),\"Wind\",$D667))*('Summary Calcs'!$E$15:$E$266=$E667)*('Summary Calcs'!$F$15:$F$266=$G667)*(IF(OR(AND($B667=\"Non-Residential\",I$8=\"Residential\"),AND($B667=\"Residential\",$B667<>I$8),AND($D667=\"New Wind\",$G667<2014),AND($D667=\"Existing Wind\",$G667>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F667)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C667)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D667)),\"Wind\",$D667))*('Summary Calcs'!$E$15:$E$266=$E667)*('Summary Calcs'!$F$15:$F$266=$G667)*(IF(OR(AND($B667=\"Non-Residential\",J$8=\"Residential\"),AND($B667=\"Residential\",$B667<>J$8),AND($D667=\"New Wind\",$G667<2014),AND($D667=\"Existing Wind\",$G667>2013)),0,1))))","v":0},{"$f":"IFERROR(H667+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C667)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D667)),\"Wind\",$D667))*('Public Tool Inputs'!$O$9:$O$104=E667)*('Public Tool Inputs'!$P$9:$P$104=G667))*I667+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C667)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D667)),\"Wind\",$D667))*('Public Tool Inputs'!$O$9:$O$104=E667)*('Public Tool Inputs'!$P$9:$P$104=G667))*J667,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2012,null,"Residential","NVE North","New Wind","Incentivized","O&M",2012,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2012]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F668)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C668)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D668)),\"Wind\",$D668))*('Summary Calcs'!$E$15:$E$266=$E668)*('Summary Calcs'!$F$15:$F$266=$G668)*(IF(OR(AND($B668=\"Non-Residential\",H$8=\"Residential\"),AND($B668=\"Residential\",$B668<>H$8),AND($D668=\"New Wind\",$G668<2014),AND($D668=\"Existing Wind\",$G668>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F668)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C668)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D668)),\"Wind\",$D668))*('Summary Calcs'!$E$15:$E$266=$E668)*('Summary Calcs'!$F$15:$F$266=$G668)*(IF(OR(AND($B668=\"Non-Residential\",I$8=\"Residential\"),AND($B668=\"Residential\",$B668<>I$8),AND($D668=\"New Wind\",$G668<2014),AND($D668=\"Existing Wind\",$G668>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F668)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C668)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D668)),\"Wind\",$D668))*('Summary Calcs'!$E$15:$E$266=$E668)*('Summary Calcs'!$F$15:$F$266=$G668)*(IF(OR(AND($B668=\"Non-Residential\",J$8=\"Residential\"),AND($B668=\"Residential\",$B668<>J$8),AND($D668=\"New Wind\",$G668<2014),AND($D668=\"Existing Wind\",$G668>2013)),0,1))))","v":0},{"$f":"IFERROR(H668+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C668)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D668)),\"Wind\",$D668))*('Public Tool Inputs'!$O$9:$O$104=E668)*('Public Tool Inputs'!$P$9:$P$104=G668))*I668+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C668)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D668)),\"Wind\",$D668))*('Public Tool Inputs'!$O$9:$O$104=E668)*('Public Tool Inputs'!$P$9:$P$104=G668))*J668,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2013,null,"Residential","NVE North","New Wind","Incentivized","O&M",2013,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2013]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F669)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C669)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D669)),\"Wind\",$D669))*('Summary Calcs'!$E$15:$E$266=$E669)*('Summary Calcs'!$F$15:$F$266=$G669)*(IF(OR(AND($B669=\"Non-Residential\",H$8=\"Residential\"),AND($B669=\"Residential\",$B669<>H$8),AND($D669=\"New Wind\",$G669<2014),AND($D669=\"Existing Wind\",$G669>2013)),0,1))))","v":35.333405697903778},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F669)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C669)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D669)),\"Wind\",$D669))*('Summary Calcs'!$E$15:$E$266=$E669)*('Summary Calcs'!$F$15:$F$266=$G669)*(IF(OR(AND($B669=\"Non-Residential\",I$8=\"Residential\"),AND($B669=\"Residential\",$B669<>I$8),AND($D669=\"New Wind\",$G669<2014),AND($D669=\"Existing Wind\",$G669>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F669)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C669)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D669)),\"Wind\",$D669))*('Summary Calcs'!$E$15:$E$266=$E669)*('Summary Calcs'!$F$15:$F$266=$G669)*(IF(OR(AND($B669=\"Non-Residential\",J$8=\"Residential\"),AND($B669=\"Residential\",$B669<>J$8),AND($D669=\"New Wind\",$G669<2014),AND($D669=\"Existing Wind\",$G669>2013)),0,1))))","v":0},{"$f":"IFERROR(H669+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C669)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D669)),\"Wind\",$D669))*('Public Tool Inputs'!$O$9:$O$104=E669)*('Public Tool Inputs'!$P$9:$P$104=G669))*I669+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C669)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D669)),\"Wind\",$D669))*('Public Tool Inputs'!$O$9:$O$104=E669)*('Public Tool Inputs'!$P$9:$P$104=G669))*J669,0)","v":35.333405697903778},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2014,null,"Residential","NVE North","New Wind","Incentivized","O&M",2014,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2014]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F670)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C670)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D670)),\"Wind\",$D670))*('Summary Calcs'!$E$15:$E$266=$E670)*('Summary Calcs'!$F$15:$F$266=$G670)*(IF(OR(AND($B670=\"Non-Residential\",H$8=\"Residential\"),AND($B670=\"Residential\",$B670<>H$8),AND($D670=\"New Wind\",$G670<2014),AND($D670=\"Existing Wind\",$G670>2013)),0,1))))","v":36.008874657877854},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F670)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C670)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D670)),\"Wind\",$D670))*('Summary Calcs'!$E$15:$E$266=$E670)*('Summary Calcs'!$F$15:$F$266=$G670)*(IF(OR(AND($B670=\"Non-Residential\",I$8=\"Residential\"),AND($B670=\"Residential\",$B670<>I$8),AND($D670=\"New Wind\",$G670<2014),AND($D670=\"Existing Wind\",$G670>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F670)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C670)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D670)),\"Wind\",$D670))*('Summary Calcs'!$E$15:$E$266=$E670)*('Summary Calcs'!$F$15:$F$266=$G670)*(IF(OR(AND($B670=\"Non-Residential\",J$8=\"Residential\"),AND($B670=\"Residential\",$B670<>J$8),AND($D670=\"New Wind\",$G670<2014),AND($D670=\"Existing Wind\",$G670>2013)),0,1))))","v":0},{"$f":"IFERROR(H670+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C670)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D670)),\"Wind\",$D670))*('Public Tool Inputs'!$O$9:$O$104=E670)*('Public Tool Inputs'!$P$9:$P$104=G670))*I670+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C670)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D670)),\"Wind\",$D670))*('Public Tool Inputs'!$O$9:$O$104=E670)*('Public Tool Inputs'!$P$9:$P$104=G670))*J670,0)","v":36.008874657877854},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2015,null,"Residential","NVE North","New Wind","Incentivized","O&M",2015,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2015]
[null,"Residential","NVE North","New Wind","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F671)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C671)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D671)),\"Wind\",$D671))*('Summary Calcs'!$E$15:$E$266=$E671)*('Summary Calcs'!$F$15:$F$266=$G671)*(IF(OR(AND($B671=\"Non-Residential\",H$8=\"Residential\"),AND($B671=\"Residential\",$B671<>H$8),AND($D671=\"New Wind\",$G671<2014),AND($D671=\"Existing Wind\",$G671>2013)),0,1))))","v":36.729052151035404},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F671)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C671)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D671)),\"Wind\",$D671))*('Summary Calcs'!$E$15:$E$266=$E671)*('Summary Calcs'!$F$15:$F$266=$G671)*(IF(OR(AND($B671=\"Non-Residential\",I$8=\"Residential\"),AND($B671=\"Residential\",$B671<>I$8),AND($D671=\"New Wind\",$G671<2014),AND($D671=\"Existing Wind\",$G671>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F671)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C671)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D671)),\"Wind\",$D671))*('Summary Calcs'!$E$15:$E$266=$E671)*('Summary Calcs'!$F$15:$F$266=$G671)*(IF(OR(AND($B671=\"Non-Residential\",J$8=\"Residential\"),AND($B671=\"Residential\",$B671<>J$8),AND($D671=\"New Wind\",$G671<2014),AND($D671=\"Existing Wind\",$G671>2013)),0,1))))","v":0},{"$f":"IFERROR(H671+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C671)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D671)),\"Wind\",$D671))*('Public Tool Inputs'!$O$9:$O$104=E671)*('Public Tool Inputs'!$P$9:$P$104=G671))*I671+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C671)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D671)),\"Wind\",$D671))*('Public Tool Inputs'!$O$9:$O$104=E671)*('Public Tool Inputs'!$P$9:$P$104=G671))*J671,0)","v":36.729052151035404},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","O&M",2016,null,"Residential","NVE North","New Wind","Incentivized","O&M",2016,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2016]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F672)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C672)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D672)),\"Wind\",$D672))*('Summary Calcs'!$E$15:$E$266=$E672)*('Summary Calcs'!$F$15:$F$266=$G672)*(IF(OR(AND($B672=\"Non-Residential\",H$8=\"Residential\"),AND($B672=\"Residential\",$B672<>H$8),AND($D672=\"New Wind\",$G672<2014),AND($D672=\"Existing Wind\",$G672>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F672)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C672)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D672)),\"Wind\",$D672))*('Summary Calcs'!$E$15:$E$266=$E672)*('Summary Calcs'!$F$15:$F$266=$G672)*(IF(OR(AND($B672=\"Non-Residential\",I$8=\"Residential\"),AND($B672=\"Residential\",$B672<>I$8),AND($D672=\"New Wind\",$G672<2014),AND($D672=\"Existing Wind\",$G672>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F672)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C672)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D672)),\"Wind\",$D672))*('Summary Calcs'!$E$15:$E$266=$E672)*('Summary Calcs'!$F$15:$F$266=$G672)*(IF(OR(AND($B672=\"Non-Residential\",J$8=\"Residential\"),AND($B672=\"Residential\",$B672<>J$8),AND($D672=\"New Wind\",$G672<2014),AND($D672=\"Existing Wind\",$G672>2013)),0,1))))","v":0},{"$f":"IFERROR(H672+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C672)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D672)),\"Wind\",$D672))*('Public Tool Inputs'!$O$9:$O$104=E672)*('Public Tool Inputs'!$P$9:$P$104=G672))*I672+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C672)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D672)),\"Wind\",$D672))*('Public Tool Inputs'!$O$9:$O$104=E672)*('Public Tool Inputs'!$P$9:$P$104=G672))*J672,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2004,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2004,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F673)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C673)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D673)),\"Wind\",$D673))*('Summary Calcs'!$E$15:$E$266=$E673)*('Summary Calcs'!$F$15:$F$266=$G673)*(IF(OR(AND($B673=\"Non-Residential\",H$8=\"Residential\"),AND($B673=\"Residential\",$B673<>H$8),AND($D673=\"New Wind\",$G673<2014),AND($D673=\"Existing Wind\",$G673>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F673)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C673)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D673)),\"Wind\",$D673))*('Summary Calcs'!$E$15:$E$266=$E673)*('Summary Calcs'!$F$15:$F$266=$G673)*(IF(OR(AND($B673=\"Non-Residential\",I$8=\"Residential\"),AND($B673=\"Residential\",$B673<>I$8),AND($D673=\"New Wind\",$G673<2014),AND($D673=\"Existing Wind\",$G673>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F673)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C673)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D673)),\"Wind\",$D673))*('Summary Calcs'!$E$15:$E$266=$E673)*('Summary Calcs'!$F$15:$F$266=$G673)*(IF(OR(AND($B673=\"Non-Residential\",J$8=\"Residential\"),AND($B673=\"Residential\",$B673<>J$8),AND($D673=\"New Wind\",$G673<2014),AND($D673=\"Existing Wind\",$G673>2013)),0,1))))","v":0},{"$f":"IFERROR(H673+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C673)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D673)),\"Wind\",$D673))*('Public Tool Inputs'!$O$9:$O$104=E673)*('Public Tool Inputs'!$P$9:$P$104=G673))*I673+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C673)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D673)),\"Wind\",$D673))*('Public Tool Inputs'!$O$9:$O$104=E673)*('Public Tool Inputs'!$P$9:$P$104=G673))*J673,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2005,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2005,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F674)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C674)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D674)),\"Wind\",$D674))*('Summary Calcs'!$E$15:$E$266=$E674)*('Summary Calcs'!$F$15:$F$266=$G674)*(IF(OR(AND($B674=\"Non-Residential\",H$8=\"Residential\"),AND($B674=\"Residential\",$B674<>H$8),AND($D674=\"New Wind\",$G674<2014),AND($D674=\"Existing Wind\",$G674>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F674)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C674)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D674)),\"Wind\",$D674))*('Summary Calcs'!$E$15:$E$266=$E674)*('Summary Calcs'!$F$15:$F$266=$G674)*(IF(OR(AND($B674=\"Non-Residential\",I$8=\"Residential\"),AND($B674=\"Residential\",$B674<>I$8),AND($D674=\"New Wind\",$G674<2014),AND($D674=\"Existing Wind\",$G674>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F674)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C674)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D674)),\"Wind\",$D674))*('Summary Calcs'!$E$15:$E$266=$E674)*('Summary Calcs'!$F$15:$F$266=$G674)*(IF(OR(AND($B674=\"Non-Residential\",J$8=\"Residential\"),AND($B674=\"Residential\",$B674<>J$8),AND($D674=\"New Wind\",$G674<2014),AND($D674=\"Existing Wind\",$G674>2013)),0,1))))","v":0},{"$f":"IFERROR(H674+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C674)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D674)),\"Wind\",$D674))*('Public Tool Inputs'!$O$9:$O$104=E674)*('Public Tool Inputs'!$P$9:$P$104=G674))*I674+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C674)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D674)),\"Wind\",$D674))*('Public Tool Inputs'!$O$9:$O$104=E674)*('Public Tool Inputs'!$P$9:$P$104=G674))*J674,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2006,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2006,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F675)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C675)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D675)),\"Wind\",$D675))*('Summary Calcs'!$E$15:$E$266=$E675)*('Summary Calcs'!$F$15:$F$266=$G675)*(IF(OR(AND($B675=\"Non-Residential\",H$8=\"Residential\"),AND($B675=\"Residential\",$B675<>H$8),AND($D675=\"New Wind\",$G675<2014),AND($D675=\"Existing Wind\",$G675>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F675)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C675)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D675)),\"Wind\",$D675))*('Summary Calcs'!$E$15:$E$266=$E675)*('Summary Calcs'!$F$15:$F$266=$G675)*(IF(OR(AND($B675=\"Non-Residential\",I$8=\"Residential\"),AND($B675=\"Residential\",$B675<>I$8),AND($D675=\"New Wind\",$G675<2014),AND($D675=\"Existing Wind\",$G675>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F675)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C675)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D675)),\"Wind\",$D675))*('Summary Calcs'!$E$15:$E$266=$E675)*('Summary Calcs'!$F$15:$F$266=$G675)*(IF(OR(AND($B675=\"Non-Residential\",J$8=\"Residential\"),AND($B675=\"Residential\",$B675<>J$8),AND($D675=\"New Wind\",$G675<2014),AND($D675=\"Existing Wind\",$G675>2013)),0,1))))","v":0},{"$f":"IFERROR(H675+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C675)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D675)),\"Wind\",$D675))*('Public Tool Inputs'!$O$9:$O$104=E675)*('Public Tool Inputs'!$P$9:$P$104=G675))*I675+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C675)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D675)),\"Wind\",$D675))*('Public Tool Inputs'!$O$9:$O$104=E675)*('Public Tool Inputs'!$P$9:$P$104=G675))*J675,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2007,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2007,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F676)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C676)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D676)),\"Wind\",$D676))*('Summary Calcs'!$E$15:$E$266=$E676)*('Summary Calcs'!$F$15:$F$266=$G676)*(IF(OR(AND($B676=\"Non-Residential\",H$8=\"Residential\"),AND($B676=\"Residential\",$B676<>H$8),AND($D676=\"New Wind\",$G676<2014),AND($D676=\"Existing Wind\",$G676>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F676)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C676)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D676)),\"Wind\",$D676))*('Summary Calcs'!$E$15:$E$266=$E676)*('Summary Calcs'!$F$15:$F$266=$G676)*(IF(OR(AND($B676=\"Non-Residential\",I$8=\"Residential\"),AND($B676=\"Residential\",$B676<>I$8),AND($D676=\"New Wind\",$G676<2014),AND($D676=\"Existing Wind\",$G676>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F676)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C676)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D676)),\"Wind\",$D676))*('Summary Calcs'!$E$15:$E$266=$E676)*('Summary Calcs'!$F$15:$F$266=$G676)*(IF(OR(AND($B676=\"Non-Residential\",J$8=\"Residential\"),AND($B676=\"Residential\",$B676<>J$8),AND($D676=\"New Wind\",$G676<2014),AND($D676=\"Existing Wind\",$G676>2013)),0,1))))","v":0},{"$f":"IFERROR(H676+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C676)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D676)),\"Wind\",$D676))*('Public Tool Inputs'!$O$9:$O$104=E676)*('Public Tool Inputs'!$P$9:$P$104=G676))*I676+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C676)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D676)),\"Wind\",$D676))*('Public Tool Inputs'!$O$9:$O$104=E676)*('Public Tool Inputs'!$P$9:$P$104=G676))*J676,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2008,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2008,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F677)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C677)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D677)),\"Wind\",$D677))*('Summary Calcs'!$E$15:$E$266=$E677)*('Summary Calcs'!$F$15:$F$266=$G677)*(IF(OR(AND($B677=\"Non-Residential\",H$8=\"Residential\"),AND($B677=\"Residential\",$B677<>H$8),AND($D677=\"New Wind\",$G677<2014),AND($D677=\"Existing Wind\",$G677>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F677)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C677)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D677)),\"Wind\",$D677))*('Summary Calcs'!$E$15:$E$266=$E677)*('Summary Calcs'!$F$15:$F$266=$G677)*(IF(OR(AND($B677=\"Non-Residential\",I$8=\"Residential\"),AND($B677=\"Residential\",$B677<>I$8),AND($D677=\"New Wind\",$G677<2014),AND($D677=\"Existing Wind\",$G677>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F677)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C677)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D677)),\"Wind\",$D677))*('Summary Calcs'!$E$15:$E$266=$E677)*('Summary Calcs'!$F$15:$F$266=$G677)*(IF(OR(AND($B677=\"Non-Residential\",J$8=\"Residential\"),AND($B677=\"Residential\",$B677<>J$8),AND($D677=\"New Wind\",$G677<2014),AND($D677=\"Existing Wind\",$G677>2013)),0,1))))","v":0},{"$f":"IFERROR(H677+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C677)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D677)),\"Wind\",$D677))*('Public Tool Inputs'!$O$9:$O$104=E677)*('Public Tool Inputs'!$P$9:$P$104=G677))*I677+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C677)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D677)),\"Wind\",$D677))*('Public Tool Inputs'!$O$9:$O$104=E677)*('Public Tool Inputs'!$P$9:$P$104=G677))*J677,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2009,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2009,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F678)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C678)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D678)),\"Wind\",$D678))*('Summary Calcs'!$E$15:$E$266=$E678)*('Summary Calcs'!$F$15:$F$266=$G678)*(IF(OR(AND($B678=\"Non-Residential\",H$8=\"Residential\"),AND($B678=\"Residential\",$B678<>H$8),AND($D678=\"New Wind\",$G678<2014),AND($D678=\"Existing Wind\",$G678>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F678)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C678)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D678)),\"Wind\",$D678))*('Summary Calcs'!$E$15:$E$266=$E678)*('Summary Calcs'!$F$15:$F$266=$G678)*(IF(OR(AND($B678=\"Non-Residential\",I$8=\"Residential\"),AND($B678=\"Residential\",$B678<>I$8),AND($D678=\"New Wind\",$G678<2014),AND($D678=\"Existing Wind\",$G678>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F678)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C678)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D678)),\"Wind\",$D678))*('Summary Calcs'!$E$15:$E$266=$E678)*('Summary Calcs'!$F$15:$F$266=$G678)*(IF(OR(AND($B678=\"Non-Residential\",J$8=\"Residential\"),AND($B678=\"Residential\",$B678<>J$8),AND($D678=\"New Wind\",$G678<2014),AND($D678=\"Existing Wind\",$G678>2013)),0,1))))","v":0},{"$f":"IFERROR(H678+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C678)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D678)),\"Wind\",$D678))*('Public Tool Inputs'!$O$9:$O$104=E678)*('Public Tool Inputs'!$P$9:$P$104=G678))*I678+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C678)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D678)),\"Wind\",$D678))*('Public Tool Inputs'!$O$9:$O$104=E678)*('Public Tool Inputs'!$P$9:$P$104=G678))*J678,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2010,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2010,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F679)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C679)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D679)),\"Wind\",$D679))*('Summary Calcs'!$E$15:$E$266=$E679)*('Summary Calcs'!$F$15:$F$266=$G679)*(IF(OR(AND($B679=\"Non-Residential\",H$8=\"Residential\"),AND($B679=\"Residential\",$B679<>H$8),AND($D679=\"New Wind\",$G679<2014),AND($D679=\"Existing Wind\",$G679>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F679)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C679)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D679)),\"Wind\",$D679))*('Summary Calcs'!$E$15:$E$266=$E679)*('Summary Calcs'!$F$15:$F$266=$G679)*(IF(OR(AND($B679=\"Non-Residential\",I$8=\"Residential\"),AND($B679=\"Residential\",$B679<>I$8),AND($D679=\"New Wind\",$G679<2014),AND($D679=\"Existing Wind\",$G679>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F679)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C679)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D679)),\"Wind\",$D679))*('Summary Calcs'!$E$15:$E$266=$E679)*('Summary Calcs'!$F$15:$F$266=$G679)*(IF(OR(AND($B679=\"Non-Residential\",J$8=\"Residential\"),AND($B679=\"Residential\",$B679<>J$8),AND($D679=\"New Wind\",$G679<2014),AND($D679=\"Existing Wind\",$G679>2013)),0,1))))","v":0},{"$f":"IFERROR(H679+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C679)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D679)),\"Wind\",$D679))*('Public Tool Inputs'!$O$9:$O$104=E679)*('Public Tool Inputs'!$P$9:$P$104=G679))*I679+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C679)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D679)),\"Wind\",$D679))*('Public Tool Inputs'!$O$9:$O$104=E679)*('Public Tool Inputs'!$P$9:$P$104=G679))*J679,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2011,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2011,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F680)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C680)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D680)),\"Wind\",$D680))*('Summary Calcs'!$E$15:$E$266=$E680)*('Summary Calcs'!$F$15:$F$266=$G680)*(IF(OR(AND($B680=\"Non-Residential\",H$8=\"Residential\"),AND($B680=\"Residential\",$B680<>H$8),AND($D680=\"New Wind\",$G680<2014),AND($D680=\"Existing Wind\",$G680>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F680)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C680)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D680)),\"Wind\",$D680))*('Summary Calcs'!$E$15:$E$266=$E680)*('Summary Calcs'!$F$15:$F$266=$G680)*(IF(OR(AND($B680=\"Non-Residential\",I$8=\"Residential\"),AND($B680=\"Residential\",$B680<>I$8),AND($D680=\"New Wind\",$G680<2014),AND($D680=\"Existing Wind\",$G680>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F680)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C680)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D680)),\"Wind\",$D680))*('Summary Calcs'!$E$15:$E$266=$E680)*('Summary Calcs'!$F$15:$F$266=$G680)*(IF(OR(AND($B680=\"Non-Residential\",J$8=\"Residential\"),AND($B680=\"Residential\",$B680<>J$8),AND($D680=\"New Wind\",$G680<2014),AND($D680=\"Existing Wind\",$G680>2013)),0,1))))","v":0},{"$f":"IFERROR(H680+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C680)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D680)),\"Wind\",$D680))*('Public Tool Inputs'!$O$9:$O$104=E680)*('Public Tool Inputs'!$P$9:$P$104=G680))*I680+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C680)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D680)),\"Wind\",$D680))*('Public Tool Inputs'!$O$9:$O$104=E680)*('Public Tool Inputs'!$P$9:$P$104=G680))*J680,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2012,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2012,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F681)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C681)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D681)),\"Wind\",$D681))*('Summary Calcs'!$E$15:$E$266=$E681)*('Summary Calcs'!$F$15:$F$266=$G681)*(IF(OR(AND($B681=\"Non-Residential\",H$8=\"Residential\"),AND($B681=\"Residential\",$B681<>H$8),AND($D681=\"New Wind\",$G681<2014),AND($D681=\"Existing Wind\",$G681>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F681)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C681)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D681)),\"Wind\",$D681))*('Summary Calcs'!$E$15:$E$266=$E681)*('Summary Calcs'!$F$15:$F$266=$G681)*(IF(OR(AND($B681=\"Non-Residential\",I$8=\"Residential\"),AND($B681=\"Residential\",$B681<>I$8),AND($D681=\"New Wind\",$G681<2014),AND($D681=\"Existing Wind\",$G681>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F681)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C681)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D681)),\"Wind\",$D681))*('Summary Calcs'!$E$15:$E$266=$E681)*('Summary Calcs'!$F$15:$F$266=$G681)*(IF(OR(AND($B681=\"Non-Residential\",J$8=\"Residential\"),AND($B681=\"Residential\",$B681<>J$8),AND($D681=\"New Wind\",$G681<2014),AND($D681=\"Existing Wind\",$G681>2013)),0,1))))","v":0},{"$f":"IFERROR(H681+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C681)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D681)),\"Wind\",$D681))*('Public Tool Inputs'!$O$9:$O$104=E681)*('Public Tool Inputs'!$P$9:$P$104=G681))*I681+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C681)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D681)),\"Wind\",$D681))*('Public Tool Inputs'!$O$9:$O$104=E681)*('Public Tool Inputs'!$P$9:$P$104=G681))*J681,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2013,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2013,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F682)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C682)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D682)),\"Wind\",$D682))*('Summary Calcs'!$E$15:$E$266=$E682)*('Summary Calcs'!$F$15:$F$266=$G682)*(IF(OR(AND($B682=\"Non-Residential\",H$8=\"Residential\"),AND($B682=\"Residential\",$B682<>H$8),AND($D682=\"New Wind\",$G682<2014),AND($D682=\"Existing Wind\",$G682>2013)),0,1))))","v":32.220019328586304},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F682)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C682)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D682)),\"Wind\",$D682))*('Summary Calcs'!$E$15:$E$266=$E682)*('Summary Calcs'!$F$15:$F$266=$G682)*(IF(OR(AND($B682=\"Non-Residential\",I$8=\"Residential\"),AND($B682=\"Residential\",$B682<>I$8),AND($D682=\"New Wind\",$G682<2014),AND($D682=\"Existing Wind\",$G682>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F682)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C682)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D682)),\"Wind\",$D682))*('Summary Calcs'!$E$15:$E$266=$E682)*('Summary Calcs'!$F$15:$F$266=$G682)*(IF(OR(AND($B682=\"Non-Residential\",J$8=\"Residential\"),AND($B682=\"Residential\",$B682<>J$8),AND($D682=\"New Wind\",$G682<2014),AND($D682=\"Existing Wind\",$G682>2013)),0,1))))","v":0},{"$f":"IFERROR(H682+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C682)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D682)),\"Wind\",$D682))*('Public Tool Inputs'!$O$9:$O$104=E682)*('Public Tool Inputs'!$P$9:$P$104=G682))*I682+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C682)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D682)),\"Wind\",$D682))*('Public Tool Inputs'!$O$9:$O$104=E682)*('Public Tool Inputs'!$P$9:$P$104=G682))*J682,0)","v":32.220019328586304},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2014,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2014,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F683)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C683)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D683)),\"Wind\",$D683))*('Summary Calcs'!$E$15:$E$266=$E683)*('Summary Calcs'!$F$15:$F$266=$G683)*(IF(OR(AND($B683=\"Non-Residential\",H$8=\"Residential\"),AND($B683=\"Residential\",$B683<>H$8),AND($D683=\"New Wind\",$G683<2014),AND($D683=\"Existing Wind\",$G683>2013)),0,1))))","v":32.44079416832956},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F683)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C683)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D683)),\"Wind\",$D683))*('Summary Calcs'!$E$15:$E$266=$E683)*('Summary Calcs'!$F$15:$F$266=$G683)*(IF(OR(AND($B683=\"Non-Residential\",I$8=\"Residential\"),AND($B683=\"Residential\",$B683<>I$8),AND($D683=\"New Wind\",$G683<2014),AND($D683=\"Existing Wind\",$G683>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F683)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C683)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D683)),\"Wind\",$D683))*('Summary Calcs'!$E$15:$E$266=$E683)*('Summary Calcs'!$F$15:$F$266=$G683)*(IF(OR(AND($B683=\"Non-Residential\",J$8=\"Residential\"),AND($B683=\"Residential\",$B683<>J$8),AND($D683=\"New Wind\",$G683<2014),AND($D683=\"Existing Wind\",$G683>2013)),0,1))))","v":0},{"$f":"IFERROR(H683+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C683)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D683)),\"Wind\",$D683))*('Public Tool Inputs'!$O$9:$O$104=E683)*('Public Tool Inputs'!$P$9:$P$104=G683))*I683+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C683)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D683)),\"Wind\",$D683))*('Public Tool Inputs'!$O$9:$O$104=E683)*('Public Tool Inputs'!$P$9:$P$104=G683))*J683,0)","v":32.44079416832956},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2015,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2015,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F684)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C684)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D684)),\"Wind\",$D684))*('Summary Calcs'!$E$15:$E$266=$E684)*('Summary Calcs'!$F$15:$F$266=$G684)*(IF(OR(AND($B684=\"Non-Residential\",H$8=\"Residential\"),AND($B684=\"Residential\",$B684<>H$8),AND($D684=\"New Wind\",$G684<2014),AND($D684=\"Existing Wind\",$G684>2013)),0,1))))","v":32.44079416832956},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F684)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C684)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D684)),\"Wind\",$D684))*('Summary Calcs'!$E$15:$E$266=$E684)*('Summary Calcs'!$F$15:$F$266=$G684)*(IF(OR(AND($B684=\"Non-Residential\",I$8=\"Residential\"),AND($B684=\"Residential\",$B684<>I$8),AND($D684=\"New Wind\",$G684<2014),AND($D684=\"Existing Wind\",$G684>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F684)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C684)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D684)),\"Wind\",$D684))*('Summary Calcs'!$E$15:$E$266=$E684)*('Summary Calcs'!$F$15:$F$266=$G684)*(IF(OR(AND($B684=\"Non-Residential\",J$8=\"Residential\"),AND($B684=\"Residential\",$B684<>J$8),AND($D684=\"New Wind\",$G684<2014),AND($D684=\"Existing Wind\",$G684>2013)),0,1))))","v":0},{"$f":"IFERROR(H684+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C684)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D684)),\"Wind\",$D684))*('Public Tool Inputs'!$O$9:$O$104=E684)*('Public Tool Inputs'!$P$9:$P$104=G684))*I684+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C684)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D684)),\"Wind\",$D684))*('Public Tool Inputs'!$O$9:$O$104=E684)*('Public Tool Inputs'!$P$9:$P$104=G684))*J684,0)","v":32.44079416832956},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2016,null,"Residential","NVE North","New Wind","Incentivized","Utility Incentive",2016,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F685)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C685)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D685)),\"Wind\",$D685))*('Summary Calcs'!$E$15:$E$266=$E685)*('Summary Calcs'!$F$15:$F$266=$G685)*(IF(OR(AND($B685=\"Non-Residential\",H$8=\"Residential\"),AND($B685=\"Residential\",$B685<>H$8),AND($D685=\"New Wind\",$G685<2014),AND($D685=\"Existing Wind\",$G685>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F685)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C685)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D685)),\"Wind\",$D685))*('Summary Calcs'!$E$15:$E$266=$E685)*('Summary Calcs'!$F$15:$F$266=$G685)*(IF(OR(AND($B685=\"Non-Residential\",I$8=\"Residential\"),AND($B685=\"Residential\",$B685<>I$8),AND($D685=\"New Wind\",$G685<2014),AND($D685=\"Existing Wind\",$G685>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F685)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C685)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D685)),\"Wind\",$D685))*('Summary Calcs'!$E$15:$E$266=$E685)*('Summary Calcs'!$F$15:$F$266=$G685)*(IF(OR(AND($B685=\"Non-Residential\",J$8=\"Residential\"),AND($B685=\"Residential\",$B685<>J$8),AND($D685=\"New Wind\",$G685<2014),AND($D685=\"Existing Wind\",$G685>2013)),0,1))))","v":0},{"$f":"IFERROR(H685+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C685)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D685)),\"Wind\",$D685))*('Public Tool Inputs'!$O$9:$O$104=E685)*('Public Tool Inputs'!$P$9:$P$104=G685))*I685+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C685)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D685)),\"Wind\",$D685))*('Public Tool Inputs'!$O$9:$O$104=E685)*('Public Tool Inputs'!$P$9:$P$104=G685))*J685,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2004,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F686)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C686)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D686)),\"Wind\",$D686))*('Summary Calcs'!$E$15:$E$266=$E686)*('Summary Calcs'!$F$15:$F$266=$G686)*(IF(OR(AND($B686=\"Non-Residential\",H$8=\"Residential\"),AND($B686=\"Residential\",$B686<>H$8),AND($D686=\"New Wind\",$G686<2014),AND($D686=\"Existing Wind\",$G686>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F686)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C686)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D686)),\"Wind\",$D686))*('Summary Calcs'!$E$15:$E$266=$E686)*('Summary Calcs'!$F$15:$F$266=$G686)*(IF(OR(AND($B686=\"Non-Residential\",I$8=\"Residential\"),AND($B686=\"Residential\",$B686<>I$8),AND($D686=\"New Wind\",$G686<2014),AND($D686=\"Existing Wind\",$G686>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F686)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C686)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D686)),\"Wind\",$D686))*('Summary Calcs'!$E$15:$E$266=$E686)*('Summary Calcs'!$F$15:$F$266=$G686)*(IF(OR(AND($B686=\"Non-Residential\",J$8=\"Residential\"),AND($B686=\"Residential\",$B686<>J$8),AND($D686=\"New Wind\",$G686<2014),AND($D686=\"Existing Wind\",$G686>2013)),0,1))))","v":0},{"$f":"IFERROR(H686+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C686)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D686)),\"Wind\",$D686))*('Public Tool Inputs'!$O$9:$O$104=E686)*('Public Tool Inputs'!$P$9:$P$104=G686))*I686+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C686)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D686)),\"Wind\",$D686))*('Public Tool Inputs'!$O$9:$O$104=E686)*('Public Tool Inputs'!$P$9:$P$104=G686))*J686,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2005,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F687)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C687)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D687)),\"Wind\",$D687))*('Summary Calcs'!$E$15:$E$266=$E687)*('Summary Calcs'!$F$15:$F$266=$G687)*(IF(OR(AND($B687=\"Non-Residential\",H$8=\"Residential\"),AND($B687=\"Residential\",$B687<>H$8),AND($D687=\"New Wind\",$G687<2014),AND($D687=\"Existing Wind\",$G687>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F687)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C687)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D687)),\"Wind\",$D687))*('Summary Calcs'!$E$15:$E$266=$E687)*('Summary Calcs'!$F$15:$F$266=$G687)*(IF(OR(AND($B687=\"Non-Residential\",I$8=\"Residential\"),AND($B687=\"Residential\",$B687<>I$8),AND($D687=\"New Wind\",$G687<2014),AND($D687=\"Existing Wind\",$G687>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F687)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C687)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D687)),\"Wind\",$D687))*('Summary Calcs'!$E$15:$E$266=$E687)*('Summary Calcs'!$F$15:$F$266=$G687)*(IF(OR(AND($B687=\"Non-Residential\",J$8=\"Residential\"),AND($B687=\"Residential\",$B687<>J$8),AND($D687=\"New Wind\",$G687<2014),AND($D687=\"Existing Wind\",$G687>2013)),0,1))))","v":0},{"$f":"IFERROR(H687+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C687)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D687)),\"Wind\",$D687))*('Public Tool Inputs'!$O$9:$O$104=E687)*('Public Tool Inputs'!$P$9:$P$104=G687))*I687+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C687)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D687)),\"Wind\",$D687))*('Public Tool Inputs'!$O$9:$O$104=E687)*('Public Tool Inputs'!$P$9:$P$104=G687))*J687,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2006,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F688)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C688)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D688)),\"Wind\",$D688))*('Summary Calcs'!$E$15:$E$266=$E688)*('Summary Calcs'!$F$15:$F$266=$G688)*(IF(OR(AND($B688=\"Non-Residential\",H$8=\"Residential\"),AND($B688=\"Residential\",$B688<>H$8),AND($D688=\"New Wind\",$G688<2014),AND($D688=\"Existing Wind\",$G688>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F688)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C688)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D688)),\"Wind\",$D688))*('Summary Calcs'!$E$15:$E$266=$E688)*('Summary Calcs'!$F$15:$F$266=$G688)*(IF(OR(AND($B688=\"Non-Residential\",I$8=\"Residential\"),AND($B688=\"Residential\",$B688<>I$8),AND($D688=\"New Wind\",$G688<2014),AND($D688=\"Existing Wind\",$G688>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F688)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C688)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D688)),\"Wind\",$D688))*('Summary Calcs'!$E$15:$E$266=$E688)*('Summary Calcs'!$F$15:$F$266=$G688)*(IF(OR(AND($B688=\"Non-Residential\",J$8=\"Residential\"),AND($B688=\"Residential\",$B688<>J$8),AND($D688=\"New Wind\",$G688<2014),AND($D688=\"Existing Wind\",$G688>2013)),0,1))))","v":0},{"$f":"IFERROR(H688+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C688)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D688)),\"Wind\",$D688))*('Public Tool Inputs'!$O$9:$O$104=E688)*('Public Tool Inputs'!$P$9:$P$104=G688))*I688+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C688)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D688)),\"Wind\",$D688))*('Public Tool Inputs'!$O$9:$O$104=E688)*('Public Tool Inputs'!$P$9:$P$104=G688))*J688,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2007,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F689)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C689)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D689)),\"Wind\",$D689))*('Summary Calcs'!$E$15:$E$266=$E689)*('Summary Calcs'!$F$15:$F$266=$G689)*(IF(OR(AND($B689=\"Non-Residential\",H$8=\"Residential\"),AND($B689=\"Residential\",$B689<>H$8),AND($D689=\"New Wind\",$G689<2014),AND($D689=\"Existing Wind\",$G689>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F689)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C689)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D689)),\"Wind\",$D689))*('Summary Calcs'!$E$15:$E$266=$E689)*('Summary Calcs'!$F$15:$F$266=$G689)*(IF(OR(AND($B689=\"Non-Residential\",I$8=\"Residential\"),AND($B689=\"Residential\",$B689<>I$8),AND($D689=\"New Wind\",$G689<2014),AND($D689=\"Existing Wind\",$G689>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F689)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C689)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D689)),\"Wind\",$D689))*('Summary Calcs'!$E$15:$E$266=$E689)*('Summary Calcs'!$F$15:$F$266=$G689)*(IF(OR(AND($B689=\"Non-Residential\",J$8=\"Residential\"),AND($B689=\"Residential\",$B689<>J$8),AND($D689=\"New Wind\",$G689<2014),AND($D689=\"Existing Wind\",$G689>2013)),0,1))))","v":0},{"$f":"IFERROR(H689+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C689)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D689)),\"Wind\",$D689))*('Public Tool Inputs'!$O$9:$O$104=E689)*('Public Tool Inputs'!$P$9:$P$104=G689))*I689+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C689)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D689)),\"Wind\",$D689))*('Public Tool Inputs'!$O$9:$O$104=E689)*('Public Tool Inputs'!$P$9:$P$104=G689))*J689,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2008,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F690)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C690)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D690)),\"Wind\",$D690))*('Summary Calcs'!$E$15:$E$266=$E690)*('Summary Calcs'!$F$15:$F$266=$G690)*(IF(OR(AND($B690=\"Non-Residential\",H$8=\"Residential\"),AND($B690=\"Residential\",$B690<>H$8),AND($D690=\"New Wind\",$G690<2014),AND($D690=\"Existing Wind\",$G690>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F690)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C690)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D690)),\"Wind\",$D690))*('Summary Calcs'!$E$15:$E$266=$E690)*('Summary Calcs'!$F$15:$F$266=$G690)*(IF(OR(AND($B690=\"Non-Residential\",I$8=\"Residential\"),AND($B690=\"Residential\",$B690<>I$8),AND($D690=\"New Wind\",$G690<2014),AND($D690=\"Existing Wind\",$G690>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F690)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C690)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D690)),\"Wind\",$D690))*('Summary Calcs'!$E$15:$E$266=$E690)*('Summary Calcs'!$F$15:$F$266=$G690)*(IF(OR(AND($B690=\"Non-Residential\",J$8=\"Residential\"),AND($B690=\"Residential\",$B690<>J$8),AND($D690=\"New Wind\",$G690<2014),AND($D690=\"Existing Wind\",$G690>2013)),0,1))))","v":0},{"$f":"IFERROR(H690+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C690)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D690)),\"Wind\",$D690))*('Public Tool Inputs'!$O$9:$O$104=E690)*('Public Tool Inputs'!$P$9:$P$104=G690))*I690+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C690)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D690)),\"Wind\",$D690))*('Public Tool Inputs'!$O$9:$O$104=E690)*('Public Tool Inputs'!$P$9:$P$104=G690))*J690,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2009,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F691)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C691)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D691)),\"Wind\",$D691))*('Summary Calcs'!$E$15:$E$266=$E691)*('Summary Calcs'!$F$15:$F$266=$G691)*(IF(OR(AND($B691=\"Non-Residential\",H$8=\"Residential\"),AND($B691=\"Residential\",$B691<>H$8),AND($D691=\"New Wind\",$G691<2014),AND($D691=\"Existing Wind\",$G691>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F691)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C691)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D691)),\"Wind\",$D691))*('Summary Calcs'!$E$15:$E$266=$E691)*('Summary Calcs'!$F$15:$F$266=$G691)*(IF(OR(AND($B691=\"Non-Residential\",I$8=\"Residential\"),AND($B691=\"Residential\",$B691<>I$8),AND($D691=\"New Wind\",$G691<2014),AND($D691=\"Existing Wind\",$G691>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F691)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C691)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D691)),\"Wind\",$D691))*('Summary Calcs'!$E$15:$E$266=$E691)*('Summary Calcs'!$F$15:$F$266=$G691)*(IF(OR(AND($B691=\"Non-Residential\",J$8=\"Residential\"),AND($B691=\"Residential\",$B691<>J$8),AND($D691=\"New Wind\",$G691<2014),AND($D691=\"Existing Wind\",$G691>2013)),0,1))))","v":0},{"$f":"IFERROR(H691+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C691)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D691)),\"Wind\",$D691))*('Public Tool Inputs'!$O$9:$O$104=E691)*('Public Tool Inputs'!$P$9:$P$104=G691))*I691+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C691)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D691)),\"Wind\",$D691))*('Public Tool Inputs'!$O$9:$O$104=E691)*('Public Tool Inputs'!$P$9:$P$104=G691))*J691,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2010,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F692)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C692)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D692)),\"Wind\",$D692))*('Summary Calcs'!$E$15:$E$266=$E692)*('Summary Calcs'!$F$15:$F$266=$G692)*(IF(OR(AND($B692=\"Non-Residential\",H$8=\"Residential\"),AND($B692=\"Residential\",$B692<>H$8),AND($D692=\"New Wind\",$G692<2014),AND($D692=\"Existing Wind\",$G692>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F692)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C692)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D692)),\"Wind\",$D692))*('Summary Calcs'!$E$15:$E$266=$E692)*('Summary Calcs'!$F$15:$F$266=$G692)*(IF(OR(AND($B692=\"Non-Residential\",I$8=\"Residential\"),AND($B692=\"Residential\",$B692<>I$8),AND($D692=\"New Wind\",$G692<2014),AND($D692=\"Existing Wind\",$G692>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F692)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C692)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D692)),\"Wind\",$D692))*('Summary Calcs'!$E$15:$E$266=$E692)*('Summary Calcs'!$F$15:$F$266=$G692)*(IF(OR(AND($B692=\"Non-Residential\",J$8=\"Residential\"),AND($B692=\"Residential\",$B692<>J$8),AND($D692=\"New Wind\",$G692<2014),AND($D692=\"Existing Wind\",$G692>2013)),0,1))))","v":0},{"$f":"IFERROR(H692+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C692)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D692)),\"Wind\",$D692))*('Public Tool Inputs'!$O$9:$O$104=E692)*('Public Tool Inputs'!$P$9:$P$104=G692))*I692+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C692)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D692)),\"Wind\",$D692))*('Public Tool Inputs'!$O$9:$O$104=E692)*('Public Tool Inputs'!$P$9:$P$104=G692))*J692,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2011,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F693)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C693)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D693)),\"Wind\",$D693))*('Summary Calcs'!$E$15:$E$266=$E693)*('Summary Calcs'!$F$15:$F$266=$G693)*(IF(OR(AND($B693=\"Non-Residential\",H$8=\"Residential\"),AND($B693=\"Residential\",$B693<>H$8),AND($D693=\"New Wind\",$G693<2014),AND($D693=\"Existing Wind\",$G693>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F693)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C693)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D693)),\"Wind\",$D693))*('Summary Calcs'!$E$15:$E$266=$E693)*('Summary Calcs'!$F$15:$F$266=$G693)*(IF(OR(AND($B693=\"Non-Residential\",I$8=\"Residential\"),AND($B693=\"Residential\",$B693<>I$8),AND($D693=\"New Wind\",$G693<2014),AND($D693=\"Existing Wind\",$G693>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F693)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C693)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D693)),\"Wind\",$D693))*('Summary Calcs'!$E$15:$E$266=$E693)*('Summary Calcs'!$F$15:$F$266=$G693)*(IF(OR(AND($B693=\"Non-Residential\",J$8=\"Residential\"),AND($B693=\"Residential\",$B693<>J$8),AND($D693=\"New Wind\",$G693<2014),AND($D693=\"Existing Wind\",$G693>2013)),0,1))))","v":0},{"$f":"IFERROR(H693+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C693)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D693)),\"Wind\",$D693))*('Public Tool Inputs'!$O$9:$O$104=E693)*('Public Tool Inputs'!$P$9:$P$104=G693))*I693+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C693)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D693)),\"Wind\",$D693))*('Public Tool Inputs'!$O$9:$O$104=E693)*('Public Tool Inputs'!$P$9:$P$104=G693))*J693,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2012,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F694)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C694)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D694)),\"Wind\",$D694))*('Summary Calcs'!$E$15:$E$266=$E694)*('Summary Calcs'!$F$15:$F$266=$G694)*(IF(OR(AND($B694=\"Non-Residential\",H$8=\"Residential\"),AND($B694=\"Residential\",$B694<>H$8),AND($D694=\"New Wind\",$G694<2014),AND($D694=\"Existing Wind\",$G694>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F694)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C694)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D694)),\"Wind\",$D694))*('Summary Calcs'!$E$15:$E$266=$E694)*('Summary Calcs'!$F$15:$F$266=$G694)*(IF(OR(AND($B694=\"Non-Residential\",I$8=\"Residential\"),AND($B694=\"Residential\",$B694<>I$8),AND($D694=\"New Wind\",$G694<2014),AND($D694=\"Existing Wind\",$G694>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F694)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C694)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D694)),\"Wind\",$D694))*('Summary Calcs'!$E$15:$E$266=$E694)*('Summary Calcs'!$F$15:$F$266=$G694)*(IF(OR(AND($B694=\"Non-Residential\",J$8=\"Residential\"),AND($B694=\"Residential\",$B694<>J$8),AND($D694=\"New Wind\",$G694<2014),AND($D694=\"Existing Wind\",$G694>2013)),0,1))))","v":0},{"$f":"IFERROR(H694+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C694)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D694)),\"Wind\",$D694))*('Public Tool Inputs'!$O$9:$O$104=E694)*('Public Tool Inputs'!$P$9:$P$104=G694))*I694+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C694)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D694)),\"Wind\",$D694))*('Public Tool Inputs'!$O$9:$O$104=E694)*('Public Tool Inputs'!$P$9:$P$104=G694))*J694,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2013,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F695)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C695)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D695)),\"Wind\",$D695))*('Summary Calcs'!$E$15:$E$266=$E695)*('Summary Calcs'!$F$15:$F$266=$G695)*(IF(OR(AND($B695=\"Non-Residential\",H$8=\"Residential\"),AND($B695=\"Residential\",$B695<>H$8),AND($D695=\"New Wind\",$G695<2014),AND($D695=\"Existing Wind\",$G695>2013)),0,1))))","v":706.10767361610999},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F695)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C695)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D695)),\"Wind\",$D695))*('Summary Calcs'!$E$15:$E$266=$E695)*('Summary Calcs'!$F$15:$F$266=$G695)*(IF(OR(AND($B695=\"Non-Residential\",I$8=\"Residential\"),AND($B695=\"Residential\",$B695<>I$8),AND($D695=\"New Wind\",$G695<2014),AND($D695=\"Existing Wind\",$G695>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F695)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C695)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D695)),\"Wind\",$D695))*('Summary Calcs'!$E$15:$E$266=$E695)*('Summary Calcs'!$F$15:$F$266=$G695)*(IF(OR(AND($B695=\"Non-Residential\",J$8=\"Residential\"),AND($B695=\"Residential\",$B695<>J$8),AND($D695=\"New Wind\",$G695<2014),AND($D695=\"Existing Wind\",$G695>2013)),0,1))))","v":0},{"$f":"IFERROR(H695+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C695)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D695)),\"Wind\",$D695))*('Public Tool Inputs'!$O$9:$O$104=E695)*('Public Tool Inputs'!$P$9:$P$104=G695))*I695+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C695)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D695)),\"Wind\",$D695))*('Public Tool Inputs'!$O$9:$O$104=E695)*('Public Tool Inputs'!$P$9:$P$104=G695))*J695,0)","v":706.10767361610999},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2014,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F696)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C696)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D696)),\"Wind\",$D696))*('Summary Calcs'!$E$15:$E$266=$E696)*('Summary Calcs'!$F$15:$F$266=$G696)*(IF(OR(AND($B696=\"Non-Residential\",H$8=\"Residential\"),AND($B696=\"Residential\",$B696<>H$8),AND($D696=\"New Wind\",$G696<2014),AND($D696=\"Existing Wind\",$G696>2013)),0,1))))","v":720.4095956629227},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F696)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C696)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D696)),\"Wind\",$D696))*('Summary Calcs'!$E$15:$E$266=$E696)*('Summary Calcs'!$F$15:$F$266=$G696)*(IF(OR(AND($B696=\"Non-Residential\",I$8=\"Residential\"),AND($B696=\"Residential\",$B696<>I$8),AND($D696=\"New Wind\",$G696<2014),AND($D696=\"Existing Wind\",$G696>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F696)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C696)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D696)),\"Wind\",$D696))*('Summary Calcs'!$E$15:$E$266=$E696)*('Summary Calcs'!$F$15:$F$266=$G696)*(IF(OR(AND($B696=\"Non-Residential\",J$8=\"Residential\"),AND($B696=\"Residential\",$B696<>J$8),AND($D696=\"New Wind\",$G696<2014),AND($D696=\"Existing Wind\",$G696>2013)),0,1))))","v":0},{"$f":"IFERROR(H696+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C696)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D696)),\"Wind\",$D696))*('Public Tool Inputs'!$O$9:$O$104=E696)*('Public Tool Inputs'!$P$9:$P$104=G696))*I696+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C696)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D696)),\"Wind\",$D696))*('Public Tool Inputs'!$O$9:$O$104=E696)*('Public Tool Inputs'!$P$9:$P$104=G696))*J696,0)","v":720.4095956629227},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2015,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F697)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C697)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D697)),\"Wind\",$D697))*('Summary Calcs'!$E$15:$E$266=$E697)*('Summary Calcs'!$F$15:$F$266=$G697)*(IF(OR(AND($B697=\"Non-Residential\",H$8=\"Residential\"),AND($B697=\"Residential\",$B697<>H$8),AND($D697=\"New Wind\",$G697<2014),AND($D697=\"Existing Wind\",$G697>2013)),0,1))))","v":720.4095956629227},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F697)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C697)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D697)),\"Wind\",$D697))*('Summary Calcs'!$E$15:$E$266=$E697)*('Summary Calcs'!$F$15:$F$266=$G697)*(IF(OR(AND($B697=\"Non-Residential\",I$8=\"Residential\"),AND($B697=\"Residential\",$B697<>I$8),AND($D697=\"New Wind\",$G697<2014),AND($D697=\"Existing Wind\",$G697>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F697)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C697)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D697)),\"Wind\",$D697))*('Summary Calcs'!$E$15:$E$266=$E697)*('Summary Calcs'!$F$15:$F$266=$G697)*(IF(OR(AND($B697=\"Non-Residential\",J$8=\"Residential\"),AND($B697=\"Residential\",$B697<>J$8),AND($D697=\"New Wind\",$G697<2014),AND($D697=\"Existing Wind\",$G697>2013)),0,1))))","v":0},{"$f":"IFERROR(H697+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C697)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D697)),\"Wind\",$D697))*('Public Tool Inputs'!$O$9:$O$104=E697)*('Public Tool Inputs'!$P$9:$P$104=G697))*I697+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C697)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D697)),\"Wind\",$D697))*('Public Tool Inputs'!$O$9:$O$104=E697)*('Public Tool Inputs'!$P$9:$P$104=G697))*J697,0)","v":720.4095956629227},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","CapEx",2016,null,"Residential","NVE North","New Wind","Non-Incentivized","CapEx",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F698)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C698)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D698)),\"Wind\",$D698))*('Summary Calcs'!$E$15:$E$266=$E698)*('Summary Calcs'!$F$15:$F$266=$G698)*(IF(OR(AND($B698=\"Non-Residential\",H$8=\"Residential\"),AND($B698=\"Residential\",$B698<>H$8),AND($D698=\"New Wind\",$G698<2014),AND($D698=\"Existing Wind\",$G698>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F698)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C698)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D698)),\"Wind\",$D698))*('Summary Calcs'!$E$15:$E$266=$E698)*('Summary Calcs'!$F$15:$F$266=$G698)*(IF(OR(AND($B698=\"Non-Residential\",I$8=\"Residential\"),AND($B698=\"Residential\",$B698<>I$8),AND($D698=\"New Wind\",$G698<2014),AND($D698=\"Existing Wind\",$G698>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F698)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C698)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D698)),\"Wind\",$D698))*('Summary Calcs'!$E$15:$E$266=$E698)*('Summary Calcs'!$F$15:$F$266=$G698)*(IF(OR(AND($B698=\"Non-Residential\",J$8=\"Residential\"),AND($B698=\"Residential\",$B698<>J$8),AND($D698=\"New Wind\",$G698<2014),AND($D698=\"Existing Wind\",$G698>2013)),0,1))))","v":0},{"$f":"IFERROR(H698+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C698)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D698)),\"Wind\",$D698))*('Public Tool Inputs'!$O$9:$O$104=E698)*('Public Tool Inputs'!$P$9:$P$104=G698))*I698+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C698)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D698)),\"Wind\",$D698))*('Public Tool Inputs'!$O$9:$O$104=E698)*('Public Tool Inputs'!$P$9:$P$104=G698))*J698,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2004,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F699)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C699)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D699)),\"Wind\",$D699))*('Summary Calcs'!$E$15:$E$266=$E699)*('Summary Calcs'!$F$15:$F$266=$G699)*(IF(OR(AND($B699=\"Non-Residential\",H$8=\"Residential\"),AND($B699=\"Residential\",$B699<>H$8),AND($D699=\"New Wind\",$G699<2014),AND($D699=\"Existing Wind\",$G699>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F699)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C699)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D699)),\"Wind\",$D699))*('Summary Calcs'!$E$15:$E$266=$E699)*('Summary Calcs'!$F$15:$F$266=$G699)*(IF(OR(AND($B699=\"Non-Residential\",I$8=\"Residential\"),AND($B699=\"Residential\",$B699<>I$8),AND($D699=\"New Wind\",$G699<2014),AND($D699=\"Existing Wind\",$G699>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F699)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C699)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D699)),\"Wind\",$D699))*('Summary Calcs'!$E$15:$E$266=$E699)*('Summary Calcs'!$F$15:$F$266=$G699)*(IF(OR(AND($B699=\"Non-Residential\",J$8=\"Residential\"),AND($B699=\"Residential\",$B699<>J$8),AND($D699=\"New Wind\",$G699<2014),AND($D699=\"Existing Wind\",$G699>2013)),0,1))))","v":0},{"$f":"IFERROR(H699+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C699)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D699)),\"Wind\",$D699))*('Public Tool Inputs'!$O$9:$O$104=E699)*('Public Tool Inputs'!$P$9:$P$104=G699))*I699+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C699)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D699)),\"Wind\",$D699))*('Public Tool Inputs'!$O$9:$O$104=E699)*('Public Tool Inputs'!$P$9:$P$104=G699))*J699,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2005,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F700)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C700)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D700)),\"Wind\",$D700))*('Summary Calcs'!$E$15:$E$266=$E700)*('Summary Calcs'!$F$15:$F$266=$G700)*(IF(OR(AND($B700=\"Non-Residential\",H$8=\"Residential\"),AND($B700=\"Residential\",$B700<>H$8),AND($D700=\"New Wind\",$G700<2014),AND($D700=\"Existing Wind\",$G700>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F700)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C700)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D700)),\"Wind\",$D700))*('Summary Calcs'!$E$15:$E$266=$E700)*('Summary Calcs'!$F$15:$F$266=$G700)*(IF(OR(AND($B700=\"Non-Residential\",I$8=\"Residential\"),AND($B700=\"Residential\",$B700<>I$8),AND($D700=\"New Wind\",$G700<2014),AND($D700=\"Existing Wind\",$G700>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F700)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C700)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D700)),\"Wind\",$D700))*('Summary Calcs'!$E$15:$E$266=$E700)*('Summary Calcs'!$F$15:$F$266=$G700)*(IF(OR(AND($B700=\"Non-Residential\",J$8=\"Residential\"),AND($B700=\"Residential\",$B700<>J$8),AND($D700=\"New Wind\",$G700<2014),AND($D700=\"Existing Wind\",$G700>2013)),0,1))))","v":0},{"$f":"IFERROR(H700+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C700)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D700)),\"Wind\",$D700))*('Public Tool Inputs'!$O$9:$O$104=E700)*('Public Tool Inputs'!$P$9:$P$104=G700))*I700+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C700)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D700)),\"Wind\",$D700))*('Public Tool Inputs'!$O$9:$O$104=E700)*('Public Tool Inputs'!$P$9:$P$104=G700))*J700,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2006,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F701)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C701)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D701)),\"Wind\",$D701))*('Summary Calcs'!$E$15:$E$266=$E701)*('Summary Calcs'!$F$15:$F$266=$G701)*(IF(OR(AND($B701=\"Non-Residential\",H$8=\"Residential\"),AND($B701=\"Residential\",$B701<>H$8),AND($D701=\"New Wind\",$G701<2014),AND($D701=\"Existing Wind\",$G701>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F701)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C701)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D701)),\"Wind\",$D701))*('Summary Calcs'!$E$15:$E$266=$E701)*('Summary Calcs'!$F$15:$F$266=$G701)*(IF(OR(AND($B701=\"Non-Residential\",I$8=\"Residential\"),AND($B701=\"Residential\",$B701<>I$8),AND($D701=\"New Wind\",$G701<2014),AND($D701=\"Existing Wind\",$G701>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F701)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C701)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D701)),\"Wind\",$D701))*('Summary Calcs'!$E$15:$E$266=$E701)*('Summary Calcs'!$F$15:$F$266=$G701)*(IF(OR(AND($B701=\"Non-Residential\",J$8=\"Residential\"),AND($B701=\"Residential\",$B701<>J$8),AND($D701=\"New Wind\",$G701<2014),AND($D701=\"Existing Wind\",$G701>2013)),0,1))))","v":0},{"$f":"IFERROR(H701+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C701)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D701)),\"Wind\",$D701))*('Public Tool Inputs'!$O$9:$O$104=E701)*('Public Tool Inputs'!$P$9:$P$104=G701))*I701+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C701)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D701)),\"Wind\",$D701))*('Public Tool Inputs'!$O$9:$O$104=E701)*('Public Tool Inputs'!$P$9:$P$104=G701))*J701,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2007,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F702)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C702)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D702)),\"Wind\",$D702))*('Summary Calcs'!$E$15:$E$266=$E702)*('Summary Calcs'!$F$15:$F$266=$G702)*(IF(OR(AND($B702=\"Non-Residential\",H$8=\"Residential\"),AND($B702=\"Residential\",$B702<>H$8),AND($D702=\"New Wind\",$G702<2014),AND($D702=\"Existing Wind\",$G702>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F702)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C702)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D702)),\"Wind\",$D702))*('Summary Calcs'!$E$15:$E$266=$E702)*('Summary Calcs'!$F$15:$F$266=$G702)*(IF(OR(AND($B702=\"Non-Residential\",I$8=\"Residential\"),AND($B702=\"Residential\",$B702<>I$8),AND($D702=\"New Wind\",$G702<2014),AND($D702=\"Existing Wind\",$G702>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F702)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C702)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D702)),\"Wind\",$D702))*('Summary Calcs'!$E$15:$E$266=$E702)*('Summary Calcs'!$F$15:$F$266=$G702)*(IF(OR(AND($B702=\"Non-Residential\",J$8=\"Residential\"),AND($B702=\"Residential\",$B702<>J$8),AND($D702=\"New Wind\",$G702<2014),AND($D702=\"Existing Wind\",$G702>2013)),0,1))))","v":0},{"$f":"IFERROR(H702+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C702)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D702)),\"Wind\",$D702))*('Public Tool Inputs'!$O$9:$O$104=E702)*('Public Tool Inputs'!$P$9:$P$104=G702))*I702+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C702)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D702)),\"Wind\",$D702))*('Public Tool Inputs'!$O$9:$O$104=E702)*('Public Tool Inputs'!$P$9:$P$104=G702))*J702,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2008,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F703)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C703)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D703)),\"Wind\",$D703))*('Summary Calcs'!$E$15:$E$266=$E703)*('Summary Calcs'!$F$15:$F$266=$G703)*(IF(OR(AND($B703=\"Non-Residential\",H$8=\"Residential\"),AND($B703=\"Residential\",$B703<>H$8),AND($D703=\"New Wind\",$G703<2014),AND($D703=\"Existing Wind\",$G703>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F703)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C703)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D703)),\"Wind\",$D703))*('Summary Calcs'!$E$15:$E$266=$E703)*('Summary Calcs'!$F$15:$F$266=$G703)*(IF(OR(AND($B703=\"Non-Residential\",I$8=\"Residential\"),AND($B703=\"Residential\",$B703<>I$8),AND($D703=\"New Wind\",$G703<2014),AND($D703=\"Existing Wind\",$G703>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F703)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C703)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D703)),\"Wind\",$D703))*('Summary Calcs'!$E$15:$E$266=$E703)*('Summary Calcs'!$F$15:$F$266=$G703)*(IF(OR(AND($B703=\"Non-Residential\",J$8=\"Residential\"),AND($B703=\"Residential\",$B703<>J$8),AND($D703=\"New Wind\",$G703<2014),AND($D703=\"Existing Wind\",$G703>2013)),0,1))))","v":0},{"$f":"IFERROR(H703+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C703)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D703)),\"Wind\",$D703))*('Public Tool Inputs'!$O$9:$O$104=E703)*('Public Tool Inputs'!$P$9:$P$104=G703))*I703+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C703)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D703)),\"Wind\",$D703))*('Public Tool Inputs'!$O$9:$O$104=E703)*('Public Tool Inputs'!$P$9:$P$104=G703))*J703,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2009,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F704)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C704)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D704)),\"Wind\",$D704))*('Summary Calcs'!$E$15:$E$266=$E704)*('Summary Calcs'!$F$15:$F$266=$G704)*(IF(OR(AND($B704=\"Non-Residential\",H$8=\"Residential\"),AND($B704=\"Residential\",$B704<>H$8),AND($D704=\"New Wind\",$G704<2014),AND($D704=\"Existing Wind\",$G704>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F704)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C704)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D704)),\"Wind\",$D704))*('Summary Calcs'!$E$15:$E$266=$E704)*('Summary Calcs'!$F$15:$F$266=$G704)*(IF(OR(AND($B704=\"Non-Residential\",I$8=\"Residential\"),AND($B704=\"Residential\",$B704<>I$8),AND($D704=\"New Wind\",$G704<2014),AND($D704=\"Existing Wind\",$G704>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F704)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C704)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D704)),\"Wind\",$D704))*('Summary Calcs'!$E$15:$E$266=$E704)*('Summary Calcs'!$F$15:$F$266=$G704)*(IF(OR(AND($B704=\"Non-Residential\",J$8=\"Residential\"),AND($B704=\"Residential\",$B704<>J$8),AND($D704=\"New Wind\",$G704<2014),AND($D704=\"Existing Wind\",$G704>2013)),0,1))))","v":0},{"$f":"IFERROR(H704+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C704)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D704)),\"Wind\",$D704))*('Public Tool Inputs'!$O$9:$O$104=E704)*('Public Tool Inputs'!$P$9:$P$104=G704))*I704+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C704)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D704)),\"Wind\",$D704))*('Public Tool Inputs'!$O$9:$O$104=E704)*('Public Tool Inputs'!$P$9:$P$104=G704))*J704,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2010,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F705)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C705)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D705)),\"Wind\",$D705))*('Summary Calcs'!$E$15:$E$266=$E705)*('Summary Calcs'!$F$15:$F$266=$G705)*(IF(OR(AND($B705=\"Non-Residential\",H$8=\"Residential\"),AND($B705=\"Residential\",$B705<>H$8),AND($D705=\"New Wind\",$G705<2014),AND($D705=\"Existing Wind\",$G705>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F705)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C705)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D705)),\"Wind\",$D705))*('Summary Calcs'!$E$15:$E$266=$E705)*('Summary Calcs'!$F$15:$F$266=$G705)*(IF(OR(AND($B705=\"Non-Residential\",I$8=\"Residential\"),AND($B705=\"Residential\",$B705<>I$8),AND($D705=\"New Wind\",$G705<2014),AND($D705=\"Existing Wind\",$G705>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F705)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C705)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D705)),\"Wind\",$D705))*('Summary Calcs'!$E$15:$E$266=$E705)*('Summary Calcs'!$F$15:$F$266=$G705)*(IF(OR(AND($B705=\"Non-Residential\",J$8=\"Residential\"),AND($B705=\"Residential\",$B705<>J$8),AND($D705=\"New Wind\",$G705<2014),AND($D705=\"Existing Wind\",$G705>2013)),0,1))))","v":0},{"$f":"IFERROR(H705+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C705)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D705)),\"Wind\",$D705))*('Public Tool Inputs'!$O$9:$O$104=E705)*('Public Tool Inputs'!$P$9:$P$104=G705))*I705+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C705)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D705)),\"Wind\",$D705))*('Public Tool Inputs'!$O$9:$O$104=E705)*('Public Tool Inputs'!$P$9:$P$104=G705))*J705,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2011,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F706)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C706)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D706)),\"Wind\",$D706))*('Summary Calcs'!$E$15:$E$266=$E706)*('Summary Calcs'!$F$15:$F$266=$G706)*(IF(OR(AND($B706=\"Non-Residential\",H$8=\"Residential\"),AND($B706=\"Residential\",$B706<>H$8),AND($D706=\"New Wind\",$G706<2014),AND($D706=\"Existing Wind\",$G706>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F706)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C706)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D706)),\"Wind\",$D706))*('Summary Calcs'!$E$15:$E$266=$E706)*('Summary Calcs'!$F$15:$F$266=$G706)*(IF(OR(AND($B706=\"Non-Residential\",I$8=\"Residential\"),AND($B706=\"Residential\",$B706<>I$8),AND($D706=\"New Wind\",$G706<2014),AND($D706=\"Existing Wind\",$G706>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F706)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C706)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D706)),\"Wind\",$D706))*('Summary Calcs'!$E$15:$E$266=$E706)*('Summary Calcs'!$F$15:$F$266=$G706)*(IF(OR(AND($B706=\"Non-Residential\",J$8=\"Residential\"),AND($B706=\"Residential\",$B706<>J$8),AND($D706=\"New Wind\",$G706<2014),AND($D706=\"Existing Wind\",$G706>2013)),0,1))))","v":0},{"$f":"IFERROR(H706+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C706)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D706)),\"Wind\",$D706))*('Public Tool Inputs'!$O$9:$O$104=E706)*('Public Tool Inputs'!$P$9:$P$104=G706))*I706+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C706)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D706)),\"Wind\",$D706))*('Public Tool Inputs'!$O$9:$O$104=E706)*('Public Tool Inputs'!$P$9:$P$104=G706))*J706,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2012,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F707)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C707)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D707)),\"Wind\",$D707))*('Summary Calcs'!$E$15:$E$266=$E707)*('Summary Calcs'!$F$15:$F$266=$G707)*(IF(OR(AND($B707=\"Non-Residential\",H$8=\"Residential\"),AND($B707=\"Residential\",$B707<>H$8),AND($D707=\"New Wind\",$G707<2014),AND($D707=\"Existing Wind\",$G707>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F707)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C707)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D707)),\"Wind\",$D707))*('Summary Calcs'!$E$15:$E$266=$E707)*('Summary Calcs'!$F$15:$F$266=$G707)*(IF(OR(AND($B707=\"Non-Residential\",I$8=\"Residential\"),AND($B707=\"Residential\",$B707<>I$8),AND($D707=\"New Wind\",$G707<2014),AND($D707=\"Existing Wind\",$G707>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F707)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C707)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D707)),\"Wind\",$D707))*('Summary Calcs'!$E$15:$E$266=$E707)*('Summary Calcs'!$F$15:$F$266=$G707)*(IF(OR(AND($B707=\"Non-Residential\",J$8=\"Residential\"),AND($B707=\"Residential\",$B707<>J$8),AND($D707=\"New Wind\",$G707<2014),AND($D707=\"Existing Wind\",$G707>2013)),0,1))))","v":0},{"$f":"IFERROR(H707+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C707)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D707)),\"Wind\",$D707))*('Public Tool Inputs'!$O$9:$O$104=E707)*('Public Tool Inputs'!$P$9:$P$104=G707))*I707+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C707)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D707)),\"Wind\",$D707))*('Public Tool Inputs'!$O$9:$O$104=E707)*('Public Tool Inputs'!$P$9:$P$104=G707))*J707,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2013,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F708)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C708)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D708)),\"Wind\",$D708))*('Summary Calcs'!$E$15:$E$266=$E708)*('Summary Calcs'!$F$15:$F$266=$G708)*(IF(OR(AND($B708=\"Non-Residential\",H$8=\"Residential\"),AND($B708=\"Residential\",$B708<>H$8),AND($D708=\"New Wind\",$G708<2014),AND($D708=\"Existing Wind\",$G708>2013)),0,1))))","v":278.17885645567452},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F708)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C708)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D708)),\"Wind\",$D708))*('Summary Calcs'!$E$15:$E$266=$E708)*('Summary Calcs'!$F$15:$F$266=$G708)*(IF(OR(AND($B708=\"Non-Residential\",I$8=\"Residential\"),AND($B708=\"Residential\",$B708<>I$8),AND($D708=\"New Wind\",$G708<2014),AND($D708=\"Existing Wind\",$G708>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F708)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C708)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D708)),\"Wind\",$D708))*('Summary Calcs'!$E$15:$E$266=$E708)*('Summary Calcs'!$F$15:$F$266=$G708)*(IF(OR(AND($B708=\"Non-Residential\",J$8=\"Residential\"),AND($B708=\"Residential\",$B708<>J$8),AND($D708=\"New Wind\",$G708<2014),AND($D708=\"Existing Wind\",$G708>2013)),0,1))))","v":0},{"$f":"IFERROR(H708+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C708)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D708)),\"Wind\",$D708))*('Public Tool Inputs'!$O$9:$O$104=E708)*('Public Tool Inputs'!$P$9:$P$104=G708))*I708+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C708)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D708)),\"Wind\",$D708))*('Public Tool Inputs'!$O$9:$O$104=E708)*('Public Tool Inputs'!$P$9:$P$104=G708))*J708,0)","v":278.17885645567452},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2014,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F709)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C709)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D709)),\"Wind\",$D709))*('Summary Calcs'!$E$15:$E$266=$E709)*('Summary Calcs'!$F$15:$F$266=$G709)*(IF(OR(AND($B709=\"Non-Residential\",H$8=\"Residential\"),AND($B709=\"Residential\",$B709<>H$8),AND($D709=\"New Wind\",$G709<2014),AND($D709=\"Existing Wind\",$G709>2013)),0,1))))","v":280.9291393279247},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F709)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C709)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D709)),\"Wind\",$D709))*('Summary Calcs'!$E$15:$E$266=$E709)*('Summary Calcs'!$F$15:$F$266=$G709)*(IF(OR(AND($B709=\"Non-Residential\",I$8=\"Residential\"),AND($B709=\"Residential\",$B709<>I$8),AND($D709=\"New Wind\",$G709<2014),AND($D709=\"Existing Wind\",$G709>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F709)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C709)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D709)),\"Wind\",$D709))*('Summary Calcs'!$E$15:$E$266=$E709)*('Summary Calcs'!$F$15:$F$266=$G709)*(IF(OR(AND($B709=\"Non-Residential\",J$8=\"Residential\"),AND($B709=\"Residential\",$B709<>J$8),AND($D709=\"New Wind\",$G709<2014),AND($D709=\"Existing Wind\",$G709>2013)),0,1))))","v":0},{"$f":"IFERROR(H709+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C709)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D709)),\"Wind\",$D709))*('Public Tool Inputs'!$O$9:$O$104=E709)*('Public Tool Inputs'!$P$9:$P$104=G709))*I709+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C709)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D709)),\"Wind\",$D709))*('Public Tool Inputs'!$O$9:$O$104=E709)*('Public Tool Inputs'!$P$9:$P$104=G709))*J709,0)","v":280.9291393279247},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2015,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F710)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C710)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D710)),\"Wind\",$D710))*('Summary Calcs'!$E$15:$E$266=$E710)*('Summary Calcs'!$F$15:$F$266=$G710)*(IF(OR(AND($B710=\"Non-Residential\",H$8=\"Residential\"),AND($B710=\"Residential\",$B710<>H$8),AND($D710=\"New Wind\",$G710<2014),AND($D710=\"Existing Wind\",$G710>2013)),0,1))))","v":280.9291393279247},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F710)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C710)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D710)),\"Wind\",$D710))*('Summary Calcs'!$E$15:$E$266=$E710)*('Summary Calcs'!$F$15:$F$266=$G710)*(IF(OR(AND($B710=\"Non-Residential\",I$8=\"Residential\"),AND($B710=\"Residential\",$B710<>I$8),AND($D710=\"New Wind\",$G710<2014),AND($D710=\"Existing Wind\",$G710>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F710)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C710)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D710)),\"Wind\",$D710))*('Summary Calcs'!$E$15:$E$266=$E710)*('Summary Calcs'!$F$15:$F$266=$G710)*(IF(OR(AND($B710=\"Non-Residential\",J$8=\"Residential\"),AND($B710=\"Residential\",$B710<>J$8),AND($D710=\"New Wind\",$G710<2014),AND($D710=\"Existing Wind\",$G710>2013)),0,1))))","v":0},{"$f":"IFERROR(H710+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C710)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D710)),\"Wind\",$D710))*('Public Tool Inputs'!$O$9:$O$104=E710)*('Public Tool Inputs'!$P$9:$P$104=G710))*I710+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C710)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D710)),\"Wind\",$D710))*('Public Tool Inputs'!$O$9:$O$104=E710)*('Public Tool Inputs'!$P$9:$P$104=G710))*J710,0)","v":280.9291393279247},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Fed Incentive",2016,null,"Residential","NVE North","New Wind","Non-Incentivized","Fed Incentive",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F711)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C711)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D711)),\"Wind\",$D711))*('Summary Calcs'!$E$15:$E$266=$E711)*('Summary Calcs'!$F$15:$F$266=$G711)*(IF(OR(AND($B711=\"Non-Residential\",H$8=\"Residential\"),AND($B711=\"Residential\",$B711<>H$8),AND($D711=\"New Wind\",$G711<2014),AND($D711=\"Existing Wind\",$G711>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F711)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C711)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D711)),\"Wind\",$D711))*('Summary Calcs'!$E$15:$E$266=$E711)*('Summary Calcs'!$F$15:$F$266=$G711)*(IF(OR(AND($B711=\"Non-Residential\",I$8=\"Residential\"),AND($B711=\"Residential\",$B711<>I$8),AND($D711=\"New Wind\",$G711<2014),AND($D711=\"Existing Wind\",$G711>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F711)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C711)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D711)),\"Wind\",$D711))*('Summary Calcs'!$E$15:$E$266=$E711)*('Summary Calcs'!$F$15:$F$266=$G711)*(IF(OR(AND($B711=\"Non-Residential\",J$8=\"Residential\"),AND($B711=\"Residential\",$B711<>J$8),AND($D711=\"New Wind\",$G711<2014),AND($D711=\"Existing Wind\",$G711>2013)),0,1))))","v":0},{"$f":"IFERROR(H711+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C711)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D711)),\"Wind\",$D711))*('Public Tool Inputs'!$O$9:$O$104=E711)*('Public Tool Inputs'!$P$9:$P$104=G711))*I711+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C711)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D711)),\"Wind\",$D711))*('Public Tool Inputs'!$O$9:$O$104=E711)*('Public Tool Inputs'!$P$9:$P$104=G711))*J711,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2004,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F712)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C712)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D712)),\"Wind\",$D712))*('Summary Calcs'!$E$15:$E$266=$E712)*('Summary Calcs'!$F$15:$F$266=$G712)*(IF(OR(AND($B712=\"Non-Residential\",H$8=\"Residential\"),AND($B712=\"Residential\",$B712<>H$8),AND($D712=\"New Wind\",$G712<2014),AND($D712=\"Existing Wind\",$G712>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F712)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C712)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D712)),\"Wind\",$D712))*('Summary Calcs'!$E$15:$E$266=$E712)*('Summary Calcs'!$F$15:$F$266=$G712)*(IF(OR(AND($B712=\"Non-Residential\",I$8=\"Residential\"),AND($B712=\"Residential\",$B712<>I$8),AND($D712=\"New Wind\",$G712<2014),AND($D712=\"Existing Wind\",$G712>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F712)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C712)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D712)),\"Wind\",$D712))*('Summary Calcs'!$E$15:$E$266=$E712)*('Summary Calcs'!$F$15:$F$266=$G712)*(IF(OR(AND($B712=\"Non-Residential\",J$8=\"Residential\"),AND($B712=\"Residential\",$B712<>J$8),AND($D712=\"New Wind\",$G712<2014),AND($D712=\"Existing Wind\",$G712>2013)),0,1))))","v":0},{"$f":"IFERROR(H712+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C712)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D712)),\"Wind\",$D712))*('Public Tool Inputs'!$O$9:$O$104=E712)*('Public Tool Inputs'!$P$9:$P$104=G712))*I712+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C712)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D712)),\"Wind\",$D712))*('Public Tool Inputs'!$O$9:$O$104=E712)*('Public Tool Inputs'!$P$9:$P$104=G712))*J712,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2005,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F713)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C713)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D713)),\"Wind\",$D713))*('Summary Calcs'!$E$15:$E$266=$E713)*('Summary Calcs'!$F$15:$F$266=$G713)*(IF(OR(AND($B713=\"Non-Residential\",H$8=\"Residential\"),AND($B713=\"Residential\",$B713<>H$8),AND($D713=\"New Wind\",$G713<2014),AND($D713=\"Existing Wind\",$G713>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F713)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C713)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D713)),\"Wind\",$D713))*('Summary Calcs'!$E$15:$E$266=$E713)*('Summary Calcs'!$F$15:$F$266=$G713)*(IF(OR(AND($B713=\"Non-Residential\",I$8=\"Residential\"),AND($B713=\"Residential\",$B713<>I$8),AND($D713=\"New Wind\",$G713<2014),AND($D713=\"Existing Wind\",$G713>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F713)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C713)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D713)),\"Wind\",$D713))*('Summary Calcs'!$E$15:$E$266=$E713)*('Summary Calcs'!$F$15:$F$266=$G713)*(IF(OR(AND($B713=\"Non-Residential\",J$8=\"Residential\"),AND($B713=\"Residential\",$B713<>J$8),AND($D713=\"New Wind\",$G713<2014),AND($D713=\"Existing Wind\",$G713>2013)),0,1))))","v":0},{"$f":"IFERROR(H713+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C713)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D713)),\"Wind\",$D713))*('Public Tool Inputs'!$O$9:$O$104=E713)*('Public Tool Inputs'!$P$9:$P$104=G713))*I713+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C713)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D713)),\"Wind\",$D713))*('Public Tool Inputs'!$O$9:$O$104=E713)*('Public Tool Inputs'!$P$9:$P$104=G713))*J713,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2006,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F714)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C714)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D714)),\"Wind\",$D714))*('Summary Calcs'!$E$15:$E$266=$E714)*('Summary Calcs'!$F$15:$F$266=$G714)*(IF(OR(AND($B714=\"Non-Residential\",H$8=\"Residential\"),AND($B714=\"Residential\",$B714<>H$8),AND($D714=\"New Wind\",$G714<2014),AND($D714=\"Existing Wind\",$G714>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F714)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C714)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D714)),\"Wind\",$D714))*('Summary Calcs'!$E$15:$E$266=$E714)*('Summary Calcs'!$F$15:$F$266=$G714)*(IF(OR(AND($B714=\"Non-Residential\",I$8=\"Residential\"),AND($B714=\"Residential\",$B714<>I$8),AND($D714=\"New Wind\",$G714<2014),AND($D714=\"Existing Wind\",$G714>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F714)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C714)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D714)),\"Wind\",$D714))*('Summary Calcs'!$E$15:$E$266=$E714)*('Summary Calcs'!$F$15:$F$266=$G714)*(IF(OR(AND($B714=\"Non-Residential\",J$8=\"Residential\"),AND($B714=\"Residential\",$B714<>J$8),AND($D714=\"New Wind\",$G714<2014),AND($D714=\"Existing Wind\",$G714>2013)),0,1))))","v":0},{"$f":"IFERROR(H714+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C714)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D714)),\"Wind\",$D714))*('Public Tool Inputs'!$O$9:$O$104=E714)*('Public Tool Inputs'!$P$9:$P$104=G714))*I714+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C714)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D714)),\"Wind\",$D714))*('Public Tool Inputs'!$O$9:$O$104=E714)*('Public Tool Inputs'!$P$9:$P$104=G714))*J714,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2007,null,{"$f":"T714","v":"Residential"},{"$f":"U714","v":"NVE North"},{"$f":"IF(V714=\"Old Wind\",\"Existing Wind\",V714)","v":"New Wind"},{"$f":"IF(W714=\"Unincentivized\",\"Non-Incentivized\",W714)","v":"Non-Incentivized"},{"$f":"X714","v":"O&M"},{"$f":"Y714","v":2007},null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F715)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C715)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D715)),\"Wind\",$D715))*('Summary Calcs'!$E$15:$E$266=$E715)*('Summary Calcs'!$F$15:$F$266=$G715)*(IF(OR(AND($B715=\"Non-Residential\",H$8=\"Residential\"),AND($B715=\"Residential\",$B715<>H$8),AND($D715=\"New Wind\",$G715<2014),AND($D715=\"Existing Wind\",$G715>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F715)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C715)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D715)),\"Wind\",$D715))*('Summary Calcs'!$E$15:$E$266=$E715)*('Summary Calcs'!$F$15:$F$266=$G715)*(IF(OR(AND($B715=\"Non-Residential\",I$8=\"Residential\"),AND($B715=\"Residential\",$B715<>I$8),AND($D715=\"New Wind\",$G715<2014),AND($D715=\"Existing Wind\",$G715>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F715)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C715)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D715)),\"Wind\",$D715))*('Summary Calcs'!$E$15:$E$266=$E715)*('Summary Calcs'!$F$15:$F$266=$G715)*(IF(OR(AND($B715=\"Non-Residential\",J$8=\"Residential\"),AND($B715=\"Residential\",$B715<>J$8),AND($D715=\"New Wind\",$G715<2014),AND($D715=\"Existing Wind\",$G715>2013)),0,1))))","v":0},{"$f":"IFERROR(H715+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C715)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D715)),\"Wind\",$D715))*('Public Tool Inputs'!$O$9:$O$104=E715)*('Public Tool Inputs'!$P$9:$P$104=G715))*I715+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C715)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D715)),\"Wind\",$D715))*('Public Tool Inputs'!$O$9:$O$104=E715)*('Public Tool Inputs'!$P$9:$P$104=G715))*J715,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2008,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F716)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C716)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D716)),\"Wind\",$D716))*('Summary Calcs'!$E$15:$E$266=$E716)*('Summary Calcs'!$F$15:$F$266=$G716)*(IF(OR(AND($B716=\"Non-Residential\",H$8=\"Residential\"),AND($B716=\"Residential\",$B716<>H$8),AND($D716=\"New Wind\",$G716<2014),AND($D716=\"Existing Wind\",$G716>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F716)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C716)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D716)),\"Wind\",$D716))*('Summary Calcs'!$E$15:$E$266=$E716)*('Summary Calcs'!$F$15:$F$266=$G716)*(IF(OR(AND($B716=\"Non-Residential\",I$8=\"Residential\"),AND($B716=\"Residential\",$B716<>I$8),AND($D716=\"New Wind\",$G716<2014),AND($D716=\"Existing Wind\",$G716>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F716)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C716)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D716)),\"Wind\",$D716))*('Summary Calcs'!$E$15:$E$266=$E716)*('Summary Calcs'!$F$15:$F$266=$G716)*(IF(OR(AND($B716=\"Non-Residential\",J$8=\"Residential\"),AND($B716=\"Residential\",$B716<>J$8),AND($D716=\"New Wind\",$G716<2014),AND($D716=\"Existing Wind\",$G716>2013)),0,1))))","v":0},{"$f":"IFERROR(H716+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C716)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D716)),\"Wind\",$D716))*('Public Tool Inputs'!$O$9:$O$104=E716)*('Public Tool Inputs'!$P$9:$P$104=G716))*I716+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C716)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D716)),\"Wind\",$D716))*('Public Tool Inputs'!$O$9:$O$104=E716)*('Public Tool Inputs'!$P$9:$P$104=G716))*J716,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2009,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F717)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C717)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D717)),\"Wind\",$D717))*('Summary Calcs'!$E$15:$E$266=$E717)*('Summary Calcs'!$F$15:$F$266=$G717)*(IF(OR(AND($B717=\"Non-Residential\",H$8=\"Residential\"),AND($B717=\"Residential\",$B717<>H$8),AND($D717=\"New Wind\",$G717<2014),AND($D717=\"Existing Wind\",$G717>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F717)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C717)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D717)),\"Wind\",$D717))*('Summary Calcs'!$E$15:$E$266=$E717)*('Summary Calcs'!$F$15:$F$266=$G717)*(IF(OR(AND($B717=\"Non-Residential\",I$8=\"Residential\"),AND($B717=\"Residential\",$B717<>I$8),AND($D717=\"New Wind\",$G717<2014),AND($D717=\"Existing Wind\",$G717>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F717)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C717)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D717)),\"Wind\",$D717))*('Summary Calcs'!$E$15:$E$266=$E717)*('Summary Calcs'!$F$15:$F$266=$G717)*(IF(OR(AND($B717=\"Non-Residential\",J$8=\"Residential\"),AND($B717=\"Residential\",$B717<>J$8),AND($D717=\"New Wind\",$G717<2014),AND($D717=\"Existing Wind\",$G717>2013)),0,1))))","v":0},{"$f":"IFERROR(H717+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C717)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D717)),\"Wind\",$D717))*('Public Tool Inputs'!$O$9:$O$104=E717)*('Public Tool Inputs'!$P$9:$P$104=G717))*I717+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C717)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D717)),\"Wind\",$D717))*('Public Tool Inputs'!$O$9:$O$104=E717)*('Public Tool Inputs'!$P$9:$P$104=G717))*J717,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2010,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F718)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C718)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D718)),\"Wind\",$D718))*('Summary Calcs'!$E$15:$E$266=$E718)*('Summary Calcs'!$F$15:$F$266=$G718)*(IF(OR(AND($B718=\"Non-Residential\",H$8=\"Residential\"),AND($B718=\"Residential\",$B718<>H$8),AND($D718=\"New Wind\",$G718<2014),AND($D718=\"Existing Wind\",$G718>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F718)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C718)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D718)),\"Wind\",$D718))*('Summary Calcs'!$E$15:$E$266=$E718)*('Summary Calcs'!$F$15:$F$266=$G718)*(IF(OR(AND($B718=\"Non-Residential\",I$8=\"Residential\"),AND($B718=\"Residential\",$B718<>I$8),AND($D718=\"New Wind\",$G718<2014),AND($D718=\"Existing Wind\",$G718>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F718)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C718)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D718)),\"Wind\",$D718))*('Summary Calcs'!$E$15:$E$266=$E718)*('Summary Calcs'!$F$15:$F$266=$G718)*(IF(OR(AND($B718=\"Non-Residential\",J$8=\"Residential\"),AND($B718=\"Residential\",$B718<>J$8),AND($D718=\"New Wind\",$G718<2014),AND($D718=\"Existing Wind\",$G718>2013)),0,1))))","v":0},{"$f":"IFERROR(H718+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C718)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D718)),\"Wind\",$D718))*('Public Tool Inputs'!$O$9:$O$104=E718)*('Public Tool Inputs'!$P$9:$P$104=G718))*I718+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C718)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D718)),\"Wind\",$D718))*('Public Tool Inputs'!$O$9:$O$104=E718)*('Public Tool Inputs'!$P$9:$P$104=G718))*J718,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2011,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F719)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C719)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D719)),\"Wind\",$D719))*('Summary Calcs'!$E$15:$E$266=$E719)*('Summary Calcs'!$F$15:$F$266=$G719)*(IF(OR(AND($B719=\"Non-Residential\",H$8=\"Residential\"),AND($B719=\"Residential\",$B719<>H$8),AND($D719=\"New Wind\",$G719<2014),AND($D719=\"Existing Wind\",$G719>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F719)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C719)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D719)),\"Wind\",$D719))*('Summary Calcs'!$E$15:$E$266=$E719)*('Summary Calcs'!$F$15:$F$266=$G719)*(IF(OR(AND($B719=\"Non-Residential\",I$8=\"Residential\"),AND($B719=\"Residential\",$B719<>I$8),AND($D719=\"New Wind\",$G719<2014),AND($D719=\"Existing Wind\",$G719>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F719)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C719)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D719)),\"Wind\",$D719))*('Summary Calcs'!$E$15:$E$266=$E719)*('Summary Calcs'!$F$15:$F$266=$G719)*(IF(OR(AND($B719=\"Non-Residential\",J$8=\"Residential\"),AND($B719=\"Residential\",$B719<>J$8),AND($D719=\"New Wind\",$G719<2014),AND($D719=\"Existing Wind\",$G719>2013)),0,1))))","v":0},{"$f":"IFERROR(H719+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C719)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D719)),\"Wind\",$D719))*('Public Tool Inputs'!$O$9:$O$104=E719)*('Public Tool Inputs'!$P$9:$P$104=G719))*I719+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C719)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D719)),\"Wind\",$D719))*('Public Tool Inputs'!$O$9:$O$104=E719)*('Public Tool Inputs'!$P$9:$P$104=G719))*J719,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2012,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F720)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C720)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D720)),\"Wind\",$D720))*('Summary Calcs'!$E$15:$E$266=$E720)*('Summary Calcs'!$F$15:$F$266=$G720)*(IF(OR(AND($B720=\"Non-Residential\",H$8=\"Residential\"),AND($B720=\"Residential\",$B720<>H$8),AND($D720=\"New Wind\",$G720<2014),AND($D720=\"Existing Wind\",$G720>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F720)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C720)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D720)),\"Wind\",$D720))*('Summary Calcs'!$E$15:$E$266=$E720)*('Summary Calcs'!$F$15:$F$266=$G720)*(IF(OR(AND($B720=\"Non-Residential\",I$8=\"Residential\"),AND($B720=\"Residential\",$B720<>I$8),AND($D720=\"New Wind\",$G720<2014),AND($D720=\"Existing Wind\",$G720>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F720)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C720)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D720)),\"Wind\",$D720))*('Summary Calcs'!$E$15:$E$266=$E720)*('Summary Calcs'!$F$15:$F$266=$G720)*(IF(OR(AND($B720=\"Non-Residential\",J$8=\"Residential\"),AND($B720=\"Residential\",$B720<>J$8),AND($D720=\"New Wind\",$G720<2014),AND($D720=\"Existing Wind\",$G720>2013)),0,1))))","v":0},{"$f":"IFERROR(H720+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C720)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D720)),\"Wind\",$D720))*('Public Tool Inputs'!$O$9:$O$104=E720)*('Public Tool Inputs'!$P$9:$P$104=G720))*I720+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C720)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D720)),\"Wind\",$D720))*('Public Tool Inputs'!$O$9:$O$104=E720)*('Public Tool Inputs'!$P$9:$P$104=G720))*J720,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2013,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F721)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C721)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D721)),\"Wind\",$D721))*('Summary Calcs'!$E$15:$E$266=$E721)*('Summary Calcs'!$F$15:$F$266=$G721)*(IF(OR(AND($B721=\"Non-Residential\",H$8=\"Residential\"),AND($B721=\"Residential\",$B721<>H$8),AND($D721=\"New Wind\",$G721<2014),AND($D721=\"Existing Wind\",$G721>2013)),0,1))))","v":35.30152522727392},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F721)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C721)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D721)),\"Wind\",$D721))*('Summary Calcs'!$E$15:$E$266=$E721)*('Summary Calcs'!$F$15:$F$266=$G721)*(IF(OR(AND($B721=\"Non-Residential\",I$8=\"Residential\"),AND($B721=\"Residential\",$B721<>I$8),AND($D721=\"New Wind\",$G721<2014),AND($D721=\"Existing Wind\",$G721>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F721)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C721)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D721)),\"Wind\",$D721))*('Summary Calcs'!$E$15:$E$266=$E721)*('Summary Calcs'!$F$15:$F$266=$G721)*(IF(OR(AND($B721=\"Non-Residential\",J$8=\"Residential\"),AND($B721=\"Residential\",$B721<>J$8),AND($D721=\"New Wind\",$G721<2014),AND($D721=\"Existing Wind\",$G721>2013)),0,1))))","v":0},{"$f":"IFERROR(H721+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C721)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D721)),\"Wind\",$D721))*('Public Tool Inputs'!$O$9:$O$104=E721)*('Public Tool Inputs'!$P$9:$P$104=G721))*I721+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C721)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D721)),\"Wind\",$D721))*('Public Tool Inputs'!$O$9:$O$104=E721)*('Public Tool Inputs'!$P$9:$P$104=G721))*J721,0)","v":35.30152522727392},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2014,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F722)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C722)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D722)),\"Wind\",$D722))*('Summary Calcs'!$E$15:$E$266=$E722)*('Summary Calcs'!$F$15:$F$266=$G722)*(IF(OR(AND($B722=\"Non-Residential\",H$8=\"Residential\"),AND($B722=\"Residential\",$B722<>H$8),AND($D722=\"New Wind\",$G722<2014),AND($D722=\"Existing Wind\",$G722>2013)),0,1))))","v":35.977190551456928},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F722)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C722)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D722)),\"Wind\",$D722))*('Summary Calcs'!$E$15:$E$266=$E722)*('Summary Calcs'!$F$15:$F$266=$G722)*(IF(OR(AND($B722=\"Non-Residential\",I$8=\"Residential\"),AND($B722=\"Residential\",$B722<>I$8),AND($D722=\"New Wind\",$G722<2014),AND($D722=\"Existing Wind\",$G722>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F722)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C722)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D722)),\"Wind\",$D722))*('Summary Calcs'!$E$15:$E$266=$E722)*('Summary Calcs'!$F$15:$F$266=$G722)*(IF(OR(AND($B722=\"Non-Residential\",J$8=\"Residential\"),AND($B722=\"Residential\",$B722<>J$8),AND($D722=\"New Wind\",$G722<2014),AND($D722=\"Existing Wind\",$G722>2013)),0,1))))","v":0},{"$f":"IFERROR(H722+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C722)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D722)),\"Wind\",$D722))*('Public Tool Inputs'!$O$9:$O$104=E722)*('Public Tool Inputs'!$P$9:$P$104=G722))*I722+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C722)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D722)),\"Wind\",$D722))*('Public Tool Inputs'!$O$9:$O$104=E722)*('Public Tool Inputs'!$P$9:$P$104=G722))*J722,0)","v":35.977190551456928},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2015,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F723)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C723)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D723)),\"Wind\",$D723))*('Summary Calcs'!$E$15:$E$266=$E723)*('Summary Calcs'!$F$15:$F$266=$G723)*(IF(OR(AND($B723=\"Non-Residential\",H$8=\"Residential\"),AND($B723=\"Residential\",$B723<>H$8),AND($D723=\"New Wind\",$G723<2014),AND($D723=\"Existing Wind\",$G723>2013)),0,1))))","v":36.696734362486083},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F723)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C723)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D723)),\"Wind\",$D723))*('Summary Calcs'!$E$15:$E$266=$E723)*('Summary Calcs'!$F$15:$F$266=$G723)*(IF(OR(AND($B723=\"Non-Residential\",I$8=\"Residential\"),AND($B723=\"Residential\",$B723<>I$8),AND($D723=\"New Wind\",$G723<2014),AND($D723=\"Existing Wind\",$G723>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F723)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C723)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D723)),\"Wind\",$D723))*('Summary Calcs'!$E$15:$E$266=$E723)*('Summary Calcs'!$F$15:$F$266=$G723)*(IF(OR(AND($B723=\"Non-Residential\",J$8=\"Residential\"),AND($B723=\"Residential\",$B723<>J$8),AND($D723=\"New Wind\",$G723<2014),AND($D723=\"Existing Wind\",$G723>2013)),0,1))))","v":0},{"$f":"IFERROR(H723+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C723)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D723)),\"Wind\",$D723))*('Public Tool Inputs'!$O$9:$O$104=E723)*('Public Tool Inputs'!$P$9:$P$104=G723))*I723+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C723)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D723)),\"Wind\",$D723))*('Public Tool Inputs'!$O$9:$O$104=E723)*('Public Tool Inputs'!$P$9:$P$104=G723))*J723,0)","v":36.696734362486083},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","O&M",2016,null,"Residential","NVE North","New Wind","Non-Incentivized","O&M",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F724)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C724)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D724)),\"Wind\",$D724))*('Summary Calcs'!$E$15:$E$266=$E724)*('Summary Calcs'!$F$15:$F$266=$G724)*(IF(OR(AND($B724=\"Non-Residential\",H$8=\"Residential\"),AND($B724=\"Residential\",$B724<>H$8),AND($D724=\"New Wind\",$G724<2014),AND($D724=\"Existing Wind\",$G724>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F724)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C724)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D724)),\"Wind\",$D724))*('Summary Calcs'!$E$15:$E$266=$E724)*('Summary Calcs'!$F$15:$F$266=$G724)*(IF(OR(AND($B724=\"Non-Residential\",I$8=\"Residential\"),AND($B724=\"Residential\",$B724<>I$8),AND($D724=\"New Wind\",$G724<2014),AND($D724=\"Existing Wind\",$G724>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F724)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C724)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D724)),\"Wind\",$D724))*('Summary Calcs'!$E$15:$E$266=$E724)*('Summary Calcs'!$F$15:$F$266=$G724)*(IF(OR(AND($B724=\"Non-Residential\",J$8=\"Residential\"),AND($B724=\"Residential\",$B724<>J$8),AND($D724=\"New Wind\",$G724<2014),AND($D724=\"Existing Wind\",$G724>2013)),0,1))))","v":0},{"$f":"IFERROR(H724+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C724)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D724)),\"Wind\",$D724))*('Public Tool Inputs'!$O$9:$O$104=E724)*('Public Tool Inputs'!$P$9:$P$104=G724))*I724+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C724)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D724)),\"Wind\",$D724))*('Public Tool Inputs'!$O$9:$O$104=E724)*('Public Tool Inputs'!$P$9:$P$104=G724))*J724,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2004,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F725)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C725)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D725)),\"Wind\",$D725))*('Summary Calcs'!$E$15:$E$266=$E725)*('Summary Calcs'!$F$15:$F$266=$G725)*(IF(OR(AND($B725=\"Non-Residential\",H$8=\"Residential\"),AND($B725=\"Residential\",$B725<>H$8),AND($D725=\"New Wind\",$G725<2014),AND($D725=\"Existing Wind\",$G725>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F725)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C725)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D725)),\"Wind\",$D725))*('Summary Calcs'!$E$15:$E$266=$E725)*('Summary Calcs'!$F$15:$F$266=$G725)*(IF(OR(AND($B725=\"Non-Residential\",I$8=\"Residential\"),AND($B725=\"Residential\",$B725<>I$8),AND($D725=\"New Wind\",$G725<2014),AND($D725=\"Existing Wind\",$G725>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F725)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C725)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D725)),\"Wind\",$D725))*('Summary Calcs'!$E$15:$E$266=$E725)*('Summary Calcs'!$F$15:$F$266=$G725)*(IF(OR(AND($B725=\"Non-Residential\",J$8=\"Residential\"),AND($B725=\"Residential\",$B725<>J$8),AND($D725=\"New Wind\",$G725<2014),AND($D725=\"Existing Wind\",$G725>2013)),0,1))))","v":0},{"$f":"IFERROR(H725+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C725)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D725)),\"Wind\",$D725))*('Public Tool Inputs'!$O$9:$O$104=E725)*('Public Tool Inputs'!$P$9:$P$104=G725))*I725+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C725)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D725)),\"Wind\",$D725))*('Public Tool Inputs'!$O$9:$O$104=E725)*('Public Tool Inputs'!$P$9:$P$104=G725))*J725,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2005,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F726)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C726)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D726)),\"Wind\",$D726))*('Summary Calcs'!$E$15:$E$266=$E726)*('Summary Calcs'!$F$15:$F$266=$G726)*(IF(OR(AND($B726=\"Non-Residential\",H$8=\"Residential\"),AND($B726=\"Residential\",$B726<>H$8),AND($D726=\"New Wind\",$G726<2014),AND($D726=\"Existing Wind\",$G726>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F726)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C726)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D726)),\"Wind\",$D726))*('Summary Calcs'!$E$15:$E$266=$E726)*('Summary Calcs'!$F$15:$F$266=$G726)*(IF(OR(AND($B726=\"Non-Residential\",I$8=\"Residential\"),AND($B726=\"Residential\",$B726<>I$8),AND($D726=\"New Wind\",$G726<2014),AND($D726=\"Existing Wind\",$G726>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F726)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C726)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D726)),\"Wind\",$D726))*('Summary Calcs'!$E$15:$E$266=$E726)*('Summary Calcs'!$F$15:$F$266=$G726)*(IF(OR(AND($B726=\"Non-Residential\",J$8=\"Residential\"),AND($B726=\"Residential\",$B726<>J$8),AND($D726=\"New Wind\",$G726<2014),AND($D726=\"Existing Wind\",$G726>2013)),0,1))))","v":0},{"$f":"IFERROR(H726+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C726)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D726)),\"Wind\",$D726))*('Public Tool Inputs'!$O$9:$O$104=E726)*('Public Tool Inputs'!$P$9:$P$104=G726))*I726+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C726)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D726)),\"Wind\",$D726))*('Public Tool Inputs'!$O$9:$O$104=E726)*('Public Tool Inputs'!$P$9:$P$104=G726))*J726,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2006,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F727)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C727)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D727)),\"Wind\",$D727))*('Summary Calcs'!$E$15:$E$266=$E727)*('Summary Calcs'!$F$15:$F$266=$G727)*(IF(OR(AND($B727=\"Non-Residential\",H$8=\"Residential\"),AND($B727=\"Residential\",$B727<>H$8),AND($D727=\"New Wind\",$G727<2014),AND($D727=\"Existing Wind\",$G727>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F727)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C727)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D727)),\"Wind\",$D727))*('Summary Calcs'!$E$15:$E$266=$E727)*('Summary Calcs'!$F$15:$F$266=$G727)*(IF(OR(AND($B727=\"Non-Residential\",I$8=\"Residential\"),AND($B727=\"Residential\",$B727<>I$8),AND($D727=\"New Wind\",$G727<2014),AND($D727=\"Existing Wind\",$G727>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F727)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C727)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D727)),\"Wind\",$D727))*('Summary Calcs'!$E$15:$E$266=$E727)*('Summary Calcs'!$F$15:$F$266=$G727)*(IF(OR(AND($B727=\"Non-Residential\",J$8=\"Residential\"),AND($B727=\"Residential\",$B727<>J$8),AND($D727=\"New Wind\",$G727<2014),AND($D727=\"Existing Wind\",$G727>2013)),0,1))))","v":0},{"$f":"IFERROR(H727+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C727)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D727)),\"Wind\",$D727))*('Public Tool Inputs'!$O$9:$O$104=E727)*('Public Tool Inputs'!$P$9:$P$104=G727))*I727+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C727)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D727)),\"Wind\",$D727))*('Public Tool Inputs'!$O$9:$O$104=E727)*('Public Tool Inputs'!$P$9:$P$104=G727))*J727,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2007,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F728)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C728)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D728)),\"Wind\",$D728))*('Summary Calcs'!$E$15:$E$266=$E728)*('Summary Calcs'!$F$15:$F$266=$G728)*(IF(OR(AND($B728=\"Non-Residential\",H$8=\"Residential\"),AND($B728=\"Residential\",$B728<>H$8),AND($D728=\"New Wind\",$G728<2014),AND($D728=\"Existing Wind\",$G728>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F728)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C728)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D728)),\"Wind\",$D728))*('Summary Calcs'!$E$15:$E$266=$E728)*('Summary Calcs'!$F$15:$F$266=$G728)*(IF(OR(AND($B728=\"Non-Residential\",I$8=\"Residential\"),AND($B728=\"Residential\",$B728<>I$8),AND($D728=\"New Wind\",$G728<2014),AND($D728=\"Existing Wind\",$G728>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F728)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C728)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D728)),\"Wind\",$D728))*('Summary Calcs'!$E$15:$E$266=$E728)*('Summary Calcs'!$F$15:$F$266=$G728)*(IF(OR(AND($B728=\"Non-Residential\",J$8=\"Residential\"),AND($B728=\"Residential\",$B728<>J$8),AND($D728=\"New Wind\",$G728<2014),AND($D728=\"Existing Wind\",$G728>2013)),0,1))))","v":0},{"$f":"IFERROR(H728+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C728)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D728)),\"Wind\",$D728))*('Public Tool Inputs'!$O$9:$O$104=E728)*('Public Tool Inputs'!$P$9:$P$104=G728))*I728+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C728)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D728)),\"Wind\",$D728))*('Public Tool Inputs'!$O$9:$O$104=E728)*('Public Tool Inputs'!$P$9:$P$104=G728))*J728,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2008,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F729)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C729)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D729)),\"Wind\",$D729))*('Summary Calcs'!$E$15:$E$266=$E729)*('Summary Calcs'!$F$15:$F$266=$G729)*(IF(OR(AND($B729=\"Non-Residential\",H$8=\"Residential\"),AND($B729=\"Residential\",$B729<>H$8),AND($D729=\"New Wind\",$G729<2014),AND($D729=\"Existing Wind\",$G729>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F729)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C729)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D729)),\"Wind\",$D729))*('Summary Calcs'!$E$15:$E$266=$E729)*('Summary Calcs'!$F$15:$F$266=$G729)*(IF(OR(AND($B729=\"Non-Residential\",I$8=\"Residential\"),AND($B729=\"Residential\",$B729<>I$8),AND($D729=\"New Wind\",$G729<2014),AND($D729=\"Existing Wind\",$G729>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F729)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C729)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D729)),\"Wind\",$D729))*('Summary Calcs'!$E$15:$E$266=$E729)*('Summary Calcs'!$F$15:$F$266=$G729)*(IF(OR(AND($B729=\"Non-Residential\",J$8=\"Residential\"),AND($B729=\"Residential\",$B729<>J$8),AND($D729=\"New Wind\",$G729<2014),AND($D729=\"Existing Wind\",$G729>2013)),0,1))))","v":0},{"$f":"IFERROR(H729+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C729)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D729)),\"Wind\",$D729))*('Public Tool Inputs'!$O$9:$O$104=E729)*('Public Tool Inputs'!$P$9:$P$104=G729))*I729+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C729)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D729)),\"Wind\",$D729))*('Public Tool Inputs'!$O$9:$O$104=E729)*('Public Tool Inputs'!$P$9:$P$104=G729))*J729,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2009,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F730)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C730)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D730)),\"Wind\",$D730))*('Summary Calcs'!$E$15:$E$266=$E730)*('Summary Calcs'!$F$15:$F$266=$G730)*(IF(OR(AND($B730=\"Non-Residential\",H$8=\"Residential\"),AND($B730=\"Residential\",$B730<>H$8),AND($D730=\"New Wind\",$G730<2014),AND($D730=\"Existing Wind\",$G730>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F730)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C730)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D730)),\"Wind\",$D730))*('Summary Calcs'!$E$15:$E$266=$E730)*('Summary Calcs'!$F$15:$F$266=$G730)*(IF(OR(AND($B730=\"Non-Residential\",I$8=\"Residential\"),AND($B730=\"Residential\",$B730<>I$8),AND($D730=\"New Wind\",$G730<2014),AND($D730=\"Existing Wind\",$G730>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F730)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C730)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D730)),\"Wind\",$D730))*('Summary Calcs'!$E$15:$E$266=$E730)*('Summary Calcs'!$F$15:$F$266=$G730)*(IF(OR(AND($B730=\"Non-Residential\",J$8=\"Residential\"),AND($B730=\"Residential\",$B730<>J$8),AND($D730=\"New Wind\",$G730<2014),AND($D730=\"Existing Wind\",$G730>2013)),0,1))))","v":0},{"$f":"IFERROR(H730+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C730)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D730)),\"Wind\",$D730))*('Public Tool Inputs'!$O$9:$O$104=E730)*('Public Tool Inputs'!$P$9:$P$104=G730))*I730+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C730)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D730)),\"Wind\",$D730))*('Public Tool Inputs'!$O$9:$O$104=E730)*('Public Tool Inputs'!$P$9:$P$104=G730))*J730,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2010,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F731)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C731)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D731)),\"Wind\",$D731))*('Summary Calcs'!$E$15:$E$266=$E731)*('Summary Calcs'!$F$15:$F$266=$G731)*(IF(OR(AND($B731=\"Non-Residential\",H$8=\"Residential\"),AND($B731=\"Residential\",$B731<>H$8),AND($D731=\"New Wind\",$G731<2014),AND($D731=\"Existing Wind\",$G731>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F731)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C731)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D731)),\"Wind\",$D731))*('Summary Calcs'!$E$15:$E$266=$E731)*('Summary Calcs'!$F$15:$F$266=$G731)*(IF(OR(AND($B731=\"Non-Residential\",I$8=\"Residential\"),AND($B731=\"Residential\",$B731<>I$8),AND($D731=\"New Wind\",$G731<2014),AND($D731=\"Existing Wind\",$G731>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F731)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C731)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D731)),\"Wind\",$D731))*('Summary Calcs'!$E$15:$E$266=$E731)*('Summary Calcs'!$F$15:$F$266=$G731)*(IF(OR(AND($B731=\"Non-Residential\",J$8=\"Residential\"),AND($B731=\"Residential\",$B731<>J$8),AND($D731=\"New Wind\",$G731<2014),AND($D731=\"Existing Wind\",$G731>2013)),0,1))))","v":0},{"$f":"IFERROR(H731+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C731)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D731)),\"Wind\",$D731))*('Public Tool Inputs'!$O$9:$O$104=E731)*('Public Tool Inputs'!$P$9:$P$104=G731))*I731+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C731)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D731)),\"Wind\",$D731))*('Public Tool Inputs'!$O$9:$O$104=E731)*('Public Tool Inputs'!$P$9:$P$104=G731))*J731,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2011,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F732)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C732)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D732)),\"Wind\",$D732))*('Summary Calcs'!$E$15:$E$266=$E732)*('Summary Calcs'!$F$15:$F$266=$G732)*(IF(OR(AND($B732=\"Non-Residential\",H$8=\"Residential\"),AND($B732=\"Residential\",$B732<>H$8),AND($D732=\"New Wind\",$G732<2014),AND($D732=\"Existing Wind\",$G732>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F732)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C732)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D732)),\"Wind\",$D732))*('Summary Calcs'!$E$15:$E$266=$E732)*('Summary Calcs'!$F$15:$F$266=$G732)*(IF(OR(AND($B732=\"Non-Residential\",I$8=\"Residential\"),AND($B732=\"Residential\",$B732<>I$8),AND($D732=\"New Wind\",$G732<2014),AND($D732=\"Existing Wind\",$G732>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F732)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C732)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D732)),\"Wind\",$D732))*('Summary Calcs'!$E$15:$E$266=$E732)*('Summary Calcs'!$F$15:$F$266=$G732)*(IF(OR(AND($B732=\"Non-Residential\",J$8=\"Residential\"),AND($B732=\"Residential\",$B732<>J$8),AND($D732=\"New Wind\",$G732<2014),AND($D732=\"Existing Wind\",$G732>2013)),0,1))))","v":0},{"$f":"IFERROR(H732+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C732)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D732)),\"Wind\",$D732))*('Public Tool Inputs'!$O$9:$O$104=E732)*('Public Tool Inputs'!$P$9:$P$104=G732))*I732+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C732)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D732)),\"Wind\",$D732))*('Public Tool Inputs'!$O$9:$O$104=E732)*('Public Tool Inputs'!$P$9:$P$104=G732))*J732,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2012,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F733)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C733)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D733)),\"Wind\",$D733))*('Summary Calcs'!$E$15:$E$266=$E733)*('Summary Calcs'!$F$15:$F$266=$G733)*(IF(OR(AND($B733=\"Non-Residential\",H$8=\"Residential\"),AND($B733=\"Residential\",$B733<>H$8),AND($D733=\"New Wind\",$G733<2014),AND($D733=\"Existing Wind\",$G733>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F733)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C733)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D733)),\"Wind\",$D733))*('Summary Calcs'!$E$15:$E$266=$E733)*('Summary Calcs'!$F$15:$F$266=$G733)*(IF(OR(AND($B733=\"Non-Residential\",I$8=\"Residential\"),AND($B733=\"Residential\",$B733<>I$8),AND($D733=\"New Wind\",$G733<2014),AND($D733=\"Existing Wind\",$G733>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F733)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C733)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D733)),\"Wind\",$D733))*('Summary Calcs'!$E$15:$E$266=$E733)*('Summary Calcs'!$F$15:$F$266=$G733)*(IF(OR(AND($B733=\"Non-Residential\",J$8=\"Residential\"),AND($B733=\"Residential\",$B733<>J$8),AND($D733=\"New Wind\",$G733<2014),AND($D733=\"Existing Wind\",$G733>2013)),0,1))))","v":0},{"$f":"IFERROR(H733+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C733)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D733)),\"Wind\",$D733))*('Public Tool Inputs'!$O$9:$O$104=E733)*('Public Tool Inputs'!$P$9:$P$104=G733))*I733+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C733)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D733)),\"Wind\",$D733))*('Public Tool Inputs'!$O$9:$O$104=E733)*('Public Tool Inputs'!$P$9:$P$104=G733))*J733,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2013,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F734)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C734)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D734)),\"Wind\",$D734))*('Summary Calcs'!$E$15:$E$266=$E734)*('Summary Calcs'!$F$15:$F$266=$G734)*(IF(OR(AND($B734=\"Non-Residential\",H$8=\"Residential\"),AND($B734=\"Residential\",$B734<>H$8),AND($D734=\"New Wind\",$G734<2014),AND($D734=\"Existing Wind\",$G734>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F734)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C734)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D734)),\"Wind\",$D734))*('Summary Calcs'!$E$15:$E$266=$E734)*('Summary Calcs'!$F$15:$F$266=$G734)*(IF(OR(AND($B734=\"Non-Residential\",I$8=\"Residential\"),AND($B734=\"Residential\",$B734<>I$8),AND($D734=\"New Wind\",$G734<2014),AND($D734=\"Existing Wind\",$G734>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F734)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C734)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D734)),\"Wind\",$D734))*('Summary Calcs'!$E$15:$E$266=$E734)*('Summary Calcs'!$F$15:$F$266=$G734)*(IF(OR(AND($B734=\"Non-Residential\",J$8=\"Residential\"),AND($B734=\"Residential\",$B734<>J$8),AND($D734=\"New Wind\",$G734<2014),AND($D734=\"Existing Wind\",$G734>2013)),0,1))))","v":0},{"$f":"IFERROR(H734+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C734)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D734)),\"Wind\",$D734))*('Public Tool Inputs'!$O$9:$O$104=E734)*('Public Tool Inputs'!$P$9:$P$104=G734))*I734+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C734)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D734)),\"Wind\",$D734))*('Public Tool Inputs'!$O$9:$O$104=E734)*('Public Tool Inputs'!$P$9:$P$104=G734))*J734,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2014,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F735)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C735)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D735)),\"Wind\",$D735))*('Summary Calcs'!$E$15:$E$266=$E735)*('Summary Calcs'!$F$15:$F$266=$G735)*(IF(OR(AND($B735=\"Non-Residential\",H$8=\"Residential\"),AND($B735=\"Residential\",$B735<>H$8),AND($D735=\"New Wind\",$G735<2014),AND($D735=\"Existing Wind\",$G735>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F735)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C735)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D735)),\"Wind\",$D735))*('Summary Calcs'!$E$15:$E$266=$E735)*('Summary Calcs'!$F$15:$F$266=$G735)*(IF(OR(AND($B735=\"Non-Residential\",I$8=\"Residential\"),AND($B735=\"Residential\",$B735<>I$8),AND($D735=\"New Wind\",$G735<2014),AND($D735=\"Existing Wind\",$G735>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F735)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C735)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D735)),\"Wind\",$D735))*('Summary Calcs'!$E$15:$E$266=$E735)*('Summary Calcs'!$F$15:$F$266=$G735)*(IF(OR(AND($B735=\"Non-Residential\",J$8=\"Residential\"),AND($B735=\"Residential\",$B735<>J$8),AND($D735=\"New Wind\",$G735<2014),AND($D735=\"Existing Wind\",$G735>2013)),0,1))))","v":0},{"$f":"IFERROR(H735+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C735)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D735)),\"Wind\",$D735))*('Public Tool Inputs'!$O$9:$O$104=E735)*('Public Tool Inputs'!$P$9:$P$104=G735))*I735+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C735)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D735)),\"Wind\",$D735))*('Public Tool Inputs'!$O$9:$O$104=E735)*('Public Tool Inputs'!$P$9:$P$104=G735))*J735,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2015,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F736)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C736)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D736)),\"Wind\",$D736))*('Summary Calcs'!$E$15:$E$266=$E736)*('Summary Calcs'!$F$15:$F$266=$G736)*(IF(OR(AND($B736=\"Non-Residential\",H$8=\"Residential\"),AND($B736=\"Residential\",$B736<>H$8),AND($D736=\"New Wind\",$G736<2014),AND($D736=\"Existing Wind\",$G736>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F736)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C736)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D736)),\"Wind\",$D736))*('Summary Calcs'!$E$15:$E$266=$E736)*('Summary Calcs'!$F$15:$F$266=$G736)*(IF(OR(AND($B736=\"Non-Residential\",I$8=\"Residential\"),AND($B736=\"Residential\",$B736<>I$8),AND($D736=\"New Wind\",$G736<2014),AND($D736=\"Existing Wind\",$G736>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F736)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C736)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D736)),\"Wind\",$D736))*('Summary Calcs'!$E$15:$E$266=$E736)*('Summary Calcs'!$F$15:$F$266=$G736)*(IF(OR(AND($B736=\"Non-Residential\",J$8=\"Residential\"),AND($B736=\"Residential\",$B736<>J$8),AND($D736=\"New Wind\",$G736<2014),AND($D736=\"Existing Wind\",$G736>2013)),0,1))))","v":0},{"$f":"IFERROR(H736+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C736)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D736)),\"Wind\",$D736))*('Public Tool Inputs'!$O$9:$O$104=E736)*('Public Tool Inputs'!$P$9:$P$104=G736))*I736+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C736)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D736)),\"Wind\",$D736))*('Public Tool Inputs'!$O$9:$O$104=E736)*('Public Tool Inputs'!$P$9:$P$104=G736))*J736,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","New Wind","Unincentivized","Utility Incentive",2016,null,"Residential","NVE North","New Wind","Non-Incentivized","Utility Incentive",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F737)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C737)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D737)),\"Wind\",$D737))*('Summary Calcs'!$E$15:$E$266=$E737)*('Summary Calcs'!$F$15:$F$266=$G737)*(IF(OR(AND($B737=\"Non-Residential\",H$8=\"Residential\"),AND($B737=\"Residential\",$B737<>H$8),AND($D737=\"New Wind\",$G737<2014),AND($D737=\"Existing Wind\",$G737>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F737)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C737)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D737)),\"Wind\",$D737))*('Summary Calcs'!$E$15:$E$266=$E737)*('Summary Calcs'!$F$15:$F$266=$G737)*(IF(OR(AND($B737=\"Non-Residential\",I$8=\"Residential\"),AND($B737=\"Residential\",$B737<>I$8),AND($D737=\"New Wind\",$G737<2014),AND($D737=\"Existing Wind\",$G737>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F737)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C737)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D737)),\"Wind\",$D737))*('Summary Calcs'!$E$15:$E$266=$E737)*('Summary Calcs'!$F$15:$F$266=$G737)*(IF(OR(AND($B737=\"Non-Residential\",J$8=\"Residential\"),AND($B737=\"Residential\",$B737<>J$8),AND($D737=\"New Wind\",$G737<2014),AND($D737=\"Existing Wind\",$G737>2013)),0,1))))","v":0},{"$f":"IFERROR(H737+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C737)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D737)),\"Wind\",$D737))*('Public Tool Inputs'!$O$9:$O$104=E737)*('Public Tool Inputs'!$P$9:$P$104=G737))*I737+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C737)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D737)),\"Wind\",$D737))*('Public Tool Inputs'!$O$9:$O$104=E737)*('Public Tool Inputs'!$P$9:$P$104=G737))*J737,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2004,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2004,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2004]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F738)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C738)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D738)),\"Wind\",$D738))*('Summary Calcs'!$E$15:$E$266=$E738)*('Summary Calcs'!$F$15:$F$266=$G738)*(IF(OR(AND($B738=\"Non-Residential\",H$8=\"Residential\"),AND($B738=\"Residential\",$B738<>H$8),AND($D738=\"New Wind\",$G738<2014),AND($D738=\"Existing Wind\",$G738>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F738)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C738)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D738)),\"Wind\",$D738))*('Summary Calcs'!$E$15:$E$266=$E738)*('Summary Calcs'!$F$15:$F$266=$G738)*(IF(OR(AND($B738=\"Non-Residential\",I$8=\"Residential\"),AND($B738=\"Residential\",$B738<>I$8),AND($D738=\"New Wind\",$G738<2014),AND($D738=\"Existing Wind\",$G738>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F738)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C738)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D738)),\"Wind\",$D738))*('Summary Calcs'!$E$15:$E$266=$E738)*('Summary Calcs'!$F$15:$F$266=$G738)*(IF(OR(AND($B738=\"Non-Residential\",J$8=\"Residential\"),AND($B738=\"Residential\",$B738<>J$8),AND($D738=\"New Wind\",$G738<2014),AND($D738=\"Existing Wind\",$G738>2013)),0,1))))","v":0},{"$f":"IFERROR(H738+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C738)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D738)),\"Wind\",$D738))*('Public Tool Inputs'!$O$9:$O$104=E738)*('Public Tool Inputs'!$P$9:$P$104=G738))*I738+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C738)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D738)),\"Wind\",$D738))*('Public Tool Inputs'!$O$9:$O$104=E738)*('Public Tool Inputs'!$P$9:$P$104=G738))*J738,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2005,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2005,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2005]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F739)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C739)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D739)),\"Wind\",$D739))*('Summary Calcs'!$E$15:$E$266=$E739)*('Summary Calcs'!$F$15:$F$266=$G739)*(IF(OR(AND($B739=\"Non-Residential\",H$8=\"Residential\"),AND($B739=\"Residential\",$B739<>H$8),AND($D739=\"New Wind\",$G739<2014),AND($D739=\"Existing Wind\",$G739>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F739)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C739)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D739)),\"Wind\",$D739))*('Summary Calcs'!$E$15:$E$266=$E739)*('Summary Calcs'!$F$15:$F$266=$G739)*(IF(OR(AND($B739=\"Non-Residential\",I$8=\"Residential\"),AND($B739=\"Residential\",$B739<>I$8),AND($D739=\"New Wind\",$G739<2014),AND($D739=\"Existing Wind\",$G739>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F739)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C739)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D739)),\"Wind\",$D739))*('Summary Calcs'!$E$15:$E$266=$E739)*('Summary Calcs'!$F$15:$F$266=$G739)*(IF(OR(AND($B739=\"Non-Residential\",J$8=\"Residential\"),AND($B739=\"Residential\",$B739<>J$8),AND($D739=\"New Wind\",$G739<2014),AND($D739=\"Existing Wind\",$G739>2013)),0,1))))","v":0},{"$f":"IFERROR(H739+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C739)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D739)),\"Wind\",$D739))*('Public Tool Inputs'!$O$9:$O$104=E739)*('Public Tool Inputs'!$P$9:$P$104=G739))*I739+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C739)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D739)),\"Wind\",$D739))*('Public Tool Inputs'!$O$9:$O$104=E739)*('Public Tool Inputs'!$P$9:$P$104=G739))*J739,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2006,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2006,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2006]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F740)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C740)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D740)),\"Wind\",$D740))*('Summary Calcs'!$E$15:$E$266=$E740)*('Summary Calcs'!$F$15:$F$266=$G740)*(IF(OR(AND($B740=\"Non-Residential\",H$8=\"Residential\"),AND($B740=\"Residential\",$B740<>H$8),AND($D740=\"New Wind\",$G740<2014),AND($D740=\"Existing Wind\",$G740>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F740)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C740)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D740)),\"Wind\",$D740))*('Summary Calcs'!$E$15:$E$266=$E740)*('Summary Calcs'!$F$15:$F$266=$G740)*(IF(OR(AND($B740=\"Non-Residential\",I$8=\"Residential\"),AND($B740=\"Residential\",$B740<>I$8),AND($D740=\"New Wind\",$G740<2014),AND($D740=\"Existing Wind\",$G740>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F740)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C740)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D740)),\"Wind\",$D740))*('Summary Calcs'!$E$15:$E$266=$E740)*('Summary Calcs'!$F$15:$F$266=$G740)*(IF(OR(AND($B740=\"Non-Residential\",J$8=\"Residential\"),AND($B740=\"Residential\",$B740<>J$8),AND($D740=\"New Wind\",$G740<2014),AND($D740=\"Existing Wind\",$G740>2013)),0,1))))","v":0},{"$f":"IFERROR(H740+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C740)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D740)),\"Wind\",$D740))*('Public Tool Inputs'!$O$9:$O$104=E740)*('Public Tool Inputs'!$P$9:$P$104=G740))*I740+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C740)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D740)),\"Wind\",$D740))*('Public Tool Inputs'!$O$9:$O$104=E740)*('Public Tool Inputs'!$P$9:$P$104=G740))*J740,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2007,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2007,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2007]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F741)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C741)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D741)),\"Wind\",$D741))*('Summary Calcs'!$E$15:$E$266=$E741)*('Summary Calcs'!$F$15:$F$266=$G741)*(IF(OR(AND($B741=\"Non-Residential\",H$8=\"Residential\"),AND($B741=\"Residential\",$B741<>H$8),AND($D741=\"New Wind\",$G741<2014),AND($D741=\"Existing Wind\",$G741>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F741)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C741)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D741)),\"Wind\",$D741))*('Summary Calcs'!$E$15:$E$266=$E741)*('Summary Calcs'!$F$15:$F$266=$G741)*(IF(OR(AND($B741=\"Non-Residential\",I$8=\"Residential\"),AND($B741=\"Residential\",$B741<>I$8),AND($D741=\"New Wind\",$G741<2014),AND($D741=\"Existing Wind\",$G741>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F741)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C741)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D741)),\"Wind\",$D741))*('Summary Calcs'!$E$15:$E$266=$E741)*('Summary Calcs'!$F$15:$F$266=$G741)*(IF(OR(AND($B741=\"Non-Residential\",J$8=\"Residential\"),AND($B741=\"Residential\",$B741<>J$8),AND($D741=\"New Wind\",$G741<2014),AND($D741=\"Existing Wind\",$G741>2013)),0,1))))","v":0},{"$f":"IFERROR(H741+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C741)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D741)),\"Wind\",$D741))*('Public Tool Inputs'!$O$9:$O$104=E741)*('Public Tool Inputs'!$P$9:$P$104=G741))*I741+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C741)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D741)),\"Wind\",$D741))*('Public Tool Inputs'!$O$9:$O$104=E741)*('Public Tool Inputs'!$P$9:$P$104=G741))*J741,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2008,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2008,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2008]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F742)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C742)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D742)),\"Wind\",$D742))*('Summary Calcs'!$E$15:$E$266=$E742)*('Summary Calcs'!$F$15:$F$266=$G742)*(IF(OR(AND($B742=\"Non-Residential\",H$8=\"Residential\"),AND($B742=\"Residential\",$B742<>H$8),AND($D742=\"New Wind\",$G742<2014),AND($D742=\"Existing Wind\",$G742>2013)),0,1))))","v":697.60888341585201},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F742)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C742)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D742)),\"Wind\",$D742))*('Summary Calcs'!$E$15:$E$266=$E742)*('Summary Calcs'!$F$15:$F$266=$G742)*(IF(OR(AND($B742=\"Non-Residential\",I$8=\"Residential\"),AND($B742=\"Residential\",$B742<>I$8),AND($D742=\"New Wind\",$G742<2014),AND($D742=\"Existing Wind\",$G742>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F742)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C742)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D742)),\"Wind\",$D742))*('Summary Calcs'!$E$15:$E$266=$E742)*('Summary Calcs'!$F$15:$F$266=$G742)*(IF(OR(AND($B742=\"Non-Residential\",J$8=\"Residential\"),AND($B742=\"Residential\",$B742<>J$8),AND($D742=\"New Wind\",$G742<2014),AND($D742=\"Existing Wind\",$G742>2013)),0,1))))","v":0},{"$f":"IFERROR(H742+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C742)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D742)),\"Wind\",$D742))*('Public Tool Inputs'!$O$9:$O$104=E742)*('Public Tool Inputs'!$P$9:$P$104=G742))*I742+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C742)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D742)),\"Wind\",$D742))*('Public Tool Inputs'!$O$9:$O$104=E742)*('Public Tool Inputs'!$P$9:$P$104=G742))*J742,0)","v":697.60888341585201},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2009,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2009,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2009]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F743)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C743)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D743)),\"Wind\",$D743))*('Summary Calcs'!$E$15:$E$266=$E743)*('Summary Calcs'!$F$15:$F$266=$G743)*(IF(OR(AND($B743=\"Non-Residential\",H$8=\"Residential\"),AND($B743=\"Residential\",$B743<>H$8),AND($D743=\"New Wind\",$G743<2014),AND($D743=\"Existing Wind\",$G743>2013)),0,1))))","v":758.40382718673027},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F743)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C743)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D743)),\"Wind\",$D743))*('Summary Calcs'!$E$15:$E$266=$E743)*('Summary Calcs'!$F$15:$F$266=$G743)*(IF(OR(AND($B743=\"Non-Residential\",I$8=\"Residential\"),AND($B743=\"Residential\",$B743<>I$8),AND($D743=\"New Wind\",$G743<2014),AND($D743=\"Existing Wind\",$G743>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F743)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C743)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D743)),\"Wind\",$D743))*('Summary Calcs'!$E$15:$E$266=$E743)*('Summary Calcs'!$F$15:$F$266=$G743)*(IF(OR(AND($B743=\"Non-Residential\",J$8=\"Residential\"),AND($B743=\"Residential\",$B743<>J$8),AND($D743=\"New Wind\",$G743<2014),AND($D743=\"Existing Wind\",$G743>2013)),0,1))))","v":0},{"$f":"IFERROR(H743+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C743)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D743)),\"Wind\",$D743))*('Public Tool Inputs'!$O$9:$O$104=E743)*('Public Tool Inputs'!$P$9:$P$104=G743))*I743+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C743)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D743)),\"Wind\",$D743))*('Public Tool Inputs'!$O$9:$O$104=E743)*('Public Tool Inputs'!$P$9:$P$104=G743))*J743,0)","v":758.40382718673027},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2010,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2010,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2010]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F744)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C744)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D744)),\"Wind\",$D744))*('Summary Calcs'!$E$15:$E$266=$E744)*('Summary Calcs'!$F$15:$F$266=$G744)*(IF(OR(AND($B744=\"Non-Residential\",H$8=\"Residential\"),AND($B744=\"Residential\",$B744<>H$8),AND($D744=\"New Wind\",$G744<2014),AND($D744=\"Existing Wind\",$G744>2013)),0,1))))","v":656.74761445089143},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F744)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C744)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D744)),\"Wind\",$D744))*('Summary Calcs'!$E$15:$E$266=$E744)*('Summary Calcs'!$F$15:$F$266=$G744)*(IF(OR(AND($B744=\"Non-Residential\",I$8=\"Residential\"),AND($B744=\"Residential\",$B744<>I$8),AND($D744=\"New Wind\",$G744<2014),AND($D744=\"Existing Wind\",$G744>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F744)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C744)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D744)),\"Wind\",$D744))*('Summary Calcs'!$E$15:$E$266=$E744)*('Summary Calcs'!$F$15:$F$266=$G744)*(IF(OR(AND($B744=\"Non-Residential\",J$8=\"Residential\"),AND($B744=\"Residential\",$B744<>J$8),AND($D744=\"New Wind\",$G744<2014),AND($D744=\"Existing Wind\",$G744>2013)),0,1))))","v":0},{"$f":"IFERROR(H744+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C744)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D744)),\"Wind\",$D744))*('Public Tool Inputs'!$O$9:$O$104=E744)*('Public Tool Inputs'!$P$9:$P$104=G744))*I744+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C744)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D744)),\"Wind\",$D744))*('Public Tool Inputs'!$O$9:$O$104=E744)*('Public Tool Inputs'!$P$9:$P$104=G744))*J744,0)","v":656.74761445089143},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2011,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2011,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2011]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F745)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C745)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D745)),\"Wind\",$D745))*('Summary Calcs'!$E$15:$E$266=$E745)*('Summary Calcs'!$F$15:$F$266=$G745)*(IF(OR(AND($B745=\"Non-Residential\",H$8=\"Residential\"),AND($B745=\"Residential\",$B745<>H$8),AND($D745=\"New Wind\",$G745<2014),AND($D745=\"Existing Wind\",$G745>2013)),0,1))))","v":716.68397384784305},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F745)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C745)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D745)),\"Wind\",$D745))*('Summary Calcs'!$E$15:$E$266=$E745)*('Summary Calcs'!$F$15:$F$266=$G745)*(IF(OR(AND($B745=\"Non-Residential\",I$8=\"Residential\"),AND($B745=\"Residential\",$B745<>I$8),AND($D745=\"New Wind\",$G745<2014),AND($D745=\"Existing Wind\",$G745>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F745)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C745)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D745)),\"Wind\",$D745))*('Summary Calcs'!$E$15:$E$266=$E745)*('Summary Calcs'!$F$15:$F$266=$G745)*(IF(OR(AND($B745=\"Non-Residential\",J$8=\"Residential\"),AND($B745=\"Residential\",$B745<>J$8),AND($D745=\"New Wind\",$G745<2014),AND($D745=\"Existing Wind\",$G745>2013)),0,1))))","v":0},{"$f":"IFERROR(H745+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C745)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D745)),\"Wind\",$D745))*('Public Tool Inputs'!$O$9:$O$104=E745)*('Public Tool Inputs'!$P$9:$P$104=G745))*I745+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C745)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D745)),\"Wind\",$D745))*('Public Tool Inputs'!$O$9:$O$104=E745)*('Public Tool Inputs'!$P$9:$P$104=G745))*J745,0)","v":716.68397384784305},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2012,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2012,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2012]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F746)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C746)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D746)),\"Wind\",$D746))*('Summary Calcs'!$E$15:$E$266=$E746)*('Summary Calcs'!$F$15:$F$266=$G746)*(IF(OR(AND($B746=\"Non-Residential\",H$8=\"Residential\"),AND($B746=\"Residential\",$B746<>H$8),AND($D746=\"New Wind\",$G746<2014),AND($D746=\"Existing Wind\",$G746>2013)),0,1))))","v":716.68397384784305},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F746)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C746)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D746)),\"Wind\",$D746))*('Summary Calcs'!$E$15:$E$266=$E746)*('Summary Calcs'!$F$15:$F$266=$G746)*(IF(OR(AND($B746=\"Non-Residential\",I$8=\"Residential\"),AND($B746=\"Residential\",$B746<>I$8),AND($D746=\"New Wind\",$G746<2014),AND($D746=\"Existing Wind\",$G746>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F746)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C746)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D746)),\"Wind\",$D746))*('Summary Calcs'!$E$15:$E$266=$E746)*('Summary Calcs'!$F$15:$F$266=$G746)*(IF(OR(AND($B746=\"Non-Residential\",J$8=\"Residential\"),AND($B746=\"Residential\",$B746<>J$8),AND($D746=\"New Wind\",$G746<2014),AND($D746=\"Existing Wind\",$G746>2013)),0,1))))","v":0},{"$f":"IFERROR(H746+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C746)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D746)),\"Wind\",$D746))*('Public Tool Inputs'!$O$9:$O$104=E746)*('Public Tool Inputs'!$P$9:$P$104=G746))*I746+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C746)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D746)),\"Wind\",$D746))*('Public Tool Inputs'!$O$9:$O$104=E746)*('Public Tool Inputs'!$P$9:$P$104=G746))*J746,0)","v":716.68397384784305},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2013,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2013,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2013]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F747)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C747)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D747)),\"Wind\",$D747))*('Summary Calcs'!$E$15:$E$266=$E747)*('Summary Calcs'!$F$15:$F$266=$G747)*(IF(OR(AND($B747=\"Non-Residential\",H$8=\"Residential\"),AND($B747=\"Residential\",$B747<>H$8),AND($D747=\"New Wind\",$G747<2014),AND($D747=\"Existing Wind\",$G747>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F747)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C747)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D747)),\"Wind\",$D747))*('Summary Calcs'!$E$15:$E$266=$E747)*('Summary Calcs'!$F$15:$F$266=$G747)*(IF(OR(AND($B747=\"Non-Residential\",I$8=\"Residential\"),AND($B747=\"Residential\",$B747<>I$8),AND($D747=\"New Wind\",$G747<2014),AND($D747=\"Existing Wind\",$G747>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F747)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C747)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D747)),\"Wind\",$D747))*('Summary Calcs'!$E$15:$E$266=$E747)*('Summary Calcs'!$F$15:$F$266=$G747)*(IF(OR(AND($B747=\"Non-Residential\",J$8=\"Residential\"),AND($B747=\"Residential\",$B747<>J$8),AND($D747=\"New Wind\",$G747<2014),AND($D747=\"Existing Wind\",$G747>2013)),0,1))))","v":0},{"$f":"IFERROR(H747+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C747)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D747)),\"Wind\",$D747))*('Public Tool Inputs'!$O$9:$O$104=E747)*('Public Tool Inputs'!$P$9:$P$104=G747))*I747+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C747)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D747)),\"Wind\",$D747))*('Public Tool Inputs'!$O$9:$O$104=E747)*('Public Tool Inputs'!$P$9:$P$104=G747))*J747,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2014,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2014,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2014]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F748)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C748)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D748)),\"Wind\",$D748))*('Summary Calcs'!$E$15:$E$266=$E748)*('Summary Calcs'!$F$15:$F$266=$G748)*(IF(OR(AND($B748=\"Non-Residential\",H$8=\"Residential\"),AND($B748=\"Residential\",$B748<>H$8),AND($D748=\"New Wind\",$G748<2014),AND($D748=\"Existing Wind\",$G748>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F748)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C748)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D748)),\"Wind\",$D748))*('Summary Calcs'!$E$15:$E$266=$E748)*('Summary Calcs'!$F$15:$F$266=$G748)*(IF(OR(AND($B748=\"Non-Residential\",I$8=\"Residential\"),AND($B748=\"Residential\",$B748<>I$8),AND($D748=\"New Wind\",$G748<2014),AND($D748=\"Existing Wind\",$G748>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F748)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C748)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D748)),\"Wind\",$D748))*('Summary Calcs'!$E$15:$E$266=$E748)*('Summary Calcs'!$F$15:$F$266=$G748)*(IF(OR(AND($B748=\"Non-Residential\",J$8=\"Residential\"),AND($B748=\"Residential\",$B748<>J$8),AND($D748=\"New Wind\",$G748<2014),AND($D748=\"Existing Wind\",$G748>2013)),0,1))))","v":0},{"$f":"IFERROR(H748+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C748)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D748)),\"Wind\",$D748))*('Public Tool Inputs'!$O$9:$O$104=E748)*('Public Tool Inputs'!$P$9:$P$104=G748))*I748+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C748)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D748)),\"Wind\",$D748))*('Public Tool Inputs'!$O$9:$O$104=E748)*('Public Tool Inputs'!$P$9:$P$104=G748))*J748,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2015,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2015,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2015]
[null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F749)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C749)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D749)),\"Wind\",$D749))*('Summary Calcs'!$E$15:$E$266=$E749)*('Summary Calcs'!$F$15:$F$266=$G749)*(IF(OR(AND($B749=\"Non-Residential\",H$8=\"Residential\"),AND($B749=\"Residential\",$B749<>H$8),AND($D749=\"New Wind\",$G749<2014),AND($D749=\"Existing Wind\",$G749>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F749)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C749)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D749)),\"Wind\",$D749))*('Summary Calcs'!$E$15:$E$266=$E749)*('Summary Calcs'!$F$15:$F$266=$G749)*(IF(OR(AND($B749=\"Non-Residential\",I$8=\"Residential\"),AND($B749=\"Residential\",$B749<>I$8),AND($D749=\"New Wind\",$G749<2014),AND($D749=\"Existing Wind\",$G749>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F749)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C749)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D749)),\"Wind\",$D749))*('Summary Calcs'!$E$15:$E$266=$E749)*('Summary Calcs'!$F$15:$F$266=$G749)*(IF(OR(AND($B749=\"Non-Residential\",J$8=\"Residential\"),AND($B749=\"Residential\",$B749<>J$8),AND($D749=\"New Wind\",$G749<2014),AND($D749=\"Existing Wind\",$G749>2013)),0,1))))","v":0},{"$f":"IFERROR(H749+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C749)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D749)),\"Wind\",$D749))*('Public Tool Inputs'!$O$9:$O$104=E749)*('Public Tool Inputs'!$P$9:$P$104=G749))*I749+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C749)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D749)),\"Wind\",$D749))*('Public Tool Inputs'!$O$9:$O$104=E749)*('Public Tool Inputs'!$P$9:$P$104=G749))*J749,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","CapEx",2016,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2016,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2016]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F750)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C750)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D750)),\"Wind\",$D750))*('Summary Calcs'!$E$15:$E$266=$E750)*('Summary Calcs'!$F$15:$F$266=$G750)*(IF(OR(AND($B750=\"Non-Residential\",H$8=\"Residential\"),AND($B750=\"Residential\",$B750<>H$8),AND($D750=\"New Wind\",$G750<2014),AND($D750=\"Existing Wind\",$G750>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F750)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C750)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D750)),\"Wind\",$D750))*('Summary Calcs'!$E$15:$E$266=$E750)*('Summary Calcs'!$F$15:$F$266=$G750)*(IF(OR(AND($B750=\"Non-Residential\",I$8=\"Residential\"),AND($B750=\"Residential\",$B750<>I$8),AND($D750=\"New Wind\",$G750<2014),AND($D750=\"Existing Wind\",$G750>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F750)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C750)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D750)),\"Wind\",$D750))*('Summary Calcs'!$E$15:$E$266=$E750)*('Summary Calcs'!$F$15:$F$266=$G750)*(IF(OR(AND($B750=\"Non-Residential\",J$8=\"Residential\"),AND($B750=\"Residential\",$B750<>J$8),AND($D750=\"New Wind\",$G750<2014),AND($D750=\"Existing Wind\",$G750>2013)),0,1))))","v":0},{"$f":"IFERROR(H750+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C750)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D750)),\"Wind\",$D750))*('Public Tool Inputs'!$O$9:$O$104=E750)*('Public Tool Inputs'!$P$9:$P$104=G750))*I750+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C750)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D750)),\"Wind\",$D750))*('Public Tool Inputs'!$O$9:$O$104=E750)*('Public Tool Inputs'!$P$9:$P$104=G750))*J750,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2004,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2004,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F751)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C751)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D751)),\"Wind\",$D751))*('Summary Calcs'!$E$15:$E$266=$E751)*('Summary Calcs'!$F$15:$F$266=$G751)*(IF(OR(AND($B751=\"Non-Residential\",H$8=\"Residential\"),AND($B751=\"Residential\",$B751<>H$8),AND($D751=\"New Wind\",$G751<2014),AND($D751=\"Existing Wind\",$G751>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F751)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C751)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D751)),\"Wind\",$D751))*('Summary Calcs'!$E$15:$E$266=$E751)*('Summary Calcs'!$F$15:$F$266=$G751)*(IF(OR(AND($B751=\"Non-Residential\",I$8=\"Residential\"),AND($B751=\"Residential\",$B751<>I$8),AND($D751=\"New Wind\",$G751<2014),AND($D751=\"Existing Wind\",$G751>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F751)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C751)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D751)),\"Wind\",$D751))*('Summary Calcs'!$E$15:$E$266=$E751)*('Summary Calcs'!$F$15:$F$266=$G751)*(IF(OR(AND($B751=\"Non-Residential\",J$8=\"Residential\"),AND($B751=\"Residential\",$B751<>J$8),AND($D751=\"New Wind\",$G751<2014),AND($D751=\"Existing Wind\",$G751>2013)),0,1))))","v":0},{"$f":"IFERROR(H751+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C751)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D751)),\"Wind\",$D751))*('Public Tool Inputs'!$O$9:$O$104=E751)*('Public Tool Inputs'!$P$9:$P$104=G751))*I751+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C751)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D751)),\"Wind\",$D751))*('Public Tool Inputs'!$O$9:$O$104=E751)*('Public Tool Inputs'!$P$9:$P$104=G751))*J751,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2005,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2005,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F752)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C752)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D752)),\"Wind\",$D752))*('Summary Calcs'!$E$15:$E$266=$E752)*('Summary Calcs'!$F$15:$F$266=$G752)*(IF(OR(AND($B752=\"Non-Residential\",H$8=\"Residential\"),AND($B752=\"Residential\",$B752<>H$8),AND($D752=\"New Wind\",$G752<2014),AND($D752=\"Existing Wind\",$G752>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F752)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C752)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D752)),\"Wind\",$D752))*('Summary Calcs'!$E$15:$E$266=$E752)*('Summary Calcs'!$F$15:$F$266=$G752)*(IF(OR(AND($B752=\"Non-Residential\",I$8=\"Residential\"),AND($B752=\"Residential\",$B752<>I$8),AND($D752=\"New Wind\",$G752<2014),AND($D752=\"Existing Wind\",$G752>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F752)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C752)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D752)),\"Wind\",$D752))*('Summary Calcs'!$E$15:$E$266=$E752)*('Summary Calcs'!$F$15:$F$266=$G752)*(IF(OR(AND($B752=\"Non-Residential\",J$8=\"Residential\"),AND($B752=\"Residential\",$B752<>J$8),AND($D752=\"New Wind\",$G752<2014),AND($D752=\"Existing Wind\",$G752>2013)),0,1))))","v":0},{"$f":"IFERROR(H752+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C752)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D752)),\"Wind\",$D752))*('Public Tool Inputs'!$O$9:$O$104=E752)*('Public Tool Inputs'!$P$9:$P$104=G752))*I752+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C752)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D752)),\"Wind\",$D752))*('Public Tool Inputs'!$O$9:$O$104=E752)*('Public Tool Inputs'!$P$9:$P$104=G752))*J752,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2006,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2006,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F753)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C753)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D753)),\"Wind\",$D753))*('Summary Calcs'!$E$15:$E$266=$E753)*('Summary Calcs'!$F$15:$F$266=$G753)*(IF(OR(AND($B753=\"Non-Residential\",H$8=\"Residential\"),AND($B753=\"Residential\",$B753<>H$8),AND($D753=\"New Wind\",$G753<2014),AND($D753=\"Existing Wind\",$G753>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F753)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C753)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D753)),\"Wind\",$D753))*('Summary Calcs'!$E$15:$E$266=$E753)*('Summary Calcs'!$F$15:$F$266=$G753)*(IF(OR(AND($B753=\"Non-Residential\",I$8=\"Residential\"),AND($B753=\"Residential\",$B753<>I$8),AND($D753=\"New Wind\",$G753<2014),AND($D753=\"Existing Wind\",$G753>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F753)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C753)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D753)),\"Wind\",$D753))*('Summary Calcs'!$E$15:$E$266=$E753)*('Summary Calcs'!$F$15:$F$266=$G753)*(IF(OR(AND($B753=\"Non-Residential\",J$8=\"Residential\"),AND($B753=\"Residential\",$B753<>J$8),AND($D753=\"New Wind\",$G753<2014),AND($D753=\"Existing Wind\",$G753>2013)),0,1))))","v":0},{"$f":"IFERROR(H753+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C753)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D753)),\"Wind\",$D753))*('Public Tool Inputs'!$O$9:$O$104=E753)*('Public Tool Inputs'!$P$9:$P$104=G753))*I753+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C753)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D753)),\"Wind\",$D753))*('Public Tool Inputs'!$O$9:$O$104=E753)*('Public Tool Inputs'!$P$9:$P$104=G753))*J753,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2007,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2007,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F754)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C754)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D754)),\"Wind\",$D754))*('Summary Calcs'!$E$15:$E$266=$E754)*('Summary Calcs'!$F$15:$F$266=$G754)*(IF(OR(AND($B754=\"Non-Residential\",H$8=\"Residential\"),AND($B754=\"Residential\",$B754<>H$8),AND($D754=\"New Wind\",$G754<2014),AND($D754=\"Existing Wind\",$G754>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F754)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C754)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D754)),\"Wind\",$D754))*('Summary Calcs'!$E$15:$E$266=$E754)*('Summary Calcs'!$F$15:$F$266=$G754)*(IF(OR(AND($B754=\"Non-Residential\",I$8=\"Residential\"),AND($B754=\"Residential\",$B754<>I$8),AND($D754=\"New Wind\",$G754<2014),AND($D754=\"Existing Wind\",$G754>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F754)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C754)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D754)),\"Wind\",$D754))*('Summary Calcs'!$E$15:$E$266=$E754)*('Summary Calcs'!$F$15:$F$266=$G754)*(IF(OR(AND($B754=\"Non-Residential\",J$8=\"Residential\"),AND($B754=\"Residential\",$B754<>J$8),AND($D754=\"New Wind\",$G754<2014),AND($D754=\"Existing Wind\",$G754>2013)),0,1))))","v":0},{"$f":"IFERROR(H754+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C754)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D754)),\"Wind\",$D754))*('Public Tool Inputs'!$O$9:$O$104=E754)*('Public Tool Inputs'!$P$9:$P$104=G754))*I754+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C754)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D754)),\"Wind\",$D754))*('Public Tool Inputs'!$O$9:$O$104=E754)*('Public Tool Inputs'!$P$9:$P$104=G754))*J754,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2008,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2008,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F755)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C755)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D755)),\"Wind\",$D755))*('Summary Calcs'!$E$15:$E$266=$E755)*('Summary Calcs'!$F$15:$F$266=$G755)*(IF(OR(AND($B755=\"Non-Residential\",H$8=\"Residential\"),AND($B755=\"Residential\",$B755<>H$8),AND($D755=\"New Wind\",$G755<2014),AND($D755=\"Existing Wind\",$G755>2013)),0,1))))","v":243.20534394288799},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F755)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C755)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D755)),\"Wind\",$D755))*('Summary Calcs'!$E$15:$E$266=$E755)*('Summary Calcs'!$F$15:$F$266=$G755)*(IF(OR(AND($B755=\"Non-Residential\",I$8=\"Residential\"),AND($B755=\"Residential\",$B755<>I$8),AND($D755=\"New Wind\",$G755<2014),AND($D755=\"Existing Wind\",$G755>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F755)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C755)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D755)),\"Wind\",$D755))*('Summary Calcs'!$E$15:$E$266=$E755)*('Summary Calcs'!$F$15:$F$266=$G755)*(IF(OR(AND($B755=\"Non-Residential\",J$8=\"Residential\"),AND($B755=\"Residential\",$B755<>J$8),AND($D755=\"New Wind\",$G755<2014),AND($D755=\"Existing Wind\",$G755>2013)),0,1))))","v":0},{"$f":"IFERROR(H755+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C755)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D755)),\"Wind\",$D755))*('Public Tool Inputs'!$O$9:$O$104=E755)*('Public Tool Inputs'!$P$9:$P$104=G755))*I755+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C755)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D755)),\"Wind\",$D755))*('Public Tool Inputs'!$O$9:$O$104=E755)*('Public Tool Inputs'!$P$9:$P$104=G755))*J755,0)","v":243.20534394288799},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2009,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2009,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F756)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C756)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D756)),\"Wind\",$D756))*('Summary Calcs'!$E$15:$E$266=$E756)*('Summary Calcs'!$F$15:$F$266=$G756)*(IF(OR(AND($B756=\"Non-Residential\",H$8=\"Residential\"),AND($B756=\"Residential\",$B756<>H$8),AND($D756=\"New Wind\",$G756<2014),AND($D756=\"Existing Wind\",$G756>2013)),0,1))))","v":262.19683884093581},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F756)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C756)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D756)),\"Wind\",$D756))*('Summary Calcs'!$E$15:$E$266=$E756)*('Summary Calcs'!$F$15:$F$266=$G756)*(IF(OR(AND($B756=\"Non-Residential\",I$8=\"Residential\"),AND($B756=\"Residential\",$B756<>I$8),AND($D756=\"New Wind\",$G756<2014),AND($D756=\"Existing Wind\",$G756>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F756)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C756)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D756)),\"Wind\",$D756))*('Summary Calcs'!$E$15:$E$266=$E756)*('Summary Calcs'!$F$15:$F$266=$G756)*(IF(OR(AND($B756=\"Non-Residential\",J$8=\"Residential\"),AND($B756=\"Residential\",$B756<>J$8),AND($D756=\"New Wind\",$G756<2014),AND($D756=\"Existing Wind\",$G756>2013)),0,1))))","v":0},{"$f":"IFERROR(H756+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C756)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D756)),\"Wind\",$D756))*('Public Tool Inputs'!$O$9:$O$104=E756)*('Public Tool Inputs'!$P$9:$P$104=G756))*I756+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C756)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D756)),\"Wind\",$D756))*('Public Tool Inputs'!$O$9:$O$104=E756)*('Public Tool Inputs'!$P$9:$P$104=G756))*J756,0)","v":262.19683884093581},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2010,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2010,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F757)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C757)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D757)),\"Wind\",$D757))*('Summary Calcs'!$E$15:$E$266=$E757)*('Summary Calcs'!$F$15:$F$266=$G757)*(IF(OR(AND($B757=\"Non-Residential\",H$8=\"Residential\"),AND($B757=\"Residential\",$B757<>H$8),AND($D757=\"New Wind\",$G757<2014),AND($D757=\"Existing Wind\",$G757>2013)),0,1))))","v":229.85267669107529},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F757)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C757)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D757)),\"Wind\",$D757))*('Summary Calcs'!$E$15:$E$266=$E757)*('Summary Calcs'!$F$15:$F$266=$G757)*(IF(OR(AND($B757=\"Non-Residential\",I$8=\"Residential\"),AND($B757=\"Residential\",$B757<>I$8),AND($D757=\"New Wind\",$G757<2014),AND($D757=\"Existing Wind\",$G757>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F757)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C757)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D757)),\"Wind\",$D757))*('Summary Calcs'!$E$15:$E$266=$E757)*('Summary Calcs'!$F$15:$F$266=$G757)*(IF(OR(AND($B757=\"Non-Residential\",J$8=\"Residential\"),AND($B757=\"Residential\",$B757<>J$8),AND($D757=\"New Wind\",$G757<2014),AND($D757=\"Existing Wind\",$G757>2013)),0,1))))","v":0},{"$f":"IFERROR(H757+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C757)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D757)),\"Wind\",$D757))*('Public Tool Inputs'!$O$9:$O$104=E757)*('Public Tool Inputs'!$P$9:$P$104=G757))*I757+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C757)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D757)),\"Wind\",$D757))*('Public Tool Inputs'!$O$9:$O$104=E757)*('Public Tool Inputs'!$P$9:$P$104=G757))*J757,0)","v":229.85267669107529},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2011,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2011,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F758)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C758)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D758)),\"Wind\",$D758))*('Summary Calcs'!$E$15:$E$266=$E758)*('Summary Calcs'!$F$15:$F$266=$G758)*(IF(OR(AND($B758=\"Non-Residential\",H$8=\"Residential\"),AND($B758=\"Residential\",$B758<>H$8),AND($D758=\"New Wind\",$G758<2014),AND($D758=\"Existing Wind\",$G758>2013)),0,1))))","v":261.07548883607649},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F758)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C758)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D758)),\"Wind\",$D758))*('Summary Calcs'!$E$15:$E$266=$E758)*('Summary Calcs'!$F$15:$F$266=$G758)*(IF(OR(AND($B758=\"Non-Residential\",I$8=\"Residential\"),AND($B758=\"Residential\",$B758<>I$8),AND($D758=\"New Wind\",$G758<2014),AND($D758=\"Existing Wind\",$G758>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F758)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C758)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D758)),\"Wind\",$D758))*('Summary Calcs'!$E$15:$E$266=$E758)*('Summary Calcs'!$F$15:$F$266=$G758)*(IF(OR(AND($B758=\"Non-Residential\",J$8=\"Residential\"),AND($B758=\"Residential\",$B758<>J$8),AND($D758=\"New Wind\",$G758<2014),AND($D758=\"Existing Wind\",$G758>2013)),0,1))))","v":0},{"$f":"IFERROR(H758+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C758)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D758)),\"Wind\",$D758))*('Public Tool Inputs'!$O$9:$O$104=E758)*('Public Tool Inputs'!$P$9:$P$104=G758))*I758+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C758)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D758)),\"Wind\",$D758))*('Public Tool Inputs'!$O$9:$O$104=E758)*('Public Tool Inputs'!$P$9:$P$104=G758))*J758,0)","v":261.07548883607649},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2012,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2012,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F759)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C759)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D759)),\"Wind\",$D759))*('Summary Calcs'!$E$15:$E$266=$E759)*('Summary Calcs'!$F$15:$F$266=$G759)*(IF(OR(AND($B759=\"Non-Residential\",H$8=\"Residential\"),AND($B759=\"Residential\",$B759<>H$8),AND($D759=\"New Wind\",$G759<2014),AND($D759=\"Existing Wind\",$G759>2013)),0,1))))","v":261.07548883607649},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F759)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C759)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D759)),\"Wind\",$D759))*('Summary Calcs'!$E$15:$E$266=$E759)*('Summary Calcs'!$F$15:$F$266=$G759)*(IF(OR(AND($B759=\"Non-Residential\",I$8=\"Residential\"),AND($B759=\"Residential\",$B759<>I$8),AND($D759=\"New Wind\",$G759<2014),AND($D759=\"Existing Wind\",$G759>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F759)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C759)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D759)),\"Wind\",$D759))*('Summary Calcs'!$E$15:$E$266=$E759)*('Summary Calcs'!$F$15:$F$266=$G759)*(IF(OR(AND($B759=\"Non-Residential\",J$8=\"Residential\"),AND($B759=\"Residential\",$B759<>J$8),AND($D759=\"New Wind\",$G759<2014),AND($D759=\"Existing Wind\",$G759>2013)),0,1))))","v":0},{"$f":"IFERROR(H759+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C759)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D759)),\"Wind\",$D759))*('Public Tool Inputs'!$O$9:$O$104=E759)*('Public Tool Inputs'!$P$9:$P$104=G759))*I759+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C759)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D759)),\"Wind\",$D759))*('Public Tool Inputs'!$O$9:$O$104=E759)*('Public Tool Inputs'!$P$9:$P$104=G759))*J759,0)","v":261.07548883607649},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2013,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2013,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F760)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C760)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D760)),\"Wind\",$D760))*('Summary Calcs'!$E$15:$E$266=$E760)*('Summary Calcs'!$F$15:$F$266=$G760)*(IF(OR(AND($B760=\"Non-Residential\",H$8=\"Residential\"),AND($B760=\"Residential\",$B760<>H$8),AND($D760=\"New Wind\",$G760<2014),AND($D760=\"Existing Wind\",$G760>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F760)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C760)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D760)),\"Wind\",$D760))*('Summary Calcs'!$E$15:$E$266=$E760)*('Summary Calcs'!$F$15:$F$266=$G760)*(IF(OR(AND($B760=\"Non-Residential\",I$8=\"Residential\"),AND($B760=\"Residential\",$B760<>I$8),AND($D760=\"New Wind\",$G760<2014),AND($D760=\"Existing Wind\",$G760>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F760)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C760)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D760)),\"Wind\",$D760))*('Summary Calcs'!$E$15:$E$266=$E760)*('Summary Calcs'!$F$15:$F$266=$G760)*(IF(OR(AND($B760=\"Non-Residential\",J$8=\"Residential\"),AND($B760=\"Residential\",$B760<>J$8),AND($D760=\"New Wind\",$G760<2014),AND($D760=\"Existing Wind\",$G760>2013)),0,1))))","v":0},{"$f":"IFERROR(H760+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C760)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D760)),\"Wind\",$D760))*('Public Tool Inputs'!$O$9:$O$104=E760)*('Public Tool Inputs'!$P$9:$P$104=G760))*I760+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C760)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D760)),\"Wind\",$D760))*('Public Tool Inputs'!$O$9:$O$104=E760)*('Public Tool Inputs'!$P$9:$P$104=G760))*J760,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2014,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2014,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F761)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C761)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D761)),\"Wind\",$D761))*('Summary Calcs'!$E$15:$E$266=$E761)*('Summary Calcs'!$F$15:$F$266=$G761)*(IF(OR(AND($B761=\"Non-Residential\",H$8=\"Residential\"),AND($B761=\"Residential\",$B761<>H$8),AND($D761=\"New Wind\",$G761<2014),AND($D761=\"Existing Wind\",$G761>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F761)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C761)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D761)),\"Wind\",$D761))*('Summary Calcs'!$E$15:$E$266=$E761)*('Summary Calcs'!$F$15:$F$266=$G761)*(IF(OR(AND($B761=\"Non-Residential\",I$8=\"Residential\"),AND($B761=\"Residential\",$B761<>I$8),AND($D761=\"New Wind\",$G761<2014),AND($D761=\"Existing Wind\",$G761>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F761)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C761)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D761)),\"Wind\",$D761))*('Summary Calcs'!$E$15:$E$266=$E761)*('Summary Calcs'!$F$15:$F$266=$G761)*(IF(OR(AND($B761=\"Non-Residential\",J$8=\"Residential\"),AND($B761=\"Residential\",$B761<>J$8),AND($D761=\"New Wind\",$G761<2014),AND($D761=\"Existing Wind\",$G761>2013)),0,1))))","v":0},{"$f":"IFERROR(H761+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C761)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D761)),\"Wind\",$D761))*('Public Tool Inputs'!$O$9:$O$104=E761)*('Public Tool Inputs'!$P$9:$P$104=G761))*I761+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C761)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D761)),\"Wind\",$D761))*('Public Tool Inputs'!$O$9:$O$104=E761)*('Public Tool Inputs'!$P$9:$P$104=G761))*J761,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2015,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2015,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F762)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C762)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D762)),\"Wind\",$D762))*('Summary Calcs'!$E$15:$E$266=$E762)*('Summary Calcs'!$F$15:$F$266=$G762)*(IF(OR(AND($B762=\"Non-Residential\",H$8=\"Residential\"),AND($B762=\"Residential\",$B762<>H$8),AND($D762=\"New Wind\",$G762<2014),AND($D762=\"Existing Wind\",$G762>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F762)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C762)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D762)),\"Wind\",$D762))*('Summary Calcs'!$E$15:$E$266=$E762)*('Summary Calcs'!$F$15:$F$266=$G762)*(IF(OR(AND($B762=\"Non-Residential\",I$8=\"Residential\"),AND($B762=\"Residential\",$B762<>I$8),AND($D762=\"New Wind\",$G762<2014),AND($D762=\"Existing Wind\",$G762>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F762)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C762)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D762)),\"Wind\",$D762))*('Summary Calcs'!$E$15:$E$266=$E762)*('Summary Calcs'!$F$15:$F$266=$G762)*(IF(OR(AND($B762=\"Non-Residential\",J$8=\"Residential\"),AND($B762=\"Residential\",$B762<>J$8),AND($D762=\"New Wind\",$G762<2014),AND($D762=\"Existing Wind\",$G762>2013)),0,1))))","v":0},{"$f":"IFERROR(H762+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C762)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D762)),\"Wind\",$D762))*('Public Tool Inputs'!$O$9:$O$104=E762)*('Public Tool Inputs'!$P$9:$P$104=G762))*I762+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C762)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D762)),\"Wind\",$D762))*('Public Tool Inputs'!$O$9:$O$104=E762)*('Public Tool Inputs'!$P$9:$P$104=G762))*J762,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Fed Incentive",2016,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2016,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F763)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C763)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D763)),\"Wind\",$D763))*('Summary Calcs'!$E$15:$E$266=$E763)*('Summary Calcs'!$F$15:$F$266=$G763)*(IF(OR(AND($B763=\"Non-Residential\",H$8=\"Residential\"),AND($B763=\"Residential\",$B763<>H$8),AND($D763=\"New Wind\",$G763<2014),AND($D763=\"Existing Wind\",$G763>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F763)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C763)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D763)),\"Wind\",$D763))*('Summary Calcs'!$E$15:$E$266=$E763)*('Summary Calcs'!$F$15:$F$266=$G763)*(IF(OR(AND($B763=\"Non-Residential\",I$8=\"Residential\"),AND($B763=\"Residential\",$B763<>I$8),AND($D763=\"New Wind\",$G763<2014),AND($D763=\"Existing Wind\",$G763>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F763)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C763)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D763)),\"Wind\",$D763))*('Summary Calcs'!$E$15:$E$266=$E763)*('Summary Calcs'!$F$15:$F$266=$G763)*(IF(OR(AND($B763=\"Non-Residential\",J$8=\"Residential\"),AND($B763=\"Residential\",$B763<>J$8),AND($D763=\"New Wind\",$G763<2014),AND($D763=\"Existing Wind\",$G763>2013)),0,1))))","v":0},{"$f":"IFERROR(H763+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C763)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D763)),\"Wind\",$D763))*('Public Tool Inputs'!$O$9:$O$104=E763)*('Public Tool Inputs'!$P$9:$P$104=G763))*I763+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C763)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D763)),\"Wind\",$D763))*('Public Tool Inputs'!$O$9:$O$104=E763)*('Public Tool Inputs'!$P$9:$P$104=G763))*J763,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2004,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2004,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2004]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F764)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C764)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D764)),\"Wind\",$D764))*('Summary Calcs'!$E$15:$E$266=$E764)*('Summary Calcs'!$F$15:$F$266=$G764)*(IF(OR(AND($B764=\"Non-Residential\",H$8=\"Residential\"),AND($B764=\"Residential\",$B764<>H$8),AND($D764=\"New Wind\",$G764<2014),AND($D764=\"Existing Wind\",$G764>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F764)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C764)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D764)),\"Wind\",$D764))*('Summary Calcs'!$E$15:$E$266=$E764)*('Summary Calcs'!$F$15:$F$266=$G764)*(IF(OR(AND($B764=\"Non-Residential\",I$8=\"Residential\"),AND($B764=\"Residential\",$B764<>I$8),AND($D764=\"New Wind\",$G764<2014),AND($D764=\"Existing Wind\",$G764>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F764)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C764)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D764)),\"Wind\",$D764))*('Summary Calcs'!$E$15:$E$266=$E764)*('Summary Calcs'!$F$15:$F$266=$G764)*(IF(OR(AND($B764=\"Non-Residential\",J$8=\"Residential\"),AND($B764=\"Residential\",$B764<>J$8),AND($D764=\"New Wind\",$G764<2014),AND($D764=\"Existing Wind\",$G764>2013)),0,1))))","v":0},{"$f":"IFERROR(H764+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C764)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D764)),\"Wind\",$D764))*('Public Tool Inputs'!$O$9:$O$104=E764)*('Public Tool Inputs'!$P$9:$P$104=G764))*I764+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C764)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D764)),\"Wind\",$D764))*('Public Tool Inputs'!$O$9:$O$104=E764)*('Public Tool Inputs'!$P$9:$P$104=G764))*J764,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2005,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2005,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2005]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F765)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C765)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D765)),\"Wind\",$D765))*('Summary Calcs'!$E$15:$E$266=$E765)*('Summary Calcs'!$F$15:$F$266=$G765)*(IF(OR(AND($B765=\"Non-Residential\",H$8=\"Residential\"),AND($B765=\"Residential\",$B765<>H$8),AND($D765=\"New Wind\",$G765<2014),AND($D765=\"Existing Wind\",$G765>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F765)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C765)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D765)),\"Wind\",$D765))*('Summary Calcs'!$E$15:$E$266=$E765)*('Summary Calcs'!$F$15:$F$266=$G765)*(IF(OR(AND($B765=\"Non-Residential\",I$8=\"Residential\"),AND($B765=\"Residential\",$B765<>I$8),AND($D765=\"New Wind\",$G765<2014),AND($D765=\"Existing Wind\",$G765>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F765)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C765)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D765)),\"Wind\",$D765))*('Summary Calcs'!$E$15:$E$266=$E765)*('Summary Calcs'!$F$15:$F$266=$G765)*(IF(OR(AND($B765=\"Non-Residential\",J$8=\"Residential\"),AND($B765=\"Residential\",$B765<>J$8),AND($D765=\"New Wind\",$G765<2014),AND($D765=\"Existing Wind\",$G765>2013)),0,1))))","v":0},{"$f":"IFERROR(H765+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C765)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D765)),\"Wind\",$D765))*('Public Tool Inputs'!$O$9:$O$104=E765)*('Public Tool Inputs'!$P$9:$P$104=G765))*I765+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C765)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D765)),\"Wind\",$D765))*('Public Tool Inputs'!$O$9:$O$104=E765)*('Public Tool Inputs'!$P$9:$P$104=G765))*J765,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2006,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2006,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2006]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F766)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C766)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D766)),\"Wind\",$D766))*('Summary Calcs'!$E$15:$E$266=$E766)*('Summary Calcs'!$F$15:$F$266=$G766)*(IF(OR(AND($B766=\"Non-Residential\",H$8=\"Residential\"),AND($B766=\"Residential\",$B766<>H$8),AND($D766=\"New Wind\",$G766<2014),AND($D766=\"Existing Wind\",$G766>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F766)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C766)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D766)),\"Wind\",$D766))*('Summary Calcs'!$E$15:$E$266=$E766)*('Summary Calcs'!$F$15:$F$266=$G766)*(IF(OR(AND($B766=\"Non-Residential\",I$8=\"Residential\"),AND($B766=\"Residential\",$B766<>I$8),AND($D766=\"New Wind\",$G766<2014),AND($D766=\"Existing Wind\",$G766>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F766)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C766)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D766)),\"Wind\",$D766))*('Summary Calcs'!$E$15:$E$266=$E766)*('Summary Calcs'!$F$15:$F$266=$G766)*(IF(OR(AND($B766=\"Non-Residential\",J$8=\"Residential\"),AND($B766=\"Residential\",$B766<>J$8),AND($D766=\"New Wind\",$G766<2014),AND($D766=\"Existing Wind\",$G766>2013)),0,1))))","v":0},{"$f":"IFERROR(H766+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C766)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D766)),\"Wind\",$D766))*('Public Tool Inputs'!$O$9:$O$104=E766)*('Public Tool Inputs'!$P$9:$P$104=G766))*I766+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C766)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D766)),\"Wind\",$D766))*('Public Tool Inputs'!$O$9:$O$104=E766)*('Public Tool Inputs'!$P$9:$P$104=G766))*J766,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2007,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2007,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2007]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F767)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C767)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D767)),\"Wind\",$D767))*('Summary Calcs'!$E$15:$E$266=$E767)*('Summary Calcs'!$F$15:$F$266=$G767)*(IF(OR(AND($B767=\"Non-Residential\",H$8=\"Residential\"),AND($B767=\"Residential\",$B767<>H$8),AND($D767=\"New Wind\",$G767<2014),AND($D767=\"Existing Wind\",$G767>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F767)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C767)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D767)),\"Wind\",$D767))*('Summary Calcs'!$E$15:$E$266=$E767)*('Summary Calcs'!$F$15:$F$266=$G767)*(IF(OR(AND($B767=\"Non-Residential\",I$8=\"Residential\"),AND($B767=\"Residential\",$B767<>I$8),AND($D767=\"New Wind\",$G767<2014),AND($D767=\"Existing Wind\",$G767>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F767)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C767)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D767)),\"Wind\",$D767))*('Summary Calcs'!$E$15:$E$266=$E767)*('Summary Calcs'!$F$15:$F$266=$G767)*(IF(OR(AND($B767=\"Non-Residential\",J$8=\"Residential\"),AND($B767=\"Residential\",$B767<>J$8),AND($D767=\"New Wind\",$G767<2014),AND($D767=\"Existing Wind\",$G767>2013)),0,1))))","v":0},{"$f":"IFERROR(H767+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C767)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D767)),\"Wind\",$D767))*('Public Tool Inputs'!$O$9:$O$104=E767)*('Public Tool Inputs'!$P$9:$P$104=G767))*I767+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C767)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D767)),\"Wind\",$D767))*('Public Tool Inputs'!$O$9:$O$104=E767)*('Public Tool Inputs'!$P$9:$P$104=G767))*J767,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2008,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2008,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2008]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F768)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C768)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D768)),\"Wind\",$D768))*('Summary Calcs'!$E$15:$E$266=$E768)*('Summary Calcs'!$F$15:$F$266=$G768)*(IF(OR(AND($B768=\"Non-Residential\",H$8=\"Residential\"),AND($B768=\"Residential\",$B768<>H$8),AND($D768=\"New Wind\",$G768<2014),AND($D768=\"Existing Wind\",$G768>2013)),0,1))))","v":32.204737136077654},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F768)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C768)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D768)),\"Wind\",$D768))*('Summary Calcs'!$E$15:$E$266=$E768)*('Summary Calcs'!$F$15:$F$266=$G768)*(IF(OR(AND($B768=\"Non-Residential\",I$8=\"Residential\"),AND($B768=\"Residential\",$B768<>I$8),AND($D768=\"New Wind\",$G768<2014),AND($D768=\"Existing Wind\",$G768>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F768)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C768)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D768)),\"Wind\",$D768))*('Summary Calcs'!$E$15:$E$266=$E768)*('Summary Calcs'!$F$15:$F$266=$G768)*(IF(OR(AND($B768=\"Non-Residential\",J$8=\"Residential\"),AND($B768=\"Residential\",$B768<>J$8),AND($D768=\"New Wind\",$G768<2014),AND($D768=\"Existing Wind\",$G768>2013)),0,1))))","v":0},{"$f":"IFERROR(H768+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C768)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D768)),\"Wind\",$D768))*('Public Tool Inputs'!$O$9:$O$104=E768)*('Public Tool Inputs'!$P$9:$P$104=G768))*I768+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C768)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D768)),\"Wind\",$D768))*('Public Tool Inputs'!$O$9:$O$104=E768)*('Public Tool Inputs'!$P$9:$P$104=G768))*J768,0)","v":32.204737136077654},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2009,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2009,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2009]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F769)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C769)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D769)),\"Wind\",$D769))*('Summary Calcs'!$E$15:$E$266=$E769)*('Summary Calcs'!$F$15:$F$266=$G769)*(IF(OR(AND($B769=\"Non-Residential\",H$8=\"Residential\"),AND($B769=\"Residential\",$B769<>H$8),AND($D769=\"New Wind\",$G769<2014),AND($D769=\"Existing Wind\",$G769>2013)),0,1))))","v":32.868682986772107},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F769)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C769)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D769)),\"Wind\",$D769))*('Summary Calcs'!$E$15:$E$266=$E769)*('Summary Calcs'!$F$15:$F$266=$G769)*(IF(OR(AND($B769=\"Non-Residential\",I$8=\"Residential\"),AND($B769=\"Residential\",$B769<>I$8),AND($D769=\"New Wind\",$G769<2014),AND($D769=\"Existing Wind\",$G769>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F769)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C769)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D769)),\"Wind\",$D769))*('Summary Calcs'!$E$15:$E$266=$E769)*('Summary Calcs'!$F$15:$F$266=$G769)*(IF(OR(AND($B769=\"Non-Residential\",J$8=\"Residential\"),AND($B769=\"Residential\",$B769<>J$8),AND($D769=\"New Wind\",$G769<2014),AND($D769=\"Existing Wind\",$G769>2013)),0,1))))","v":0},{"$f":"IFERROR(H769+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C769)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D769)),\"Wind\",$D769))*('Public Tool Inputs'!$O$9:$O$104=E769)*('Public Tool Inputs'!$P$9:$P$104=G769))*I769+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C769)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D769)),\"Wind\",$D769))*('Public Tool Inputs'!$O$9:$O$104=E769)*('Public Tool Inputs'!$P$9:$P$104=G769))*J769,0)","v":32.868682986772107},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2010,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2010,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2010]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F770)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C770)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D770)),\"Wind\",$D770))*('Summary Calcs'!$E$15:$E$266=$E770)*('Summary Calcs'!$F$15:$F$266=$G770)*(IF(OR(AND($B770=\"Non-Residential\",H$8=\"Residential\"),AND($B770=\"Residential\",$B770<>H$8),AND($D770=\"New Wind\",$G770<2014),AND($D770=\"Existing Wind\",$G770>2013)),0,1))))","v":33.549563580296734},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F770)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C770)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D770)),\"Wind\",$D770))*('Summary Calcs'!$E$15:$E$266=$E770)*('Summary Calcs'!$F$15:$F$266=$G770)*(IF(OR(AND($B770=\"Non-Residential\",I$8=\"Residential\"),AND($B770=\"Residential\",$B770<>I$8),AND($D770=\"New Wind\",$G770<2014),AND($D770=\"Existing Wind\",$G770>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F770)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C770)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D770)),\"Wind\",$D770))*('Summary Calcs'!$E$15:$E$266=$E770)*('Summary Calcs'!$F$15:$F$266=$G770)*(IF(OR(AND($B770=\"Non-Residential\",J$8=\"Residential\"),AND($B770=\"Residential\",$B770<>J$8),AND($D770=\"New Wind\",$G770<2014),AND($D770=\"Existing Wind\",$G770>2013)),0,1))))","v":0},{"$f":"IFERROR(H770+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C770)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D770)),\"Wind\",$D770))*('Public Tool Inputs'!$O$9:$O$104=E770)*('Public Tool Inputs'!$P$9:$P$104=G770))*I770+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C770)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D770)),\"Wind\",$D770))*('Public Tool Inputs'!$O$9:$O$104=E770)*('Public Tool Inputs'!$P$9:$P$104=G770))*J770,0)","v":33.549563580296734},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2011,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2011,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2011]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F771)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C771)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D771)),\"Wind\",$D771))*('Summary Calcs'!$E$15:$E$266=$E771)*('Summary Calcs'!$F$15:$F$266=$G771)*(IF(OR(AND($B771=\"Non-Residential\",H$8=\"Residential\"),AND($B771=\"Residential\",$B771<>H$8),AND($D771=\"New Wind\",$G771<2014),AND($D771=\"Existing Wind\",$G771>2013)),0,1))))","v":34.115180888570535},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F771)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C771)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D771)),\"Wind\",$D771))*('Summary Calcs'!$E$15:$E$266=$E771)*('Summary Calcs'!$F$15:$F$266=$G771)*(IF(OR(AND($B771=\"Non-Residential\",I$8=\"Residential\"),AND($B771=\"Residential\",$B771<>I$8),AND($D771=\"New Wind\",$G771<2014),AND($D771=\"Existing Wind\",$G771>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F771)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C771)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D771)),\"Wind\",$D771))*('Summary Calcs'!$E$15:$E$266=$E771)*('Summary Calcs'!$F$15:$F$266=$G771)*(IF(OR(AND($B771=\"Non-Residential\",J$8=\"Residential\"),AND($B771=\"Residential\",$B771<>J$8),AND($D771=\"New Wind\",$G771<2014),AND($D771=\"Existing Wind\",$G771>2013)),0,1))))","v":0},{"$f":"IFERROR(H771+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C771)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D771)),\"Wind\",$D771))*('Public Tool Inputs'!$O$9:$O$104=E771)*('Public Tool Inputs'!$P$9:$P$104=G771))*I771+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C771)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D771)),\"Wind\",$D771))*('Public Tool Inputs'!$O$9:$O$104=E771)*('Public Tool Inputs'!$P$9:$P$104=G771))*J771,0)","v":34.115180888570535},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2012,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2012,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2012]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F772)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C772)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D772)),\"Wind\",$D772))*('Summary Calcs'!$E$15:$E$266=$E772)*('Summary Calcs'!$F$15:$F$266=$G772)*(IF(OR(AND($B772=\"Non-Residential\",H$8=\"Residential\"),AND($B772=\"Residential\",$B772<>H$8),AND($D772=\"New Wind\",$G772<2014),AND($D772=\"Existing Wind\",$G772>2013)),0,1))))","v":34.797484506341938},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F772)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C772)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D772)),\"Wind\",$D772))*('Summary Calcs'!$E$15:$E$266=$E772)*('Summary Calcs'!$F$15:$F$266=$G772)*(IF(OR(AND($B772=\"Non-Residential\",I$8=\"Residential\"),AND($B772=\"Residential\",$B772<>I$8),AND($D772=\"New Wind\",$G772<2014),AND($D772=\"Existing Wind\",$G772>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F772)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C772)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D772)),\"Wind\",$D772))*('Summary Calcs'!$E$15:$E$266=$E772)*('Summary Calcs'!$F$15:$F$266=$G772)*(IF(OR(AND($B772=\"Non-Residential\",J$8=\"Residential\"),AND($B772=\"Residential\",$B772<>J$8),AND($D772=\"New Wind\",$G772<2014),AND($D772=\"Existing Wind\",$G772>2013)),0,1))))","v":0},{"$f":"IFERROR(H772+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C772)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D772)),\"Wind\",$D772))*('Public Tool Inputs'!$O$9:$O$104=E772)*('Public Tool Inputs'!$P$9:$P$104=G772))*I772+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C772)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D772)),\"Wind\",$D772))*('Public Tool Inputs'!$O$9:$O$104=E772)*('Public Tool Inputs'!$P$9:$P$104=G772))*J772,0)","v":34.797484506341938},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2013,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2013,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2013]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F773)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C773)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D773)),\"Wind\",$D773))*('Summary Calcs'!$E$15:$E$266=$E773)*('Summary Calcs'!$F$15:$F$266=$G773)*(IF(OR(AND($B773=\"Non-Residential\",H$8=\"Residential\"),AND($B773=\"Residential\",$B773<>H$8),AND($D773=\"New Wind\",$G773<2014),AND($D773=\"Existing Wind\",$G773>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F773)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C773)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D773)),\"Wind\",$D773))*('Summary Calcs'!$E$15:$E$266=$E773)*('Summary Calcs'!$F$15:$F$266=$G773)*(IF(OR(AND($B773=\"Non-Residential\",I$8=\"Residential\"),AND($B773=\"Residential\",$B773<>I$8),AND($D773=\"New Wind\",$G773<2014),AND($D773=\"Existing Wind\",$G773>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F773)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C773)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D773)),\"Wind\",$D773))*('Summary Calcs'!$E$15:$E$266=$E773)*('Summary Calcs'!$F$15:$F$266=$G773)*(IF(OR(AND($B773=\"Non-Residential\",J$8=\"Residential\"),AND($B773=\"Residential\",$B773<>J$8),AND($D773=\"New Wind\",$G773<2014),AND($D773=\"Existing Wind\",$G773>2013)),0,1))))","v":0},{"$f":"IFERROR(H773+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C773)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D773)),\"Wind\",$D773))*('Public Tool Inputs'!$O$9:$O$104=E773)*('Public Tool Inputs'!$P$9:$P$104=G773))*I773+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C773)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D773)),\"Wind\",$D773))*('Public Tool Inputs'!$O$9:$O$104=E773)*('Public Tool Inputs'!$P$9:$P$104=G773))*J773,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2014,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2014,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2014]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F774)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C774)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D774)),\"Wind\",$D774))*('Summary Calcs'!$E$15:$E$266=$E774)*('Summary Calcs'!$F$15:$F$266=$G774)*(IF(OR(AND($B774=\"Non-Residential\",H$8=\"Residential\"),AND($B774=\"Residential\",$B774<>H$8),AND($D774=\"New Wind\",$G774<2014),AND($D774=\"Existing Wind\",$G774>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F774)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C774)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D774)),\"Wind\",$D774))*('Summary Calcs'!$E$15:$E$266=$E774)*('Summary Calcs'!$F$15:$F$266=$G774)*(IF(OR(AND($B774=\"Non-Residential\",I$8=\"Residential\"),AND($B774=\"Residential\",$B774<>I$8),AND($D774=\"New Wind\",$G774<2014),AND($D774=\"Existing Wind\",$G774>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F774)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C774)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D774)),\"Wind\",$D774))*('Summary Calcs'!$E$15:$E$266=$E774)*('Summary Calcs'!$F$15:$F$266=$G774)*(IF(OR(AND($B774=\"Non-Residential\",J$8=\"Residential\"),AND($B774=\"Residential\",$B774<>J$8),AND($D774=\"New Wind\",$G774<2014),AND($D774=\"Existing Wind\",$G774>2013)),0,1))))","v":0},{"$f":"IFERROR(H774+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C774)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D774)),\"Wind\",$D774))*('Public Tool Inputs'!$O$9:$O$104=E774)*('Public Tool Inputs'!$P$9:$P$104=G774))*I774+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C774)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D774)),\"Wind\",$D774))*('Public Tool Inputs'!$O$9:$O$104=E774)*('Public Tool Inputs'!$P$9:$P$104=G774))*J774,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2015,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2015,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2015]
[null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F775)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C775)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D775)),\"Wind\",$D775))*('Summary Calcs'!$E$15:$E$266=$E775)*('Summary Calcs'!$F$15:$F$266=$G775)*(IF(OR(AND($B775=\"Non-Residential\",H$8=\"Residential\"),AND($B775=\"Residential\",$B775<>H$8),AND($D775=\"New Wind\",$G775<2014),AND($D775=\"Existing Wind\",$G775>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F775)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C775)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D775)),\"Wind\",$D775))*('Summary Calcs'!$E$15:$E$266=$E775)*('Summary Calcs'!$F$15:$F$266=$G775)*(IF(OR(AND($B775=\"Non-Residential\",I$8=\"Residential\"),AND($B775=\"Residential\",$B775<>I$8),AND($D775=\"New Wind\",$G775<2014),AND($D775=\"Existing Wind\",$G775>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F775)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C775)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D775)),\"Wind\",$D775))*('Summary Calcs'!$E$15:$E$266=$E775)*('Summary Calcs'!$F$15:$F$266=$G775)*(IF(OR(AND($B775=\"Non-Residential\",J$8=\"Residential\"),AND($B775=\"Residential\",$B775<>J$8),AND($D775=\"New Wind\",$G775<2014),AND($D775=\"Existing Wind\",$G775>2013)),0,1))))","v":0},{"$f":"IFERROR(H775+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C775)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D775)),\"Wind\",$D775))*('Public Tool Inputs'!$O$9:$O$104=E775)*('Public Tool Inputs'!$P$9:$P$104=G775))*I775+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C775)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D775)),\"Wind\",$D775))*('Public Tool Inputs'!$O$9:$O$104=E775)*('Public Tool Inputs'!$P$9:$P$104=G775))*J775,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","O&M",2016,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2016,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2016]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F776)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C776)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D776)),\"Wind\",$D776))*('Summary Calcs'!$E$15:$E$266=$E776)*('Summary Calcs'!$F$15:$F$266=$G776)*(IF(OR(AND($B776=\"Non-Residential\",H$8=\"Residential\"),AND($B776=\"Residential\",$B776<>H$8),AND($D776=\"New Wind\",$G776<2014),AND($D776=\"Existing Wind\",$G776>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F776)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C776)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D776)),\"Wind\",$D776))*('Summary Calcs'!$E$15:$E$266=$E776)*('Summary Calcs'!$F$15:$F$266=$G776)*(IF(OR(AND($B776=\"Non-Residential\",I$8=\"Residential\"),AND($B776=\"Residential\",$B776<>I$8),AND($D776=\"New Wind\",$G776<2014),AND($D776=\"Existing Wind\",$G776>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F776)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C776)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D776)),\"Wind\",$D776))*('Summary Calcs'!$E$15:$E$266=$E776)*('Summary Calcs'!$F$15:$F$266=$G776)*(IF(OR(AND($B776=\"Non-Residential\",J$8=\"Residential\"),AND($B776=\"Residential\",$B776<>J$8),AND($D776=\"New Wind\",$G776<2014),AND($D776=\"Existing Wind\",$G776>2013)),0,1))))","v":0},{"$f":"IFERROR(H776+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C776)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D776)),\"Wind\",$D776))*('Public Tool Inputs'!$O$9:$O$104=E776)*('Public Tool Inputs'!$P$9:$P$104=G776))*I776+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C776)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D776)),\"Wind\",$D776))*('Public Tool Inputs'!$O$9:$O$104=E776)*('Public Tool Inputs'!$P$9:$P$104=G776))*J776,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2004,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2004,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F777)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C777)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D777)),\"Wind\",$D777))*('Summary Calcs'!$E$15:$E$266=$E777)*('Summary Calcs'!$F$15:$F$266=$G777)*(IF(OR(AND($B777=\"Non-Residential\",H$8=\"Residential\"),AND($B777=\"Residential\",$B777<>H$8),AND($D777=\"New Wind\",$G777<2014),AND($D777=\"Existing Wind\",$G777>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F777)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C777)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D777)),\"Wind\",$D777))*('Summary Calcs'!$E$15:$E$266=$E777)*('Summary Calcs'!$F$15:$F$266=$G777)*(IF(OR(AND($B777=\"Non-Residential\",I$8=\"Residential\"),AND($B777=\"Residential\",$B777<>I$8),AND($D777=\"New Wind\",$G777<2014),AND($D777=\"Existing Wind\",$G777>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F777)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C777)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D777)),\"Wind\",$D777))*('Summary Calcs'!$E$15:$E$266=$E777)*('Summary Calcs'!$F$15:$F$266=$G777)*(IF(OR(AND($B777=\"Non-Residential\",J$8=\"Residential\"),AND($B777=\"Residential\",$B777<>J$8),AND($D777=\"New Wind\",$G777<2014),AND($D777=\"Existing Wind\",$G777>2013)),0,1))))","v":0},{"$f":"IFERROR(H777+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C777)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D777)),\"Wind\",$D777))*('Public Tool Inputs'!$O$9:$O$104=E777)*('Public Tool Inputs'!$P$9:$P$104=G777))*I777+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C777)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D777)),\"Wind\",$D777))*('Public Tool Inputs'!$O$9:$O$104=E777)*('Public Tool Inputs'!$P$9:$P$104=G777))*J777,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2005,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2005,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F778)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C778)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D778)),\"Wind\",$D778))*('Summary Calcs'!$E$15:$E$266=$E778)*('Summary Calcs'!$F$15:$F$266=$G778)*(IF(OR(AND($B778=\"Non-Residential\",H$8=\"Residential\"),AND($B778=\"Residential\",$B778<>H$8),AND($D778=\"New Wind\",$G778<2014),AND($D778=\"Existing Wind\",$G778>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F778)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C778)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D778)),\"Wind\",$D778))*('Summary Calcs'!$E$15:$E$266=$E778)*('Summary Calcs'!$F$15:$F$266=$G778)*(IF(OR(AND($B778=\"Non-Residential\",I$8=\"Residential\"),AND($B778=\"Residential\",$B778<>I$8),AND($D778=\"New Wind\",$G778<2014),AND($D778=\"Existing Wind\",$G778>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F778)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C778)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D778)),\"Wind\",$D778))*('Summary Calcs'!$E$15:$E$266=$E778)*('Summary Calcs'!$F$15:$F$266=$G778)*(IF(OR(AND($B778=\"Non-Residential\",J$8=\"Residential\"),AND($B778=\"Residential\",$B778<>J$8),AND($D778=\"New Wind\",$G778<2014),AND($D778=\"Existing Wind\",$G778>2013)),0,1))))","v":0},{"$f":"IFERROR(H778+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C778)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D778)),\"Wind\",$D778))*('Public Tool Inputs'!$O$9:$O$104=E778)*('Public Tool Inputs'!$P$9:$P$104=G778))*I778+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C778)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D778)),\"Wind\",$D778))*('Public Tool Inputs'!$O$9:$O$104=E778)*('Public Tool Inputs'!$P$9:$P$104=G778))*J778,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2006,null,{"$f":"T778","v":"Residential"},{"$f":"U778","v":"NVE North"},{"$f":"IF(V778=\"Old Wind\",\"Existing Wind\",V778)","v":"Existing Wind"},{"$f":"IF(W778=\"Unincentivized\",\"Non-Incentivized\",W778)","v":"Incentivized"},{"$f":"X778","v":"Utility Incentive"},{"$f":"Y778","v":2006},null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F779)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C779)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D779)),\"Wind\",$D779))*('Summary Calcs'!$E$15:$E$266=$E779)*('Summary Calcs'!$F$15:$F$266=$G779)*(IF(OR(AND($B779=\"Non-Residential\",H$8=\"Residential\"),AND($B779=\"Residential\",$B779<>H$8),AND($D779=\"New Wind\",$G779<2014),AND($D779=\"Existing Wind\",$G779>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F779)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C779)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D779)),\"Wind\",$D779))*('Summary Calcs'!$E$15:$E$266=$E779)*('Summary Calcs'!$F$15:$F$266=$G779)*(IF(OR(AND($B779=\"Non-Residential\",I$8=\"Residential\"),AND($B779=\"Residential\",$B779<>I$8),AND($D779=\"New Wind\",$G779<2014),AND($D779=\"Existing Wind\",$G779>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F779)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C779)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D779)),\"Wind\",$D779))*('Summary Calcs'!$E$15:$E$266=$E779)*('Summary Calcs'!$F$15:$F$266=$G779)*(IF(OR(AND($B779=\"Non-Residential\",J$8=\"Residential\"),AND($B779=\"Residential\",$B779<>J$8),AND($D779=\"New Wind\",$G779<2014),AND($D779=\"Existing Wind\",$G779>2013)),0,1))))","v":0},{"$f":"IFERROR(H779+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C779)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D779)),\"Wind\",$D779))*('Public Tool Inputs'!$O$9:$O$104=E779)*('Public Tool Inputs'!$P$9:$P$104=G779))*I779+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C779)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D779)),\"Wind\",$D779))*('Public Tool Inputs'!$O$9:$O$104=E779)*('Public Tool Inputs'!$P$9:$P$104=G779))*J779,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2007,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2007,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F780)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C780)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D780)),\"Wind\",$D780))*('Summary Calcs'!$E$15:$E$266=$E780)*('Summary Calcs'!$F$15:$F$266=$G780)*(IF(OR(AND($B780=\"Non-Residential\",H$8=\"Residential\"),AND($B780=\"Residential\",$B780<>H$8),AND($D780=\"New Wind\",$G780<2014),AND($D780=\"Existing Wind\",$G780>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F780)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C780)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D780)),\"Wind\",$D780))*('Summary Calcs'!$E$15:$E$266=$E780)*('Summary Calcs'!$F$15:$F$266=$G780)*(IF(OR(AND($B780=\"Non-Residential\",I$8=\"Residential\"),AND($B780=\"Residential\",$B780<>I$8),AND($D780=\"New Wind\",$G780<2014),AND($D780=\"Existing Wind\",$G780>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F780)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C780)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D780)),\"Wind\",$D780))*('Summary Calcs'!$E$15:$E$266=$E780)*('Summary Calcs'!$F$15:$F$266=$G780)*(IF(OR(AND($B780=\"Non-Residential\",J$8=\"Residential\"),AND($B780=\"Residential\",$B780<>J$8),AND($D780=\"New Wind\",$G780<2014),AND($D780=\"Existing Wind\",$G780>2013)),0,1))))","v":0},{"$f":"IFERROR(H780+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C780)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D780)),\"Wind\",$D780))*('Public Tool Inputs'!$O$9:$O$104=E780)*('Public Tool Inputs'!$P$9:$P$104=G780))*I780+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C780)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D780)),\"Wind\",$D780))*('Public Tool Inputs'!$O$9:$O$104=E780)*('Public Tool Inputs'!$P$9:$P$104=G780))*J780,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2008,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2008,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F781)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C781)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D781)),\"Wind\",$D781))*('Summary Calcs'!$E$15:$E$266=$E781)*('Summary Calcs'!$F$15:$F$266=$G781)*(IF(OR(AND($B781=\"Non-Residential\",H$8=\"Residential\"),AND($B781=\"Residential\",$B781<>H$8),AND($D781=\"New Wind\",$G781<2014),AND($D781=\"Existing Wind\",$G781>2013)),0,1))))","v":279.83313075495897},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F781)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C781)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D781)),\"Wind\",$D781))*('Summary Calcs'!$E$15:$E$266=$E781)*('Summary Calcs'!$F$15:$F$266=$G781)*(IF(OR(AND($B781=\"Non-Residential\",I$8=\"Residential\"),AND($B781=\"Residential\",$B781<>I$8),AND($D781=\"New Wind\",$G781<2014),AND($D781=\"Existing Wind\",$G781>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F781)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C781)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D781)),\"Wind\",$D781))*('Summary Calcs'!$E$15:$E$266=$E781)*('Summary Calcs'!$F$15:$F$266=$G781)*(IF(OR(AND($B781=\"Non-Residential\",J$8=\"Residential\"),AND($B781=\"Residential\",$B781<>J$8),AND($D781=\"New Wind\",$G781<2014),AND($D781=\"Existing Wind\",$G781>2013)),0,1))))","v":0},{"$f":"IFERROR(H781+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C781)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D781)),\"Wind\",$D781))*('Public Tool Inputs'!$O$9:$O$104=E781)*('Public Tool Inputs'!$P$9:$P$104=G781))*I781+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C781)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D781)),\"Wind\",$D781))*('Public Tool Inputs'!$O$9:$O$104=E781)*('Public Tool Inputs'!$P$9:$P$104=G781))*J781,0)","v":279.83313075495897},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2009,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2009,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F782)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C782)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D782)),\"Wind\",$D782))*('Summary Calcs'!$E$15:$E$266=$E782)*('Summary Calcs'!$F$15:$F$266=$G782)*(IF(OR(AND($B782=\"Non-Residential\",H$8=\"Residential\"),AND($B782=\"Residential\",$B782<>H$8),AND($D782=\"New Wind\",$G782<2014),AND($D782=\"Existing Wind\",$G782>2013)),0,1))))","v":333.51617377984707},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F782)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C782)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D782)),\"Wind\",$D782))*('Summary Calcs'!$E$15:$E$266=$E782)*('Summary Calcs'!$F$15:$F$266=$G782)*(IF(OR(AND($B782=\"Non-Residential\",I$8=\"Residential\"),AND($B782=\"Residential\",$B782<>I$8),AND($D782=\"New Wind\",$G782<2014),AND($D782=\"Existing Wind\",$G782>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F782)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C782)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D782)),\"Wind\",$D782))*('Summary Calcs'!$E$15:$E$266=$E782)*('Summary Calcs'!$F$15:$F$266=$G782)*(IF(OR(AND($B782=\"Non-Residential\",J$8=\"Residential\"),AND($B782=\"Residential\",$B782<>J$8),AND($D782=\"New Wind\",$G782<2014),AND($D782=\"Existing Wind\",$G782>2013)),0,1))))","v":0},{"$f":"IFERROR(H782+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C782)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D782)),\"Wind\",$D782))*('Public Tool Inputs'!$O$9:$O$104=E782)*('Public Tool Inputs'!$P$9:$P$104=G782))*I782+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C782)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D782)),\"Wind\",$D782))*('Public Tool Inputs'!$O$9:$O$104=E782)*('Public Tool Inputs'!$P$9:$P$104=G782))*J782,0)","v":333.51617377984707},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2010,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F783)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C783)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D783)),\"Wind\",$D783))*('Summary Calcs'!$E$15:$E$266=$E783)*('Summary Calcs'!$F$15:$F$266=$G783)*(IF(OR(AND($B783=\"Non-Residential\",H$8=\"Residential\"),AND($B783=\"Residential\",$B783<>H$8),AND($D783=\"New Wind\",$G783<2014),AND($D783=\"Existing Wind\",$G783>2013)),0,1))))","v":275.73603677662373},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F783)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C783)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D783)),\"Wind\",$D783))*('Summary Calcs'!$E$15:$E$266=$E783)*('Summary Calcs'!$F$15:$F$266=$G783)*(IF(OR(AND($B783=\"Non-Residential\",I$8=\"Residential\"),AND($B783=\"Residential\",$B783<>I$8),AND($D783=\"New Wind\",$G783<2014),AND($D783=\"Existing Wind\",$G783>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F783)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C783)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D783)),\"Wind\",$D783))*('Summary Calcs'!$E$15:$E$266=$E783)*('Summary Calcs'!$F$15:$F$266=$G783)*(IF(OR(AND($B783=\"Non-Residential\",J$8=\"Residential\"),AND($B783=\"Residential\",$B783<>J$8),AND($D783=\"New Wind\",$G783<2014),AND($D783=\"Existing Wind\",$G783>2013)),0,1))))","v":0},{"$f":"IFERROR(H783+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C783)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D783)),\"Wind\",$D783))*('Public Tool Inputs'!$O$9:$O$104=E783)*('Public Tool Inputs'!$P$9:$P$104=G783))*I783+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C783)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D783)),\"Wind\",$D783))*('Public Tool Inputs'!$O$9:$O$104=E783)*('Public Tool Inputs'!$P$9:$P$104=G783))*J783,0)","v":275.73603677662373},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2011,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F784)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C784)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D784)),\"Wind\",$D784))*('Summary Calcs'!$E$15:$E$266=$E784)*('Summary Calcs'!$F$15:$F$266=$G784)*(IF(OR(AND($B784=\"Non-Residential\",H$8=\"Residential\"),AND($B784=\"Residential\",$B784<>H$8),AND($D784=\"New Wind\",$G784<2014),AND($D784=\"Existing Wind\",$G784>2013)),0,1))))","v":245.53113742104108},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F784)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C784)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D784)),\"Wind\",$D784))*('Summary Calcs'!$E$15:$E$266=$E784)*('Summary Calcs'!$F$15:$F$266=$G784)*(IF(OR(AND($B784=\"Non-Residential\",I$8=\"Residential\"),AND($B784=\"Residential\",$B784<>I$8),AND($D784=\"New Wind\",$G784<2014),AND($D784=\"Existing Wind\",$G784>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F784)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C784)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D784)),\"Wind\",$D784))*('Summary Calcs'!$E$15:$E$266=$E784)*('Summary Calcs'!$F$15:$F$266=$G784)*(IF(OR(AND($B784=\"Non-Residential\",J$8=\"Residential\"),AND($B784=\"Residential\",$B784<>J$8),AND($D784=\"New Wind\",$G784<2014),AND($D784=\"Existing Wind\",$G784>2013)),0,1))))","v":0},{"$f":"IFERROR(H784+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C784)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D784)),\"Wind\",$D784))*('Public Tool Inputs'!$O$9:$O$104=E784)*('Public Tool Inputs'!$P$9:$P$104=G784))*I784+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C784)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D784)),\"Wind\",$D784))*('Public Tool Inputs'!$O$9:$O$104=E784)*('Public Tool Inputs'!$P$9:$P$104=G784))*J784,0)","v":245.53113742104108},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2012,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F785)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C785)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D785)),\"Wind\",$D785))*('Summary Calcs'!$E$15:$E$266=$E785)*('Summary Calcs'!$F$15:$F$266=$G785)*(IF(OR(AND($B785=\"Non-Residential\",H$8=\"Residential\"),AND($B785=\"Residential\",$B785<>H$8),AND($D785=\"New Wind\",$G785<2014),AND($D785=\"Existing Wind\",$G785>2013)),0,1))))","v":245.53113742104108},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F785)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C785)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D785)),\"Wind\",$D785))*('Summary Calcs'!$E$15:$E$266=$E785)*('Summary Calcs'!$F$15:$F$266=$G785)*(IF(OR(AND($B785=\"Non-Residential\",I$8=\"Residential\"),AND($B785=\"Residential\",$B785<>I$8),AND($D785=\"New Wind\",$G785<2014),AND($D785=\"Existing Wind\",$G785>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F785)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C785)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D785)),\"Wind\",$D785))*('Summary Calcs'!$E$15:$E$266=$E785)*('Summary Calcs'!$F$15:$F$266=$G785)*(IF(OR(AND($B785=\"Non-Residential\",J$8=\"Residential\"),AND($B785=\"Residential\",$B785<>J$8),AND($D785=\"New Wind\",$G785<2014),AND($D785=\"Existing Wind\",$G785>2013)),0,1))))","v":0},{"$f":"IFERROR(H785+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C785)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D785)),\"Wind\",$D785))*('Public Tool Inputs'!$O$9:$O$104=E785)*('Public Tool Inputs'!$P$9:$P$104=G785))*I785+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C785)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D785)),\"Wind\",$D785))*('Public Tool Inputs'!$O$9:$O$104=E785)*('Public Tool Inputs'!$P$9:$P$104=G785))*J785,0)","v":245.53113742104108},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2013,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F786)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C786)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D786)),\"Wind\",$D786))*('Summary Calcs'!$E$15:$E$266=$E786)*('Summary Calcs'!$F$15:$F$266=$G786)*(IF(OR(AND($B786=\"Non-Residential\",H$8=\"Residential\"),AND($B786=\"Residential\",$B786<>H$8),AND($D786=\"New Wind\",$G786<2014),AND($D786=\"Existing Wind\",$G786>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F786)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C786)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D786)),\"Wind\",$D786))*('Summary Calcs'!$E$15:$E$266=$E786)*('Summary Calcs'!$F$15:$F$266=$G786)*(IF(OR(AND($B786=\"Non-Residential\",I$8=\"Residential\"),AND($B786=\"Residential\",$B786<>I$8),AND($D786=\"New Wind\",$G786<2014),AND($D786=\"Existing Wind\",$G786>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F786)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C786)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D786)),\"Wind\",$D786))*('Summary Calcs'!$E$15:$E$266=$E786)*('Summary Calcs'!$F$15:$F$266=$G786)*(IF(OR(AND($B786=\"Non-Residential\",J$8=\"Residential\"),AND($B786=\"Residential\",$B786<>J$8),AND($D786=\"New Wind\",$G786<2014),AND($D786=\"Existing Wind\",$G786>2013)),0,1))))","v":0},{"$f":"IFERROR(H786+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C786)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D786)),\"Wind\",$D786))*('Public Tool Inputs'!$O$9:$O$104=E786)*('Public Tool Inputs'!$P$9:$P$104=G786))*I786+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C786)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D786)),\"Wind\",$D786))*('Public Tool Inputs'!$O$9:$O$104=E786)*('Public Tool Inputs'!$P$9:$P$104=G786))*J786,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2014,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F787)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C787)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D787)),\"Wind\",$D787))*('Summary Calcs'!$E$15:$E$266=$E787)*('Summary Calcs'!$F$15:$F$266=$G787)*(IF(OR(AND($B787=\"Non-Residential\",H$8=\"Residential\"),AND($B787=\"Residential\",$B787<>H$8),AND($D787=\"New Wind\",$G787<2014),AND($D787=\"Existing Wind\",$G787>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F787)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C787)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D787)),\"Wind\",$D787))*('Summary Calcs'!$E$15:$E$266=$E787)*('Summary Calcs'!$F$15:$F$266=$G787)*(IF(OR(AND($B787=\"Non-Residential\",I$8=\"Residential\"),AND($B787=\"Residential\",$B787<>I$8),AND($D787=\"New Wind\",$G787<2014),AND($D787=\"Existing Wind\",$G787>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F787)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C787)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D787)),\"Wind\",$D787))*('Summary Calcs'!$E$15:$E$266=$E787)*('Summary Calcs'!$F$15:$F$266=$G787)*(IF(OR(AND($B787=\"Non-Residential\",J$8=\"Residential\"),AND($B787=\"Residential\",$B787<>J$8),AND($D787=\"New Wind\",$G787<2014),AND($D787=\"Existing Wind\",$G787>2013)),0,1))))","v":0},{"$f":"IFERROR(H787+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C787)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D787)),\"Wind\",$D787))*('Public Tool Inputs'!$O$9:$O$104=E787)*('Public Tool Inputs'!$P$9:$P$104=G787))*I787+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C787)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D787)),\"Wind\",$D787))*('Public Tool Inputs'!$O$9:$O$104=E787)*('Public Tool Inputs'!$P$9:$P$104=G787))*J787,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2015,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F788)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C788)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D788)),\"Wind\",$D788))*('Summary Calcs'!$E$15:$E$266=$E788)*('Summary Calcs'!$F$15:$F$266=$G788)*(IF(OR(AND($B788=\"Non-Residential\",H$8=\"Residential\"),AND($B788=\"Residential\",$B788<>H$8),AND($D788=\"New Wind\",$G788<2014),AND($D788=\"Existing Wind\",$G788>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F788)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C788)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D788)),\"Wind\",$D788))*('Summary Calcs'!$E$15:$E$266=$E788)*('Summary Calcs'!$F$15:$F$266=$G788)*(IF(OR(AND($B788=\"Non-Residential\",I$8=\"Residential\"),AND($B788=\"Residential\",$B788<>I$8),AND($D788=\"New Wind\",$G788<2014),AND($D788=\"Existing Wind\",$G788>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F788)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C788)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D788)),\"Wind\",$D788))*('Summary Calcs'!$E$15:$E$266=$E788)*('Summary Calcs'!$F$15:$F$266=$G788)*(IF(OR(AND($B788=\"Non-Residential\",J$8=\"Residential\"),AND($B788=\"Residential\",$B788<>J$8),AND($D788=\"New Wind\",$G788<2014),AND($D788=\"Existing Wind\",$G788>2013)),0,1))))","v":0},{"$f":"IFERROR(H788+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C788)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D788)),\"Wind\",$D788))*('Public Tool Inputs'!$O$9:$O$104=E788)*('Public Tool Inputs'!$P$9:$P$104=G788))*I788+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C788)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D788)),\"Wind\",$D788))*('Public Tool Inputs'!$O$9:$O$104=E788)*('Public Tool Inputs'!$P$9:$P$104=G788))*J788,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Incentivized","Utility Incentive",2016,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F789)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C789)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D789)),\"Wind\",$D789))*('Summary Calcs'!$E$15:$E$266=$E789)*('Summary Calcs'!$F$15:$F$266=$G789)*(IF(OR(AND($B789=\"Non-Residential\",H$8=\"Residential\"),AND($B789=\"Residential\",$B789<>H$8),AND($D789=\"New Wind\",$G789<2014),AND($D789=\"Existing Wind\",$G789>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F789)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C789)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D789)),\"Wind\",$D789))*('Summary Calcs'!$E$15:$E$266=$E789)*('Summary Calcs'!$F$15:$F$266=$G789)*(IF(OR(AND($B789=\"Non-Residential\",I$8=\"Residential\"),AND($B789=\"Residential\",$B789<>I$8),AND($D789=\"New Wind\",$G789<2014),AND($D789=\"Existing Wind\",$G789>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F789)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C789)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D789)),\"Wind\",$D789))*('Summary Calcs'!$E$15:$E$266=$E789)*('Summary Calcs'!$F$15:$F$266=$G789)*(IF(OR(AND($B789=\"Non-Residential\",J$8=\"Residential\"),AND($B789=\"Residential\",$B789<>J$8),AND($D789=\"New Wind\",$G789<2014),AND($D789=\"Existing Wind\",$G789>2013)),0,1))))","v":0},{"$f":"IFERROR(H789+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C789)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D789)),\"Wind\",$D789))*('Public Tool Inputs'!$O$9:$O$104=E789)*('Public Tool Inputs'!$P$9:$P$104=G789))*I789+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C789)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D789)),\"Wind\",$D789))*('Public Tool Inputs'!$O$9:$O$104=E789)*('Public Tool Inputs'!$P$9:$P$104=G789))*J789,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F790)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C790)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D790)),\"Wind\",$D790))*('Summary Calcs'!$E$15:$E$266=$E790)*('Summary Calcs'!$F$15:$F$266=$G790)*(IF(OR(AND($B790=\"Non-Residential\",H$8=\"Residential\"),AND($B790=\"Residential\",$B790<>H$8),AND($D790=\"New Wind\",$G790<2014),AND($D790=\"Existing Wind\",$G790>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F790)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C790)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D790)),\"Wind\",$D790))*('Summary Calcs'!$E$15:$E$266=$E790)*('Summary Calcs'!$F$15:$F$266=$G790)*(IF(OR(AND($B790=\"Non-Residential\",I$8=\"Residential\"),AND($B790=\"Residential\",$B790<>I$8),AND($D790=\"New Wind\",$G790<2014),AND($D790=\"Existing Wind\",$G790>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F790)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C790)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D790)),\"Wind\",$D790))*('Summary Calcs'!$E$15:$E$266=$E790)*('Summary Calcs'!$F$15:$F$266=$G790)*(IF(OR(AND($B790=\"Non-Residential\",J$8=\"Residential\"),AND($B790=\"Residential\",$B790<>J$8),AND($D790=\"New Wind\",$G790<2014),AND($D790=\"Existing Wind\",$G790>2013)),0,1))))","v":0},{"$f":"IFERROR(H790+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C790)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D790)),\"Wind\",$D790))*('Public Tool Inputs'!$O$9:$O$104=E790)*('Public Tool Inputs'!$P$9:$P$104=G790))*I790+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C790)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D790)),\"Wind\",$D790))*('Public Tool Inputs'!$O$9:$O$104=E790)*('Public Tool Inputs'!$P$9:$P$104=G790))*J790,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F791)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C791)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D791)),\"Wind\",$D791))*('Summary Calcs'!$E$15:$E$266=$E791)*('Summary Calcs'!$F$15:$F$266=$G791)*(IF(OR(AND($B791=\"Non-Residential\",H$8=\"Residential\"),AND($B791=\"Residential\",$B791<>H$8),AND($D791=\"New Wind\",$G791<2014),AND($D791=\"Existing Wind\",$G791>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F791)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C791)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D791)),\"Wind\",$D791))*('Summary Calcs'!$E$15:$E$266=$E791)*('Summary Calcs'!$F$15:$F$266=$G791)*(IF(OR(AND($B791=\"Non-Residential\",I$8=\"Residential\"),AND($B791=\"Residential\",$B791<>I$8),AND($D791=\"New Wind\",$G791<2014),AND($D791=\"Existing Wind\",$G791>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F791)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C791)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D791)),\"Wind\",$D791))*('Summary Calcs'!$E$15:$E$266=$E791)*('Summary Calcs'!$F$15:$F$266=$G791)*(IF(OR(AND($B791=\"Non-Residential\",J$8=\"Residential\"),AND($B791=\"Residential\",$B791<>J$8),AND($D791=\"New Wind\",$G791<2014),AND($D791=\"Existing Wind\",$G791>2013)),0,1))))","v":0},{"$f":"IFERROR(H791+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C791)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D791)),\"Wind\",$D791))*('Public Tool Inputs'!$O$9:$O$104=E791)*('Public Tool Inputs'!$P$9:$P$104=G791))*I791+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C791)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D791)),\"Wind\",$D791))*('Public Tool Inputs'!$O$9:$O$104=E791)*('Public Tool Inputs'!$P$9:$P$104=G791))*J791,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F792)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C792)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D792)),\"Wind\",$D792))*('Summary Calcs'!$E$15:$E$266=$E792)*('Summary Calcs'!$F$15:$F$266=$G792)*(IF(OR(AND($B792=\"Non-Residential\",H$8=\"Residential\"),AND($B792=\"Residential\",$B792<>H$8),AND($D792=\"New Wind\",$G792<2014),AND($D792=\"Existing Wind\",$G792>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F792)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C792)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D792)),\"Wind\",$D792))*('Summary Calcs'!$E$15:$E$266=$E792)*('Summary Calcs'!$F$15:$F$266=$G792)*(IF(OR(AND($B792=\"Non-Residential\",I$8=\"Residential\"),AND($B792=\"Residential\",$B792<>I$8),AND($D792=\"New Wind\",$G792<2014),AND($D792=\"Existing Wind\",$G792>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F792)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C792)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D792)),\"Wind\",$D792))*('Summary Calcs'!$E$15:$E$266=$E792)*('Summary Calcs'!$F$15:$F$266=$G792)*(IF(OR(AND($B792=\"Non-Residential\",J$8=\"Residential\"),AND($B792=\"Residential\",$B792<>J$8),AND($D792=\"New Wind\",$G792<2014),AND($D792=\"Existing Wind\",$G792>2013)),0,1))))","v":0},{"$f":"IFERROR(H792+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C792)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D792)),\"Wind\",$D792))*('Public Tool Inputs'!$O$9:$O$104=E792)*('Public Tool Inputs'!$P$9:$P$104=G792))*I792+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C792)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D792)),\"Wind\",$D792))*('Public Tool Inputs'!$O$9:$O$104=E792)*('Public Tool Inputs'!$P$9:$P$104=G792))*J792,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F793)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C793)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D793)),\"Wind\",$D793))*('Summary Calcs'!$E$15:$E$266=$E793)*('Summary Calcs'!$F$15:$F$266=$G793)*(IF(OR(AND($B793=\"Non-Residential\",H$8=\"Residential\"),AND($B793=\"Residential\",$B793<>H$8),AND($D793=\"New Wind\",$G793<2014),AND($D793=\"Existing Wind\",$G793>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F793)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C793)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D793)),\"Wind\",$D793))*('Summary Calcs'!$E$15:$E$266=$E793)*('Summary Calcs'!$F$15:$F$266=$G793)*(IF(OR(AND($B793=\"Non-Residential\",I$8=\"Residential\"),AND($B793=\"Residential\",$B793<>I$8),AND($D793=\"New Wind\",$G793<2014),AND($D793=\"Existing Wind\",$G793>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F793)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C793)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D793)),\"Wind\",$D793))*('Summary Calcs'!$E$15:$E$266=$E793)*('Summary Calcs'!$F$15:$F$266=$G793)*(IF(OR(AND($B793=\"Non-Residential\",J$8=\"Residential\"),AND($B793=\"Residential\",$B793<>J$8),AND($D793=\"New Wind\",$G793<2014),AND($D793=\"Existing Wind\",$G793>2013)),0,1))))","v":0},{"$f":"IFERROR(H793+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C793)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D793)),\"Wind\",$D793))*('Public Tool Inputs'!$O$9:$O$104=E793)*('Public Tool Inputs'!$P$9:$P$104=G793))*I793+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C793)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D793)),\"Wind\",$D793))*('Public Tool Inputs'!$O$9:$O$104=E793)*('Public Tool Inputs'!$P$9:$P$104=G793))*J793,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F794)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C794)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D794)),\"Wind\",$D794))*('Summary Calcs'!$E$15:$E$266=$E794)*('Summary Calcs'!$F$15:$F$266=$G794)*(IF(OR(AND($B794=\"Non-Residential\",H$8=\"Residential\"),AND($B794=\"Residential\",$B794<>H$8),AND($D794=\"New Wind\",$G794<2014),AND($D794=\"Existing Wind\",$G794>2013)),0,1))))","v":685.2896494564169},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F794)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C794)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D794)),\"Wind\",$D794))*('Summary Calcs'!$E$15:$E$266=$E794)*('Summary Calcs'!$F$15:$F$266=$G794)*(IF(OR(AND($B794=\"Non-Residential\",I$8=\"Residential\"),AND($B794=\"Residential\",$B794<>I$8),AND($D794=\"New Wind\",$G794<2014),AND($D794=\"Existing Wind\",$G794>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F794)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C794)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D794)),\"Wind\",$D794))*('Summary Calcs'!$E$15:$E$266=$E794)*('Summary Calcs'!$F$15:$F$266=$G794)*(IF(OR(AND($B794=\"Non-Residential\",J$8=\"Residential\"),AND($B794=\"Residential\",$B794<>J$8),AND($D794=\"New Wind\",$G794<2014),AND($D794=\"Existing Wind\",$G794>2013)),0,1))))","v":0},{"$f":"IFERROR(H794+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C794)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D794)),\"Wind\",$D794))*('Public Tool Inputs'!$O$9:$O$104=E794)*('Public Tool Inputs'!$P$9:$P$104=G794))*I794+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C794)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D794)),\"Wind\",$D794))*('Public Tool Inputs'!$O$9:$O$104=E794)*('Public Tool Inputs'!$P$9:$P$104=G794))*J794,0)","v":685.2896494564169},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F795)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C795)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D795)),\"Wind\",$D795))*('Summary Calcs'!$E$15:$E$266=$E795)*('Summary Calcs'!$F$15:$F$266=$G795)*(IF(OR(AND($B795=\"Non-Residential\",H$8=\"Residential\"),AND($B795=\"Residential\",$B795<>H$8),AND($D795=\"New Wind\",$G795<2014),AND($D795=\"Existing Wind\",$G795>2013)),0,1))))","v":744.08149560845857},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F795)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C795)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D795)),\"Wind\",$D795))*('Summary Calcs'!$E$15:$E$266=$E795)*('Summary Calcs'!$F$15:$F$266=$G795)*(IF(OR(AND($B795=\"Non-Residential\",I$8=\"Residential\"),AND($B795=\"Residential\",$B795<>I$8),AND($D795=\"New Wind\",$G795<2014),AND($D795=\"Existing Wind\",$G795>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F795)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C795)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D795)),\"Wind\",$D795))*('Summary Calcs'!$E$15:$E$266=$E795)*('Summary Calcs'!$F$15:$F$266=$G795)*(IF(OR(AND($B795=\"Non-Residential\",J$8=\"Residential\"),AND($B795=\"Residential\",$B795<>J$8),AND($D795=\"New Wind\",$G795<2014),AND($D795=\"Existing Wind\",$G795>2013)),0,1))))","v":0},{"$f":"IFERROR(H795+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C795)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D795)),\"Wind\",$D795))*('Public Tool Inputs'!$O$9:$O$104=E795)*('Public Tool Inputs'!$P$9:$P$104=G795))*I795+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C795)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D795)),\"Wind\",$D795))*('Public Tool Inputs'!$O$9:$O$104=E795)*('Public Tool Inputs'!$P$9:$P$104=G795))*J795,0)","v":744.08149560845857},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F796)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C796)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D796)),\"Wind\",$D796))*('Summary Calcs'!$E$15:$E$266=$E796)*('Summary Calcs'!$F$15:$F$266=$G796)*(IF(OR(AND($B796=\"Non-Residential\",H$8=\"Residential\"),AND($B796=\"Residential\",$B796<>H$8),AND($D796=\"New Wind\",$G796<2014),AND($D796=\"Existing Wind\",$G796>2013)),0,1))))","v":644.65187070174807},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F796)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C796)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D796)),\"Wind\",$D796))*('Summary Calcs'!$E$15:$E$266=$E796)*('Summary Calcs'!$F$15:$F$266=$G796)*(IF(OR(AND($B796=\"Non-Residential\",I$8=\"Residential\"),AND($B796=\"Residential\",$B796<>I$8),AND($D796=\"New Wind\",$G796<2014),AND($D796=\"Existing Wind\",$G796>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F796)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C796)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D796)),\"Wind\",$D796))*('Summary Calcs'!$E$15:$E$266=$E796)*('Summary Calcs'!$F$15:$F$266=$G796)*(IF(OR(AND($B796=\"Non-Residential\",J$8=\"Residential\"),AND($B796=\"Residential\",$B796<>J$8),AND($D796=\"New Wind\",$G796<2014),AND($D796=\"Existing Wind\",$G796>2013)),0,1))))","v":0},{"$f":"IFERROR(H796+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C796)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D796)),\"Wind\",$D796))*('Public Tool Inputs'!$O$9:$O$104=E796)*('Public Tool Inputs'!$P$9:$P$104=G796))*I796+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C796)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D796)),\"Wind\",$D796))*('Public Tool Inputs'!$O$9:$O$104=E796)*('Public Tool Inputs'!$P$9:$P$104=G796))*J796,0)","v":644.65187070174807},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F797)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C797)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D797)),\"Wind\",$D797))*('Summary Calcs'!$E$15:$E$266=$E797)*('Summary Calcs'!$F$15:$F$266=$G797)*(IF(OR(AND($B797=\"Non-Residential\",H$8=\"Residential\"),AND($B797=\"Residential\",$B797<>H$8),AND($D797=\"New Wind\",$G797<2014),AND($D797=\"Existing Wind\",$G797>2013)),0,1))))","v":704.57880277490699},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F797)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C797)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D797)),\"Wind\",$D797))*('Summary Calcs'!$E$15:$E$266=$E797)*('Summary Calcs'!$F$15:$F$266=$G797)*(IF(OR(AND($B797=\"Non-Residential\",I$8=\"Residential\"),AND($B797=\"Residential\",$B797<>I$8),AND($D797=\"New Wind\",$G797<2014),AND($D797=\"Existing Wind\",$G797>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F797)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C797)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D797)),\"Wind\",$D797))*('Summary Calcs'!$E$15:$E$266=$E797)*('Summary Calcs'!$F$15:$F$266=$G797)*(IF(OR(AND($B797=\"Non-Residential\",J$8=\"Residential\"),AND($B797=\"Residential\",$B797<>J$8),AND($D797=\"New Wind\",$G797<2014),AND($D797=\"Existing Wind\",$G797>2013)),0,1))))","v":0},{"$f":"IFERROR(H797+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C797)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D797)),\"Wind\",$D797))*('Public Tool Inputs'!$O$9:$O$104=E797)*('Public Tool Inputs'!$P$9:$P$104=G797))*I797+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C797)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D797)),\"Wind\",$D797))*('Public Tool Inputs'!$O$9:$O$104=E797)*('Public Tool Inputs'!$P$9:$P$104=G797))*J797,0)","v":704.57880277490699},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F798)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C798)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D798)),\"Wind\",$D798))*('Summary Calcs'!$E$15:$E$266=$E798)*('Summary Calcs'!$F$15:$F$266=$G798)*(IF(OR(AND($B798=\"Non-Residential\",H$8=\"Residential\"),AND($B798=\"Residential\",$B798<>H$8),AND($D798=\"New Wind\",$G798<2014),AND($D798=\"Existing Wind\",$G798>2013)),0,1))))","v":704.57880277490699},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F798)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C798)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D798)),\"Wind\",$D798))*('Summary Calcs'!$E$15:$E$266=$E798)*('Summary Calcs'!$F$15:$F$266=$G798)*(IF(OR(AND($B798=\"Non-Residential\",I$8=\"Residential\"),AND($B798=\"Residential\",$B798<>I$8),AND($D798=\"New Wind\",$G798<2014),AND($D798=\"Existing Wind\",$G798>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F798)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C798)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D798)),\"Wind\",$D798))*('Summary Calcs'!$E$15:$E$266=$E798)*('Summary Calcs'!$F$15:$F$266=$G798)*(IF(OR(AND($B798=\"Non-Residential\",J$8=\"Residential\"),AND($B798=\"Residential\",$B798<>J$8),AND($D798=\"New Wind\",$G798<2014),AND($D798=\"Existing Wind\",$G798>2013)),0,1))))","v":0},{"$f":"IFERROR(H798+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C798)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D798)),\"Wind\",$D798))*('Public Tool Inputs'!$O$9:$O$104=E798)*('Public Tool Inputs'!$P$9:$P$104=G798))*I798+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C798)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D798)),\"Wind\",$D798))*('Public Tool Inputs'!$O$9:$O$104=E798)*('Public Tool Inputs'!$P$9:$P$104=G798))*J798,0)","v":704.57880277490699},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F799)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C799)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D799)),\"Wind\",$D799))*('Summary Calcs'!$E$15:$E$266=$E799)*('Summary Calcs'!$F$15:$F$266=$G799)*(IF(OR(AND($B799=\"Non-Residential\",H$8=\"Residential\"),AND($B799=\"Residential\",$B799<>H$8),AND($D799=\"New Wind\",$G799<2014),AND($D799=\"Existing Wind\",$G799>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F799)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C799)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D799)),\"Wind\",$D799))*('Summary Calcs'!$E$15:$E$266=$E799)*('Summary Calcs'!$F$15:$F$266=$G799)*(IF(OR(AND($B799=\"Non-Residential\",I$8=\"Residential\"),AND($B799=\"Residential\",$B799<>I$8),AND($D799=\"New Wind\",$G799<2014),AND($D799=\"Existing Wind\",$G799>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F799)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C799)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D799)),\"Wind\",$D799))*('Summary Calcs'!$E$15:$E$266=$E799)*('Summary Calcs'!$F$15:$F$266=$G799)*(IF(OR(AND($B799=\"Non-Residential\",J$8=\"Residential\"),AND($B799=\"Residential\",$B799<>J$8),AND($D799=\"New Wind\",$G799<2014),AND($D799=\"Existing Wind\",$G799>2013)),0,1))))","v":0},{"$f":"IFERROR(H799+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C799)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D799)),\"Wind\",$D799))*('Public Tool Inputs'!$O$9:$O$104=E799)*('Public Tool Inputs'!$P$9:$P$104=G799))*I799+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C799)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D799)),\"Wind\",$D799))*('Public Tool Inputs'!$O$9:$O$104=E799)*('Public Tool Inputs'!$P$9:$P$104=G799))*J799,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F800)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C800)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D800)),\"Wind\",$D800))*('Summary Calcs'!$E$15:$E$266=$E800)*('Summary Calcs'!$F$15:$F$266=$G800)*(IF(OR(AND($B800=\"Non-Residential\",H$8=\"Residential\"),AND($B800=\"Residential\",$B800<>H$8),AND($D800=\"New Wind\",$G800<2014),AND($D800=\"Existing Wind\",$G800>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F800)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C800)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D800)),\"Wind\",$D800))*('Summary Calcs'!$E$15:$E$266=$E800)*('Summary Calcs'!$F$15:$F$266=$G800)*(IF(OR(AND($B800=\"Non-Residential\",I$8=\"Residential\"),AND($B800=\"Residential\",$B800<>I$8),AND($D800=\"New Wind\",$G800<2014),AND($D800=\"Existing Wind\",$G800>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F800)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C800)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D800)),\"Wind\",$D800))*('Summary Calcs'!$E$15:$E$266=$E800)*('Summary Calcs'!$F$15:$F$266=$G800)*(IF(OR(AND($B800=\"Non-Residential\",J$8=\"Residential\"),AND($B800=\"Residential\",$B800<>J$8),AND($D800=\"New Wind\",$G800<2014),AND($D800=\"Existing Wind\",$G800>2013)),0,1))))","v":0},{"$f":"IFERROR(H800+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C800)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D800)),\"Wind\",$D800))*('Public Tool Inputs'!$O$9:$O$104=E800)*('Public Tool Inputs'!$P$9:$P$104=G800))*I800+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C800)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D800)),\"Wind\",$D800))*('Public Tool Inputs'!$O$9:$O$104=E800)*('Public Tool Inputs'!$P$9:$P$104=G800))*J800,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F801)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C801)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D801)),\"Wind\",$D801))*('Summary Calcs'!$E$15:$E$266=$E801)*('Summary Calcs'!$F$15:$F$266=$G801)*(IF(OR(AND($B801=\"Non-Residential\",H$8=\"Residential\"),AND($B801=\"Residential\",$B801<>H$8),AND($D801=\"New Wind\",$G801<2014),AND($D801=\"Existing Wind\",$G801>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F801)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C801)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D801)),\"Wind\",$D801))*('Summary Calcs'!$E$15:$E$266=$E801)*('Summary Calcs'!$F$15:$F$266=$G801)*(IF(OR(AND($B801=\"Non-Residential\",I$8=\"Residential\"),AND($B801=\"Residential\",$B801<>I$8),AND($D801=\"New Wind\",$G801<2014),AND($D801=\"Existing Wind\",$G801>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F801)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C801)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D801)),\"Wind\",$D801))*('Summary Calcs'!$E$15:$E$266=$E801)*('Summary Calcs'!$F$15:$F$266=$G801)*(IF(OR(AND($B801=\"Non-Residential\",J$8=\"Residential\"),AND($B801=\"Residential\",$B801<>J$8),AND($D801=\"New Wind\",$G801<2014),AND($D801=\"Existing Wind\",$G801>2013)),0,1))))","v":0},{"$f":"IFERROR(H801+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C801)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D801)),\"Wind\",$D801))*('Public Tool Inputs'!$O$9:$O$104=E801)*('Public Tool Inputs'!$P$9:$P$104=G801))*I801+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C801)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D801)),\"Wind\",$D801))*('Public Tool Inputs'!$O$9:$O$104=E801)*('Public Tool Inputs'!$P$9:$P$104=G801))*J801,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","CapEx",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F802)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C802)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D802)),\"Wind\",$D802))*('Summary Calcs'!$E$15:$E$266=$E802)*('Summary Calcs'!$F$15:$F$266=$G802)*(IF(OR(AND($B802=\"Non-Residential\",H$8=\"Residential\"),AND($B802=\"Residential\",$B802<>H$8),AND($D802=\"New Wind\",$G802<2014),AND($D802=\"Existing Wind\",$G802>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F802)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C802)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D802)),\"Wind\",$D802))*('Summary Calcs'!$E$15:$E$266=$E802)*('Summary Calcs'!$F$15:$F$266=$G802)*(IF(OR(AND($B802=\"Non-Residential\",I$8=\"Residential\"),AND($B802=\"Residential\",$B802<>I$8),AND($D802=\"New Wind\",$G802<2014),AND($D802=\"Existing Wind\",$G802>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F802)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C802)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D802)),\"Wind\",$D802))*('Summary Calcs'!$E$15:$E$266=$E802)*('Summary Calcs'!$F$15:$F$266=$G802)*(IF(OR(AND($B802=\"Non-Residential\",J$8=\"Residential\"),AND($B802=\"Residential\",$B802<>J$8),AND($D802=\"New Wind\",$G802<2014),AND($D802=\"Existing Wind\",$G802>2013)),0,1))))","v":0},{"$f":"IFERROR(H802+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C802)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D802)),\"Wind\",$D802))*('Public Tool Inputs'!$O$9:$O$104=E802)*('Public Tool Inputs'!$P$9:$P$104=G802))*I802+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C802)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D802)),\"Wind\",$D802))*('Public Tool Inputs'!$O$9:$O$104=E802)*('Public Tool Inputs'!$P$9:$P$104=G802))*J802,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F803)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C803)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D803)),\"Wind\",$D803))*('Summary Calcs'!$E$15:$E$266=$E803)*('Summary Calcs'!$F$15:$F$266=$G803)*(IF(OR(AND($B803=\"Non-Residential\",H$8=\"Residential\"),AND($B803=\"Residential\",$B803<>H$8),AND($D803=\"New Wind\",$G803<2014),AND($D803=\"Existing Wind\",$G803>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F803)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C803)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D803)),\"Wind\",$D803))*('Summary Calcs'!$E$15:$E$266=$E803)*('Summary Calcs'!$F$15:$F$266=$G803)*(IF(OR(AND($B803=\"Non-Residential\",I$8=\"Residential\"),AND($B803=\"Residential\",$B803<>I$8),AND($D803=\"New Wind\",$G803<2014),AND($D803=\"Existing Wind\",$G803>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F803)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C803)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D803)),\"Wind\",$D803))*('Summary Calcs'!$E$15:$E$266=$E803)*('Summary Calcs'!$F$15:$F$266=$G803)*(IF(OR(AND($B803=\"Non-Residential\",J$8=\"Residential\"),AND($B803=\"Residential\",$B803<>J$8),AND($D803=\"New Wind\",$G803<2014),AND($D803=\"Existing Wind\",$G803>2013)),0,1))))","v":0},{"$f":"IFERROR(H803+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C803)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D803)),\"Wind\",$D803))*('Public Tool Inputs'!$O$9:$O$104=E803)*('Public Tool Inputs'!$P$9:$P$104=G803))*I803+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C803)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D803)),\"Wind\",$D803))*('Public Tool Inputs'!$O$9:$O$104=E803)*('Public Tool Inputs'!$P$9:$P$104=G803))*J803,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F804)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C804)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D804)),\"Wind\",$D804))*('Summary Calcs'!$E$15:$E$266=$E804)*('Summary Calcs'!$F$15:$F$266=$G804)*(IF(OR(AND($B804=\"Non-Residential\",H$8=\"Residential\"),AND($B804=\"Residential\",$B804<>H$8),AND($D804=\"New Wind\",$G804<2014),AND($D804=\"Existing Wind\",$G804>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F804)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C804)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D804)),\"Wind\",$D804))*('Summary Calcs'!$E$15:$E$266=$E804)*('Summary Calcs'!$F$15:$F$266=$G804)*(IF(OR(AND($B804=\"Non-Residential\",I$8=\"Residential\"),AND($B804=\"Residential\",$B804<>I$8),AND($D804=\"New Wind\",$G804<2014),AND($D804=\"Existing Wind\",$G804>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F804)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C804)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D804)),\"Wind\",$D804))*('Summary Calcs'!$E$15:$E$266=$E804)*('Summary Calcs'!$F$15:$F$266=$G804)*(IF(OR(AND($B804=\"Non-Residential\",J$8=\"Residential\"),AND($B804=\"Residential\",$B804<>J$8),AND($D804=\"New Wind\",$G804<2014),AND($D804=\"Existing Wind\",$G804>2013)),0,1))))","v":0},{"$f":"IFERROR(H804+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C804)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D804)),\"Wind\",$D804))*('Public Tool Inputs'!$O$9:$O$104=E804)*('Public Tool Inputs'!$P$9:$P$104=G804))*I804+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C804)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D804)),\"Wind\",$D804))*('Public Tool Inputs'!$O$9:$O$104=E804)*('Public Tool Inputs'!$P$9:$P$104=G804))*J804,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F805)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C805)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D805)),\"Wind\",$D805))*('Summary Calcs'!$E$15:$E$266=$E805)*('Summary Calcs'!$F$15:$F$266=$G805)*(IF(OR(AND($B805=\"Non-Residential\",H$8=\"Residential\"),AND($B805=\"Residential\",$B805<>H$8),AND($D805=\"New Wind\",$G805<2014),AND($D805=\"Existing Wind\",$G805>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F805)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C805)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D805)),\"Wind\",$D805))*('Summary Calcs'!$E$15:$E$266=$E805)*('Summary Calcs'!$F$15:$F$266=$G805)*(IF(OR(AND($B805=\"Non-Residential\",I$8=\"Residential\"),AND($B805=\"Residential\",$B805<>I$8),AND($D805=\"New Wind\",$G805<2014),AND($D805=\"Existing Wind\",$G805>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F805)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C805)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D805)),\"Wind\",$D805))*('Summary Calcs'!$E$15:$E$266=$E805)*('Summary Calcs'!$F$15:$F$266=$G805)*(IF(OR(AND($B805=\"Non-Residential\",J$8=\"Residential\"),AND($B805=\"Residential\",$B805<>J$8),AND($D805=\"New Wind\",$G805<2014),AND($D805=\"Existing Wind\",$G805>2013)),0,1))))","v":0},{"$f":"IFERROR(H805+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C805)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D805)),\"Wind\",$D805))*('Public Tool Inputs'!$O$9:$O$104=E805)*('Public Tool Inputs'!$P$9:$P$104=G805))*I805+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C805)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D805)),\"Wind\",$D805))*('Public Tool Inputs'!$O$9:$O$104=E805)*('Public Tool Inputs'!$P$9:$P$104=G805))*J805,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F806)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C806)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D806)),\"Wind\",$D806))*('Summary Calcs'!$E$15:$E$266=$E806)*('Summary Calcs'!$F$15:$F$266=$G806)*(IF(OR(AND($B806=\"Non-Residential\",H$8=\"Residential\"),AND($B806=\"Residential\",$B806<>H$8),AND($D806=\"New Wind\",$G806<2014),AND($D806=\"Existing Wind\",$G806>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F806)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C806)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D806)),\"Wind\",$D806))*('Summary Calcs'!$E$15:$E$266=$E806)*('Summary Calcs'!$F$15:$F$266=$G806)*(IF(OR(AND($B806=\"Non-Residential\",I$8=\"Residential\"),AND($B806=\"Residential\",$B806<>I$8),AND($D806=\"New Wind\",$G806<2014),AND($D806=\"Existing Wind\",$G806>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F806)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C806)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D806)),\"Wind\",$D806))*('Summary Calcs'!$E$15:$E$266=$E806)*('Summary Calcs'!$F$15:$F$266=$G806)*(IF(OR(AND($B806=\"Non-Residential\",J$8=\"Residential\"),AND($B806=\"Residential\",$B806<>J$8),AND($D806=\"New Wind\",$G806<2014),AND($D806=\"Existing Wind\",$G806>2013)),0,1))))","v":0},{"$f":"IFERROR(H806+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C806)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D806)),\"Wind\",$D806))*('Public Tool Inputs'!$O$9:$O$104=E806)*('Public Tool Inputs'!$P$9:$P$104=G806))*I806+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C806)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D806)),\"Wind\",$D806))*('Public Tool Inputs'!$O$9:$O$104=E806)*('Public Tool Inputs'!$P$9:$P$104=G806))*J806,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F807)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C807)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D807)),\"Wind\",$D807))*('Summary Calcs'!$E$15:$E$266=$E807)*('Summary Calcs'!$F$15:$F$266=$G807)*(IF(OR(AND($B807=\"Non-Residential\",H$8=\"Residential\"),AND($B807=\"Residential\",$B807<>H$8),AND($D807=\"New Wind\",$G807<2014),AND($D807=\"Existing Wind\",$G807>2013)),0,1))))","v":267.23385220177556},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F807)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C807)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D807)),\"Wind\",$D807))*('Summary Calcs'!$E$15:$E$266=$E807)*('Summary Calcs'!$F$15:$F$266=$G807)*(IF(OR(AND($B807=\"Non-Residential\",I$8=\"Residential\"),AND($B807=\"Residential\",$B807<>I$8),AND($D807=\"New Wind\",$G807<2014),AND($D807=\"Existing Wind\",$G807>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F807)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C807)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D807)),\"Wind\",$D807))*('Summary Calcs'!$E$15:$E$266=$E807)*('Summary Calcs'!$F$15:$F$266=$G807)*(IF(OR(AND($B807=\"Non-Residential\",J$8=\"Residential\"),AND($B807=\"Residential\",$B807<>J$8),AND($D807=\"New Wind\",$G807<2014),AND($D807=\"Existing Wind\",$G807>2013)),0,1))))","v":0},{"$f":"IFERROR(H807+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C807)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D807)),\"Wind\",$D807))*('Public Tool Inputs'!$O$9:$O$104=E807)*('Public Tool Inputs'!$P$9:$P$104=G807))*I807+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C807)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D807)),\"Wind\",$D807))*('Public Tool Inputs'!$O$9:$O$104=E807)*('Public Tool Inputs'!$P$9:$P$104=G807))*J807,0)","v":267.23385220177556},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F808)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C808)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D808)),\"Wind\",$D808))*('Summary Calcs'!$E$15:$E$266=$E808)*('Summary Calcs'!$F$15:$F$266=$G808)*(IF(OR(AND($B808=\"Non-Residential\",H$8=\"Residential\"),AND($B808=\"Residential\",$B808<>H$8),AND($D808=\"New Wind\",$G808<2014),AND($D808=\"Existing Wind\",$G808>2013)),0,1))))","v":290.16017472499863},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F808)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C808)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D808)),\"Wind\",$D808))*('Summary Calcs'!$E$15:$E$266=$E808)*('Summary Calcs'!$F$15:$F$266=$G808)*(IF(OR(AND($B808=\"Non-Residential\",I$8=\"Residential\"),AND($B808=\"Residential\",$B808<>I$8),AND($D808=\"New Wind\",$G808<2014),AND($D808=\"Existing Wind\",$G808>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F808)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C808)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D808)),\"Wind\",$D808))*('Summary Calcs'!$E$15:$E$266=$E808)*('Summary Calcs'!$F$15:$F$266=$G808)*(IF(OR(AND($B808=\"Non-Residential\",J$8=\"Residential\"),AND($B808=\"Residential\",$B808<>J$8),AND($D808=\"New Wind\",$G808<2014),AND($D808=\"Existing Wind\",$G808>2013)),0,1))))","v":0},{"$f":"IFERROR(H808+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C808)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D808)),\"Wind\",$D808))*('Public Tool Inputs'!$O$9:$O$104=E808)*('Public Tool Inputs'!$P$9:$P$104=G808))*I808+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C808)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D808)),\"Wind\",$D808))*('Public Tool Inputs'!$O$9:$O$104=E808)*('Public Tool Inputs'!$P$9:$P$104=G808))*J808,0)","v":290.16017472499863},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F809)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C809)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D809)),\"Wind\",$D809))*('Summary Calcs'!$E$15:$E$266=$E809)*('Summary Calcs'!$F$15:$F$266=$G809)*(IF(OR(AND($B809=\"Non-Residential\",H$8=\"Residential\"),AND($B809=\"Residential\",$B809<>H$8),AND($D809=\"New Wind\",$G809<2014),AND($D809=\"Existing Wind\",$G809>2013)),0,1))))","v":253.96766938595738},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F809)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C809)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D809)),\"Wind\",$D809))*('Summary Calcs'!$E$15:$E$266=$E809)*('Summary Calcs'!$F$15:$F$266=$G809)*(IF(OR(AND($B809=\"Non-Residential\",I$8=\"Residential\"),AND($B809=\"Residential\",$B809<>I$8),AND($D809=\"New Wind\",$G809<2014),AND($D809=\"Existing Wind\",$G809>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F809)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C809)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D809)),\"Wind\",$D809))*('Summary Calcs'!$E$15:$E$266=$E809)*('Summary Calcs'!$F$15:$F$266=$G809)*(IF(OR(AND($B809=\"Non-Residential\",J$8=\"Residential\"),AND($B809=\"Residential\",$B809<>J$8),AND($D809=\"New Wind\",$G809<2014),AND($D809=\"Existing Wind\",$G809>2013)),0,1))))","v":0},{"$f":"IFERROR(H809+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C809)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D809)),\"Wind\",$D809))*('Public Tool Inputs'!$O$9:$O$104=E809)*('Public Tool Inputs'!$P$9:$P$104=G809))*I809+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C809)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D809)),\"Wind\",$D809))*('Public Tool Inputs'!$O$9:$O$104=E809)*('Public Tool Inputs'!$P$9:$P$104=G809))*J809,0)","v":253.96766938595738},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F810)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C810)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D810)),\"Wind\",$D810))*('Summary Calcs'!$E$15:$E$266=$E810)*('Summary Calcs'!$F$15:$F$266=$G810)*(IF(OR(AND($B810=\"Non-Residential\",H$8=\"Residential\"),AND($B810=\"Residential\",$B810<>H$8),AND($D810=\"New Wind\",$G810<2014),AND($D810=\"Existing Wind\",$G810>2013)),0,1))))","v":287.0636931118824},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F810)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C810)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D810)),\"Wind\",$D810))*('Summary Calcs'!$E$15:$E$266=$E810)*('Summary Calcs'!$F$15:$F$266=$G810)*(IF(OR(AND($B810=\"Non-Residential\",I$8=\"Residential\"),AND($B810=\"Residential\",$B810<>I$8),AND($D810=\"New Wind\",$G810<2014),AND($D810=\"Existing Wind\",$G810>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F810)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C810)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D810)),\"Wind\",$D810))*('Summary Calcs'!$E$15:$E$266=$E810)*('Summary Calcs'!$F$15:$F$266=$G810)*(IF(OR(AND($B810=\"Non-Residential\",J$8=\"Residential\"),AND($B810=\"Residential\",$B810<>J$8),AND($D810=\"New Wind\",$G810<2014),AND($D810=\"Existing Wind\",$G810>2013)),0,1))))","v":0},{"$f":"IFERROR(H810+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C810)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D810)),\"Wind\",$D810))*('Public Tool Inputs'!$O$9:$O$104=E810)*('Public Tool Inputs'!$P$9:$P$104=G810))*I810+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C810)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D810)),\"Wind\",$D810))*('Public Tool Inputs'!$O$9:$O$104=E810)*('Public Tool Inputs'!$P$9:$P$104=G810))*J810,0)","v":287.0636931118824},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F811)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C811)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D811)),\"Wind\",$D811))*('Summary Calcs'!$E$15:$E$266=$E811)*('Summary Calcs'!$F$15:$F$266=$G811)*(IF(OR(AND($B811=\"Non-Residential\",H$8=\"Residential\"),AND($B811=\"Residential\",$B811<>H$8),AND($D811=\"New Wind\",$G811<2014),AND($D811=\"Existing Wind\",$G811>2013)),0,1))))","v":287.0636931118824},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F811)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C811)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D811)),\"Wind\",$D811))*('Summary Calcs'!$E$15:$E$266=$E811)*('Summary Calcs'!$F$15:$F$266=$G811)*(IF(OR(AND($B811=\"Non-Residential\",I$8=\"Residential\"),AND($B811=\"Residential\",$B811<>I$8),AND($D811=\"New Wind\",$G811<2014),AND($D811=\"Existing Wind\",$G811>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F811)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C811)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D811)),\"Wind\",$D811))*('Summary Calcs'!$E$15:$E$266=$E811)*('Summary Calcs'!$F$15:$F$266=$G811)*(IF(OR(AND($B811=\"Non-Residential\",J$8=\"Residential\"),AND($B811=\"Residential\",$B811<>J$8),AND($D811=\"New Wind\",$G811<2014),AND($D811=\"Existing Wind\",$G811>2013)),0,1))))","v":0},{"$f":"IFERROR(H811+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C811)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D811)),\"Wind\",$D811))*('Public Tool Inputs'!$O$9:$O$104=E811)*('Public Tool Inputs'!$P$9:$P$104=G811))*I811+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C811)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D811)),\"Wind\",$D811))*('Public Tool Inputs'!$O$9:$O$104=E811)*('Public Tool Inputs'!$P$9:$P$104=G811))*J811,0)","v":287.0636931118824},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F812)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C812)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D812)),\"Wind\",$D812))*('Summary Calcs'!$E$15:$E$266=$E812)*('Summary Calcs'!$F$15:$F$266=$G812)*(IF(OR(AND($B812=\"Non-Residential\",H$8=\"Residential\"),AND($B812=\"Residential\",$B812<>H$8),AND($D812=\"New Wind\",$G812<2014),AND($D812=\"Existing Wind\",$G812>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F812)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C812)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D812)),\"Wind\",$D812))*('Summary Calcs'!$E$15:$E$266=$E812)*('Summary Calcs'!$F$15:$F$266=$G812)*(IF(OR(AND($B812=\"Non-Residential\",I$8=\"Residential\"),AND($B812=\"Residential\",$B812<>I$8),AND($D812=\"New Wind\",$G812<2014),AND($D812=\"Existing Wind\",$G812>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F812)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C812)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D812)),\"Wind\",$D812))*('Summary Calcs'!$E$15:$E$266=$E812)*('Summary Calcs'!$F$15:$F$266=$G812)*(IF(OR(AND($B812=\"Non-Residential\",J$8=\"Residential\"),AND($B812=\"Residential\",$B812<>J$8),AND($D812=\"New Wind\",$G812<2014),AND($D812=\"Existing Wind\",$G812>2013)),0,1))))","v":0},{"$f":"IFERROR(H812+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C812)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D812)),\"Wind\",$D812))*('Public Tool Inputs'!$O$9:$O$104=E812)*('Public Tool Inputs'!$P$9:$P$104=G812))*I812+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C812)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D812)),\"Wind\",$D812))*('Public Tool Inputs'!$O$9:$O$104=E812)*('Public Tool Inputs'!$P$9:$P$104=G812))*J812,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F813)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C813)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D813)),\"Wind\",$D813))*('Summary Calcs'!$E$15:$E$266=$E813)*('Summary Calcs'!$F$15:$F$266=$G813)*(IF(OR(AND($B813=\"Non-Residential\",H$8=\"Residential\"),AND($B813=\"Residential\",$B813<>H$8),AND($D813=\"New Wind\",$G813<2014),AND($D813=\"Existing Wind\",$G813>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F813)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C813)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D813)),\"Wind\",$D813))*('Summary Calcs'!$E$15:$E$266=$E813)*('Summary Calcs'!$F$15:$F$266=$G813)*(IF(OR(AND($B813=\"Non-Residential\",I$8=\"Residential\"),AND($B813=\"Residential\",$B813<>I$8),AND($D813=\"New Wind\",$G813<2014),AND($D813=\"Existing Wind\",$G813>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F813)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C813)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D813)),\"Wind\",$D813))*('Summary Calcs'!$E$15:$E$266=$E813)*('Summary Calcs'!$F$15:$F$266=$G813)*(IF(OR(AND($B813=\"Non-Residential\",J$8=\"Residential\"),AND($B813=\"Residential\",$B813<>J$8),AND($D813=\"New Wind\",$G813<2014),AND($D813=\"Existing Wind\",$G813>2013)),0,1))))","v":0},{"$f":"IFERROR(H813+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C813)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D813)),\"Wind\",$D813))*('Public Tool Inputs'!$O$9:$O$104=E813)*('Public Tool Inputs'!$P$9:$P$104=G813))*I813+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C813)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D813)),\"Wind\",$D813))*('Public Tool Inputs'!$O$9:$O$104=E813)*('Public Tool Inputs'!$P$9:$P$104=G813))*J813,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F814)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C814)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D814)),\"Wind\",$D814))*('Summary Calcs'!$E$15:$E$266=$E814)*('Summary Calcs'!$F$15:$F$266=$G814)*(IF(OR(AND($B814=\"Non-Residential\",H$8=\"Residential\"),AND($B814=\"Residential\",$B814<>H$8),AND($D814=\"New Wind\",$G814<2014),AND($D814=\"Existing Wind\",$G814>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F814)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C814)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D814)),\"Wind\",$D814))*('Summary Calcs'!$E$15:$E$266=$E814)*('Summary Calcs'!$F$15:$F$266=$G814)*(IF(OR(AND($B814=\"Non-Residential\",I$8=\"Residential\"),AND($B814=\"Residential\",$B814<>I$8),AND($D814=\"New Wind\",$G814<2014),AND($D814=\"Existing Wind\",$G814>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F814)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C814)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D814)),\"Wind\",$D814))*('Summary Calcs'!$E$15:$E$266=$E814)*('Summary Calcs'!$F$15:$F$266=$G814)*(IF(OR(AND($B814=\"Non-Residential\",J$8=\"Residential\"),AND($B814=\"Residential\",$B814<>J$8),AND($D814=\"New Wind\",$G814<2014),AND($D814=\"Existing Wind\",$G814>2013)),0,1))))","v":0},{"$f":"IFERROR(H814+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C814)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D814)),\"Wind\",$D814))*('Public Tool Inputs'!$O$9:$O$104=E814)*('Public Tool Inputs'!$P$9:$P$104=G814))*I814+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C814)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D814)),\"Wind\",$D814))*('Public Tool Inputs'!$O$9:$O$104=E814)*('Public Tool Inputs'!$P$9:$P$104=G814))*J814,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Fed Incentive",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F815)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C815)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D815)),\"Wind\",$D815))*('Summary Calcs'!$E$15:$E$266=$E815)*('Summary Calcs'!$F$15:$F$266=$G815)*(IF(OR(AND($B815=\"Non-Residential\",H$8=\"Residential\"),AND($B815=\"Residential\",$B815<>H$8),AND($D815=\"New Wind\",$G815<2014),AND($D815=\"Existing Wind\",$G815>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F815)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C815)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D815)),\"Wind\",$D815))*('Summary Calcs'!$E$15:$E$266=$E815)*('Summary Calcs'!$F$15:$F$266=$G815)*(IF(OR(AND($B815=\"Non-Residential\",I$8=\"Residential\"),AND($B815=\"Residential\",$B815<>I$8),AND($D815=\"New Wind\",$G815<2014),AND($D815=\"Existing Wind\",$G815>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F815)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C815)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D815)),\"Wind\",$D815))*('Summary Calcs'!$E$15:$E$266=$E815)*('Summary Calcs'!$F$15:$F$266=$G815)*(IF(OR(AND($B815=\"Non-Residential\",J$8=\"Residential\"),AND($B815=\"Residential\",$B815<>J$8),AND($D815=\"New Wind\",$G815<2014),AND($D815=\"Existing Wind\",$G815>2013)),0,1))))","v":0},{"$f":"IFERROR(H815+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C815)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D815)),\"Wind\",$D815))*('Public Tool Inputs'!$O$9:$O$104=E815)*('Public Tool Inputs'!$P$9:$P$104=G815))*I815+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C815)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D815)),\"Wind\",$D815))*('Public Tool Inputs'!$O$9:$O$104=E815)*('Public Tool Inputs'!$P$9:$P$104=G815))*J815,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F816)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C816)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D816)),\"Wind\",$D816))*('Summary Calcs'!$E$15:$E$266=$E816)*('Summary Calcs'!$F$15:$F$266=$G816)*(IF(OR(AND($B816=\"Non-Residential\",H$8=\"Residential\"),AND($B816=\"Residential\",$B816<>H$8),AND($D816=\"New Wind\",$G816<2014),AND($D816=\"Existing Wind\",$G816>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F816)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C816)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D816)),\"Wind\",$D816))*('Summary Calcs'!$E$15:$E$266=$E816)*('Summary Calcs'!$F$15:$F$266=$G816)*(IF(OR(AND($B816=\"Non-Residential\",I$8=\"Residential\"),AND($B816=\"Residential\",$B816<>I$8),AND($D816=\"New Wind\",$G816<2014),AND($D816=\"Existing Wind\",$G816>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F816)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C816)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D816)),\"Wind\",$D816))*('Summary Calcs'!$E$15:$E$266=$E816)*('Summary Calcs'!$F$15:$F$266=$G816)*(IF(OR(AND($B816=\"Non-Residential\",J$8=\"Residential\"),AND($B816=\"Residential\",$B816<>J$8),AND($D816=\"New Wind\",$G816<2014),AND($D816=\"Existing Wind\",$G816>2013)),0,1))))","v":0},{"$f":"IFERROR(H816+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C816)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D816)),\"Wind\",$D816))*('Public Tool Inputs'!$O$9:$O$104=E816)*('Public Tool Inputs'!$P$9:$P$104=G816))*I816+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C816)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D816)),\"Wind\",$D816))*('Public Tool Inputs'!$O$9:$O$104=E816)*('Public Tool Inputs'!$P$9:$P$104=G816))*J816,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F817)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C817)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D817)),\"Wind\",$D817))*('Summary Calcs'!$E$15:$E$266=$E817)*('Summary Calcs'!$F$15:$F$266=$G817)*(IF(OR(AND($B817=\"Non-Residential\",H$8=\"Residential\"),AND($B817=\"Residential\",$B817<>H$8),AND($D817=\"New Wind\",$G817<2014),AND($D817=\"Existing Wind\",$G817>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F817)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C817)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D817)),\"Wind\",$D817))*('Summary Calcs'!$E$15:$E$266=$E817)*('Summary Calcs'!$F$15:$F$266=$G817)*(IF(OR(AND($B817=\"Non-Residential\",I$8=\"Residential\"),AND($B817=\"Residential\",$B817<>I$8),AND($D817=\"New Wind\",$G817<2014),AND($D817=\"Existing Wind\",$G817>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F817)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C817)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D817)),\"Wind\",$D817))*('Summary Calcs'!$E$15:$E$266=$E817)*('Summary Calcs'!$F$15:$F$266=$G817)*(IF(OR(AND($B817=\"Non-Residential\",J$8=\"Residential\"),AND($B817=\"Residential\",$B817<>J$8),AND($D817=\"New Wind\",$G817<2014),AND($D817=\"Existing Wind\",$G817>2013)),0,1))))","v":0},{"$f":"IFERROR(H817+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C817)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D817)),\"Wind\",$D817))*('Public Tool Inputs'!$O$9:$O$104=E817)*('Public Tool Inputs'!$P$9:$P$104=G817))*I817+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C817)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D817)),\"Wind\",$D817))*('Public Tool Inputs'!$O$9:$O$104=E817)*('Public Tool Inputs'!$P$9:$P$104=G817))*J817,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F818)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C818)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D818)),\"Wind\",$D818))*('Summary Calcs'!$E$15:$E$266=$E818)*('Summary Calcs'!$F$15:$F$266=$G818)*(IF(OR(AND($B818=\"Non-Residential\",H$8=\"Residential\"),AND($B818=\"Residential\",$B818<>H$8),AND($D818=\"New Wind\",$G818<2014),AND($D818=\"Existing Wind\",$G818>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F818)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C818)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D818)),\"Wind\",$D818))*('Summary Calcs'!$E$15:$E$266=$E818)*('Summary Calcs'!$F$15:$F$266=$G818)*(IF(OR(AND($B818=\"Non-Residential\",I$8=\"Residential\"),AND($B818=\"Residential\",$B818<>I$8),AND($D818=\"New Wind\",$G818<2014),AND($D818=\"Existing Wind\",$G818>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F818)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C818)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D818)),\"Wind\",$D818))*('Summary Calcs'!$E$15:$E$266=$E818)*('Summary Calcs'!$F$15:$F$266=$G818)*(IF(OR(AND($B818=\"Non-Residential\",J$8=\"Residential\"),AND($B818=\"Residential\",$B818<>J$8),AND($D818=\"New Wind\",$G818<2014),AND($D818=\"Existing Wind\",$G818>2013)),0,1))))","v":0},{"$f":"IFERROR(H818+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C818)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D818)),\"Wind\",$D818))*('Public Tool Inputs'!$O$9:$O$104=E818)*('Public Tool Inputs'!$P$9:$P$104=G818))*I818+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C818)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D818)),\"Wind\",$D818))*('Public Tool Inputs'!$O$9:$O$104=E818)*('Public Tool Inputs'!$P$9:$P$104=G818))*J818,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F819)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C819)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D819)),\"Wind\",$D819))*('Summary Calcs'!$E$15:$E$266=$E819)*('Summary Calcs'!$F$15:$F$266=$G819)*(IF(OR(AND($B819=\"Non-Residential\",H$8=\"Residential\"),AND($B819=\"Residential\",$B819<>H$8),AND($D819=\"New Wind\",$G819<2014),AND($D819=\"Existing Wind\",$G819>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F819)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C819)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D819)),\"Wind\",$D819))*('Summary Calcs'!$E$15:$E$266=$E819)*('Summary Calcs'!$F$15:$F$266=$G819)*(IF(OR(AND($B819=\"Non-Residential\",I$8=\"Residential\"),AND($B819=\"Residential\",$B819<>I$8),AND($D819=\"New Wind\",$G819<2014),AND($D819=\"Existing Wind\",$G819>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F819)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C819)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D819)),\"Wind\",$D819))*('Summary Calcs'!$E$15:$E$266=$E819)*('Summary Calcs'!$F$15:$F$266=$G819)*(IF(OR(AND($B819=\"Non-Residential\",J$8=\"Residential\"),AND($B819=\"Residential\",$B819<>J$8),AND($D819=\"New Wind\",$G819<2014),AND($D819=\"Existing Wind\",$G819>2013)),0,1))))","v":0},{"$f":"IFERROR(H819+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C819)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D819)),\"Wind\",$D819))*('Public Tool Inputs'!$O$9:$O$104=E819)*('Public Tool Inputs'!$P$9:$P$104=G819))*I819+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C819)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D819)),\"Wind\",$D819))*('Public Tool Inputs'!$O$9:$O$104=E819)*('Public Tool Inputs'!$P$9:$P$104=G819))*J819,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F820)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C820)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D820)),\"Wind\",$D820))*('Summary Calcs'!$E$15:$E$266=$E820)*('Summary Calcs'!$F$15:$F$266=$G820)*(IF(OR(AND($B820=\"Non-Residential\",H$8=\"Residential\"),AND($B820=\"Residential\",$B820<>H$8),AND($D820=\"New Wind\",$G820<2014),AND($D820=\"Existing Wind\",$G820>2013)),0,1))))","v":31.946715621153228},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F820)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C820)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D820)),\"Wind\",$D820))*('Summary Calcs'!$E$15:$E$266=$E820)*('Summary Calcs'!$F$15:$F$266=$G820)*(IF(OR(AND($B820=\"Non-Residential\",I$8=\"Residential\"),AND($B820=\"Residential\",$B820<>I$8),AND($D820=\"New Wind\",$G820<2014),AND($D820=\"Existing Wind\",$G820>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F820)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C820)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D820)),\"Wind\",$D820))*('Summary Calcs'!$E$15:$E$266=$E820)*('Summary Calcs'!$F$15:$F$266=$G820)*(IF(OR(AND($B820=\"Non-Residential\",J$8=\"Residential\"),AND($B820=\"Residential\",$B820<>J$8),AND($D820=\"New Wind\",$G820<2014),AND($D820=\"Existing Wind\",$G820>2013)),0,1))))","v":0},{"$f":"IFERROR(H820+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C820)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D820)),\"Wind\",$D820))*('Public Tool Inputs'!$O$9:$O$104=E820)*('Public Tool Inputs'!$P$9:$P$104=G820))*I820+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C820)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D820)),\"Wind\",$D820))*('Public Tool Inputs'!$O$9:$O$104=E820)*('Public Tool Inputs'!$P$9:$P$104=G820))*J820,0)","v":31.946715621153228},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F821)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C821)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D821)),\"Wind\",$D821))*('Summary Calcs'!$E$15:$E$266=$E821)*('Summary Calcs'!$F$15:$F$266=$G821)*(IF(OR(AND($B821=\"Non-Residential\",H$8=\"Residential\"),AND($B821=\"Residential\",$B821<>H$8),AND($D821=\"New Wind\",$G821<2014),AND($D821=\"Existing Wind\",$G821>2013)),0,1))))","v":32.585649933576292},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F821)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C821)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D821)),\"Wind\",$D821))*('Summary Calcs'!$E$15:$E$266=$E821)*('Summary Calcs'!$F$15:$F$266=$G821)*(IF(OR(AND($B821=\"Non-Residential\",I$8=\"Residential\"),AND($B821=\"Residential\",$B821<>I$8),AND($D821=\"New Wind\",$G821<2014),AND($D821=\"Existing Wind\",$G821>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F821)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C821)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D821)),\"Wind\",$D821))*('Summary Calcs'!$E$15:$E$266=$E821)*('Summary Calcs'!$F$15:$F$266=$G821)*(IF(OR(AND($B821=\"Non-Residential\",J$8=\"Residential\"),AND($B821=\"Residential\",$B821<>J$8),AND($D821=\"New Wind\",$G821<2014),AND($D821=\"Existing Wind\",$G821>2013)),0,1))))","v":0},{"$f":"IFERROR(H821+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C821)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D821)),\"Wind\",$D821))*('Public Tool Inputs'!$O$9:$O$104=E821)*('Public Tool Inputs'!$P$9:$P$104=G821))*I821+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C821)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D821)),\"Wind\",$D821))*('Public Tool Inputs'!$O$9:$O$104=E821)*('Public Tool Inputs'!$P$9:$P$104=G821))*J821,0)","v":32.585649933576292},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F822)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C822)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D822)),\"Wind\",$D822))*('Summary Calcs'!$E$15:$E$266=$E822)*('Summary Calcs'!$F$15:$F$266=$G822)*(IF(OR(AND($B822=\"Non-Residential\",H$8=\"Residential\"),AND($B822=\"Residential\",$B822<>H$8),AND($D822=\"New Wind\",$G822<2014),AND($D822=\"Existing Wind\",$G822>2013)),0,1))))","v":33.265415665236141},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F822)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C822)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D822)),\"Wind\",$D822))*('Summary Calcs'!$E$15:$E$266=$E822)*('Summary Calcs'!$F$15:$F$266=$G822)*(IF(OR(AND($B822=\"Non-Residential\",I$8=\"Residential\"),AND($B822=\"Residential\",$B822<>I$8),AND($D822=\"New Wind\",$G822<2014),AND($D822=\"Existing Wind\",$G822>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F822)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C822)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D822)),\"Wind\",$D822))*('Summary Calcs'!$E$15:$E$266=$E822)*('Summary Calcs'!$F$15:$F$266=$G822)*(IF(OR(AND($B822=\"Non-Residential\",J$8=\"Residential\"),AND($B822=\"Residential\",$B822<>J$8),AND($D822=\"New Wind\",$G822<2014),AND($D822=\"Existing Wind\",$G822>2013)),0,1))))","v":0},{"$f":"IFERROR(H822+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C822)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D822)),\"Wind\",$D822))*('Public Tool Inputs'!$O$9:$O$104=E822)*('Public Tool Inputs'!$P$9:$P$104=G822))*I822+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C822)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D822)),\"Wind\",$D822))*('Public Tool Inputs'!$O$9:$O$104=E822)*('Public Tool Inputs'!$P$9:$P$104=G822))*J822,0)","v":33.265415665236141},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F823)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C823)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D823)),\"Wind\",$D823))*('Summary Calcs'!$E$15:$E$266=$E823)*('Summary Calcs'!$F$15:$F$266=$G823)*(IF(OR(AND($B823=\"Non-Residential\",H$8=\"Residential\"),AND($B823=\"Residential\",$B823<>H$8),AND($D823=\"New Wind\",$G823<2014),AND($D823=\"Existing Wind\",$G823>2013)),0,1))))","v":33.839287661244263},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F823)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C823)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D823)),\"Wind\",$D823))*('Summary Calcs'!$E$15:$E$266=$E823)*('Summary Calcs'!$F$15:$F$266=$G823)*(IF(OR(AND($B823=\"Non-Residential\",I$8=\"Residential\"),AND($B823=\"Residential\",$B823<>I$8),AND($D823=\"New Wind\",$G823<2014),AND($D823=\"Existing Wind\",$G823>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F823)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C823)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D823)),\"Wind\",$D823))*('Summary Calcs'!$E$15:$E$266=$E823)*('Summary Calcs'!$F$15:$F$266=$G823)*(IF(OR(AND($B823=\"Non-Residential\",J$8=\"Residential\"),AND($B823=\"Residential\",$B823<>J$8),AND($D823=\"New Wind\",$G823<2014),AND($D823=\"Existing Wind\",$G823>2013)),0,1))))","v":0},{"$f":"IFERROR(H823+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C823)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D823)),\"Wind\",$D823))*('Public Tool Inputs'!$O$9:$O$104=E823)*('Public Tool Inputs'!$P$9:$P$104=G823))*I823+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C823)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D823)),\"Wind\",$D823))*('Public Tool Inputs'!$O$9:$O$104=E823)*('Public Tool Inputs'!$P$9:$P$104=G823))*J823,0)","v":33.839287661244263},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F824)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C824)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D824)),\"Wind\",$D824))*('Summary Calcs'!$E$15:$E$266=$E824)*('Summary Calcs'!$F$15:$F$266=$G824)*(IF(OR(AND($B824=\"Non-Residential\",H$8=\"Residential\"),AND($B824=\"Residential\",$B824<>H$8),AND($D824=\"New Wind\",$G824<2014),AND($D824=\"Existing Wind\",$G824>2013)),0,1))))","v":34.516073414469147},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F824)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C824)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D824)),\"Wind\",$D824))*('Summary Calcs'!$E$15:$E$266=$E824)*('Summary Calcs'!$F$15:$F$266=$G824)*(IF(OR(AND($B824=\"Non-Residential\",I$8=\"Residential\"),AND($B824=\"Residential\",$B824<>I$8),AND($D824=\"New Wind\",$G824<2014),AND($D824=\"Existing Wind\",$G824>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F824)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C824)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D824)),\"Wind\",$D824))*('Summary Calcs'!$E$15:$E$266=$E824)*('Summary Calcs'!$F$15:$F$266=$G824)*(IF(OR(AND($B824=\"Non-Residential\",J$8=\"Residential\"),AND($B824=\"Residential\",$B824<>J$8),AND($D824=\"New Wind\",$G824<2014),AND($D824=\"Existing Wind\",$G824>2013)),0,1))))","v":0},{"$f":"IFERROR(H824+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C824)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D824)),\"Wind\",$D824))*('Public Tool Inputs'!$O$9:$O$104=E824)*('Public Tool Inputs'!$P$9:$P$104=G824))*I824+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C824)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D824)),\"Wind\",$D824))*('Public Tool Inputs'!$O$9:$O$104=E824)*('Public Tool Inputs'!$P$9:$P$104=G824))*J824,0)","v":34.516073414469147},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F825)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C825)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D825)),\"Wind\",$D825))*('Summary Calcs'!$E$15:$E$266=$E825)*('Summary Calcs'!$F$15:$F$266=$G825)*(IF(OR(AND($B825=\"Non-Residential\",H$8=\"Residential\"),AND($B825=\"Residential\",$B825<>H$8),AND($D825=\"New Wind\",$G825<2014),AND($D825=\"Existing Wind\",$G825>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F825)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C825)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D825)),\"Wind\",$D825))*('Summary Calcs'!$E$15:$E$266=$E825)*('Summary Calcs'!$F$15:$F$266=$G825)*(IF(OR(AND($B825=\"Non-Residential\",I$8=\"Residential\"),AND($B825=\"Residential\",$B825<>I$8),AND($D825=\"New Wind\",$G825<2014),AND($D825=\"Existing Wind\",$G825>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F825)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C825)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D825)),\"Wind\",$D825))*('Summary Calcs'!$E$15:$E$266=$E825)*('Summary Calcs'!$F$15:$F$266=$G825)*(IF(OR(AND($B825=\"Non-Residential\",J$8=\"Residential\"),AND($B825=\"Residential\",$B825<>J$8),AND($D825=\"New Wind\",$G825<2014),AND($D825=\"Existing Wind\",$G825>2013)),0,1))))","v":0},{"$f":"IFERROR(H825+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C825)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D825)),\"Wind\",$D825))*('Public Tool Inputs'!$O$9:$O$104=E825)*('Public Tool Inputs'!$P$9:$P$104=G825))*I825+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C825)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D825)),\"Wind\",$D825))*('Public Tool Inputs'!$O$9:$O$104=E825)*('Public Tool Inputs'!$P$9:$P$104=G825))*J825,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F826)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C826)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D826)),\"Wind\",$D826))*('Summary Calcs'!$E$15:$E$266=$E826)*('Summary Calcs'!$F$15:$F$266=$G826)*(IF(OR(AND($B826=\"Non-Residential\",H$8=\"Residential\"),AND($B826=\"Residential\",$B826<>H$8),AND($D826=\"New Wind\",$G826<2014),AND($D826=\"Existing Wind\",$G826>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F826)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C826)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D826)),\"Wind\",$D826))*('Summary Calcs'!$E$15:$E$266=$E826)*('Summary Calcs'!$F$15:$F$266=$G826)*(IF(OR(AND($B826=\"Non-Residential\",I$8=\"Residential\"),AND($B826=\"Residential\",$B826<>I$8),AND($D826=\"New Wind\",$G826<2014),AND($D826=\"Existing Wind\",$G826>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F826)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C826)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D826)),\"Wind\",$D826))*('Summary Calcs'!$E$15:$E$266=$E826)*('Summary Calcs'!$F$15:$F$266=$G826)*(IF(OR(AND($B826=\"Non-Residential\",J$8=\"Residential\"),AND($B826=\"Residential\",$B826<>J$8),AND($D826=\"New Wind\",$G826<2014),AND($D826=\"Existing Wind\",$G826>2013)),0,1))))","v":0},{"$f":"IFERROR(H826+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C826)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D826)),\"Wind\",$D826))*('Public Tool Inputs'!$O$9:$O$104=E826)*('Public Tool Inputs'!$P$9:$P$104=G826))*I826+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C826)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D826)),\"Wind\",$D826))*('Public Tool Inputs'!$O$9:$O$104=E826)*('Public Tool Inputs'!$P$9:$P$104=G826))*J826,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F827)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C827)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D827)),\"Wind\",$D827))*('Summary Calcs'!$E$15:$E$266=$E827)*('Summary Calcs'!$F$15:$F$266=$G827)*(IF(OR(AND($B827=\"Non-Residential\",H$8=\"Residential\"),AND($B827=\"Residential\",$B827<>H$8),AND($D827=\"New Wind\",$G827<2014),AND($D827=\"Existing Wind\",$G827>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F827)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C827)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D827)),\"Wind\",$D827))*('Summary Calcs'!$E$15:$E$266=$E827)*('Summary Calcs'!$F$15:$F$266=$G827)*(IF(OR(AND($B827=\"Non-Residential\",I$8=\"Residential\"),AND($B827=\"Residential\",$B827<>I$8),AND($D827=\"New Wind\",$G827<2014),AND($D827=\"Existing Wind\",$G827>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F827)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C827)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D827)),\"Wind\",$D827))*('Summary Calcs'!$E$15:$E$266=$E827)*('Summary Calcs'!$F$15:$F$266=$G827)*(IF(OR(AND($B827=\"Non-Residential\",J$8=\"Residential\"),AND($B827=\"Residential\",$B827<>J$8),AND($D827=\"New Wind\",$G827<2014),AND($D827=\"Existing Wind\",$G827>2013)),0,1))))","v":0},{"$f":"IFERROR(H827+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C827)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D827)),\"Wind\",$D827))*('Public Tool Inputs'!$O$9:$O$104=E827)*('Public Tool Inputs'!$P$9:$P$104=G827))*I827+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C827)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D827)),\"Wind\",$D827))*('Public Tool Inputs'!$O$9:$O$104=E827)*('Public Tool Inputs'!$P$9:$P$104=G827))*J827,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","O&M",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F828)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C828)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D828)),\"Wind\",$D828))*('Summary Calcs'!$E$15:$E$266=$E828)*('Summary Calcs'!$F$15:$F$266=$G828)*(IF(OR(AND($B828=\"Non-Residential\",H$8=\"Residential\"),AND($B828=\"Residential\",$B828<>H$8),AND($D828=\"New Wind\",$G828<2014),AND($D828=\"Existing Wind\",$G828>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F828)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C828)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D828)),\"Wind\",$D828))*('Summary Calcs'!$E$15:$E$266=$E828)*('Summary Calcs'!$F$15:$F$266=$G828)*(IF(OR(AND($B828=\"Non-Residential\",I$8=\"Residential\"),AND($B828=\"Residential\",$B828<>I$8),AND($D828=\"New Wind\",$G828<2014),AND($D828=\"Existing Wind\",$G828>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F828)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C828)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D828)),\"Wind\",$D828))*('Summary Calcs'!$E$15:$E$266=$E828)*('Summary Calcs'!$F$15:$F$266=$G828)*(IF(OR(AND($B828=\"Non-Residential\",J$8=\"Residential\"),AND($B828=\"Residential\",$B828<>J$8),AND($D828=\"New Wind\",$G828<2014),AND($D828=\"Existing Wind\",$G828>2013)),0,1))))","v":0},{"$f":"IFERROR(H828+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C828)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D828)),\"Wind\",$D828))*('Public Tool Inputs'!$O$9:$O$104=E828)*('Public Tool Inputs'!$P$9:$P$104=G828))*I828+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C828)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D828)),\"Wind\",$D828))*('Public Tool Inputs'!$O$9:$O$104=E828)*('Public Tool Inputs'!$P$9:$P$104=G828))*J828,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F829)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C829)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D829)),\"Wind\",$D829))*('Summary Calcs'!$E$15:$E$266=$E829)*('Summary Calcs'!$F$15:$F$266=$G829)*(IF(OR(AND($B829=\"Non-Residential\",H$8=\"Residential\"),AND($B829=\"Residential\",$B829<>H$8),AND($D829=\"New Wind\",$G829<2014),AND($D829=\"Existing Wind\",$G829>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F829)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C829)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D829)),\"Wind\",$D829))*('Summary Calcs'!$E$15:$E$266=$E829)*('Summary Calcs'!$F$15:$F$266=$G829)*(IF(OR(AND($B829=\"Non-Residential\",I$8=\"Residential\"),AND($B829=\"Residential\",$B829<>I$8),AND($D829=\"New Wind\",$G829<2014),AND($D829=\"Existing Wind\",$G829>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F829)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C829)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D829)),\"Wind\",$D829))*('Summary Calcs'!$E$15:$E$266=$E829)*('Summary Calcs'!$F$15:$F$266=$G829)*(IF(OR(AND($B829=\"Non-Residential\",J$8=\"Residential\"),AND($B829=\"Residential\",$B829<>J$8),AND($D829=\"New Wind\",$G829<2014),AND($D829=\"Existing Wind\",$G829>2013)),0,1))))","v":0},{"$f":"IFERROR(H829+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C829)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D829)),\"Wind\",$D829))*('Public Tool Inputs'!$O$9:$O$104=E829)*('Public Tool Inputs'!$P$9:$P$104=G829))*I829+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C829)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D829)),\"Wind\",$D829))*('Public Tool Inputs'!$O$9:$O$104=E829)*('Public Tool Inputs'!$P$9:$P$104=G829))*J829,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F830)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C830)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D830)),\"Wind\",$D830))*('Summary Calcs'!$E$15:$E$266=$E830)*('Summary Calcs'!$F$15:$F$266=$G830)*(IF(OR(AND($B830=\"Non-Residential\",H$8=\"Residential\"),AND($B830=\"Residential\",$B830<>H$8),AND($D830=\"New Wind\",$G830<2014),AND($D830=\"Existing Wind\",$G830>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F830)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C830)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D830)),\"Wind\",$D830))*('Summary Calcs'!$E$15:$E$266=$E830)*('Summary Calcs'!$F$15:$F$266=$G830)*(IF(OR(AND($B830=\"Non-Residential\",I$8=\"Residential\"),AND($B830=\"Residential\",$B830<>I$8),AND($D830=\"New Wind\",$G830<2014),AND($D830=\"Existing Wind\",$G830>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F830)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C830)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D830)),\"Wind\",$D830))*('Summary Calcs'!$E$15:$E$266=$E830)*('Summary Calcs'!$F$15:$F$266=$G830)*(IF(OR(AND($B830=\"Non-Residential\",J$8=\"Residential\"),AND($B830=\"Residential\",$B830<>J$8),AND($D830=\"New Wind\",$G830<2014),AND($D830=\"Existing Wind\",$G830>2013)),0,1))))","v":0},{"$f":"IFERROR(H830+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C830)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D830)),\"Wind\",$D830))*('Public Tool Inputs'!$O$9:$O$104=E830)*('Public Tool Inputs'!$P$9:$P$104=G830))*I830+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C830)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D830)),\"Wind\",$D830))*('Public Tool Inputs'!$O$9:$O$104=E830)*('Public Tool Inputs'!$P$9:$P$104=G830))*J830,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F831)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C831)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D831)),\"Wind\",$D831))*('Summary Calcs'!$E$15:$E$266=$E831)*('Summary Calcs'!$F$15:$F$266=$G831)*(IF(OR(AND($B831=\"Non-Residential\",H$8=\"Residential\"),AND($B831=\"Residential\",$B831<>H$8),AND($D831=\"New Wind\",$G831<2014),AND($D831=\"Existing Wind\",$G831>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F831)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C831)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D831)),\"Wind\",$D831))*('Summary Calcs'!$E$15:$E$266=$E831)*('Summary Calcs'!$F$15:$F$266=$G831)*(IF(OR(AND($B831=\"Non-Residential\",I$8=\"Residential\"),AND($B831=\"Residential\",$B831<>I$8),AND($D831=\"New Wind\",$G831<2014),AND($D831=\"Existing Wind\",$G831>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F831)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C831)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D831)),\"Wind\",$D831))*('Summary Calcs'!$E$15:$E$266=$E831)*('Summary Calcs'!$F$15:$F$266=$G831)*(IF(OR(AND($B831=\"Non-Residential\",J$8=\"Residential\"),AND($B831=\"Residential\",$B831<>J$8),AND($D831=\"New Wind\",$G831<2014),AND($D831=\"Existing Wind\",$G831>2013)),0,1))))","v":0},{"$f":"IFERROR(H831+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C831)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D831)),\"Wind\",$D831))*('Public Tool Inputs'!$O$9:$O$104=E831)*('Public Tool Inputs'!$P$9:$P$104=G831))*I831+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C831)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D831)),\"Wind\",$D831))*('Public Tool Inputs'!$O$9:$O$104=E831)*('Public Tool Inputs'!$P$9:$P$104=G831))*J831,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F832)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C832)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D832)),\"Wind\",$D832))*('Summary Calcs'!$E$15:$E$266=$E832)*('Summary Calcs'!$F$15:$F$266=$G832)*(IF(OR(AND($B832=\"Non-Residential\",H$8=\"Residential\"),AND($B832=\"Residential\",$B832<>H$8),AND($D832=\"New Wind\",$G832<2014),AND($D832=\"Existing Wind\",$G832>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F832)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C832)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D832)),\"Wind\",$D832))*('Summary Calcs'!$E$15:$E$266=$E832)*('Summary Calcs'!$F$15:$F$266=$G832)*(IF(OR(AND($B832=\"Non-Residential\",I$8=\"Residential\"),AND($B832=\"Residential\",$B832<>I$8),AND($D832=\"New Wind\",$G832<2014),AND($D832=\"Existing Wind\",$G832>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F832)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C832)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D832)),\"Wind\",$D832))*('Summary Calcs'!$E$15:$E$266=$E832)*('Summary Calcs'!$F$15:$F$266=$G832)*(IF(OR(AND($B832=\"Non-Residential\",J$8=\"Residential\"),AND($B832=\"Residential\",$B832<>J$8),AND($D832=\"New Wind\",$G832<2014),AND($D832=\"Existing Wind\",$G832>2013)),0,1))))","v":0},{"$f":"IFERROR(H832+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C832)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D832)),\"Wind\",$D832))*('Public Tool Inputs'!$O$9:$O$104=E832)*('Public Tool Inputs'!$P$9:$P$104=G832))*I832+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C832)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D832)),\"Wind\",$D832))*('Public Tool Inputs'!$O$9:$O$104=E832)*('Public Tool Inputs'!$P$9:$P$104=G832))*J832,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F833)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C833)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D833)),\"Wind\",$D833))*('Summary Calcs'!$E$15:$E$266=$E833)*('Summary Calcs'!$F$15:$F$266=$G833)*(IF(OR(AND($B833=\"Non-Residential\",H$8=\"Residential\"),AND($B833=\"Residential\",$B833<>H$8),AND($D833=\"New Wind\",$G833<2014),AND($D833=\"Existing Wind\",$G833>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F833)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C833)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D833)),\"Wind\",$D833))*('Summary Calcs'!$E$15:$E$266=$E833)*('Summary Calcs'!$F$15:$F$266=$G833)*(IF(OR(AND($B833=\"Non-Residential\",I$8=\"Residential\"),AND($B833=\"Residential\",$B833<>I$8),AND($D833=\"New Wind\",$G833<2014),AND($D833=\"Existing Wind\",$G833>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F833)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C833)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D833)),\"Wind\",$D833))*('Summary Calcs'!$E$15:$E$266=$E833)*('Summary Calcs'!$F$15:$F$266=$G833)*(IF(OR(AND($B833=\"Non-Residential\",J$8=\"Residential\"),AND($B833=\"Residential\",$B833<>J$8),AND($D833=\"New Wind\",$G833<2014),AND($D833=\"Existing Wind\",$G833>2013)),0,1))))","v":0},{"$f":"IFERROR(H833+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C833)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D833)),\"Wind\",$D833))*('Public Tool Inputs'!$O$9:$O$104=E833)*('Public Tool Inputs'!$P$9:$P$104=G833))*I833+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C833)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D833)),\"Wind\",$D833))*('Public Tool Inputs'!$O$9:$O$104=E833)*('Public Tool Inputs'!$P$9:$P$104=G833))*J833,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F834)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C834)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D834)),\"Wind\",$D834))*('Summary Calcs'!$E$15:$E$266=$E834)*('Summary Calcs'!$F$15:$F$266=$G834)*(IF(OR(AND($B834=\"Non-Residential\",H$8=\"Residential\"),AND($B834=\"Residential\",$B834<>H$8),AND($D834=\"New Wind\",$G834<2014),AND($D834=\"Existing Wind\",$G834>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F834)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C834)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D834)),\"Wind\",$D834))*('Summary Calcs'!$E$15:$E$266=$E834)*('Summary Calcs'!$F$15:$F$266=$G834)*(IF(OR(AND($B834=\"Non-Residential\",I$8=\"Residential\"),AND($B834=\"Residential\",$B834<>I$8),AND($D834=\"New Wind\",$G834<2014),AND($D834=\"Existing Wind\",$G834>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F834)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C834)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D834)),\"Wind\",$D834))*('Summary Calcs'!$E$15:$E$266=$E834)*('Summary Calcs'!$F$15:$F$266=$G834)*(IF(OR(AND($B834=\"Non-Residential\",J$8=\"Residential\"),AND($B834=\"Residential\",$B834<>J$8),AND($D834=\"New Wind\",$G834<2014),AND($D834=\"Existing Wind\",$G834>2013)),0,1))))","v":0},{"$f":"IFERROR(H834+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C834)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D834)),\"Wind\",$D834))*('Public Tool Inputs'!$O$9:$O$104=E834)*('Public Tool Inputs'!$P$9:$P$104=G834))*I834+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C834)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D834)),\"Wind\",$D834))*('Public Tool Inputs'!$O$9:$O$104=E834)*('Public Tool Inputs'!$P$9:$P$104=G834))*J834,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F835)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C835)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D835)),\"Wind\",$D835))*('Summary Calcs'!$E$15:$E$266=$E835)*('Summary Calcs'!$F$15:$F$266=$G835)*(IF(OR(AND($B835=\"Non-Residential\",H$8=\"Residential\"),AND($B835=\"Residential\",$B835<>H$8),AND($D835=\"New Wind\",$G835<2014),AND($D835=\"Existing Wind\",$G835>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F835)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C835)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D835)),\"Wind\",$D835))*('Summary Calcs'!$E$15:$E$266=$E835)*('Summary Calcs'!$F$15:$F$266=$G835)*(IF(OR(AND($B835=\"Non-Residential\",I$8=\"Residential\"),AND($B835=\"Residential\",$B835<>I$8),AND($D835=\"New Wind\",$G835<2014),AND($D835=\"Existing Wind\",$G835>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F835)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C835)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D835)),\"Wind\",$D835))*('Summary Calcs'!$E$15:$E$266=$E835)*('Summary Calcs'!$F$15:$F$266=$G835)*(IF(OR(AND($B835=\"Non-Residential\",J$8=\"Residential\"),AND($B835=\"Residential\",$B835<>J$8),AND($D835=\"New Wind\",$G835<2014),AND($D835=\"Existing Wind\",$G835>2013)),0,1))))","v":0},{"$f":"IFERROR(H835+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C835)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D835)),\"Wind\",$D835))*('Public Tool Inputs'!$O$9:$O$104=E835)*('Public Tool Inputs'!$P$9:$P$104=G835))*I835+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C835)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D835)),\"Wind\",$D835))*('Public Tool Inputs'!$O$9:$O$104=E835)*('Public Tool Inputs'!$P$9:$P$104=G835))*J835,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F836)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C836)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D836)),\"Wind\",$D836))*('Summary Calcs'!$E$15:$E$266=$E836)*('Summary Calcs'!$F$15:$F$266=$G836)*(IF(OR(AND($B836=\"Non-Residential\",H$8=\"Residential\"),AND($B836=\"Residential\",$B836<>H$8),AND($D836=\"New Wind\",$G836<2014),AND($D836=\"Existing Wind\",$G836>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F836)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C836)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D836)),\"Wind\",$D836))*('Summary Calcs'!$E$15:$E$266=$E836)*('Summary Calcs'!$F$15:$F$266=$G836)*(IF(OR(AND($B836=\"Non-Residential\",I$8=\"Residential\"),AND($B836=\"Residential\",$B836<>I$8),AND($D836=\"New Wind\",$G836<2014),AND($D836=\"Existing Wind\",$G836>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F836)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C836)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D836)),\"Wind\",$D836))*('Summary Calcs'!$E$15:$E$266=$E836)*('Summary Calcs'!$F$15:$F$266=$G836)*(IF(OR(AND($B836=\"Non-Residential\",J$8=\"Residential\"),AND($B836=\"Residential\",$B836<>J$8),AND($D836=\"New Wind\",$G836<2014),AND($D836=\"Existing Wind\",$G836>2013)),0,1))))","v":0},{"$f":"IFERROR(H836+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C836)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D836)),\"Wind\",$D836))*('Public Tool Inputs'!$O$9:$O$104=E836)*('Public Tool Inputs'!$P$9:$P$104=G836))*I836+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C836)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D836)),\"Wind\",$D836))*('Public Tool Inputs'!$O$9:$O$104=E836)*('Public Tool Inputs'!$P$9:$P$104=G836))*J836,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F837)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C837)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D837)),\"Wind\",$D837))*('Summary Calcs'!$E$15:$E$266=$E837)*('Summary Calcs'!$F$15:$F$266=$G837)*(IF(OR(AND($B837=\"Non-Residential\",H$8=\"Residential\"),AND($B837=\"Residential\",$B837<>H$8),AND($D837=\"New Wind\",$G837<2014),AND($D837=\"Existing Wind\",$G837>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F837)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C837)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D837)),\"Wind\",$D837))*('Summary Calcs'!$E$15:$E$266=$E837)*('Summary Calcs'!$F$15:$F$266=$G837)*(IF(OR(AND($B837=\"Non-Residential\",I$8=\"Residential\"),AND($B837=\"Residential\",$B837<>I$8),AND($D837=\"New Wind\",$G837<2014),AND($D837=\"Existing Wind\",$G837>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F837)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C837)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D837)),\"Wind\",$D837))*('Summary Calcs'!$E$15:$E$266=$E837)*('Summary Calcs'!$F$15:$F$266=$G837)*(IF(OR(AND($B837=\"Non-Residential\",J$8=\"Residential\"),AND($B837=\"Residential\",$B837<>J$8),AND($D837=\"New Wind\",$G837<2014),AND($D837=\"Existing Wind\",$G837>2013)),0,1))))","v":0},{"$f":"IFERROR(H837+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C837)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D837)),\"Wind\",$D837))*('Public Tool Inputs'!$O$9:$O$104=E837)*('Public Tool Inputs'!$P$9:$P$104=G837))*I837+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C837)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D837)),\"Wind\",$D837))*('Public Tool Inputs'!$O$9:$O$104=E837)*('Public Tool Inputs'!$P$9:$P$104=G837))*J837,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F838)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C838)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D838)),\"Wind\",$D838))*('Summary Calcs'!$E$15:$E$266=$E838)*('Summary Calcs'!$F$15:$F$266=$G838)*(IF(OR(AND($B838=\"Non-Residential\",H$8=\"Residential\"),AND($B838=\"Residential\",$B838<>H$8),AND($D838=\"New Wind\",$G838<2014),AND($D838=\"Existing Wind\",$G838>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F838)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C838)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D838)),\"Wind\",$D838))*('Summary Calcs'!$E$15:$E$266=$E838)*('Summary Calcs'!$F$15:$F$266=$G838)*(IF(OR(AND($B838=\"Non-Residential\",I$8=\"Residential\"),AND($B838=\"Residential\",$B838<>I$8),AND($D838=\"New Wind\",$G838<2014),AND($D838=\"Existing Wind\",$G838>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F838)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C838)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D838)),\"Wind\",$D838))*('Summary Calcs'!$E$15:$E$266=$E838)*('Summary Calcs'!$F$15:$F$266=$G838)*(IF(OR(AND($B838=\"Non-Residential\",J$8=\"Residential\"),AND($B838=\"Residential\",$B838<>J$8),AND($D838=\"New Wind\",$G838<2014),AND($D838=\"Existing Wind\",$G838>2013)),0,1))))","v":0},{"$f":"IFERROR(H838+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C838)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D838)),\"Wind\",$D838))*('Public Tool Inputs'!$O$9:$O$104=E838)*('Public Tool Inputs'!$P$9:$P$104=G838))*I838+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C838)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D838)),\"Wind\",$D838))*('Public Tool Inputs'!$O$9:$O$104=E838)*('Public Tool Inputs'!$P$9:$P$104=G838))*J838,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F839)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C839)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D839)),\"Wind\",$D839))*('Summary Calcs'!$E$15:$E$266=$E839)*('Summary Calcs'!$F$15:$F$266=$G839)*(IF(OR(AND($B839=\"Non-Residential\",H$8=\"Residential\"),AND($B839=\"Residential\",$B839<>H$8),AND($D839=\"New Wind\",$G839<2014),AND($D839=\"Existing Wind\",$G839>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F839)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C839)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D839)),\"Wind\",$D839))*('Summary Calcs'!$E$15:$E$266=$E839)*('Summary Calcs'!$F$15:$F$266=$G839)*(IF(OR(AND($B839=\"Non-Residential\",I$8=\"Residential\"),AND($B839=\"Residential\",$B839<>I$8),AND($D839=\"New Wind\",$G839<2014),AND($D839=\"Existing Wind\",$G839>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F839)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C839)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D839)),\"Wind\",$D839))*('Summary Calcs'!$E$15:$E$266=$E839)*('Summary Calcs'!$F$15:$F$266=$G839)*(IF(OR(AND($B839=\"Non-Residential\",J$8=\"Residential\"),AND($B839=\"Residential\",$B839<>J$8),AND($D839=\"New Wind\",$G839<2014),AND($D839=\"Existing Wind\",$G839>2013)),0,1))))","v":0},{"$f":"IFERROR(H839+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C839)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D839)),\"Wind\",$D839))*('Public Tool Inputs'!$O$9:$O$104=E839)*('Public Tool Inputs'!$P$9:$P$104=G839))*I839+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C839)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D839)),\"Wind\",$D839))*('Public Tool Inputs'!$O$9:$O$104=E839)*('Public Tool Inputs'!$P$9:$P$104=G839))*J839,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F840)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C840)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D840)),\"Wind\",$D840))*('Summary Calcs'!$E$15:$E$266=$E840)*('Summary Calcs'!$F$15:$F$266=$G840)*(IF(OR(AND($B840=\"Non-Residential\",H$8=\"Residential\"),AND($B840=\"Residential\",$B840<>H$8),AND($D840=\"New Wind\",$G840<2014),AND($D840=\"Existing Wind\",$G840>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F840)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C840)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D840)),\"Wind\",$D840))*('Summary Calcs'!$E$15:$E$266=$E840)*('Summary Calcs'!$F$15:$F$266=$G840)*(IF(OR(AND($B840=\"Non-Residential\",I$8=\"Residential\"),AND($B840=\"Residential\",$B840<>I$8),AND($D840=\"New Wind\",$G840<2014),AND($D840=\"Existing Wind\",$G840>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F840)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C840)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D840)),\"Wind\",$D840))*('Summary Calcs'!$E$15:$E$266=$E840)*('Summary Calcs'!$F$15:$F$266=$G840)*(IF(OR(AND($B840=\"Non-Residential\",J$8=\"Residential\"),AND($B840=\"Residential\",$B840<>J$8),AND($D840=\"New Wind\",$G840<2014),AND($D840=\"Existing Wind\",$G840>2013)),0,1))))","v":0},{"$f":"IFERROR(H840+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C840)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D840)),\"Wind\",$D840))*('Public Tool Inputs'!$O$9:$O$104=E840)*('Public Tool Inputs'!$P$9:$P$104=G840))*I840+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C840)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D840)),\"Wind\",$D840))*('Public Tool Inputs'!$O$9:$O$104=E840)*('Public Tool Inputs'!$P$9:$P$104=G840))*J840,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","Old Wind","Unincentivized","Utility Incentive",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F841)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C841)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D841)),\"Wind\",$D841))*('Summary Calcs'!$E$15:$E$266=$E841)*('Summary Calcs'!$F$15:$F$266=$G841)*(IF(OR(AND($B841=\"Non-Residential\",H$8=\"Residential\"),AND($B841=\"Residential\",$B841<>H$8),AND($D841=\"New Wind\",$G841<2014),AND($D841=\"Existing Wind\",$G841>2013)),0,1))))","v":889.97894587794383},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F841)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C841)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D841)),\"Wind\",$D841))*('Summary Calcs'!$E$15:$E$266=$E841)*('Summary Calcs'!$F$15:$F$266=$G841)*(IF(OR(AND($B841=\"Non-Residential\",I$8=\"Residential\"),AND($B841=\"Residential\",$B841<>I$8),AND($D841=\"New Wind\",$G841<2014),AND($D841=\"Existing Wind\",$G841>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F841)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C841)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D841)),\"Wind\",$D841))*('Summary Calcs'!$E$15:$E$266=$E841)*('Summary Calcs'!$F$15:$F$266=$G841)*(IF(OR(AND($B841=\"Non-Residential\",J$8=\"Residential\"),AND($B841=\"Residential\",$B841<>J$8),AND($D841=\"New Wind\",$G841<2014),AND($D841=\"Existing Wind\",$G841>2013)),0,1))))","v":0},{"$f":"IFERROR(H841+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C841)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D841)),\"Wind\",$D841))*('Public Tool Inputs'!$O$9:$O$104=E841)*('Public Tool Inputs'!$P$9:$P$104=G841))*I841+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C841)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D841)),\"Wind\",$D841))*('Public Tool Inputs'!$O$9:$O$104=E841)*('Public Tool Inputs'!$P$9:$P$104=G841))*J841,0)","v":889.97894587794383},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2004,null,"Residential","NVE North","PV","Incentivized","CapEx",2004,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2004]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F842)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C842)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D842)),\"Wind\",$D842))*('Summary Calcs'!$E$15:$E$266=$E842)*('Summary Calcs'!$F$15:$F$266=$G842)*(IF(OR(AND($B842=\"Non-Residential\",H$8=\"Residential\"),AND($B842=\"Residential\",$B842<>H$8),AND($D842=\"New Wind\",$G842<2014),AND($D842=\"Existing Wind\",$G842>2013)),0,1))))","v":900.24107021039094},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F842)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C842)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D842)),\"Wind\",$D842))*('Summary Calcs'!$E$15:$E$266=$E842)*('Summary Calcs'!$F$15:$F$266=$G842)*(IF(OR(AND($B842=\"Non-Residential\",I$8=\"Residential\"),AND($B842=\"Residential\",$B842<>I$8),AND($D842=\"New Wind\",$G842<2014),AND($D842=\"Existing Wind\",$G842>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F842)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C842)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D842)),\"Wind\",$D842))*('Summary Calcs'!$E$15:$E$266=$E842)*('Summary Calcs'!$F$15:$F$266=$G842)*(IF(OR(AND($B842=\"Non-Residential\",J$8=\"Residential\"),AND($B842=\"Residential\",$B842<>J$8),AND($D842=\"New Wind\",$G842<2014),AND($D842=\"Existing Wind\",$G842>2013)),0,1))))","v":0},{"$f":"IFERROR(H842+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C842)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D842)),\"Wind\",$D842))*('Public Tool Inputs'!$O$9:$O$104=E842)*('Public Tool Inputs'!$P$9:$P$104=G842))*I842+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C842)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D842)),\"Wind\",$D842))*('Public Tool Inputs'!$O$9:$O$104=E842)*('Public Tool Inputs'!$P$9:$P$104=G842))*J842,0)","v":900.24107021039094},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2005,null,{"$f":"T842","v":"Residential"},{"$f":"U842","v":"NVE North"},{"$f":"IF(V842=\"Old Wind\",\"Existing Wind\",V842)","v":"PV"},{"$f":"IF(W842=\"Unincentivized\",\"Non-Incentivized\",W842)","v":"Incentivized"},{"$f":"X842","v":"CapEx"},{"$f":"Y842","v":2005},null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2005]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F843)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C843)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D843)),\"Wind\",$D843))*('Summary Calcs'!$E$15:$E$266=$E843)*('Summary Calcs'!$F$15:$F$266=$G843)*(IF(OR(AND($B843=\"Non-Residential\",H$8=\"Residential\"),AND($B843=\"Residential\",$B843<>H$8),AND($D843=\"New Wind\",$G843<2014),AND($D843=\"Existing Wind\",$G843>2013)),0,1))))","v":943.31146946285651},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F843)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C843)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D843)),\"Wind\",$D843))*('Summary Calcs'!$E$15:$E$266=$E843)*('Summary Calcs'!$F$15:$F$266=$G843)*(IF(OR(AND($B843=\"Non-Residential\",I$8=\"Residential\"),AND($B843=\"Residential\",$B843<>I$8),AND($D843=\"New Wind\",$G843<2014),AND($D843=\"Existing Wind\",$G843>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F843)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C843)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D843)),\"Wind\",$D843))*('Summary Calcs'!$E$15:$E$266=$E843)*('Summary Calcs'!$F$15:$F$266=$G843)*(IF(OR(AND($B843=\"Non-Residential\",J$8=\"Residential\"),AND($B843=\"Residential\",$B843<>J$8),AND($D843=\"New Wind\",$G843<2014),AND($D843=\"Existing Wind\",$G843>2013)),0,1))))","v":0},{"$f":"IFERROR(H843+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C843)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D843)),\"Wind\",$D843))*('Public Tool Inputs'!$O$9:$O$104=E843)*('Public Tool Inputs'!$P$9:$P$104=G843))*I843+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C843)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D843)),\"Wind\",$D843))*('Public Tool Inputs'!$O$9:$O$104=E843)*('Public Tool Inputs'!$P$9:$P$104=G843))*J843,0)","v":943.31146946285651},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2006,null,"Residential","NVE North","PV","Incentivized","CapEx",2006,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2006]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F844)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C844)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D844)),\"Wind\",$D844))*('Summary Calcs'!$E$15:$E$266=$E844)*('Summary Calcs'!$F$15:$F$266=$G844)*(IF(OR(AND($B844=\"Non-Residential\",H$8=\"Residential\"),AND($B844=\"Residential\",$B844<>H$8),AND($D844=\"New Wind\",$G844<2014),AND($D844=\"Existing Wind\",$G844>2013)),0,1))))","v":955.78435231510821},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F844)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C844)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D844)),\"Wind\",$D844))*('Summary Calcs'!$E$15:$E$266=$E844)*('Summary Calcs'!$F$15:$F$266=$G844)*(IF(OR(AND($B844=\"Non-Residential\",I$8=\"Residential\"),AND($B844=\"Residential\",$B844<>I$8),AND($D844=\"New Wind\",$G844<2014),AND($D844=\"Existing Wind\",$G844>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F844)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C844)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D844)),\"Wind\",$D844))*('Summary Calcs'!$E$15:$E$266=$E844)*('Summary Calcs'!$F$15:$F$266=$G844)*(IF(OR(AND($B844=\"Non-Residential\",J$8=\"Residential\"),AND($B844=\"Residential\",$B844<>J$8),AND($D844=\"New Wind\",$G844<2014),AND($D844=\"Existing Wind\",$G844>2013)),0,1))))","v":0},{"$f":"IFERROR(H844+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C844)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D844)),\"Wind\",$D844))*('Public Tool Inputs'!$O$9:$O$104=E844)*('Public Tool Inputs'!$P$9:$P$104=G844))*I844+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C844)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D844)),\"Wind\",$D844))*('Public Tool Inputs'!$O$9:$O$104=E844)*('Public Tool Inputs'!$P$9:$P$104=G844))*J844,0)","v":955.78435231510821},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2007,null,"Residential","NVE North","PV","Incentivized","CapEx",2007,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2007]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F845)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C845)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D845)),\"Wind\",$D845))*('Summary Calcs'!$E$15:$E$266=$E845)*('Summary Calcs'!$F$15:$F$266=$G845)*(IF(OR(AND($B845=\"Non-Residential\",H$8=\"Residential\"),AND($B845=\"Residential\",$B845<>H$8),AND($D845=\"New Wind\",$G845<2014),AND($D845=\"Existing Wind\",$G845>2013)),0,1))))","v":974.25009326137001},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F845)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C845)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D845)),\"Wind\",$D845))*('Summary Calcs'!$E$15:$E$266=$E845)*('Summary Calcs'!$F$15:$F$266=$G845)*(IF(OR(AND($B845=\"Non-Residential\",I$8=\"Residential\"),AND($B845=\"Residential\",$B845<>I$8),AND($D845=\"New Wind\",$G845<2014),AND($D845=\"Existing Wind\",$G845>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F845)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C845)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D845)),\"Wind\",$D845))*('Summary Calcs'!$E$15:$E$266=$E845)*('Summary Calcs'!$F$15:$F$266=$G845)*(IF(OR(AND($B845=\"Non-Residential\",J$8=\"Residential\"),AND($B845=\"Residential\",$B845<>J$8),AND($D845=\"New Wind\",$G845<2014),AND($D845=\"Existing Wind\",$G845>2013)),0,1))))","v":0},{"$f":"IFERROR(H845+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C845)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D845)),\"Wind\",$D845))*('Public Tool Inputs'!$O$9:$O$104=E845)*('Public Tool Inputs'!$P$9:$P$104=G845))*I845+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C845)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D845)),\"Wind\",$D845))*('Public Tool Inputs'!$O$9:$O$104=E845)*('Public Tool Inputs'!$P$9:$P$104=G845))*J845,0)","v":974.25009326137001},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2008,null,"Residential","NVE North","PV","Incentivized","CapEx",2008,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2008]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F846)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C846)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D846)),\"Wind\",$D846))*('Summary Calcs'!$E$15:$E$266=$E846)*('Summary Calcs'!$F$15:$F$266=$G846)*(IF(OR(AND($B846=\"Non-Residential\",H$8=\"Residential\"),AND($B846=\"Residential\",$B846<>H$8),AND($D846=\"New Wind\",$G846<2014),AND($D846=\"Existing Wind\",$G846>2013)),0,1))))","v":925.71126802812421},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F846)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C846)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D846)),\"Wind\",$D846))*('Summary Calcs'!$E$15:$E$266=$E846)*('Summary Calcs'!$F$15:$F$266=$G846)*(IF(OR(AND($B846=\"Non-Residential\",I$8=\"Residential\"),AND($B846=\"Residential\",$B846<>I$8),AND($D846=\"New Wind\",$G846<2014),AND($D846=\"Existing Wind\",$G846>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F846)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C846)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D846)),\"Wind\",$D846))*('Summary Calcs'!$E$15:$E$266=$E846)*('Summary Calcs'!$F$15:$F$266=$G846)*(IF(OR(AND($B846=\"Non-Residential\",J$8=\"Residential\"),AND($B846=\"Residential\",$B846<>J$8),AND($D846=\"New Wind\",$G846<2014),AND($D846=\"Existing Wind\",$G846>2013)),0,1))))","v":0},{"$f":"IFERROR(H846+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C846)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D846)),\"Wind\",$D846))*('Public Tool Inputs'!$O$9:$O$104=E846)*('Public Tool Inputs'!$P$9:$P$104=G846))*I846+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C846)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D846)),\"Wind\",$D846))*('Public Tool Inputs'!$O$9:$O$104=E846)*('Public Tool Inputs'!$P$9:$P$104=G846))*J846,0)","v":925.71126802812421},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2009,null,"Residential","NVE North","PV","Incentivized","CapEx",2009,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2009]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F847)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C847)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D847)),\"Wind\",$D847))*('Summary Calcs'!$E$15:$E$266=$E847)*('Summary Calcs'!$F$15:$F$266=$G847)*(IF(OR(AND($B847=\"Non-Residential\",H$8=\"Residential\"),AND($B847=\"Residential\",$B847<>H$8),AND($D847=\"New Wind\",$G847<2014),AND($D847=\"Existing Wind\",$G847>2013)),0,1))))","v":819.63650287984467},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F847)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C847)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D847)),\"Wind\",$D847))*('Summary Calcs'!$E$15:$E$266=$E847)*('Summary Calcs'!$F$15:$F$266=$G847)*(IF(OR(AND($B847=\"Non-Residential\",I$8=\"Residential\"),AND($B847=\"Residential\",$B847<>I$8),AND($D847=\"New Wind\",$G847<2014),AND($D847=\"Existing Wind\",$G847>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F847)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C847)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D847)),\"Wind\",$D847))*('Summary Calcs'!$E$15:$E$266=$E847)*('Summary Calcs'!$F$15:$F$266=$G847)*(IF(OR(AND($B847=\"Non-Residential\",J$8=\"Residential\"),AND($B847=\"Residential\",$B847<>J$8),AND($D847=\"New Wind\",$G847<2014),AND($D847=\"Existing Wind\",$G847>2013)),0,1))))","v":0},{"$f":"IFERROR(H847+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C847)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D847)),\"Wind\",$D847))*('Public Tool Inputs'!$O$9:$O$104=E847)*('Public Tool Inputs'!$P$9:$P$104=G847))*I847+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C847)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D847)),\"Wind\",$D847))*('Public Tool Inputs'!$O$9:$O$104=E847)*('Public Tool Inputs'!$P$9:$P$104=G847))*J847,0)","v":819.63650287984467},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2010,null,"Residential","NVE North","PV","Incentivized","CapEx",2010,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2010]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F848)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C848)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D848)),\"Wind\",$D848))*('Summary Calcs'!$E$15:$E$266=$E848)*('Summary Calcs'!$F$15:$F$266=$G848)*(IF(OR(AND($B848=\"Non-Residential\",H$8=\"Residential\"),AND($B848=\"Residential\",$B848<>H$8),AND($D848=\"New Wind\",$G848<2014),AND($D848=\"Existing Wind\",$G848>2013)),0,1))))","v":722.84945736360407},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F848)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C848)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D848)),\"Wind\",$D848))*('Summary Calcs'!$E$15:$E$266=$E848)*('Summary Calcs'!$F$15:$F$266=$G848)*(IF(OR(AND($B848=\"Non-Residential\",I$8=\"Residential\"),AND($B848=\"Residential\",$B848<>I$8),AND($D848=\"New Wind\",$G848<2014),AND($D848=\"Existing Wind\",$G848>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F848)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C848)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D848)),\"Wind\",$D848))*('Summary Calcs'!$E$15:$E$266=$E848)*('Summary Calcs'!$F$15:$F$266=$G848)*(IF(OR(AND($B848=\"Non-Residential\",J$8=\"Residential\"),AND($B848=\"Residential\",$B848<>J$8),AND($D848=\"New Wind\",$G848<2014),AND($D848=\"Existing Wind\",$G848>2013)),0,1))))","v":0},{"$f":"IFERROR(H848+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C848)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D848)),\"Wind\",$D848))*('Public Tool Inputs'!$O$9:$O$104=E848)*('Public Tool Inputs'!$P$9:$P$104=G848))*I848+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C848)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D848)),\"Wind\",$D848))*('Public Tool Inputs'!$O$9:$O$104=E848)*('Public Tool Inputs'!$P$9:$P$104=G848))*J848,0)","v":722.84945736360407},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2011,null,"Residential","NVE North","PV","Incentivized","CapEx",2011,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2011]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F849)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C849)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D849)),\"Wind\",$D849))*('Summary Calcs'!$E$15:$E$266=$E849)*('Summary Calcs'!$F$15:$F$266=$G849)*(IF(OR(AND($B849=\"Non-Residential\",H$8=\"Residential\"),AND($B849=\"Residential\",$B849<>H$8),AND($D849=\"New Wind\",$G849<2014),AND($D849=\"Existing Wind\",$G849>2013)),0,1))))","v":647.57017498778509},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F849)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C849)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D849)),\"Wind\",$D849))*('Summary Calcs'!$E$15:$E$266=$E849)*('Summary Calcs'!$F$15:$F$266=$G849)*(IF(OR(AND($B849=\"Non-Residential\",I$8=\"Residential\"),AND($B849=\"Residential\",$B849<>I$8),AND($D849=\"New Wind\",$G849<2014),AND($D849=\"Existing Wind\",$G849>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F849)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C849)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D849)),\"Wind\",$D849))*('Summary Calcs'!$E$15:$E$266=$E849)*('Summary Calcs'!$F$15:$F$266=$G849)*(IF(OR(AND($B849=\"Non-Residential\",J$8=\"Residential\"),AND($B849=\"Residential\",$B849<>J$8),AND($D849=\"New Wind\",$G849<2014),AND($D849=\"Existing Wind\",$G849>2013)),0,1))))","v":0},{"$f":"IFERROR(H849+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C849)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D849)),\"Wind\",$D849))*('Public Tool Inputs'!$O$9:$O$104=E849)*('Public Tool Inputs'!$P$9:$P$104=G849))*I849+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C849)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D849)),\"Wind\",$D849))*('Public Tool Inputs'!$O$9:$O$104=E849)*('Public Tool Inputs'!$P$9:$P$104=G849))*J849,0)","v":647.57017498778509},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2012,null,"Residential","NVE North","PV","Incentivized","CapEx",2012,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2012]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F850)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C850)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D850)),\"Wind\",$D850))*('Summary Calcs'!$E$15:$E$266=$E850)*('Summary Calcs'!$F$15:$F$266=$G850)*(IF(OR(AND($B850=\"Non-Residential\",H$8=\"Residential\"),AND($B850=\"Residential\",$B850<>H$8),AND($D850=\"New Wind\",$G850<2014),AND($D850=\"Existing Wind\",$G850>2013)),0,1))))","v":530.92559254793628},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F850)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C850)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D850)),\"Wind\",$D850))*('Summary Calcs'!$E$15:$E$266=$E850)*('Summary Calcs'!$F$15:$F$266=$G850)*(IF(OR(AND($B850=\"Non-Residential\",I$8=\"Residential\"),AND($B850=\"Residential\",$B850<>I$8),AND($D850=\"New Wind\",$G850<2014),AND($D850=\"Existing Wind\",$G850>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F850)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C850)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D850)),\"Wind\",$D850))*('Summary Calcs'!$E$15:$E$266=$E850)*('Summary Calcs'!$F$15:$F$266=$G850)*(IF(OR(AND($B850=\"Non-Residential\",J$8=\"Residential\"),AND($B850=\"Residential\",$B850<>J$8),AND($D850=\"New Wind\",$G850<2014),AND($D850=\"Existing Wind\",$G850>2013)),0,1))))","v":0},{"$f":"IFERROR(H850+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C850)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D850)),\"Wind\",$D850))*('Public Tool Inputs'!$O$9:$O$104=E850)*('Public Tool Inputs'!$P$9:$P$104=G850))*I850+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C850)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D850)),\"Wind\",$D850))*('Public Tool Inputs'!$O$9:$O$104=E850)*('Public Tool Inputs'!$P$9:$P$104=G850))*J850,0)","v":530.92559254793628},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2013,null,"Residential","NVE North","PV","Incentivized","CapEx",2013,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2013]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F851)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C851)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D851)),\"Wind\",$D851))*('Summary Calcs'!$E$15:$E$266=$E851)*('Summary Calcs'!$F$15:$F$266=$G851)*(IF(OR(AND($B851=\"Non-Residential\",H$8=\"Residential\"),AND($B851=\"Residential\",$B851<>H$8),AND($D851=\"New Wind\",$G851<2014),AND($D851=\"Existing Wind\",$G851>2013)),0,1))))","v":513.85384190343518},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F851)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C851)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D851)),\"Wind\",$D851))*('Summary Calcs'!$E$15:$E$266=$E851)*('Summary Calcs'!$F$15:$F$266=$G851)*(IF(OR(AND($B851=\"Non-Residential\",I$8=\"Residential\"),AND($B851=\"Residential\",$B851<>I$8),AND($D851=\"New Wind\",$G851<2014),AND($D851=\"Existing Wind\",$G851>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F851)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C851)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D851)),\"Wind\",$D851))*('Summary Calcs'!$E$15:$E$266=$E851)*('Summary Calcs'!$F$15:$F$266=$G851)*(IF(OR(AND($B851=\"Non-Residential\",J$8=\"Residential\"),AND($B851=\"Residential\",$B851<>J$8),AND($D851=\"New Wind\",$G851<2014),AND($D851=\"Existing Wind\",$G851>2013)),0,1))))","v":0},{"$f":"IFERROR(H851+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C851)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D851)),\"Wind\",$D851))*('Public Tool Inputs'!$O$9:$O$104=E851)*('Public Tool Inputs'!$P$9:$P$104=G851))*I851+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C851)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D851)),\"Wind\",$D851))*('Public Tool Inputs'!$O$9:$O$104=E851)*('Public Tool Inputs'!$P$9:$P$104=G851))*J851,0)","v":513.85384190343518},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2014,null,"Residential","NVE North","PV","Incentivized","CapEx",2014,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2014]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F852)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C852)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D852)),\"Wind\",$D852))*('Summary Calcs'!$E$15:$E$266=$E852)*('Summary Calcs'!$F$15:$F$266=$G852)*(IF(OR(AND($B852=\"Non-Residential\",H$8=\"Residential\"),AND($B852=\"Residential\",$B852<>H$8),AND($D852=\"New Wind\",$G852<2014),AND($D852=\"Existing Wind\",$G852>2013)),0,1))))","v":515.0093144783707},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F852)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C852)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D852)),\"Wind\",$D852))*('Summary Calcs'!$E$15:$E$266=$E852)*('Summary Calcs'!$F$15:$F$266=$G852)*(IF(OR(AND($B852=\"Non-Residential\",I$8=\"Residential\"),AND($B852=\"Residential\",$B852<>I$8),AND($D852=\"New Wind\",$G852<2014),AND($D852=\"Existing Wind\",$G852>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F852)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C852)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D852)),\"Wind\",$D852))*('Summary Calcs'!$E$15:$E$266=$E852)*('Summary Calcs'!$F$15:$F$266=$G852)*(IF(OR(AND($B852=\"Non-Residential\",J$8=\"Residential\"),AND($B852=\"Residential\",$B852<>J$8),AND($D852=\"New Wind\",$G852<2014),AND($D852=\"Existing Wind\",$G852>2013)),0,1))))","v":0},{"$f":"IFERROR(H852+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C852)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D852)),\"Wind\",$D852))*('Public Tool Inputs'!$O$9:$O$104=E852)*('Public Tool Inputs'!$P$9:$P$104=G852))*I852+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C852)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D852)),\"Wind\",$D852))*('Public Tool Inputs'!$O$9:$O$104=E852)*('Public Tool Inputs'!$P$9:$P$104=G852))*J852,0)","v":515.0093144783707},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2015,null,"Residential","NVE North","PV","Incentivized","CapEx",2015,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2015]
[null,"Residential","NVE North","PV","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F853)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C853)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D853)),\"Wind\",$D853))*('Summary Calcs'!$E$15:$E$266=$E853)*('Summary Calcs'!$F$15:$F$266=$G853)*(IF(OR(AND($B853=\"Non-Residential\",H$8=\"Residential\"),AND($B853=\"Residential\",$B853<>H$8),AND($D853=\"New Wind\",$G853<2014),AND($D853=\"Existing Wind\",$G853>2013)),0,1))))","v":507.51238195334253},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F853)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C853)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D853)),\"Wind\",$D853))*('Summary Calcs'!$E$15:$E$266=$E853)*('Summary Calcs'!$F$15:$F$266=$G853)*(IF(OR(AND($B853=\"Non-Residential\",I$8=\"Residential\"),AND($B853=\"Residential\",$B853<>I$8),AND($D853=\"New Wind\",$G853<2014),AND($D853=\"Existing Wind\",$G853>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F853)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C853)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D853)),\"Wind\",$D853))*('Summary Calcs'!$E$15:$E$266=$E853)*('Summary Calcs'!$F$15:$F$266=$G853)*(IF(OR(AND($B853=\"Non-Residential\",J$8=\"Residential\"),AND($B853=\"Residential\",$B853<>J$8),AND($D853=\"New Wind\",$G853<2014),AND($D853=\"Existing Wind\",$G853>2013)),0,1))))","v":0},{"$f":"IFERROR(H853+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C853)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D853)),\"Wind\",$D853))*('Public Tool Inputs'!$O$9:$O$104=E853)*('Public Tool Inputs'!$P$9:$P$104=G853))*I853+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C853)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D853)),\"Wind\",$D853))*('Public Tool Inputs'!$O$9:$O$104=E853)*('Public Tool Inputs'!$P$9:$P$104=G853))*J853,0)","v":507.51238195334253},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","CapEx",2016,null,"Residential","NVE North","PV","Incentivized","CapEx",2016,null,"Residential","NVE North","Existing Wind","Incentivized","CapEx",2016]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F854)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C854)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D854)),\"Wind\",$D854))*('Summary Calcs'!$E$15:$E$266=$E854)*('Summary Calcs'!$F$15:$F$266=$G854)*(IF(OR(AND($B854=\"Non-Residential\",H$8=\"Residential\"),AND($B854=\"Residential\",$B854<>H$8),AND($D854=\"New Wind\",$G854<2014),AND($D854=\"Existing Wind\",$G854>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F854)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C854)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D854)),\"Wind\",$D854))*('Summary Calcs'!$E$15:$E$266=$E854)*('Summary Calcs'!$F$15:$F$266=$G854)*(IF(OR(AND($B854=\"Non-Residential\",I$8=\"Residential\"),AND($B854=\"Residential\",$B854<>I$8),AND($D854=\"New Wind\",$G854<2014),AND($D854=\"Existing Wind\",$G854>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F854)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C854)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D854)),\"Wind\",$D854))*('Summary Calcs'!$E$15:$E$266=$E854)*('Summary Calcs'!$F$15:$F$266=$G854)*(IF(OR(AND($B854=\"Non-Residential\",J$8=\"Residential\"),AND($B854=\"Residential\",$B854<>J$8),AND($D854=\"New Wind\",$G854<2014),AND($D854=\"Existing Wind\",$G854>2013)),0,1))))","v":0},{"$f":"IFERROR(H854+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C854)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D854)),\"Wind\",$D854))*('Public Tool Inputs'!$O$9:$O$104=E854)*('Public Tool Inputs'!$P$9:$P$104=G854))*I854+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C854)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D854)),\"Wind\",$D854))*('Public Tool Inputs'!$O$9:$O$104=E854)*('Public Tool Inputs'!$P$9:$P$104=G854))*J854,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2004,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2004,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F855)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C855)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D855)),\"Wind\",$D855))*('Summary Calcs'!$E$15:$E$266=$E855)*('Summary Calcs'!$F$15:$F$266=$G855)*(IF(OR(AND($B855=\"Non-Residential\",H$8=\"Residential\"),AND($B855=\"Residential\",$B855<>H$8),AND($D855=\"New Wind\",$G855<2014),AND($D855=\"Existing Wind\",$G855>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F855)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C855)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D855)),\"Wind\",$D855))*('Summary Calcs'!$E$15:$E$266=$E855)*('Summary Calcs'!$F$15:$F$266=$G855)*(IF(OR(AND($B855=\"Non-Residential\",I$8=\"Residential\"),AND($B855=\"Residential\",$B855<>I$8),AND($D855=\"New Wind\",$G855<2014),AND($D855=\"Existing Wind\",$G855>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F855)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C855)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D855)),\"Wind\",$D855))*('Summary Calcs'!$E$15:$E$266=$E855)*('Summary Calcs'!$F$15:$F$266=$G855)*(IF(OR(AND($B855=\"Non-Residential\",J$8=\"Residential\"),AND($B855=\"Residential\",$B855<>J$8),AND($D855=\"New Wind\",$G855<2014),AND($D855=\"Existing Wind\",$G855>2013)),0,1))))","v":0},{"$f":"IFERROR(H855+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C855)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D855)),\"Wind\",$D855))*('Public Tool Inputs'!$O$9:$O$104=E855)*('Public Tool Inputs'!$P$9:$P$104=G855))*I855+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C855)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D855)),\"Wind\",$D855))*('Public Tool Inputs'!$O$9:$O$104=E855)*('Public Tool Inputs'!$P$9:$P$104=G855))*J855,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2005,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2005,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F856)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C856)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D856)),\"Wind\",$D856))*('Summary Calcs'!$E$15:$E$266=$E856)*('Summary Calcs'!$F$15:$F$266=$G856)*(IF(OR(AND($B856=\"Non-Residential\",H$8=\"Residential\"),AND($B856=\"Residential\",$B856<>H$8),AND($D856=\"New Wind\",$G856<2014),AND($D856=\"Existing Wind\",$G856>2013)),0,1))))","v":325.32776431005692},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F856)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C856)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D856)),\"Wind\",$D856))*('Summary Calcs'!$E$15:$E$266=$E856)*('Summary Calcs'!$F$15:$F$266=$G856)*(IF(OR(AND($B856=\"Non-Residential\",I$8=\"Residential\"),AND($B856=\"Residential\",$B856<>I$8),AND($D856=\"New Wind\",$G856<2014),AND($D856=\"Existing Wind\",$G856>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F856)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C856)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D856)),\"Wind\",$D856))*('Summary Calcs'!$E$15:$E$266=$E856)*('Summary Calcs'!$F$15:$F$266=$G856)*(IF(OR(AND($B856=\"Non-Residential\",J$8=\"Residential\"),AND($B856=\"Residential\",$B856<>J$8),AND($D856=\"New Wind\",$G856<2014),AND($D856=\"Existing Wind\",$G856>2013)),0,1))))","v":0},{"$f":"IFERROR(H856+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C856)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D856)),\"Wind\",$D856))*('Public Tool Inputs'!$O$9:$O$104=E856)*('Public Tool Inputs'!$P$9:$P$104=G856))*I856+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C856)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D856)),\"Wind\",$D856))*('Public Tool Inputs'!$O$9:$O$104=E856)*('Public Tool Inputs'!$P$9:$P$104=G856))*J856,0)","v":325.32776431005692},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2006,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2006,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F857)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C857)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D857)),\"Wind\",$D857))*('Summary Calcs'!$E$15:$E$266=$E857)*('Summary Calcs'!$F$15:$F$266=$G857)*(IF(OR(AND($B857=\"Non-Residential\",H$8=\"Residential\"),AND($B857=\"Residential\",$B857<>H$8),AND($D857=\"New Wind\",$G857<2014),AND($D857=\"Existing Wind\",$G857>2013)),0,1))))","v":330.08176427731462},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F857)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C857)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D857)),\"Wind\",$D857))*('Summary Calcs'!$E$15:$E$266=$E857)*('Summary Calcs'!$F$15:$F$266=$G857)*(IF(OR(AND($B857=\"Non-Residential\",I$8=\"Residential\"),AND($B857=\"Residential\",$B857<>I$8),AND($D857=\"New Wind\",$G857<2014),AND($D857=\"Existing Wind\",$G857>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F857)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C857)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D857)),\"Wind\",$D857))*('Summary Calcs'!$E$15:$E$266=$E857)*('Summary Calcs'!$F$15:$F$266=$G857)*(IF(OR(AND($B857=\"Non-Residential\",J$8=\"Residential\"),AND($B857=\"Residential\",$B857<>J$8),AND($D857=\"New Wind\",$G857<2014),AND($D857=\"Existing Wind\",$G857>2013)),0,1))))","v":0},{"$f":"IFERROR(H857+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C857)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D857)),\"Wind\",$D857))*('Public Tool Inputs'!$O$9:$O$104=E857)*('Public Tool Inputs'!$P$9:$P$104=G857))*I857+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C857)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D857)),\"Wind\",$D857))*('Public Tool Inputs'!$O$9:$O$104=E857)*('Public Tool Inputs'!$P$9:$P$104=G857))*J857,0)","v":330.08176427731462},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2007,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2007,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F858)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C858)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D858)),\"Wind\",$D858))*('Summary Calcs'!$E$15:$E$266=$E858)*('Summary Calcs'!$F$15:$F$266=$G858)*(IF(OR(AND($B858=\"Non-Residential\",H$8=\"Residential\"),AND($B858=\"Residential\",$B858<>H$8),AND($D858=\"New Wind\",$G858<2014),AND($D858=\"Existing Wind\",$G858>2013)),0,1))))","v":347.46300589680152},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F858)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C858)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D858)),\"Wind\",$D858))*('Summary Calcs'!$E$15:$E$266=$E858)*('Summary Calcs'!$F$15:$F$266=$G858)*(IF(OR(AND($B858=\"Non-Residential\",I$8=\"Residential\"),AND($B858=\"Residential\",$B858<>I$8),AND($D858=\"New Wind\",$G858<2014),AND($D858=\"Existing Wind\",$G858>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F858)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C858)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D858)),\"Wind\",$D858))*('Summary Calcs'!$E$15:$E$266=$E858)*('Summary Calcs'!$F$15:$F$266=$G858)*(IF(OR(AND($B858=\"Non-Residential\",J$8=\"Residential\"),AND($B858=\"Residential\",$B858<>J$8),AND($D858=\"New Wind\",$G858<2014),AND($D858=\"Existing Wind\",$G858>2013)),0,1))))","v":0},{"$f":"IFERROR(H858+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C858)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D858)),\"Wind\",$D858))*('Public Tool Inputs'!$O$9:$O$104=E858)*('Public Tool Inputs'!$P$9:$P$104=G858))*I858+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C858)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D858)),\"Wind\",$D858))*('Public Tool Inputs'!$O$9:$O$104=E858)*('Public Tool Inputs'!$P$9:$P$104=G858))*J858,0)","v":347.46300589680152},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2008,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2008,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F859)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C859)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D859)),\"Wind\",$D859))*('Summary Calcs'!$E$15:$E$266=$E859)*('Summary Calcs'!$F$15:$F$266=$G859)*(IF(OR(AND($B859=\"Non-Residential\",H$8=\"Residential\"),AND($B859=\"Residential\",$B859<>H$8),AND($D859=\"New Wind\",$G859<2014),AND($D859=\"Existing Wind\",$G859>2013)),0,1))))","v":330.21845922871523},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F859)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C859)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D859)),\"Wind\",$D859))*('Summary Calcs'!$E$15:$E$266=$E859)*('Summary Calcs'!$F$15:$F$266=$G859)*(IF(OR(AND($B859=\"Non-Residential\",I$8=\"Residential\"),AND($B859=\"Residential\",$B859<>I$8),AND($D859=\"New Wind\",$G859<2014),AND($D859=\"Existing Wind\",$G859>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F859)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C859)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D859)),\"Wind\",$D859))*('Summary Calcs'!$E$15:$E$266=$E859)*('Summary Calcs'!$F$15:$F$266=$G859)*(IF(OR(AND($B859=\"Non-Residential\",J$8=\"Residential\"),AND($B859=\"Residential\",$B859<>J$8),AND($D859=\"New Wind\",$G859<2014),AND($D859=\"Existing Wind\",$G859>2013)),0,1))))","v":0},{"$f":"IFERROR(H859+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C859)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D859)),\"Wind\",$D859))*('Public Tool Inputs'!$O$9:$O$104=E859)*('Public Tool Inputs'!$P$9:$P$104=G859))*I859+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C859)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D859)),\"Wind\",$D859))*('Public Tool Inputs'!$O$9:$O$104=E859)*('Public Tool Inputs'!$P$9:$P$104=G859))*J859,0)","v":330.21845922871523},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2009,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2009,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F860)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C860)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D860)),\"Wind\",$D860))*('Summary Calcs'!$E$15:$E$266=$E860)*('Summary Calcs'!$F$15:$F$266=$G860)*(IF(OR(AND($B860=\"Non-Residential\",H$8=\"Residential\"),AND($B860=\"Residential\",$B860<>H$8),AND($D860=\"New Wind\",$G860<2014),AND($D860=\"Existing Wind\",$G860>2013)),0,1))))","v":291.48220852505574},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F860)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C860)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D860)),\"Wind\",$D860))*('Summary Calcs'!$E$15:$E$266=$E860)*('Summary Calcs'!$F$15:$F$266=$G860)*(IF(OR(AND($B860=\"Non-Residential\",I$8=\"Residential\"),AND($B860=\"Residential\",$B860<>I$8),AND($D860=\"New Wind\",$G860<2014),AND($D860=\"Existing Wind\",$G860>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F860)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C860)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D860)),\"Wind\",$D860))*('Summary Calcs'!$E$15:$E$266=$E860)*('Summary Calcs'!$F$15:$F$266=$G860)*(IF(OR(AND($B860=\"Non-Residential\",J$8=\"Residential\"),AND($B860=\"Residential\",$B860<>J$8),AND($D860=\"New Wind\",$G860<2014),AND($D860=\"Existing Wind\",$G860>2013)),0,1))))","v":0},{"$f":"IFERROR(H860+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C860)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D860)),\"Wind\",$D860))*('Public Tool Inputs'!$O$9:$O$104=E860)*('Public Tool Inputs'!$P$9:$P$104=G860))*I860+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C860)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D860)),\"Wind\",$D860))*('Public Tool Inputs'!$O$9:$O$104=E860)*('Public Tool Inputs'!$P$9:$P$104=G860))*J860,0)","v":291.48220852505574},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2010,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2010,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F861)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C861)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D861)),\"Wind\",$D861))*('Summary Calcs'!$E$15:$E$266=$E861)*('Summary Calcs'!$F$15:$F$266=$G861)*(IF(OR(AND($B861=\"Non-Residential\",H$8=\"Residential\"),AND($B861=\"Residential\",$B861<>H$8),AND($D861=\"New Wind\",$G861<2014),AND($D861=\"Existing Wind\",$G861>2013)),0,1))))","v":262.89217881280763},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F861)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C861)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D861)),\"Wind\",$D861))*('Summary Calcs'!$E$15:$E$266=$E861)*('Summary Calcs'!$F$15:$F$266=$G861)*(IF(OR(AND($B861=\"Non-Residential\",I$8=\"Residential\"),AND($B861=\"Residential\",$B861<>I$8),AND($D861=\"New Wind\",$G861<2014),AND($D861=\"Existing Wind\",$G861>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F861)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C861)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D861)),\"Wind\",$D861))*('Summary Calcs'!$E$15:$E$266=$E861)*('Summary Calcs'!$F$15:$F$266=$G861)*(IF(OR(AND($B861=\"Non-Residential\",J$8=\"Residential\"),AND($B861=\"Residential\",$B861<>J$8),AND($D861=\"New Wind\",$G861<2014),AND($D861=\"Existing Wind\",$G861>2013)),0,1))))","v":0},{"$f":"IFERROR(H861+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C861)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D861)),\"Wind\",$D861))*('Public Tool Inputs'!$O$9:$O$104=E861)*('Public Tool Inputs'!$P$9:$P$104=G861))*I861+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C861)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D861)),\"Wind\",$D861))*('Public Tool Inputs'!$O$9:$O$104=E861)*('Public Tool Inputs'!$P$9:$P$104=G861))*J861,0)","v":262.89217881280763},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2011,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2011,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F862)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C862)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D862)),\"Wind\",$D862))*('Summary Calcs'!$E$15:$E$266=$E862)*('Summary Calcs'!$F$15:$F$266=$G862)*(IF(OR(AND($B862=\"Non-Residential\",H$8=\"Residential\"),AND($B862=\"Residential\",$B862<>H$8),AND($D862=\"New Wind\",$G862<2014),AND($D862=\"Existing Wind\",$G862>2013)),0,1))))","v":242.87684482628825},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F862)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C862)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D862)),\"Wind\",$D862))*('Summary Calcs'!$E$15:$E$266=$E862)*('Summary Calcs'!$F$15:$F$266=$G862)*(IF(OR(AND($B862=\"Non-Residential\",I$8=\"Residential\"),AND($B862=\"Residential\",$B862<>I$8),AND($D862=\"New Wind\",$G862<2014),AND($D862=\"Existing Wind\",$G862>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F862)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C862)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D862)),\"Wind\",$D862))*('Summary Calcs'!$E$15:$E$266=$E862)*('Summary Calcs'!$F$15:$F$266=$G862)*(IF(OR(AND($B862=\"Non-Residential\",J$8=\"Residential\"),AND($B862=\"Residential\",$B862<>J$8),AND($D862=\"New Wind\",$G862<2014),AND($D862=\"Existing Wind\",$G862>2013)),0,1))))","v":0},{"$f":"IFERROR(H862+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C862)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D862)),\"Wind\",$D862))*('Public Tool Inputs'!$O$9:$O$104=E862)*('Public Tool Inputs'!$P$9:$P$104=G862))*I862+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C862)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D862)),\"Wind\",$D862))*('Public Tool Inputs'!$O$9:$O$104=E862)*('Public Tool Inputs'!$P$9:$P$104=G862))*J862,0)","v":242.87684482628825},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2012,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2012,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F863)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C863)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D863)),\"Wind\",$D863))*('Summary Calcs'!$E$15:$E$266=$E863)*('Summary Calcs'!$F$15:$F$266=$G863)*(IF(OR(AND($B863=\"Non-Residential\",H$8=\"Residential\"),AND($B863=\"Residential\",$B863<>H$8),AND($D863=\"New Wind\",$G863<2014),AND($D863=\"Existing Wind\",$G863>2013)),0,1))))","v":197.31878614721975},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F863)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C863)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D863)),\"Wind\",$D863))*('Summary Calcs'!$E$15:$E$266=$E863)*('Summary Calcs'!$F$15:$F$266=$G863)*(IF(OR(AND($B863=\"Non-Residential\",I$8=\"Residential\"),AND($B863=\"Residential\",$B863<>I$8),AND($D863=\"New Wind\",$G863<2014),AND($D863=\"Existing Wind\",$G863>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F863)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C863)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D863)),\"Wind\",$D863))*('Summary Calcs'!$E$15:$E$266=$E863)*('Summary Calcs'!$F$15:$F$266=$G863)*(IF(OR(AND($B863=\"Non-Residential\",J$8=\"Residential\"),AND($B863=\"Residential\",$B863<>J$8),AND($D863=\"New Wind\",$G863<2014),AND($D863=\"Existing Wind\",$G863>2013)),0,1))))","v":0},{"$f":"IFERROR(H863+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C863)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D863)),\"Wind\",$D863))*('Public Tool Inputs'!$O$9:$O$104=E863)*('Public Tool Inputs'!$P$9:$P$104=G863))*I863+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C863)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D863)),\"Wind\",$D863))*('Public Tool Inputs'!$O$9:$O$104=E863)*('Public Tool Inputs'!$P$9:$P$104=G863))*J863,0)","v":197.31878614721975},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2013,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2013,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F864)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C864)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D864)),\"Wind\",$D864))*('Summary Calcs'!$E$15:$E$266=$E864)*('Summary Calcs'!$F$15:$F$266=$G864)*(IF(OR(AND($B864=\"Non-Residential\",H$8=\"Residential\"),AND($B864=\"Residential\",$B864<>H$8),AND($D864=\"New Wind\",$G864<2014),AND($D864=\"Existing Wind\",$G864>2013)),0,1))))","v":196.3226077301525},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F864)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C864)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D864)),\"Wind\",$D864))*('Summary Calcs'!$E$15:$E$266=$E864)*('Summary Calcs'!$F$15:$F$266=$G864)*(IF(OR(AND($B864=\"Non-Residential\",I$8=\"Residential\"),AND($B864=\"Residential\",$B864<>I$8),AND($D864=\"New Wind\",$G864<2014),AND($D864=\"Existing Wind\",$G864>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F864)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C864)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D864)),\"Wind\",$D864))*('Summary Calcs'!$E$15:$E$266=$E864)*('Summary Calcs'!$F$15:$F$266=$G864)*(IF(OR(AND($B864=\"Non-Residential\",J$8=\"Residential\"),AND($B864=\"Residential\",$B864<>J$8),AND($D864=\"New Wind\",$G864<2014),AND($D864=\"Existing Wind\",$G864>2013)),0,1))))","v":0},{"$f":"IFERROR(H864+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C864)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D864)),\"Wind\",$D864))*('Public Tool Inputs'!$O$9:$O$104=E864)*('Public Tool Inputs'!$P$9:$P$104=G864))*I864+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C864)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D864)),\"Wind\",$D864))*('Public Tool Inputs'!$O$9:$O$104=E864)*('Public Tool Inputs'!$P$9:$P$104=G864))*J864,0)","v":196.3226077301525},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2014,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2014,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F865)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C865)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D865)),\"Wind\",$D865))*('Summary Calcs'!$E$15:$E$266=$E865)*('Summary Calcs'!$F$15:$F$266=$G865)*(IF(OR(AND($B865=\"Non-Residential\",H$8=\"Residential\"),AND($B865=\"Residential\",$B865<>H$8),AND($D865=\"New Wind\",$G865<2014),AND($D865=\"Existing Wind\",$G865>2013)),0,1))))","v":196.03361658444425},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F865)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C865)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D865)),\"Wind\",$D865))*('Summary Calcs'!$E$15:$E$266=$E865)*('Summary Calcs'!$F$15:$F$266=$G865)*(IF(OR(AND($B865=\"Non-Residential\",I$8=\"Residential\"),AND($B865=\"Residential\",$B865<>I$8),AND($D865=\"New Wind\",$G865<2014),AND($D865=\"Existing Wind\",$G865>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F865)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C865)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D865)),\"Wind\",$D865))*('Summary Calcs'!$E$15:$E$266=$E865)*('Summary Calcs'!$F$15:$F$266=$G865)*(IF(OR(AND($B865=\"Non-Residential\",J$8=\"Residential\"),AND($B865=\"Residential\",$B865<>J$8),AND($D865=\"New Wind\",$G865<2014),AND($D865=\"Existing Wind\",$G865>2013)),0,1))))","v":0},{"$f":"IFERROR(H865+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C865)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D865)),\"Wind\",$D865))*('Public Tool Inputs'!$O$9:$O$104=E865)*('Public Tool Inputs'!$P$9:$P$104=G865))*I865+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C865)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D865)),\"Wind\",$D865))*('Public Tool Inputs'!$O$9:$O$104=E865)*('Public Tool Inputs'!$P$9:$P$104=G865))*J865,0)","v":196.03361658444425},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2015,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2015,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F866)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C866)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D866)),\"Wind\",$D866))*('Summary Calcs'!$E$15:$E$266=$E866)*('Summary Calcs'!$F$15:$F$266=$G866)*(IF(OR(AND($B866=\"Non-Residential\",H$8=\"Residential\"),AND($B866=\"Residential\",$B866<>H$8),AND($D866=\"New Wind\",$G866<2014),AND($D866=\"Existing Wind\",$G866>2013)),0,1))))","v":194.70285100212271},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F866)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C866)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D866)),\"Wind\",$D866))*('Summary Calcs'!$E$15:$E$266=$E866)*('Summary Calcs'!$F$15:$F$266=$G866)*(IF(OR(AND($B866=\"Non-Residential\",I$8=\"Residential\"),AND($B866=\"Residential\",$B866<>I$8),AND($D866=\"New Wind\",$G866<2014),AND($D866=\"Existing Wind\",$G866>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F866)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C866)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D866)),\"Wind\",$D866))*('Summary Calcs'!$E$15:$E$266=$E866)*('Summary Calcs'!$F$15:$F$266=$G866)*(IF(OR(AND($B866=\"Non-Residential\",J$8=\"Residential\"),AND($B866=\"Residential\",$B866<>J$8),AND($D866=\"New Wind\",$G866<2014),AND($D866=\"Existing Wind\",$G866>2013)),0,1))))","v":0},{"$f":"IFERROR(H866+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C866)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D866)),\"Wind\",$D866))*('Public Tool Inputs'!$O$9:$O$104=E866)*('Public Tool Inputs'!$P$9:$P$104=G866))*I866+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C866)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D866)),\"Wind\",$D866))*('Public Tool Inputs'!$O$9:$O$104=E866)*('Public Tool Inputs'!$P$9:$P$104=G866))*J866,0)","v":194.70285100212271},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2016,null,"Residential","NVE North","PV","Incentivized","Fed Incentive",2016,null,"Residential","NVE North","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Residential","NVE North","PV","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F867)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C867)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D867)),\"Wind\",$D867))*('Summary Calcs'!$E$15:$E$266=$E867)*('Summary Calcs'!$F$15:$F$266=$G867)*(IF(OR(AND($B867=\"Non-Residential\",H$8=\"Residential\"),AND($B867=\"Residential\",$B867<>H$8),AND($D867=\"New Wind\",$G867<2014),AND($D867=\"Existing Wind\",$G867>2013)),0,1))))","v":19.249770342254415},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F867)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C867)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D867)),\"Wind\",$D867))*('Summary Calcs'!$E$15:$E$266=$E867)*('Summary Calcs'!$F$15:$F$266=$G867)*(IF(OR(AND($B867=\"Non-Residential\",I$8=\"Residential\"),AND($B867=\"Residential\",$B867<>I$8),AND($D867=\"New Wind\",$G867<2014),AND($D867=\"Existing Wind\",$G867>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F867)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C867)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D867)),\"Wind\",$D867))*('Summary Calcs'!$E$15:$E$266=$E867)*('Summary Calcs'!$F$15:$F$266=$G867)*(IF(OR(AND($B867=\"Non-Residential\",J$8=\"Residential\"),AND($B867=\"Residential\",$B867<>J$8),AND($D867=\"New Wind\",$G867<2014),AND($D867=\"Existing Wind\",$G867>2013)),0,1))))","v":0},{"$f":"IFERROR(H867+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C867)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D867)),\"Wind\",$D867))*('Public Tool Inputs'!$O$9:$O$104=E867)*('Public Tool Inputs'!$P$9:$P$104=G867))*I867+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C867)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D867)),\"Wind\",$D867))*('Public Tool Inputs'!$O$9:$O$104=E867)*('Public Tool Inputs'!$P$9:$P$104=G867))*J867,0)","v":19.249770342254415},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2004,null,"Residential","NVE North","PV","Incentivized","O&M",2004,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2004]
[null,"Residential","NVE North","PV","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F868)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C868)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D868)),\"Wind\",$D868))*('Summary Calcs'!$E$15:$E$266=$E868)*('Summary Calcs'!$F$15:$F$266=$G868)*(IF(OR(AND($B868=\"Non-Residential\",H$8=\"Residential\"),AND($B868=\"Residential\",$B868<>H$8),AND($D868=\"New Wind\",$G868<2014),AND($D868=\"Existing Wind\",$G868>2013)),0,1))))","v":19.564392252673219},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F868)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C868)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D868)),\"Wind\",$D868))*('Summary Calcs'!$E$15:$E$266=$E868)*('Summary Calcs'!$F$15:$F$266=$G868)*(IF(OR(AND($B868=\"Non-Residential\",I$8=\"Residential\"),AND($B868=\"Residential\",$B868<>I$8),AND($D868=\"New Wind\",$G868<2014),AND($D868=\"Existing Wind\",$G868>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F868)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C868)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D868)),\"Wind\",$D868))*('Summary Calcs'!$E$15:$E$266=$E868)*('Summary Calcs'!$F$15:$F$266=$G868)*(IF(OR(AND($B868=\"Non-Residential\",J$8=\"Residential\"),AND($B868=\"Residential\",$B868<>J$8),AND($D868=\"New Wind\",$G868<2014),AND($D868=\"Existing Wind\",$G868>2013)),0,1))))","v":0},{"$f":"IFERROR(H868+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C868)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D868)),\"Wind\",$D868))*('Public Tool Inputs'!$O$9:$O$104=E868)*('Public Tool Inputs'!$P$9:$P$104=G868))*I868+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C868)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D868)),\"Wind\",$D868))*('Public Tool Inputs'!$O$9:$O$104=E868)*('Public Tool Inputs'!$P$9:$P$104=G868))*J868,0)","v":19.564392252673219},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2005,null,"Residential","NVE North","PV","Incentivized","O&M",2005,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2005]
[null,"Residential","NVE North","PV","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F869)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C869)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D869)),\"Wind\",$D869))*('Summary Calcs'!$E$15:$E$266=$E869)*('Summary Calcs'!$F$15:$F$266=$G869)*(IF(OR(AND($B869=\"Non-Residential\",H$8=\"Residential\"),AND($B869=\"Residential\",$B869<>H$8),AND($D869=\"New Wind\",$G869<2014),AND($D869=\"Existing Wind\",$G869>2013)),0,1))))","v":20.184247790085944},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F869)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C869)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D869)),\"Wind\",$D869))*('Summary Calcs'!$E$15:$E$266=$E869)*('Summary Calcs'!$F$15:$F$266=$G869)*(IF(OR(AND($B869=\"Non-Residential\",I$8=\"Residential\"),AND($B869=\"Residential\",$B869<>I$8),AND($D869=\"New Wind\",$G869<2014),AND($D869=\"Existing Wind\",$G869>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F869)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C869)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D869)),\"Wind\",$D869))*('Summary Calcs'!$E$15:$E$266=$E869)*('Summary Calcs'!$F$15:$F$266=$G869)*(IF(OR(AND($B869=\"Non-Residential\",J$8=\"Residential\"),AND($B869=\"Residential\",$B869<>J$8),AND($D869=\"New Wind\",$G869<2014),AND($D869=\"Existing Wind\",$G869>2013)),0,1))))","v":0},{"$f":"IFERROR(H869+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C869)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D869)),\"Wind\",$D869))*('Public Tool Inputs'!$O$9:$O$104=E869)*('Public Tool Inputs'!$P$9:$P$104=G869))*I869+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C869)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D869)),\"Wind\",$D869))*('Public Tool Inputs'!$O$9:$O$104=E869)*('Public Tool Inputs'!$P$9:$P$104=G869))*J869,0)","v":20.184247790085944},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2006,null,"Residential","NVE North","PV","Incentivized","O&M",2006,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2006]
[null,"Residential","NVE North","PV","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F870)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C870)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D870)),\"Wind\",$D870))*('Summary Calcs'!$E$15:$E$266=$E870)*('Summary Calcs'!$F$15:$F$266=$G870)*(IF(OR(AND($B870=\"Non-Residential\",H$8=\"Residential\"),AND($B870=\"Residential\",$B870<>H$8),AND($D870=\"New Wind\",$G870<2014),AND($D870=\"Existing Wind\",$G870>2013)),0,1))))","v":20.58590142405534},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F870)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C870)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D870)),\"Wind\",$D870))*('Summary Calcs'!$E$15:$E$266=$E870)*('Summary Calcs'!$F$15:$F$266=$G870)*(IF(OR(AND($B870=\"Non-Residential\",I$8=\"Residential\"),AND($B870=\"Residential\",$B870<>I$8),AND($D870=\"New Wind\",$G870<2014),AND($D870=\"Existing Wind\",$G870>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F870)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C870)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D870)),\"Wind\",$D870))*('Summary Calcs'!$E$15:$E$266=$E870)*('Summary Calcs'!$F$15:$F$266=$G870)*(IF(OR(AND($B870=\"Non-Residential\",J$8=\"Residential\"),AND($B870=\"Residential\",$B870<>J$8),AND($D870=\"New Wind\",$G870<2014),AND($D870=\"Existing Wind\",$G870>2013)),0,1))))","v":0},{"$f":"IFERROR(H870+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C870)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D870)),\"Wind\",$D870))*('Public Tool Inputs'!$O$9:$O$104=E870)*('Public Tool Inputs'!$P$9:$P$104=G870))*I870+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C870)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D870)),\"Wind\",$D870))*('Public Tool Inputs'!$O$9:$O$104=E870)*('Public Tool Inputs'!$P$9:$P$104=G870))*J870,0)","v":20.58590142405534},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2007,null,"Residential","NVE North","PV","Incentivized","O&M",2007,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2007]
[null,"Residential","NVE North","PV","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F871)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C871)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D871)),\"Wind\",$D871))*('Summary Calcs'!$E$15:$E$266=$E871)*('Summary Calcs'!$F$15:$F$266=$G871)*(IF(OR(AND($B871=\"Non-Residential\",H$8=\"Residential\"),AND($B871=\"Residential\",$B871<>H$8),AND($D871=\"New Wind\",$G871<2014),AND($D871=\"Existing Wind\",$G871>2013)),0,1))))","v":20.98731975791161},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F871)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C871)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D871)),\"Wind\",$D871))*('Summary Calcs'!$E$15:$E$266=$E871)*('Summary Calcs'!$F$15:$F$266=$G871)*(IF(OR(AND($B871=\"Non-Residential\",I$8=\"Residential\"),AND($B871=\"Residential\",$B871<>I$8),AND($D871=\"New Wind\",$G871<2014),AND($D871=\"Existing Wind\",$G871>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F871)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C871)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D871)),\"Wind\",$D871))*('Summary Calcs'!$E$15:$E$266=$E871)*('Summary Calcs'!$F$15:$F$266=$G871)*(IF(OR(AND($B871=\"Non-Residential\",J$8=\"Residential\"),AND($B871=\"Residential\",$B871<>J$8),AND($D871=\"New Wind\",$G871<2014),AND($D871=\"Existing Wind\",$G871>2013)),0,1))))","v":0},{"$f":"IFERROR(H871+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C871)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D871)),\"Wind\",$D871))*('Public Tool Inputs'!$O$9:$O$104=E871)*('Public Tool Inputs'!$P$9:$P$104=G871))*I871+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C871)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D871)),\"Wind\",$D871))*('Public Tool Inputs'!$O$9:$O$104=E871)*('Public Tool Inputs'!$P$9:$P$104=G871))*J871,0)","v":20.98731975791161},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2008,null,"Residential","NVE North","PV","Incentivized","O&M",2008,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2008]
[null,"Residential","NVE North","PV","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F872)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C872)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D872)),\"Wind\",$D872))*('Summary Calcs'!$E$15:$E$266=$E872)*('Summary Calcs'!$F$15:$F$266=$G872)*(IF(OR(AND($B872=\"Non-Residential\",H$8=\"Residential\"),AND($B872=\"Residential\",$B872<>H$8),AND($D872=\"New Wind\",$G872<2014),AND($D872=\"Existing Wind\",$G872>2013)),0,1))))","v":21.434332519172084},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F872)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C872)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D872)),\"Wind\",$D872))*('Summary Calcs'!$E$15:$E$266=$E872)*('Summary Calcs'!$F$15:$F$266=$G872)*(IF(OR(AND($B872=\"Non-Residential\",I$8=\"Residential\"),AND($B872=\"Residential\",$B872<>I$8),AND($D872=\"New Wind\",$G872<2014),AND($D872=\"Existing Wind\",$G872>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F872)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C872)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D872)),\"Wind\",$D872))*('Summary Calcs'!$E$15:$E$266=$E872)*('Summary Calcs'!$F$15:$F$266=$G872)*(IF(OR(AND($B872=\"Non-Residential\",J$8=\"Residential\"),AND($B872=\"Residential\",$B872<>J$8),AND($D872=\"New Wind\",$G872<2014),AND($D872=\"Existing Wind\",$G872>2013)),0,1))))","v":0},{"$f":"IFERROR(H872+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C872)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D872)),\"Wind\",$D872))*('Public Tool Inputs'!$O$9:$O$104=E872)*('Public Tool Inputs'!$P$9:$P$104=G872))*I872+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C872)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D872)),\"Wind\",$D872))*('Public Tool Inputs'!$O$9:$O$104=E872)*('Public Tool Inputs'!$P$9:$P$104=G872))*J872,0)","v":21.434332519172084},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2009,null,"Residential","NVE North","PV","Incentivized","O&M",2009,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2009]
[null,"Residential","NVE North","PV","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F873)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C873)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D873)),\"Wind\",$D873))*('Summary Calcs'!$E$15:$E$266=$E873)*('Summary Calcs'!$F$15:$F$266=$G873)*(IF(OR(AND($B873=\"Non-Residential\",H$8=\"Residential\"),AND($B873=\"Residential\",$B873<>H$8),AND($D873=\"New Wind\",$G873<2014),AND($D873=\"Existing Wind\",$G873>2013)),0,1))))","v":21.867861993261279},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F873)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C873)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D873)),\"Wind\",$D873))*('Summary Calcs'!$E$15:$E$266=$E873)*('Summary Calcs'!$F$15:$F$266=$G873)*(IF(OR(AND($B873=\"Non-Residential\",I$8=\"Residential\"),AND($B873=\"Residential\",$B873<>I$8),AND($D873=\"New Wind\",$G873<2014),AND($D873=\"Existing Wind\",$G873>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F873)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C873)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D873)),\"Wind\",$D873))*('Summary Calcs'!$E$15:$E$266=$E873)*('Summary Calcs'!$F$15:$F$266=$G873)*(IF(OR(AND($B873=\"Non-Residential\",J$8=\"Residential\"),AND($B873=\"Residential\",$B873<>J$8),AND($D873=\"New Wind\",$G873<2014),AND($D873=\"Existing Wind\",$G873>2013)),0,1))))","v":0},{"$f":"IFERROR(H873+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C873)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D873)),\"Wind\",$D873))*('Public Tool Inputs'!$O$9:$O$104=E873)*('Public Tool Inputs'!$P$9:$P$104=G873))*I873+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C873)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D873)),\"Wind\",$D873))*('Public Tool Inputs'!$O$9:$O$104=E873)*('Public Tool Inputs'!$P$9:$P$104=G873))*J873,0)","v":21.867861993261279},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2010,null,"Residential","NVE North","PV","Incentivized","O&M",2010,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2010]
[null,"Residential","NVE North","PV","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F874)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C874)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D874)),\"Wind\",$D874))*('Summary Calcs'!$E$15:$E$266=$E874)*('Summary Calcs'!$F$15:$F$266=$G874)*(IF(OR(AND($B874=\"Non-Residential\",H$8=\"Residential\"),AND($B874=\"Residential\",$B874<>H$8),AND($D874=\"New Wind\",$G874<2014),AND($D874=\"Existing Wind\",$G874>2013)),0,1))))","v":22.304503902259672},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F874)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C874)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D874)),\"Wind\",$D874))*('Summary Calcs'!$E$15:$E$266=$E874)*('Summary Calcs'!$F$15:$F$266=$G874)*(IF(OR(AND($B874=\"Non-Residential\",I$8=\"Residential\"),AND($B874=\"Residential\",$B874<>I$8),AND($D874=\"New Wind\",$G874<2014),AND($D874=\"Existing Wind\",$G874>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F874)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C874)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D874)),\"Wind\",$D874))*('Summary Calcs'!$E$15:$E$266=$E874)*('Summary Calcs'!$F$15:$F$266=$G874)*(IF(OR(AND($B874=\"Non-Residential\",J$8=\"Residential\"),AND($B874=\"Residential\",$B874<>J$8),AND($D874=\"New Wind\",$G874<2014),AND($D874=\"Existing Wind\",$G874>2013)),0,1))))","v":0},{"$f":"IFERROR(H874+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C874)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D874)),\"Wind\",$D874))*('Public Tool Inputs'!$O$9:$O$104=E874)*('Public Tool Inputs'!$P$9:$P$104=G874))*I874+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C874)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D874)),\"Wind\",$D874))*('Public Tool Inputs'!$O$9:$O$104=E874)*('Public Tool Inputs'!$P$9:$P$104=G874))*J874,0)","v":22.304503902259672},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2011,null,"Residential","NVE North","PV","Incentivized","O&M",2011,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2011]
[null,"Residential","NVE North","PV","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F875)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C875)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D875)),\"Wind\",$D875))*('Summary Calcs'!$E$15:$E$266=$E875)*('Summary Calcs'!$F$15:$F$266=$G875)*(IF(OR(AND($B875=\"Non-Residential\",H$8=\"Residential\"),AND($B875=\"Residential\",$B875<>H$8),AND($D875=\"New Wind\",$G875<2014),AND($D875=\"Existing Wind\",$G875>2013)),0,1))))","v":22.695190217817828},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F875)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C875)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D875)),\"Wind\",$D875))*('Summary Calcs'!$E$15:$E$266=$E875)*('Summary Calcs'!$F$15:$F$266=$G875)*(IF(OR(AND($B875=\"Non-Residential\",I$8=\"Residential\"),AND($B875=\"Residential\",$B875<>I$8),AND($D875=\"New Wind\",$G875<2014),AND($D875=\"Existing Wind\",$G875>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F875)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C875)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D875)),\"Wind\",$D875))*('Summary Calcs'!$E$15:$E$266=$E875)*('Summary Calcs'!$F$15:$F$266=$G875)*(IF(OR(AND($B875=\"Non-Residential\",J$8=\"Residential\"),AND($B875=\"Residential\",$B875<>J$8),AND($D875=\"New Wind\",$G875<2014),AND($D875=\"Existing Wind\",$G875>2013)),0,1))))","v":0},{"$f":"IFERROR(H875+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C875)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D875)),\"Wind\",$D875))*('Public Tool Inputs'!$O$9:$O$104=E875)*('Public Tool Inputs'!$P$9:$P$104=G875))*I875+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C875)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D875)),\"Wind\",$D875))*('Public Tool Inputs'!$O$9:$O$104=E875)*('Public Tool Inputs'!$P$9:$P$104=G875))*J875,0)","v":22.695190217817828},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2012,null,"Residential","NVE North","PV","Incentivized","O&M",2012,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2012]
[null,"Residential","NVE North","PV","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F876)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C876)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D876)),\"Wind\",$D876))*('Summary Calcs'!$E$15:$E$266=$E876)*('Summary Calcs'!$F$15:$F$266=$G876)*(IF(OR(AND($B876=\"Non-Residential\",H$8=\"Residential\"),AND($B876=\"Residential\",$B876<>H$8),AND($D876=\"New Wind\",$G876<2014),AND($D876=\"Existing Wind\",$G876>2013)),0,1))))","v":23.164483497539067},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F876)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C876)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D876)),\"Wind\",$D876))*('Summary Calcs'!$E$15:$E$266=$E876)*('Summary Calcs'!$F$15:$F$266=$G876)*(IF(OR(AND($B876=\"Non-Residential\",I$8=\"Residential\"),AND($B876=\"Residential\",$B876<>I$8),AND($D876=\"New Wind\",$G876<2014),AND($D876=\"Existing Wind\",$G876>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F876)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C876)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D876)),\"Wind\",$D876))*('Summary Calcs'!$E$15:$E$266=$E876)*('Summary Calcs'!$F$15:$F$266=$G876)*(IF(OR(AND($B876=\"Non-Residential\",J$8=\"Residential\"),AND($B876=\"Residential\",$B876<>J$8),AND($D876=\"New Wind\",$G876<2014),AND($D876=\"Existing Wind\",$G876>2013)),0,1))))","v":0},{"$f":"IFERROR(H876+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C876)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D876)),\"Wind\",$D876))*('Public Tool Inputs'!$O$9:$O$104=E876)*('Public Tool Inputs'!$P$9:$P$104=G876))*I876+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C876)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D876)),\"Wind\",$D876))*('Public Tool Inputs'!$O$9:$O$104=E876)*('Public Tool Inputs'!$P$9:$P$104=G876))*J876,0)","v":23.164483497539067},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2013,null,"Residential","NVE North","PV","Incentivized","O&M",2013,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2013]
[null,"Residential","NVE North","PV","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F877)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C877)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D877)),\"Wind\",$D877))*('Summary Calcs'!$E$15:$E$266=$E877)*('Summary Calcs'!$F$15:$F$266=$G877)*(IF(OR(AND($B877=\"Non-Residential\",H$8=\"Residential\"),AND($B877=\"Residential\",$B877<>H$8),AND($D877=\"New Wind\",$G877<2014),AND($D877=\"Existing Wind\",$G877>2013)),0,1))))","v":23.586059279904614},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F877)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C877)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D877)),\"Wind\",$D877))*('Summary Calcs'!$E$15:$E$266=$E877)*('Summary Calcs'!$F$15:$F$266=$G877)*(IF(OR(AND($B877=\"Non-Residential\",I$8=\"Residential\"),AND($B877=\"Residential\",$B877<>I$8),AND($D877=\"New Wind\",$G877<2014),AND($D877=\"Existing Wind\",$G877>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F877)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C877)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D877)),\"Wind\",$D877))*('Summary Calcs'!$E$15:$E$266=$E877)*('Summary Calcs'!$F$15:$F$266=$G877)*(IF(OR(AND($B877=\"Non-Residential\",J$8=\"Residential\"),AND($B877=\"Residential\",$B877<>J$8),AND($D877=\"New Wind\",$G877<2014),AND($D877=\"Existing Wind\",$G877>2013)),0,1))))","v":0},{"$f":"IFERROR(H877+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C877)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D877)),\"Wind\",$D877))*('Public Tool Inputs'!$O$9:$O$104=E877)*('Public Tool Inputs'!$P$9:$P$104=G877))*I877+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C877)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D877)),\"Wind\",$D877))*('Public Tool Inputs'!$O$9:$O$104=E877)*('Public Tool Inputs'!$P$9:$P$104=G877))*J877,0)","v":23.586059279904614},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2014,null,"Residential","NVE North","PV","Incentivized","O&M",2014,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2014]
[null,"Residential","NVE North","PV","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F878)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C878)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D878)),\"Wind\",$D878))*('Summary Calcs'!$E$15:$E$266=$E878)*('Summary Calcs'!$F$15:$F$266=$G878)*(IF(OR(AND($B878=\"Non-Residential\",H$8=\"Residential\"),AND($B878=\"Residential\",$B878<>H$8),AND($D878=\"New Wind\",$G878<2014),AND($D878=\"Existing Wind\",$G878>2013)),0,1))))","v":24.026278840518923},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F878)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C878)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D878)),\"Wind\",$D878))*('Summary Calcs'!$E$15:$E$266=$E878)*('Summary Calcs'!$F$15:$F$266=$G878)*(IF(OR(AND($B878=\"Non-Residential\",I$8=\"Residential\"),AND($B878=\"Residential\",$B878<>I$8),AND($D878=\"New Wind\",$G878<2014),AND($D878=\"Existing Wind\",$G878>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F878)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C878)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D878)),\"Wind\",$D878))*('Summary Calcs'!$E$15:$E$266=$E878)*('Summary Calcs'!$F$15:$F$266=$G878)*(IF(OR(AND($B878=\"Non-Residential\",J$8=\"Residential\"),AND($B878=\"Residential\",$B878<>J$8),AND($D878=\"New Wind\",$G878<2014),AND($D878=\"Existing Wind\",$G878>2013)),0,1))))","v":0},{"$f":"IFERROR(H878+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C878)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D878)),\"Wind\",$D878))*('Public Tool Inputs'!$O$9:$O$104=E878)*('Public Tool Inputs'!$P$9:$P$104=G878))*I878+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C878)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D878)),\"Wind\",$D878))*('Public Tool Inputs'!$O$9:$O$104=E878)*('Public Tool Inputs'!$P$9:$P$104=G878))*J878,0)","v":24.026278840518923},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2015,null,"Residential","NVE North","PV","Incentivized","O&M",2015,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2015]
[null,"Residential","NVE North","PV","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F879)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C879)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D879)),\"Wind\",$D879))*('Summary Calcs'!$E$15:$E$266=$E879)*('Summary Calcs'!$F$15:$F$266=$G879)*(IF(OR(AND($B879=\"Non-Residential\",H$8=\"Residential\"),AND($B879=\"Residential\",$B879<>H$8),AND($D879=\"New Wind\",$G879<2014),AND($D879=\"Existing Wind\",$G879>2013)),0,1))))","v":24.493042152413661},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F879)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C879)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D879)),\"Wind\",$D879))*('Summary Calcs'!$E$15:$E$266=$E879)*('Summary Calcs'!$F$15:$F$266=$G879)*(IF(OR(AND($B879=\"Non-Residential\",I$8=\"Residential\"),AND($B879=\"Residential\",$B879<>I$8),AND($D879=\"New Wind\",$G879<2014),AND($D879=\"Existing Wind\",$G879>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F879)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C879)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D879)),\"Wind\",$D879))*('Summary Calcs'!$E$15:$E$266=$E879)*('Summary Calcs'!$F$15:$F$266=$G879)*(IF(OR(AND($B879=\"Non-Residential\",J$8=\"Residential\"),AND($B879=\"Residential\",$B879<>J$8),AND($D879=\"New Wind\",$G879<2014),AND($D879=\"Existing Wind\",$G879>2013)),0,1))))","v":0},{"$f":"IFERROR(H879+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C879)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D879)),\"Wind\",$D879))*('Public Tool Inputs'!$O$9:$O$104=E879)*('Public Tool Inputs'!$P$9:$P$104=G879))*I879+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C879)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D879)),\"Wind\",$D879))*('Public Tool Inputs'!$O$9:$O$104=E879)*('Public Tool Inputs'!$P$9:$P$104=G879))*J879,0)","v":24.493042152413661},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","O&M",2016,null,"Residential","NVE North","PV","Incentivized","O&M",2016,null,"Residential","NVE North","Existing Wind","Incentivized","O&M",2016]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F880)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C880)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D880)),\"Wind\",$D880))*('Summary Calcs'!$E$15:$E$266=$E880)*('Summary Calcs'!$F$15:$F$266=$G880)*(IF(OR(AND($B880=\"Non-Residential\",H$8=\"Residential\"),AND($B880=\"Residential\",$B880<>H$8),AND($D880=\"New Wind\",$G880<2014),AND($D880=\"Existing Wind\",$G880>2013)),0,1))))","v":626.99175564499023},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F880)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C880)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D880)),\"Wind\",$D880))*('Summary Calcs'!$E$15:$E$266=$E880)*('Summary Calcs'!$F$15:$F$266=$G880)*(IF(OR(AND($B880=\"Non-Residential\",I$8=\"Residential\"),AND($B880=\"Residential\",$B880<>I$8),AND($D880=\"New Wind\",$G880<2014),AND($D880=\"Existing Wind\",$G880>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F880)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C880)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D880)),\"Wind\",$D880))*('Summary Calcs'!$E$15:$E$266=$E880)*('Summary Calcs'!$F$15:$F$266=$G880)*(IF(OR(AND($B880=\"Non-Residential\",J$8=\"Residential\"),AND($B880=\"Residential\",$B880<>J$8),AND($D880=\"New Wind\",$G880<2014),AND($D880=\"Existing Wind\",$G880>2013)),0,1))))","v":0},{"$f":"IFERROR(H880+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C880)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D880)),\"Wind\",$D880))*('Public Tool Inputs'!$O$9:$O$104=E880)*('Public Tool Inputs'!$P$9:$P$104=G880))*I880+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C880)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D880)),\"Wind\",$D880))*('Public Tool Inputs'!$O$9:$O$104=E880)*('Public Tool Inputs'!$P$9:$P$104=G880))*J880,0)","v":626.99175564499023},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2004,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2004,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F881)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C881)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D881)),\"Wind\",$D881))*('Summary Calcs'!$E$15:$E$266=$E881)*('Summary Calcs'!$F$15:$F$266=$G881)*(IF(OR(AND($B881=\"Non-Residential\",H$8=\"Residential\"),AND($B881=\"Residential\",$B881<>H$8),AND($D881=\"New Wind\",$G881<2014),AND($D881=\"Existing Wind\",$G881>2013)),0,1))))","v":522.03275159456712},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F881)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C881)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D881)),\"Wind\",$D881))*('Summary Calcs'!$E$15:$E$266=$E881)*('Summary Calcs'!$F$15:$F$266=$G881)*(IF(OR(AND($B881=\"Non-Residential\",I$8=\"Residential\"),AND($B881=\"Residential\",$B881<>I$8),AND($D881=\"New Wind\",$G881<2014),AND($D881=\"Existing Wind\",$G881>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F881)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C881)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D881)),\"Wind\",$D881))*('Summary Calcs'!$E$15:$E$266=$E881)*('Summary Calcs'!$F$15:$F$266=$G881)*(IF(OR(AND($B881=\"Non-Residential\",J$8=\"Residential\"),AND($B881=\"Residential\",$B881<>J$8),AND($D881=\"New Wind\",$G881<2014),AND($D881=\"Existing Wind\",$G881>2013)),0,1))))","v":0},{"$f":"IFERROR(H881+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C881)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D881)),\"Wind\",$D881))*('Public Tool Inputs'!$O$9:$O$104=E881)*('Public Tool Inputs'!$P$9:$P$104=G881))*I881+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C881)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D881)),\"Wind\",$D881))*('Public Tool Inputs'!$O$9:$O$104=E881)*('Public Tool Inputs'!$P$9:$P$104=G881))*J881,0)","v":522.03275159456712},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2005,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2005,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F882)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C882)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D882)),\"Wind\",$D882))*('Summary Calcs'!$E$15:$E$266=$E882)*('Summary Calcs'!$F$15:$F$266=$G882)*(IF(OR(AND($B882=\"Non-Residential\",H$8=\"Residential\"),AND($B882=\"Residential\",$B882<>H$8),AND($D882=\"New Wind\",$G882<2014),AND($D882=\"Existing Wind\",$G882>2013)),0,1))))","v":344.76359423787568},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F882)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C882)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D882)),\"Wind\",$D882))*('Summary Calcs'!$E$15:$E$266=$E882)*('Summary Calcs'!$F$15:$F$266=$G882)*(IF(OR(AND($B882=\"Non-Residential\",I$8=\"Residential\"),AND($B882=\"Residential\",$B882<>I$8),AND($D882=\"New Wind\",$G882<2014),AND($D882=\"Existing Wind\",$G882>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F882)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C882)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D882)),\"Wind\",$D882))*('Summary Calcs'!$E$15:$E$266=$E882)*('Summary Calcs'!$F$15:$F$266=$G882)*(IF(OR(AND($B882=\"Non-Residential\",J$8=\"Residential\"),AND($B882=\"Residential\",$B882<>J$8),AND($D882=\"New Wind\",$G882<2014),AND($D882=\"Existing Wind\",$G882>2013)),0,1))))","v":0},{"$f":"IFERROR(H882+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C882)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D882)),\"Wind\",$D882))*('Public Tool Inputs'!$O$9:$O$104=E882)*('Public Tool Inputs'!$P$9:$P$104=G882))*I882+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C882)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D882)),\"Wind\",$D882))*('Public Tool Inputs'!$O$9:$O$104=E882)*('Public Tool Inputs'!$P$9:$P$104=G882))*J882,0)","v":344.76359423787568},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2006,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2006,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F883)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C883)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D883)),\"Wind\",$D883))*('Summary Calcs'!$E$15:$E$266=$E883)*('Summary Calcs'!$F$15:$F$266=$G883)*(IF(OR(AND($B883=\"Non-Residential\",H$8=\"Residential\"),AND($B883=\"Residential\",$B883<>H$8),AND($D883=\"New Wind\",$G883<2014),AND($D883=\"Existing Wind\",$G883>2013)),0,1))))","v":345.14635828992709},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F883)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C883)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D883)),\"Wind\",$D883))*('Summary Calcs'!$E$15:$E$266=$E883)*('Summary Calcs'!$F$15:$F$266=$G883)*(IF(OR(AND($B883=\"Non-Residential\",I$8=\"Residential\"),AND($B883=\"Residential\",$B883<>I$8),AND($D883=\"New Wind\",$G883<2014),AND($D883=\"Existing Wind\",$G883>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F883)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C883)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D883)),\"Wind\",$D883))*('Summary Calcs'!$E$15:$E$266=$E883)*('Summary Calcs'!$F$15:$F$266=$G883)*(IF(OR(AND($B883=\"Non-Residential\",J$8=\"Residential\"),AND($B883=\"Residential\",$B883<>J$8),AND($D883=\"New Wind\",$G883<2014),AND($D883=\"Existing Wind\",$G883>2013)),0,1))))","v":0},{"$f":"IFERROR(H883+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C883)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D883)),\"Wind\",$D883))*('Public Tool Inputs'!$O$9:$O$104=E883)*('Public Tool Inputs'!$P$9:$P$104=G883))*I883+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C883)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D883)),\"Wind\",$D883))*('Public Tool Inputs'!$O$9:$O$104=E883)*('Public Tool Inputs'!$P$9:$P$104=G883))*J883,0)","v":345.14635828992709},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2007,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2007,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F884)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C884)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D884)),\"Wind\",$D884))*('Summary Calcs'!$E$15:$E$266=$E884)*('Summary Calcs'!$F$15:$F$266=$G884)*(IF(OR(AND($B884=\"Non-Residential\",H$8=\"Residential\"),AND($B884=\"Residential\",$B884<>H$8),AND($D884=\"New Wind\",$G884<2014),AND($D884=\"Existing Wind\",$G884>2013)),0,1))))","v":289.21259414968466},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F884)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C884)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D884)),\"Wind\",$D884))*('Summary Calcs'!$E$15:$E$266=$E884)*('Summary Calcs'!$F$15:$F$266=$G884)*(IF(OR(AND($B884=\"Non-Residential\",I$8=\"Residential\"),AND($B884=\"Residential\",$B884<>I$8),AND($D884=\"New Wind\",$G884<2014),AND($D884=\"Existing Wind\",$G884>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F884)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C884)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D884)),\"Wind\",$D884))*('Summary Calcs'!$E$15:$E$266=$E884)*('Summary Calcs'!$F$15:$F$266=$G884)*(IF(OR(AND($B884=\"Non-Residential\",J$8=\"Residential\"),AND($B884=\"Residential\",$B884<>J$8),AND($D884=\"New Wind\",$G884<2014),AND($D884=\"Existing Wind\",$G884>2013)),0,1))))","v":0},{"$f":"IFERROR(H884+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C884)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D884)),\"Wind\",$D884))*('Public Tool Inputs'!$O$9:$O$104=E884)*('Public Tool Inputs'!$P$9:$P$104=G884))*I884+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C884)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D884)),\"Wind\",$D884))*('Public Tool Inputs'!$O$9:$O$104=E884)*('Public Tool Inputs'!$P$9:$P$104=G884))*J884,0)","v":289.21259414968466},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2008,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2008,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F885)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C885)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D885)),\"Wind\",$D885))*('Summary Calcs'!$E$15:$E$266=$E885)*('Summary Calcs'!$F$15:$F$266=$G885)*(IF(OR(AND($B885=\"Non-Residential\",H$8=\"Residential\"),AND($B885=\"Residential\",$B885<>H$8),AND($D885=\"New Wind\",$G885<2014),AND($D885=\"Existing Wind\",$G885>2013)),0,1))))","v":285.10153704056097},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F885)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C885)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D885)),\"Wind\",$D885))*('Summary Calcs'!$E$15:$E$266=$E885)*('Summary Calcs'!$F$15:$F$266=$G885)*(IF(OR(AND($B885=\"Non-Residential\",I$8=\"Residential\"),AND($B885=\"Residential\",$B885<>I$8),AND($D885=\"New Wind\",$G885<2014),AND($D885=\"Existing Wind\",$G885>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F885)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C885)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D885)),\"Wind\",$D885))*('Summary Calcs'!$E$15:$E$266=$E885)*('Summary Calcs'!$F$15:$F$266=$G885)*(IF(OR(AND($B885=\"Non-Residential\",J$8=\"Residential\"),AND($B885=\"Residential\",$B885<>J$8),AND($D885=\"New Wind\",$G885<2014),AND($D885=\"Existing Wind\",$G885>2013)),0,1))))","v":0},{"$f":"IFERROR(H885+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C885)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D885)),\"Wind\",$D885))*('Public Tool Inputs'!$O$9:$O$104=E885)*('Public Tool Inputs'!$P$9:$P$104=G885))*I885+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C885)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D885)),\"Wind\",$D885))*('Public Tool Inputs'!$O$9:$O$104=E885)*('Public Tool Inputs'!$P$9:$P$104=G885))*J885,0)","v":285.10153704056097},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2009,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2009,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F886)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C886)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D886)),\"Wind\",$D886))*('Summary Calcs'!$E$15:$E$266=$E886)*('Summary Calcs'!$F$15:$F$266=$G886)*(IF(OR(AND($B886=\"Non-Residential\",H$8=\"Residential\"),AND($B886=\"Residential\",$B886<>H$8),AND($D886=\"New Wind\",$G886<2014),AND($D886=\"Existing Wind\",$G886>2013)),0,1))))","v":261.64007490235628},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F886)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C886)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D886)),\"Wind\",$D886))*('Summary Calcs'!$E$15:$E$266=$E886)*('Summary Calcs'!$F$15:$F$266=$G886)*(IF(OR(AND($B886=\"Non-Residential\",I$8=\"Residential\"),AND($B886=\"Residential\",$B886<>I$8),AND($D886=\"New Wind\",$G886<2014),AND($D886=\"Existing Wind\",$G886>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F886)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C886)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D886)),\"Wind\",$D886))*('Summary Calcs'!$E$15:$E$266=$E886)*('Summary Calcs'!$F$15:$F$266=$G886)*(IF(OR(AND($B886=\"Non-Residential\",J$8=\"Residential\"),AND($B886=\"Residential\",$B886<>J$8),AND($D886=\"New Wind\",$G886<2014),AND($D886=\"Existing Wind\",$G886>2013)),0,1))))","v":0},{"$f":"IFERROR(H886+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C886)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D886)),\"Wind\",$D886))*('Public Tool Inputs'!$O$9:$O$104=E886)*('Public Tool Inputs'!$P$9:$P$104=G886))*I886+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C886)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D886)),\"Wind\",$D886))*('Public Tool Inputs'!$O$9:$O$104=E886)*('Public Tool Inputs'!$P$9:$P$104=G886))*J886,0)","v":261.64007490235628},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2010,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2010,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F887)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C887)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D887)),\"Wind\",$D887))*('Summary Calcs'!$E$15:$E$266=$E887)*('Summary Calcs'!$F$15:$F$266=$G887)*(IF(OR(AND($B887=\"Non-Residential\",H$8=\"Residential\"),AND($B887=\"Residential\",$B887<>H$8),AND($D887=\"New Wind\",$G887<2014),AND($D887=\"Existing Wind\",$G887>2013)),0,1))))","v":193.45600239340473},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F887)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C887)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D887)),\"Wind\",$D887))*('Summary Calcs'!$E$15:$E$266=$E887)*('Summary Calcs'!$F$15:$F$266=$G887)*(IF(OR(AND($B887=\"Non-Residential\",I$8=\"Residential\"),AND($B887=\"Residential\",$B887<>I$8),AND($D887=\"New Wind\",$G887<2014),AND($D887=\"Existing Wind\",$G887>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F887)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C887)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D887)),\"Wind\",$D887))*('Summary Calcs'!$E$15:$E$266=$E887)*('Summary Calcs'!$F$15:$F$266=$G887)*(IF(OR(AND($B887=\"Non-Residential\",J$8=\"Residential\"),AND($B887=\"Residential\",$B887<>J$8),AND($D887=\"New Wind\",$G887<2014),AND($D887=\"Existing Wind\",$G887>2013)),0,1))))","v":0},{"$f":"IFERROR(H887+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C887)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D887)),\"Wind\",$D887))*('Public Tool Inputs'!$O$9:$O$104=E887)*('Public Tool Inputs'!$P$9:$P$104=G887))*I887+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C887)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D887)),\"Wind\",$D887))*('Public Tool Inputs'!$O$9:$O$104=E887)*('Public Tool Inputs'!$P$9:$P$104=G887))*J887,0)","v":193.45600239340473},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2011,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2011,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F888)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C888)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D888)),\"Wind\",$D888))*('Summary Calcs'!$E$15:$E$266=$E888)*('Summary Calcs'!$F$15:$F$266=$G888)*(IF(OR(AND($B888=\"Non-Residential\",H$8=\"Residential\"),AND($B888=\"Residential\",$B888<>H$8),AND($D888=\"New Wind\",$G888<2014),AND($D888=\"Existing Wind\",$G888>2013)),0,1))))","v":157.89559454927962},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F888)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C888)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D888)),\"Wind\",$D888))*('Summary Calcs'!$E$15:$E$266=$E888)*('Summary Calcs'!$F$15:$F$266=$G888)*(IF(OR(AND($B888=\"Non-Residential\",I$8=\"Residential\"),AND($B888=\"Residential\",$B888<>I$8),AND($D888=\"New Wind\",$G888<2014),AND($D888=\"Existing Wind\",$G888>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F888)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C888)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D888)),\"Wind\",$D888))*('Summary Calcs'!$E$15:$E$266=$E888)*('Summary Calcs'!$F$15:$F$266=$G888)*(IF(OR(AND($B888=\"Non-Residential\",J$8=\"Residential\"),AND($B888=\"Residential\",$B888<>J$8),AND($D888=\"New Wind\",$G888<2014),AND($D888=\"Existing Wind\",$G888>2013)),0,1))))","v":0},{"$f":"IFERROR(H888+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C888)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D888)),\"Wind\",$D888))*('Public Tool Inputs'!$O$9:$O$104=E888)*('Public Tool Inputs'!$P$9:$P$104=G888))*I888+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C888)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D888)),\"Wind\",$D888))*('Public Tool Inputs'!$O$9:$O$104=E888)*('Public Tool Inputs'!$P$9:$P$104=G888))*J888,0)","v":157.89559454927962},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2012,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2012,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F889)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C889)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D889)),\"Wind\",$D889))*('Summary Calcs'!$E$15:$E$266=$E889)*('Summary Calcs'!$F$15:$F$266=$G889)*(IF(OR(AND($B889=\"Non-Residential\",H$8=\"Residential\"),AND($B889=\"Residential\",$B889<>H$8),AND($D889=\"New Wind\",$G889<2014),AND($D889=\"Existing Wind\",$G889>2013)),0,1))))","v":145.11296422739551},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F889)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C889)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D889)),\"Wind\",$D889))*('Summary Calcs'!$E$15:$E$266=$E889)*('Summary Calcs'!$F$15:$F$266=$G889)*(IF(OR(AND($B889=\"Non-Residential\",I$8=\"Residential\"),AND($B889=\"Residential\",$B889<>I$8),AND($D889=\"New Wind\",$G889<2014),AND($D889=\"Existing Wind\",$G889>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F889)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C889)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D889)),\"Wind\",$D889))*('Summary Calcs'!$E$15:$E$266=$E889)*('Summary Calcs'!$F$15:$F$266=$G889)*(IF(OR(AND($B889=\"Non-Residential\",J$8=\"Residential\"),AND($B889=\"Residential\",$B889<>J$8),AND($D889=\"New Wind\",$G889<2014),AND($D889=\"Existing Wind\",$G889>2013)),0,1))))","v":0},{"$f":"IFERROR(H889+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C889)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D889)),\"Wind\",$D889))*('Public Tool Inputs'!$O$9:$O$104=E889)*('Public Tool Inputs'!$P$9:$P$104=G889))*I889+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C889)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D889)),\"Wind\",$D889))*('Public Tool Inputs'!$O$9:$O$104=E889)*('Public Tool Inputs'!$P$9:$P$104=G889))*J889,0)","v":145.11296422739551},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2013,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2013,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F890)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C890)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D890)),\"Wind\",$D890))*('Summary Calcs'!$E$15:$E$266=$E890)*('Summary Calcs'!$F$15:$F$266=$G890)*(IF(OR(AND($B890=\"Non-Residential\",H$8=\"Residential\"),AND($B890=\"Residential\",$B890<>H$8),AND($D890=\"New Wind\",$G890<2014),AND($D890=\"Existing Wind\",$G890>2013)),0,1))))","v":47.36574757412216},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F890)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C890)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D890)),\"Wind\",$D890))*('Summary Calcs'!$E$15:$E$266=$E890)*('Summary Calcs'!$F$15:$F$266=$G890)*(IF(OR(AND($B890=\"Non-Residential\",I$8=\"Residential\"),AND($B890=\"Residential\",$B890<>I$8),AND($D890=\"New Wind\",$G890<2014),AND($D890=\"Existing Wind\",$G890>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F890)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C890)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D890)),\"Wind\",$D890))*('Summary Calcs'!$E$15:$E$266=$E890)*('Summary Calcs'!$F$15:$F$266=$G890)*(IF(OR(AND($B890=\"Non-Residential\",J$8=\"Residential\"),AND($B890=\"Residential\",$B890<>J$8),AND($D890=\"New Wind\",$G890<2014),AND($D890=\"Existing Wind\",$G890>2013)),0,1))))","v":0},{"$f":"IFERROR(H890+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C890)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D890)),\"Wind\",$D890))*('Public Tool Inputs'!$O$9:$O$104=E890)*('Public Tool Inputs'!$P$9:$P$104=G890))*I890+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C890)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D890)),\"Wind\",$D890))*('Public Tool Inputs'!$O$9:$O$104=E890)*('Public Tool Inputs'!$P$9:$P$104=G890))*J890,0)","v":47.36574757412216},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2014,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2014,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F891)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C891)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D891)),\"Wind\",$D891))*('Summary Calcs'!$E$15:$E$266=$E891)*('Summary Calcs'!$F$15:$F$266=$G891)*(IF(OR(AND($B891=\"Non-Residential\",H$8=\"Residential\"),AND($B891=\"Residential\",$B891<>H$8),AND($D891=\"New Wind\",$G891<2014),AND($D891=\"Existing Wind\",$G891>2013)),0,1))))","v":38.302280300253869},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F891)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C891)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D891)),\"Wind\",$D891))*('Summary Calcs'!$E$15:$E$266=$E891)*('Summary Calcs'!$F$15:$F$266=$G891)*(IF(OR(AND($B891=\"Non-Residential\",I$8=\"Residential\"),AND($B891=\"Residential\",$B891<>I$8),AND($D891=\"New Wind\",$G891<2014),AND($D891=\"Existing Wind\",$G891>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F891)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C891)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D891)),\"Wind\",$D891))*('Summary Calcs'!$E$15:$E$266=$E891)*('Summary Calcs'!$F$15:$F$266=$G891)*(IF(OR(AND($B891=\"Non-Residential\",J$8=\"Residential\"),AND($B891=\"Residential\",$B891<>J$8),AND($D891=\"New Wind\",$G891<2014),AND($D891=\"Existing Wind\",$G891>2013)),0,1))))","v":0},{"$f":"IFERROR(H891+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C891)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D891)),\"Wind\",$D891))*('Public Tool Inputs'!$O$9:$O$104=E891)*('Public Tool Inputs'!$P$9:$P$104=G891))*I891+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C891)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D891)),\"Wind\",$D891))*('Public Tool Inputs'!$O$9:$O$104=E891)*('Public Tool Inputs'!$P$9:$P$104=G891))*J891,0)","v":38.302280300253869},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2015,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2015,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F892)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C892)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D892)),\"Wind\",$D892))*('Summary Calcs'!$E$15:$E$266=$E892)*('Summary Calcs'!$F$15:$F$266=$G892)*(IF(OR(AND($B892=\"Non-Residential\",H$8=\"Residential\"),AND($B892=\"Residential\",$B892<>H$8),AND($D892=\"New Wind\",$G892<2014),AND($D892=\"Existing Wind\",$G892>2013)),0,1))))","v":25.151593438313142},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F892)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C892)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D892)),\"Wind\",$D892))*('Summary Calcs'!$E$15:$E$266=$E892)*('Summary Calcs'!$F$15:$F$266=$G892)*(IF(OR(AND($B892=\"Non-Residential\",I$8=\"Residential\"),AND($B892=\"Residential\",$B892<>I$8),AND($D892=\"New Wind\",$G892<2014),AND($D892=\"Existing Wind\",$G892>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F892)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C892)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D892)),\"Wind\",$D892))*('Summary Calcs'!$E$15:$E$266=$E892)*('Summary Calcs'!$F$15:$F$266=$G892)*(IF(OR(AND($B892=\"Non-Residential\",J$8=\"Residential\"),AND($B892=\"Residential\",$B892<>J$8),AND($D892=\"New Wind\",$G892<2014),AND($D892=\"Existing Wind\",$G892>2013)),0,1))))","v":0},{"$f":"IFERROR(H892+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C892)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D892)),\"Wind\",$D892))*('Public Tool Inputs'!$O$9:$O$104=E892)*('Public Tool Inputs'!$P$9:$P$104=G892))*I892+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C892)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D892)),\"Wind\",$D892))*('Public Tool Inputs'!$O$9:$O$104=E892)*('Public Tool Inputs'!$P$9:$P$104=G892))*J892,0)","v":25.151593438313142},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2016,null,"Residential","NVE North","PV","Incentivized","Utility Incentive",2016,null,"Residential","NVE North","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F893)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C893)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D893)),\"Wind\",$D893))*('Summary Calcs'!$E$15:$E$266=$E893)*('Summary Calcs'!$F$15:$F$266=$G893)*(IF(OR(AND($B893=\"Non-Residential\",H$8=\"Residential\"),AND($B893=\"Residential\",$B893<>H$8),AND($D893=\"New Wind\",$G893<2014),AND($D893=\"Existing Wind\",$G893>2013)),0,1))))","v":814.19157745158043},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F893)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C893)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D893)),\"Wind\",$D893))*('Summary Calcs'!$E$15:$E$266=$E893)*('Summary Calcs'!$F$15:$F$266=$G893)*(IF(OR(AND($B893=\"Non-Residential\",I$8=\"Residential\"),AND($B893=\"Residential\",$B893<>I$8),AND($D893=\"New Wind\",$G893<2014),AND($D893=\"Existing Wind\",$G893>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F893)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C893)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D893)),\"Wind\",$D893))*('Summary Calcs'!$E$15:$E$266=$E893)*('Summary Calcs'!$F$15:$F$266=$G893)*(IF(OR(AND($B893=\"Non-Residential\",J$8=\"Residential\"),AND($B893=\"Residential\",$B893<>J$8),AND($D893=\"New Wind\",$G893<2014),AND($D893=\"Existing Wind\",$G893>2013)),0,1))))","v":0},{"$f":"IFERROR(H893+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C893)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D893)),\"Wind\",$D893))*('Public Tool Inputs'!$O$9:$O$104=E893)*('Public Tool Inputs'!$P$9:$P$104=G893))*I893+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C893)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D893)),\"Wind\",$D893))*('Public Tool Inputs'!$O$9:$O$104=E893)*('Public Tool Inputs'!$P$9:$P$104=G893))*J893,0)","v":814.19157745158043},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2004,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F894)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C894)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D894)),\"Wind\",$D894))*('Summary Calcs'!$E$15:$E$266=$E894)*('Summary Calcs'!$F$15:$F$266=$G894)*(IF(OR(AND($B894=\"Non-Residential\",H$8=\"Residential\"),AND($B894=\"Residential\",$B894<>H$8),AND($D894=\"New Wind\",$G894<2014),AND($D894=\"Existing Wind\",$G894>2013)),0,1))))","v":830.80773209344932},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F894)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C894)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D894)),\"Wind\",$D894))*('Summary Calcs'!$E$15:$E$266=$E894)*('Summary Calcs'!$F$15:$F$266=$G894)*(IF(OR(AND($B894=\"Non-Residential\",I$8=\"Residential\"),AND($B894=\"Residential\",$B894<>I$8),AND($D894=\"New Wind\",$G894<2014),AND($D894=\"Existing Wind\",$G894>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F894)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C894)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D894)),\"Wind\",$D894))*('Summary Calcs'!$E$15:$E$266=$E894)*('Summary Calcs'!$F$15:$F$266=$G894)*(IF(OR(AND($B894=\"Non-Residential\",J$8=\"Residential\"),AND($B894=\"Residential\",$B894<>J$8),AND($D894=\"New Wind\",$G894<2014),AND($D894=\"Existing Wind\",$G894>2013)),0,1))))","v":0},{"$f":"IFERROR(H894+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C894)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D894)),\"Wind\",$D894))*('Public Tool Inputs'!$O$9:$O$104=E894)*('Public Tool Inputs'!$P$9:$P$104=G894))*I894+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C894)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D894)),\"Wind\",$D894))*('Public Tool Inputs'!$O$9:$O$104=E894)*('Public Tool Inputs'!$P$9:$P$104=G894))*J894,0)","v":830.80773209344932},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2005,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F895)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C895)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D895)),\"Wind\",$D895))*('Summary Calcs'!$E$15:$E$266=$E895)*('Summary Calcs'!$F$15:$F$266=$G895)*(IF(OR(AND($B895=\"Non-Residential\",H$8=\"Residential\"),AND($B895=\"Residential\",$B895<>H$8),AND($D895=\"New Wind\",$G895<2014),AND($D895=\"Existing Wind\",$G895>2013)),0,1))))","v":928.27394413519301},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F895)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C895)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D895)),\"Wind\",$D895))*('Summary Calcs'!$E$15:$E$266=$E895)*('Summary Calcs'!$F$15:$F$266=$G895)*(IF(OR(AND($B895=\"Non-Residential\",I$8=\"Residential\"),AND($B895=\"Residential\",$B895<>I$8),AND($D895=\"New Wind\",$G895<2014),AND($D895=\"Existing Wind\",$G895>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F895)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C895)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D895)),\"Wind\",$D895))*('Summary Calcs'!$E$15:$E$266=$E895)*('Summary Calcs'!$F$15:$F$266=$G895)*(IF(OR(AND($B895=\"Non-Residential\",J$8=\"Residential\"),AND($B895=\"Residential\",$B895<>J$8),AND($D895=\"New Wind\",$G895<2014),AND($D895=\"Existing Wind\",$G895>2013)),0,1))))","v":0},{"$f":"IFERROR(H895+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C895)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D895)),\"Wind\",$D895))*('Public Tool Inputs'!$O$9:$O$104=E895)*('Public Tool Inputs'!$P$9:$P$104=G895))*I895+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C895)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D895)),\"Wind\",$D895))*('Public Tool Inputs'!$O$9:$O$104=E895)*('Public Tool Inputs'!$P$9:$P$104=G895))*J895,0)","v":928.27394413519301},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2006,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F896)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C896)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D896)),\"Wind\",$D896))*('Summary Calcs'!$E$15:$E$266=$E896)*('Summary Calcs'!$F$15:$F$266=$G896)*(IF(OR(AND($B896=\"Non-Residential\",H$8=\"Residential\"),AND($B896=\"Residential\",$B896<>H$8),AND($D896=\"New Wind\",$G896<2014),AND($D896=\"Existing Wind\",$G896>2013)),0,1))))","v":940.74873685191562},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F896)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C896)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D896)),\"Wind\",$D896))*('Summary Calcs'!$E$15:$E$266=$E896)*('Summary Calcs'!$F$15:$F$266=$G896)*(IF(OR(AND($B896=\"Non-Residential\",I$8=\"Residential\"),AND($B896=\"Residential\",$B896<>I$8),AND($D896=\"New Wind\",$G896<2014),AND($D896=\"Existing Wind\",$G896>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F896)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C896)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D896)),\"Wind\",$D896))*('Summary Calcs'!$E$15:$E$266=$E896)*('Summary Calcs'!$F$15:$F$266=$G896)*(IF(OR(AND($B896=\"Non-Residential\",J$8=\"Residential\"),AND($B896=\"Residential\",$B896<>J$8),AND($D896=\"New Wind\",$G896<2014),AND($D896=\"Existing Wind\",$G896>2013)),0,1))))","v":0},{"$f":"IFERROR(H896+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C896)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D896)),\"Wind\",$D896))*('Public Tool Inputs'!$O$9:$O$104=E896)*('Public Tool Inputs'!$P$9:$P$104=G896))*I896+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C896)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D896)),\"Wind\",$D896))*('Public Tool Inputs'!$O$9:$O$104=E896)*('Public Tool Inputs'!$P$9:$P$104=G896))*J896,0)","v":940.74873685191562},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2007,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F897)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C897)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D897)),\"Wind\",$D897))*('Summary Calcs'!$E$15:$E$266=$E897)*('Summary Calcs'!$F$15:$F$266=$G897)*(IF(OR(AND($B897=\"Non-Residential\",H$8=\"Residential\"),AND($B897=\"Residential\",$B897<>H$8),AND($D897=\"New Wind\",$G897<2014),AND($D897=\"Existing Wind\",$G897>2013)),0,1))))","v":960.56341306647005},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F897)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C897)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D897)),\"Wind\",$D897))*('Summary Calcs'!$E$15:$E$266=$E897)*('Summary Calcs'!$F$15:$F$266=$G897)*(IF(OR(AND($B897=\"Non-Residential\",I$8=\"Residential\"),AND($B897=\"Residential\",$B897<>I$8),AND($D897=\"New Wind\",$G897<2014),AND($D897=\"Existing Wind\",$G897>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F897)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C897)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D897)),\"Wind\",$D897))*('Summary Calcs'!$E$15:$E$266=$E897)*('Summary Calcs'!$F$15:$F$266=$G897)*(IF(OR(AND($B897=\"Non-Residential\",J$8=\"Residential\"),AND($B897=\"Residential\",$B897<>J$8),AND($D897=\"New Wind\",$G897<2014),AND($D897=\"Existing Wind\",$G897>2013)),0,1))))","v":0},{"$f":"IFERROR(H897+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C897)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D897)),\"Wind\",$D897))*('Public Tool Inputs'!$O$9:$O$104=E897)*('Public Tool Inputs'!$P$9:$P$104=G897))*I897+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C897)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D897)),\"Wind\",$D897))*('Public Tool Inputs'!$O$9:$O$104=E897)*('Public Tool Inputs'!$P$9:$P$104=G897))*J897,0)","v":960.56341306647005},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2008,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F898)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C898)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D898)),\"Wind\",$D898))*('Summary Calcs'!$E$15:$E$266=$E898)*('Summary Calcs'!$F$15:$F$266=$G898)*(IF(OR(AND($B898=\"Non-Residential\",H$8=\"Residential\"),AND($B898=\"Residential\",$B898<>H$8),AND($D898=\"New Wind\",$G898<2014),AND($D898=\"Existing Wind\",$G898>2013)),0,1))))","v":912.3744570825495},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F898)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C898)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D898)),\"Wind\",$D898))*('Summary Calcs'!$E$15:$E$266=$E898)*('Summary Calcs'!$F$15:$F$266=$G898)*(IF(OR(AND($B898=\"Non-Residential\",I$8=\"Residential\"),AND($B898=\"Residential\",$B898<>I$8),AND($D898=\"New Wind\",$G898<2014),AND($D898=\"Existing Wind\",$G898>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F898)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C898)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D898)),\"Wind\",$D898))*('Summary Calcs'!$E$15:$E$266=$E898)*('Summary Calcs'!$F$15:$F$266=$G898)*(IF(OR(AND($B898=\"Non-Residential\",J$8=\"Residential\"),AND($B898=\"Residential\",$B898<>J$8),AND($D898=\"New Wind\",$G898<2014),AND($D898=\"Existing Wind\",$G898>2013)),0,1))))","v":0},{"$f":"IFERROR(H898+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C898)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D898)),\"Wind\",$D898))*('Public Tool Inputs'!$O$9:$O$104=E898)*('Public Tool Inputs'!$P$9:$P$104=G898))*I898+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C898)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D898)),\"Wind\",$D898))*('Public Tool Inputs'!$O$9:$O$104=E898)*('Public Tool Inputs'!$P$9:$P$104=G898))*J898,0)","v":912.3744570825495},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2009,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F899)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C899)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D899)),\"Wind\",$D899))*('Summary Calcs'!$E$15:$E$266=$E899)*('Summary Calcs'!$F$15:$F$266=$G899)*(IF(OR(AND($B899=\"Non-Residential\",H$8=\"Residential\"),AND($B899=\"Residential\",$B899<>H$8),AND($D899=\"New Wind\",$G899<2014),AND($D899=\"Existing Wind\",$G899>2013)),0,1))))","v":807.44715439993399},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F899)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C899)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D899)),\"Wind\",$D899))*('Summary Calcs'!$E$15:$E$266=$E899)*('Summary Calcs'!$F$15:$F$266=$G899)*(IF(OR(AND($B899=\"Non-Residential\",I$8=\"Residential\"),AND($B899=\"Residential\",$B899<>I$8),AND($D899=\"New Wind\",$G899<2014),AND($D899=\"Existing Wind\",$G899>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F899)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C899)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D899)),\"Wind\",$D899))*('Summary Calcs'!$E$15:$E$266=$E899)*('Summary Calcs'!$F$15:$F$266=$G899)*(IF(OR(AND($B899=\"Non-Residential\",J$8=\"Residential\"),AND($B899=\"Residential\",$B899<>J$8),AND($D899=\"New Wind\",$G899<2014),AND($D899=\"Existing Wind\",$G899>2013)),0,1))))","v":0},{"$f":"IFERROR(H899+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C899)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D899)),\"Wind\",$D899))*('Public Tool Inputs'!$O$9:$O$104=E899)*('Public Tool Inputs'!$P$9:$P$104=G899))*I899+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C899)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D899)),\"Wind\",$D899))*('Public Tool Inputs'!$O$9:$O$104=E899)*('Public Tool Inputs'!$P$9:$P$104=G899))*J899,0)","v":807.44715439993399},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2010,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F900)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C900)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D900)),\"Wind\",$D900))*('Summary Calcs'!$E$15:$E$266=$E900)*('Summary Calcs'!$F$15:$F$266=$G900)*(IF(OR(AND($B900=\"Non-Residential\",H$8=\"Residential\"),AND($B900=\"Residential\",$B900<>H$8),AND($D900=\"New Wind\",$G900<2014),AND($D900=\"Existing Wind\",$G900>2013)),0,1))))","v":713.6481928405359},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F900)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C900)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D900)),\"Wind\",$D900))*('Summary Calcs'!$E$15:$E$266=$E900)*('Summary Calcs'!$F$15:$F$266=$G900)*(IF(OR(AND($B900=\"Non-Residential\",I$8=\"Residential\"),AND($B900=\"Residential\",$B900<>I$8),AND($D900=\"New Wind\",$G900<2014),AND($D900=\"Existing Wind\",$G900>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F900)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C900)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D900)),\"Wind\",$D900))*('Summary Calcs'!$E$15:$E$266=$E900)*('Summary Calcs'!$F$15:$F$266=$G900)*(IF(OR(AND($B900=\"Non-Residential\",J$8=\"Residential\"),AND($B900=\"Residential\",$B900<>J$8),AND($D900=\"New Wind\",$G900<2014),AND($D900=\"Existing Wind\",$G900>2013)),0,1))))","v":0},{"$f":"IFERROR(H900+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C900)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D900)),\"Wind\",$D900))*('Public Tool Inputs'!$O$9:$O$104=E900)*('Public Tool Inputs'!$P$9:$P$104=G900))*I900+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C900)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D900)),\"Wind\",$D900))*('Public Tool Inputs'!$O$9:$O$104=E900)*('Public Tool Inputs'!$P$9:$P$104=G900))*J900,0)","v":713.6481928405359},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2011,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F901)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C901)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D901)),\"Wind\",$D901))*('Summary Calcs'!$E$15:$E$266=$E901)*('Summary Calcs'!$F$15:$F$266=$G901)*(IF(OR(AND($B901=\"Non-Residential\",H$8=\"Residential\"),AND($B901=\"Residential\",$B901<>H$8),AND($D901=\"New Wind\",$G901<2014),AND($D901=\"Existing Wind\",$G901>2013)),0,1))))","v":639.21262724565986},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F901)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C901)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D901)),\"Wind\",$D901))*('Summary Calcs'!$E$15:$E$266=$E901)*('Summary Calcs'!$F$15:$F$266=$G901)*(IF(OR(AND($B901=\"Non-Residential\",I$8=\"Residential\"),AND($B901=\"Residential\",$B901<>I$8),AND($D901=\"New Wind\",$G901<2014),AND($D901=\"Existing Wind\",$G901>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F901)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C901)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D901)),\"Wind\",$D901))*('Summary Calcs'!$E$15:$E$266=$E901)*('Summary Calcs'!$F$15:$F$266=$G901)*(IF(OR(AND($B901=\"Non-Residential\",J$8=\"Residential\"),AND($B901=\"Residential\",$B901<>J$8),AND($D901=\"New Wind\",$G901<2014),AND($D901=\"Existing Wind\",$G901>2013)),0,1))))","v":0},{"$f":"IFERROR(H901+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C901)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D901)),\"Wind\",$D901))*('Public Tool Inputs'!$O$9:$O$104=E901)*('Public Tool Inputs'!$P$9:$P$104=G901))*I901+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C901)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D901)),\"Wind\",$D901))*('Public Tool Inputs'!$O$9:$O$104=E901)*('Public Tool Inputs'!$P$9:$P$104=G901))*J901,0)","v":639.21262724565986},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2012,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F902)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C902)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D902)),\"Wind\",$D902))*('Summary Calcs'!$E$15:$E$266=$E902)*('Summary Calcs'!$F$15:$F$266=$G902)*(IF(OR(AND($B902=\"Non-Residential\",H$8=\"Residential\"),AND($B902=\"Residential\",$B902<>H$8),AND($D902=\"New Wind\",$G902<2014),AND($D902=\"Existing Wind\",$G902>2013)),0,1))))","v":523.47115458926044},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F902)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C902)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D902)),\"Wind\",$D902))*('Summary Calcs'!$E$15:$E$266=$E902)*('Summary Calcs'!$F$15:$F$266=$G902)*(IF(OR(AND($B902=\"Non-Residential\",I$8=\"Residential\"),AND($B902=\"Residential\",$B902<>I$8),AND($D902=\"New Wind\",$G902<2014),AND($D902=\"Existing Wind\",$G902>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F902)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C902)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D902)),\"Wind\",$D902))*('Summary Calcs'!$E$15:$E$266=$E902)*('Summary Calcs'!$F$15:$F$266=$G902)*(IF(OR(AND($B902=\"Non-Residential\",J$8=\"Residential\"),AND($B902=\"Residential\",$B902<>J$8),AND($D902=\"New Wind\",$G902<2014),AND($D902=\"Existing Wind\",$G902>2013)),0,1))))","v":0},{"$f":"IFERROR(H902+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C902)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D902)),\"Wind\",$D902))*('Public Tool Inputs'!$O$9:$O$104=E902)*('Public Tool Inputs'!$P$9:$P$104=G902))*I902+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C902)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D902)),\"Wind\",$D902))*('Public Tool Inputs'!$O$9:$O$104=E902)*('Public Tool Inputs'!$P$9:$P$104=G902))*J902,0)","v":523.47115458926044},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2013,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F903)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C903)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D903)),\"Wind\",$D903))*('Summary Calcs'!$E$15:$E$266=$E903)*('Summary Calcs'!$F$15:$F$266=$G903)*(IF(OR(AND($B903=\"Non-Residential\",H$8=\"Residential\"),AND($B903=\"Residential\",$B903<>H$8),AND($D903=\"New Wind\",$G903<2014),AND($D903=\"Existing Wind\",$G903>2013)),0,1))))","v":511.27049318135613},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F903)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C903)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D903)),\"Wind\",$D903))*('Summary Calcs'!$E$15:$E$266=$E903)*('Summary Calcs'!$F$15:$F$266=$G903)*(IF(OR(AND($B903=\"Non-Residential\",I$8=\"Residential\"),AND($B903=\"Residential\",$B903<>I$8),AND($D903=\"New Wind\",$G903<2014),AND($D903=\"Existing Wind\",$G903>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F903)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C903)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D903)),\"Wind\",$D903))*('Summary Calcs'!$E$15:$E$266=$E903)*('Summary Calcs'!$F$15:$F$266=$G903)*(IF(OR(AND($B903=\"Non-Residential\",J$8=\"Residential\"),AND($B903=\"Residential\",$B903<>J$8),AND($D903=\"New Wind\",$G903<2014),AND($D903=\"Existing Wind\",$G903>2013)),0,1))))","v":0},{"$f":"IFERROR(H903+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C903)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D903)),\"Wind\",$D903))*('Public Tool Inputs'!$O$9:$O$104=E903)*('Public Tool Inputs'!$P$9:$P$104=G903))*I903+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C903)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D903)),\"Wind\",$D903))*('Public Tool Inputs'!$O$9:$O$104=E903)*('Public Tool Inputs'!$P$9:$P$104=G903))*J903,0)","v":511.27049318135613},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2014,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F904)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C904)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D904)),\"Wind\",$D904))*('Summary Calcs'!$E$15:$E$266=$E904)*('Summary Calcs'!$F$15:$F$266=$G904)*(IF(OR(AND($B904=\"Non-Residential\",H$8=\"Residential\"),AND($B904=\"Residential\",$B904<>H$8),AND($D904=\"New Wind\",$G904<2014),AND($D904=\"Existing Wind\",$G904>2013)),0,1))))","v":512.94341722585546},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F904)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C904)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D904)),\"Wind\",$D904))*('Summary Calcs'!$E$15:$E$266=$E904)*('Summary Calcs'!$F$15:$F$266=$G904)*(IF(OR(AND($B904=\"Non-Residential\",I$8=\"Residential\"),AND($B904=\"Residential\",$B904<>I$8),AND($D904=\"New Wind\",$G904<2014),AND($D904=\"Existing Wind\",$G904>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F904)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C904)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D904)),\"Wind\",$D904))*('Summary Calcs'!$E$15:$E$266=$E904)*('Summary Calcs'!$F$15:$F$266=$G904)*(IF(OR(AND($B904=\"Non-Residential\",J$8=\"Residential\"),AND($B904=\"Residential\",$B904<>J$8),AND($D904=\"New Wind\",$G904<2014),AND($D904=\"Existing Wind\",$G904>2013)),0,1))))","v":0},{"$f":"IFERROR(H904+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C904)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D904)),\"Wind\",$D904))*('Public Tool Inputs'!$O$9:$O$104=E904)*('Public Tool Inputs'!$P$9:$P$104=G904))*I904+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C904)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D904)),\"Wind\",$D904))*('Public Tool Inputs'!$O$9:$O$104=E904)*('Public Tool Inputs'!$P$9:$P$104=G904))*J904,0)","v":512.94341722585546},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2015,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F905)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C905)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D905)),\"Wind\",$D905))*('Summary Calcs'!$E$15:$E$266=$E905)*('Summary Calcs'!$F$15:$F$266=$G905)*(IF(OR(AND($B905=\"Non-Residential\",H$8=\"Residential\"),AND($B905=\"Residential\",$B905<>H$8),AND($D905=\"New Wind\",$G905<2014),AND($D905=\"Existing Wind\",$G905>2013)),0,1))))","v":506.1314274343668},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F905)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C905)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D905)),\"Wind\",$D905))*('Summary Calcs'!$E$15:$E$266=$E905)*('Summary Calcs'!$F$15:$F$266=$G905)*(IF(OR(AND($B905=\"Non-Residential\",I$8=\"Residential\"),AND($B905=\"Residential\",$B905<>I$8),AND($D905=\"New Wind\",$G905<2014),AND($D905=\"Existing Wind\",$G905>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F905)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C905)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D905)),\"Wind\",$D905))*('Summary Calcs'!$E$15:$E$266=$E905)*('Summary Calcs'!$F$15:$F$266=$G905)*(IF(OR(AND($B905=\"Non-Residential\",J$8=\"Residential\"),AND($B905=\"Residential\",$B905<>J$8),AND($D905=\"New Wind\",$G905<2014),AND($D905=\"Existing Wind\",$G905>2013)),0,1))))","v":0},{"$f":"IFERROR(H905+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C905)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D905)),\"Wind\",$D905))*('Public Tool Inputs'!$O$9:$O$104=E905)*('Public Tool Inputs'!$P$9:$P$104=G905))*I905+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C905)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D905)),\"Wind\",$D905))*('Public Tool Inputs'!$O$9:$O$104=E905)*('Public Tool Inputs'!$P$9:$P$104=G905))*J905,0)","v":506.1314274343668},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","CapEx",2016,null,"Residential","NVE North","PV","Non-Incentivized","CapEx",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F906)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C906)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D906)),\"Wind\",$D906))*('Summary Calcs'!$E$15:$E$266=$E906)*('Summary Calcs'!$F$15:$F$266=$G906)*(IF(OR(AND($B906=\"Non-Residential\",H$8=\"Residential\"),AND($B906=\"Residential\",$B906<>H$8),AND($D906=\"New Wind\",$G906<2014),AND($D906=\"Existing Wind\",$G906>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F906)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C906)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D906)),\"Wind\",$D906))*('Summary Calcs'!$E$15:$E$266=$E906)*('Summary Calcs'!$F$15:$F$266=$G906)*(IF(OR(AND($B906=\"Non-Residential\",I$8=\"Residential\"),AND($B906=\"Residential\",$B906<>I$8),AND($D906=\"New Wind\",$G906<2014),AND($D906=\"Existing Wind\",$G906>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F906)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C906)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D906)),\"Wind\",$D906))*('Summary Calcs'!$E$15:$E$266=$E906)*('Summary Calcs'!$F$15:$F$266=$G906)*(IF(OR(AND($B906=\"Non-Residential\",J$8=\"Residential\"),AND($B906=\"Residential\",$B906<>J$8),AND($D906=\"New Wind\",$G906<2014),AND($D906=\"Existing Wind\",$G906>2013)),0,1))))","v":0},{"$f":"IFERROR(H906+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C906)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D906)),\"Wind\",$D906))*('Public Tool Inputs'!$O$9:$O$104=E906)*('Public Tool Inputs'!$P$9:$P$104=G906))*I906+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C906)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D906)),\"Wind\",$D906))*('Public Tool Inputs'!$O$9:$O$104=E906)*('Public Tool Inputs'!$P$9:$P$104=G906))*J906,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2004,null,{"$f":"T906","v":"Residential"},{"$f":"U906","v":"NVE North"},{"$f":"IF(V906=\"Old Wind\",\"Existing Wind\",V906)","v":"PV"},{"$f":"IF(W906=\"Unincentivized\",\"Non-Incentivized\",W906)","v":"Non-Incentivized"},{"$f":"X906","v":"Fed Incentive"},{"$f":"Y906","v":2004},null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F907)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C907)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D907)),\"Wind\",$D907))*('Summary Calcs'!$E$15:$E$266=$E907)*('Summary Calcs'!$F$15:$F$266=$G907)*(IF(OR(AND($B907=\"Non-Residential\",H$8=\"Residential\"),AND($B907=\"Residential\",$B907<>H$8),AND($D907=\"New Wind\",$G907<2014),AND($D907=\"Existing Wind\",$G907>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F907)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C907)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D907)),\"Wind\",$D907))*('Summary Calcs'!$E$15:$E$266=$E907)*('Summary Calcs'!$F$15:$F$266=$G907)*(IF(OR(AND($B907=\"Non-Residential\",I$8=\"Residential\"),AND($B907=\"Residential\",$B907<>I$8),AND($D907=\"New Wind\",$G907<2014),AND($D907=\"Existing Wind\",$G907>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F907)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C907)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D907)),\"Wind\",$D907))*('Summary Calcs'!$E$15:$E$266=$E907)*('Summary Calcs'!$F$15:$F$266=$G907)*(IF(OR(AND($B907=\"Non-Residential\",J$8=\"Residential\"),AND($B907=\"Residential\",$B907<>J$8),AND($D907=\"New Wind\",$G907<2014),AND($D907=\"Existing Wind\",$G907>2013)),0,1))))","v":0},{"$f":"IFERROR(H907+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C907)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D907)),\"Wind\",$D907))*('Public Tool Inputs'!$O$9:$O$104=E907)*('Public Tool Inputs'!$P$9:$P$104=G907))*I907+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C907)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D907)),\"Wind\",$D907))*('Public Tool Inputs'!$O$9:$O$104=E907)*('Public Tool Inputs'!$P$9:$P$104=G907))*J907,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2005,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F908)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C908)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D908)),\"Wind\",$D908))*('Summary Calcs'!$E$15:$E$266=$E908)*('Summary Calcs'!$F$15:$F$266=$G908)*(IF(OR(AND($B908=\"Non-Residential\",H$8=\"Residential\"),AND($B908=\"Residential\",$B908<>H$8),AND($D908=\"New Wind\",$G908<2014),AND($D908=\"Existing Wind\",$G908>2013)),0,1))))","v":353.22756737813023},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F908)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C908)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D908)),\"Wind\",$D908))*('Summary Calcs'!$E$15:$E$266=$E908)*('Summary Calcs'!$F$15:$F$266=$G908)*(IF(OR(AND($B908=\"Non-Residential\",I$8=\"Residential\"),AND($B908=\"Residential\",$B908<>I$8),AND($D908=\"New Wind\",$G908<2014),AND($D908=\"Existing Wind\",$G908>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F908)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C908)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D908)),\"Wind\",$D908))*('Summary Calcs'!$E$15:$E$266=$E908)*('Summary Calcs'!$F$15:$F$266=$G908)*(IF(OR(AND($B908=\"Non-Residential\",J$8=\"Residential\"),AND($B908=\"Residential\",$B908<>J$8),AND($D908=\"New Wind\",$G908<2014),AND($D908=\"Existing Wind\",$G908>2013)),0,1))))","v":0},{"$f":"IFERROR(H908+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C908)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D908)),\"Wind\",$D908))*('Public Tool Inputs'!$O$9:$O$104=E908)*('Public Tool Inputs'!$P$9:$P$104=G908))*I908+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C908)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D908)),\"Wind\",$D908))*('Public Tool Inputs'!$O$9:$O$104=E908)*('Public Tool Inputs'!$P$9:$P$104=G908))*J908,0)","v":353.22756737813023},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2006,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F909)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C909)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D909)),\"Wind\",$D909))*('Summary Calcs'!$E$15:$E$266=$E909)*('Summary Calcs'!$F$15:$F$266=$G909)*(IF(OR(AND($B909=\"Non-Residential\",H$8=\"Residential\"),AND($B909=\"Residential\",$B909<>H$8),AND($D909=\"New Wind\",$G909<2014),AND($D909=\"Existing Wind\",$G909>2013)),0,1))))","v":357.97448579883371},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F909)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C909)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D909)),\"Wind\",$D909))*('Summary Calcs'!$E$15:$E$266=$E909)*('Summary Calcs'!$F$15:$F$266=$G909)*(IF(OR(AND($B909=\"Non-Residential\",I$8=\"Residential\"),AND($B909=\"Residential\",$B909<>I$8),AND($D909=\"New Wind\",$G909<2014),AND($D909=\"Existing Wind\",$G909>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F909)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C909)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D909)),\"Wind\",$D909))*('Summary Calcs'!$E$15:$E$266=$E909)*('Summary Calcs'!$F$15:$F$266=$G909)*(IF(OR(AND($B909=\"Non-Residential\",J$8=\"Residential\"),AND($B909=\"Residential\",$B909<>J$8),AND($D909=\"New Wind\",$G909<2014),AND($D909=\"Existing Wind\",$G909>2013)),0,1))))","v":0},{"$f":"IFERROR(H909+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C909)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D909)),\"Wind\",$D909))*('Public Tool Inputs'!$O$9:$O$104=E909)*('Public Tool Inputs'!$P$9:$P$104=G909))*I909+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C909)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D909)),\"Wind\",$D909))*('Public Tool Inputs'!$O$9:$O$104=E909)*('Public Tool Inputs'!$P$9:$P$104=G909))*J909,0)","v":357.97448579883371},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2007,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F910)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C910)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D910)),\"Wind\",$D910))*('Summary Calcs'!$E$15:$E$266=$E910)*('Summary Calcs'!$F$15:$F$266=$G910)*(IF(OR(AND($B910=\"Non-Residential\",H$8=\"Residential\"),AND($B910=\"Residential\",$B910<>H$8),AND($D910=\"New Wind\",$G910<2014),AND($D910=\"Existing Wind\",$G910>2013)),0,1))))","v":373.96471430594073},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F910)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C910)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D910)),\"Wind\",$D910))*('Summary Calcs'!$E$15:$E$266=$E910)*('Summary Calcs'!$F$15:$F$266=$G910)*(IF(OR(AND($B910=\"Non-Residential\",I$8=\"Residential\"),AND($B910=\"Residential\",$B910<>I$8),AND($D910=\"New Wind\",$G910<2014),AND($D910=\"Existing Wind\",$G910>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F910)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C910)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D910)),\"Wind\",$D910))*('Summary Calcs'!$E$15:$E$266=$E910)*('Summary Calcs'!$F$15:$F$266=$G910)*(IF(OR(AND($B910=\"Non-Residential\",J$8=\"Residential\"),AND($B910=\"Residential\",$B910<>J$8),AND($D910=\"New Wind\",$G910<2014),AND($D910=\"Existing Wind\",$G910>2013)),0,1))))","v":0},{"$f":"IFERROR(H910+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C910)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D910)),\"Wind\",$D910))*('Public Tool Inputs'!$O$9:$O$104=E910)*('Public Tool Inputs'!$P$9:$P$104=G910))*I910+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C910)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D910)),\"Wind\",$D910))*('Public Tool Inputs'!$O$9:$O$104=E910)*('Public Tool Inputs'!$P$9:$P$104=G910))*J910,0)","v":373.96471430594073},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2008,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F911)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C911)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D911)),\"Wind\",$D911))*('Summary Calcs'!$E$15:$E$266=$E911)*('Summary Calcs'!$F$15:$F$266=$G911)*(IF(OR(AND($B911=\"Non-Residential\",H$8=\"Residential\"),AND($B911=\"Residential\",$B911<>H$8),AND($D911=\"New Wind\",$G911<2014),AND($D911=\"Existing Wind\",$G911>2013)),0,1))))","v":356.16082347505363},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F911)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C911)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D911)),\"Wind\",$D911))*('Summary Calcs'!$E$15:$E$266=$E911)*('Summary Calcs'!$F$15:$F$266=$G911)*(IF(OR(AND($B911=\"Non-Residential\",I$8=\"Residential\"),AND($B911=\"Residential\",$B911<>I$8),AND($D911=\"New Wind\",$G911<2014),AND($D911=\"Existing Wind\",$G911>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F911)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C911)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D911)),\"Wind\",$D911))*('Summary Calcs'!$E$15:$E$266=$E911)*('Summary Calcs'!$F$15:$F$266=$G911)*(IF(OR(AND($B911=\"Non-Residential\",J$8=\"Residential\"),AND($B911=\"Residential\",$B911<>J$8),AND($D911=\"New Wind\",$G911<2014),AND($D911=\"Existing Wind\",$G911>2013)),0,1))))","v":0},{"$f":"IFERROR(H911+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C911)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D911)),\"Wind\",$D911))*('Public Tool Inputs'!$O$9:$O$104=E911)*('Public Tool Inputs'!$P$9:$P$104=G911))*I911+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C911)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D911)),\"Wind\",$D911))*('Public Tool Inputs'!$O$9:$O$104=E911)*('Public Tool Inputs'!$P$9:$P$104=G911))*J911,0)","v":356.16082347505363},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2009,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F912)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C912)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D912)),\"Wind\",$D912))*('Summary Calcs'!$E$15:$E$266=$E912)*('Summary Calcs'!$F$15:$F$266=$G912)*(IF(OR(AND($B912=\"Non-Residential\",H$8=\"Residential\"),AND($B912=\"Residential\",$B912<>H$8),AND($D912=\"New Wind\",$G912<2014),AND($D912=\"Existing Wind\",$G912>2013)),0,1))))","v":315.20067357349268},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F912)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C912)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D912)),\"Wind\",$D912))*('Summary Calcs'!$E$15:$E$266=$E912)*('Summary Calcs'!$F$15:$F$266=$G912)*(IF(OR(AND($B912=\"Non-Residential\",I$8=\"Residential\"),AND($B912=\"Residential\",$B912<>I$8),AND($D912=\"New Wind\",$G912<2014),AND($D912=\"Existing Wind\",$G912>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F912)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C912)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D912)),\"Wind\",$D912))*('Summary Calcs'!$E$15:$E$266=$E912)*('Summary Calcs'!$F$15:$F$266=$G912)*(IF(OR(AND($B912=\"Non-Residential\",J$8=\"Residential\"),AND($B912=\"Residential\",$B912<>J$8),AND($D912=\"New Wind\",$G912<2014),AND($D912=\"Existing Wind\",$G912>2013)),0,1))))","v":0},{"$f":"IFERROR(H912+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C912)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D912)),\"Wind\",$D912))*('Public Tool Inputs'!$O$9:$O$104=E912)*('Public Tool Inputs'!$P$9:$P$104=G912))*I912+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C912)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D912)),\"Wind\",$D912))*('Public Tool Inputs'!$O$9:$O$104=E912)*('Public Tool Inputs'!$P$9:$P$104=G912))*J912,0)","v":315.20067357349268},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2010,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F913)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C913)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D913)),\"Wind\",$D913))*('Summary Calcs'!$E$15:$E$266=$E913)*('Summary Calcs'!$F$15:$F$266=$G913)*(IF(OR(AND($B913=\"Non-Residential\",H$8=\"Residential\"),AND($B913=\"Residential\",$B913<>H$8),AND($D913=\"New Wind\",$G913<2014),AND($D913=\"Existing Wind\",$G913>2013)),0,1))))","v":281.14952664282976},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F913)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C913)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D913)),\"Wind\",$D913))*('Summary Calcs'!$E$15:$E$266=$E913)*('Summary Calcs'!$F$15:$F$266=$G913)*(IF(OR(AND($B913=\"Non-Residential\",I$8=\"Residential\"),AND($B913=\"Residential\",$B913<>I$8),AND($D913=\"New Wind\",$G913<2014),AND($D913=\"Existing Wind\",$G913>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F913)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C913)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D913)),\"Wind\",$D913))*('Summary Calcs'!$E$15:$E$266=$E913)*('Summary Calcs'!$F$15:$F$266=$G913)*(IF(OR(AND($B913=\"Non-Residential\",J$8=\"Residential\"),AND($B913=\"Residential\",$B913<>J$8),AND($D913=\"New Wind\",$G913<2014),AND($D913=\"Existing Wind\",$G913>2013)),0,1))))","v":0},{"$f":"IFERROR(H913+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C913)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D913)),\"Wind\",$D913))*('Public Tool Inputs'!$O$9:$O$104=E913)*('Public Tool Inputs'!$P$9:$P$104=G913))*I913+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C913)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D913)),\"Wind\",$D913))*('Public Tool Inputs'!$O$9:$O$104=E913)*('Public Tool Inputs'!$P$9:$P$104=G913))*J913,0)","v":281.14952664282976},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2011,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F914)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C914)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D914)),\"Wind\",$D914))*('Summary Calcs'!$E$15:$E$266=$E914)*('Summary Calcs'!$F$15:$F$266=$G914)*(IF(OR(AND($B914=\"Non-Residential\",H$8=\"Residential\"),AND($B914=\"Residential\",$B914<>H$8),AND($D914=\"New Wind\",$G914<2014),AND($D914=\"Existing Wind\",$G914>2013)),0,1))))","v":260.7411526082816},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F914)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C914)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D914)),\"Wind\",$D914))*('Summary Calcs'!$E$15:$E$266=$E914)*('Summary Calcs'!$F$15:$F$266=$G914)*(IF(OR(AND($B914=\"Non-Residential\",I$8=\"Residential\"),AND($B914=\"Residential\",$B914<>I$8),AND($D914=\"New Wind\",$G914<2014),AND($D914=\"Existing Wind\",$G914>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F914)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C914)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D914)),\"Wind\",$D914))*('Summary Calcs'!$E$15:$E$266=$E914)*('Summary Calcs'!$F$15:$F$266=$G914)*(IF(OR(AND($B914=\"Non-Residential\",J$8=\"Residential\"),AND($B914=\"Residential\",$B914<>J$8),AND($D914=\"New Wind\",$G914<2014),AND($D914=\"Existing Wind\",$G914>2013)),0,1))))","v":0},{"$f":"IFERROR(H914+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C914)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D914)),\"Wind\",$D914))*('Public Tool Inputs'!$O$9:$O$104=E914)*('Public Tool Inputs'!$P$9:$P$104=G914))*I914+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C914)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D914)),\"Wind\",$D914))*('Public Tool Inputs'!$O$9:$O$104=E914)*('Public Tool Inputs'!$P$9:$P$104=G914))*J914,0)","v":260.7411526082816},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2012,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F915)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C915)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D915)),\"Wind\",$D915))*('Summary Calcs'!$E$15:$E$266=$E915)*('Summary Calcs'!$F$15:$F$266=$G915)*(IF(OR(AND($B915=\"Non-Residential\",H$8=\"Residential\"),AND($B915=\"Residential\",$B915<>H$8),AND($D915=\"New Wind\",$G915<2014),AND($D915=\"Existing Wind\",$G915>2013)),0,1))))","v":213.27573620170492},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F915)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C915)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D915)),\"Wind\",$D915))*('Summary Calcs'!$E$15:$E$266=$E915)*('Summary Calcs'!$F$15:$F$266=$G915)*(IF(OR(AND($B915=\"Non-Residential\",I$8=\"Residential\"),AND($B915=\"Residential\",$B915<>I$8),AND($D915=\"New Wind\",$G915<2014),AND($D915=\"Existing Wind\",$G915>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F915)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C915)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D915)),\"Wind\",$D915))*('Summary Calcs'!$E$15:$E$266=$E915)*('Summary Calcs'!$F$15:$F$266=$G915)*(IF(OR(AND($B915=\"Non-Residential\",J$8=\"Residential\"),AND($B915=\"Residential\",$B915<>J$8),AND($D915=\"New Wind\",$G915<2014),AND($D915=\"Existing Wind\",$G915>2013)),0,1))))","v":0},{"$f":"IFERROR(H915+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C915)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D915)),\"Wind\",$D915))*('Public Tool Inputs'!$O$9:$O$104=E915)*('Public Tool Inputs'!$P$9:$P$104=G915))*I915+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C915)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D915)),\"Wind\",$D915))*('Public Tool Inputs'!$O$9:$O$104=E915)*('Public Tool Inputs'!$P$9:$P$104=G915))*J915,0)","v":213.27573620170492},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2013,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F916)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C916)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D916)),\"Wind\",$D916))*('Summary Calcs'!$E$15:$E$266=$E916)*('Summary Calcs'!$F$15:$F$266=$G916)*(IF(OR(AND($B916=\"Non-Residential\",H$8=\"Residential\"),AND($B916=\"Residential\",$B916<>H$8),AND($D916=\"New Wind\",$G916<2014),AND($D916=\"Existing Wind\",$G916>2013)),0,1))))","v":201.42061394738752},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F916)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C916)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D916)),\"Wind\",$D916))*('Summary Calcs'!$E$15:$E$266=$E916)*('Summary Calcs'!$F$15:$F$266=$G916)*(IF(OR(AND($B916=\"Non-Residential\",I$8=\"Residential\"),AND($B916=\"Residential\",$B916<>I$8),AND($D916=\"New Wind\",$G916<2014),AND($D916=\"Existing Wind\",$G916>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F916)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C916)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D916)),\"Wind\",$D916))*('Summary Calcs'!$E$15:$E$266=$E916)*('Summary Calcs'!$F$15:$F$266=$G916)*(IF(OR(AND($B916=\"Non-Residential\",J$8=\"Residential\"),AND($B916=\"Residential\",$B916<>J$8),AND($D916=\"New Wind\",$G916<2014),AND($D916=\"Existing Wind\",$G916>2013)),0,1))))","v":0},{"$f":"IFERROR(H916+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C916)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D916)),\"Wind\",$D916))*('Public Tool Inputs'!$O$9:$O$104=E916)*('Public Tool Inputs'!$P$9:$P$104=G916))*I916+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C916)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D916)),\"Wind\",$D916))*('Public Tool Inputs'!$O$9:$O$104=E916)*('Public Tool Inputs'!$P$9:$P$104=G916))*J916,0)","v":201.42061394738752},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2014,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F917)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C917)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D917)),\"Wind\",$D917))*('Summary Calcs'!$E$15:$E$266=$E917)*('Summary Calcs'!$F$15:$F$266=$G917)*(IF(OR(AND($B917=\"Non-Residential\",H$8=\"Residential\"),AND($B917=\"Residential\",$B917<>H$8),AND($D917=\"New Wind\",$G917<2014),AND($D917=\"Existing Wind\",$G917>2013)),0,1))))","v":200.02614289525431},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F917)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C917)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D917)),\"Wind\",$D917))*('Summary Calcs'!$E$15:$E$266=$E917)*('Summary Calcs'!$F$15:$F$266=$G917)*(IF(OR(AND($B917=\"Non-Residential\",I$8=\"Residential\"),AND($B917=\"Residential\",$B917<>I$8),AND($D917=\"New Wind\",$G917<2014),AND($D917=\"Existing Wind\",$G917>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F917)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C917)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D917)),\"Wind\",$D917))*('Summary Calcs'!$E$15:$E$266=$E917)*('Summary Calcs'!$F$15:$F$266=$G917)*(IF(OR(AND($B917=\"Non-Residential\",J$8=\"Residential\"),AND($B917=\"Residential\",$B917<>J$8),AND($D917=\"New Wind\",$G917<2014),AND($D917=\"Existing Wind\",$G917>2013)),0,1))))","v":0},{"$f":"IFERROR(H917+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C917)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D917)),\"Wind\",$D917))*('Public Tool Inputs'!$O$9:$O$104=E917)*('Public Tool Inputs'!$P$9:$P$104=G917))*I917+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C917)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D917)),\"Wind\",$D917))*('Public Tool Inputs'!$O$9:$O$104=E917)*('Public Tool Inputs'!$P$9:$P$104=G917))*J917,0)","v":200.02614289525431},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2015,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F918)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C918)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D918)),\"Wind\",$D918))*('Summary Calcs'!$E$15:$E$266=$E918)*('Summary Calcs'!$F$15:$F$266=$G918)*(IF(OR(AND($B918=\"Non-Residential\",H$8=\"Residential\"),AND($B918=\"Residential\",$B918<>H$8),AND($D918=\"New Wind\",$G918<2014),AND($D918=\"Existing Wind\",$G918>2013)),0,1))))","v":197.36975624972033},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F918)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C918)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D918)),\"Wind\",$D918))*('Summary Calcs'!$E$15:$E$266=$E918)*('Summary Calcs'!$F$15:$F$266=$G918)*(IF(OR(AND($B918=\"Non-Residential\",I$8=\"Residential\"),AND($B918=\"Residential\",$B918<>I$8),AND($D918=\"New Wind\",$G918<2014),AND($D918=\"Existing Wind\",$G918>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F918)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C918)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D918)),\"Wind\",$D918))*('Summary Calcs'!$E$15:$E$266=$E918)*('Summary Calcs'!$F$15:$F$266=$G918)*(IF(OR(AND($B918=\"Non-Residential\",J$8=\"Residential\"),AND($B918=\"Residential\",$B918<>J$8),AND($D918=\"New Wind\",$G918<2014),AND($D918=\"Existing Wind\",$G918>2013)),0,1))))","v":0},{"$f":"IFERROR(H918+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C918)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D918)),\"Wind\",$D918))*('Public Tool Inputs'!$O$9:$O$104=E918)*('Public Tool Inputs'!$P$9:$P$104=G918))*I918+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C918)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D918)),\"Wind\",$D918))*('Public Tool Inputs'!$O$9:$O$104=E918)*('Public Tool Inputs'!$P$9:$P$104=G918))*J918,0)","v":197.36975624972033},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Fed Incentive",2016,null,"Residential","NVE North","PV","Non-Incentivized","Fed Incentive",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F919)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C919)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D919)),\"Wind\",$D919))*('Summary Calcs'!$E$15:$E$266=$E919)*('Summary Calcs'!$F$15:$F$266=$G919)*(IF(OR(AND($B919=\"Non-Residential\",H$8=\"Residential\"),AND($B919=\"Residential\",$B919<>H$8),AND($D919=\"New Wind\",$G919<2014),AND($D919=\"Existing Wind\",$G919>2013)),0,1))))","v":18.683614128445036},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F919)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C919)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D919)),\"Wind\",$D919))*('Summary Calcs'!$E$15:$E$266=$E919)*('Summary Calcs'!$F$15:$F$266=$G919)*(IF(OR(AND($B919=\"Non-Residential\",I$8=\"Residential\"),AND($B919=\"Residential\",$B919<>I$8),AND($D919=\"New Wind\",$G919<2014),AND($D919=\"Existing Wind\",$G919>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F919)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C919)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D919)),\"Wind\",$D919))*('Summary Calcs'!$E$15:$E$266=$E919)*('Summary Calcs'!$F$15:$F$266=$G919)*(IF(OR(AND($B919=\"Non-Residential\",J$8=\"Residential\"),AND($B919=\"Residential\",$B919<>J$8),AND($D919=\"New Wind\",$G919<2014),AND($D919=\"Existing Wind\",$G919>2013)),0,1))))","v":0},{"$f":"IFERROR(H919+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C919)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D919)),\"Wind\",$D919))*('Public Tool Inputs'!$O$9:$O$104=E919)*('Public Tool Inputs'!$P$9:$P$104=G919))*I919+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C919)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D919)),\"Wind\",$D919))*('Public Tool Inputs'!$O$9:$O$104=E919)*('Public Tool Inputs'!$P$9:$P$104=G919))*J919,0)","v":18.683614128445036},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2004,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F920)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C920)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D920)),\"Wind\",$D920))*('Summary Calcs'!$E$15:$E$266=$E920)*('Summary Calcs'!$F$15:$F$266=$G920)*(IF(OR(AND($B920=\"Non-Residential\",H$8=\"Residential\"),AND($B920=\"Residential\",$B920<>H$8),AND($D920=\"New Wind\",$G920<2014),AND($D920=\"Existing Wind\",$G920>2013)),0,1))))","v":19.057286411013934},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F920)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C920)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D920)),\"Wind\",$D920))*('Summary Calcs'!$E$15:$E$266=$E920)*('Summary Calcs'!$F$15:$F$266=$G920)*(IF(OR(AND($B920=\"Non-Residential\",I$8=\"Residential\"),AND($B920=\"Residential\",$B920<>I$8),AND($D920=\"New Wind\",$G920<2014),AND($D920=\"Existing Wind\",$G920>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F920)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C920)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D920)),\"Wind\",$D920))*('Summary Calcs'!$E$15:$E$266=$E920)*('Summary Calcs'!$F$15:$F$266=$G920)*(IF(OR(AND($B920=\"Non-Residential\",J$8=\"Residential\"),AND($B920=\"Residential\",$B920<>J$8),AND($D920=\"New Wind\",$G920<2014),AND($D920=\"Existing Wind\",$G920>2013)),0,1))))","v":0},{"$f":"IFERROR(H920+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C920)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D920)),\"Wind\",$D920))*('Public Tool Inputs'!$O$9:$O$104=E920)*('Public Tool Inputs'!$P$9:$P$104=G920))*I920+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C920)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D920)),\"Wind\",$D920))*('Public Tool Inputs'!$O$9:$O$104=E920)*('Public Tool Inputs'!$P$9:$P$104=G920))*J920,0)","v":19.057286411013934},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2005,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F921)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C921)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D921)),\"Wind\",$D921))*('Summary Calcs'!$E$15:$E$266=$E921)*('Summary Calcs'!$F$15:$F$266=$G921)*(IF(OR(AND($B921=\"Non-Residential\",H$8=\"Residential\"),AND($B921=\"Residential\",$B921<>H$8),AND($D921=\"New Wind\",$G921<2014),AND($D921=\"Existing Wind\",$G921>2013)),0,1))))","v":20.04262802791883},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F921)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C921)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D921)),\"Wind\",$D921))*('Summary Calcs'!$E$15:$E$266=$E921)*('Summary Calcs'!$F$15:$F$266=$G921)*(IF(OR(AND($B921=\"Non-Residential\",I$8=\"Residential\"),AND($B921=\"Residential\",$B921<>I$8),AND($D921=\"New Wind\",$G921<2014),AND($D921=\"Existing Wind\",$G921>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F921)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C921)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D921)),\"Wind\",$D921))*('Summary Calcs'!$E$15:$E$266=$E921)*('Summary Calcs'!$F$15:$F$266=$G921)*(IF(OR(AND($B921=\"Non-Residential\",J$8=\"Residential\"),AND($B921=\"Residential\",$B921<>J$8),AND($D921=\"New Wind\",$G921<2014),AND($D921=\"Existing Wind\",$G921>2013)),0,1))))","v":0},{"$f":"IFERROR(H921+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C921)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D921)),\"Wind\",$D921))*('Public Tool Inputs'!$O$9:$O$104=E921)*('Public Tool Inputs'!$P$9:$P$104=G921))*I921+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C921)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D921)),\"Wind\",$D921))*('Public Tool Inputs'!$O$9:$O$104=E921)*('Public Tool Inputs'!$P$9:$P$104=G921))*J921,0)","v":20.04262802791883},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2006,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F922)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C922)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D922)),\"Wind\",$D922))*('Summary Calcs'!$E$15:$E$266=$E922)*('Summary Calcs'!$F$15:$F$266=$G922)*(IF(OR(AND($B922=\"Non-Residential\",H$8=\"Residential\"),AND($B922=\"Residential\",$B922<>H$8),AND($D922=\"New Wind\",$G922<2014),AND($D922=\"Existing Wind\",$G922>2013)),0,1))))","v":20.4434805884772},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F922)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C922)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D922)),\"Wind\",$D922))*('Summary Calcs'!$E$15:$E$266=$E922)*('Summary Calcs'!$F$15:$F$266=$G922)*(IF(OR(AND($B922=\"Non-Residential\",I$8=\"Residential\"),AND($B922=\"Residential\",$B922<>I$8),AND($D922=\"New Wind\",$G922<2014),AND($D922=\"Existing Wind\",$G922>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F922)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C922)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D922)),\"Wind\",$D922))*('Summary Calcs'!$E$15:$E$266=$E922)*('Summary Calcs'!$F$15:$F$266=$G922)*(IF(OR(AND($B922=\"Non-Residential\",J$8=\"Residential\"),AND($B922=\"Residential\",$B922<>J$8),AND($D922=\"New Wind\",$G922<2014),AND($D922=\"Existing Wind\",$G922>2013)),0,1))))","v":0},{"$f":"IFERROR(H922+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C922)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D922)),\"Wind\",$D922))*('Public Tool Inputs'!$O$9:$O$104=E922)*('Public Tool Inputs'!$P$9:$P$104=G922))*I922+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C922)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D922)),\"Wind\",$D922))*('Public Tool Inputs'!$O$9:$O$104=E922)*('Public Tool Inputs'!$P$9:$P$104=G922))*J922,0)","v":20.4434805884772},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2007,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F923)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C923)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D923)),\"Wind\",$D923))*('Summary Calcs'!$E$15:$E$266=$E923)*('Summary Calcs'!$F$15:$F$266=$G923)*(IF(OR(AND($B923=\"Non-Residential\",H$8=\"Residential\"),AND($B923=\"Residential\",$B923<>H$8),AND($D923=\"New Wind\",$G923<2014),AND($D923=\"Existing Wind\",$G923>2013)),0,1))))","v":20.855685743688387},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F923)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C923)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D923)),\"Wind\",$D923))*('Summary Calcs'!$E$15:$E$266=$E923)*('Summary Calcs'!$F$15:$F$266=$G923)*(IF(OR(AND($B923=\"Non-Residential\",I$8=\"Residential\"),AND($B923=\"Residential\",$B923<>I$8),AND($D923=\"New Wind\",$G923<2014),AND($D923=\"Existing Wind\",$G923>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F923)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C923)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D923)),\"Wind\",$D923))*('Summary Calcs'!$E$15:$E$266=$E923)*('Summary Calcs'!$F$15:$F$266=$G923)*(IF(OR(AND($B923=\"Non-Residential\",J$8=\"Residential\"),AND($B923=\"Residential\",$B923<>J$8),AND($D923=\"New Wind\",$G923<2014),AND($D923=\"Existing Wind\",$G923>2013)),0,1))))","v":0},{"$f":"IFERROR(H923+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C923)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D923)),\"Wind\",$D923))*('Public Tool Inputs'!$O$9:$O$104=E923)*('Public Tool Inputs'!$P$9:$P$104=G923))*I923+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C923)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D923)),\"Wind\",$D923))*('Public Tool Inputs'!$O$9:$O$104=E923)*('Public Tool Inputs'!$P$9:$P$104=G923))*J923,0)","v":20.855685743688387},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2008,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F924)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C924)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D924)),\"Wind\",$D924))*('Summary Calcs'!$E$15:$E$266=$E924)*('Summary Calcs'!$F$15:$F$266=$G924)*(IF(OR(AND($B924=\"Non-Residential\",H$8=\"Residential\"),AND($B924=\"Residential\",$B924<>H$8),AND($D924=\"New Wind\",$G924<2014),AND($D924=\"Existing Wind\",$G924>2013)),0,1))))","v":21.296215772821579},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F924)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C924)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D924)),\"Wind\",$D924))*('Summary Calcs'!$E$15:$E$266=$E924)*('Summary Calcs'!$F$15:$F$266=$G924)*(IF(OR(AND($B924=\"Non-Residential\",I$8=\"Residential\"),AND($B924=\"Residential\",$B924<>I$8),AND($D924=\"New Wind\",$G924<2014),AND($D924=\"Existing Wind\",$G924>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F924)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C924)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D924)),\"Wind\",$D924))*('Summary Calcs'!$E$15:$E$266=$E924)*('Summary Calcs'!$F$15:$F$266=$G924)*(IF(OR(AND($B924=\"Non-Residential\",J$8=\"Residential\"),AND($B924=\"Residential\",$B924<>J$8),AND($D924=\"New Wind\",$G924<2014),AND($D924=\"Existing Wind\",$G924>2013)),0,1))))","v":0},{"$f":"IFERROR(H924+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C924)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D924)),\"Wind\",$D924))*('Public Tool Inputs'!$O$9:$O$104=E924)*('Public Tool Inputs'!$P$9:$P$104=G924))*I924+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C924)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D924)),\"Wind\",$D924))*('Public Tool Inputs'!$O$9:$O$104=E924)*('Public Tool Inputs'!$P$9:$P$104=G924))*J924,0)","v":21.296215772821579},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2009,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F925)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C925)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D925)),\"Wind\",$D925))*('Summary Calcs'!$E$15:$E$266=$E925)*('Summary Calcs'!$F$15:$F$266=$G925)*(IF(OR(AND($B925=\"Non-Residential\",H$8=\"Residential\"),AND($B925=\"Residential\",$B925<>H$8),AND($D925=\"New Wind\",$G925<2014),AND($D925=\"Existing Wind\",$G925>2013)),0,1))))","v":21.72214008827801},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F925)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C925)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D925)),\"Wind\",$D925))*('Summary Calcs'!$E$15:$E$266=$E925)*('Summary Calcs'!$F$15:$F$266=$G925)*(IF(OR(AND($B925=\"Non-Residential\",I$8=\"Residential\"),AND($B925=\"Residential\",$B925<>I$8),AND($D925=\"New Wind\",$G925<2014),AND($D925=\"Existing Wind\",$G925>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F925)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C925)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D925)),\"Wind\",$D925))*('Summary Calcs'!$E$15:$E$266=$E925)*('Summary Calcs'!$F$15:$F$266=$G925)*(IF(OR(AND($B925=\"Non-Residential\",J$8=\"Residential\"),AND($B925=\"Residential\",$B925<>J$8),AND($D925=\"New Wind\",$G925<2014),AND($D925=\"Existing Wind\",$G925>2013)),0,1))))","v":0},{"$f":"IFERROR(H925+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C925)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D925)),\"Wind\",$D925))*('Public Tool Inputs'!$O$9:$O$104=E925)*('Public Tool Inputs'!$P$9:$P$104=G925))*I925+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C925)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D925)),\"Wind\",$D925))*('Public Tool Inputs'!$O$9:$O$104=E925)*('Public Tool Inputs'!$P$9:$P$104=G925))*J925,0)","v":21.72214008827801},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2010,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F926)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C926)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D926)),\"Wind\",$D926))*('Summary Calcs'!$E$15:$E$266=$E926)*('Summary Calcs'!$F$15:$F$266=$G926)*(IF(OR(AND($B926=\"Non-Residential\",H$8=\"Residential\"),AND($B926=\"Residential\",$B926<>H$8),AND($D926=\"New Wind\",$G926<2014),AND($D926=\"Existing Wind\",$G926>2013)),0,1))))","v":22.176943776824089},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F926)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C926)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D926)),\"Wind\",$D926))*('Summary Calcs'!$E$15:$E$266=$E926)*('Summary Calcs'!$F$15:$F$266=$G926)*(IF(OR(AND($B926=\"Non-Residential\",I$8=\"Residential\"),AND($B926=\"Residential\",$B926<>I$8),AND($D926=\"New Wind\",$G926<2014),AND($D926=\"Existing Wind\",$G926>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F926)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C926)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D926)),\"Wind\",$D926))*('Summary Calcs'!$E$15:$E$266=$E926)*('Summary Calcs'!$F$15:$F$266=$G926)*(IF(OR(AND($B926=\"Non-Residential\",J$8=\"Residential\"),AND($B926=\"Residential\",$B926<>J$8),AND($D926=\"New Wind\",$G926<2014),AND($D926=\"Existing Wind\",$G926>2013)),0,1))))","v":0},{"$f":"IFERROR(H926+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C926)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D926)),\"Wind\",$D926))*('Public Tool Inputs'!$O$9:$O$104=E926)*('Public Tool Inputs'!$P$9:$P$104=G926))*I926+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C926)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D926)),\"Wind\",$D926))*('Public Tool Inputs'!$O$9:$O$104=E926)*('Public Tool Inputs'!$P$9:$P$104=G926))*J926,0)","v":22.176943776824089},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2011,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F927)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C927)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D927)),\"Wind\",$D927))*('Summary Calcs'!$E$15:$E$266=$E927)*('Summary Calcs'!$F$15:$F$266=$G927)*(IF(OR(AND($B927=\"Non-Residential\",H$8=\"Residential\"),AND($B927=\"Residential\",$B927<>H$8),AND($D927=\"New Wind\",$G927<2014),AND($D927=\"Existing Wind\",$G927>2013)),0,1))))","v":22.557595720306708},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F927)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C927)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D927)),\"Wind\",$D927))*('Summary Calcs'!$E$15:$E$266=$E927)*('Summary Calcs'!$F$15:$F$266=$G927)*(IF(OR(AND($B927=\"Non-Residential\",I$8=\"Residential\"),AND($B927=\"Residential\",$B927<>I$8),AND($D927=\"New Wind\",$G927<2014),AND($D927=\"Existing Wind\",$G927>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F927)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C927)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D927)),\"Wind\",$D927))*('Summary Calcs'!$E$15:$E$266=$E927)*('Summary Calcs'!$F$15:$F$266=$G927)*(IF(OR(AND($B927=\"Non-Residential\",J$8=\"Residential\"),AND($B927=\"Residential\",$B927<>J$8),AND($D927=\"New Wind\",$G927<2014),AND($D927=\"Existing Wind\",$G927>2013)),0,1))))","v":0},{"$f":"IFERROR(H927+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C927)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D927)),\"Wind\",$D927))*('Public Tool Inputs'!$O$9:$O$104=E927)*('Public Tool Inputs'!$P$9:$P$104=G927))*I927+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C927)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D927)),\"Wind\",$D927))*('Public Tool Inputs'!$O$9:$O$104=E927)*('Public Tool Inputs'!$P$9:$P$104=G927))*J927,0)","v":22.557595720306708},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2012,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F928)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C928)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D928)),\"Wind\",$D928))*('Summary Calcs'!$E$15:$E$266=$E928)*('Summary Calcs'!$F$15:$F$266=$G928)*(IF(OR(AND($B928=\"Non-Residential\",H$8=\"Residential\"),AND($B928=\"Residential\",$B928<>H$8),AND($D928=\"New Wind\",$G928<2014),AND($D928=\"Existing Wind\",$G928>2013)),0,1))))","v":23.010715609646102},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F928)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C928)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D928)),\"Wind\",$D928))*('Summary Calcs'!$E$15:$E$266=$E928)*('Summary Calcs'!$F$15:$F$266=$G928)*(IF(OR(AND($B928=\"Non-Residential\",I$8=\"Residential\"),AND($B928=\"Residential\",$B928<>I$8),AND($D928=\"New Wind\",$G928<2014),AND($D928=\"Existing Wind\",$G928>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F928)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C928)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D928)),\"Wind\",$D928))*('Summary Calcs'!$E$15:$E$266=$E928)*('Summary Calcs'!$F$15:$F$266=$G928)*(IF(OR(AND($B928=\"Non-Residential\",J$8=\"Residential\"),AND($B928=\"Residential\",$B928<>J$8),AND($D928=\"New Wind\",$G928<2014),AND($D928=\"Existing Wind\",$G928>2013)),0,1))))","v":0},{"$f":"IFERROR(H928+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C928)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D928)),\"Wind\",$D928))*('Public Tool Inputs'!$O$9:$O$104=E928)*('Public Tool Inputs'!$P$9:$P$104=G928))*I928+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C928)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D928)),\"Wind\",$D928))*('Public Tool Inputs'!$O$9:$O$104=E928)*('Public Tool Inputs'!$P$9:$P$104=G928))*J928,0)","v":23.010715609646102},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2013,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F929)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C929)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D929)),\"Wind\",$D929))*('Summary Calcs'!$E$15:$E$266=$E929)*('Summary Calcs'!$F$15:$F$266=$G929)*(IF(OR(AND($B929=\"Non-Residential\",H$8=\"Residential\"),AND($B929=\"Residential\",$B929<>H$8),AND($D929=\"New Wind\",$G929<2014),AND($D929=\"Existing Wind\",$G929>2013)),0,1))))","v":23.534350151515945},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F929)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C929)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D929)),\"Wind\",$D929))*('Summary Calcs'!$E$15:$E$266=$E929)*('Summary Calcs'!$F$15:$F$266=$G929)*(IF(OR(AND($B929=\"Non-Residential\",I$8=\"Residential\"),AND($B929=\"Residential\",$B929<>I$8),AND($D929=\"New Wind\",$G929<2014),AND($D929=\"Existing Wind\",$G929>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F929)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C929)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D929)),\"Wind\",$D929))*('Summary Calcs'!$E$15:$E$266=$E929)*('Summary Calcs'!$F$15:$F$266=$G929)*(IF(OR(AND($B929=\"Non-Residential\",J$8=\"Residential\"),AND($B929=\"Residential\",$B929<>J$8),AND($D929=\"New Wind\",$G929<2014),AND($D929=\"Existing Wind\",$G929>2013)),0,1))))","v":0},{"$f":"IFERROR(H929+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C929)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D929)),\"Wind\",$D929))*('Public Tool Inputs'!$O$9:$O$104=E929)*('Public Tool Inputs'!$P$9:$P$104=G929))*I929+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C929)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D929)),\"Wind\",$D929))*('Public Tool Inputs'!$O$9:$O$104=E929)*('Public Tool Inputs'!$P$9:$P$104=G929))*J929,0)","v":23.534350151515945},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2014,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F930)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C930)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D930)),\"Wind\",$D930))*('Summary Calcs'!$E$15:$E$266=$E930)*('Summary Calcs'!$F$15:$F$266=$G930)*(IF(OR(AND($B930=\"Non-Residential\",H$8=\"Residential\"),AND($B930=\"Residential\",$B930<>H$8),AND($D930=\"New Wind\",$G930<2014),AND($D930=\"Existing Wind\",$G930>2013)),0,1))))","v":23.984793700971284},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F930)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C930)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D930)),\"Wind\",$D930))*('Summary Calcs'!$E$15:$E$266=$E930)*('Summary Calcs'!$F$15:$F$266=$G930)*(IF(OR(AND($B930=\"Non-Residential\",I$8=\"Residential\"),AND($B930=\"Residential\",$B930<>I$8),AND($D930=\"New Wind\",$G930<2014),AND($D930=\"Existing Wind\",$G930>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F930)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C930)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D930)),\"Wind\",$D930))*('Summary Calcs'!$E$15:$E$266=$E930)*('Summary Calcs'!$F$15:$F$266=$G930)*(IF(OR(AND($B930=\"Non-Residential\",J$8=\"Residential\"),AND($B930=\"Residential\",$B930<>J$8),AND($D930=\"New Wind\",$G930<2014),AND($D930=\"Existing Wind\",$G930>2013)),0,1))))","v":0},{"$f":"IFERROR(H930+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C930)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D930)),\"Wind\",$D930))*('Public Tool Inputs'!$O$9:$O$104=E930)*('Public Tool Inputs'!$P$9:$P$104=G930))*I930+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C930)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D930)),\"Wind\",$D930))*('Public Tool Inputs'!$O$9:$O$104=E930)*('Public Tool Inputs'!$P$9:$P$104=G930))*J930,0)","v":23.984793700971284},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2015,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Residential","NVE North","PV","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F931)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C931)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D931)),\"Wind\",$D931))*('Summary Calcs'!$E$15:$E$266=$E931)*('Summary Calcs'!$F$15:$F$266=$G931)*(IF(OR(AND($B931=\"Non-Residential\",H$8=\"Residential\"),AND($B931=\"Residential\",$B931<>H$8),AND($D931=\"New Wind\",$G931<2014),AND($D931=\"Existing Wind\",$G931>2013)),0,1))))","v":24.464489574990715},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F931)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C931)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D931)),\"Wind\",$D931))*('Summary Calcs'!$E$15:$E$266=$E931)*('Summary Calcs'!$F$15:$F$266=$G931)*(IF(OR(AND($B931=\"Non-Residential\",I$8=\"Residential\"),AND($B931=\"Residential\",$B931<>I$8),AND($D931=\"New Wind\",$G931<2014),AND($D931=\"Existing Wind\",$G931>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F931)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C931)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D931)),\"Wind\",$D931))*('Summary Calcs'!$E$15:$E$266=$E931)*('Summary Calcs'!$F$15:$F$266=$G931)*(IF(OR(AND($B931=\"Non-Residential\",J$8=\"Residential\"),AND($B931=\"Residential\",$B931<>J$8),AND($D931=\"New Wind\",$G931<2014),AND($D931=\"Existing Wind\",$G931>2013)),0,1))))","v":0},{"$f":"IFERROR(H931+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C931)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D931)),\"Wind\",$D931))*('Public Tool Inputs'!$O$9:$O$104=E931)*('Public Tool Inputs'!$P$9:$P$104=G931))*I931+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C931)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D931)),\"Wind\",$D931))*('Public Tool Inputs'!$O$9:$O$104=E931)*('Public Tool Inputs'!$P$9:$P$104=G931))*J931,0)","v":24.464489574990715},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","O&M",2016,null,"Residential","NVE North","PV","Non-Incentivized","O&M",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F932)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C932)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D932)),\"Wind\",$D932))*('Summary Calcs'!$E$15:$E$266=$E932)*('Summary Calcs'!$F$15:$F$266=$G932)*(IF(OR(AND($B932=\"Non-Residential\",H$8=\"Residential\"),AND($B932=\"Residential\",$B932<>H$8),AND($D932=\"New Wind\",$G932<2014),AND($D932=\"Existing Wind\",$G932>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F932)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C932)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D932)),\"Wind\",$D932))*('Summary Calcs'!$E$15:$E$266=$E932)*('Summary Calcs'!$F$15:$F$266=$G932)*(IF(OR(AND($B932=\"Non-Residential\",I$8=\"Residential\"),AND($B932=\"Residential\",$B932<>I$8),AND($D932=\"New Wind\",$G932<2014),AND($D932=\"Existing Wind\",$G932>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F932)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C932)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D932)),\"Wind\",$D932))*('Summary Calcs'!$E$15:$E$266=$E932)*('Summary Calcs'!$F$15:$F$266=$G932)*(IF(OR(AND($B932=\"Non-Residential\",J$8=\"Residential\"),AND($B932=\"Residential\",$B932<>J$8),AND($D932=\"New Wind\",$G932<2014),AND($D932=\"Existing Wind\",$G932>2013)),0,1))))","v":0},{"$f":"IFERROR(H932+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C932)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D932)),\"Wind\",$D932))*('Public Tool Inputs'!$O$9:$O$104=E932)*('Public Tool Inputs'!$P$9:$P$104=G932))*I932+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C932)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D932)),\"Wind\",$D932))*('Public Tool Inputs'!$O$9:$O$104=E932)*('Public Tool Inputs'!$P$9:$P$104=G932))*J932,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2004,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2004,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F933)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C933)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D933)),\"Wind\",$D933))*('Summary Calcs'!$E$15:$E$266=$E933)*('Summary Calcs'!$F$15:$F$266=$G933)*(IF(OR(AND($B933=\"Non-Residential\",H$8=\"Residential\"),AND($B933=\"Residential\",$B933<>H$8),AND($D933=\"New Wind\",$G933<2014),AND($D933=\"Existing Wind\",$G933>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F933)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C933)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D933)),\"Wind\",$D933))*('Summary Calcs'!$E$15:$E$266=$E933)*('Summary Calcs'!$F$15:$F$266=$G933)*(IF(OR(AND($B933=\"Non-Residential\",I$8=\"Residential\"),AND($B933=\"Residential\",$B933<>I$8),AND($D933=\"New Wind\",$G933<2014),AND($D933=\"Existing Wind\",$G933>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F933)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C933)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D933)),\"Wind\",$D933))*('Summary Calcs'!$E$15:$E$266=$E933)*('Summary Calcs'!$F$15:$F$266=$G933)*(IF(OR(AND($B933=\"Non-Residential\",J$8=\"Residential\"),AND($B933=\"Residential\",$B933<>J$8),AND($D933=\"New Wind\",$G933<2014),AND($D933=\"Existing Wind\",$G933>2013)),0,1))))","v":0},{"$f":"IFERROR(H933+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C933)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D933)),\"Wind\",$D933))*('Public Tool Inputs'!$O$9:$O$104=E933)*('Public Tool Inputs'!$P$9:$P$104=G933))*I933+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C933)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D933)),\"Wind\",$D933))*('Public Tool Inputs'!$O$9:$O$104=E933)*('Public Tool Inputs'!$P$9:$P$104=G933))*J933,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2005,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2005,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F934)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C934)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D934)),\"Wind\",$D934))*('Summary Calcs'!$E$15:$E$266=$E934)*('Summary Calcs'!$F$15:$F$266=$G934)*(IF(OR(AND($B934=\"Non-Residential\",H$8=\"Residential\"),AND($B934=\"Residential\",$B934<>H$8),AND($D934=\"New Wind\",$G934<2014),AND($D934=\"Existing Wind\",$G934>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F934)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C934)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D934)),\"Wind\",$D934))*('Summary Calcs'!$E$15:$E$266=$E934)*('Summary Calcs'!$F$15:$F$266=$G934)*(IF(OR(AND($B934=\"Non-Residential\",I$8=\"Residential\"),AND($B934=\"Residential\",$B934<>I$8),AND($D934=\"New Wind\",$G934<2014),AND($D934=\"Existing Wind\",$G934>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F934)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C934)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D934)),\"Wind\",$D934))*('Summary Calcs'!$E$15:$E$266=$E934)*('Summary Calcs'!$F$15:$F$266=$G934)*(IF(OR(AND($B934=\"Non-Residential\",J$8=\"Residential\"),AND($B934=\"Residential\",$B934<>J$8),AND($D934=\"New Wind\",$G934<2014),AND($D934=\"Existing Wind\",$G934>2013)),0,1))))","v":0},{"$f":"IFERROR(H934+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C934)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D934)),\"Wind\",$D934))*('Public Tool Inputs'!$O$9:$O$104=E934)*('Public Tool Inputs'!$P$9:$P$104=G934))*I934+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C934)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D934)),\"Wind\",$D934))*('Public Tool Inputs'!$O$9:$O$104=E934)*('Public Tool Inputs'!$P$9:$P$104=G934))*J934,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2006,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2006,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F935)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C935)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D935)),\"Wind\",$D935))*('Summary Calcs'!$E$15:$E$266=$E935)*('Summary Calcs'!$F$15:$F$266=$G935)*(IF(OR(AND($B935=\"Non-Residential\",H$8=\"Residential\"),AND($B935=\"Residential\",$B935<>H$8),AND($D935=\"New Wind\",$G935<2014),AND($D935=\"Existing Wind\",$G935>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F935)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C935)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D935)),\"Wind\",$D935))*('Summary Calcs'!$E$15:$E$266=$E935)*('Summary Calcs'!$F$15:$F$266=$G935)*(IF(OR(AND($B935=\"Non-Residential\",I$8=\"Residential\"),AND($B935=\"Residential\",$B935<>I$8),AND($D935=\"New Wind\",$G935<2014),AND($D935=\"Existing Wind\",$G935>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F935)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C935)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D935)),\"Wind\",$D935))*('Summary Calcs'!$E$15:$E$266=$E935)*('Summary Calcs'!$F$15:$F$266=$G935)*(IF(OR(AND($B935=\"Non-Residential\",J$8=\"Residential\"),AND($B935=\"Residential\",$B935<>J$8),AND($D935=\"New Wind\",$G935<2014),AND($D935=\"Existing Wind\",$G935>2013)),0,1))))","v":0},{"$f":"IFERROR(H935+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C935)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D935)),\"Wind\",$D935))*('Public Tool Inputs'!$O$9:$O$104=E935)*('Public Tool Inputs'!$P$9:$P$104=G935))*I935+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C935)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D935)),\"Wind\",$D935))*('Public Tool Inputs'!$O$9:$O$104=E935)*('Public Tool Inputs'!$P$9:$P$104=G935))*J935,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2007,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2007,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F936)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C936)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D936)),\"Wind\",$D936))*('Summary Calcs'!$E$15:$E$266=$E936)*('Summary Calcs'!$F$15:$F$266=$G936)*(IF(OR(AND($B936=\"Non-Residential\",H$8=\"Residential\"),AND($B936=\"Residential\",$B936<>H$8),AND($D936=\"New Wind\",$G936<2014),AND($D936=\"Existing Wind\",$G936>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F936)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C936)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D936)),\"Wind\",$D936))*('Summary Calcs'!$E$15:$E$266=$E936)*('Summary Calcs'!$F$15:$F$266=$G936)*(IF(OR(AND($B936=\"Non-Residential\",I$8=\"Residential\"),AND($B936=\"Residential\",$B936<>I$8),AND($D936=\"New Wind\",$G936<2014),AND($D936=\"Existing Wind\",$G936>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F936)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C936)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D936)),\"Wind\",$D936))*('Summary Calcs'!$E$15:$E$266=$E936)*('Summary Calcs'!$F$15:$F$266=$G936)*(IF(OR(AND($B936=\"Non-Residential\",J$8=\"Residential\"),AND($B936=\"Residential\",$B936<>J$8),AND($D936=\"New Wind\",$G936<2014),AND($D936=\"Existing Wind\",$G936>2013)),0,1))))","v":0},{"$f":"IFERROR(H936+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C936)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D936)),\"Wind\",$D936))*('Public Tool Inputs'!$O$9:$O$104=E936)*('Public Tool Inputs'!$P$9:$P$104=G936))*I936+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C936)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D936)),\"Wind\",$D936))*('Public Tool Inputs'!$O$9:$O$104=E936)*('Public Tool Inputs'!$P$9:$P$104=G936))*J936,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2008,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2008,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F937)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C937)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D937)),\"Wind\",$D937))*('Summary Calcs'!$E$15:$E$266=$E937)*('Summary Calcs'!$F$15:$F$266=$G937)*(IF(OR(AND($B937=\"Non-Residential\",H$8=\"Residential\"),AND($B937=\"Residential\",$B937<>H$8),AND($D937=\"New Wind\",$G937<2014),AND($D937=\"Existing Wind\",$G937>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F937)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C937)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D937)),\"Wind\",$D937))*('Summary Calcs'!$E$15:$E$266=$E937)*('Summary Calcs'!$F$15:$F$266=$G937)*(IF(OR(AND($B937=\"Non-Residential\",I$8=\"Residential\"),AND($B937=\"Residential\",$B937<>I$8),AND($D937=\"New Wind\",$G937<2014),AND($D937=\"Existing Wind\",$G937>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F937)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C937)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D937)),\"Wind\",$D937))*('Summary Calcs'!$E$15:$E$266=$E937)*('Summary Calcs'!$F$15:$F$266=$G937)*(IF(OR(AND($B937=\"Non-Residential\",J$8=\"Residential\"),AND($B937=\"Residential\",$B937<>J$8),AND($D937=\"New Wind\",$G937<2014),AND($D937=\"Existing Wind\",$G937>2013)),0,1))))","v":0},{"$f":"IFERROR(H937+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C937)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D937)),\"Wind\",$D937))*('Public Tool Inputs'!$O$9:$O$104=E937)*('Public Tool Inputs'!$P$9:$P$104=G937))*I937+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C937)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D937)),\"Wind\",$D937))*('Public Tool Inputs'!$O$9:$O$104=E937)*('Public Tool Inputs'!$P$9:$P$104=G937))*J937,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2009,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2009,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F938)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C938)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D938)),\"Wind\",$D938))*('Summary Calcs'!$E$15:$E$266=$E938)*('Summary Calcs'!$F$15:$F$266=$G938)*(IF(OR(AND($B938=\"Non-Residential\",H$8=\"Residential\"),AND($B938=\"Residential\",$B938<>H$8),AND($D938=\"New Wind\",$G938<2014),AND($D938=\"Existing Wind\",$G938>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F938)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C938)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D938)),\"Wind\",$D938))*('Summary Calcs'!$E$15:$E$266=$E938)*('Summary Calcs'!$F$15:$F$266=$G938)*(IF(OR(AND($B938=\"Non-Residential\",I$8=\"Residential\"),AND($B938=\"Residential\",$B938<>I$8),AND($D938=\"New Wind\",$G938<2014),AND($D938=\"Existing Wind\",$G938>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F938)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C938)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D938)),\"Wind\",$D938))*('Summary Calcs'!$E$15:$E$266=$E938)*('Summary Calcs'!$F$15:$F$266=$G938)*(IF(OR(AND($B938=\"Non-Residential\",J$8=\"Residential\"),AND($B938=\"Residential\",$B938<>J$8),AND($D938=\"New Wind\",$G938<2014),AND($D938=\"Existing Wind\",$G938>2013)),0,1))))","v":0},{"$f":"IFERROR(H938+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C938)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D938)),\"Wind\",$D938))*('Public Tool Inputs'!$O$9:$O$104=E938)*('Public Tool Inputs'!$P$9:$P$104=G938))*I938+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C938)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D938)),\"Wind\",$D938))*('Public Tool Inputs'!$O$9:$O$104=E938)*('Public Tool Inputs'!$P$9:$P$104=G938))*J938,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2010,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2010,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F939)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C939)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D939)),\"Wind\",$D939))*('Summary Calcs'!$E$15:$E$266=$E939)*('Summary Calcs'!$F$15:$F$266=$G939)*(IF(OR(AND($B939=\"Non-Residential\",H$8=\"Residential\"),AND($B939=\"Residential\",$B939<>H$8),AND($D939=\"New Wind\",$G939<2014),AND($D939=\"Existing Wind\",$G939>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F939)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C939)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D939)),\"Wind\",$D939))*('Summary Calcs'!$E$15:$E$266=$E939)*('Summary Calcs'!$F$15:$F$266=$G939)*(IF(OR(AND($B939=\"Non-Residential\",I$8=\"Residential\"),AND($B939=\"Residential\",$B939<>I$8),AND($D939=\"New Wind\",$G939<2014),AND($D939=\"Existing Wind\",$G939>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F939)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C939)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D939)),\"Wind\",$D939))*('Summary Calcs'!$E$15:$E$266=$E939)*('Summary Calcs'!$F$15:$F$266=$G939)*(IF(OR(AND($B939=\"Non-Residential\",J$8=\"Residential\"),AND($B939=\"Residential\",$B939<>J$8),AND($D939=\"New Wind\",$G939<2014),AND($D939=\"Existing Wind\",$G939>2013)),0,1))))","v":0},{"$f":"IFERROR(H939+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C939)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D939)),\"Wind\",$D939))*('Public Tool Inputs'!$O$9:$O$104=E939)*('Public Tool Inputs'!$P$9:$P$104=G939))*I939+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C939)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D939)),\"Wind\",$D939))*('Public Tool Inputs'!$O$9:$O$104=E939)*('Public Tool Inputs'!$P$9:$P$104=G939))*J939,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2011,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2011,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F940)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C940)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D940)),\"Wind\",$D940))*('Summary Calcs'!$E$15:$E$266=$E940)*('Summary Calcs'!$F$15:$F$266=$G940)*(IF(OR(AND($B940=\"Non-Residential\",H$8=\"Residential\"),AND($B940=\"Residential\",$B940<>H$8),AND($D940=\"New Wind\",$G940<2014),AND($D940=\"Existing Wind\",$G940>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F940)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C940)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D940)),\"Wind\",$D940))*('Summary Calcs'!$E$15:$E$266=$E940)*('Summary Calcs'!$F$15:$F$266=$G940)*(IF(OR(AND($B940=\"Non-Residential\",I$8=\"Residential\"),AND($B940=\"Residential\",$B940<>I$8),AND($D940=\"New Wind\",$G940<2014),AND($D940=\"Existing Wind\",$G940>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F940)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C940)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D940)),\"Wind\",$D940))*('Summary Calcs'!$E$15:$E$266=$E940)*('Summary Calcs'!$F$15:$F$266=$G940)*(IF(OR(AND($B940=\"Non-Residential\",J$8=\"Residential\"),AND($B940=\"Residential\",$B940<>J$8),AND($D940=\"New Wind\",$G940<2014),AND($D940=\"Existing Wind\",$G940>2013)),0,1))))","v":0},{"$f":"IFERROR(H940+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C940)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D940)),\"Wind\",$D940))*('Public Tool Inputs'!$O$9:$O$104=E940)*('Public Tool Inputs'!$P$9:$P$104=G940))*I940+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C940)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D940)),\"Wind\",$D940))*('Public Tool Inputs'!$O$9:$O$104=E940)*('Public Tool Inputs'!$P$9:$P$104=G940))*J940,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2012,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2012,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F941)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C941)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D941)),\"Wind\",$D941))*('Summary Calcs'!$E$15:$E$266=$E941)*('Summary Calcs'!$F$15:$F$266=$G941)*(IF(OR(AND($B941=\"Non-Residential\",H$8=\"Residential\"),AND($B941=\"Residential\",$B941<>H$8),AND($D941=\"New Wind\",$G941<2014),AND($D941=\"Existing Wind\",$G941>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F941)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C941)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D941)),\"Wind\",$D941))*('Summary Calcs'!$E$15:$E$266=$E941)*('Summary Calcs'!$F$15:$F$266=$G941)*(IF(OR(AND($B941=\"Non-Residential\",I$8=\"Residential\"),AND($B941=\"Residential\",$B941<>I$8),AND($D941=\"New Wind\",$G941<2014),AND($D941=\"Existing Wind\",$G941>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F941)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C941)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D941)),\"Wind\",$D941))*('Summary Calcs'!$E$15:$E$266=$E941)*('Summary Calcs'!$F$15:$F$266=$G941)*(IF(OR(AND($B941=\"Non-Residential\",J$8=\"Residential\"),AND($B941=\"Residential\",$B941<>J$8),AND($D941=\"New Wind\",$G941<2014),AND($D941=\"Existing Wind\",$G941>2013)),0,1))))","v":0},{"$f":"IFERROR(H941+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C941)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D941)),\"Wind\",$D941))*('Public Tool Inputs'!$O$9:$O$104=E941)*('Public Tool Inputs'!$P$9:$P$104=G941))*I941+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C941)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D941)),\"Wind\",$D941))*('Public Tool Inputs'!$O$9:$O$104=E941)*('Public Tool Inputs'!$P$9:$P$104=G941))*J941,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2013,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2013,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F942)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C942)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D942)),\"Wind\",$D942))*('Summary Calcs'!$E$15:$E$266=$E942)*('Summary Calcs'!$F$15:$F$266=$G942)*(IF(OR(AND($B942=\"Non-Residential\",H$8=\"Residential\"),AND($B942=\"Residential\",$B942<>H$8),AND($D942=\"New Wind\",$G942<2014),AND($D942=\"Existing Wind\",$G942>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F942)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C942)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D942)),\"Wind\",$D942))*('Summary Calcs'!$E$15:$E$266=$E942)*('Summary Calcs'!$F$15:$F$266=$G942)*(IF(OR(AND($B942=\"Non-Residential\",I$8=\"Residential\"),AND($B942=\"Residential\",$B942<>I$8),AND($D942=\"New Wind\",$G942<2014),AND($D942=\"Existing Wind\",$G942>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F942)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C942)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D942)),\"Wind\",$D942))*('Summary Calcs'!$E$15:$E$266=$E942)*('Summary Calcs'!$F$15:$F$266=$G942)*(IF(OR(AND($B942=\"Non-Residential\",J$8=\"Residential\"),AND($B942=\"Residential\",$B942<>J$8),AND($D942=\"New Wind\",$G942<2014),AND($D942=\"Existing Wind\",$G942>2013)),0,1))))","v":0},{"$f":"IFERROR(H942+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C942)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D942)),\"Wind\",$D942))*('Public Tool Inputs'!$O$9:$O$104=E942)*('Public Tool Inputs'!$P$9:$P$104=G942))*I942+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C942)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D942)),\"Wind\",$D942))*('Public Tool Inputs'!$O$9:$O$104=E942)*('Public Tool Inputs'!$P$9:$P$104=G942))*J942,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2014,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2014,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F943)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C943)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D943)),\"Wind\",$D943))*('Summary Calcs'!$E$15:$E$266=$E943)*('Summary Calcs'!$F$15:$F$266=$G943)*(IF(OR(AND($B943=\"Non-Residential\",H$8=\"Residential\"),AND($B943=\"Residential\",$B943<>H$8),AND($D943=\"New Wind\",$G943<2014),AND($D943=\"Existing Wind\",$G943>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F943)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C943)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D943)),\"Wind\",$D943))*('Summary Calcs'!$E$15:$E$266=$E943)*('Summary Calcs'!$F$15:$F$266=$G943)*(IF(OR(AND($B943=\"Non-Residential\",I$8=\"Residential\"),AND($B943=\"Residential\",$B943<>I$8),AND($D943=\"New Wind\",$G943<2014),AND($D943=\"Existing Wind\",$G943>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F943)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C943)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D943)),\"Wind\",$D943))*('Summary Calcs'!$E$15:$E$266=$E943)*('Summary Calcs'!$F$15:$F$266=$G943)*(IF(OR(AND($B943=\"Non-Residential\",J$8=\"Residential\"),AND($B943=\"Residential\",$B943<>J$8),AND($D943=\"New Wind\",$G943<2014),AND($D943=\"Existing Wind\",$G943>2013)),0,1))))","v":0},{"$f":"IFERROR(H943+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C943)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D943)),\"Wind\",$D943))*('Public Tool Inputs'!$O$9:$O$104=E943)*('Public Tool Inputs'!$P$9:$P$104=G943))*I943+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C943)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D943)),\"Wind\",$D943))*('Public Tool Inputs'!$O$9:$O$104=E943)*('Public Tool Inputs'!$P$9:$P$104=G943))*J943,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2015,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2015,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F944)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C944)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D944)),\"Wind\",$D944))*('Summary Calcs'!$E$15:$E$266=$E944)*('Summary Calcs'!$F$15:$F$266=$G944)*(IF(OR(AND($B944=\"Non-Residential\",H$8=\"Residential\"),AND($B944=\"Residential\",$B944<>H$8),AND($D944=\"New Wind\",$G944<2014),AND($D944=\"Existing Wind\",$G944>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F944)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C944)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D944)),\"Wind\",$D944))*('Summary Calcs'!$E$15:$E$266=$E944)*('Summary Calcs'!$F$15:$F$266=$G944)*(IF(OR(AND($B944=\"Non-Residential\",I$8=\"Residential\"),AND($B944=\"Residential\",$B944<>I$8),AND($D944=\"New Wind\",$G944<2014),AND($D944=\"Existing Wind\",$G944>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F944)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C944)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D944)),\"Wind\",$D944))*('Summary Calcs'!$E$15:$E$266=$E944)*('Summary Calcs'!$F$15:$F$266=$G944)*(IF(OR(AND($B944=\"Non-Residential\",J$8=\"Residential\"),AND($B944=\"Residential\",$B944<>J$8),AND($D944=\"New Wind\",$G944<2014),AND($D944=\"Existing Wind\",$G944>2013)),0,1))))","v":0},{"$f":"IFERROR(H944+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C944)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D944)),\"Wind\",$D944))*('Public Tool Inputs'!$O$9:$O$104=E944)*('Public Tool Inputs'!$P$9:$P$104=G944))*I944+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C944)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D944)),\"Wind\",$D944))*('Public Tool Inputs'!$O$9:$O$104=E944)*('Public Tool Inputs'!$P$9:$P$104=G944))*J944,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE North","PV","Unincentivized","Utility Incentive",2016,null,"Residential","NVE North","PV","Non-Incentivized","Utility Incentive",2016,null,"Residential","NVE North","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F945)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C945)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D945)),\"Wind\",$D945))*('Summary Calcs'!$E$15:$E$266=$E945)*('Summary Calcs'!$F$15:$F$266=$G945)*(IF(OR(AND($B945=\"Non-Residential\",H$8=\"Residential\"),AND($B945=\"Residential\",$B945<>H$8),AND($D945=\"New Wind\",$G945<2014),AND($D945=\"Existing Wind\",$G945>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F945)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C945)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D945)),\"Wind\",$D945))*('Summary Calcs'!$E$15:$E$266=$E945)*('Summary Calcs'!$F$15:$F$266=$G945)*(IF(OR(AND($B945=\"Non-Residential\",I$8=\"Residential\"),AND($B945=\"Residential\",$B945<>I$8),AND($D945=\"New Wind\",$G945<2014),AND($D945=\"Existing Wind\",$G945>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F945)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C945)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D945)),\"Wind\",$D945))*('Summary Calcs'!$E$15:$E$266=$E945)*('Summary Calcs'!$F$15:$F$266=$G945)*(IF(OR(AND($B945=\"Non-Residential\",J$8=\"Residential\"),AND($B945=\"Residential\",$B945<>J$8),AND($D945=\"New Wind\",$G945<2014),AND($D945=\"Existing Wind\",$G945>2013)),0,1))))","v":0},{"$f":"IFERROR(H945+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C945)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D945)),\"Wind\",$D945))*('Public Tool Inputs'!$O$9:$O$104=E945)*('Public Tool Inputs'!$P$9:$P$104=G945))*I945+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C945)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D945)),\"Wind\",$D945))*('Public Tool Inputs'!$O$9:$O$104=E945)*('Public Tool Inputs'!$P$9:$P$104=G945))*J945,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2004,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2004,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2004]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F946)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C946)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D946)),\"Wind\",$D946))*('Summary Calcs'!$E$15:$E$266=$E946)*('Summary Calcs'!$F$15:$F$266=$G946)*(IF(OR(AND($B946=\"Non-Residential\",H$8=\"Residential\"),AND($B946=\"Residential\",$B946<>H$8),AND($D946=\"New Wind\",$G946<2014),AND($D946=\"Existing Wind\",$G946>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F946)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C946)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D946)),\"Wind\",$D946))*('Summary Calcs'!$E$15:$E$266=$E946)*('Summary Calcs'!$F$15:$F$266=$G946)*(IF(OR(AND($B946=\"Non-Residential\",I$8=\"Residential\"),AND($B946=\"Residential\",$B946<>I$8),AND($D946=\"New Wind\",$G946<2014),AND($D946=\"Existing Wind\",$G946>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F946)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C946)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D946)),\"Wind\",$D946))*('Summary Calcs'!$E$15:$E$266=$E946)*('Summary Calcs'!$F$15:$F$266=$G946)*(IF(OR(AND($B946=\"Non-Residential\",J$8=\"Residential\"),AND($B946=\"Residential\",$B946<>J$8),AND($D946=\"New Wind\",$G946<2014),AND($D946=\"Existing Wind\",$G946>2013)),0,1))))","v":0},{"$f":"IFERROR(H946+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C946)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D946)),\"Wind\",$D946))*('Public Tool Inputs'!$O$9:$O$104=E946)*('Public Tool Inputs'!$P$9:$P$104=G946))*I946+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C946)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D946)),\"Wind\",$D946))*('Public Tool Inputs'!$O$9:$O$104=E946)*('Public Tool Inputs'!$P$9:$P$104=G946))*J946,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2005,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2005,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2005]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F947)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C947)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D947)),\"Wind\",$D947))*('Summary Calcs'!$E$15:$E$266=$E947)*('Summary Calcs'!$F$15:$F$266=$G947)*(IF(OR(AND($B947=\"Non-Residential\",H$8=\"Residential\"),AND($B947=\"Residential\",$B947<>H$8),AND($D947=\"New Wind\",$G947<2014),AND($D947=\"Existing Wind\",$G947>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F947)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C947)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D947)),\"Wind\",$D947))*('Summary Calcs'!$E$15:$E$266=$E947)*('Summary Calcs'!$F$15:$F$266=$G947)*(IF(OR(AND($B947=\"Non-Residential\",I$8=\"Residential\"),AND($B947=\"Residential\",$B947<>I$8),AND($D947=\"New Wind\",$G947<2014),AND($D947=\"Existing Wind\",$G947>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F947)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C947)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D947)),\"Wind\",$D947))*('Summary Calcs'!$E$15:$E$266=$E947)*('Summary Calcs'!$F$15:$F$266=$G947)*(IF(OR(AND($B947=\"Non-Residential\",J$8=\"Residential\"),AND($B947=\"Residential\",$B947<>J$8),AND($D947=\"New Wind\",$G947<2014),AND($D947=\"Existing Wind\",$G947>2013)),0,1))))","v":0},{"$f":"IFERROR(H947+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C947)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D947)),\"Wind\",$D947))*('Public Tool Inputs'!$O$9:$O$104=E947)*('Public Tool Inputs'!$P$9:$P$104=G947))*I947+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C947)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D947)),\"Wind\",$D947))*('Public Tool Inputs'!$O$9:$O$104=E947)*('Public Tool Inputs'!$P$9:$P$104=G947))*J947,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2006,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2006,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2006]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F948)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C948)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D948)),\"Wind\",$D948))*('Summary Calcs'!$E$15:$E$266=$E948)*('Summary Calcs'!$F$15:$F$266=$G948)*(IF(OR(AND($B948=\"Non-Residential\",H$8=\"Residential\"),AND($B948=\"Residential\",$B948<>H$8),AND($D948=\"New Wind\",$G948<2014),AND($D948=\"Existing Wind\",$G948>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F948)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C948)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D948)),\"Wind\",$D948))*('Summary Calcs'!$E$15:$E$266=$E948)*('Summary Calcs'!$F$15:$F$266=$G948)*(IF(OR(AND($B948=\"Non-Residential\",I$8=\"Residential\"),AND($B948=\"Residential\",$B948<>I$8),AND($D948=\"New Wind\",$G948<2014),AND($D948=\"Existing Wind\",$G948>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F948)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C948)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D948)),\"Wind\",$D948))*('Summary Calcs'!$E$15:$E$266=$E948)*('Summary Calcs'!$F$15:$F$266=$G948)*(IF(OR(AND($B948=\"Non-Residential\",J$8=\"Residential\"),AND($B948=\"Residential\",$B948<>J$8),AND($D948=\"New Wind\",$G948<2014),AND($D948=\"Existing Wind\",$G948>2013)),0,1))))","v":0},{"$f":"IFERROR(H948+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C948)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D948)),\"Wind\",$D948))*('Public Tool Inputs'!$O$9:$O$104=E948)*('Public Tool Inputs'!$P$9:$P$104=G948))*I948+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C948)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D948)),\"Wind\",$D948))*('Public Tool Inputs'!$O$9:$O$104=E948)*('Public Tool Inputs'!$P$9:$P$104=G948))*J948,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2007,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2007,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2007]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F949)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C949)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D949)),\"Wind\",$D949))*('Summary Calcs'!$E$15:$E$266=$E949)*('Summary Calcs'!$F$15:$F$266=$G949)*(IF(OR(AND($B949=\"Non-Residential\",H$8=\"Residential\"),AND($B949=\"Residential\",$B949<>H$8),AND($D949=\"New Wind\",$G949<2014),AND($D949=\"Existing Wind\",$G949>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F949)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C949)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D949)),\"Wind\",$D949))*('Summary Calcs'!$E$15:$E$266=$E949)*('Summary Calcs'!$F$15:$F$266=$G949)*(IF(OR(AND($B949=\"Non-Residential\",I$8=\"Residential\"),AND($B949=\"Residential\",$B949<>I$8),AND($D949=\"New Wind\",$G949<2014),AND($D949=\"Existing Wind\",$G949>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F949)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C949)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D949)),\"Wind\",$D949))*('Summary Calcs'!$E$15:$E$266=$E949)*('Summary Calcs'!$F$15:$F$266=$G949)*(IF(OR(AND($B949=\"Non-Residential\",J$8=\"Residential\"),AND($B949=\"Residential\",$B949<>J$8),AND($D949=\"New Wind\",$G949<2014),AND($D949=\"Existing Wind\",$G949>2013)),0,1))))","v":0},{"$f":"IFERROR(H949+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C949)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D949)),\"Wind\",$D949))*('Public Tool Inputs'!$O$9:$O$104=E949)*('Public Tool Inputs'!$P$9:$P$104=G949))*I949+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C949)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D949)),\"Wind\",$D949))*('Public Tool Inputs'!$O$9:$O$104=E949)*('Public Tool Inputs'!$P$9:$P$104=G949))*J949,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2008,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2008,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2008]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F950)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C950)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D950)),\"Wind\",$D950))*('Summary Calcs'!$E$15:$E$266=$E950)*('Summary Calcs'!$F$15:$F$266=$G950)*(IF(OR(AND($B950=\"Non-Residential\",H$8=\"Residential\"),AND($B950=\"Residential\",$B950<>H$8),AND($D950=\"New Wind\",$G950<2014),AND($D950=\"Existing Wind\",$G950>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F950)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C950)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D950)),\"Wind\",$D950))*('Summary Calcs'!$E$15:$E$266=$E950)*('Summary Calcs'!$F$15:$F$266=$G950)*(IF(OR(AND($B950=\"Non-Residential\",I$8=\"Residential\"),AND($B950=\"Residential\",$B950<>I$8),AND($D950=\"New Wind\",$G950<2014),AND($D950=\"Existing Wind\",$G950>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F950)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C950)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D950)),\"Wind\",$D950))*('Summary Calcs'!$E$15:$E$266=$E950)*('Summary Calcs'!$F$15:$F$266=$G950)*(IF(OR(AND($B950=\"Non-Residential\",J$8=\"Residential\"),AND($B950=\"Residential\",$B950<>J$8),AND($D950=\"New Wind\",$G950<2014),AND($D950=\"Existing Wind\",$G950>2013)),0,1))))","v":0},{"$f":"IFERROR(H950+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C950)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D950)),\"Wind\",$D950))*('Public Tool Inputs'!$O$9:$O$104=E950)*('Public Tool Inputs'!$P$9:$P$104=G950))*I950+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C950)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D950)),\"Wind\",$D950))*('Public Tool Inputs'!$O$9:$O$104=E950)*('Public Tool Inputs'!$P$9:$P$104=G950))*J950,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2009,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2009,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2009]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F951)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C951)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D951)),\"Wind\",$D951))*('Summary Calcs'!$E$15:$E$266=$E951)*('Summary Calcs'!$F$15:$F$266=$G951)*(IF(OR(AND($B951=\"Non-Residential\",H$8=\"Residential\"),AND($B951=\"Residential\",$B951<>H$8),AND($D951=\"New Wind\",$G951<2014),AND($D951=\"Existing Wind\",$G951>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F951)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C951)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D951)),\"Wind\",$D951))*('Summary Calcs'!$E$15:$E$266=$E951)*('Summary Calcs'!$F$15:$F$266=$G951)*(IF(OR(AND($B951=\"Non-Residential\",I$8=\"Residential\"),AND($B951=\"Residential\",$B951<>I$8),AND($D951=\"New Wind\",$G951<2014),AND($D951=\"Existing Wind\",$G951>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F951)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C951)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D951)),\"Wind\",$D951))*('Summary Calcs'!$E$15:$E$266=$E951)*('Summary Calcs'!$F$15:$F$266=$G951)*(IF(OR(AND($B951=\"Non-Residential\",J$8=\"Residential\"),AND($B951=\"Residential\",$B951<>J$8),AND($D951=\"New Wind\",$G951<2014),AND($D951=\"Existing Wind\",$G951>2013)),0,1))))","v":0},{"$f":"IFERROR(H951+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C951)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D951)),\"Wind\",$D951))*('Public Tool Inputs'!$O$9:$O$104=E951)*('Public Tool Inputs'!$P$9:$P$104=G951))*I951+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C951)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D951)),\"Wind\",$D951))*('Public Tool Inputs'!$O$9:$O$104=E951)*('Public Tool Inputs'!$P$9:$P$104=G951))*J951,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2010,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2010,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2010]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F952)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C952)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D952)),\"Wind\",$D952))*('Summary Calcs'!$E$15:$E$266=$E952)*('Summary Calcs'!$F$15:$F$266=$G952)*(IF(OR(AND($B952=\"Non-Residential\",H$8=\"Residential\"),AND($B952=\"Residential\",$B952<>H$8),AND($D952=\"New Wind\",$G952<2014),AND($D952=\"Existing Wind\",$G952>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F952)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C952)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D952)),\"Wind\",$D952))*('Summary Calcs'!$E$15:$E$266=$E952)*('Summary Calcs'!$F$15:$F$266=$G952)*(IF(OR(AND($B952=\"Non-Residential\",I$8=\"Residential\"),AND($B952=\"Residential\",$B952<>I$8),AND($D952=\"New Wind\",$G952<2014),AND($D952=\"Existing Wind\",$G952>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F952)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C952)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D952)),\"Wind\",$D952))*('Summary Calcs'!$E$15:$E$266=$E952)*('Summary Calcs'!$F$15:$F$266=$G952)*(IF(OR(AND($B952=\"Non-Residential\",J$8=\"Residential\"),AND($B952=\"Residential\",$B952<>J$8),AND($D952=\"New Wind\",$G952<2014),AND($D952=\"Existing Wind\",$G952>2013)),0,1))))","v":0},{"$f":"IFERROR(H952+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C952)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D952)),\"Wind\",$D952))*('Public Tool Inputs'!$O$9:$O$104=E952)*('Public Tool Inputs'!$P$9:$P$104=G952))*I952+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C952)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D952)),\"Wind\",$D952))*('Public Tool Inputs'!$O$9:$O$104=E952)*('Public Tool Inputs'!$P$9:$P$104=G952))*J952,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2011,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2011,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2011]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F953)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C953)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D953)),\"Wind\",$D953))*('Summary Calcs'!$E$15:$E$266=$E953)*('Summary Calcs'!$F$15:$F$266=$G953)*(IF(OR(AND($B953=\"Non-Residential\",H$8=\"Residential\"),AND($B953=\"Residential\",$B953<>H$8),AND($D953=\"New Wind\",$G953<2014),AND($D953=\"Existing Wind\",$G953>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F953)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C953)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D953)),\"Wind\",$D953))*('Summary Calcs'!$E$15:$E$266=$E953)*('Summary Calcs'!$F$15:$F$266=$G953)*(IF(OR(AND($B953=\"Non-Residential\",I$8=\"Residential\"),AND($B953=\"Residential\",$B953<>I$8),AND($D953=\"New Wind\",$G953<2014),AND($D953=\"Existing Wind\",$G953>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F953)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C953)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D953)),\"Wind\",$D953))*('Summary Calcs'!$E$15:$E$266=$E953)*('Summary Calcs'!$F$15:$F$266=$G953)*(IF(OR(AND($B953=\"Non-Residential\",J$8=\"Residential\"),AND($B953=\"Residential\",$B953<>J$8),AND($D953=\"New Wind\",$G953<2014),AND($D953=\"Existing Wind\",$G953>2013)),0,1))))","v":0},{"$f":"IFERROR(H953+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C953)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D953)),\"Wind\",$D953))*('Public Tool Inputs'!$O$9:$O$104=E953)*('Public Tool Inputs'!$P$9:$P$104=G953))*I953+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C953)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D953)),\"Wind\",$D953))*('Public Tool Inputs'!$O$9:$O$104=E953)*('Public Tool Inputs'!$P$9:$P$104=G953))*J953,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2012,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2012,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2012]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F954)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C954)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D954)),\"Wind\",$D954))*('Summary Calcs'!$E$15:$E$266=$E954)*('Summary Calcs'!$F$15:$F$266=$G954)*(IF(OR(AND($B954=\"Non-Residential\",H$8=\"Residential\"),AND($B954=\"Residential\",$B954<>H$8),AND($D954=\"New Wind\",$G954<2014),AND($D954=\"Existing Wind\",$G954>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F954)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C954)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D954)),\"Wind\",$D954))*('Summary Calcs'!$E$15:$E$266=$E954)*('Summary Calcs'!$F$15:$F$266=$G954)*(IF(OR(AND($B954=\"Non-Residential\",I$8=\"Residential\"),AND($B954=\"Residential\",$B954<>I$8),AND($D954=\"New Wind\",$G954<2014),AND($D954=\"Existing Wind\",$G954>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F954)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C954)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D954)),\"Wind\",$D954))*('Summary Calcs'!$E$15:$E$266=$E954)*('Summary Calcs'!$F$15:$F$266=$G954)*(IF(OR(AND($B954=\"Non-Residential\",J$8=\"Residential\"),AND($B954=\"Residential\",$B954<>J$8),AND($D954=\"New Wind\",$G954<2014),AND($D954=\"Existing Wind\",$G954>2013)),0,1))))","v":0},{"$f":"IFERROR(H954+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C954)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D954)),\"Wind\",$D954))*('Public Tool Inputs'!$O$9:$O$104=E954)*('Public Tool Inputs'!$P$9:$P$104=G954))*I954+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C954)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D954)),\"Wind\",$D954))*('Public Tool Inputs'!$O$9:$O$104=E954)*('Public Tool Inputs'!$P$9:$P$104=G954))*J954,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2013,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2013,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2013]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F955)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C955)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D955)),\"Wind\",$D955))*('Summary Calcs'!$E$15:$E$266=$E955)*('Summary Calcs'!$F$15:$F$266=$G955)*(IF(OR(AND($B955=\"Non-Residential\",H$8=\"Residential\"),AND($B955=\"Residential\",$B955<>H$8),AND($D955=\"New Wind\",$G955<2014),AND($D955=\"Existing Wind\",$G955>2013)),0,1))))","v":707.46723928241181},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F955)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C955)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D955)),\"Wind\",$D955))*('Summary Calcs'!$E$15:$E$266=$E955)*('Summary Calcs'!$F$15:$F$266=$G955)*(IF(OR(AND($B955=\"Non-Residential\",I$8=\"Residential\"),AND($B955=\"Residential\",$B955<>I$8),AND($D955=\"New Wind\",$G955<2014),AND($D955=\"Existing Wind\",$G955>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F955)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C955)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D955)),\"Wind\",$D955))*('Summary Calcs'!$E$15:$E$266=$E955)*('Summary Calcs'!$F$15:$F$266=$G955)*(IF(OR(AND($B955=\"Non-Residential\",J$8=\"Residential\"),AND($B955=\"Residential\",$B955<>J$8),AND($D955=\"New Wind\",$G955<2014),AND($D955=\"Existing Wind\",$G955>2013)),0,1))))","v":0},{"$f":"IFERROR(H955+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C955)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D955)),\"Wind\",$D955))*('Public Tool Inputs'!$O$9:$O$104=E955)*('Public Tool Inputs'!$P$9:$P$104=G955))*I955+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C955)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D955)),\"Wind\",$D955))*('Public Tool Inputs'!$O$9:$O$104=E955)*('Public Tool Inputs'!$P$9:$P$104=G955))*J955,0)","v":707.46723928241181},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2014,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2014,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2014]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F956)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C956)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D956)),\"Wind\",$D956))*('Summary Calcs'!$E$15:$E$266=$E956)*('Summary Calcs'!$F$15:$F$266=$G956)*(IF(OR(AND($B956=\"Non-Residential\",H$8=\"Residential\"),AND($B956=\"Residential\",$B956<>H$8),AND($D956=\"New Wind\",$G956<2014),AND($D956=\"Existing Wind\",$G956>2013)),0,1))))","v":721.7747236905592},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F956)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C956)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D956)),\"Wind\",$D956))*('Summary Calcs'!$E$15:$E$266=$E956)*('Summary Calcs'!$F$15:$F$266=$G956)*(IF(OR(AND($B956=\"Non-Residential\",I$8=\"Residential\"),AND($B956=\"Residential\",$B956<>I$8),AND($D956=\"New Wind\",$G956<2014),AND($D956=\"Existing Wind\",$G956>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F956)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C956)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D956)),\"Wind\",$D956))*('Summary Calcs'!$E$15:$E$266=$E956)*('Summary Calcs'!$F$15:$F$266=$G956)*(IF(OR(AND($B956=\"Non-Residential\",J$8=\"Residential\"),AND($B956=\"Residential\",$B956<>J$8),AND($D956=\"New Wind\",$G956<2014),AND($D956=\"Existing Wind\",$G956>2013)),0,1))))","v":0},{"$f":"IFERROR(H956+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C956)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D956)),\"Wind\",$D956))*('Public Tool Inputs'!$O$9:$O$104=E956)*('Public Tool Inputs'!$P$9:$P$104=G956))*I956+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C956)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D956)),\"Wind\",$D956))*('Public Tool Inputs'!$O$9:$O$104=E956)*('Public Tool Inputs'!$P$9:$P$104=G956))*J956,0)","v":721.7747236905592},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2015,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2015,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2015]
[null,"Residential","NVE South","New Wind","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F957)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C957)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D957)),\"Wind\",$D957))*('Summary Calcs'!$E$15:$E$266=$E957)*('Summary Calcs'!$F$15:$F$266=$G957)*(IF(OR(AND($B957=\"Non-Residential\",H$8=\"Residential\"),AND($B957=\"Residential\",$B957<>H$8),AND($D957=\"New Wind\",$G957<2014),AND($D957=\"Existing Wind\",$G957>2013)),0,1))))","v":721.7747236905592},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F957)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C957)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D957)),\"Wind\",$D957))*('Summary Calcs'!$E$15:$E$266=$E957)*('Summary Calcs'!$F$15:$F$266=$G957)*(IF(OR(AND($B957=\"Non-Residential\",I$8=\"Residential\"),AND($B957=\"Residential\",$B957<>I$8),AND($D957=\"New Wind\",$G957<2014),AND($D957=\"Existing Wind\",$G957>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F957)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C957)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D957)),\"Wind\",$D957))*('Summary Calcs'!$E$15:$E$266=$E957)*('Summary Calcs'!$F$15:$F$266=$G957)*(IF(OR(AND($B957=\"Non-Residential\",J$8=\"Residential\"),AND($B957=\"Residential\",$B957<>J$8),AND($D957=\"New Wind\",$G957<2014),AND($D957=\"Existing Wind\",$G957>2013)),0,1))))","v":0},{"$f":"IFERROR(H957+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C957)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D957)),\"Wind\",$D957))*('Public Tool Inputs'!$O$9:$O$104=E957)*('Public Tool Inputs'!$P$9:$P$104=G957))*I957+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C957)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D957)),\"Wind\",$D957))*('Public Tool Inputs'!$O$9:$O$104=E957)*('Public Tool Inputs'!$P$9:$P$104=G957))*J957,0)","v":721.7747236905592},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2016,null,"Residential","NVE South","New Wind","Incentivized","CapEx",2016,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2016]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F958)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C958)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D958)),\"Wind\",$D958))*('Summary Calcs'!$E$15:$E$266=$E958)*('Summary Calcs'!$F$15:$F$266=$G958)*(IF(OR(AND($B958=\"Non-Residential\",H$8=\"Residential\"),AND($B958=\"Residential\",$B958<>H$8),AND($D958=\"New Wind\",$G958<2014),AND($D958=\"Existing Wind\",$G958>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F958)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C958)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D958)),\"Wind\",$D958))*('Summary Calcs'!$E$15:$E$266=$E958)*('Summary Calcs'!$F$15:$F$266=$G958)*(IF(OR(AND($B958=\"Non-Residential\",I$8=\"Residential\"),AND($B958=\"Residential\",$B958<>I$8),AND($D958=\"New Wind\",$G958<2014),AND($D958=\"Existing Wind\",$G958>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F958)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C958)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D958)),\"Wind\",$D958))*('Summary Calcs'!$E$15:$E$266=$E958)*('Summary Calcs'!$F$15:$F$266=$G958)*(IF(OR(AND($B958=\"Non-Residential\",J$8=\"Residential\"),AND($B958=\"Residential\",$B958<>J$8),AND($D958=\"New Wind\",$G958<2014),AND($D958=\"Existing Wind\",$G958>2013)),0,1))))","v":0},{"$f":"IFERROR(H958+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C958)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D958)),\"Wind\",$D958))*('Public Tool Inputs'!$O$9:$O$104=E958)*('Public Tool Inputs'!$P$9:$P$104=G958))*I958+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C958)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D958)),\"Wind\",$D958))*('Public Tool Inputs'!$O$9:$O$104=E958)*('Public Tool Inputs'!$P$9:$P$104=G958))*J958,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2004,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2004,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F959)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C959)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D959)),\"Wind\",$D959))*('Summary Calcs'!$E$15:$E$266=$E959)*('Summary Calcs'!$F$15:$F$266=$G959)*(IF(OR(AND($B959=\"Non-Residential\",H$8=\"Residential\"),AND($B959=\"Residential\",$B959<>H$8),AND($D959=\"New Wind\",$G959<2014),AND($D959=\"Existing Wind\",$G959>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F959)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C959)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D959)),\"Wind\",$D959))*('Summary Calcs'!$E$15:$E$266=$E959)*('Summary Calcs'!$F$15:$F$266=$G959)*(IF(OR(AND($B959=\"Non-Residential\",I$8=\"Residential\"),AND($B959=\"Residential\",$B959<>I$8),AND($D959=\"New Wind\",$G959<2014),AND($D959=\"Existing Wind\",$G959>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F959)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C959)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D959)),\"Wind\",$D959))*('Summary Calcs'!$E$15:$E$266=$E959)*('Summary Calcs'!$F$15:$F$266=$G959)*(IF(OR(AND($B959=\"Non-Residential\",J$8=\"Residential\"),AND($B959=\"Residential\",$B959<>J$8),AND($D959=\"New Wind\",$G959<2014),AND($D959=\"Existing Wind\",$G959>2013)),0,1))))","v":0},{"$f":"IFERROR(H959+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C959)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D959)),\"Wind\",$D959))*('Public Tool Inputs'!$O$9:$O$104=E959)*('Public Tool Inputs'!$P$9:$P$104=G959))*I959+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C959)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D959)),\"Wind\",$D959))*('Public Tool Inputs'!$O$9:$O$104=E959)*('Public Tool Inputs'!$P$9:$P$104=G959))*J959,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2005,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2005,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F960)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C960)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D960)),\"Wind\",$D960))*('Summary Calcs'!$E$15:$E$266=$E960)*('Summary Calcs'!$F$15:$F$266=$G960)*(IF(OR(AND($B960=\"Non-Residential\",H$8=\"Residential\"),AND($B960=\"Residential\",$B960<>H$8),AND($D960=\"New Wind\",$G960<2014),AND($D960=\"Existing Wind\",$G960>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F960)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C960)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D960)),\"Wind\",$D960))*('Summary Calcs'!$E$15:$E$266=$E960)*('Summary Calcs'!$F$15:$F$266=$G960)*(IF(OR(AND($B960=\"Non-Residential\",I$8=\"Residential\"),AND($B960=\"Residential\",$B960<>I$8),AND($D960=\"New Wind\",$G960<2014),AND($D960=\"Existing Wind\",$G960>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F960)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C960)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D960)),\"Wind\",$D960))*('Summary Calcs'!$E$15:$E$266=$E960)*('Summary Calcs'!$F$15:$F$266=$G960)*(IF(OR(AND($B960=\"Non-Residential\",J$8=\"Residential\"),AND($B960=\"Residential\",$B960<>J$8),AND($D960=\"New Wind\",$G960<2014),AND($D960=\"Existing Wind\",$G960>2013)),0,1))))","v":0},{"$f":"IFERROR(H960+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C960)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D960)),\"Wind\",$D960))*('Public Tool Inputs'!$O$9:$O$104=E960)*('Public Tool Inputs'!$P$9:$P$104=G960))*I960+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C960)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D960)),\"Wind\",$D960))*('Public Tool Inputs'!$O$9:$O$104=E960)*('Public Tool Inputs'!$P$9:$P$104=G960))*J960,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2006,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2006,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F961)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C961)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D961)),\"Wind\",$D961))*('Summary Calcs'!$E$15:$E$266=$E961)*('Summary Calcs'!$F$15:$F$266=$G961)*(IF(OR(AND($B961=\"Non-Residential\",H$8=\"Residential\"),AND($B961=\"Residential\",$B961<>H$8),AND($D961=\"New Wind\",$G961<2014),AND($D961=\"Existing Wind\",$G961>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F961)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C961)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D961)),\"Wind\",$D961))*('Summary Calcs'!$E$15:$E$266=$E961)*('Summary Calcs'!$F$15:$F$266=$G961)*(IF(OR(AND($B961=\"Non-Residential\",I$8=\"Residential\"),AND($B961=\"Residential\",$B961<>I$8),AND($D961=\"New Wind\",$G961<2014),AND($D961=\"Existing Wind\",$G961>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F961)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C961)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D961)),\"Wind\",$D961))*('Summary Calcs'!$E$15:$E$266=$E961)*('Summary Calcs'!$F$15:$F$266=$G961)*(IF(OR(AND($B961=\"Non-Residential\",J$8=\"Residential\"),AND($B961=\"Residential\",$B961<>J$8),AND($D961=\"New Wind\",$G961<2014),AND($D961=\"Existing Wind\",$G961>2013)),0,1))))","v":0},{"$f":"IFERROR(H961+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C961)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D961)),\"Wind\",$D961))*('Public Tool Inputs'!$O$9:$O$104=E961)*('Public Tool Inputs'!$P$9:$P$104=G961))*I961+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C961)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D961)),\"Wind\",$D961))*('Public Tool Inputs'!$O$9:$O$104=E961)*('Public Tool Inputs'!$P$9:$P$104=G961))*J961,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2007,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2007,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F962)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C962)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D962)),\"Wind\",$D962))*('Summary Calcs'!$E$15:$E$266=$E962)*('Summary Calcs'!$F$15:$F$266=$G962)*(IF(OR(AND($B962=\"Non-Residential\",H$8=\"Residential\"),AND($B962=\"Residential\",$B962<>H$8),AND($D962=\"New Wind\",$G962<2014),AND($D962=\"Existing Wind\",$G962>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F962)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C962)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D962)),\"Wind\",$D962))*('Summary Calcs'!$E$15:$E$266=$E962)*('Summary Calcs'!$F$15:$F$266=$G962)*(IF(OR(AND($B962=\"Non-Residential\",I$8=\"Residential\"),AND($B962=\"Residential\",$B962<>I$8),AND($D962=\"New Wind\",$G962<2014),AND($D962=\"Existing Wind\",$G962>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F962)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C962)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D962)),\"Wind\",$D962))*('Summary Calcs'!$E$15:$E$266=$E962)*('Summary Calcs'!$F$15:$F$266=$G962)*(IF(OR(AND($B962=\"Non-Residential\",J$8=\"Residential\"),AND($B962=\"Residential\",$B962<>J$8),AND($D962=\"New Wind\",$G962<2014),AND($D962=\"Existing Wind\",$G962>2013)),0,1))))","v":0},{"$f":"IFERROR(H962+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C962)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D962)),\"Wind\",$D962))*('Public Tool Inputs'!$O$9:$O$104=E962)*('Public Tool Inputs'!$P$9:$P$104=G962))*I962+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C962)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D962)),\"Wind\",$D962))*('Public Tool Inputs'!$O$9:$O$104=E962)*('Public Tool Inputs'!$P$9:$P$104=G962))*J962,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2008,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2008,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F963)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C963)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D963)),\"Wind\",$D963))*('Summary Calcs'!$E$15:$E$266=$E963)*('Summary Calcs'!$F$15:$F$266=$G963)*(IF(OR(AND($B963=\"Non-Residential\",H$8=\"Residential\"),AND($B963=\"Residential\",$B963<>H$8),AND($D963=\"New Wind\",$G963<2014),AND($D963=\"Existing Wind\",$G963>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F963)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C963)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D963)),\"Wind\",$D963))*('Summary Calcs'!$E$15:$E$266=$E963)*('Summary Calcs'!$F$15:$F$266=$G963)*(IF(OR(AND($B963=\"Non-Residential\",I$8=\"Residential\"),AND($B963=\"Residential\",$B963<>I$8),AND($D963=\"New Wind\",$G963<2014),AND($D963=\"Existing Wind\",$G963>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F963)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C963)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D963)),\"Wind\",$D963))*('Summary Calcs'!$E$15:$E$266=$E963)*('Summary Calcs'!$F$15:$F$266=$G963)*(IF(OR(AND($B963=\"Non-Residential\",J$8=\"Residential\"),AND($B963=\"Residential\",$B963<>J$8),AND($D963=\"New Wind\",$G963<2014),AND($D963=\"Existing Wind\",$G963>2013)),0,1))))","v":0},{"$f":"IFERROR(H963+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C963)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D963)),\"Wind\",$D963))*('Public Tool Inputs'!$O$9:$O$104=E963)*('Public Tool Inputs'!$P$9:$P$104=G963))*I963+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C963)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D963)),\"Wind\",$D963))*('Public Tool Inputs'!$O$9:$O$104=E963)*('Public Tool Inputs'!$P$9:$P$104=G963))*J963,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2009,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2009,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F964)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C964)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D964)),\"Wind\",$D964))*('Summary Calcs'!$E$15:$E$266=$E964)*('Summary Calcs'!$F$15:$F$266=$G964)*(IF(OR(AND($B964=\"Non-Residential\",H$8=\"Residential\"),AND($B964=\"Residential\",$B964<>H$8),AND($D964=\"New Wind\",$G964<2014),AND($D964=\"Existing Wind\",$G964>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F964)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C964)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D964)),\"Wind\",$D964))*('Summary Calcs'!$E$15:$E$266=$E964)*('Summary Calcs'!$F$15:$F$266=$G964)*(IF(OR(AND($B964=\"Non-Residential\",I$8=\"Residential\"),AND($B964=\"Residential\",$B964<>I$8),AND($D964=\"New Wind\",$G964<2014),AND($D964=\"Existing Wind\",$G964>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F964)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C964)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D964)),\"Wind\",$D964))*('Summary Calcs'!$E$15:$E$266=$E964)*('Summary Calcs'!$F$15:$F$266=$G964)*(IF(OR(AND($B964=\"Non-Residential\",J$8=\"Residential\"),AND($B964=\"Residential\",$B964<>J$8),AND($D964=\"New Wind\",$G964<2014),AND($D964=\"Existing Wind\",$G964>2013)),0,1))))","v":0},{"$f":"IFERROR(H964+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C964)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D964)),\"Wind\",$D964))*('Public Tool Inputs'!$O$9:$O$104=E964)*('Public Tool Inputs'!$P$9:$P$104=G964))*I964+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C964)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D964)),\"Wind\",$D964))*('Public Tool Inputs'!$O$9:$O$104=E964)*('Public Tool Inputs'!$P$9:$P$104=G964))*J964,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2010,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2010,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F965)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C965)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D965)),\"Wind\",$D965))*('Summary Calcs'!$E$15:$E$266=$E965)*('Summary Calcs'!$F$15:$F$266=$G965)*(IF(OR(AND($B965=\"Non-Residential\",H$8=\"Residential\"),AND($B965=\"Residential\",$B965<>H$8),AND($D965=\"New Wind\",$G965<2014),AND($D965=\"Existing Wind\",$G965>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F965)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C965)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D965)),\"Wind\",$D965))*('Summary Calcs'!$E$15:$E$266=$E965)*('Summary Calcs'!$F$15:$F$266=$G965)*(IF(OR(AND($B965=\"Non-Residential\",I$8=\"Residential\"),AND($B965=\"Residential\",$B965<>I$8),AND($D965=\"New Wind\",$G965<2014),AND($D965=\"Existing Wind\",$G965>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F965)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C965)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D965)),\"Wind\",$D965))*('Summary Calcs'!$E$15:$E$266=$E965)*('Summary Calcs'!$F$15:$F$266=$G965)*(IF(OR(AND($B965=\"Non-Residential\",J$8=\"Residential\"),AND($B965=\"Residential\",$B965<>J$8),AND($D965=\"New Wind\",$G965<2014),AND($D965=\"Existing Wind\",$G965>2013)),0,1))))","v":0},{"$f":"IFERROR(H965+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C965)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D965)),\"Wind\",$D965))*('Public Tool Inputs'!$O$9:$O$104=E965)*('Public Tool Inputs'!$P$9:$P$104=G965))*I965+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C965)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D965)),\"Wind\",$D965))*('Public Tool Inputs'!$O$9:$O$104=E965)*('Public Tool Inputs'!$P$9:$P$104=G965))*J965,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2011,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2011,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F966)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C966)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D966)),\"Wind\",$D966))*('Summary Calcs'!$E$15:$E$266=$E966)*('Summary Calcs'!$F$15:$F$266=$G966)*(IF(OR(AND($B966=\"Non-Residential\",H$8=\"Residential\"),AND($B966=\"Residential\",$B966<>H$8),AND($D966=\"New Wind\",$G966<2014),AND($D966=\"Existing Wind\",$G966>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F966)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C966)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D966)),\"Wind\",$D966))*('Summary Calcs'!$E$15:$E$266=$E966)*('Summary Calcs'!$F$15:$F$266=$G966)*(IF(OR(AND($B966=\"Non-Residential\",I$8=\"Residential\"),AND($B966=\"Residential\",$B966<>I$8),AND($D966=\"New Wind\",$G966<2014),AND($D966=\"Existing Wind\",$G966>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F966)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C966)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D966)),\"Wind\",$D966))*('Summary Calcs'!$E$15:$E$266=$E966)*('Summary Calcs'!$F$15:$F$266=$G966)*(IF(OR(AND($B966=\"Non-Residential\",J$8=\"Residential\"),AND($B966=\"Residential\",$B966<>J$8),AND($D966=\"New Wind\",$G966<2014),AND($D966=\"Existing Wind\",$G966>2013)),0,1))))","v":0},{"$f":"IFERROR(H966+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C966)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D966)),\"Wind\",$D966))*('Public Tool Inputs'!$O$9:$O$104=E966)*('Public Tool Inputs'!$P$9:$P$104=G966))*I966+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C966)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D966)),\"Wind\",$D966))*('Public Tool Inputs'!$O$9:$O$104=E966)*('Public Tool Inputs'!$P$9:$P$104=G966))*J966,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2012,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2012,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F967)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C967)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D967)),\"Wind\",$D967))*('Summary Calcs'!$E$15:$E$266=$E967)*('Summary Calcs'!$F$15:$F$266=$G967)*(IF(OR(AND($B967=\"Non-Residential\",H$8=\"Residential\"),AND($B967=\"Residential\",$B967<>H$8),AND($D967=\"New Wind\",$G967<2014),AND($D967=\"Existing Wind\",$G967>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F967)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C967)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D967)),\"Wind\",$D967))*('Summary Calcs'!$E$15:$E$266=$E967)*('Summary Calcs'!$F$15:$F$266=$G967)*(IF(OR(AND($B967=\"Non-Residential\",I$8=\"Residential\"),AND($B967=\"Residential\",$B967<>I$8),AND($D967=\"New Wind\",$G967<2014),AND($D967=\"Existing Wind\",$G967>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F967)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C967)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D967)),\"Wind\",$D967))*('Summary Calcs'!$E$15:$E$266=$E967)*('Summary Calcs'!$F$15:$F$266=$G967)*(IF(OR(AND($B967=\"Non-Residential\",J$8=\"Residential\"),AND($B967=\"Residential\",$B967<>J$8),AND($D967=\"New Wind\",$G967<2014),AND($D967=\"Existing Wind\",$G967>2013)),0,1))))","v":0},{"$f":"IFERROR(H967+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C967)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D967)),\"Wind\",$D967))*('Public Tool Inputs'!$O$9:$O$104=E967)*('Public Tool Inputs'!$P$9:$P$104=G967))*I967+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C967)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D967)),\"Wind\",$D967))*('Public Tool Inputs'!$O$9:$O$104=E967)*('Public Tool Inputs'!$P$9:$P$104=G967))*J967,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2013,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2013,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F968)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C968)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D968)),\"Wind\",$D968))*('Summary Calcs'!$E$15:$E$266=$E968)*('Summary Calcs'!$F$15:$F$266=$G968)*(IF(OR(AND($B968=\"Non-Residential\",H$8=\"Residential\"),AND($B968=\"Residential\",$B968<>H$8),AND($D968=\"New Wind\",$G968<2014),AND($D968=\"Existing Wind\",$G968>2013)),0,1))))","v":275.50103647897191},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F968)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C968)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D968)),\"Wind\",$D968))*('Summary Calcs'!$E$15:$E$266=$E968)*('Summary Calcs'!$F$15:$F$266=$G968)*(IF(OR(AND($B968=\"Non-Residential\",I$8=\"Residential\"),AND($B968=\"Residential\",$B968<>I$8),AND($D968=\"New Wind\",$G968<2014),AND($D968=\"Existing Wind\",$G968>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F968)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C968)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D968)),\"Wind\",$D968))*('Summary Calcs'!$E$15:$E$266=$E968)*('Summary Calcs'!$F$15:$F$266=$G968)*(IF(OR(AND($B968=\"Non-Residential\",J$8=\"Residential\"),AND($B968=\"Residential\",$B968<>J$8),AND($D968=\"New Wind\",$G968<2014),AND($D968=\"Existing Wind\",$G968>2013)),0,1))))","v":0},{"$f":"IFERROR(H968+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C968)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D968)),\"Wind\",$D968))*('Public Tool Inputs'!$O$9:$O$104=E968)*('Public Tool Inputs'!$P$9:$P$104=G968))*I968+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C968)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D968)),\"Wind\",$D968))*('Public Tool Inputs'!$O$9:$O$104=E968)*('Public Tool Inputs'!$P$9:$P$104=G968))*J968,0)","v":275.50103647897191},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2014,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2014,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F969)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C969)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D969)),\"Wind\",$D969))*('Summary Calcs'!$E$15:$E$266=$E969)*('Summary Calcs'!$F$15:$F$266=$G969)*(IF(OR(AND($B969=\"Non-Residential\",H$8=\"Residential\"),AND($B969=\"Residential\",$B969<>H$8),AND($D969=\"New Wind\",$G969<2014),AND($D969=\"Existing Wind\",$G969>2013)),0,1))))","v":278.29397804298742},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F969)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C969)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D969)),\"Wind\",$D969))*('Summary Calcs'!$E$15:$E$266=$E969)*('Summary Calcs'!$F$15:$F$266=$G969)*(IF(OR(AND($B969=\"Non-Residential\",I$8=\"Residential\"),AND($B969=\"Residential\",$B969<>I$8),AND($D969=\"New Wind\",$G969<2014),AND($D969=\"Existing Wind\",$G969>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F969)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C969)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D969)),\"Wind\",$D969))*('Summary Calcs'!$E$15:$E$266=$E969)*('Summary Calcs'!$F$15:$F$266=$G969)*(IF(OR(AND($B969=\"Non-Residential\",J$8=\"Residential\"),AND($B969=\"Residential\",$B969<>J$8),AND($D969=\"New Wind\",$G969<2014),AND($D969=\"Existing Wind\",$G969>2013)),0,1))))","v":0},{"$f":"IFERROR(H969+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C969)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D969)),\"Wind\",$D969))*('Public Tool Inputs'!$O$9:$O$104=E969)*('Public Tool Inputs'!$P$9:$P$104=G969))*I969+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C969)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D969)),\"Wind\",$D969))*('Public Tool Inputs'!$O$9:$O$104=E969)*('Public Tool Inputs'!$P$9:$P$104=G969))*J969,0)","v":278.29397804298742},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2015,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2015,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F970)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C970)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D970)),\"Wind\",$D970))*('Summary Calcs'!$E$15:$E$266=$E970)*('Summary Calcs'!$F$15:$F$266=$G970)*(IF(OR(AND($B970=\"Non-Residential\",H$8=\"Residential\"),AND($B970=\"Residential\",$B970<>H$8),AND($D970=\"New Wind\",$G970<2014),AND($D970=\"Existing Wind\",$G970>2013)),0,1))))","v":278.29397804298742},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F970)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C970)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D970)),\"Wind\",$D970))*('Summary Calcs'!$E$15:$E$266=$E970)*('Summary Calcs'!$F$15:$F$266=$G970)*(IF(OR(AND($B970=\"Non-Residential\",I$8=\"Residential\"),AND($B970=\"Residential\",$B970<>I$8),AND($D970=\"New Wind\",$G970<2014),AND($D970=\"Existing Wind\",$G970>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F970)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C970)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D970)),\"Wind\",$D970))*('Summary Calcs'!$E$15:$E$266=$E970)*('Summary Calcs'!$F$15:$F$266=$G970)*(IF(OR(AND($B970=\"Non-Residential\",J$8=\"Residential\"),AND($B970=\"Residential\",$B970<>J$8),AND($D970=\"New Wind\",$G970<2014),AND($D970=\"Existing Wind\",$G970>2013)),0,1))))","v":0},{"$f":"IFERROR(H970+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C970)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D970)),\"Wind\",$D970))*('Public Tool Inputs'!$O$9:$O$104=E970)*('Public Tool Inputs'!$P$9:$P$104=G970))*I970+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C970)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D970)),\"Wind\",$D970))*('Public Tool Inputs'!$O$9:$O$104=E970)*('Public Tool Inputs'!$P$9:$P$104=G970))*J970,0)","v":278.29397804298742},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Fed Incentive",2016,null,{"$f":"T970","v":"Residential"},{"$f":"U970","v":"NVE South"},{"$f":"IF(V970=\"Old Wind\",\"Existing Wind\",V970)","v":"New Wind"},{"$f":"IF(W970=\"Unincentivized\",\"Non-Incentivized\",W970)","v":"Incentivized"},{"$f":"X970","v":"Fed Incentive"},{"$f":"Y970","v":2016},null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F971)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C971)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D971)),\"Wind\",$D971))*('Summary Calcs'!$E$15:$E$266=$E971)*('Summary Calcs'!$F$15:$F$266=$G971)*(IF(OR(AND($B971=\"Non-Residential\",H$8=\"Residential\"),AND($B971=\"Residential\",$B971<>H$8),AND($D971=\"New Wind\",$G971<2014),AND($D971=\"Existing Wind\",$G971>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F971)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C971)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D971)),\"Wind\",$D971))*('Summary Calcs'!$E$15:$E$266=$E971)*('Summary Calcs'!$F$15:$F$266=$G971)*(IF(OR(AND($B971=\"Non-Residential\",I$8=\"Residential\"),AND($B971=\"Residential\",$B971<>I$8),AND($D971=\"New Wind\",$G971<2014),AND($D971=\"Existing Wind\",$G971>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F971)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C971)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D971)),\"Wind\",$D971))*('Summary Calcs'!$E$15:$E$266=$E971)*('Summary Calcs'!$F$15:$F$266=$G971)*(IF(OR(AND($B971=\"Non-Residential\",J$8=\"Residential\"),AND($B971=\"Residential\",$B971<>J$8),AND($D971=\"New Wind\",$G971<2014),AND($D971=\"Existing Wind\",$G971>2013)),0,1))))","v":0},{"$f":"IFERROR(H971+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C971)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D971)),\"Wind\",$D971))*('Public Tool Inputs'!$O$9:$O$104=E971)*('Public Tool Inputs'!$P$9:$P$104=G971))*I971+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C971)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D971)),\"Wind\",$D971))*('Public Tool Inputs'!$O$9:$O$104=E971)*('Public Tool Inputs'!$P$9:$P$104=G971))*J971,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2004,null,"Residential","NVE South","New Wind","Incentivized","O&M",2004,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2004]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F972)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C972)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D972)),\"Wind\",$D972))*('Summary Calcs'!$E$15:$E$266=$E972)*('Summary Calcs'!$F$15:$F$266=$G972)*(IF(OR(AND($B972=\"Non-Residential\",H$8=\"Residential\"),AND($B972=\"Residential\",$B972<>H$8),AND($D972=\"New Wind\",$G972<2014),AND($D972=\"Existing Wind\",$G972>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F972)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C972)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D972)),\"Wind\",$D972))*('Summary Calcs'!$E$15:$E$266=$E972)*('Summary Calcs'!$F$15:$F$266=$G972)*(IF(OR(AND($B972=\"Non-Residential\",I$8=\"Residential\"),AND($B972=\"Residential\",$B972<>I$8),AND($D972=\"New Wind\",$G972<2014),AND($D972=\"Existing Wind\",$G972>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F972)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C972)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D972)),\"Wind\",$D972))*('Summary Calcs'!$E$15:$E$266=$E972)*('Summary Calcs'!$F$15:$F$266=$G972)*(IF(OR(AND($B972=\"Non-Residential\",J$8=\"Residential\"),AND($B972=\"Residential\",$B972<>J$8),AND($D972=\"New Wind\",$G972<2014),AND($D972=\"Existing Wind\",$G972>2013)),0,1))))","v":0},{"$f":"IFERROR(H972+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C972)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D972)),\"Wind\",$D972))*('Public Tool Inputs'!$O$9:$O$104=E972)*('Public Tool Inputs'!$P$9:$P$104=G972))*I972+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C972)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D972)),\"Wind\",$D972))*('Public Tool Inputs'!$O$9:$O$104=E972)*('Public Tool Inputs'!$P$9:$P$104=G972))*J972,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2005,null,"Residential","NVE South","New Wind","Incentivized","O&M",2005,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2005]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F973)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C973)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D973)),\"Wind\",$D973))*('Summary Calcs'!$E$15:$E$266=$E973)*('Summary Calcs'!$F$15:$F$266=$G973)*(IF(OR(AND($B973=\"Non-Residential\",H$8=\"Residential\"),AND($B973=\"Residential\",$B973<>H$8),AND($D973=\"New Wind\",$G973<2014),AND($D973=\"Existing Wind\",$G973>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F973)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C973)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D973)),\"Wind\",$D973))*('Summary Calcs'!$E$15:$E$266=$E973)*('Summary Calcs'!$F$15:$F$266=$G973)*(IF(OR(AND($B973=\"Non-Residential\",I$8=\"Residential\"),AND($B973=\"Residential\",$B973<>I$8),AND($D973=\"New Wind\",$G973<2014),AND($D973=\"Existing Wind\",$G973>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F973)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C973)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D973)),\"Wind\",$D973))*('Summary Calcs'!$E$15:$E$266=$E973)*('Summary Calcs'!$F$15:$F$266=$G973)*(IF(OR(AND($B973=\"Non-Residential\",J$8=\"Residential\"),AND($B973=\"Residential\",$B973<>J$8),AND($D973=\"New Wind\",$G973<2014),AND($D973=\"Existing Wind\",$G973>2013)),0,1))))","v":0},{"$f":"IFERROR(H973+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C973)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D973)),\"Wind\",$D973))*('Public Tool Inputs'!$O$9:$O$104=E973)*('Public Tool Inputs'!$P$9:$P$104=G973))*I973+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C973)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D973)),\"Wind\",$D973))*('Public Tool Inputs'!$O$9:$O$104=E973)*('Public Tool Inputs'!$P$9:$P$104=G973))*J973,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2006,null,"Residential","NVE South","New Wind","Incentivized","O&M",2006,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2006]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F974)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C974)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D974)),\"Wind\",$D974))*('Summary Calcs'!$E$15:$E$266=$E974)*('Summary Calcs'!$F$15:$F$266=$G974)*(IF(OR(AND($B974=\"Non-Residential\",H$8=\"Residential\"),AND($B974=\"Residential\",$B974<>H$8),AND($D974=\"New Wind\",$G974<2014),AND($D974=\"Existing Wind\",$G974>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F974)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C974)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D974)),\"Wind\",$D974))*('Summary Calcs'!$E$15:$E$266=$E974)*('Summary Calcs'!$F$15:$F$266=$G974)*(IF(OR(AND($B974=\"Non-Residential\",I$8=\"Residential\"),AND($B974=\"Residential\",$B974<>I$8),AND($D974=\"New Wind\",$G974<2014),AND($D974=\"Existing Wind\",$G974>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F974)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C974)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D974)),\"Wind\",$D974))*('Summary Calcs'!$E$15:$E$266=$E974)*('Summary Calcs'!$F$15:$F$266=$G974)*(IF(OR(AND($B974=\"Non-Residential\",J$8=\"Residential\"),AND($B974=\"Residential\",$B974<>J$8),AND($D974=\"New Wind\",$G974<2014),AND($D974=\"Existing Wind\",$G974>2013)),0,1))))","v":0},{"$f":"IFERROR(H974+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C974)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D974)),\"Wind\",$D974))*('Public Tool Inputs'!$O$9:$O$104=E974)*('Public Tool Inputs'!$P$9:$P$104=G974))*I974+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C974)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D974)),\"Wind\",$D974))*('Public Tool Inputs'!$O$9:$O$104=E974)*('Public Tool Inputs'!$P$9:$P$104=G974))*J974,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2007,null,"Residential","NVE South","New Wind","Incentivized","O&M",2007,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2007]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F975)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C975)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D975)),\"Wind\",$D975))*('Summary Calcs'!$E$15:$E$266=$E975)*('Summary Calcs'!$F$15:$F$266=$G975)*(IF(OR(AND($B975=\"Non-Residential\",H$8=\"Residential\"),AND($B975=\"Residential\",$B975<>H$8),AND($D975=\"New Wind\",$G975<2014),AND($D975=\"Existing Wind\",$G975>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F975)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C975)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D975)),\"Wind\",$D975))*('Summary Calcs'!$E$15:$E$266=$E975)*('Summary Calcs'!$F$15:$F$266=$G975)*(IF(OR(AND($B975=\"Non-Residential\",I$8=\"Residential\"),AND($B975=\"Residential\",$B975<>I$8),AND($D975=\"New Wind\",$G975<2014),AND($D975=\"Existing Wind\",$G975>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F975)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C975)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D975)),\"Wind\",$D975))*('Summary Calcs'!$E$15:$E$266=$E975)*('Summary Calcs'!$F$15:$F$266=$G975)*(IF(OR(AND($B975=\"Non-Residential\",J$8=\"Residential\"),AND($B975=\"Residential\",$B975<>J$8),AND($D975=\"New Wind\",$G975<2014),AND($D975=\"Existing Wind\",$G975>2013)),0,1))))","v":0},{"$f":"IFERROR(H975+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C975)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D975)),\"Wind\",$D975))*('Public Tool Inputs'!$O$9:$O$104=E975)*('Public Tool Inputs'!$P$9:$P$104=G975))*I975+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C975)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D975)),\"Wind\",$D975))*('Public Tool Inputs'!$O$9:$O$104=E975)*('Public Tool Inputs'!$P$9:$P$104=G975))*J975,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2008,null,"Residential","NVE South","New Wind","Incentivized","O&M",2008,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2008]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F976)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C976)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D976)),\"Wind\",$D976))*('Summary Calcs'!$E$15:$E$266=$E976)*('Summary Calcs'!$F$15:$F$266=$G976)*(IF(OR(AND($B976=\"Non-Residential\",H$8=\"Residential\"),AND($B976=\"Residential\",$B976<>H$8),AND($D976=\"New Wind\",$G976<2014),AND($D976=\"Existing Wind\",$G976>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F976)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C976)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D976)),\"Wind\",$D976))*('Summary Calcs'!$E$15:$E$266=$E976)*('Summary Calcs'!$F$15:$F$266=$G976)*(IF(OR(AND($B976=\"Non-Residential\",I$8=\"Residential\"),AND($B976=\"Residential\",$B976<>I$8),AND($D976=\"New Wind\",$G976<2014),AND($D976=\"Existing Wind\",$G976>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F976)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C976)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D976)),\"Wind\",$D976))*('Summary Calcs'!$E$15:$E$266=$E976)*('Summary Calcs'!$F$15:$F$266=$G976)*(IF(OR(AND($B976=\"Non-Residential\",J$8=\"Residential\"),AND($B976=\"Residential\",$B976<>J$8),AND($D976=\"New Wind\",$G976<2014),AND($D976=\"Existing Wind\",$G976>2013)),0,1))))","v":0},{"$f":"IFERROR(H976+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C976)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D976)),\"Wind\",$D976))*('Public Tool Inputs'!$O$9:$O$104=E976)*('Public Tool Inputs'!$P$9:$P$104=G976))*I976+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C976)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D976)),\"Wind\",$D976))*('Public Tool Inputs'!$O$9:$O$104=E976)*('Public Tool Inputs'!$P$9:$P$104=G976))*J976,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2009,null,"Residential","NVE South","New Wind","Incentivized","O&M",2009,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2009]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F977)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C977)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D977)),\"Wind\",$D977))*('Summary Calcs'!$E$15:$E$266=$E977)*('Summary Calcs'!$F$15:$F$266=$G977)*(IF(OR(AND($B977=\"Non-Residential\",H$8=\"Residential\"),AND($B977=\"Residential\",$B977<>H$8),AND($D977=\"New Wind\",$G977<2014),AND($D977=\"Existing Wind\",$G977>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F977)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C977)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D977)),\"Wind\",$D977))*('Summary Calcs'!$E$15:$E$266=$E977)*('Summary Calcs'!$F$15:$F$266=$G977)*(IF(OR(AND($B977=\"Non-Residential\",I$8=\"Residential\"),AND($B977=\"Residential\",$B977<>I$8),AND($D977=\"New Wind\",$G977<2014),AND($D977=\"Existing Wind\",$G977>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F977)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C977)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D977)),\"Wind\",$D977))*('Summary Calcs'!$E$15:$E$266=$E977)*('Summary Calcs'!$F$15:$F$266=$G977)*(IF(OR(AND($B977=\"Non-Residential\",J$8=\"Residential\"),AND($B977=\"Residential\",$B977<>J$8),AND($D977=\"New Wind\",$G977<2014),AND($D977=\"Existing Wind\",$G977>2013)),0,1))))","v":0},{"$f":"IFERROR(H977+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C977)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D977)),\"Wind\",$D977))*('Public Tool Inputs'!$O$9:$O$104=E977)*('Public Tool Inputs'!$P$9:$P$104=G977))*I977+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C977)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D977)),\"Wind\",$D977))*('Public Tool Inputs'!$O$9:$O$104=E977)*('Public Tool Inputs'!$P$9:$P$104=G977))*J977,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2010,null,"Residential","NVE South","New Wind","Incentivized","O&M",2010,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2010]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F978)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C978)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D978)),\"Wind\",$D978))*('Summary Calcs'!$E$15:$E$266=$E978)*('Summary Calcs'!$F$15:$F$266=$G978)*(IF(OR(AND($B978=\"Non-Residential\",H$8=\"Residential\"),AND($B978=\"Residential\",$B978<>H$8),AND($D978=\"New Wind\",$G978<2014),AND($D978=\"Existing Wind\",$G978>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F978)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C978)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D978)),\"Wind\",$D978))*('Summary Calcs'!$E$15:$E$266=$E978)*('Summary Calcs'!$F$15:$F$266=$G978)*(IF(OR(AND($B978=\"Non-Residential\",I$8=\"Residential\"),AND($B978=\"Residential\",$B978<>I$8),AND($D978=\"New Wind\",$G978<2014),AND($D978=\"Existing Wind\",$G978>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F978)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C978)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D978)),\"Wind\",$D978))*('Summary Calcs'!$E$15:$E$266=$E978)*('Summary Calcs'!$F$15:$F$266=$G978)*(IF(OR(AND($B978=\"Non-Residential\",J$8=\"Residential\"),AND($B978=\"Residential\",$B978<>J$8),AND($D978=\"New Wind\",$G978<2014),AND($D978=\"Existing Wind\",$G978>2013)),0,1))))","v":0},{"$f":"IFERROR(H978+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C978)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D978)),\"Wind\",$D978))*('Public Tool Inputs'!$O$9:$O$104=E978)*('Public Tool Inputs'!$P$9:$P$104=G978))*I978+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C978)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D978)),\"Wind\",$D978))*('Public Tool Inputs'!$O$9:$O$104=E978)*('Public Tool Inputs'!$P$9:$P$104=G978))*J978,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2011,null,"Residential","NVE South","New Wind","Incentivized","O&M",2011,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2011]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F979)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C979)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D979)),\"Wind\",$D979))*('Summary Calcs'!$E$15:$E$266=$E979)*('Summary Calcs'!$F$15:$F$266=$G979)*(IF(OR(AND($B979=\"Non-Residential\",H$8=\"Residential\"),AND($B979=\"Residential\",$B979<>H$8),AND($D979=\"New Wind\",$G979<2014),AND($D979=\"Existing Wind\",$G979>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F979)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C979)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D979)),\"Wind\",$D979))*('Summary Calcs'!$E$15:$E$266=$E979)*('Summary Calcs'!$F$15:$F$266=$G979)*(IF(OR(AND($B979=\"Non-Residential\",I$8=\"Residential\"),AND($B979=\"Residential\",$B979<>I$8),AND($D979=\"New Wind\",$G979<2014),AND($D979=\"Existing Wind\",$G979>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F979)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C979)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D979)),\"Wind\",$D979))*('Summary Calcs'!$E$15:$E$266=$E979)*('Summary Calcs'!$F$15:$F$266=$G979)*(IF(OR(AND($B979=\"Non-Residential\",J$8=\"Residential\"),AND($B979=\"Residential\",$B979<>J$8),AND($D979=\"New Wind\",$G979<2014),AND($D979=\"Existing Wind\",$G979>2013)),0,1))))","v":0},{"$f":"IFERROR(H979+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C979)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D979)),\"Wind\",$D979))*('Public Tool Inputs'!$O$9:$O$104=E979)*('Public Tool Inputs'!$P$9:$P$104=G979))*I979+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C979)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D979)),\"Wind\",$D979))*('Public Tool Inputs'!$O$9:$O$104=E979)*('Public Tool Inputs'!$P$9:$P$104=G979))*J979,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2012,null,"Residential","NVE South","New Wind","Incentivized","O&M",2012,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2012]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F980)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C980)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D980)),\"Wind\",$D980))*('Summary Calcs'!$E$15:$E$266=$E980)*('Summary Calcs'!$F$15:$F$266=$G980)*(IF(OR(AND($B980=\"Non-Residential\",H$8=\"Residential\"),AND($B980=\"Residential\",$B980<>H$8),AND($D980=\"New Wind\",$G980<2014),AND($D980=\"Existing Wind\",$G980>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F980)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C980)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D980)),\"Wind\",$D980))*('Summary Calcs'!$E$15:$E$266=$E980)*('Summary Calcs'!$F$15:$F$266=$G980)*(IF(OR(AND($B980=\"Non-Residential\",I$8=\"Residential\"),AND($B980=\"Residential\",$B980<>I$8),AND($D980=\"New Wind\",$G980<2014),AND($D980=\"Existing Wind\",$G980>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F980)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C980)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D980)),\"Wind\",$D980))*('Summary Calcs'!$E$15:$E$266=$E980)*('Summary Calcs'!$F$15:$F$266=$G980)*(IF(OR(AND($B980=\"Non-Residential\",J$8=\"Residential\"),AND($B980=\"Residential\",$B980<>J$8),AND($D980=\"New Wind\",$G980<2014),AND($D980=\"Existing Wind\",$G980>2013)),0,1))))","v":0},{"$f":"IFERROR(H980+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C980)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D980)),\"Wind\",$D980))*('Public Tool Inputs'!$O$9:$O$104=E980)*('Public Tool Inputs'!$P$9:$P$104=G980))*I980+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C980)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D980)),\"Wind\",$D980))*('Public Tool Inputs'!$O$9:$O$104=E980)*('Public Tool Inputs'!$P$9:$P$104=G980))*J980,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2013,null,"Residential","NVE South","New Wind","Incentivized","O&M",2013,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2013]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F981)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C981)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D981)),\"Wind\",$D981))*('Summary Calcs'!$E$15:$E$266=$E981)*('Summary Calcs'!$F$15:$F$266=$G981)*(IF(OR(AND($B981=\"Non-Residential\",H$8=\"Residential\"),AND($B981=\"Residential\",$B981<>H$8),AND($D981=\"New Wind\",$G981<2014),AND($D981=\"Existing Wind\",$G981>2013)),0,1))))","v":35.330793744294624},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F981)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C981)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D981)),\"Wind\",$D981))*('Summary Calcs'!$E$15:$E$266=$E981)*('Summary Calcs'!$F$15:$F$266=$G981)*(IF(OR(AND($B981=\"Non-Residential\",I$8=\"Residential\"),AND($B981=\"Residential\",$B981<>I$8),AND($D981=\"New Wind\",$G981<2014),AND($D981=\"Existing Wind\",$G981>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F981)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C981)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D981)),\"Wind\",$D981))*('Summary Calcs'!$E$15:$E$266=$E981)*('Summary Calcs'!$F$15:$F$266=$G981)*(IF(OR(AND($B981=\"Non-Residential\",J$8=\"Residential\"),AND($B981=\"Residential\",$B981<>J$8),AND($D981=\"New Wind\",$G981<2014),AND($D981=\"Existing Wind\",$G981>2013)),0,1))))","v":0},{"$f":"IFERROR(H981+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C981)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D981)),\"Wind\",$D981))*('Public Tool Inputs'!$O$9:$O$104=E981)*('Public Tool Inputs'!$P$9:$P$104=G981))*I981+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C981)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D981)),\"Wind\",$D981))*('Public Tool Inputs'!$O$9:$O$104=E981)*('Public Tool Inputs'!$P$9:$P$104=G981))*J981,0)","v":35.330793744294624},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2014,null,"Residential","NVE South","New Wind","Incentivized","O&M",2014,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2014]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F982)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C982)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D982)),\"Wind\",$D982))*('Summary Calcs'!$E$15:$E$266=$E982)*('Summary Calcs'!$F$15:$F$266=$G982)*(IF(OR(AND($B982=\"Non-Residential\",H$8=\"Residential\"),AND($B982=\"Residential\",$B982<>H$8),AND($D982=\"New Wind\",$G982<2014),AND($D982=\"Existing Wind\",$G982>2013)),0,1))))","v":36.006278704945423},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F982)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C982)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D982)),\"Wind\",$D982))*('Summary Calcs'!$E$15:$E$266=$E982)*('Summary Calcs'!$F$15:$F$266=$G982)*(IF(OR(AND($B982=\"Non-Residential\",I$8=\"Residential\"),AND($B982=\"Residential\",$B982<>I$8),AND($D982=\"New Wind\",$G982<2014),AND($D982=\"Existing Wind\",$G982>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F982)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C982)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D982)),\"Wind\",$D982))*('Summary Calcs'!$E$15:$E$266=$E982)*('Summary Calcs'!$F$15:$F$266=$G982)*(IF(OR(AND($B982=\"Non-Residential\",J$8=\"Residential\"),AND($B982=\"Residential\",$B982<>J$8),AND($D982=\"New Wind\",$G982<2014),AND($D982=\"Existing Wind\",$G982>2013)),0,1))))","v":0},{"$f":"IFERROR(H982+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C982)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D982)),\"Wind\",$D982))*('Public Tool Inputs'!$O$9:$O$104=E982)*('Public Tool Inputs'!$P$9:$P$104=G982))*I982+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C982)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D982)),\"Wind\",$D982))*('Public Tool Inputs'!$O$9:$O$104=E982)*('Public Tool Inputs'!$P$9:$P$104=G982))*J982,0)","v":36.006278704945423},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2015,null,"Residential","NVE South","New Wind","Incentivized","O&M",2015,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2015]
[null,"Residential","NVE South","New Wind","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F983)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C983)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D983)),\"Wind\",$D983))*('Summary Calcs'!$E$15:$E$266=$E983)*('Summary Calcs'!$F$15:$F$266=$G983)*(IF(OR(AND($B983=\"Non-Residential\",H$8=\"Residential\"),AND($B983=\"Residential\",$B983<>H$8),AND($D983=\"New Wind\",$G983<2014),AND($D983=\"Existing Wind\",$G983>2013)),0,1))))","v":36.726404279044338},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F983)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C983)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D983)),\"Wind\",$D983))*('Summary Calcs'!$E$15:$E$266=$E983)*('Summary Calcs'!$F$15:$F$266=$G983)*(IF(OR(AND($B983=\"Non-Residential\",I$8=\"Residential\"),AND($B983=\"Residential\",$B983<>I$8),AND($D983=\"New Wind\",$G983<2014),AND($D983=\"Existing Wind\",$G983>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F983)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C983)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D983)),\"Wind\",$D983))*('Summary Calcs'!$E$15:$E$266=$E983)*('Summary Calcs'!$F$15:$F$266=$G983)*(IF(OR(AND($B983=\"Non-Residential\",J$8=\"Residential\"),AND($B983=\"Residential\",$B983<>J$8),AND($D983=\"New Wind\",$G983<2014),AND($D983=\"Existing Wind\",$G983>2013)),0,1))))","v":0},{"$f":"IFERROR(H983+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C983)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D983)),\"Wind\",$D983))*('Public Tool Inputs'!$O$9:$O$104=E983)*('Public Tool Inputs'!$P$9:$P$104=G983))*I983+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C983)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D983)),\"Wind\",$D983))*('Public Tool Inputs'!$O$9:$O$104=E983)*('Public Tool Inputs'!$P$9:$P$104=G983))*J983,0)","v":36.726404279044338},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","O&M",2016,null,"Residential","NVE South","New Wind","Incentivized","O&M",2016,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2016]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F984)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C984)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D984)),\"Wind\",$D984))*('Summary Calcs'!$E$15:$E$266=$E984)*('Summary Calcs'!$F$15:$F$266=$G984)*(IF(OR(AND($B984=\"Non-Residential\",H$8=\"Residential\"),AND($B984=\"Residential\",$B984<>H$8),AND($D984=\"New Wind\",$G984<2014),AND($D984=\"Existing Wind\",$G984>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F984)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C984)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D984)),\"Wind\",$D984))*('Summary Calcs'!$E$15:$E$266=$E984)*('Summary Calcs'!$F$15:$F$266=$G984)*(IF(OR(AND($B984=\"Non-Residential\",I$8=\"Residential\"),AND($B984=\"Residential\",$B984<>I$8),AND($D984=\"New Wind\",$G984<2014),AND($D984=\"Existing Wind\",$G984>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F984)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C984)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D984)),\"Wind\",$D984))*('Summary Calcs'!$E$15:$E$266=$E984)*('Summary Calcs'!$F$15:$F$266=$G984)*(IF(OR(AND($B984=\"Non-Residential\",J$8=\"Residential\"),AND($B984=\"Residential\",$B984<>J$8),AND($D984=\"New Wind\",$G984<2014),AND($D984=\"Existing Wind\",$G984>2013)),0,1))))","v":0},{"$f":"IFERROR(H984+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C984)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D984)),\"Wind\",$D984))*('Public Tool Inputs'!$O$9:$O$104=E984)*('Public Tool Inputs'!$P$9:$P$104=G984))*I984+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C984)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D984)),\"Wind\",$D984))*('Public Tool Inputs'!$O$9:$O$104=E984)*('Public Tool Inputs'!$P$9:$P$104=G984))*J984,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2004,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2004,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F985)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C985)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D985)),\"Wind\",$D985))*('Summary Calcs'!$E$15:$E$266=$E985)*('Summary Calcs'!$F$15:$F$266=$G985)*(IF(OR(AND($B985=\"Non-Residential\",H$8=\"Residential\"),AND($B985=\"Residential\",$B985<>H$8),AND($D985=\"New Wind\",$G985<2014),AND($D985=\"Existing Wind\",$G985>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F985)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C985)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D985)),\"Wind\",$D985))*('Summary Calcs'!$E$15:$E$266=$E985)*('Summary Calcs'!$F$15:$F$266=$G985)*(IF(OR(AND($B985=\"Non-Residential\",I$8=\"Residential\"),AND($B985=\"Residential\",$B985<>I$8),AND($D985=\"New Wind\",$G985<2014),AND($D985=\"Existing Wind\",$G985>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F985)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C985)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D985)),\"Wind\",$D985))*('Summary Calcs'!$E$15:$E$266=$E985)*('Summary Calcs'!$F$15:$F$266=$G985)*(IF(OR(AND($B985=\"Non-Residential\",J$8=\"Residential\"),AND($B985=\"Residential\",$B985<>J$8),AND($D985=\"New Wind\",$G985<2014),AND($D985=\"Existing Wind\",$G985>2013)),0,1))))","v":0},{"$f":"IFERROR(H985+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C985)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D985)),\"Wind\",$D985))*('Public Tool Inputs'!$O$9:$O$104=E985)*('Public Tool Inputs'!$P$9:$P$104=G985))*I985+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C985)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D985)),\"Wind\",$D985))*('Public Tool Inputs'!$O$9:$O$104=E985)*('Public Tool Inputs'!$P$9:$P$104=G985))*J985,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2005,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2005,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F986)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C986)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D986)),\"Wind\",$D986))*('Summary Calcs'!$E$15:$E$266=$E986)*('Summary Calcs'!$F$15:$F$266=$G986)*(IF(OR(AND($B986=\"Non-Residential\",H$8=\"Residential\"),AND($B986=\"Residential\",$B986<>H$8),AND($D986=\"New Wind\",$G986<2014),AND($D986=\"Existing Wind\",$G986>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F986)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C986)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D986)),\"Wind\",$D986))*('Summary Calcs'!$E$15:$E$266=$E986)*('Summary Calcs'!$F$15:$F$266=$G986)*(IF(OR(AND($B986=\"Non-Residential\",I$8=\"Residential\"),AND($B986=\"Residential\",$B986<>I$8),AND($D986=\"New Wind\",$G986<2014),AND($D986=\"Existing Wind\",$G986>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F986)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C986)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D986)),\"Wind\",$D986))*('Summary Calcs'!$E$15:$E$266=$E986)*('Summary Calcs'!$F$15:$F$266=$G986)*(IF(OR(AND($B986=\"Non-Residential\",J$8=\"Residential\"),AND($B986=\"Residential\",$B986<>J$8),AND($D986=\"New Wind\",$G986<2014),AND($D986=\"Existing Wind\",$G986>2013)),0,1))))","v":0},{"$f":"IFERROR(H986+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C986)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D986)),\"Wind\",$D986))*('Public Tool Inputs'!$O$9:$O$104=E986)*('Public Tool Inputs'!$P$9:$P$104=G986))*I986+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C986)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D986)),\"Wind\",$D986))*('Public Tool Inputs'!$O$9:$O$104=E986)*('Public Tool Inputs'!$P$9:$P$104=G986))*J986,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2006,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2006,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F987)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C987)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D987)),\"Wind\",$D987))*('Summary Calcs'!$E$15:$E$266=$E987)*('Summary Calcs'!$F$15:$F$266=$G987)*(IF(OR(AND($B987=\"Non-Residential\",H$8=\"Residential\"),AND($B987=\"Residential\",$B987<>H$8),AND($D987=\"New Wind\",$G987<2014),AND($D987=\"Existing Wind\",$G987>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F987)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C987)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D987)),\"Wind\",$D987))*('Summary Calcs'!$E$15:$E$266=$E987)*('Summary Calcs'!$F$15:$F$266=$G987)*(IF(OR(AND($B987=\"Non-Residential\",I$8=\"Residential\"),AND($B987=\"Residential\",$B987<>I$8),AND($D987=\"New Wind\",$G987<2014),AND($D987=\"Existing Wind\",$G987>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F987)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C987)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D987)),\"Wind\",$D987))*('Summary Calcs'!$E$15:$E$266=$E987)*('Summary Calcs'!$F$15:$F$266=$G987)*(IF(OR(AND($B987=\"Non-Residential\",J$8=\"Residential\"),AND($B987=\"Residential\",$B987<>J$8),AND($D987=\"New Wind\",$G987<2014),AND($D987=\"Existing Wind\",$G987>2013)),0,1))))","v":0},{"$f":"IFERROR(H987+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C987)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D987)),\"Wind\",$D987))*('Public Tool Inputs'!$O$9:$O$104=E987)*('Public Tool Inputs'!$P$9:$P$104=G987))*I987+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C987)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D987)),\"Wind\",$D987))*('Public Tool Inputs'!$O$9:$O$104=E987)*('Public Tool Inputs'!$P$9:$P$104=G987))*J987,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2007,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2007,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F988)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C988)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D988)),\"Wind\",$D988))*('Summary Calcs'!$E$15:$E$266=$E988)*('Summary Calcs'!$F$15:$F$266=$G988)*(IF(OR(AND($B988=\"Non-Residential\",H$8=\"Residential\"),AND($B988=\"Residential\",$B988<>H$8),AND($D988=\"New Wind\",$G988<2014),AND($D988=\"Existing Wind\",$G988>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F988)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C988)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D988)),\"Wind\",$D988))*('Summary Calcs'!$E$15:$E$266=$E988)*('Summary Calcs'!$F$15:$F$266=$G988)*(IF(OR(AND($B988=\"Non-Residential\",I$8=\"Residential\"),AND($B988=\"Residential\",$B988<>I$8),AND($D988=\"New Wind\",$G988<2014),AND($D988=\"Existing Wind\",$G988>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F988)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C988)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D988)),\"Wind\",$D988))*('Summary Calcs'!$E$15:$E$266=$E988)*('Summary Calcs'!$F$15:$F$266=$G988)*(IF(OR(AND($B988=\"Non-Residential\",J$8=\"Residential\"),AND($B988=\"Residential\",$B988<>J$8),AND($D988=\"New Wind\",$G988<2014),AND($D988=\"Existing Wind\",$G988>2013)),0,1))))","v":0},{"$f":"IFERROR(H988+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C988)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D988)),\"Wind\",$D988))*('Public Tool Inputs'!$O$9:$O$104=E988)*('Public Tool Inputs'!$P$9:$P$104=G988))*I988+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C988)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D988)),\"Wind\",$D988))*('Public Tool Inputs'!$O$9:$O$104=E988)*('Public Tool Inputs'!$P$9:$P$104=G988))*J988,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2008,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2008,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F989)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C989)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D989)),\"Wind\",$D989))*('Summary Calcs'!$E$15:$E$266=$E989)*('Summary Calcs'!$F$15:$F$266=$G989)*(IF(OR(AND($B989=\"Non-Residential\",H$8=\"Residential\"),AND($B989=\"Residential\",$B989<>H$8),AND($D989=\"New Wind\",$G989<2014),AND($D989=\"Existing Wind\",$G989>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F989)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C989)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D989)),\"Wind\",$D989))*('Summary Calcs'!$E$15:$E$266=$E989)*('Summary Calcs'!$F$15:$F$266=$G989)*(IF(OR(AND($B989=\"Non-Residential\",I$8=\"Residential\"),AND($B989=\"Residential\",$B989<>I$8),AND($D989=\"New Wind\",$G989<2014),AND($D989=\"Existing Wind\",$G989>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F989)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C989)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D989)),\"Wind\",$D989))*('Summary Calcs'!$E$15:$E$266=$E989)*('Summary Calcs'!$F$15:$F$266=$G989)*(IF(OR(AND($B989=\"Non-Residential\",J$8=\"Residential\"),AND($B989=\"Residential\",$B989<>J$8),AND($D989=\"New Wind\",$G989<2014),AND($D989=\"Existing Wind\",$G989>2013)),0,1))))","v":0},{"$f":"IFERROR(H989+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C989)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D989)),\"Wind\",$D989))*('Public Tool Inputs'!$O$9:$O$104=E989)*('Public Tool Inputs'!$P$9:$P$104=G989))*I989+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C989)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D989)),\"Wind\",$D989))*('Public Tool Inputs'!$O$9:$O$104=E989)*('Public Tool Inputs'!$P$9:$P$104=G989))*J989,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2009,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2009,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F990)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C990)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D990)),\"Wind\",$D990))*('Summary Calcs'!$E$15:$E$266=$E990)*('Summary Calcs'!$F$15:$F$266=$G990)*(IF(OR(AND($B990=\"Non-Residential\",H$8=\"Residential\"),AND($B990=\"Residential\",$B990<>H$8),AND($D990=\"New Wind\",$G990<2014),AND($D990=\"Existing Wind\",$G990>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F990)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C990)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D990)),\"Wind\",$D990))*('Summary Calcs'!$E$15:$E$266=$E990)*('Summary Calcs'!$F$15:$F$266=$G990)*(IF(OR(AND($B990=\"Non-Residential\",I$8=\"Residential\"),AND($B990=\"Residential\",$B990<>I$8),AND($D990=\"New Wind\",$G990<2014),AND($D990=\"Existing Wind\",$G990>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F990)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C990)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D990)),\"Wind\",$D990))*('Summary Calcs'!$E$15:$E$266=$E990)*('Summary Calcs'!$F$15:$F$266=$G990)*(IF(OR(AND($B990=\"Non-Residential\",J$8=\"Residential\"),AND($B990=\"Residential\",$B990<>J$8),AND($D990=\"New Wind\",$G990<2014),AND($D990=\"Existing Wind\",$G990>2013)),0,1))))","v":0},{"$f":"IFERROR(H990+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C990)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D990)),\"Wind\",$D990))*('Public Tool Inputs'!$O$9:$O$104=E990)*('Public Tool Inputs'!$P$9:$P$104=G990))*I990+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C990)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D990)),\"Wind\",$D990))*('Public Tool Inputs'!$O$9:$O$104=E990)*('Public Tool Inputs'!$P$9:$P$104=G990))*J990,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2010,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2010,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F991)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C991)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D991)),\"Wind\",$D991))*('Summary Calcs'!$E$15:$E$266=$E991)*('Summary Calcs'!$F$15:$F$266=$G991)*(IF(OR(AND($B991=\"Non-Residential\",H$8=\"Residential\"),AND($B991=\"Residential\",$B991<>H$8),AND($D991=\"New Wind\",$G991<2014),AND($D991=\"Existing Wind\",$G991>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F991)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C991)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D991)),\"Wind\",$D991))*('Summary Calcs'!$E$15:$E$266=$E991)*('Summary Calcs'!$F$15:$F$266=$G991)*(IF(OR(AND($B991=\"Non-Residential\",I$8=\"Residential\"),AND($B991=\"Residential\",$B991<>I$8),AND($D991=\"New Wind\",$G991<2014),AND($D991=\"Existing Wind\",$G991>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F991)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C991)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D991)),\"Wind\",$D991))*('Summary Calcs'!$E$15:$E$266=$E991)*('Summary Calcs'!$F$15:$F$266=$G991)*(IF(OR(AND($B991=\"Non-Residential\",J$8=\"Residential\"),AND($B991=\"Residential\",$B991<>J$8),AND($D991=\"New Wind\",$G991<2014),AND($D991=\"Existing Wind\",$G991>2013)),0,1))))","v":0},{"$f":"IFERROR(H991+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C991)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D991)),\"Wind\",$D991))*('Public Tool Inputs'!$O$9:$O$104=E991)*('Public Tool Inputs'!$P$9:$P$104=G991))*I991+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C991)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D991)),\"Wind\",$D991))*('Public Tool Inputs'!$O$9:$O$104=E991)*('Public Tool Inputs'!$P$9:$P$104=G991))*J991,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2011,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2011,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F992)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C992)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D992)),\"Wind\",$D992))*('Summary Calcs'!$E$15:$E$266=$E992)*('Summary Calcs'!$F$15:$F$266=$G992)*(IF(OR(AND($B992=\"Non-Residential\",H$8=\"Residential\"),AND($B992=\"Residential\",$B992<>H$8),AND($D992=\"New Wind\",$G992<2014),AND($D992=\"Existing Wind\",$G992>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F992)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C992)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D992)),\"Wind\",$D992))*('Summary Calcs'!$E$15:$E$266=$E992)*('Summary Calcs'!$F$15:$F$266=$G992)*(IF(OR(AND($B992=\"Non-Residential\",I$8=\"Residential\"),AND($B992=\"Residential\",$B992<>I$8),AND($D992=\"New Wind\",$G992<2014),AND($D992=\"Existing Wind\",$G992>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F992)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C992)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D992)),\"Wind\",$D992))*('Summary Calcs'!$E$15:$E$266=$E992)*('Summary Calcs'!$F$15:$F$266=$G992)*(IF(OR(AND($B992=\"Non-Residential\",J$8=\"Residential\"),AND($B992=\"Residential\",$B992<>J$8),AND($D992=\"New Wind\",$G992<2014),AND($D992=\"Existing Wind\",$G992>2013)),0,1))))","v":0},{"$f":"IFERROR(H992+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C992)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D992)),\"Wind\",$D992))*('Public Tool Inputs'!$O$9:$O$104=E992)*('Public Tool Inputs'!$P$9:$P$104=G992))*I992+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C992)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D992)),\"Wind\",$D992))*('Public Tool Inputs'!$O$9:$O$104=E992)*('Public Tool Inputs'!$P$9:$P$104=G992))*J992,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2012,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2012,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F993)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C993)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D993)),\"Wind\",$D993))*('Summary Calcs'!$E$15:$E$266=$E993)*('Summary Calcs'!$F$15:$F$266=$G993)*(IF(OR(AND($B993=\"Non-Residential\",H$8=\"Residential\"),AND($B993=\"Residential\",$B993<>H$8),AND($D993=\"New Wind\",$G993<2014),AND($D993=\"Existing Wind\",$G993>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F993)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C993)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D993)),\"Wind\",$D993))*('Summary Calcs'!$E$15:$E$266=$E993)*('Summary Calcs'!$F$15:$F$266=$G993)*(IF(OR(AND($B993=\"Non-Residential\",I$8=\"Residential\"),AND($B993=\"Residential\",$B993<>I$8),AND($D993=\"New Wind\",$G993<2014),AND($D993=\"Existing Wind\",$G993>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F993)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C993)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D993)),\"Wind\",$D993))*('Summary Calcs'!$E$15:$E$266=$E993)*('Summary Calcs'!$F$15:$F$266=$G993)*(IF(OR(AND($B993=\"Non-Residential\",J$8=\"Residential\"),AND($B993=\"Residential\",$B993<>J$8),AND($D993=\"New Wind\",$G993<2014),AND($D993=\"Existing Wind\",$G993>2013)),0,1))))","v":0},{"$f":"IFERROR(H993+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C993)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D993)),\"Wind\",$D993))*('Public Tool Inputs'!$O$9:$O$104=E993)*('Public Tool Inputs'!$P$9:$P$104=G993))*I993+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C993)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D993)),\"Wind\",$D993))*('Public Tool Inputs'!$O$9:$O$104=E993)*('Public Tool Inputs'!$P$9:$P$104=G993))*J993,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2013,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2013,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F994)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C994)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D994)),\"Wind\",$D994))*('Summary Calcs'!$E$15:$E$266=$E994)*('Summary Calcs'!$F$15:$F$266=$G994)*(IF(OR(AND($B994=\"Non-Residential\",H$8=\"Residential\"),AND($B994=\"Residential\",$B994<>H$8),AND($D994=\"New Wind\",$G994<2014),AND($D994=\"Existing Wind\",$G994>2013)),0,1))))","v":30.456078679842012},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F994)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C994)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D994)),\"Wind\",$D994))*('Summary Calcs'!$E$15:$E$266=$E994)*('Summary Calcs'!$F$15:$F$266=$G994)*(IF(OR(AND($B994=\"Non-Residential\",I$8=\"Residential\"),AND($B994=\"Residential\",$B994<>I$8),AND($D994=\"New Wind\",$G994<2014),AND($D994=\"Existing Wind\",$G994>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F994)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C994)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D994)),\"Wind\",$D994))*('Summary Calcs'!$E$15:$E$266=$E994)*('Summary Calcs'!$F$15:$F$266=$G994)*(IF(OR(AND($B994=\"Non-Residential\",J$8=\"Residential\"),AND($B994=\"Residential\",$B994<>J$8),AND($D994=\"New Wind\",$G994<2014),AND($D994=\"Existing Wind\",$G994>2013)),0,1))))","v":0},{"$f":"IFERROR(H994+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C994)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D994)),\"Wind\",$D994))*('Public Tool Inputs'!$O$9:$O$104=E994)*('Public Tool Inputs'!$P$9:$P$104=G994))*I994+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C994)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D994)),\"Wind\",$D994))*('Public Tool Inputs'!$O$9:$O$104=E994)*('Public Tool Inputs'!$P$9:$P$104=G994))*J994,0)","v":30.456078679842012},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2014,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2014,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F995)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C995)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D995)),\"Wind\",$D995))*('Summary Calcs'!$E$15:$E$266=$E995)*('Summary Calcs'!$F$15:$F$266=$G995)*(IF(OR(AND($B995=\"Non-Residential\",H$8=\"Residential\"),AND($B995=\"Residential\",$B995<>H$8),AND($D995=\"New Wind\",$G995<2014),AND($D995=\"Existing Wind\",$G995>2013)),0,1))))","v":30.664267464930251},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F995)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C995)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D995)),\"Wind\",$D995))*('Summary Calcs'!$E$15:$E$266=$E995)*('Summary Calcs'!$F$15:$F$266=$G995)*(IF(OR(AND($B995=\"Non-Residential\",I$8=\"Residential\"),AND($B995=\"Residential\",$B995<>I$8),AND($D995=\"New Wind\",$G995<2014),AND($D995=\"Existing Wind\",$G995>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F995)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C995)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D995)),\"Wind\",$D995))*('Summary Calcs'!$E$15:$E$266=$E995)*('Summary Calcs'!$F$15:$F$266=$G995)*(IF(OR(AND($B995=\"Non-Residential\",J$8=\"Residential\"),AND($B995=\"Residential\",$B995<>J$8),AND($D995=\"New Wind\",$G995<2014),AND($D995=\"Existing Wind\",$G995>2013)),0,1))))","v":0},{"$f":"IFERROR(H995+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C995)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D995)),\"Wind\",$D995))*('Public Tool Inputs'!$O$9:$O$104=E995)*('Public Tool Inputs'!$P$9:$P$104=G995))*I995+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C995)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D995)),\"Wind\",$D995))*('Public Tool Inputs'!$O$9:$O$104=E995)*('Public Tool Inputs'!$P$9:$P$104=G995))*J995,0)","v":30.664267464930251},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2015,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2015,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F996)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C996)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D996)),\"Wind\",$D996))*('Summary Calcs'!$E$15:$E$266=$E996)*('Summary Calcs'!$F$15:$F$266=$G996)*(IF(OR(AND($B996=\"Non-Residential\",H$8=\"Residential\"),AND($B996=\"Residential\",$B996<>H$8),AND($D996=\"New Wind\",$G996<2014),AND($D996=\"Existing Wind\",$G996>2013)),0,1))))","v":30.664267464930251},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F996)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C996)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D996)),\"Wind\",$D996))*('Summary Calcs'!$E$15:$E$266=$E996)*('Summary Calcs'!$F$15:$F$266=$G996)*(IF(OR(AND($B996=\"Non-Residential\",I$8=\"Residential\"),AND($B996=\"Residential\",$B996<>I$8),AND($D996=\"New Wind\",$G996<2014),AND($D996=\"Existing Wind\",$G996>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F996)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C996)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D996)),\"Wind\",$D996))*('Summary Calcs'!$E$15:$E$266=$E996)*('Summary Calcs'!$F$15:$F$266=$G996)*(IF(OR(AND($B996=\"Non-Residential\",J$8=\"Residential\"),AND($B996=\"Residential\",$B996<>J$8),AND($D996=\"New Wind\",$G996<2014),AND($D996=\"Existing Wind\",$G996>2013)),0,1))))","v":0},{"$f":"IFERROR(H996+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C996)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D996)),\"Wind\",$D996))*('Public Tool Inputs'!$O$9:$O$104=E996)*('Public Tool Inputs'!$P$9:$P$104=G996))*I996+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C996)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D996)),\"Wind\",$D996))*('Public Tool Inputs'!$O$9:$O$104=E996)*('Public Tool Inputs'!$P$9:$P$104=G996))*J996,0)","v":30.664267464930251},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2016,null,"Residential","NVE South","New Wind","Incentivized","Utility Incentive",2016,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F997)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C997)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D997)),\"Wind\",$D997))*('Summary Calcs'!$E$15:$E$266=$E997)*('Summary Calcs'!$F$15:$F$266=$G997)*(IF(OR(AND($B997=\"Non-Residential\",H$8=\"Residential\"),AND($B997=\"Residential\",$B997<>H$8),AND($D997=\"New Wind\",$G997<2014),AND($D997=\"Existing Wind\",$G997>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F997)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C997)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D997)),\"Wind\",$D997))*('Summary Calcs'!$E$15:$E$266=$E997)*('Summary Calcs'!$F$15:$F$266=$G997)*(IF(OR(AND($B997=\"Non-Residential\",I$8=\"Residential\"),AND($B997=\"Residential\",$B997<>I$8),AND($D997=\"New Wind\",$G997<2014),AND($D997=\"Existing Wind\",$G997>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F997)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C997)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D997)),\"Wind\",$D997))*('Summary Calcs'!$E$15:$E$266=$E997)*('Summary Calcs'!$F$15:$F$266=$G997)*(IF(OR(AND($B997=\"Non-Residential\",J$8=\"Residential\"),AND($B997=\"Residential\",$B997<>J$8),AND($D997=\"New Wind\",$G997<2014),AND($D997=\"Existing Wind\",$G997>2013)),0,1))))","v":0},{"$f":"IFERROR(H997+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C997)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D997)),\"Wind\",$D997))*('Public Tool Inputs'!$O$9:$O$104=E997)*('Public Tool Inputs'!$P$9:$P$104=G997))*I997+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C997)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D997)),\"Wind\",$D997))*('Public Tool Inputs'!$O$9:$O$104=E997)*('Public Tool Inputs'!$P$9:$P$104=G997))*J997,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2004,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F998)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C998)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D998)),\"Wind\",$D998))*('Summary Calcs'!$E$15:$E$266=$E998)*('Summary Calcs'!$F$15:$F$266=$G998)*(IF(OR(AND($B998=\"Non-Residential\",H$8=\"Residential\"),AND($B998=\"Residential\",$B998<>H$8),AND($D998=\"New Wind\",$G998<2014),AND($D998=\"Existing Wind\",$G998>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F998)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C998)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D998)),\"Wind\",$D998))*('Summary Calcs'!$E$15:$E$266=$E998)*('Summary Calcs'!$F$15:$F$266=$G998)*(IF(OR(AND($B998=\"Non-Residential\",I$8=\"Residential\"),AND($B998=\"Residential\",$B998<>I$8),AND($D998=\"New Wind\",$G998<2014),AND($D998=\"Existing Wind\",$G998>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F998)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C998)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D998)),\"Wind\",$D998))*('Summary Calcs'!$E$15:$E$266=$E998)*('Summary Calcs'!$F$15:$F$266=$G998)*(IF(OR(AND($B998=\"Non-Residential\",J$8=\"Residential\"),AND($B998=\"Residential\",$B998<>J$8),AND($D998=\"New Wind\",$G998<2014),AND($D998=\"Existing Wind\",$G998>2013)),0,1))))","v":0},{"$f":"IFERROR(H998+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C998)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D998)),\"Wind\",$D998))*('Public Tool Inputs'!$O$9:$O$104=E998)*('Public Tool Inputs'!$P$9:$P$104=G998))*I998+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C998)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D998)),\"Wind\",$D998))*('Public Tool Inputs'!$O$9:$O$104=E998)*('Public Tool Inputs'!$P$9:$P$104=G998))*J998,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2005,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F999)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C999)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D999)),\"Wind\",$D999))*('Summary Calcs'!$E$15:$E$266=$E999)*('Summary Calcs'!$F$15:$F$266=$G999)*(IF(OR(AND($B999=\"Non-Residential\",H$8=\"Residential\"),AND($B999=\"Residential\",$B999<>H$8),AND($D999=\"New Wind\",$G999<2014),AND($D999=\"Existing Wind\",$G999>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F999)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C999)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D999)),\"Wind\",$D999))*('Summary Calcs'!$E$15:$E$266=$E999)*('Summary Calcs'!$F$15:$F$266=$G999)*(IF(OR(AND($B999=\"Non-Residential\",I$8=\"Residential\"),AND($B999=\"Residential\",$B999<>I$8),AND($D999=\"New Wind\",$G999<2014),AND($D999=\"Existing Wind\",$G999>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F999)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C999)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D999)),\"Wind\",$D999))*('Summary Calcs'!$E$15:$E$266=$E999)*('Summary Calcs'!$F$15:$F$266=$G999)*(IF(OR(AND($B999=\"Non-Residential\",J$8=\"Residential\"),AND($B999=\"Residential\",$B999<>J$8),AND($D999=\"New Wind\",$G999<2014),AND($D999=\"Existing Wind\",$G999>2013)),0,1))))","v":0},{"$f":"IFERROR(H999+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C999)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D999)),\"Wind\",$D999))*('Public Tool Inputs'!$O$9:$O$104=E999)*('Public Tool Inputs'!$P$9:$P$104=G999))*I999+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C999)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D999)),\"Wind\",$D999))*('Public Tool Inputs'!$O$9:$O$104=E999)*('Public Tool Inputs'!$P$9:$P$104=G999))*J999,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2006,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1000)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1000)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1000)),\"Wind\",$D1000))*('Summary Calcs'!$E$15:$E$266=$E1000)*('Summary Calcs'!$F$15:$F$266=$G1000)*(IF(OR(AND($B1000=\"Non-Residential\",H$8=\"Residential\"),AND($B1000=\"Residential\",$B1000<>H$8),AND($D1000=\"New Wind\",$G1000<2014),AND($D1000=\"Existing Wind\",$G1000>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1000)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1000)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1000)),\"Wind\",$D1000))*('Summary Calcs'!$E$15:$E$266=$E1000)*('Summary Calcs'!$F$15:$F$266=$G1000)*(IF(OR(AND($B1000=\"Non-Residential\",I$8=\"Residential\"),AND($B1000=\"Residential\",$B1000<>I$8),AND($D1000=\"New Wind\",$G1000<2014),AND($D1000=\"Existing Wind\",$G1000>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1000)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1000)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1000)),\"Wind\",$D1000))*('Summary Calcs'!$E$15:$E$266=$E1000)*('Summary Calcs'!$F$15:$F$266=$G1000)*(IF(OR(AND($B1000=\"Non-Residential\",J$8=\"Residential\"),AND($B1000=\"Residential\",$B1000<>J$8),AND($D1000=\"New Wind\",$G1000<2014),AND($D1000=\"Existing Wind\",$G1000>2013)),0,1))))","v":0},{"$f":"IFERROR(H1000+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1000)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1000)),\"Wind\",$D1000))*('Public Tool Inputs'!$O$9:$O$104=E1000)*('Public Tool Inputs'!$P$9:$P$104=G1000))*I1000+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1000)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1000)),\"Wind\",$D1000))*('Public Tool Inputs'!$O$9:$O$104=E1000)*('Public Tool Inputs'!$P$9:$P$104=G1000))*J1000,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2007,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1001)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1001)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1001)),\"Wind\",$D1001))*('Summary Calcs'!$E$15:$E$266=$E1001)*('Summary Calcs'!$F$15:$F$266=$G1001)*(IF(OR(AND($B1001=\"Non-Residential\",H$8=\"Residential\"),AND($B1001=\"Residential\",$B1001<>H$8),AND($D1001=\"New Wind\",$G1001<2014),AND($D1001=\"Existing Wind\",$G1001>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1001)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1001)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1001)),\"Wind\",$D1001))*('Summary Calcs'!$E$15:$E$266=$E1001)*('Summary Calcs'!$F$15:$F$266=$G1001)*(IF(OR(AND($B1001=\"Non-Residential\",I$8=\"Residential\"),AND($B1001=\"Residential\",$B1001<>I$8),AND($D1001=\"New Wind\",$G1001<2014),AND($D1001=\"Existing Wind\",$G1001>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1001)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1001)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1001)),\"Wind\",$D1001))*('Summary Calcs'!$E$15:$E$266=$E1001)*('Summary Calcs'!$F$15:$F$266=$G1001)*(IF(OR(AND($B1001=\"Non-Residential\",J$8=\"Residential\"),AND($B1001=\"Residential\",$B1001<>J$8),AND($D1001=\"New Wind\",$G1001<2014),AND($D1001=\"Existing Wind\",$G1001>2013)),0,1))))","v":0},{"$f":"IFERROR(H1001+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1001)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1001)),\"Wind\",$D1001))*('Public Tool Inputs'!$O$9:$O$104=E1001)*('Public Tool Inputs'!$P$9:$P$104=G1001))*I1001+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1001)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1001)),\"Wind\",$D1001))*('Public Tool Inputs'!$O$9:$O$104=E1001)*('Public Tool Inputs'!$P$9:$P$104=G1001))*J1001,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2008,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1002)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1002)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1002)),\"Wind\",$D1002))*('Summary Calcs'!$E$15:$E$266=$E1002)*('Summary Calcs'!$F$15:$F$266=$G1002)*(IF(OR(AND($B1002=\"Non-Residential\",H$8=\"Residential\"),AND($B1002=\"Residential\",$B1002<>H$8),AND($D1002=\"New Wind\",$G1002<2014),AND($D1002=\"Existing Wind\",$G1002>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1002)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1002)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1002)),\"Wind\",$D1002))*('Summary Calcs'!$E$15:$E$266=$E1002)*('Summary Calcs'!$F$15:$F$266=$G1002)*(IF(OR(AND($B1002=\"Non-Residential\",I$8=\"Residential\"),AND($B1002=\"Residential\",$B1002<>I$8),AND($D1002=\"New Wind\",$G1002<2014),AND($D1002=\"Existing Wind\",$G1002>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1002)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1002)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1002)),\"Wind\",$D1002))*('Summary Calcs'!$E$15:$E$266=$E1002)*('Summary Calcs'!$F$15:$F$266=$G1002)*(IF(OR(AND($B1002=\"Non-Residential\",J$8=\"Residential\"),AND($B1002=\"Residential\",$B1002<>J$8),AND($D1002=\"New Wind\",$G1002<2014),AND($D1002=\"Existing Wind\",$G1002>2013)),0,1))))","v":0},{"$f":"IFERROR(H1002+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1002)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1002)),\"Wind\",$D1002))*('Public Tool Inputs'!$O$9:$O$104=E1002)*('Public Tool Inputs'!$P$9:$P$104=G1002))*I1002+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1002)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1002)),\"Wind\",$D1002))*('Public Tool Inputs'!$O$9:$O$104=E1002)*('Public Tool Inputs'!$P$9:$P$104=G1002))*J1002,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2009,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1003)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1003)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1003)),\"Wind\",$D1003))*('Summary Calcs'!$E$15:$E$266=$E1003)*('Summary Calcs'!$F$15:$F$266=$G1003)*(IF(OR(AND($B1003=\"Non-Residential\",H$8=\"Residential\"),AND($B1003=\"Residential\",$B1003<>H$8),AND($D1003=\"New Wind\",$G1003<2014),AND($D1003=\"Existing Wind\",$G1003>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1003)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1003)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1003)),\"Wind\",$D1003))*('Summary Calcs'!$E$15:$E$266=$E1003)*('Summary Calcs'!$F$15:$F$266=$G1003)*(IF(OR(AND($B1003=\"Non-Residential\",I$8=\"Residential\"),AND($B1003=\"Residential\",$B1003<>I$8),AND($D1003=\"New Wind\",$G1003<2014),AND($D1003=\"Existing Wind\",$G1003>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1003)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1003)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1003)),\"Wind\",$D1003))*('Summary Calcs'!$E$15:$E$266=$E1003)*('Summary Calcs'!$F$15:$F$266=$G1003)*(IF(OR(AND($B1003=\"Non-Residential\",J$8=\"Residential\"),AND($B1003=\"Residential\",$B1003<>J$8),AND($D1003=\"New Wind\",$G1003<2014),AND($D1003=\"Existing Wind\",$G1003>2013)),0,1))))","v":0},{"$f":"IFERROR(H1003+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1003)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1003)),\"Wind\",$D1003))*('Public Tool Inputs'!$O$9:$O$104=E1003)*('Public Tool Inputs'!$P$9:$P$104=G1003))*I1003+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1003)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1003)),\"Wind\",$D1003))*('Public Tool Inputs'!$O$9:$O$104=E1003)*('Public Tool Inputs'!$P$9:$P$104=G1003))*J1003,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2010,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1004)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1004)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1004)),\"Wind\",$D1004))*('Summary Calcs'!$E$15:$E$266=$E1004)*('Summary Calcs'!$F$15:$F$266=$G1004)*(IF(OR(AND($B1004=\"Non-Residential\",H$8=\"Residential\"),AND($B1004=\"Residential\",$B1004<>H$8),AND($D1004=\"New Wind\",$G1004<2014),AND($D1004=\"Existing Wind\",$G1004>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1004)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1004)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1004)),\"Wind\",$D1004))*('Summary Calcs'!$E$15:$E$266=$E1004)*('Summary Calcs'!$F$15:$F$266=$G1004)*(IF(OR(AND($B1004=\"Non-Residential\",I$8=\"Residential\"),AND($B1004=\"Residential\",$B1004<>I$8),AND($D1004=\"New Wind\",$G1004<2014),AND($D1004=\"Existing Wind\",$G1004>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1004)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1004)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1004)),\"Wind\",$D1004))*('Summary Calcs'!$E$15:$E$266=$E1004)*('Summary Calcs'!$F$15:$F$266=$G1004)*(IF(OR(AND($B1004=\"Non-Residential\",J$8=\"Residential\"),AND($B1004=\"Residential\",$B1004<>J$8),AND($D1004=\"New Wind\",$G1004<2014),AND($D1004=\"Existing Wind\",$G1004>2013)),0,1))))","v":0},{"$f":"IFERROR(H1004+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1004)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1004)),\"Wind\",$D1004))*('Public Tool Inputs'!$O$9:$O$104=E1004)*('Public Tool Inputs'!$P$9:$P$104=G1004))*I1004+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1004)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1004)),\"Wind\",$D1004))*('Public Tool Inputs'!$O$9:$O$104=E1004)*('Public Tool Inputs'!$P$9:$P$104=G1004))*J1004,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2011,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1005)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1005)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1005)),\"Wind\",$D1005))*('Summary Calcs'!$E$15:$E$266=$E1005)*('Summary Calcs'!$F$15:$F$266=$G1005)*(IF(OR(AND($B1005=\"Non-Residential\",H$8=\"Residential\"),AND($B1005=\"Residential\",$B1005<>H$8),AND($D1005=\"New Wind\",$G1005<2014),AND($D1005=\"Existing Wind\",$G1005>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1005)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1005)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1005)),\"Wind\",$D1005))*('Summary Calcs'!$E$15:$E$266=$E1005)*('Summary Calcs'!$F$15:$F$266=$G1005)*(IF(OR(AND($B1005=\"Non-Residential\",I$8=\"Residential\"),AND($B1005=\"Residential\",$B1005<>I$8),AND($D1005=\"New Wind\",$G1005<2014),AND($D1005=\"Existing Wind\",$G1005>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1005)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1005)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1005)),\"Wind\",$D1005))*('Summary Calcs'!$E$15:$E$266=$E1005)*('Summary Calcs'!$F$15:$F$266=$G1005)*(IF(OR(AND($B1005=\"Non-Residential\",J$8=\"Residential\"),AND($B1005=\"Residential\",$B1005<>J$8),AND($D1005=\"New Wind\",$G1005<2014),AND($D1005=\"Existing Wind\",$G1005>2013)),0,1))))","v":0},{"$f":"IFERROR(H1005+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1005)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1005)),\"Wind\",$D1005))*('Public Tool Inputs'!$O$9:$O$104=E1005)*('Public Tool Inputs'!$P$9:$P$104=G1005))*I1005+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1005)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1005)),\"Wind\",$D1005))*('Public Tool Inputs'!$O$9:$O$104=E1005)*('Public Tool Inputs'!$P$9:$P$104=G1005))*J1005,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2012,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1006)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1006)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1006)),\"Wind\",$D1006))*('Summary Calcs'!$E$15:$E$266=$E1006)*('Summary Calcs'!$F$15:$F$266=$G1006)*(IF(OR(AND($B1006=\"Non-Residential\",H$8=\"Residential\"),AND($B1006=\"Residential\",$B1006<>H$8),AND($D1006=\"New Wind\",$G1006<2014),AND($D1006=\"Existing Wind\",$G1006>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1006)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1006)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1006)),\"Wind\",$D1006))*('Summary Calcs'!$E$15:$E$266=$E1006)*('Summary Calcs'!$F$15:$F$266=$G1006)*(IF(OR(AND($B1006=\"Non-Residential\",I$8=\"Residential\"),AND($B1006=\"Residential\",$B1006<>I$8),AND($D1006=\"New Wind\",$G1006<2014),AND($D1006=\"Existing Wind\",$G1006>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1006)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1006)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1006)),\"Wind\",$D1006))*('Summary Calcs'!$E$15:$E$266=$E1006)*('Summary Calcs'!$F$15:$F$266=$G1006)*(IF(OR(AND($B1006=\"Non-Residential\",J$8=\"Residential\"),AND($B1006=\"Residential\",$B1006<>J$8),AND($D1006=\"New Wind\",$G1006<2014),AND($D1006=\"Existing Wind\",$G1006>2013)),0,1))))","v":0},{"$f":"IFERROR(H1006+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1006)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1006)),\"Wind\",$D1006))*('Public Tool Inputs'!$O$9:$O$104=E1006)*('Public Tool Inputs'!$P$9:$P$104=G1006))*I1006+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1006)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1006)),\"Wind\",$D1006))*('Public Tool Inputs'!$O$9:$O$104=E1006)*('Public Tool Inputs'!$P$9:$P$104=G1006))*J1006,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2013,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1007)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1007)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1007)),\"Wind\",$D1007))*('Summary Calcs'!$E$15:$E$266=$E1007)*('Summary Calcs'!$F$15:$F$266=$G1007)*(IF(OR(AND($B1007=\"Non-Residential\",H$8=\"Residential\"),AND($B1007=\"Residential\",$B1007<>H$8),AND($D1007=\"New Wind\",$G1007<2014),AND($D1007=\"Existing Wind\",$G1007>2013)),0,1))))","v":706.10767361610999},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1007)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1007)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1007)),\"Wind\",$D1007))*('Summary Calcs'!$E$15:$E$266=$E1007)*('Summary Calcs'!$F$15:$F$266=$G1007)*(IF(OR(AND($B1007=\"Non-Residential\",I$8=\"Residential\"),AND($B1007=\"Residential\",$B1007<>I$8),AND($D1007=\"New Wind\",$G1007<2014),AND($D1007=\"Existing Wind\",$G1007>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1007)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1007)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1007)),\"Wind\",$D1007))*('Summary Calcs'!$E$15:$E$266=$E1007)*('Summary Calcs'!$F$15:$F$266=$G1007)*(IF(OR(AND($B1007=\"Non-Residential\",J$8=\"Residential\"),AND($B1007=\"Residential\",$B1007<>J$8),AND($D1007=\"New Wind\",$G1007<2014),AND($D1007=\"Existing Wind\",$G1007>2013)),0,1))))","v":0},{"$f":"IFERROR(H1007+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1007)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1007)),\"Wind\",$D1007))*('Public Tool Inputs'!$O$9:$O$104=E1007)*('Public Tool Inputs'!$P$9:$P$104=G1007))*I1007+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1007)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1007)),\"Wind\",$D1007))*('Public Tool Inputs'!$O$9:$O$104=E1007)*('Public Tool Inputs'!$P$9:$P$104=G1007))*J1007,0)","v":706.10767361610999},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2014,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1008)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1008)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1008)),\"Wind\",$D1008))*('Summary Calcs'!$E$15:$E$266=$E1008)*('Summary Calcs'!$F$15:$F$266=$G1008)*(IF(OR(AND($B1008=\"Non-Residential\",H$8=\"Residential\"),AND($B1008=\"Residential\",$B1008<>H$8),AND($D1008=\"New Wind\",$G1008<2014),AND($D1008=\"Existing Wind\",$G1008>2013)),0,1))))","v":720.4095956629227},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1008)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1008)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1008)),\"Wind\",$D1008))*('Summary Calcs'!$E$15:$E$266=$E1008)*('Summary Calcs'!$F$15:$F$266=$G1008)*(IF(OR(AND($B1008=\"Non-Residential\",I$8=\"Residential\"),AND($B1008=\"Residential\",$B1008<>I$8),AND($D1008=\"New Wind\",$G1008<2014),AND($D1008=\"Existing Wind\",$G1008>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1008)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1008)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1008)),\"Wind\",$D1008))*('Summary Calcs'!$E$15:$E$266=$E1008)*('Summary Calcs'!$F$15:$F$266=$G1008)*(IF(OR(AND($B1008=\"Non-Residential\",J$8=\"Residential\"),AND($B1008=\"Residential\",$B1008<>J$8),AND($D1008=\"New Wind\",$G1008<2014),AND($D1008=\"Existing Wind\",$G1008>2013)),0,1))))","v":0},{"$f":"IFERROR(H1008+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1008)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1008)),\"Wind\",$D1008))*('Public Tool Inputs'!$O$9:$O$104=E1008)*('Public Tool Inputs'!$P$9:$P$104=G1008))*I1008+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1008)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1008)),\"Wind\",$D1008))*('Public Tool Inputs'!$O$9:$O$104=E1008)*('Public Tool Inputs'!$P$9:$P$104=G1008))*J1008,0)","v":720.4095956629227},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2015,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1009)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1009)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1009)),\"Wind\",$D1009))*('Summary Calcs'!$E$15:$E$266=$E1009)*('Summary Calcs'!$F$15:$F$266=$G1009)*(IF(OR(AND($B1009=\"Non-Residential\",H$8=\"Residential\"),AND($B1009=\"Residential\",$B1009<>H$8),AND($D1009=\"New Wind\",$G1009<2014),AND($D1009=\"Existing Wind\",$G1009>2013)),0,1))))","v":720.4095956629227},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1009)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1009)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1009)),\"Wind\",$D1009))*('Summary Calcs'!$E$15:$E$266=$E1009)*('Summary Calcs'!$F$15:$F$266=$G1009)*(IF(OR(AND($B1009=\"Non-Residential\",I$8=\"Residential\"),AND($B1009=\"Residential\",$B1009<>I$8),AND($D1009=\"New Wind\",$G1009<2014),AND($D1009=\"Existing Wind\",$G1009>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1009)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1009)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1009)),\"Wind\",$D1009))*('Summary Calcs'!$E$15:$E$266=$E1009)*('Summary Calcs'!$F$15:$F$266=$G1009)*(IF(OR(AND($B1009=\"Non-Residential\",J$8=\"Residential\"),AND($B1009=\"Residential\",$B1009<>J$8),AND($D1009=\"New Wind\",$G1009<2014),AND($D1009=\"Existing Wind\",$G1009>2013)),0,1))))","v":0},{"$f":"IFERROR(H1009+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1009)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1009)),\"Wind\",$D1009))*('Public Tool Inputs'!$O$9:$O$104=E1009)*('Public Tool Inputs'!$P$9:$P$104=G1009))*I1009+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1009)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1009)),\"Wind\",$D1009))*('Public Tool Inputs'!$O$9:$O$104=E1009)*('Public Tool Inputs'!$P$9:$P$104=G1009))*J1009,0)","v":720.4095956629227},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","CapEx",2016,null,"Residential","NVE South","New Wind","Non-Incentivized","CapEx",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1010)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1010)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1010)),\"Wind\",$D1010))*('Summary Calcs'!$E$15:$E$266=$E1010)*('Summary Calcs'!$F$15:$F$266=$G1010)*(IF(OR(AND($B1010=\"Non-Residential\",H$8=\"Residential\"),AND($B1010=\"Residential\",$B1010<>H$8),AND($D1010=\"New Wind\",$G1010<2014),AND($D1010=\"Existing Wind\",$G1010>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1010)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1010)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1010)),\"Wind\",$D1010))*('Summary Calcs'!$E$15:$E$266=$E1010)*('Summary Calcs'!$F$15:$F$266=$G1010)*(IF(OR(AND($B1010=\"Non-Residential\",I$8=\"Residential\"),AND($B1010=\"Residential\",$B1010<>I$8),AND($D1010=\"New Wind\",$G1010<2014),AND($D1010=\"Existing Wind\",$G1010>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1010)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1010)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1010)),\"Wind\",$D1010))*('Summary Calcs'!$E$15:$E$266=$E1010)*('Summary Calcs'!$F$15:$F$266=$G1010)*(IF(OR(AND($B1010=\"Non-Residential\",J$8=\"Residential\"),AND($B1010=\"Residential\",$B1010<>J$8),AND($D1010=\"New Wind\",$G1010<2014),AND($D1010=\"Existing Wind\",$G1010>2013)),0,1))))","v":0},{"$f":"IFERROR(H1010+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1010)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1010)),\"Wind\",$D1010))*('Public Tool Inputs'!$O$9:$O$104=E1010)*('Public Tool Inputs'!$P$9:$P$104=G1010))*I1010+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1010)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1010)),\"Wind\",$D1010))*('Public Tool Inputs'!$O$9:$O$104=E1010)*('Public Tool Inputs'!$P$9:$P$104=G1010))*J1010,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2004,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1011)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1011)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1011)),\"Wind\",$D1011))*('Summary Calcs'!$E$15:$E$266=$E1011)*('Summary Calcs'!$F$15:$F$266=$G1011)*(IF(OR(AND($B1011=\"Non-Residential\",H$8=\"Residential\"),AND($B1011=\"Residential\",$B1011<>H$8),AND($D1011=\"New Wind\",$G1011<2014),AND($D1011=\"Existing Wind\",$G1011>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1011)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1011)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1011)),\"Wind\",$D1011))*('Summary Calcs'!$E$15:$E$266=$E1011)*('Summary Calcs'!$F$15:$F$266=$G1011)*(IF(OR(AND($B1011=\"Non-Residential\",I$8=\"Residential\"),AND($B1011=\"Residential\",$B1011<>I$8),AND($D1011=\"New Wind\",$G1011<2014),AND($D1011=\"Existing Wind\",$G1011>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1011)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1011)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1011)),\"Wind\",$D1011))*('Summary Calcs'!$E$15:$E$266=$E1011)*('Summary Calcs'!$F$15:$F$266=$G1011)*(IF(OR(AND($B1011=\"Non-Residential\",J$8=\"Residential\"),AND($B1011=\"Residential\",$B1011<>J$8),AND($D1011=\"New Wind\",$G1011<2014),AND($D1011=\"Existing Wind\",$G1011>2013)),0,1))))","v":0},{"$f":"IFERROR(H1011+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1011)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1011)),\"Wind\",$D1011))*('Public Tool Inputs'!$O$9:$O$104=E1011)*('Public Tool Inputs'!$P$9:$P$104=G1011))*I1011+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1011)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1011)),\"Wind\",$D1011))*('Public Tool Inputs'!$O$9:$O$104=E1011)*('Public Tool Inputs'!$P$9:$P$104=G1011))*J1011,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2005,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1012)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1012)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1012)),\"Wind\",$D1012))*('Summary Calcs'!$E$15:$E$266=$E1012)*('Summary Calcs'!$F$15:$F$266=$G1012)*(IF(OR(AND($B1012=\"Non-Residential\",H$8=\"Residential\"),AND($B1012=\"Residential\",$B1012<>H$8),AND($D1012=\"New Wind\",$G1012<2014),AND($D1012=\"Existing Wind\",$G1012>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1012)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1012)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1012)),\"Wind\",$D1012))*('Summary Calcs'!$E$15:$E$266=$E1012)*('Summary Calcs'!$F$15:$F$266=$G1012)*(IF(OR(AND($B1012=\"Non-Residential\",I$8=\"Residential\"),AND($B1012=\"Residential\",$B1012<>I$8),AND($D1012=\"New Wind\",$G1012<2014),AND($D1012=\"Existing Wind\",$G1012>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1012)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1012)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1012)),\"Wind\",$D1012))*('Summary Calcs'!$E$15:$E$266=$E1012)*('Summary Calcs'!$F$15:$F$266=$G1012)*(IF(OR(AND($B1012=\"Non-Residential\",J$8=\"Residential\"),AND($B1012=\"Residential\",$B1012<>J$8),AND($D1012=\"New Wind\",$G1012<2014),AND($D1012=\"Existing Wind\",$G1012>2013)),0,1))))","v":0},{"$f":"IFERROR(H1012+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1012)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1012)),\"Wind\",$D1012))*('Public Tool Inputs'!$O$9:$O$104=E1012)*('Public Tool Inputs'!$P$9:$P$104=G1012))*I1012+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1012)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1012)),\"Wind\",$D1012))*('Public Tool Inputs'!$O$9:$O$104=E1012)*('Public Tool Inputs'!$P$9:$P$104=G1012))*J1012,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2006,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1013)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1013)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1013)),\"Wind\",$D1013))*('Summary Calcs'!$E$15:$E$266=$E1013)*('Summary Calcs'!$F$15:$F$266=$G1013)*(IF(OR(AND($B1013=\"Non-Residential\",H$8=\"Residential\"),AND($B1013=\"Residential\",$B1013<>H$8),AND($D1013=\"New Wind\",$G1013<2014),AND($D1013=\"Existing Wind\",$G1013>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1013)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1013)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1013)),\"Wind\",$D1013))*('Summary Calcs'!$E$15:$E$266=$E1013)*('Summary Calcs'!$F$15:$F$266=$G1013)*(IF(OR(AND($B1013=\"Non-Residential\",I$8=\"Residential\"),AND($B1013=\"Residential\",$B1013<>I$8),AND($D1013=\"New Wind\",$G1013<2014),AND($D1013=\"Existing Wind\",$G1013>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1013)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1013)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1013)),\"Wind\",$D1013))*('Summary Calcs'!$E$15:$E$266=$E1013)*('Summary Calcs'!$F$15:$F$266=$G1013)*(IF(OR(AND($B1013=\"Non-Residential\",J$8=\"Residential\"),AND($B1013=\"Residential\",$B1013<>J$8),AND($D1013=\"New Wind\",$G1013<2014),AND($D1013=\"Existing Wind\",$G1013>2013)),0,1))))","v":0},{"$f":"IFERROR(H1013+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1013)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1013)),\"Wind\",$D1013))*('Public Tool Inputs'!$O$9:$O$104=E1013)*('Public Tool Inputs'!$P$9:$P$104=G1013))*I1013+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1013)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1013)),\"Wind\",$D1013))*('Public Tool Inputs'!$O$9:$O$104=E1013)*('Public Tool Inputs'!$P$9:$P$104=G1013))*J1013,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2007,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1014)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1014)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1014)),\"Wind\",$D1014))*('Summary Calcs'!$E$15:$E$266=$E1014)*('Summary Calcs'!$F$15:$F$266=$G1014)*(IF(OR(AND($B1014=\"Non-Residential\",H$8=\"Residential\"),AND($B1014=\"Residential\",$B1014<>H$8),AND($D1014=\"New Wind\",$G1014<2014),AND($D1014=\"Existing Wind\",$G1014>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1014)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1014)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1014)),\"Wind\",$D1014))*('Summary Calcs'!$E$15:$E$266=$E1014)*('Summary Calcs'!$F$15:$F$266=$G1014)*(IF(OR(AND($B1014=\"Non-Residential\",I$8=\"Residential\"),AND($B1014=\"Residential\",$B1014<>I$8),AND($D1014=\"New Wind\",$G1014<2014),AND($D1014=\"Existing Wind\",$G1014>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1014)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1014)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1014)),\"Wind\",$D1014))*('Summary Calcs'!$E$15:$E$266=$E1014)*('Summary Calcs'!$F$15:$F$266=$G1014)*(IF(OR(AND($B1014=\"Non-Residential\",J$8=\"Residential\"),AND($B1014=\"Residential\",$B1014<>J$8),AND($D1014=\"New Wind\",$G1014<2014),AND($D1014=\"Existing Wind\",$G1014>2013)),0,1))))","v":0},{"$f":"IFERROR(H1014+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1014)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1014)),\"Wind\",$D1014))*('Public Tool Inputs'!$O$9:$O$104=E1014)*('Public Tool Inputs'!$P$9:$P$104=G1014))*I1014+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1014)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1014)),\"Wind\",$D1014))*('Public Tool Inputs'!$O$9:$O$104=E1014)*('Public Tool Inputs'!$P$9:$P$104=G1014))*J1014,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2008,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1015)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1015)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1015)),\"Wind\",$D1015))*('Summary Calcs'!$E$15:$E$266=$E1015)*('Summary Calcs'!$F$15:$F$266=$G1015)*(IF(OR(AND($B1015=\"Non-Residential\",H$8=\"Residential\"),AND($B1015=\"Residential\",$B1015<>H$8),AND($D1015=\"New Wind\",$G1015<2014),AND($D1015=\"Existing Wind\",$G1015>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1015)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1015)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1015)),\"Wind\",$D1015))*('Summary Calcs'!$E$15:$E$266=$E1015)*('Summary Calcs'!$F$15:$F$266=$G1015)*(IF(OR(AND($B1015=\"Non-Residential\",I$8=\"Residential\"),AND($B1015=\"Residential\",$B1015<>I$8),AND($D1015=\"New Wind\",$G1015<2014),AND($D1015=\"Existing Wind\",$G1015>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1015)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1015)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1015)),\"Wind\",$D1015))*('Summary Calcs'!$E$15:$E$266=$E1015)*('Summary Calcs'!$F$15:$F$266=$G1015)*(IF(OR(AND($B1015=\"Non-Residential\",J$8=\"Residential\"),AND($B1015=\"Residential\",$B1015<>J$8),AND($D1015=\"New Wind\",$G1015<2014),AND($D1015=\"Existing Wind\",$G1015>2013)),0,1))))","v":0},{"$f":"IFERROR(H1015+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1015)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1015)),\"Wind\",$D1015))*('Public Tool Inputs'!$O$9:$O$104=E1015)*('Public Tool Inputs'!$P$9:$P$104=G1015))*I1015+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1015)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1015)),\"Wind\",$D1015))*('Public Tool Inputs'!$O$9:$O$104=E1015)*('Public Tool Inputs'!$P$9:$P$104=G1015))*J1015,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2009,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1016)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1016)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1016)),\"Wind\",$D1016))*('Summary Calcs'!$E$15:$E$266=$E1016)*('Summary Calcs'!$F$15:$F$266=$G1016)*(IF(OR(AND($B1016=\"Non-Residential\",H$8=\"Residential\"),AND($B1016=\"Residential\",$B1016<>H$8),AND($D1016=\"New Wind\",$G1016<2014),AND($D1016=\"Existing Wind\",$G1016>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1016)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1016)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1016)),\"Wind\",$D1016))*('Summary Calcs'!$E$15:$E$266=$E1016)*('Summary Calcs'!$F$15:$F$266=$G1016)*(IF(OR(AND($B1016=\"Non-Residential\",I$8=\"Residential\"),AND($B1016=\"Residential\",$B1016<>I$8),AND($D1016=\"New Wind\",$G1016<2014),AND($D1016=\"Existing Wind\",$G1016>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1016)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1016)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1016)),\"Wind\",$D1016))*('Summary Calcs'!$E$15:$E$266=$E1016)*('Summary Calcs'!$F$15:$F$266=$G1016)*(IF(OR(AND($B1016=\"Non-Residential\",J$8=\"Residential\"),AND($B1016=\"Residential\",$B1016<>J$8),AND($D1016=\"New Wind\",$G1016<2014),AND($D1016=\"Existing Wind\",$G1016>2013)),0,1))))","v":0},{"$f":"IFERROR(H1016+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1016)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1016)),\"Wind\",$D1016))*('Public Tool Inputs'!$O$9:$O$104=E1016)*('Public Tool Inputs'!$P$9:$P$104=G1016))*I1016+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1016)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1016)),\"Wind\",$D1016))*('Public Tool Inputs'!$O$9:$O$104=E1016)*('Public Tool Inputs'!$P$9:$P$104=G1016))*J1016,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2010,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1017)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1017)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1017)),\"Wind\",$D1017))*('Summary Calcs'!$E$15:$E$266=$E1017)*('Summary Calcs'!$F$15:$F$266=$G1017)*(IF(OR(AND($B1017=\"Non-Residential\",H$8=\"Residential\"),AND($B1017=\"Residential\",$B1017<>H$8),AND($D1017=\"New Wind\",$G1017<2014),AND($D1017=\"Existing Wind\",$G1017>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1017)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1017)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1017)),\"Wind\",$D1017))*('Summary Calcs'!$E$15:$E$266=$E1017)*('Summary Calcs'!$F$15:$F$266=$G1017)*(IF(OR(AND($B1017=\"Non-Residential\",I$8=\"Residential\"),AND($B1017=\"Residential\",$B1017<>I$8),AND($D1017=\"New Wind\",$G1017<2014),AND($D1017=\"Existing Wind\",$G1017>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1017)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1017)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1017)),\"Wind\",$D1017))*('Summary Calcs'!$E$15:$E$266=$E1017)*('Summary Calcs'!$F$15:$F$266=$G1017)*(IF(OR(AND($B1017=\"Non-Residential\",J$8=\"Residential\"),AND($B1017=\"Residential\",$B1017<>J$8),AND($D1017=\"New Wind\",$G1017<2014),AND($D1017=\"Existing Wind\",$G1017>2013)),0,1))))","v":0},{"$f":"IFERROR(H1017+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1017)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1017)),\"Wind\",$D1017))*('Public Tool Inputs'!$O$9:$O$104=E1017)*('Public Tool Inputs'!$P$9:$P$104=G1017))*I1017+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1017)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1017)),\"Wind\",$D1017))*('Public Tool Inputs'!$O$9:$O$104=E1017)*('Public Tool Inputs'!$P$9:$P$104=G1017))*J1017,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2011,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1018)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1018)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1018)),\"Wind\",$D1018))*('Summary Calcs'!$E$15:$E$266=$E1018)*('Summary Calcs'!$F$15:$F$266=$G1018)*(IF(OR(AND($B1018=\"Non-Residential\",H$8=\"Residential\"),AND($B1018=\"Residential\",$B1018<>H$8),AND($D1018=\"New Wind\",$G1018<2014),AND($D1018=\"Existing Wind\",$G1018>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1018)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1018)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1018)),\"Wind\",$D1018))*('Summary Calcs'!$E$15:$E$266=$E1018)*('Summary Calcs'!$F$15:$F$266=$G1018)*(IF(OR(AND($B1018=\"Non-Residential\",I$8=\"Residential\"),AND($B1018=\"Residential\",$B1018<>I$8),AND($D1018=\"New Wind\",$G1018<2014),AND($D1018=\"Existing Wind\",$G1018>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1018)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1018)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1018)),\"Wind\",$D1018))*('Summary Calcs'!$E$15:$E$266=$E1018)*('Summary Calcs'!$F$15:$F$266=$G1018)*(IF(OR(AND($B1018=\"Non-Residential\",J$8=\"Residential\"),AND($B1018=\"Residential\",$B1018<>J$8),AND($D1018=\"New Wind\",$G1018<2014),AND($D1018=\"Existing Wind\",$G1018>2013)),0,1))))","v":0},{"$f":"IFERROR(H1018+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1018)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1018)),\"Wind\",$D1018))*('Public Tool Inputs'!$O$9:$O$104=E1018)*('Public Tool Inputs'!$P$9:$P$104=G1018))*I1018+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1018)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1018)),\"Wind\",$D1018))*('Public Tool Inputs'!$O$9:$O$104=E1018)*('Public Tool Inputs'!$P$9:$P$104=G1018))*J1018,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2012,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1019)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1019)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1019)),\"Wind\",$D1019))*('Summary Calcs'!$E$15:$E$266=$E1019)*('Summary Calcs'!$F$15:$F$266=$G1019)*(IF(OR(AND($B1019=\"Non-Residential\",H$8=\"Residential\"),AND($B1019=\"Residential\",$B1019<>H$8),AND($D1019=\"New Wind\",$G1019<2014),AND($D1019=\"Existing Wind\",$G1019>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1019)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1019)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1019)),\"Wind\",$D1019))*('Summary Calcs'!$E$15:$E$266=$E1019)*('Summary Calcs'!$F$15:$F$266=$G1019)*(IF(OR(AND($B1019=\"Non-Residential\",I$8=\"Residential\"),AND($B1019=\"Residential\",$B1019<>I$8),AND($D1019=\"New Wind\",$G1019<2014),AND($D1019=\"Existing Wind\",$G1019>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1019)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1019)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1019)),\"Wind\",$D1019))*('Summary Calcs'!$E$15:$E$266=$E1019)*('Summary Calcs'!$F$15:$F$266=$G1019)*(IF(OR(AND($B1019=\"Non-Residential\",J$8=\"Residential\"),AND($B1019=\"Residential\",$B1019<>J$8),AND($D1019=\"New Wind\",$G1019<2014),AND($D1019=\"Existing Wind\",$G1019>2013)),0,1))))","v":0},{"$f":"IFERROR(H1019+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1019)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1019)),\"Wind\",$D1019))*('Public Tool Inputs'!$O$9:$O$104=E1019)*('Public Tool Inputs'!$P$9:$P$104=G1019))*I1019+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1019)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1019)),\"Wind\",$D1019))*('Public Tool Inputs'!$O$9:$O$104=E1019)*('Public Tool Inputs'!$P$9:$P$104=G1019))*J1019,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2013,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1020)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1020)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1020)),\"Wind\",$D1020))*('Summary Calcs'!$E$15:$E$266=$E1020)*('Summary Calcs'!$F$15:$F$266=$G1020)*(IF(OR(AND($B1020=\"Non-Residential\",H$8=\"Residential\"),AND($B1020=\"Residential\",$B1020<>H$8),AND($D1020=\"New Wind\",$G1020<2014),AND($D1020=\"Existing Wind\",$G1020>2013)),0,1))))","v":278.17885645567452},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1020)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1020)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1020)),\"Wind\",$D1020))*('Summary Calcs'!$E$15:$E$266=$E1020)*('Summary Calcs'!$F$15:$F$266=$G1020)*(IF(OR(AND($B1020=\"Non-Residential\",I$8=\"Residential\"),AND($B1020=\"Residential\",$B1020<>I$8),AND($D1020=\"New Wind\",$G1020<2014),AND($D1020=\"Existing Wind\",$G1020>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1020)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1020)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1020)),\"Wind\",$D1020))*('Summary Calcs'!$E$15:$E$266=$E1020)*('Summary Calcs'!$F$15:$F$266=$G1020)*(IF(OR(AND($B1020=\"Non-Residential\",J$8=\"Residential\"),AND($B1020=\"Residential\",$B1020<>J$8),AND($D1020=\"New Wind\",$G1020<2014),AND($D1020=\"Existing Wind\",$G1020>2013)),0,1))))","v":0},{"$f":"IFERROR(H1020+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1020)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1020)),\"Wind\",$D1020))*('Public Tool Inputs'!$O$9:$O$104=E1020)*('Public Tool Inputs'!$P$9:$P$104=G1020))*I1020+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1020)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1020)),\"Wind\",$D1020))*('Public Tool Inputs'!$O$9:$O$104=E1020)*('Public Tool Inputs'!$P$9:$P$104=G1020))*J1020,0)","v":278.17885645567452},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2014,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1021)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1021)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1021)),\"Wind\",$D1021))*('Summary Calcs'!$E$15:$E$266=$E1021)*('Summary Calcs'!$F$15:$F$266=$G1021)*(IF(OR(AND($B1021=\"Non-Residential\",H$8=\"Residential\"),AND($B1021=\"Residential\",$B1021<>H$8),AND($D1021=\"New Wind\",$G1021<2014),AND($D1021=\"Existing Wind\",$G1021>2013)),0,1))))","v":280.9291393279247},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1021)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1021)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1021)),\"Wind\",$D1021))*('Summary Calcs'!$E$15:$E$266=$E1021)*('Summary Calcs'!$F$15:$F$266=$G1021)*(IF(OR(AND($B1021=\"Non-Residential\",I$8=\"Residential\"),AND($B1021=\"Residential\",$B1021<>I$8),AND($D1021=\"New Wind\",$G1021<2014),AND($D1021=\"Existing Wind\",$G1021>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1021)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1021)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1021)),\"Wind\",$D1021))*('Summary Calcs'!$E$15:$E$266=$E1021)*('Summary Calcs'!$F$15:$F$266=$G1021)*(IF(OR(AND($B1021=\"Non-Residential\",J$8=\"Residential\"),AND($B1021=\"Residential\",$B1021<>J$8),AND($D1021=\"New Wind\",$G1021<2014),AND($D1021=\"Existing Wind\",$G1021>2013)),0,1))))","v":0},{"$f":"IFERROR(H1021+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1021)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1021)),\"Wind\",$D1021))*('Public Tool Inputs'!$O$9:$O$104=E1021)*('Public Tool Inputs'!$P$9:$P$104=G1021))*I1021+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1021)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1021)),\"Wind\",$D1021))*('Public Tool Inputs'!$O$9:$O$104=E1021)*('Public Tool Inputs'!$P$9:$P$104=G1021))*J1021,0)","v":280.9291393279247},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2015,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1022)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1022)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1022)),\"Wind\",$D1022))*('Summary Calcs'!$E$15:$E$266=$E1022)*('Summary Calcs'!$F$15:$F$266=$G1022)*(IF(OR(AND($B1022=\"Non-Residential\",H$8=\"Residential\"),AND($B1022=\"Residential\",$B1022<>H$8),AND($D1022=\"New Wind\",$G1022<2014),AND($D1022=\"Existing Wind\",$G1022>2013)),0,1))))","v":280.9291393279247},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1022)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1022)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1022)),\"Wind\",$D1022))*('Summary Calcs'!$E$15:$E$266=$E1022)*('Summary Calcs'!$F$15:$F$266=$G1022)*(IF(OR(AND($B1022=\"Non-Residential\",I$8=\"Residential\"),AND($B1022=\"Residential\",$B1022<>I$8),AND($D1022=\"New Wind\",$G1022<2014),AND($D1022=\"Existing Wind\",$G1022>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1022)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1022)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1022)),\"Wind\",$D1022))*('Summary Calcs'!$E$15:$E$266=$E1022)*('Summary Calcs'!$F$15:$F$266=$G1022)*(IF(OR(AND($B1022=\"Non-Residential\",J$8=\"Residential\"),AND($B1022=\"Residential\",$B1022<>J$8),AND($D1022=\"New Wind\",$G1022<2014),AND($D1022=\"Existing Wind\",$G1022>2013)),0,1))))","v":0},{"$f":"IFERROR(H1022+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1022)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1022)),\"Wind\",$D1022))*('Public Tool Inputs'!$O$9:$O$104=E1022)*('Public Tool Inputs'!$P$9:$P$104=G1022))*I1022+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1022)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1022)),\"Wind\",$D1022))*('Public Tool Inputs'!$O$9:$O$104=E1022)*('Public Tool Inputs'!$P$9:$P$104=G1022))*J1022,0)","v":280.9291393279247},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Fed Incentive",2016,null,"Residential","NVE South","New Wind","Non-Incentivized","Fed Incentive",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1023)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1023)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1023)),\"Wind\",$D1023))*('Summary Calcs'!$E$15:$E$266=$E1023)*('Summary Calcs'!$F$15:$F$266=$G1023)*(IF(OR(AND($B1023=\"Non-Residential\",H$8=\"Residential\"),AND($B1023=\"Residential\",$B1023<>H$8),AND($D1023=\"New Wind\",$G1023<2014),AND($D1023=\"Existing Wind\",$G1023>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1023)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1023)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1023)),\"Wind\",$D1023))*('Summary Calcs'!$E$15:$E$266=$E1023)*('Summary Calcs'!$F$15:$F$266=$G1023)*(IF(OR(AND($B1023=\"Non-Residential\",I$8=\"Residential\"),AND($B1023=\"Residential\",$B1023<>I$8),AND($D1023=\"New Wind\",$G1023<2014),AND($D1023=\"Existing Wind\",$G1023>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1023)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1023)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1023)),\"Wind\",$D1023))*('Summary Calcs'!$E$15:$E$266=$E1023)*('Summary Calcs'!$F$15:$F$266=$G1023)*(IF(OR(AND($B1023=\"Non-Residential\",J$8=\"Residential\"),AND($B1023=\"Residential\",$B1023<>J$8),AND($D1023=\"New Wind\",$G1023<2014),AND($D1023=\"Existing Wind\",$G1023>2013)),0,1))))","v":0},{"$f":"IFERROR(H1023+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1023)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1023)),\"Wind\",$D1023))*('Public Tool Inputs'!$O$9:$O$104=E1023)*('Public Tool Inputs'!$P$9:$P$104=G1023))*I1023+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1023)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1023)),\"Wind\",$D1023))*('Public Tool Inputs'!$O$9:$O$104=E1023)*('Public Tool Inputs'!$P$9:$P$104=G1023))*J1023,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2004,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1024)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1024)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1024)),\"Wind\",$D1024))*('Summary Calcs'!$E$15:$E$266=$E1024)*('Summary Calcs'!$F$15:$F$266=$G1024)*(IF(OR(AND($B1024=\"Non-Residential\",H$8=\"Residential\"),AND($B1024=\"Residential\",$B1024<>H$8),AND($D1024=\"New Wind\",$G1024<2014),AND($D1024=\"Existing Wind\",$G1024>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1024)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1024)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1024)),\"Wind\",$D1024))*('Summary Calcs'!$E$15:$E$266=$E1024)*('Summary Calcs'!$F$15:$F$266=$G1024)*(IF(OR(AND($B1024=\"Non-Residential\",I$8=\"Residential\"),AND($B1024=\"Residential\",$B1024<>I$8),AND($D1024=\"New Wind\",$G1024<2014),AND($D1024=\"Existing Wind\",$G1024>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1024)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1024)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1024)),\"Wind\",$D1024))*('Summary Calcs'!$E$15:$E$266=$E1024)*('Summary Calcs'!$F$15:$F$266=$G1024)*(IF(OR(AND($B1024=\"Non-Residential\",J$8=\"Residential\"),AND($B1024=\"Residential\",$B1024<>J$8),AND($D1024=\"New Wind\",$G1024<2014),AND($D1024=\"Existing Wind\",$G1024>2013)),0,1))))","v":0},{"$f":"IFERROR(H1024+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1024)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1024)),\"Wind\",$D1024))*('Public Tool Inputs'!$O$9:$O$104=E1024)*('Public Tool Inputs'!$P$9:$P$104=G1024))*I1024+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1024)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1024)),\"Wind\",$D1024))*('Public Tool Inputs'!$O$9:$O$104=E1024)*('Public Tool Inputs'!$P$9:$P$104=G1024))*J1024,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2005,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1025)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1025)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1025)),\"Wind\",$D1025))*('Summary Calcs'!$E$15:$E$266=$E1025)*('Summary Calcs'!$F$15:$F$266=$G1025)*(IF(OR(AND($B1025=\"Non-Residential\",H$8=\"Residential\"),AND($B1025=\"Residential\",$B1025<>H$8),AND($D1025=\"New Wind\",$G1025<2014),AND($D1025=\"Existing Wind\",$G1025>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1025)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1025)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1025)),\"Wind\",$D1025))*('Summary Calcs'!$E$15:$E$266=$E1025)*('Summary Calcs'!$F$15:$F$266=$G1025)*(IF(OR(AND($B1025=\"Non-Residential\",I$8=\"Residential\"),AND($B1025=\"Residential\",$B1025<>I$8),AND($D1025=\"New Wind\",$G1025<2014),AND($D1025=\"Existing Wind\",$G1025>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1025)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1025)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1025)),\"Wind\",$D1025))*('Summary Calcs'!$E$15:$E$266=$E1025)*('Summary Calcs'!$F$15:$F$266=$G1025)*(IF(OR(AND($B1025=\"Non-Residential\",J$8=\"Residential\"),AND($B1025=\"Residential\",$B1025<>J$8),AND($D1025=\"New Wind\",$G1025<2014),AND($D1025=\"Existing Wind\",$G1025>2013)),0,1))))","v":0},{"$f":"IFERROR(H1025+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1025)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1025)),\"Wind\",$D1025))*('Public Tool Inputs'!$O$9:$O$104=E1025)*('Public Tool Inputs'!$P$9:$P$104=G1025))*I1025+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1025)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1025)),\"Wind\",$D1025))*('Public Tool Inputs'!$O$9:$O$104=E1025)*('Public Tool Inputs'!$P$9:$P$104=G1025))*J1025,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2006,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1026)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1026)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1026)),\"Wind\",$D1026))*('Summary Calcs'!$E$15:$E$266=$E1026)*('Summary Calcs'!$F$15:$F$266=$G1026)*(IF(OR(AND($B1026=\"Non-Residential\",H$8=\"Residential\"),AND($B1026=\"Residential\",$B1026<>H$8),AND($D1026=\"New Wind\",$G1026<2014),AND($D1026=\"Existing Wind\",$G1026>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1026)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1026)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1026)),\"Wind\",$D1026))*('Summary Calcs'!$E$15:$E$266=$E1026)*('Summary Calcs'!$F$15:$F$266=$G1026)*(IF(OR(AND($B1026=\"Non-Residential\",I$8=\"Residential\"),AND($B1026=\"Residential\",$B1026<>I$8),AND($D1026=\"New Wind\",$G1026<2014),AND($D1026=\"Existing Wind\",$G1026>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1026)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1026)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1026)),\"Wind\",$D1026))*('Summary Calcs'!$E$15:$E$266=$E1026)*('Summary Calcs'!$F$15:$F$266=$G1026)*(IF(OR(AND($B1026=\"Non-Residential\",J$8=\"Residential\"),AND($B1026=\"Residential\",$B1026<>J$8),AND($D1026=\"New Wind\",$G1026<2014),AND($D1026=\"Existing Wind\",$G1026>2013)),0,1))))","v":0},{"$f":"IFERROR(H1026+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1026)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1026)),\"Wind\",$D1026))*('Public Tool Inputs'!$O$9:$O$104=E1026)*('Public Tool Inputs'!$P$9:$P$104=G1026))*I1026+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1026)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1026)),\"Wind\",$D1026))*('Public Tool Inputs'!$O$9:$O$104=E1026)*('Public Tool Inputs'!$P$9:$P$104=G1026))*J1026,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2007,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1027)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1027)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1027)),\"Wind\",$D1027))*('Summary Calcs'!$E$15:$E$266=$E1027)*('Summary Calcs'!$F$15:$F$266=$G1027)*(IF(OR(AND($B1027=\"Non-Residential\",H$8=\"Residential\"),AND($B1027=\"Residential\",$B1027<>H$8),AND($D1027=\"New Wind\",$G1027<2014),AND($D1027=\"Existing Wind\",$G1027>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1027)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1027)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1027)),\"Wind\",$D1027))*('Summary Calcs'!$E$15:$E$266=$E1027)*('Summary Calcs'!$F$15:$F$266=$G1027)*(IF(OR(AND($B1027=\"Non-Residential\",I$8=\"Residential\"),AND($B1027=\"Residential\",$B1027<>I$8),AND($D1027=\"New Wind\",$G1027<2014),AND($D1027=\"Existing Wind\",$G1027>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1027)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1027)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1027)),\"Wind\",$D1027))*('Summary Calcs'!$E$15:$E$266=$E1027)*('Summary Calcs'!$F$15:$F$266=$G1027)*(IF(OR(AND($B1027=\"Non-Residential\",J$8=\"Residential\"),AND($B1027=\"Residential\",$B1027<>J$8),AND($D1027=\"New Wind\",$G1027<2014),AND($D1027=\"Existing Wind\",$G1027>2013)),0,1))))","v":0},{"$f":"IFERROR(H1027+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1027)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1027)),\"Wind\",$D1027))*('Public Tool Inputs'!$O$9:$O$104=E1027)*('Public Tool Inputs'!$P$9:$P$104=G1027))*I1027+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1027)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1027)),\"Wind\",$D1027))*('Public Tool Inputs'!$O$9:$O$104=E1027)*('Public Tool Inputs'!$P$9:$P$104=G1027))*J1027,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2008,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1028)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1028)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1028)),\"Wind\",$D1028))*('Summary Calcs'!$E$15:$E$266=$E1028)*('Summary Calcs'!$F$15:$F$266=$G1028)*(IF(OR(AND($B1028=\"Non-Residential\",H$8=\"Residential\"),AND($B1028=\"Residential\",$B1028<>H$8),AND($D1028=\"New Wind\",$G1028<2014),AND($D1028=\"Existing Wind\",$G1028>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1028)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1028)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1028)),\"Wind\",$D1028))*('Summary Calcs'!$E$15:$E$266=$E1028)*('Summary Calcs'!$F$15:$F$266=$G1028)*(IF(OR(AND($B1028=\"Non-Residential\",I$8=\"Residential\"),AND($B1028=\"Residential\",$B1028<>I$8),AND($D1028=\"New Wind\",$G1028<2014),AND($D1028=\"Existing Wind\",$G1028>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1028)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1028)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1028)),\"Wind\",$D1028))*('Summary Calcs'!$E$15:$E$266=$E1028)*('Summary Calcs'!$F$15:$F$266=$G1028)*(IF(OR(AND($B1028=\"Non-Residential\",J$8=\"Residential\"),AND($B1028=\"Residential\",$B1028<>J$8),AND($D1028=\"New Wind\",$G1028<2014),AND($D1028=\"Existing Wind\",$G1028>2013)),0,1))))","v":0},{"$f":"IFERROR(H1028+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1028)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1028)),\"Wind\",$D1028))*('Public Tool Inputs'!$O$9:$O$104=E1028)*('Public Tool Inputs'!$P$9:$P$104=G1028))*I1028+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1028)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1028)),\"Wind\",$D1028))*('Public Tool Inputs'!$O$9:$O$104=E1028)*('Public Tool Inputs'!$P$9:$P$104=G1028))*J1028,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2009,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1029)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1029)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1029)),\"Wind\",$D1029))*('Summary Calcs'!$E$15:$E$266=$E1029)*('Summary Calcs'!$F$15:$F$266=$G1029)*(IF(OR(AND($B1029=\"Non-Residential\",H$8=\"Residential\"),AND($B1029=\"Residential\",$B1029<>H$8),AND($D1029=\"New Wind\",$G1029<2014),AND($D1029=\"Existing Wind\",$G1029>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1029)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1029)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1029)),\"Wind\",$D1029))*('Summary Calcs'!$E$15:$E$266=$E1029)*('Summary Calcs'!$F$15:$F$266=$G1029)*(IF(OR(AND($B1029=\"Non-Residential\",I$8=\"Residential\"),AND($B1029=\"Residential\",$B1029<>I$8),AND($D1029=\"New Wind\",$G1029<2014),AND($D1029=\"Existing Wind\",$G1029>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1029)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1029)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1029)),\"Wind\",$D1029))*('Summary Calcs'!$E$15:$E$266=$E1029)*('Summary Calcs'!$F$15:$F$266=$G1029)*(IF(OR(AND($B1029=\"Non-Residential\",J$8=\"Residential\"),AND($B1029=\"Residential\",$B1029<>J$8),AND($D1029=\"New Wind\",$G1029<2014),AND($D1029=\"Existing Wind\",$G1029>2013)),0,1))))","v":0},{"$f":"IFERROR(H1029+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1029)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1029)),\"Wind\",$D1029))*('Public Tool Inputs'!$O$9:$O$104=E1029)*('Public Tool Inputs'!$P$9:$P$104=G1029))*I1029+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1029)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1029)),\"Wind\",$D1029))*('Public Tool Inputs'!$O$9:$O$104=E1029)*('Public Tool Inputs'!$P$9:$P$104=G1029))*J1029,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2010,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1030)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1030)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1030)),\"Wind\",$D1030))*('Summary Calcs'!$E$15:$E$266=$E1030)*('Summary Calcs'!$F$15:$F$266=$G1030)*(IF(OR(AND($B1030=\"Non-Residential\",H$8=\"Residential\"),AND($B1030=\"Residential\",$B1030<>H$8),AND($D1030=\"New Wind\",$G1030<2014),AND($D1030=\"Existing Wind\",$G1030>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1030)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1030)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1030)),\"Wind\",$D1030))*('Summary Calcs'!$E$15:$E$266=$E1030)*('Summary Calcs'!$F$15:$F$266=$G1030)*(IF(OR(AND($B1030=\"Non-Residential\",I$8=\"Residential\"),AND($B1030=\"Residential\",$B1030<>I$8),AND($D1030=\"New Wind\",$G1030<2014),AND($D1030=\"Existing Wind\",$G1030>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1030)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1030)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1030)),\"Wind\",$D1030))*('Summary Calcs'!$E$15:$E$266=$E1030)*('Summary Calcs'!$F$15:$F$266=$G1030)*(IF(OR(AND($B1030=\"Non-Residential\",J$8=\"Residential\"),AND($B1030=\"Residential\",$B1030<>J$8),AND($D1030=\"New Wind\",$G1030<2014),AND($D1030=\"Existing Wind\",$G1030>2013)),0,1))))","v":0},{"$f":"IFERROR(H1030+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1030)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1030)),\"Wind\",$D1030))*('Public Tool Inputs'!$O$9:$O$104=E1030)*('Public Tool Inputs'!$P$9:$P$104=G1030))*I1030+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1030)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1030)),\"Wind\",$D1030))*('Public Tool Inputs'!$O$9:$O$104=E1030)*('Public Tool Inputs'!$P$9:$P$104=G1030))*J1030,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2011,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1031)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1031)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1031)),\"Wind\",$D1031))*('Summary Calcs'!$E$15:$E$266=$E1031)*('Summary Calcs'!$F$15:$F$266=$G1031)*(IF(OR(AND($B1031=\"Non-Residential\",H$8=\"Residential\"),AND($B1031=\"Residential\",$B1031<>H$8),AND($D1031=\"New Wind\",$G1031<2014),AND($D1031=\"Existing Wind\",$G1031>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1031)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1031)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1031)),\"Wind\",$D1031))*('Summary Calcs'!$E$15:$E$266=$E1031)*('Summary Calcs'!$F$15:$F$266=$G1031)*(IF(OR(AND($B1031=\"Non-Residential\",I$8=\"Residential\"),AND($B1031=\"Residential\",$B1031<>I$8),AND($D1031=\"New Wind\",$G1031<2014),AND($D1031=\"Existing Wind\",$G1031>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1031)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1031)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1031)),\"Wind\",$D1031))*('Summary Calcs'!$E$15:$E$266=$E1031)*('Summary Calcs'!$F$15:$F$266=$G1031)*(IF(OR(AND($B1031=\"Non-Residential\",J$8=\"Residential\"),AND($B1031=\"Residential\",$B1031<>J$8),AND($D1031=\"New Wind\",$G1031<2014),AND($D1031=\"Existing Wind\",$G1031>2013)),0,1))))","v":0},{"$f":"IFERROR(H1031+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1031)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1031)),\"Wind\",$D1031))*('Public Tool Inputs'!$O$9:$O$104=E1031)*('Public Tool Inputs'!$P$9:$P$104=G1031))*I1031+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1031)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1031)),\"Wind\",$D1031))*('Public Tool Inputs'!$O$9:$O$104=E1031)*('Public Tool Inputs'!$P$9:$P$104=G1031))*J1031,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2012,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1032)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1032)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1032)),\"Wind\",$D1032))*('Summary Calcs'!$E$15:$E$266=$E1032)*('Summary Calcs'!$F$15:$F$266=$G1032)*(IF(OR(AND($B1032=\"Non-Residential\",H$8=\"Residential\"),AND($B1032=\"Residential\",$B1032<>H$8),AND($D1032=\"New Wind\",$G1032<2014),AND($D1032=\"Existing Wind\",$G1032>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1032)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1032)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1032)),\"Wind\",$D1032))*('Summary Calcs'!$E$15:$E$266=$E1032)*('Summary Calcs'!$F$15:$F$266=$G1032)*(IF(OR(AND($B1032=\"Non-Residential\",I$8=\"Residential\"),AND($B1032=\"Residential\",$B1032<>I$8),AND($D1032=\"New Wind\",$G1032<2014),AND($D1032=\"Existing Wind\",$G1032>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1032)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1032)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1032)),\"Wind\",$D1032))*('Summary Calcs'!$E$15:$E$266=$E1032)*('Summary Calcs'!$F$15:$F$266=$G1032)*(IF(OR(AND($B1032=\"Non-Residential\",J$8=\"Residential\"),AND($B1032=\"Residential\",$B1032<>J$8),AND($D1032=\"New Wind\",$G1032<2014),AND($D1032=\"Existing Wind\",$G1032>2013)),0,1))))","v":0},{"$f":"IFERROR(H1032+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1032)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1032)),\"Wind\",$D1032))*('Public Tool Inputs'!$O$9:$O$104=E1032)*('Public Tool Inputs'!$P$9:$P$104=G1032))*I1032+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1032)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1032)),\"Wind\",$D1032))*('Public Tool Inputs'!$O$9:$O$104=E1032)*('Public Tool Inputs'!$P$9:$P$104=G1032))*J1032,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2013,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1033)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1033)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1033)),\"Wind\",$D1033))*('Summary Calcs'!$E$15:$E$266=$E1033)*('Summary Calcs'!$F$15:$F$266=$G1033)*(IF(OR(AND($B1033=\"Non-Residential\",H$8=\"Residential\"),AND($B1033=\"Residential\",$B1033<>H$8),AND($D1033=\"New Wind\",$G1033<2014),AND($D1033=\"Existing Wind\",$G1033>2013)),0,1))))","v":35.30152522727392},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1033)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1033)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1033)),\"Wind\",$D1033))*('Summary Calcs'!$E$15:$E$266=$E1033)*('Summary Calcs'!$F$15:$F$266=$G1033)*(IF(OR(AND($B1033=\"Non-Residential\",I$8=\"Residential\"),AND($B1033=\"Residential\",$B1033<>I$8),AND($D1033=\"New Wind\",$G1033<2014),AND($D1033=\"Existing Wind\",$G1033>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1033)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1033)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1033)),\"Wind\",$D1033))*('Summary Calcs'!$E$15:$E$266=$E1033)*('Summary Calcs'!$F$15:$F$266=$G1033)*(IF(OR(AND($B1033=\"Non-Residential\",J$8=\"Residential\"),AND($B1033=\"Residential\",$B1033<>J$8),AND($D1033=\"New Wind\",$G1033<2014),AND($D1033=\"Existing Wind\",$G1033>2013)),0,1))))","v":0},{"$f":"IFERROR(H1033+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1033)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1033)),\"Wind\",$D1033))*('Public Tool Inputs'!$O$9:$O$104=E1033)*('Public Tool Inputs'!$P$9:$P$104=G1033))*I1033+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1033)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1033)),\"Wind\",$D1033))*('Public Tool Inputs'!$O$9:$O$104=E1033)*('Public Tool Inputs'!$P$9:$P$104=G1033))*J1033,0)","v":35.30152522727392},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2014,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1034)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1034)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1034)),\"Wind\",$D1034))*('Summary Calcs'!$E$15:$E$266=$E1034)*('Summary Calcs'!$F$15:$F$266=$G1034)*(IF(OR(AND($B1034=\"Non-Residential\",H$8=\"Residential\"),AND($B1034=\"Residential\",$B1034<>H$8),AND($D1034=\"New Wind\",$G1034<2014),AND($D1034=\"Existing Wind\",$G1034>2013)),0,1))))","v":35.977190551456928},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1034)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1034)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1034)),\"Wind\",$D1034))*('Summary Calcs'!$E$15:$E$266=$E1034)*('Summary Calcs'!$F$15:$F$266=$G1034)*(IF(OR(AND($B1034=\"Non-Residential\",I$8=\"Residential\"),AND($B1034=\"Residential\",$B1034<>I$8),AND($D1034=\"New Wind\",$G1034<2014),AND($D1034=\"Existing Wind\",$G1034>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1034)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1034)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1034)),\"Wind\",$D1034))*('Summary Calcs'!$E$15:$E$266=$E1034)*('Summary Calcs'!$F$15:$F$266=$G1034)*(IF(OR(AND($B1034=\"Non-Residential\",J$8=\"Residential\"),AND($B1034=\"Residential\",$B1034<>J$8),AND($D1034=\"New Wind\",$G1034<2014),AND($D1034=\"Existing Wind\",$G1034>2013)),0,1))))","v":0},{"$f":"IFERROR(H1034+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1034)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1034)),\"Wind\",$D1034))*('Public Tool Inputs'!$O$9:$O$104=E1034)*('Public Tool Inputs'!$P$9:$P$104=G1034))*I1034+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1034)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1034)),\"Wind\",$D1034))*('Public Tool Inputs'!$O$9:$O$104=E1034)*('Public Tool Inputs'!$P$9:$P$104=G1034))*J1034,0)","v":35.977190551456928},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2015,null,{"$f":"T1034","v":"Residential"},{"$f":"U1034","v":"NVE South"},{"$f":"IF(V1034=\"Old Wind\",\"Existing Wind\",V1034)","v":"New Wind"},{"$f":"IF(W1034=\"Unincentivized\",\"Non-Incentivized\",W1034)","v":"Non-Incentivized"},{"$f":"X1034","v":"O&M"},{"$f":"Y1034","v":2015},null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1035)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1035)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1035)),\"Wind\",$D1035))*('Summary Calcs'!$E$15:$E$266=$E1035)*('Summary Calcs'!$F$15:$F$266=$G1035)*(IF(OR(AND($B1035=\"Non-Residential\",H$8=\"Residential\"),AND($B1035=\"Residential\",$B1035<>H$8),AND($D1035=\"New Wind\",$G1035<2014),AND($D1035=\"Existing Wind\",$G1035>2013)),0,1))))","v":36.696734362486083},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1035)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1035)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1035)),\"Wind\",$D1035))*('Summary Calcs'!$E$15:$E$266=$E1035)*('Summary Calcs'!$F$15:$F$266=$G1035)*(IF(OR(AND($B1035=\"Non-Residential\",I$8=\"Residential\"),AND($B1035=\"Residential\",$B1035<>I$8),AND($D1035=\"New Wind\",$G1035<2014),AND($D1035=\"Existing Wind\",$G1035>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1035)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1035)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1035)),\"Wind\",$D1035))*('Summary Calcs'!$E$15:$E$266=$E1035)*('Summary Calcs'!$F$15:$F$266=$G1035)*(IF(OR(AND($B1035=\"Non-Residential\",J$8=\"Residential\"),AND($B1035=\"Residential\",$B1035<>J$8),AND($D1035=\"New Wind\",$G1035<2014),AND($D1035=\"Existing Wind\",$G1035>2013)),0,1))))","v":0},{"$f":"IFERROR(H1035+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1035)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1035)),\"Wind\",$D1035))*('Public Tool Inputs'!$O$9:$O$104=E1035)*('Public Tool Inputs'!$P$9:$P$104=G1035))*I1035+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1035)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1035)),\"Wind\",$D1035))*('Public Tool Inputs'!$O$9:$O$104=E1035)*('Public Tool Inputs'!$P$9:$P$104=G1035))*J1035,0)","v":36.696734362486083},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","O&M",2016,null,"Residential","NVE South","New Wind","Non-Incentivized","O&M",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1036)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1036)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1036)),\"Wind\",$D1036))*('Summary Calcs'!$E$15:$E$266=$E1036)*('Summary Calcs'!$F$15:$F$266=$G1036)*(IF(OR(AND($B1036=\"Non-Residential\",H$8=\"Residential\"),AND($B1036=\"Residential\",$B1036<>H$8),AND($D1036=\"New Wind\",$G1036<2014),AND($D1036=\"Existing Wind\",$G1036>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1036)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1036)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1036)),\"Wind\",$D1036))*('Summary Calcs'!$E$15:$E$266=$E1036)*('Summary Calcs'!$F$15:$F$266=$G1036)*(IF(OR(AND($B1036=\"Non-Residential\",I$8=\"Residential\"),AND($B1036=\"Residential\",$B1036<>I$8),AND($D1036=\"New Wind\",$G1036<2014),AND($D1036=\"Existing Wind\",$G1036>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1036)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1036)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1036)),\"Wind\",$D1036))*('Summary Calcs'!$E$15:$E$266=$E1036)*('Summary Calcs'!$F$15:$F$266=$G1036)*(IF(OR(AND($B1036=\"Non-Residential\",J$8=\"Residential\"),AND($B1036=\"Residential\",$B1036<>J$8),AND($D1036=\"New Wind\",$G1036<2014),AND($D1036=\"Existing Wind\",$G1036>2013)),0,1))))","v":0},{"$f":"IFERROR(H1036+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1036)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1036)),\"Wind\",$D1036))*('Public Tool Inputs'!$O$9:$O$104=E1036)*('Public Tool Inputs'!$P$9:$P$104=G1036))*I1036+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1036)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1036)),\"Wind\",$D1036))*('Public Tool Inputs'!$O$9:$O$104=E1036)*('Public Tool Inputs'!$P$9:$P$104=G1036))*J1036,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2004,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1037)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1037)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1037)),\"Wind\",$D1037))*('Summary Calcs'!$E$15:$E$266=$E1037)*('Summary Calcs'!$F$15:$F$266=$G1037)*(IF(OR(AND($B1037=\"Non-Residential\",H$8=\"Residential\"),AND($B1037=\"Residential\",$B1037<>H$8),AND($D1037=\"New Wind\",$G1037<2014),AND($D1037=\"Existing Wind\",$G1037>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1037)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1037)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1037)),\"Wind\",$D1037))*('Summary Calcs'!$E$15:$E$266=$E1037)*('Summary Calcs'!$F$15:$F$266=$G1037)*(IF(OR(AND($B1037=\"Non-Residential\",I$8=\"Residential\"),AND($B1037=\"Residential\",$B1037<>I$8),AND($D1037=\"New Wind\",$G1037<2014),AND($D1037=\"Existing Wind\",$G1037>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1037)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1037)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1037)),\"Wind\",$D1037))*('Summary Calcs'!$E$15:$E$266=$E1037)*('Summary Calcs'!$F$15:$F$266=$G1037)*(IF(OR(AND($B1037=\"Non-Residential\",J$8=\"Residential\"),AND($B1037=\"Residential\",$B1037<>J$8),AND($D1037=\"New Wind\",$G1037<2014),AND($D1037=\"Existing Wind\",$G1037>2013)),0,1))))","v":0},{"$f":"IFERROR(H1037+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1037)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1037)),\"Wind\",$D1037))*('Public Tool Inputs'!$O$9:$O$104=E1037)*('Public Tool Inputs'!$P$9:$P$104=G1037))*I1037+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1037)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1037)),\"Wind\",$D1037))*('Public Tool Inputs'!$O$9:$O$104=E1037)*('Public Tool Inputs'!$P$9:$P$104=G1037))*J1037,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2005,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1038)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1038)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1038)),\"Wind\",$D1038))*('Summary Calcs'!$E$15:$E$266=$E1038)*('Summary Calcs'!$F$15:$F$266=$G1038)*(IF(OR(AND($B1038=\"Non-Residential\",H$8=\"Residential\"),AND($B1038=\"Residential\",$B1038<>H$8),AND($D1038=\"New Wind\",$G1038<2014),AND($D1038=\"Existing Wind\",$G1038>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1038)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1038)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1038)),\"Wind\",$D1038))*('Summary Calcs'!$E$15:$E$266=$E1038)*('Summary Calcs'!$F$15:$F$266=$G1038)*(IF(OR(AND($B1038=\"Non-Residential\",I$8=\"Residential\"),AND($B1038=\"Residential\",$B1038<>I$8),AND($D1038=\"New Wind\",$G1038<2014),AND($D1038=\"Existing Wind\",$G1038>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1038)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1038)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1038)),\"Wind\",$D1038))*('Summary Calcs'!$E$15:$E$266=$E1038)*('Summary Calcs'!$F$15:$F$266=$G1038)*(IF(OR(AND($B1038=\"Non-Residential\",J$8=\"Residential\"),AND($B1038=\"Residential\",$B1038<>J$8),AND($D1038=\"New Wind\",$G1038<2014),AND($D1038=\"Existing Wind\",$G1038>2013)),0,1))))","v":0},{"$f":"IFERROR(H1038+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1038)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1038)),\"Wind\",$D1038))*('Public Tool Inputs'!$O$9:$O$104=E1038)*('Public Tool Inputs'!$P$9:$P$104=G1038))*I1038+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1038)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1038)),\"Wind\",$D1038))*('Public Tool Inputs'!$O$9:$O$104=E1038)*('Public Tool Inputs'!$P$9:$P$104=G1038))*J1038,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2006,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1039)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1039)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1039)),\"Wind\",$D1039))*('Summary Calcs'!$E$15:$E$266=$E1039)*('Summary Calcs'!$F$15:$F$266=$G1039)*(IF(OR(AND($B1039=\"Non-Residential\",H$8=\"Residential\"),AND($B1039=\"Residential\",$B1039<>H$8),AND($D1039=\"New Wind\",$G1039<2014),AND($D1039=\"Existing Wind\",$G1039>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1039)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1039)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1039)),\"Wind\",$D1039))*('Summary Calcs'!$E$15:$E$266=$E1039)*('Summary Calcs'!$F$15:$F$266=$G1039)*(IF(OR(AND($B1039=\"Non-Residential\",I$8=\"Residential\"),AND($B1039=\"Residential\",$B1039<>I$8),AND($D1039=\"New Wind\",$G1039<2014),AND($D1039=\"Existing Wind\",$G1039>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1039)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1039)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1039)),\"Wind\",$D1039))*('Summary Calcs'!$E$15:$E$266=$E1039)*('Summary Calcs'!$F$15:$F$266=$G1039)*(IF(OR(AND($B1039=\"Non-Residential\",J$8=\"Residential\"),AND($B1039=\"Residential\",$B1039<>J$8),AND($D1039=\"New Wind\",$G1039<2014),AND($D1039=\"Existing Wind\",$G1039>2013)),0,1))))","v":0},{"$f":"IFERROR(H1039+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1039)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1039)),\"Wind\",$D1039))*('Public Tool Inputs'!$O$9:$O$104=E1039)*('Public Tool Inputs'!$P$9:$P$104=G1039))*I1039+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1039)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1039)),\"Wind\",$D1039))*('Public Tool Inputs'!$O$9:$O$104=E1039)*('Public Tool Inputs'!$P$9:$P$104=G1039))*J1039,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2007,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1040)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1040)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1040)),\"Wind\",$D1040))*('Summary Calcs'!$E$15:$E$266=$E1040)*('Summary Calcs'!$F$15:$F$266=$G1040)*(IF(OR(AND($B1040=\"Non-Residential\",H$8=\"Residential\"),AND($B1040=\"Residential\",$B1040<>H$8),AND($D1040=\"New Wind\",$G1040<2014),AND($D1040=\"Existing Wind\",$G1040>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1040)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1040)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1040)),\"Wind\",$D1040))*('Summary Calcs'!$E$15:$E$266=$E1040)*('Summary Calcs'!$F$15:$F$266=$G1040)*(IF(OR(AND($B1040=\"Non-Residential\",I$8=\"Residential\"),AND($B1040=\"Residential\",$B1040<>I$8),AND($D1040=\"New Wind\",$G1040<2014),AND($D1040=\"Existing Wind\",$G1040>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1040)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1040)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1040)),\"Wind\",$D1040))*('Summary Calcs'!$E$15:$E$266=$E1040)*('Summary Calcs'!$F$15:$F$266=$G1040)*(IF(OR(AND($B1040=\"Non-Residential\",J$8=\"Residential\"),AND($B1040=\"Residential\",$B1040<>J$8),AND($D1040=\"New Wind\",$G1040<2014),AND($D1040=\"Existing Wind\",$G1040>2013)),0,1))))","v":0},{"$f":"IFERROR(H1040+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1040)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1040)),\"Wind\",$D1040))*('Public Tool Inputs'!$O$9:$O$104=E1040)*('Public Tool Inputs'!$P$9:$P$104=G1040))*I1040+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1040)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1040)),\"Wind\",$D1040))*('Public Tool Inputs'!$O$9:$O$104=E1040)*('Public Tool Inputs'!$P$9:$P$104=G1040))*J1040,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2008,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1041)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1041)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1041)),\"Wind\",$D1041))*('Summary Calcs'!$E$15:$E$266=$E1041)*('Summary Calcs'!$F$15:$F$266=$G1041)*(IF(OR(AND($B1041=\"Non-Residential\",H$8=\"Residential\"),AND($B1041=\"Residential\",$B1041<>H$8),AND($D1041=\"New Wind\",$G1041<2014),AND($D1041=\"Existing Wind\",$G1041>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1041)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1041)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1041)),\"Wind\",$D1041))*('Summary Calcs'!$E$15:$E$266=$E1041)*('Summary Calcs'!$F$15:$F$266=$G1041)*(IF(OR(AND($B1041=\"Non-Residential\",I$8=\"Residential\"),AND($B1041=\"Residential\",$B1041<>I$8),AND($D1041=\"New Wind\",$G1041<2014),AND($D1041=\"Existing Wind\",$G1041>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1041)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1041)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1041)),\"Wind\",$D1041))*('Summary Calcs'!$E$15:$E$266=$E1041)*('Summary Calcs'!$F$15:$F$266=$G1041)*(IF(OR(AND($B1041=\"Non-Residential\",J$8=\"Residential\"),AND($B1041=\"Residential\",$B1041<>J$8),AND($D1041=\"New Wind\",$G1041<2014),AND($D1041=\"Existing Wind\",$G1041>2013)),0,1))))","v":0},{"$f":"IFERROR(H1041+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1041)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1041)),\"Wind\",$D1041))*('Public Tool Inputs'!$O$9:$O$104=E1041)*('Public Tool Inputs'!$P$9:$P$104=G1041))*I1041+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1041)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1041)),\"Wind\",$D1041))*('Public Tool Inputs'!$O$9:$O$104=E1041)*('Public Tool Inputs'!$P$9:$P$104=G1041))*J1041,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2009,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1042)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1042)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1042)),\"Wind\",$D1042))*('Summary Calcs'!$E$15:$E$266=$E1042)*('Summary Calcs'!$F$15:$F$266=$G1042)*(IF(OR(AND($B1042=\"Non-Residential\",H$8=\"Residential\"),AND($B1042=\"Residential\",$B1042<>H$8),AND($D1042=\"New Wind\",$G1042<2014),AND($D1042=\"Existing Wind\",$G1042>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1042)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1042)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1042)),\"Wind\",$D1042))*('Summary Calcs'!$E$15:$E$266=$E1042)*('Summary Calcs'!$F$15:$F$266=$G1042)*(IF(OR(AND($B1042=\"Non-Residential\",I$8=\"Residential\"),AND($B1042=\"Residential\",$B1042<>I$8),AND($D1042=\"New Wind\",$G1042<2014),AND($D1042=\"Existing Wind\",$G1042>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1042)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1042)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1042)),\"Wind\",$D1042))*('Summary Calcs'!$E$15:$E$266=$E1042)*('Summary Calcs'!$F$15:$F$266=$G1042)*(IF(OR(AND($B1042=\"Non-Residential\",J$8=\"Residential\"),AND($B1042=\"Residential\",$B1042<>J$8),AND($D1042=\"New Wind\",$G1042<2014),AND($D1042=\"Existing Wind\",$G1042>2013)),0,1))))","v":0},{"$f":"IFERROR(H1042+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1042)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1042)),\"Wind\",$D1042))*('Public Tool Inputs'!$O$9:$O$104=E1042)*('Public Tool Inputs'!$P$9:$P$104=G1042))*I1042+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1042)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1042)),\"Wind\",$D1042))*('Public Tool Inputs'!$O$9:$O$104=E1042)*('Public Tool Inputs'!$P$9:$P$104=G1042))*J1042,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2010,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1043)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1043)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1043)),\"Wind\",$D1043))*('Summary Calcs'!$E$15:$E$266=$E1043)*('Summary Calcs'!$F$15:$F$266=$G1043)*(IF(OR(AND($B1043=\"Non-Residential\",H$8=\"Residential\"),AND($B1043=\"Residential\",$B1043<>H$8),AND($D1043=\"New Wind\",$G1043<2014),AND($D1043=\"Existing Wind\",$G1043>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1043)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1043)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1043)),\"Wind\",$D1043))*('Summary Calcs'!$E$15:$E$266=$E1043)*('Summary Calcs'!$F$15:$F$266=$G1043)*(IF(OR(AND($B1043=\"Non-Residential\",I$8=\"Residential\"),AND($B1043=\"Residential\",$B1043<>I$8),AND($D1043=\"New Wind\",$G1043<2014),AND($D1043=\"Existing Wind\",$G1043>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1043)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1043)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1043)),\"Wind\",$D1043))*('Summary Calcs'!$E$15:$E$266=$E1043)*('Summary Calcs'!$F$15:$F$266=$G1043)*(IF(OR(AND($B1043=\"Non-Residential\",J$8=\"Residential\"),AND($B1043=\"Residential\",$B1043<>J$8),AND($D1043=\"New Wind\",$G1043<2014),AND($D1043=\"Existing Wind\",$G1043>2013)),0,1))))","v":0},{"$f":"IFERROR(H1043+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1043)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1043)),\"Wind\",$D1043))*('Public Tool Inputs'!$O$9:$O$104=E1043)*('Public Tool Inputs'!$P$9:$P$104=G1043))*I1043+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1043)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1043)),\"Wind\",$D1043))*('Public Tool Inputs'!$O$9:$O$104=E1043)*('Public Tool Inputs'!$P$9:$P$104=G1043))*J1043,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2011,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1044)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1044)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1044)),\"Wind\",$D1044))*('Summary Calcs'!$E$15:$E$266=$E1044)*('Summary Calcs'!$F$15:$F$266=$G1044)*(IF(OR(AND($B1044=\"Non-Residential\",H$8=\"Residential\"),AND($B1044=\"Residential\",$B1044<>H$8),AND($D1044=\"New Wind\",$G1044<2014),AND($D1044=\"Existing Wind\",$G1044>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1044)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1044)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1044)),\"Wind\",$D1044))*('Summary Calcs'!$E$15:$E$266=$E1044)*('Summary Calcs'!$F$15:$F$266=$G1044)*(IF(OR(AND($B1044=\"Non-Residential\",I$8=\"Residential\"),AND($B1044=\"Residential\",$B1044<>I$8),AND($D1044=\"New Wind\",$G1044<2014),AND($D1044=\"Existing Wind\",$G1044>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1044)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1044)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1044)),\"Wind\",$D1044))*('Summary Calcs'!$E$15:$E$266=$E1044)*('Summary Calcs'!$F$15:$F$266=$G1044)*(IF(OR(AND($B1044=\"Non-Residential\",J$8=\"Residential\"),AND($B1044=\"Residential\",$B1044<>J$8),AND($D1044=\"New Wind\",$G1044<2014),AND($D1044=\"Existing Wind\",$G1044>2013)),0,1))))","v":0},{"$f":"IFERROR(H1044+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1044)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1044)),\"Wind\",$D1044))*('Public Tool Inputs'!$O$9:$O$104=E1044)*('Public Tool Inputs'!$P$9:$P$104=G1044))*I1044+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1044)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1044)),\"Wind\",$D1044))*('Public Tool Inputs'!$O$9:$O$104=E1044)*('Public Tool Inputs'!$P$9:$P$104=G1044))*J1044,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2012,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1045)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1045)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1045)),\"Wind\",$D1045))*('Summary Calcs'!$E$15:$E$266=$E1045)*('Summary Calcs'!$F$15:$F$266=$G1045)*(IF(OR(AND($B1045=\"Non-Residential\",H$8=\"Residential\"),AND($B1045=\"Residential\",$B1045<>H$8),AND($D1045=\"New Wind\",$G1045<2014),AND($D1045=\"Existing Wind\",$G1045>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1045)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1045)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1045)),\"Wind\",$D1045))*('Summary Calcs'!$E$15:$E$266=$E1045)*('Summary Calcs'!$F$15:$F$266=$G1045)*(IF(OR(AND($B1045=\"Non-Residential\",I$8=\"Residential\"),AND($B1045=\"Residential\",$B1045<>I$8),AND($D1045=\"New Wind\",$G1045<2014),AND($D1045=\"Existing Wind\",$G1045>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1045)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1045)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1045)),\"Wind\",$D1045))*('Summary Calcs'!$E$15:$E$266=$E1045)*('Summary Calcs'!$F$15:$F$266=$G1045)*(IF(OR(AND($B1045=\"Non-Residential\",J$8=\"Residential\"),AND($B1045=\"Residential\",$B1045<>J$8),AND($D1045=\"New Wind\",$G1045<2014),AND($D1045=\"Existing Wind\",$G1045>2013)),0,1))))","v":0},{"$f":"IFERROR(H1045+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1045)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1045)),\"Wind\",$D1045))*('Public Tool Inputs'!$O$9:$O$104=E1045)*('Public Tool Inputs'!$P$9:$P$104=G1045))*I1045+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1045)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1045)),\"Wind\",$D1045))*('Public Tool Inputs'!$O$9:$O$104=E1045)*('Public Tool Inputs'!$P$9:$P$104=G1045))*J1045,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2013,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1046)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1046)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1046)),\"Wind\",$D1046))*('Summary Calcs'!$E$15:$E$266=$E1046)*('Summary Calcs'!$F$15:$F$266=$G1046)*(IF(OR(AND($B1046=\"Non-Residential\",H$8=\"Residential\"),AND($B1046=\"Residential\",$B1046<>H$8),AND($D1046=\"New Wind\",$G1046<2014),AND($D1046=\"Existing Wind\",$G1046>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1046)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1046)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1046)),\"Wind\",$D1046))*('Summary Calcs'!$E$15:$E$266=$E1046)*('Summary Calcs'!$F$15:$F$266=$G1046)*(IF(OR(AND($B1046=\"Non-Residential\",I$8=\"Residential\"),AND($B1046=\"Residential\",$B1046<>I$8),AND($D1046=\"New Wind\",$G1046<2014),AND($D1046=\"Existing Wind\",$G1046>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1046)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1046)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1046)),\"Wind\",$D1046))*('Summary Calcs'!$E$15:$E$266=$E1046)*('Summary Calcs'!$F$15:$F$266=$G1046)*(IF(OR(AND($B1046=\"Non-Residential\",J$8=\"Residential\"),AND($B1046=\"Residential\",$B1046<>J$8),AND($D1046=\"New Wind\",$G1046<2014),AND($D1046=\"Existing Wind\",$G1046>2013)),0,1))))","v":0},{"$f":"IFERROR(H1046+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1046)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1046)),\"Wind\",$D1046))*('Public Tool Inputs'!$O$9:$O$104=E1046)*('Public Tool Inputs'!$P$9:$P$104=G1046))*I1046+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1046)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1046)),\"Wind\",$D1046))*('Public Tool Inputs'!$O$9:$O$104=E1046)*('Public Tool Inputs'!$P$9:$P$104=G1046))*J1046,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2014,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1047)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1047)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1047)),\"Wind\",$D1047))*('Summary Calcs'!$E$15:$E$266=$E1047)*('Summary Calcs'!$F$15:$F$266=$G1047)*(IF(OR(AND($B1047=\"Non-Residential\",H$8=\"Residential\"),AND($B1047=\"Residential\",$B1047<>H$8),AND($D1047=\"New Wind\",$G1047<2014),AND($D1047=\"Existing Wind\",$G1047>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1047)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1047)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1047)),\"Wind\",$D1047))*('Summary Calcs'!$E$15:$E$266=$E1047)*('Summary Calcs'!$F$15:$F$266=$G1047)*(IF(OR(AND($B1047=\"Non-Residential\",I$8=\"Residential\"),AND($B1047=\"Residential\",$B1047<>I$8),AND($D1047=\"New Wind\",$G1047<2014),AND($D1047=\"Existing Wind\",$G1047>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1047)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1047)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1047)),\"Wind\",$D1047))*('Summary Calcs'!$E$15:$E$266=$E1047)*('Summary Calcs'!$F$15:$F$266=$G1047)*(IF(OR(AND($B1047=\"Non-Residential\",J$8=\"Residential\"),AND($B1047=\"Residential\",$B1047<>J$8),AND($D1047=\"New Wind\",$G1047<2014),AND($D1047=\"Existing Wind\",$G1047>2013)),0,1))))","v":0},{"$f":"IFERROR(H1047+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1047)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1047)),\"Wind\",$D1047))*('Public Tool Inputs'!$O$9:$O$104=E1047)*('Public Tool Inputs'!$P$9:$P$104=G1047))*I1047+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1047)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1047)),\"Wind\",$D1047))*('Public Tool Inputs'!$O$9:$O$104=E1047)*('Public Tool Inputs'!$P$9:$P$104=G1047))*J1047,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2015,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1048)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1048)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1048)),\"Wind\",$D1048))*('Summary Calcs'!$E$15:$E$266=$E1048)*('Summary Calcs'!$F$15:$F$266=$G1048)*(IF(OR(AND($B1048=\"Non-Residential\",H$8=\"Residential\"),AND($B1048=\"Residential\",$B1048<>H$8),AND($D1048=\"New Wind\",$G1048<2014),AND($D1048=\"Existing Wind\",$G1048>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1048)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1048)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1048)),\"Wind\",$D1048))*('Summary Calcs'!$E$15:$E$266=$E1048)*('Summary Calcs'!$F$15:$F$266=$G1048)*(IF(OR(AND($B1048=\"Non-Residential\",I$8=\"Residential\"),AND($B1048=\"Residential\",$B1048<>I$8),AND($D1048=\"New Wind\",$G1048<2014),AND($D1048=\"Existing Wind\",$G1048>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1048)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1048)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1048)),\"Wind\",$D1048))*('Summary Calcs'!$E$15:$E$266=$E1048)*('Summary Calcs'!$F$15:$F$266=$G1048)*(IF(OR(AND($B1048=\"Non-Residential\",J$8=\"Residential\"),AND($B1048=\"Residential\",$B1048<>J$8),AND($D1048=\"New Wind\",$G1048<2014),AND($D1048=\"Existing Wind\",$G1048>2013)),0,1))))","v":0},{"$f":"IFERROR(H1048+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1048)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1048)),\"Wind\",$D1048))*('Public Tool Inputs'!$O$9:$O$104=E1048)*('Public Tool Inputs'!$P$9:$P$104=G1048))*I1048+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1048)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1048)),\"Wind\",$D1048))*('Public Tool Inputs'!$O$9:$O$104=E1048)*('Public Tool Inputs'!$P$9:$P$104=G1048))*J1048,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","New Wind","Unincentivized","Utility Incentive",2016,null,"Residential","NVE South","New Wind","Non-Incentivized","Utility Incentive",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1049)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1049)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1049)),\"Wind\",$D1049))*('Summary Calcs'!$E$15:$E$266=$E1049)*('Summary Calcs'!$F$15:$F$266=$G1049)*(IF(OR(AND($B1049=\"Non-Residential\",H$8=\"Residential\"),AND($B1049=\"Residential\",$B1049<>H$8),AND($D1049=\"New Wind\",$G1049<2014),AND($D1049=\"Existing Wind\",$G1049>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1049)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1049)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1049)),\"Wind\",$D1049))*('Summary Calcs'!$E$15:$E$266=$E1049)*('Summary Calcs'!$F$15:$F$266=$G1049)*(IF(OR(AND($B1049=\"Non-Residential\",I$8=\"Residential\"),AND($B1049=\"Residential\",$B1049<>I$8),AND($D1049=\"New Wind\",$G1049<2014),AND($D1049=\"Existing Wind\",$G1049>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1049)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1049)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1049)),\"Wind\",$D1049))*('Summary Calcs'!$E$15:$E$266=$E1049)*('Summary Calcs'!$F$15:$F$266=$G1049)*(IF(OR(AND($B1049=\"Non-Residential\",J$8=\"Residential\"),AND($B1049=\"Residential\",$B1049<>J$8),AND($D1049=\"New Wind\",$G1049<2014),AND($D1049=\"Existing Wind\",$G1049>2013)),0,1))))","v":0},{"$f":"IFERROR(H1049+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1049)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1049)),\"Wind\",$D1049))*('Public Tool Inputs'!$O$9:$O$104=E1049)*('Public Tool Inputs'!$P$9:$P$104=G1049))*I1049+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1049)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1049)),\"Wind\",$D1049))*('Public Tool Inputs'!$O$9:$O$104=E1049)*('Public Tool Inputs'!$P$9:$P$104=G1049))*J1049,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2004,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2004,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2004]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1050)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1050)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1050)),\"Wind\",$D1050))*('Summary Calcs'!$E$15:$E$266=$E1050)*('Summary Calcs'!$F$15:$F$266=$G1050)*(IF(OR(AND($B1050=\"Non-Residential\",H$8=\"Residential\"),AND($B1050=\"Residential\",$B1050<>H$8),AND($D1050=\"New Wind\",$G1050<2014),AND($D1050=\"Existing Wind\",$G1050>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1050)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1050)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1050)),\"Wind\",$D1050))*('Summary Calcs'!$E$15:$E$266=$E1050)*('Summary Calcs'!$F$15:$F$266=$G1050)*(IF(OR(AND($B1050=\"Non-Residential\",I$8=\"Residential\"),AND($B1050=\"Residential\",$B1050<>I$8),AND($D1050=\"New Wind\",$G1050<2014),AND($D1050=\"Existing Wind\",$G1050>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1050)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1050)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1050)),\"Wind\",$D1050))*('Summary Calcs'!$E$15:$E$266=$E1050)*('Summary Calcs'!$F$15:$F$266=$G1050)*(IF(OR(AND($B1050=\"Non-Residential\",J$8=\"Residential\"),AND($B1050=\"Residential\",$B1050<>J$8),AND($D1050=\"New Wind\",$G1050<2014),AND($D1050=\"Existing Wind\",$G1050>2013)),0,1))))","v":0},{"$f":"IFERROR(H1050+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1050)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1050)),\"Wind\",$D1050))*('Public Tool Inputs'!$O$9:$O$104=E1050)*('Public Tool Inputs'!$P$9:$P$104=G1050))*I1050+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1050)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1050)),\"Wind\",$D1050))*('Public Tool Inputs'!$O$9:$O$104=E1050)*('Public Tool Inputs'!$P$9:$P$104=G1050))*J1050,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2005,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2005,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2005]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1051)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1051)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1051)),\"Wind\",$D1051))*('Summary Calcs'!$E$15:$E$266=$E1051)*('Summary Calcs'!$F$15:$F$266=$G1051)*(IF(OR(AND($B1051=\"Non-Residential\",H$8=\"Residential\"),AND($B1051=\"Residential\",$B1051<>H$8),AND($D1051=\"New Wind\",$G1051<2014),AND($D1051=\"Existing Wind\",$G1051>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1051)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1051)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1051)),\"Wind\",$D1051))*('Summary Calcs'!$E$15:$E$266=$E1051)*('Summary Calcs'!$F$15:$F$266=$G1051)*(IF(OR(AND($B1051=\"Non-Residential\",I$8=\"Residential\"),AND($B1051=\"Residential\",$B1051<>I$8),AND($D1051=\"New Wind\",$G1051<2014),AND($D1051=\"Existing Wind\",$G1051>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1051)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1051)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1051)),\"Wind\",$D1051))*('Summary Calcs'!$E$15:$E$266=$E1051)*('Summary Calcs'!$F$15:$F$266=$G1051)*(IF(OR(AND($B1051=\"Non-Residential\",J$8=\"Residential\"),AND($B1051=\"Residential\",$B1051<>J$8),AND($D1051=\"New Wind\",$G1051<2014),AND($D1051=\"Existing Wind\",$G1051>2013)),0,1))))","v":0},{"$f":"IFERROR(H1051+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1051)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1051)),\"Wind\",$D1051))*('Public Tool Inputs'!$O$9:$O$104=E1051)*('Public Tool Inputs'!$P$9:$P$104=G1051))*I1051+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1051)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1051)),\"Wind\",$D1051))*('Public Tool Inputs'!$O$9:$O$104=E1051)*('Public Tool Inputs'!$P$9:$P$104=G1051))*J1051,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2006,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2006,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2006]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1052)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1052)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1052)),\"Wind\",$D1052))*('Summary Calcs'!$E$15:$E$266=$E1052)*('Summary Calcs'!$F$15:$F$266=$G1052)*(IF(OR(AND($B1052=\"Non-Residential\",H$8=\"Residential\"),AND($B1052=\"Residential\",$B1052<>H$8),AND($D1052=\"New Wind\",$G1052<2014),AND($D1052=\"Existing Wind\",$G1052>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1052)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1052)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1052)),\"Wind\",$D1052))*('Summary Calcs'!$E$15:$E$266=$E1052)*('Summary Calcs'!$F$15:$F$266=$G1052)*(IF(OR(AND($B1052=\"Non-Residential\",I$8=\"Residential\"),AND($B1052=\"Residential\",$B1052<>I$8),AND($D1052=\"New Wind\",$G1052<2014),AND($D1052=\"Existing Wind\",$G1052>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1052)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1052)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1052)),\"Wind\",$D1052))*('Summary Calcs'!$E$15:$E$266=$E1052)*('Summary Calcs'!$F$15:$F$266=$G1052)*(IF(OR(AND($B1052=\"Non-Residential\",J$8=\"Residential\"),AND($B1052=\"Residential\",$B1052<>J$8),AND($D1052=\"New Wind\",$G1052<2014),AND($D1052=\"Existing Wind\",$G1052>2013)),0,1))))","v":0},{"$f":"IFERROR(H1052+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1052)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1052)),\"Wind\",$D1052))*('Public Tool Inputs'!$O$9:$O$104=E1052)*('Public Tool Inputs'!$P$9:$P$104=G1052))*I1052+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1052)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1052)),\"Wind\",$D1052))*('Public Tool Inputs'!$O$9:$O$104=E1052)*('Public Tool Inputs'!$P$9:$P$104=G1052))*J1052,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2007,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2007,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2007]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1053)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1053)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1053)),\"Wind\",$D1053))*('Summary Calcs'!$E$15:$E$266=$E1053)*('Summary Calcs'!$F$15:$F$266=$G1053)*(IF(OR(AND($B1053=\"Non-Residential\",H$8=\"Residential\"),AND($B1053=\"Residential\",$B1053<>H$8),AND($D1053=\"New Wind\",$G1053<2014),AND($D1053=\"Existing Wind\",$G1053>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1053)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1053)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1053)),\"Wind\",$D1053))*('Summary Calcs'!$E$15:$E$266=$E1053)*('Summary Calcs'!$F$15:$F$266=$G1053)*(IF(OR(AND($B1053=\"Non-Residential\",I$8=\"Residential\"),AND($B1053=\"Residential\",$B1053<>I$8),AND($D1053=\"New Wind\",$G1053<2014),AND($D1053=\"Existing Wind\",$G1053>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1053)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1053)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1053)),\"Wind\",$D1053))*('Summary Calcs'!$E$15:$E$266=$E1053)*('Summary Calcs'!$F$15:$F$266=$G1053)*(IF(OR(AND($B1053=\"Non-Residential\",J$8=\"Residential\"),AND($B1053=\"Residential\",$B1053<>J$8),AND($D1053=\"New Wind\",$G1053<2014),AND($D1053=\"Existing Wind\",$G1053>2013)),0,1))))","v":0},{"$f":"IFERROR(H1053+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1053)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1053)),\"Wind\",$D1053))*('Public Tool Inputs'!$O$9:$O$104=E1053)*('Public Tool Inputs'!$P$9:$P$104=G1053))*I1053+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1053)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1053)),\"Wind\",$D1053))*('Public Tool Inputs'!$O$9:$O$104=E1053)*('Public Tool Inputs'!$P$9:$P$104=G1053))*J1053,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2008,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2008,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2008]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1054)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1054)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1054)),\"Wind\",$D1054))*('Summary Calcs'!$E$15:$E$266=$E1054)*('Summary Calcs'!$F$15:$F$266=$G1054)*(IF(OR(AND($B1054=\"Non-Residential\",H$8=\"Residential\"),AND($B1054=\"Residential\",$B1054<>H$8),AND($D1054=\"New Wind\",$G1054<2014),AND($D1054=\"Existing Wind\",$G1054>2013)),0,1))))","v":697.60888341585201},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1054)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1054)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1054)),\"Wind\",$D1054))*('Summary Calcs'!$E$15:$E$266=$E1054)*('Summary Calcs'!$F$15:$F$266=$G1054)*(IF(OR(AND($B1054=\"Non-Residential\",I$8=\"Residential\"),AND($B1054=\"Residential\",$B1054<>I$8),AND($D1054=\"New Wind\",$G1054<2014),AND($D1054=\"Existing Wind\",$G1054>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1054)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1054)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1054)),\"Wind\",$D1054))*('Summary Calcs'!$E$15:$E$266=$E1054)*('Summary Calcs'!$F$15:$F$266=$G1054)*(IF(OR(AND($B1054=\"Non-Residential\",J$8=\"Residential\"),AND($B1054=\"Residential\",$B1054<>J$8),AND($D1054=\"New Wind\",$G1054<2014),AND($D1054=\"Existing Wind\",$G1054>2013)),0,1))))","v":0},{"$f":"IFERROR(H1054+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1054)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1054)),\"Wind\",$D1054))*('Public Tool Inputs'!$O$9:$O$104=E1054)*('Public Tool Inputs'!$P$9:$P$104=G1054))*I1054+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1054)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1054)),\"Wind\",$D1054))*('Public Tool Inputs'!$O$9:$O$104=E1054)*('Public Tool Inputs'!$P$9:$P$104=G1054))*J1054,0)","v":697.60888341585201},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2009,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2009,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2009]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1055)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1055)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1055)),\"Wind\",$D1055))*('Summary Calcs'!$E$15:$E$266=$E1055)*('Summary Calcs'!$F$15:$F$266=$G1055)*(IF(OR(AND($B1055=\"Non-Residential\",H$8=\"Residential\"),AND($B1055=\"Residential\",$B1055<>H$8),AND($D1055=\"New Wind\",$G1055<2014),AND($D1055=\"Existing Wind\",$G1055>2013)),0,1))))","v":758.40382718673027},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1055)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1055)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1055)),\"Wind\",$D1055))*('Summary Calcs'!$E$15:$E$266=$E1055)*('Summary Calcs'!$F$15:$F$266=$G1055)*(IF(OR(AND($B1055=\"Non-Residential\",I$8=\"Residential\"),AND($B1055=\"Residential\",$B1055<>I$8),AND($D1055=\"New Wind\",$G1055<2014),AND($D1055=\"Existing Wind\",$G1055>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1055)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1055)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1055)),\"Wind\",$D1055))*('Summary Calcs'!$E$15:$E$266=$E1055)*('Summary Calcs'!$F$15:$F$266=$G1055)*(IF(OR(AND($B1055=\"Non-Residential\",J$8=\"Residential\"),AND($B1055=\"Residential\",$B1055<>J$8),AND($D1055=\"New Wind\",$G1055<2014),AND($D1055=\"Existing Wind\",$G1055>2013)),0,1))))","v":0},{"$f":"IFERROR(H1055+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1055)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1055)),\"Wind\",$D1055))*('Public Tool Inputs'!$O$9:$O$104=E1055)*('Public Tool Inputs'!$P$9:$P$104=G1055))*I1055+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1055)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1055)),\"Wind\",$D1055))*('Public Tool Inputs'!$O$9:$O$104=E1055)*('Public Tool Inputs'!$P$9:$P$104=G1055))*J1055,0)","v":758.40382718673027},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2010,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2010,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2010]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1056)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1056)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1056)),\"Wind\",$D1056))*('Summary Calcs'!$E$15:$E$266=$E1056)*('Summary Calcs'!$F$15:$F$266=$G1056)*(IF(OR(AND($B1056=\"Non-Residential\",H$8=\"Residential\"),AND($B1056=\"Residential\",$B1056<>H$8),AND($D1056=\"New Wind\",$G1056<2014),AND($D1056=\"Existing Wind\",$G1056>2013)),0,1))))","v":656.74761445089143},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1056)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1056)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1056)),\"Wind\",$D1056))*('Summary Calcs'!$E$15:$E$266=$E1056)*('Summary Calcs'!$F$15:$F$266=$G1056)*(IF(OR(AND($B1056=\"Non-Residential\",I$8=\"Residential\"),AND($B1056=\"Residential\",$B1056<>I$8),AND($D1056=\"New Wind\",$G1056<2014),AND($D1056=\"Existing Wind\",$G1056>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1056)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1056)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1056)),\"Wind\",$D1056))*('Summary Calcs'!$E$15:$E$266=$E1056)*('Summary Calcs'!$F$15:$F$266=$G1056)*(IF(OR(AND($B1056=\"Non-Residential\",J$8=\"Residential\"),AND($B1056=\"Residential\",$B1056<>J$8),AND($D1056=\"New Wind\",$G1056<2014),AND($D1056=\"Existing Wind\",$G1056>2013)),0,1))))","v":0},{"$f":"IFERROR(H1056+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1056)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1056)),\"Wind\",$D1056))*('Public Tool Inputs'!$O$9:$O$104=E1056)*('Public Tool Inputs'!$P$9:$P$104=G1056))*I1056+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1056)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1056)),\"Wind\",$D1056))*('Public Tool Inputs'!$O$9:$O$104=E1056)*('Public Tool Inputs'!$P$9:$P$104=G1056))*J1056,0)","v":656.74761445089143},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2011,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2011,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2011]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1057)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1057)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1057)),\"Wind\",$D1057))*('Summary Calcs'!$E$15:$E$266=$E1057)*('Summary Calcs'!$F$15:$F$266=$G1057)*(IF(OR(AND($B1057=\"Non-Residential\",H$8=\"Residential\"),AND($B1057=\"Residential\",$B1057<>H$8),AND($D1057=\"New Wind\",$G1057<2014),AND($D1057=\"Existing Wind\",$G1057>2013)),0,1))))","v":716.68397384784305},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1057)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1057)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1057)),\"Wind\",$D1057))*('Summary Calcs'!$E$15:$E$266=$E1057)*('Summary Calcs'!$F$15:$F$266=$G1057)*(IF(OR(AND($B1057=\"Non-Residential\",I$8=\"Residential\"),AND($B1057=\"Residential\",$B1057<>I$8),AND($D1057=\"New Wind\",$G1057<2014),AND($D1057=\"Existing Wind\",$G1057>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1057)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1057)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1057)),\"Wind\",$D1057))*('Summary Calcs'!$E$15:$E$266=$E1057)*('Summary Calcs'!$F$15:$F$266=$G1057)*(IF(OR(AND($B1057=\"Non-Residential\",J$8=\"Residential\"),AND($B1057=\"Residential\",$B1057<>J$8),AND($D1057=\"New Wind\",$G1057<2014),AND($D1057=\"Existing Wind\",$G1057>2013)),0,1))))","v":0},{"$f":"IFERROR(H1057+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1057)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1057)),\"Wind\",$D1057))*('Public Tool Inputs'!$O$9:$O$104=E1057)*('Public Tool Inputs'!$P$9:$P$104=G1057))*I1057+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1057)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1057)),\"Wind\",$D1057))*('Public Tool Inputs'!$O$9:$O$104=E1057)*('Public Tool Inputs'!$P$9:$P$104=G1057))*J1057,0)","v":716.68397384784305},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2012,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2012,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2012]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1058)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1058)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1058)),\"Wind\",$D1058))*('Summary Calcs'!$E$15:$E$266=$E1058)*('Summary Calcs'!$F$15:$F$266=$G1058)*(IF(OR(AND($B1058=\"Non-Residential\",H$8=\"Residential\"),AND($B1058=\"Residential\",$B1058<>H$8),AND($D1058=\"New Wind\",$G1058<2014),AND($D1058=\"Existing Wind\",$G1058>2013)),0,1))))","v":716.68397384784305},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1058)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1058)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1058)),\"Wind\",$D1058))*('Summary Calcs'!$E$15:$E$266=$E1058)*('Summary Calcs'!$F$15:$F$266=$G1058)*(IF(OR(AND($B1058=\"Non-Residential\",I$8=\"Residential\"),AND($B1058=\"Residential\",$B1058<>I$8),AND($D1058=\"New Wind\",$G1058<2014),AND($D1058=\"Existing Wind\",$G1058>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1058)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1058)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1058)),\"Wind\",$D1058))*('Summary Calcs'!$E$15:$E$266=$E1058)*('Summary Calcs'!$F$15:$F$266=$G1058)*(IF(OR(AND($B1058=\"Non-Residential\",J$8=\"Residential\"),AND($B1058=\"Residential\",$B1058<>J$8),AND($D1058=\"New Wind\",$G1058<2014),AND($D1058=\"Existing Wind\",$G1058>2013)),0,1))))","v":0},{"$f":"IFERROR(H1058+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1058)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1058)),\"Wind\",$D1058))*('Public Tool Inputs'!$O$9:$O$104=E1058)*('Public Tool Inputs'!$P$9:$P$104=G1058))*I1058+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1058)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1058)),\"Wind\",$D1058))*('Public Tool Inputs'!$O$9:$O$104=E1058)*('Public Tool Inputs'!$P$9:$P$104=G1058))*J1058,0)","v":716.68397384784305},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2013,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2013,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2013]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1059)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1059)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1059)),\"Wind\",$D1059))*('Summary Calcs'!$E$15:$E$266=$E1059)*('Summary Calcs'!$F$15:$F$266=$G1059)*(IF(OR(AND($B1059=\"Non-Residential\",H$8=\"Residential\"),AND($B1059=\"Residential\",$B1059<>H$8),AND($D1059=\"New Wind\",$G1059<2014),AND($D1059=\"Existing Wind\",$G1059>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1059)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1059)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1059)),\"Wind\",$D1059))*('Summary Calcs'!$E$15:$E$266=$E1059)*('Summary Calcs'!$F$15:$F$266=$G1059)*(IF(OR(AND($B1059=\"Non-Residential\",I$8=\"Residential\"),AND($B1059=\"Residential\",$B1059<>I$8),AND($D1059=\"New Wind\",$G1059<2014),AND($D1059=\"Existing Wind\",$G1059>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1059)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1059)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1059)),\"Wind\",$D1059))*('Summary Calcs'!$E$15:$E$266=$E1059)*('Summary Calcs'!$F$15:$F$266=$G1059)*(IF(OR(AND($B1059=\"Non-Residential\",J$8=\"Residential\"),AND($B1059=\"Residential\",$B1059<>J$8),AND($D1059=\"New Wind\",$G1059<2014),AND($D1059=\"Existing Wind\",$G1059>2013)),0,1))))","v":0},{"$f":"IFERROR(H1059+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1059)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1059)),\"Wind\",$D1059))*('Public Tool Inputs'!$O$9:$O$104=E1059)*('Public Tool Inputs'!$P$9:$P$104=G1059))*I1059+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1059)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1059)),\"Wind\",$D1059))*('Public Tool Inputs'!$O$9:$O$104=E1059)*('Public Tool Inputs'!$P$9:$P$104=G1059))*J1059,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2014,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2014,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2014]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1060)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1060)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1060)),\"Wind\",$D1060))*('Summary Calcs'!$E$15:$E$266=$E1060)*('Summary Calcs'!$F$15:$F$266=$G1060)*(IF(OR(AND($B1060=\"Non-Residential\",H$8=\"Residential\"),AND($B1060=\"Residential\",$B1060<>H$8),AND($D1060=\"New Wind\",$G1060<2014),AND($D1060=\"Existing Wind\",$G1060>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1060)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1060)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1060)),\"Wind\",$D1060))*('Summary Calcs'!$E$15:$E$266=$E1060)*('Summary Calcs'!$F$15:$F$266=$G1060)*(IF(OR(AND($B1060=\"Non-Residential\",I$8=\"Residential\"),AND($B1060=\"Residential\",$B1060<>I$8),AND($D1060=\"New Wind\",$G1060<2014),AND($D1060=\"Existing Wind\",$G1060>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1060)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1060)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1060)),\"Wind\",$D1060))*('Summary Calcs'!$E$15:$E$266=$E1060)*('Summary Calcs'!$F$15:$F$266=$G1060)*(IF(OR(AND($B1060=\"Non-Residential\",J$8=\"Residential\"),AND($B1060=\"Residential\",$B1060<>J$8),AND($D1060=\"New Wind\",$G1060<2014),AND($D1060=\"Existing Wind\",$G1060>2013)),0,1))))","v":0},{"$f":"IFERROR(H1060+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1060)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1060)),\"Wind\",$D1060))*('Public Tool Inputs'!$O$9:$O$104=E1060)*('Public Tool Inputs'!$P$9:$P$104=G1060))*I1060+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1060)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1060)),\"Wind\",$D1060))*('Public Tool Inputs'!$O$9:$O$104=E1060)*('Public Tool Inputs'!$P$9:$P$104=G1060))*J1060,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2015,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2015,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2015]
[null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1061)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1061)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1061)),\"Wind\",$D1061))*('Summary Calcs'!$E$15:$E$266=$E1061)*('Summary Calcs'!$F$15:$F$266=$G1061)*(IF(OR(AND($B1061=\"Non-Residential\",H$8=\"Residential\"),AND($B1061=\"Residential\",$B1061<>H$8),AND($D1061=\"New Wind\",$G1061<2014),AND($D1061=\"Existing Wind\",$G1061>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1061)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1061)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1061)),\"Wind\",$D1061))*('Summary Calcs'!$E$15:$E$266=$E1061)*('Summary Calcs'!$F$15:$F$266=$G1061)*(IF(OR(AND($B1061=\"Non-Residential\",I$8=\"Residential\"),AND($B1061=\"Residential\",$B1061<>I$8),AND($D1061=\"New Wind\",$G1061<2014),AND($D1061=\"Existing Wind\",$G1061>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1061)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1061)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1061)),\"Wind\",$D1061))*('Summary Calcs'!$E$15:$E$266=$E1061)*('Summary Calcs'!$F$15:$F$266=$G1061)*(IF(OR(AND($B1061=\"Non-Residential\",J$8=\"Residential\"),AND($B1061=\"Residential\",$B1061<>J$8),AND($D1061=\"New Wind\",$G1061<2014),AND($D1061=\"Existing Wind\",$G1061>2013)),0,1))))","v":0},{"$f":"IFERROR(H1061+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1061)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1061)),\"Wind\",$D1061))*('Public Tool Inputs'!$O$9:$O$104=E1061)*('Public Tool Inputs'!$P$9:$P$104=G1061))*I1061+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1061)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1061)),\"Wind\",$D1061))*('Public Tool Inputs'!$O$9:$O$104=E1061)*('Public Tool Inputs'!$P$9:$P$104=G1061))*J1061,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","CapEx",2016,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2016,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2016]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1062)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1062)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1062)),\"Wind\",$D1062))*('Summary Calcs'!$E$15:$E$266=$E1062)*('Summary Calcs'!$F$15:$F$266=$G1062)*(IF(OR(AND($B1062=\"Non-Residential\",H$8=\"Residential\"),AND($B1062=\"Residential\",$B1062<>H$8),AND($D1062=\"New Wind\",$G1062<2014),AND($D1062=\"Existing Wind\",$G1062>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1062)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1062)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1062)),\"Wind\",$D1062))*('Summary Calcs'!$E$15:$E$266=$E1062)*('Summary Calcs'!$F$15:$F$266=$G1062)*(IF(OR(AND($B1062=\"Non-Residential\",I$8=\"Residential\"),AND($B1062=\"Residential\",$B1062<>I$8),AND($D1062=\"New Wind\",$G1062<2014),AND($D1062=\"Existing Wind\",$G1062>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1062)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1062)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1062)),\"Wind\",$D1062))*('Summary Calcs'!$E$15:$E$266=$E1062)*('Summary Calcs'!$F$15:$F$266=$G1062)*(IF(OR(AND($B1062=\"Non-Residential\",J$8=\"Residential\"),AND($B1062=\"Residential\",$B1062<>J$8),AND($D1062=\"New Wind\",$G1062<2014),AND($D1062=\"Existing Wind\",$G1062>2013)),0,1))))","v":0},{"$f":"IFERROR(H1062+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1062)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1062)),\"Wind\",$D1062))*('Public Tool Inputs'!$O$9:$O$104=E1062)*('Public Tool Inputs'!$P$9:$P$104=G1062))*I1062+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1062)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1062)),\"Wind\",$D1062))*('Public Tool Inputs'!$O$9:$O$104=E1062)*('Public Tool Inputs'!$P$9:$P$104=G1062))*J1062,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2004,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1063)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1063)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1063)),\"Wind\",$D1063))*('Summary Calcs'!$E$15:$E$266=$E1063)*('Summary Calcs'!$F$15:$F$266=$G1063)*(IF(OR(AND($B1063=\"Non-Residential\",H$8=\"Residential\"),AND($B1063=\"Residential\",$B1063<>H$8),AND($D1063=\"New Wind\",$G1063<2014),AND($D1063=\"Existing Wind\",$G1063>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1063)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1063)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1063)),\"Wind\",$D1063))*('Summary Calcs'!$E$15:$E$266=$E1063)*('Summary Calcs'!$F$15:$F$266=$G1063)*(IF(OR(AND($B1063=\"Non-Residential\",I$8=\"Residential\"),AND($B1063=\"Residential\",$B1063<>I$8),AND($D1063=\"New Wind\",$G1063<2014),AND($D1063=\"Existing Wind\",$G1063>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1063)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1063)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1063)),\"Wind\",$D1063))*('Summary Calcs'!$E$15:$E$266=$E1063)*('Summary Calcs'!$F$15:$F$266=$G1063)*(IF(OR(AND($B1063=\"Non-Residential\",J$8=\"Residential\"),AND($B1063=\"Residential\",$B1063<>J$8),AND($D1063=\"New Wind\",$G1063<2014),AND($D1063=\"Existing Wind\",$G1063>2013)),0,1))))","v":0},{"$f":"IFERROR(H1063+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1063)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1063)),\"Wind\",$D1063))*('Public Tool Inputs'!$O$9:$O$104=E1063)*('Public Tool Inputs'!$P$9:$P$104=G1063))*I1063+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1063)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1063)),\"Wind\",$D1063))*('Public Tool Inputs'!$O$9:$O$104=E1063)*('Public Tool Inputs'!$P$9:$P$104=G1063))*J1063,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2005,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1064)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1064)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1064)),\"Wind\",$D1064))*('Summary Calcs'!$E$15:$E$266=$E1064)*('Summary Calcs'!$F$15:$F$266=$G1064)*(IF(OR(AND($B1064=\"Non-Residential\",H$8=\"Residential\"),AND($B1064=\"Residential\",$B1064<>H$8),AND($D1064=\"New Wind\",$G1064<2014),AND($D1064=\"Existing Wind\",$G1064>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1064)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1064)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1064)),\"Wind\",$D1064))*('Summary Calcs'!$E$15:$E$266=$E1064)*('Summary Calcs'!$F$15:$F$266=$G1064)*(IF(OR(AND($B1064=\"Non-Residential\",I$8=\"Residential\"),AND($B1064=\"Residential\",$B1064<>I$8),AND($D1064=\"New Wind\",$G1064<2014),AND($D1064=\"Existing Wind\",$G1064>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1064)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1064)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1064)),\"Wind\",$D1064))*('Summary Calcs'!$E$15:$E$266=$E1064)*('Summary Calcs'!$F$15:$F$266=$G1064)*(IF(OR(AND($B1064=\"Non-Residential\",J$8=\"Residential\"),AND($B1064=\"Residential\",$B1064<>J$8),AND($D1064=\"New Wind\",$G1064<2014),AND($D1064=\"Existing Wind\",$G1064>2013)),0,1))))","v":0},{"$f":"IFERROR(H1064+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1064)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1064)),\"Wind\",$D1064))*('Public Tool Inputs'!$O$9:$O$104=E1064)*('Public Tool Inputs'!$P$9:$P$104=G1064))*I1064+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1064)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1064)),\"Wind\",$D1064))*('Public Tool Inputs'!$O$9:$O$104=E1064)*('Public Tool Inputs'!$P$9:$P$104=G1064))*J1064,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2006,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1065)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1065)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1065)),\"Wind\",$D1065))*('Summary Calcs'!$E$15:$E$266=$E1065)*('Summary Calcs'!$F$15:$F$266=$G1065)*(IF(OR(AND($B1065=\"Non-Residential\",H$8=\"Residential\"),AND($B1065=\"Residential\",$B1065<>H$8),AND($D1065=\"New Wind\",$G1065<2014),AND($D1065=\"Existing Wind\",$G1065>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1065)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1065)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1065)),\"Wind\",$D1065))*('Summary Calcs'!$E$15:$E$266=$E1065)*('Summary Calcs'!$F$15:$F$266=$G1065)*(IF(OR(AND($B1065=\"Non-Residential\",I$8=\"Residential\"),AND($B1065=\"Residential\",$B1065<>I$8),AND($D1065=\"New Wind\",$G1065<2014),AND($D1065=\"Existing Wind\",$G1065>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1065)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1065)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1065)),\"Wind\",$D1065))*('Summary Calcs'!$E$15:$E$266=$E1065)*('Summary Calcs'!$F$15:$F$266=$G1065)*(IF(OR(AND($B1065=\"Non-Residential\",J$8=\"Residential\"),AND($B1065=\"Residential\",$B1065<>J$8),AND($D1065=\"New Wind\",$G1065<2014),AND($D1065=\"Existing Wind\",$G1065>2013)),0,1))))","v":0},{"$f":"IFERROR(H1065+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1065)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1065)),\"Wind\",$D1065))*('Public Tool Inputs'!$O$9:$O$104=E1065)*('Public Tool Inputs'!$P$9:$P$104=G1065))*I1065+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1065)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1065)),\"Wind\",$D1065))*('Public Tool Inputs'!$O$9:$O$104=E1065)*('Public Tool Inputs'!$P$9:$P$104=G1065))*J1065,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2007,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1066)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1066)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1066)),\"Wind\",$D1066))*('Summary Calcs'!$E$15:$E$266=$E1066)*('Summary Calcs'!$F$15:$F$266=$G1066)*(IF(OR(AND($B1066=\"Non-Residential\",H$8=\"Residential\"),AND($B1066=\"Residential\",$B1066<>H$8),AND($D1066=\"New Wind\",$G1066<2014),AND($D1066=\"Existing Wind\",$G1066>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1066)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1066)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1066)),\"Wind\",$D1066))*('Summary Calcs'!$E$15:$E$266=$E1066)*('Summary Calcs'!$F$15:$F$266=$G1066)*(IF(OR(AND($B1066=\"Non-Residential\",I$8=\"Residential\"),AND($B1066=\"Residential\",$B1066<>I$8),AND($D1066=\"New Wind\",$G1066<2014),AND($D1066=\"Existing Wind\",$G1066>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1066)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1066)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1066)),\"Wind\",$D1066))*('Summary Calcs'!$E$15:$E$266=$E1066)*('Summary Calcs'!$F$15:$F$266=$G1066)*(IF(OR(AND($B1066=\"Non-Residential\",J$8=\"Residential\"),AND($B1066=\"Residential\",$B1066<>J$8),AND($D1066=\"New Wind\",$G1066<2014),AND($D1066=\"Existing Wind\",$G1066>2013)),0,1))))","v":0},{"$f":"IFERROR(H1066+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1066)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1066)),\"Wind\",$D1066))*('Public Tool Inputs'!$O$9:$O$104=E1066)*('Public Tool Inputs'!$P$9:$P$104=G1066))*I1066+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1066)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1066)),\"Wind\",$D1066))*('Public Tool Inputs'!$O$9:$O$104=E1066)*('Public Tool Inputs'!$P$9:$P$104=G1066))*J1066,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2008,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1067)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1067)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1067)),\"Wind\",$D1067))*('Summary Calcs'!$E$15:$E$266=$E1067)*('Summary Calcs'!$F$15:$F$266=$G1067)*(IF(OR(AND($B1067=\"Non-Residential\",H$8=\"Residential\"),AND($B1067=\"Residential\",$B1067<>H$8),AND($D1067=\"New Wind\",$G1067<2014),AND($D1067=\"Existing Wind\",$G1067>2013)),0,1))))","v":243.20534394288799},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1067)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1067)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1067)),\"Wind\",$D1067))*('Summary Calcs'!$E$15:$E$266=$E1067)*('Summary Calcs'!$F$15:$F$266=$G1067)*(IF(OR(AND($B1067=\"Non-Residential\",I$8=\"Residential\"),AND($B1067=\"Residential\",$B1067<>I$8),AND($D1067=\"New Wind\",$G1067<2014),AND($D1067=\"Existing Wind\",$G1067>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1067)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1067)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1067)),\"Wind\",$D1067))*('Summary Calcs'!$E$15:$E$266=$E1067)*('Summary Calcs'!$F$15:$F$266=$G1067)*(IF(OR(AND($B1067=\"Non-Residential\",J$8=\"Residential\"),AND($B1067=\"Residential\",$B1067<>J$8),AND($D1067=\"New Wind\",$G1067<2014),AND($D1067=\"Existing Wind\",$G1067>2013)),0,1))))","v":0},{"$f":"IFERROR(H1067+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1067)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1067)),\"Wind\",$D1067))*('Public Tool Inputs'!$O$9:$O$104=E1067)*('Public Tool Inputs'!$P$9:$P$104=G1067))*I1067+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1067)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1067)),\"Wind\",$D1067))*('Public Tool Inputs'!$O$9:$O$104=E1067)*('Public Tool Inputs'!$P$9:$P$104=G1067))*J1067,0)","v":243.20534394288799},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2009,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1068)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1068)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1068)),\"Wind\",$D1068))*('Summary Calcs'!$E$15:$E$266=$E1068)*('Summary Calcs'!$F$15:$F$266=$G1068)*(IF(OR(AND($B1068=\"Non-Residential\",H$8=\"Residential\"),AND($B1068=\"Residential\",$B1068<>H$8),AND($D1068=\"New Wind\",$G1068<2014),AND($D1068=\"Existing Wind\",$G1068>2013)),0,1))))","v":262.19683884093581},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1068)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1068)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1068)),\"Wind\",$D1068))*('Summary Calcs'!$E$15:$E$266=$E1068)*('Summary Calcs'!$F$15:$F$266=$G1068)*(IF(OR(AND($B1068=\"Non-Residential\",I$8=\"Residential\"),AND($B1068=\"Residential\",$B1068<>I$8),AND($D1068=\"New Wind\",$G1068<2014),AND($D1068=\"Existing Wind\",$G1068>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1068)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1068)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1068)),\"Wind\",$D1068))*('Summary Calcs'!$E$15:$E$266=$E1068)*('Summary Calcs'!$F$15:$F$266=$G1068)*(IF(OR(AND($B1068=\"Non-Residential\",J$8=\"Residential\"),AND($B1068=\"Residential\",$B1068<>J$8),AND($D1068=\"New Wind\",$G1068<2014),AND($D1068=\"Existing Wind\",$G1068>2013)),0,1))))","v":0},{"$f":"IFERROR(H1068+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1068)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1068)),\"Wind\",$D1068))*('Public Tool Inputs'!$O$9:$O$104=E1068)*('Public Tool Inputs'!$P$9:$P$104=G1068))*I1068+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1068)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1068)),\"Wind\",$D1068))*('Public Tool Inputs'!$O$9:$O$104=E1068)*('Public Tool Inputs'!$P$9:$P$104=G1068))*J1068,0)","v":262.19683884093581},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2010,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1069)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1069)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1069)),\"Wind\",$D1069))*('Summary Calcs'!$E$15:$E$266=$E1069)*('Summary Calcs'!$F$15:$F$266=$G1069)*(IF(OR(AND($B1069=\"Non-Residential\",H$8=\"Residential\"),AND($B1069=\"Residential\",$B1069<>H$8),AND($D1069=\"New Wind\",$G1069<2014),AND($D1069=\"Existing Wind\",$G1069>2013)),0,1))))","v":229.85267669107529},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1069)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1069)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1069)),\"Wind\",$D1069))*('Summary Calcs'!$E$15:$E$266=$E1069)*('Summary Calcs'!$F$15:$F$266=$G1069)*(IF(OR(AND($B1069=\"Non-Residential\",I$8=\"Residential\"),AND($B1069=\"Residential\",$B1069<>I$8),AND($D1069=\"New Wind\",$G1069<2014),AND($D1069=\"Existing Wind\",$G1069>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1069)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1069)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1069)),\"Wind\",$D1069))*('Summary Calcs'!$E$15:$E$266=$E1069)*('Summary Calcs'!$F$15:$F$266=$G1069)*(IF(OR(AND($B1069=\"Non-Residential\",J$8=\"Residential\"),AND($B1069=\"Residential\",$B1069<>J$8),AND($D1069=\"New Wind\",$G1069<2014),AND($D1069=\"Existing Wind\",$G1069>2013)),0,1))))","v":0},{"$f":"IFERROR(H1069+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1069)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1069)),\"Wind\",$D1069))*('Public Tool Inputs'!$O$9:$O$104=E1069)*('Public Tool Inputs'!$P$9:$P$104=G1069))*I1069+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1069)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1069)),\"Wind\",$D1069))*('Public Tool Inputs'!$O$9:$O$104=E1069)*('Public Tool Inputs'!$P$9:$P$104=G1069))*J1069,0)","v":229.85267669107529},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2011,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1070)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1070)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1070)),\"Wind\",$D1070))*('Summary Calcs'!$E$15:$E$266=$E1070)*('Summary Calcs'!$F$15:$F$266=$G1070)*(IF(OR(AND($B1070=\"Non-Residential\",H$8=\"Residential\"),AND($B1070=\"Residential\",$B1070<>H$8),AND($D1070=\"New Wind\",$G1070<2014),AND($D1070=\"Existing Wind\",$G1070>2013)),0,1))))","v":261.07548883607649},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1070)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1070)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1070)),\"Wind\",$D1070))*('Summary Calcs'!$E$15:$E$266=$E1070)*('Summary Calcs'!$F$15:$F$266=$G1070)*(IF(OR(AND($B1070=\"Non-Residential\",I$8=\"Residential\"),AND($B1070=\"Residential\",$B1070<>I$8),AND($D1070=\"New Wind\",$G1070<2014),AND($D1070=\"Existing Wind\",$G1070>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1070)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1070)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1070)),\"Wind\",$D1070))*('Summary Calcs'!$E$15:$E$266=$E1070)*('Summary Calcs'!$F$15:$F$266=$G1070)*(IF(OR(AND($B1070=\"Non-Residential\",J$8=\"Residential\"),AND($B1070=\"Residential\",$B1070<>J$8),AND($D1070=\"New Wind\",$G1070<2014),AND($D1070=\"Existing Wind\",$G1070>2013)),0,1))))","v":0},{"$f":"IFERROR(H1070+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1070)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1070)),\"Wind\",$D1070))*('Public Tool Inputs'!$O$9:$O$104=E1070)*('Public Tool Inputs'!$P$9:$P$104=G1070))*I1070+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1070)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1070)),\"Wind\",$D1070))*('Public Tool Inputs'!$O$9:$O$104=E1070)*('Public Tool Inputs'!$P$9:$P$104=G1070))*J1070,0)","v":261.07548883607649},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2012,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1071)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1071)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1071)),\"Wind\",$D1071))*('Summary Calcs'!$E$15:$E$266=$E1071)*('Summary Calcs'!$F$15:$F$266=$G1071)*(IF(OR(AND($B1071=\"Non-Residential\",H$8=\"Residential\"),AND($B1071=\"Residential\",$B1071<>H$8),AND($D1071=\"New Wind\",$G1071<2014),AND($D1071=\"Existing Wind\",$G1071>2013)),0,1))))","v":261.07548883607649},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1071)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1071)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1071)),\"Wind\",$D1071))*('Summary Calcs'!$E$15:$E$266=$E1071)*('Summary Calcs'!$F$15:$F$266=$G1071)*(IF(OR(AND($B1071=\"Non-Residential\",I$8=\"Residential\"),AND($B1071=\"Residential\",$B1071<>I$8),AND($D1071=\"New Wind\",$G1071<2014),AND($D1071=\"Existing Wind\",$G1071>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1071)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1071)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1071)),\"Wind\",$D1071))*('Summary Calcs'!$E$15:$E$266=$E1071)*('Summary Calcs'!$F$15:$F$266=$G1071)*(IF(OR(AND($B1071=\"Non-Residential\",J$8=\"Residential\"),AND($B1071=\"Residential\",$B1071<>J$8),AND($D1071=\"New Wind\",$G1071<2014),AND($D1071=\"Existing Wind\",$G1071>2013)),0,1))))","v":0},{"$f":"IFERROR(H1071+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1071)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1071)),\"Wind\",$D1071))*('Public Tool Inputs'!$O$9:$O$104=E1071)*('Public Tool Inputs'!$P$9:$P$104=G1071))*I1071+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1071)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1071)),\"Wind\",$D1071))*('Public Tool Inputs'!$O$9:$O$104=E1071)*('Public Tool Inputs'!$P$9:$P$104=G1071))*J1071,0)","v":261.07548883607649},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2013,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1072)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1072)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1072)),\"Wind\",$D1072))*('Summary Calcs'!$E$15:$E$266=$E1072)*('Summary Calcs'!$F$15:$F$266=$G1072)*(IF(OR(AND($B1072=\"Non-Residential\",H$8=\"Residential\"),AND($B1072=\"Residential\",$B1072<>H$8),AND($D1072=\"New Wind\",$G1072<2014),AND($D1072=\"Existing Wind\",$G1072>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1072)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1072)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1072)),\"Wind\",$D1072))*('Summary Calcs'!$E$15:$E$266=$E1072)*('Summary Calcs'!$F$15:$F$266=$G1072)*(IF(OR(AND($B1072=\"Non-Residential\",I$8=\"Residential\"),AND($B1072=\"Residential\",$B1072<>I$8),AND($D1072=\"New Wind\",$G1072<2014),AND($D1072=\"Existing Wind\",$G1072>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1072)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1072)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1072)),\"Wind\",$D1072))*('Summary Calcs'!$E$15:$E$266=$E1072)*('Summary Calcs'!$F$15:$F$266=$G1072)*(IF(OR(AND($B1072=\"Non-Residential\",J$8=\"Residential\"),AND($B1072=\"Residential\",$B1072<>J$8),AND($D1072=\"New Wind\",$G1072<2014),AND($D1072=\"Existing Wind\",$G1072>2013)),0,1))))","v":0},{"$f":"IFERROR(H1072+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1072)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1072)),\"Wind\",$D1072))*('Public Tool Inputs'!$O$9:$O$104=E1072)*('Public Tool Inputs'!$P$9:$P$104=G1072))*I1072+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1072)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1072)),\"Wind\",$D1072))*('Public Tool Inputs'!$O$9:$O$104=E1072)*('Public Tool Inputs'!$P$9:$P$104=G1072))*J1072,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2014,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1073)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1073)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1073)),\"Wind\",$D1073))*('Summary Calcs'!$E$15:$E$266=$E1073)*('Summary Calcs'!$F$15:$F$266=$G1073)*(IF(OR(AND($B1073=\"Non-Residential\",H$8=\"Residential\"),AND($B1073=\"Residential\",$B1073<>H$8),AND($D1073=\"New Wind\",$G1073<2014),AND($D1073=\"Existing Wind\",$G1073>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1073)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1073)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1073)),\"Wind\",$D1073))*('Summary Calcs'!$E$15:$E$266=$E1073)*('Summary Calcs'!$F$15:$F$266=$G1073)*(IF(OR(AND($B1073=\"Non-Residential\",I$8=\"Residential\"),AND($B1073=\"Residential\",$B1073<>I$8),AND($D1073=\"New Wind\",$G1073<2014),AND($D1073=\"Existing Wind\",$G1073>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1073)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1073)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1073)),\"Wind\",$D1073))*('Summary Calcs'!$E$15:$E$266=$E1073)*('Summary Calcs'!$F$15:$F$266=$G1073)*(IF(OR(AND($B1073=\"Non-Residential\",J$8=\"Residential\"),AND($B1073=\"Residential\",$B1073<>J$8),AND($D1073=\"New Wind\",$G1073<2014),AND($D1073=\"Existing Wind\",$G1073>2013)),0,1))))","v":0},{"$f":"IFERROR(H1073+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1073)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1073)),\"Wind\",$D1073))*('Public Tool Inputs'!$O$9:$O$104=E1073)*('Public Tool Inputs'!$P$9:$P$104=G1073))*I1073+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1073)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1073)),\"Wind\",$D1073))*('Public Tool Inputs'!$O$9:$O$104=E1073)*('Public Tool Inputs'!$P$9:$P$104=G1073))*J1073,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2015,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1074)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1074)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1074)),\"Wind\",$D1074))*('Summary Calcs'!$E$15:$E$266=$E1074)*('Summary Calcs'!$F$15:$F$266=$G1074)*(IF(OR(AND($B1074=\"Non-Residential\",H$8=\"Residential\"),AND($B1074=\"Residential\",$B1074<>H$8),AND($D1074=\"New Wind\",$G1074<2014),AND($D1074=\"Existing Wind\",$G1074>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1074)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1074)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1074)),\"Wind\",$D1074))*('Summary Calcs'!$E$15:$E$266=$E1074)*('Summary Calcs'!$F$15:$F$266=$G1074)*(IF(OR(AND($B1074=\"Non-Residential\",I$8=\"Residential\"),AND($B1074=\"Residential\",$B1074<>I$8),AND($D1074=\"New Wind\",$G1074<2014),AND($D1074=\"Existing Wind\",$G1074>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1074)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1074)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1074)),\"Wind\",$D1074))*('Summary Calcs'!$E$15:$E$266=$E1074)*('Summary Calcs'!$F$15:$F$266=$G1074)*(IF(OR(AND($B1074=\"Non-Residential\",J$8=\"Residential\"),AND($B1074=\"Residential\",$B1074<>J$8),AND($D1074=\"New Wind\",$G1074<2014),AND($D1074=\"Existing Wind\",$G1074>2013)),0,1))))","v":0},{"$f":"IFERROR(H1074+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1074)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1074)),\"Wind\",$D1074))*('Public Tool Inputs'!$O$9:$O$104=E1074)*('Public Tool Inputs'!$P$9:$P$104=G1074))*I1074+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1074)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1074)),\"Wind\",$D1074))*('Public Tool Inputs'!$O$9:$O$104=E1074)*('Public Tool Inputs'!$P$9:$P$104=G1074))*J1074,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Fed Incentive",2016,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1075)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1075)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1075)),\"Wind\",$D1075))*('Summary Calcs'!$E$15:$E$266=$E1075)*('Summary Calcs'!$F$15:$F$266=$G1075)*(IF(OR(AND($B1075=\"Non-Residential\",H$8=\"Residential\"),AND($B1075=\"Residential\",$B1075<>H$8),AND($D1075=\"New Wind\",$G1075<2014),AND($D1075=\"Existing Wind\",$G1075>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1075)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1075)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1075)),\"Wind\",$D1075))*('Summary Calcs'!$E$15:$E$266=$E1075)*('Summary Calcs'!$F$15:$F$266=$G1075)*(IF(OR(AND($B1075=\"Non-Residential\",I$8=\"Residential\"),AND($B1075=\"Residential\",$B1075<>I$8),AND($D1075=\"New Wind\",$G1075<2014),AND($D1075=\"Existing Wind\",$G1075>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1075)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1075)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1075)),\"Wind\",$D1075))*('Summary Calcs'!$E$15:$E$266=$E1075)*('Summary Calcs'!$F$15:$F$266=$G1075)*(IF(OR(AND($B1075=\"Non-Residential\",J$8=\"Residential\"),AND($B1075=\"Residential\",$B1075<>J$8),AND($D1075=\"New Wind\",$G1075<2014),AND($D1075=\"Existing Wind\",$G1075>2013)),0,1))))","v":0},{"$f":"IFERROR(H1075+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1075)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1075)),\"Wind\",$D1075))*('Public Tool Inputs'!$O$9:$O$104=E1075)*('Public Tool Inputs'!$P$9:$P$104=G1075))*I1075+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1075)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1075)),\"Wind\",$D1075))*('Public Tool Inputs'!$O$9:$O$104=E1075)*('Public Tool Inputs'!$P$9:$P$104=G1075))*J1075,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2004,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2004,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2004]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1076)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1076)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1076)),\"Wind\",$D1076))*('Summary Calcs'!$E$15:$E$266=$E1076)*('Summary Calcs'!$F$15:$F$266=$G1076)*(IF(OR(AND($B1076=\"Non-Residential\",H$8=\"Residential\"),AND($B1076=\"Residential\",$B1076<>H$8),AND($D1076=\"New Wind\",$G1076<2014),AND($D1076=\"Existing Wind\",$G1076>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1076)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1076)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1076)),\"Wind\",$D1076))*('Summary Calcs'!$E$15:$E$266=$E1076)*('Summary Calcs'!$F$15:$F$266=$G1076)*(IF(OR(AND($B1076=\"Non-Residential\",I$8=\"Residential\"),AND($B1076=\"Residential\",$B1076<>I$8),AND($D1076=\"New Wind\",$G1076<2014),AND($D1076=\"Existing Wind\",$G1076>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1076)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1076)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1076)),\"Wind\",$D1076))*('Summary Calcs'!$E$15:$E$266=$E1076)*('Summary Calcs'!$F$15:$F$266=$G1076)*(IF(OR(AND($B1076=\"Non-Residential\",J$8=\"Residential\"),AND($B1076=\"Residential\",$B1076<>J$8),AND($D1076=\"New Wind\",$G1076<2014),AND($D1076=\"Existing Wind\",$G1076>2013)),0,1))))","v":0},{"$f":"IFERROR(H1076+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1076)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1076)),\"Wind\",$D1076))*('Public Tool Inputs'!$O$9:$O$104=E1076)*('Public Tool Inputs'!$P$9:$P$104=G1076))*I1076+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1076)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1076)),\"Wind\",$D1076))*('Public Tool Inputs'!$O$9:$O$104=E1076)*('Public Tool Inputs'!$P$9:$P$104=G1076))*J1076,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2005,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2005,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2005]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1077)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1077)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1077)),\"Wind\",$D1077))*('Summary Calcs'!$E$15:$E$266=$E1077)*('Summary Calcs'!$F$15:$F$266=$G1077)*(IF(OR(AND($B1077=\"Non-Residential\",H$8=\"Residential\"),AND($B1077=\"Residential\",$B1077<>H$8),AND($D1077=\"New Wind\",$G1077<2014),AND($D1077=\"Existing Wind\",$G1077>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1077)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1077)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1077)),\"Wind\",$D1077))*('Summary Calcs'!$E$15:$E$266=$E1077)*('Summary Calcs'!$F$15:$F$266=$G1077)*(IF(OR(AND($B1077=\"Non-Residential\",I$8=\"Residential\"),AND($B1077=\"Residential\",$B1077<>I$8),AND($D1077=\"New Wind\",$G1077<2014),AND($D1077=\"Existing Wind\",$G1077>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1077)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1077)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1077)),\"Wind\",$D1077))*('Summary Calcs'!$E$15:$E$266=$E1077)*('Summary Calcs'!$F$15:$F$266=$G1077)*(IF(OR(AND($B1077=\"Non-Residential\",J$8=\"Residential\"),AND($B1077=\"Residential\",$B1077<>J$8),AND($D1077=\"New Wind\",$G1077<2014),AND($D1077=\"Existing Wind\",$G1077>2013)),0,1))))","v":0},{"$f":"IFERROR(H1077+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1077)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1077)),\"Wind\",$D1077))*('Public Tool Inputs'!$O$9:$O$104=E1077)*('Public Tool Inputs'!$P$9:$P$104=G1077))*I1077+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1077)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1077)),\"Wind\",$D1077))*('Public Tool Inputs'!$O$9:$O$104=E1077)*('Public Tool Inputs'!$P$9:$P$104=G1077))*J1077,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2006,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2006,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2006]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1078)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1078)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1078)),\"Wind\",$D1078))*('Summary Calcs'!$E$15:$E$266=$E1078)*('Summary Calcs'!$F$15:$F$266=$G1078)*(IF(OR(AND($B1078=\"Non-Residential\",H$8=\"Residential\"),AND($B1078=\"Residential\",$B1078<>H$8),AND($D1078=\"New Wind\",$G1078<2014),AND($D1078=\"Existing Wind\",$G1078>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1078)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1078)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1078)),\"Wind\",$D1078))*('Summary Calcs'!$E$15:$E$266=$E1078)*('Summary Calcs'!$F$15:$F$266=$G1078)*(IF(OR(AND($B1078=\"Non-Residential\",I$8=\"Residential\"),AND($B1078=\"Residential\",$B1078<>I$8),AND($D1078=\"New Wind\",$G1078<2014),AND($D1078=\"Existing Wind\",$G1078>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1078)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1078)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1078)),\"Wind\",$D1078))*('Summary Calcs'!$E$15:$E$266=$E1078)*('Summary Calcs'!$F$15:$F$266=$G1078)*(IF(OR(AND($B1078=\"Non-Residential\",J$8=\"Residential\"),AND($B1078=\"Residential\",$B1078<>J$8),AND($D1078=\"New Wind\",$G1078<2014),AND($D1078=\"Existing Wind\",$G1078>2013)),0,1))))","v":0},{"$f":"IFERROR(H1078+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1078)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1078)),\"Wind\",$D1078))*('Public Tool Inputs'!$O$9:$O$104=E1078)*('Public Tool Inputs'!$P$9:$P$104=G1078))*I1078+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1078)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1078)),\"Wind\",$D1078))*('Public Tool Inputs'!$O$9:$O$104=E1078)*('Public Tool Inputs'!$P$9:$P$104=G1078))*J1078,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2007,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2007,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2007]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1079)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1079)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1079)),\"Wind\",$D1079))*('Summary Calcs'!$E$15:$E$266=$E1079)*('Summary Calcs'!$F$15:$F$266=$G1079)*(IF(OR(AND($B1079=\"Non-Residential\",H$8=\"Residential\"),AND($B1079=\"Residential\",$B1079<>H$8),AND($D1079=\"New Wind\",$G1079<2014),AND($D1079=\"Existing Wind\",$G1079>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1079)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1079)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1079)),\"Wind\",$D1079))*('Summary Calcs'!$E$15:$E$266=$E1079)*('Summary Calcs'!$F$15:$F$266=$G1079)*(IF(OR(AND($B1079=\"Non-Residential\",I$8=\"Residential\"),AND($B1079=\"Residential\",$B1079<>I$8),AND($D1079=\"New Wind\",$G1079<2014),AND($D1079=\"Existing Wind\",$G1079>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1079)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1079)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1079)),\"Wind\",$D1079))*('Summary Calcs'!$E$15:$E$266=$E1079)*('Summary Calcs'!$F$15:$F$266=$G1079)*(IF(OR(AND($B1079=\"Non-Residential\",J$8=\"Residential\"),AND($B1079=\"Residential\",$B1079<>J$8),AND($D1079=\"New Wind\",$G1079<2014),AND($D1079=\"Existing Wind\",$G1079>2013)),0,1))))","v":0},{"$f":"IFERROR(H1079+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1079)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1079)),\"Wind\",$D1079))*('Public Tool Inputs'!$O$9:$O$104=E1079)*('Public Tool Inputs'!$P$9:$P$104=G1079))*I1079+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1079)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1079)),\"Wind\",$D1079))*('Public Tool Inputs'!$O$9:$O$104=E1079)*('Public Tool Inputs'!$P$9:$P$104=G1079))*J1079,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2008,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2008,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2008]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1080)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1080)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1080)),\"Wind\",$D1080))*('Summary Calcs'!$E$15:$E$266=$E1080)*('Summary Calcs'!$F$15:$F$266=$G1080)*(IF(OR(AND($B1080=\"Non-Residential\",H$8=\"Residential\"),AND($B1080=\"Residential\",$B1080<>H$8),AND($D1080=\"New Wind\",$G1080<2014),AND($D1080=\"Existing Wind\",$G1080>2013)),0,1))))","v":32.204737136077654},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1080)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1080)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1080)),\"Wind\",$D1080))*('Summary Calcs'!$E$15:$E$266=$E1080)*('Summary Calcs'!$F$15:$F$266=$G1080)*(IF(OR(AND($B1080=\"Non-Residential\",I$8=\"Residential\"),AND($B1080=\"Residential\",$B1080<>I$8),AND($D1080=\"New Wind\",$G1080<2014),AND($D1080=\"Existing Wind\",$G1080>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1080)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1080)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1080)),\"Wind\",$D1080))*('Summary Calcs'!$E$15:$E$266=$E1080)*('Summary Calcs'!$F$15:$F$266=$G1080)*(IF(OR(AND($B1080=\"Non-Residential\",J$8=\"Residential\"),AND($B1080=\"Residential\",$B1080<>J$8),AND($D1080=\"New Wind\",$G1080<2014),AND($D1080=\"Existing Wind\",$G1080>2013)),0,1))))","v":0},{"$f":"IFERROR(H1080+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1080)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1080)),\"Wind\",$D1080))*('Public Tool Inputs'!$O$9:$O$104=E1080)*('Public Tool Inputs'!$P$9:$P$104=G1080))*I1080+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1080)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1080)),\"Wind\",$D1080))*('Public Tool Inputs'!$O$9:$O$104=E1080)*('Public Tool Inputs'!$P$9:$P$104=G1080))*J1080,0)","v":32.204737136077654},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2009,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2009,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2009]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1081)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1081)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1081)),\"Wind\",$D1081))*('Summary Calcs'!$E$15:$E$266=$E1081)*('Summary Calcs'!$F$15:$F$266=$G1081)*(IF(OR(AND($B1081=\"Non-Residential\",H$8=\"Residential\"),AND($B1081=\"Residential\",$B1081<>H$8),AND($D1081=\"New Wind\",$G1081<2014),AND($D1081=\"Existing Wind\",$G1081>2013)),0,1))))","v":32.868682986772107},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1081)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1081)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1081)),\"Wind\",$D1081))*('Summary Calcs'!$E$15:$E$266=$E1081)*('Summary Calcs'!$F$15:$F$266=$G1081)*(IF(OR(AND($B1081=\"Non-Residential\",I$8=\"Residential\"),AND($B1081=\"Residential\",$B1081<>I$8),AND($D1081=\"New Wind\",$G1081<2014),AND($D1081=\"Existing Wind\",$G1081>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1081)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1081)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1081)),\"Wind\",$D1081))*('Summary Calcs'!$E$15:$E$266=$E1081)*('Summary Calcs'!$F$15:$F$266=$G1081)*(IF(OR(AND($B1081=\"Non-Residential\",J$8=\"Residential\"),AND($B1081=\"Residential\",$B1081<>J$8),AND($D1081=\"New Wind\",$G1081<2014),AND($D1081=\"Existing Wind\",$G1081>2013)),0,1))))","v":0},{"$f":"IFERROR(H1081+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1081)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1081)),\"Wind\",$D1081))*('Public Tool Inputs'!$O$9:$O$104=E1081)*('Public Tool Inputs'!$P$9:$P$104=G1081))*I1081+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1081)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1081)),\"Wind\",$D1081))*('Public Tool Inputs'!$O$9:$O$104=E1081)*('Public Tool Inputs'!$P$9:$P$104=G1081))*J1081,0)","v":32.868682986772107},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2010,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2010,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2010]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1082)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1082)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1082)),\"Wind\",$D1082))*('Summary Calcs'!$E$15:$E$266=$E1082)*('Summary Calcs'!$F$15:$F$266=$G1082)*(IF(OR(AND($B1082=\"Non-Residential\",H$8=\"Residential\"),AND($B1082=\"Residential\",$B1082<>H$8),AND($D1082=\"New Wind\",$G1082<2014),AND($D1082=\"Existing Wind\",$G1082>2013)),0,1))))","v":33.549563580296734},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1082)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1082)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1082)),\"Wind\",$D1082))*('Summary Calcs'!$E$15:$E$266=$E1082)*('Summary Calcs'!$F$15:$F$266=$G1082)*(IF(OR(AND($B1082=\"Non-Residential\",I$8=\"Residential\"),AND($B1082=\"Residential\",$B1082<>I$8),AND($D1082=\"New Wind\",$G1082<2014),AND($D1082=\"Existing Wind\",$G1082>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1082)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1082)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1082)),\"Wind\",$D1082))*('Summary Calcs'!$E$15:$E$266=$E1082)*('Summary Calcs'!$F$15:$F$266=$G1082)*(IF(OR(AND($B1082=\"Non-Residential\",J$8=\"Residential\"),AND($B1082=\"Residential\",$B1082<>J$8),AND($D1082=\"New Wind\",$G1082<2014),AND($D1082=\"Existing Wind\",$G1082>2013)),0,1))))","v":0},{"$f":"IFERROR(H1082+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1082)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1082)),\"Wind\",$D1082))*('Public Tool Inputs'!$O$9:$O$104=E1082)*('Public Tool Inputs'!$P$9:$P$104=G1082))*I1082+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1082)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1082)),\"Wind\",$D1082))*('Public Tool Inputs'!$O$9:$O$104=E1082)*('Public Tool Inputs'!$P$9:$P$104=G1082))*J1082,0)","v":33.549563580296734},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2011,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2011,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2011]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1083)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1083)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1083)),\"Wind\",$D1083))*('Summary Calcs'!$E$15:$E$266=$E1083)*('Summary Calcs'!$F$15:$F$266=$G1083)*(IF(OR(AND($B1083=\"Non-Residential\",H$8=\"Residential\"),AND($B1083=\"Residential\",$B1083<>H$8),AND($D1083=\"New Wind\",$G1083<2014),AND($D1083=\"Existing Wind\",$G1083>2013)),0,1))))","v":34.115180888570535},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1083)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1083)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1083)),\"Wind\",$D1083))*('Summary Calcs'!$E$15:$E$266=$E1083)*('Summary Calcs'!$F$15:$F$266=$G1083)*(IF(OR(AND($B1083=\"Non-Residential\",I$8=\"Residential\"),AND($B1083=\"Residential\",$B1083<>I$8),AND($D1083=\"New Wind\",$G1083<2014),AND($D1083=\"Existing Wind\",$G1083>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1083)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1083)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1083)),\"Wind\",$D1083))*('Summary Calcs'!$E$15:$E$266=$E1083)*('Summary Calcs'!$F$15:$F$266=$G1083)*(IF(OR(AND($B1083=\"Non-Residential\",J$8=\"Residential\"),AND($B1083=\"Residential\",$B1083<>J$8),AND($D1083=\"New Wind\",$G1083<2014),AND($D1083=\"Existing Wind\",$G1083>2013)),0,1))))","v":0},{"$f":"IFERROR(H1083+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1083)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1083)),\"Wind\",$D1083))*('Public Tool Inputs'!$O$9:$O$104=E1083)*('Public Tool Inputs'!$P$9:$P$104=G1083))*I1083+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1083)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1083)),\"Wind\",$D1083))*('Public Tool Inputs'!$O$9:$O$104=E1083)*('Public Tool Inputs'!$P$9:$P$104=G1083))*J1083,0)","v":34.115180888570535},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2012,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2012,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2012]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1084)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1084)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1084)),\"Wind\",$D1084))*('Summary Calcs'!$E$15:$E$266=$E1084)*('Summary Calcs'!$F$15:$F$266=$G1084)*(IF(OR(AND($B1084=\"Non-Residential\",H$8=\"Residential\"),AND($B1084=\"Residential\",$B1084<>H$8),AND($D1084=\"New Wind\",$G1084<2014),AND($D1084=\"Existing Wind\",$G1084>2013)),0,1))))","v":34.797484506341938},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1084)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1084)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1084)),\"Wind\",$D1084))*('Summary Calcs'!$E$15:$E$266=$E1084)*('Summary Calcs'!$F$15:$F$266=$G1084)*(IF(OR(AND($B1084=\"Non-Residential\",I$8=\"Residential\"),AND($B1084=\"Residential\",$B1084<>I$8),AND($D1084=\"New Wind\",$G1084<2014),AND($D1084=\"Existing Wind\",$G1084>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1084)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1084)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1084)),\"Wind\",$D1084))*('Summary Calcs'!$E$15:$E$266=$E1084)*('Summary Calcs'!$F$15:$F$266=$G1084)*(IF(OR(AND($B1084=\"Non-Residential\",J$8=\"Residential\"),AND($B1084=\"Residential\",$B1084<>J$8),AND($D1084=\"New Wind\",$G1084<2014),AND($D1084=\"Existing Wind\",$G1084>2013)),0,1))))","v":0},{"$f":"IFERROR(H1084+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1084)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1084)),\"Wind\",$D1084))*('Public Tool Inputs'!$O$9:$O$104=E1084)*('Public Tool Inputs'!$P$9:$P$104=G1084))*I1084+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1084)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1084)),\"Wind\",$D1084))*('Public Tool Inputs'!$O$9:$O$104=E1084)*('Public Tool Inputs'!$P$9:$P$104=G1084))*J1084,0)","v":34.797484506341938},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2013,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2013,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2013]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1085)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1085)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1085)),\"Wind\",$D1085))*('Summary Calcs'!$E$15:$E$266=$E1085)*('Summary Calcs'!$F$15:$F$266=$G1085)*(IF(OR(AND($B1085=\"Non-Residential\",H$8=\"Residential\"),AND($B1085=\"Residential\",$B1085<>H$8),AND($D1085=\"New Wind\",$G1085<2014),AND($D1085=\"Existing Wind\",$G1085>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1085)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1085)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1085)),\"Wind\",$D1085))*('Summary Calcs'!$E$15:$E$266=$E1085)*('Summary Calcs'!$F$15:$F$266=$G1085)*(IF(OR(AND($B1085=\"Non-Residential\",I$8=\"Residential\"),AND($B1085=\"Residential\",$B1085<>I$8),AND($D1085=\"New Wind\",$G1085<2014),AND($D1085=\"Existing Wind\",$G1085>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1085)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1085)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1085)),\"Wind\",$D1085))*('Summary Calcs'!$E$15:$E$266=$E1085)*('Summary Calcs'!$F$15:$F$266=$G1085)*(IF(OR(AND($B1085=\"Non-Residential\",J$8=\"Residential\"),AND($B1085=\"Residential\",$B1085<>J$8),AND($D1085=\"New Wind\",$G1085<2014),AND($D1085=\"Existing Wind\",$G1085>2013)),0,1))))","v":0},{"$f":"IFERROR(H1085+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1085)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1085)),\"Wind\",$D1085))*('Public Tool Inputs'!$O$9:$O$104=E1085)*('Public Tool Inputs'!$P$9:$P$104=G1085))*I1085+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1085)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1085)),\"Wind\",$D1085))*('Public Tool Inputs'!$O$9:$O$104=E1085)*('Public Tool Inputs'!$P$9:$P$104=G1085))*J1085,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2014,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2014,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2014]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1086)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1086)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1086)),\"Wind\",$D1086))*('Summary Calcs'!$E$15:$E$266=$E1086)*('Summary Calcs'!$F$15:$F$266=$G1086)*(IF(OR(AND($B1086=\"Non-Residential\",H$8=\"Residential\"),AND($B1086=\"Residential\",$B1086<>H$8),AND($D1086=\"New Wind\",$G1086<2014),AND($D1086=\"Existing Wind\",$G1086>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1086)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1086)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1086)),\"Wind\",$D1086))*('Summary Calcs'!$E$15:$E$266=$E1086)*('Summary Calcs'!$F$15:$F$266=$G1086)*(IF(OR(AND($B1086=\"Non-Residential\",I$8=\"Residential\"),AND($B1086=\"Residential\",$B1086<>I$8),AND($D1086=\"New Wind\",$G1086<2014),AND($D1086=\"Existing Wind\",$G1086>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1086)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1086)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1086)),\"Wind\",$D1086))*('Summary Calcs'!$E$15:$E$266=$E1086)*('Summary Calcs'!$F$15:$F$266=$G1086)*(IF(OR(AND($B1086=\"Non-Residential\",J$8=\"Residential\"),AND($B1086=\"Residential\",$B1086<>J$8),AND($D1086=\"New Wind\",$G1086<2014),AND($D1086=\"Existing Wind\",$G1086>2013)),0,1))))","v":0},{"$f":"IFERROR(H1086+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1086)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1086)),\"Wind\",$D1086))*('Public Tool Inputs'!$O$9:$O$104=E1086)*('Public Tool Inputs'!$P$9:$P$104=G1086))*I1086+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1086)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1086)),\"Wind\",$D1086))*('Public Tool Inputs'!$O$9:$O$104=E1086)*('Public Tool Inputs'!$P$9:$P$104=G1086))*J1086,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2015,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2015,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2015]
[null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1087)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1087)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1087)),\"Wind\",$D1087))*('Summary Calcs'!$E$15:$E$266=$E1087)*('Summary Calcs'!$F$15:$F$266=$G1087)*(IF(OR(AND($B1087=\"Non-Residential\",H$8=\"Residential\"),AND($B1087=\"Residential\",$B1087<>H$8),AND($D1087=\"New Wind\",$G1087<2014),AND($D1087=\"Existing Wind\",$G1087>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1087)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1087)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1087)),\"Wind\",$D1087))*('Summary Calcs'!$E$15:$E$266=$E1087)*('Summary Calcs'!$F$15:$F$266=$G1087)*(IF(OR(AND($B1087=\"Non-Residential\",I$8=\"Residential\"),AND($B1087=\"Residential\",$B1087<>I$8),AND($D1087=\"New Wind\",$G1087<2014),AND($D1087=\"Existing Wind\",$G1087>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1087)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1087)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1087)),\"Wind\",$D1087))*('Summary Calcs'!$E$15:$E$266=$E1087)*('Summary Calcs'!$F$15:$F$266=$G1087)*(IF(OR(AND($B1087=\"Non-Residential\",J$8=\"Residential\"),AND($B1087=\"Residential\",$B1087<>J$8),AND($D1087=\"New Wind\",$G1087<2014),AND($D1087=\"Existing Wind\",$G1087>2013)),0,1))))","v":0},{"$f":"IFERROR(H1087+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1087)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1087)),\"Wind\",$D1087))*('Public Tool Inputs'!$O$9:$O$104=E1087)*('Public Tool Inputs'!$P$9:$P$104=G1087))*I1087+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1087)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1087)),\"Wind\",$D1087))*('Public Tool Inputs'!$O$9:$O$104=E1087)*('Public Tool Inputs'!$P$9:$P$104=G1087))*J1087,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","O&M",2016,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2016,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2016]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1088)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1088)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1088)),\"Wind\",$D1088))*('Summary Calcs'!$E$15:$E$266=$E1088)*('Summary Calcs'!$F$15:$F$266=$G1088)*(IF(OR(AND($B1088=\"Non-Residential\",H$8=\"Residential\"),AND($B1088=\"Residential\",$B1088<>H$8),AND($D1088=\"New Wind\",$G1088<2014),AND($D1088=\"Existing Wind\",$G1088>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1088)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1088)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1088)),\"Wind\",$D1088))*('Summary Calcs'!$E$15:$E$266=$E1088)*('Summary Calcs'!$F$15:$F$266=$G1088)*(IF(OR(AND($B1088=\"Non-Residential\",I$8=\"Residential\"),AND($B1088=\"Residential\",$B1088<>I$8),AND($D1088=\"New Wind\",$G1088<2014),AND($D1088=\"Existing Wind\",$G1088>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1088)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1088)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1088)),\"Wind\",$D1088))*('Summary Calcs'!$E$15:$E$266=$E1088)*('Summary Calcs'!$F$15:$F$266=$G1088)*(IF(OR(AND($B1088=\"Non-Residential\",J$8=\"Residential\"),AND($B1088=\"Residential\",$B1088<>J$8),AND($D1088=\"New Wind\",$G1088<2014),AND($D1088=\"Existing Wind\",$G1088>2013)),0,1))))","v":0},{"$f":"IFERROR(H1088+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1088)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1088)),\"Wind\",$D1088))*('Public Tool Inputs'!$O$9:$O$104=E1088)*('Public Tool Inputs'!$P$9:$P$104=G1088))*I1088+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1088)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1088)),\"Wind\",$D1088))*('Public Tool Inputs'!$O$9:$O$104=E1088)*('Public Tool Inputs'!$P$9:$P$104=G1088))*J1088,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2004,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1089)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1089)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1089)),\"Wind\",$D1089))*('Summary Calcs'!$E$15:$E$266=$E1089)*('Summary Calcs'!$F$15:$F$266=$G1089)*(IF(OR(AND($B1089=\"Non-Residential\",H$8=\"Residential\"),AND($B1089=\"Residential\",$B1089<>H$8),AND($D1089=\"New Wind\",$G1089<2014),AND($D1089=\"Existing Wind\",$G1089>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1089)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1089)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1089)),\"Wind\",$D1089))*('Summary Calcs'!$E$15:$E$266=$E1089)*('Summary Calcs'!$F$15:$F$266=$G1089)*(IF(OR(AND($B1089=\"Non-Residential\",I$8=\"Residential\"),AND($B1089=\"Residential\",$B1089<>I$8),AND($D1089=\"New Wind\",$G1089<2014),AND($D1089=\"Existing Wind\",$G1089>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1089)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1089)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1089)),\"Wind\",$D1089))*('Summary Calcs'!$E$15:$E$266=$E1089)*('Summary Calcs'!$F$15:$F$266=$G1089)*(IF(OR(AND($B1089=\"Non-Residential\",J$8=\"Residential\"),AND($B1089=\"Residential\",$B1089<>J$8),AND($D1089=\"New Wind\",$G1089<2014),AND($D1089=\"Existing Wind\",$G1089>2013)),0,1))))","v":0},{"$f":"IFERROR(H1089+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1089)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1089)),\"Wind\",$D1089))*('Public Tool Inputs'!$O$9:$O$104=E1089)*('Public Tool Inputs'!$P$9:$P$104=G1089))*I1089+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1089)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1089)),\"Wind\",$D1089))*('Public Tool Inputs'!$O$9:$O$104=E1089)*('Public Tool Inputs'!$P$9:$P$104=G1089))*J1089,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2005,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1090)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1090)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1090)),\"Wind\",$D1090))*('Summary Calcs'!$E$15:$E$266=$E1090)*('Summary Calcs'!$F$15:$F$266=$G1090)*(IF(OR(AND($B1090=\"Non-Residential\",H$8=\"Residential\"),AND($B1090=\"Residential\",$B1090<>H$8),AND($D1090=\"New Wind\",$G1090<2014),AND($D1090=\"Existing Wind\",$G1090>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1090)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1090)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1090)),\"Wind\",$D1090))*('Summary Calcs'!$E$15:$E$266=$E1090)*('Summary Calcs'!$F$15:$F$266=$G1090)*(IF(OR(AND($B1090=\"Non-Residential\",I$8=\"Residential\"),AND($B1090=\"Residential\",$B1090<>I$8),AND($D1090=\"New Wind\",$G1090<2014),AND($D1090=\"Existing Wind\",$G1090>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1090)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1090)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1090)),\"Wind\",$D1090))*('Summary Calcs'!$E$15:$E$266=$E1090)*('Summary Calcs'!$F$15:$F$266=$G1090)*(IF(OR(AND($B1090=\"Non-Residential\",J$8=\"Residential\"),AND($B1090=\"Residential\",$B1090<>J$8),AND($D1090=\"New Wind\",$G1090<2014),AND($D1090=\"Existing Wind\",$G1090>2013)),0,1))))","v":0},{"$f":"IFERROR(H1090+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1090)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1090)),\"Wind\",$D1090))*('Public Tool Inputs'!$O$9:$O$104=E1090)*('Public Tool Inputs'!$P$9:$P$104=G1090))*I1090+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1090)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1090)),\"Wind\",$D1090))*('Public Tool Inputs'!$O$9:$O$104=E1090)*('Public Tool Inputs'!$P$9:$P$104=G1090))*J1090,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2006,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1091)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1091)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1091)),\"Wind\",$D1091))*('Summary Calcs'!$E$15:$E$266=$E1091)*('Summary Calcs'!$F$15:$F$266=$G1091)*(IF(OR(AND($B1091=\"Non-Residential\",H$8=\"Residential\"),AND($B1091=\"Residential\",$B1091<>H$8),AND($D1091=\"New Wind\",$G1091<2014),AND($D1091=\"Existing Wind\",$G1091>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1091)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1091)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1091)),\"Wind\",$D1091))*('Summary Calcs'!$E$15:$E$266=$E1091)*('Summary Calcs'!$F$15:$F$266=$G1091)*(IF(OR(AND($B1091=\"Non-Residential\",I$8=\"Residential\"),AND($B1091=\"Residential\",$B1091<>I$8),AND($D1091=\"New Wind\",$G1091<2014),AND($D1091=\"Existing Wind\",$G1091>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1091)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1091)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1091)),\"Wind\",$D1091))*('Summary Calcs'!$E$15:$E$266=$E1091)*('Summary Calcs'!$F$15:$F$266=$G1091)*(IF(OR(AND($B1091=\"Non-Residential\",J$8=\"Residential\"),AND($B1091=\"Residential\",$B1091<>J$8),AND($D1091=\"New Wind\",$G1091<2014),AND($D1091=\"Existing Wind\",$G1091>2013)),0,1))))","v":0},{"$f":"IFERROR(H1091+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1091)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1091)),\"Wind\",$D1091))*('Public Tool Inputs'!$O$9:$O$104=E1091)*('Public Tool Inputs'!$P$9:$P$104=G1091))*I1091+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1091)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1091)),\"Wind\",$D1091))*('Public Tool Inputs'!$O$9:$O$104=E1091)*('Public Tool Inputs'!$P$9:$P$104=G1091))*J1091,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2007,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1092)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1092)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1092)),\"Wind\",$D1092))*('Summary Calcs'!$E$15:$E$266=$E1092)*('Summary Calcs'!$F$15:$F$266=$G1092)*(IF(OR(AND($B1092=\"Non-Residential\",H$8=\"Residential\"),AND($B1092=\"Residential\",$B1092<>H$8),AND($D1092=\"New Wind\",$G1092<2014),AND($D1092=\"Existing Wind\",$G1092>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1092)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1092)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1092)),\"Wind\",$D1092))*('Summary Calcs'!$E$15:$E$266=$E1092)*('Summary Calcs'!$F$15:$F$266=$G1092)*(IF(OR(AND($B1092=\"Non-Residential\",I$8=\"Residential\"),AND($B1092=\"Residential\",$B1092<>I$8),AND($D1092=\"New Wind\",$G1092<2014),AND($D1092=\"Existing Wind\",$G1092>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1092)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1092)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1092)),\"Wind\",$D1092))*('Summary Calcs'!$E$15:$E$266=$E1092)*('Summary Calcs'!$F$15:$F$266=$G1092)*(IF(OR(AND($B1092=\"Non-Residential\",J$8=\"Residential\"),AND($B1092=\"Residential\",$B1092<>J$8),AND($D1092=\"New Wind\",$G1092<2014),AND($D1092=\"Existing Wind\",$G1092>2013)),0,1))))","v":0},{"$f":"IFERROR(H1092+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1092)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1092)),\"Wind\",$D1092))*('Public Tool Inputs'!$O$9:$O$104=E1092)*('Public Tool Inputs'!$P$9:$P$104=G1092))*I1092+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1092)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1092)),\"Wind\",$D1092))*('Public Tool Inputs'!$O$9:$O$104=E1092)*('Public Tool Inputs'!$P$9:$P$104=G1092))*J1092,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2008,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1093)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1093)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1093)),\"Wind\",$D1093))*('Summary Calcs'!$E$15:$E$266=$E1093)*('Summary Calcs'!$F$15:$F$266=$G1093)*(IF(OR(AND($B1093=\"Non-Residential\",H$8=\"Residential\"),AND($B1093=\"Residential\",$B1093<>H$8),AND($D1093=\"New Wind\",$G1093<2014),AND($D1093=\"Existing Wind\",$G1093>2013)),0,1))))","v":279.83313075495897},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1093)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1093)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1093)),\"Wind\",$D1093))*('Summary Calcs'!$E$15:$E$266=$E1093)*('Summary Calcs'!$F$15:$F$266=$G1093)*(IF(OR(AND($B1093=\"Non-Residential\",I$8=\"Residential\"),AND($B1093=\"Residential\",$B1093<>I$8),AND($D1093=\"New Wind\",$G1093<2014),AND($D1093=\"Existing Wind\",$G1093>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1093)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1093)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1093)),\"Wind\",$D1093))*('Summary Calcs'!$E$15:$E$266=$E1093)*('Summary Calcs'!$F$15:$F$266=$G1093)*(IF(OR(AND($B1093=\"Non-Residential\",J$8=\"Residential\"),AND($B1093=\"Residential\",$B1093<>J$8),AND($D1093=\"New Wind\",$G1093<2014),AND($D1093=\"Existing Wind\",$G1093>2013)),0,1))))","v":0},{"$f":"IFERROR(H1093+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1093)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1093)),\"Wind\",$D1093))*('Public Tool Inputs'!$O$9:$O$104=E1093)*('Public Tool Inputs'!$P$9:$P$104=G1093))*I1093+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1093)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1093)),\"Wind\",$D1093))*('Public Tool Inputs'!$O$9:$O$104=E1093)*('Public Tool Inputs'!$P$9:$P$104=G1093))*J1093,0)","v":279.83313075495897},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2009,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1094)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1094)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1094)),\"Wind\",$D1094))*('Summary Calcs'!$E$15:$E$266=$E1094)*('Summary Calcs'!$F$15:$F$266=$G1094)*(IF(OR(AND($B1094=\"Non-Residential\",H$8=\"Residential\"),AND($B1094=\"Residential\",$B1094<>H$8),AND($D1094=\"New Wind\",$G1094<2014),AND($D1094=\"Existing Wind\",$G1094>2013)),0,1))))","v":333.51617377984707},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1094)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1094)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1094)),\"Wind\",$D1094))*('Summary Calcs'!$E$15:$E$266=$E1094)*('Summary Calcs'!$F$15:$F$266=$G1094)*(IF(OR(AND($B1094=\"Non-Residential\",I$8=\"Residential\"),AND($B1094=\"Residential\",$B1094<>I$8),AND($D1094=\"New Wind\",$G1094<2014),AND($D1094=\"Existing Wind\",$G1094>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1094)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1094)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1094)),\"Wind\",$D1094))*('Summary Calcs'!$E$15:$E$266=$E1094)*('Summary Calcs'!$F$15:$F$266=$G1094)*(IF(OR(AND($B1094=\"Non-Residential\",J$8=\"Residential\"),AND($B1094=\"Residential\",$B1094<>J$8),AND($D1094=\"New Wind\",$G1094<2014),AND($D1094=\"Existing Wind\",$G1094>2013)),0,1))))","v":0},{"$f":"IFERROR(H1094+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1094)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1094)),\"Wind\",$D1094))*('Public Tool Inputs'!$O$9:$O$104=E1094)*('Public Tool Inputs'!$P$9:$P$104=G1094))*I1094+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1094)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1094)),\"Wind\",$D1094))*('Public Tool Inputs'!$O$9:$O$104=E1094)*('Public Tool Inputs'!$P$9:$P$104=G1094))*J1094,0)","v":333.51617377984707},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2010,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1095)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1095)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1095)),\"Wind\",$D1095))*('Summary Calcs'!$E$15:$E$266=$E1095)*('Summary Calcs'!$F$15:$F$266=$G1095)*(IF(OR(AND($B1095=\"Non-Residential\",H$8=\"Residential\"),AND($B1095=\"Residential\",$B1095<>H$8),AND($D1095=\"New Wind\",$G1095<2014),AND($D1095=\"Existing Wind\",$G1095>2013)),0,1))))","v":275.73603677662373},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1095)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1095)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1095)),\"Wind\",$D1095))*('Summary Calcs'!$E$15:$E$266=$E1095)*('Summary Calcs'!$F$15:$F$266=$G1095)*(IF(OR(AND($B1095=\"Non-Residential\",I$8=\"Residential\"),AND($B1095=\"Residential\",$B1095<>I$8),AND($D1095=\"New Wind\",$G1095<2014),AND($D1095=\"Existing Wind\",$G1095>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1095)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1095)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1095)),\"Wind\",$D1095))*('Summary Calcs'!$E$15:$E$266=$E1095)*('Summary Calcs'!$F$15:$F$266=$G1095)*(IF(OR(AND($B1095=\"Non-Residential\",J$8=\"Residential\"),AND($B1095=\"Residential\",$B1095<>J$8),AND($D1095=\"New Wind\",$G1095<2014),AND($D1095=\"Existing Wind\",$G1095>2013)),0,1))))","v":0},{"$f":"IFERROR(H1095+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1095)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1095)),\"Wind\",$D1095))*('Public Tool Inputs'!$O$9:$O$104=E1095)*('Public Tool Inputs'!$P$9:$P$104=G1095))*I1095+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1095)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1095)),\"Wind\",$D1095))*('Public Tool Inputs'!$O$9:$O$104=E1095)*('Public Tool Inputs'!$P$9:$P$104=G1095))*J1095,0)","v":275.73603677662373},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2011,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1096)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1096)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1096)),\"Wind\",$D1096))*('Summary Calcs'!$E$15:$E$266=$E1096)*('Summary Calcs'!$F$15:$F$266=$G1096)*(IF(OR(AND($B1096=\"Non-Residential\",H$8=\"Residential\"),AND($B1096=\"Residential\",$B1096<>H$8),AND($D1096=\"New Wind\",$G1096<2014),AND($D1096=\"Existing Wind\",$G1096>2013)),0,1))))","v":245.53113742104108},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1096)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1096)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1096)),\"Wind\",$D1096))*('Summary Calcs'!$E$15:$E$266=$E1096)*('Summary Calcs'!$F$15:$F$266=$G1096)*(IF(OR(AND($B1096=\"Non-Residential\",I$8=\"Residential\"),AND($B1096=\"Residential\",$B1096<>I$8),AND($D1096=\"New Wind\",$G1096<2014),AND($D1096=\"Existing Wind\",$G1096>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1096)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1096)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1096)),\"Wind\",$D1096))*('Summary Calcs'!$E$15:$E$266=$E1096)*('Summary Calcs'!$F$15:$F$266=$G1096)*(IF(OR(AND($B1096=\"Non-Residential\",J$8=\"Residential\"),AND($B1096=\"Residential\",$B1096<>J$8),AND($D1096=\"New Wind\",$G1096<2014),AND($D1096=\"Existing Wind\",$G1096>2013)),0,1))))","v":0},{"$f":"IFERROR(H1096+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1096)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1096)),\"Wind\",$D1096))*('Public Tool Inputs'!$O$9:$O$104=E1096)*('Public Tool Inputs'!$P$9:$P$104=G1096))*I1096+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1096)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1096)),\"Wind\",$D1096))*('Public Tool Inputs'!$O$9:$O$104=E1096)*('Public Tool Inputs'!$P$9:$P$104=G1096))*J1096,0)","v":245.53113742104108},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2012,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1097)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1097)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1097)),\"Wind\",$D1097))*('Summary Calcs'!$E$15:$E$266=$E1097)*('Summary Calcs'!$F$15:$F$266=$G1097)*(IF(OR(AND($B1097=\"Non-Residential\",H$8=\"Residential\"),AND($B1097=\"Residential\",$B1097<>H$8),AND($D1097=\"New Wind\",$G1097<2014),AND($D1097=\"Existing Wind\",$G1097>2013)),0,1))))","v":245.53113742104108},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1097)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1097)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1097)),\"Wind\",$D1097))*('Summary Calcs'!$E$15:$E$266=$E1097)*('Summary Calcs'!$F$15:$F$266=$G1097)*(IF(OR(AND($B1097=\"Non-Residential\",I$8=\"Residential\"),AND($B1097=\"Residential\",$B1097<>I$8),AND($D1097=\"New Wind\",$G1097<2014),AND($D1097=\"Existing Wind\",$G1097>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1097)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1097)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1097)),\"Wind\",$D1097))*('Summary Calcs'!$E$15:$E$266=$E1097)*('Summary Calcs'!$F$15:$F$266=$G1097)*(IF(OR(AND($B1097=\"Non-Residential\",J$8=\"Residential\"),AND($B1097=\"Residential\",$B1097<>J$8),AND($D1097=\"New Wind\",$G1097<2014),AND($D1097=\"Existing Wind\",$G1097>2013)),0,1))))","v":0},{"$f":"IFERROR(H1097+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1097)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1097)),\"Wind\",$D1097))*('Public Tool Inputs'!$O$9:$O$104=E1097)*('Public Tool Inputs'!$P$9:$P$104=G1097))*I1097+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1097)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1097)),\"Wind\",$D1097))*('Public Tool Inputs'!$O$9:$O$104=E1097)*('Public Tool Inputs'!$P$9:$P$104=G1097))*J1097,0)","v":245.53113742104108},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2013,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1098)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1098)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1098)),\"Wind\",$D1098))*('Summary Calcs'!$E$15:$E$266=$E1098)*('Summary Calcs'!$F$15:$F$266=$G1098)*(IF(OR(AND($B1098=\"Non-Residential\",H$8=\"Residential\"),AND($B1098=\"Residential\",$B1098<>H$8),AND($D1098=\"New Wind\",$G1098<2014),AND($D1098=\"Existing Wind\",$G1098>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1098)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1098)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1098)),\"Wind\",$D1098))*('Summary Calcs'!$E$15:$E$266=$E1098)*('Summary Calcs'!$F$15:$F$266=$G1098)*(IF(OR(AND($B1098=\"Non-Residential\",I$8=\"Residential\"),AND($B1098=\"Residential\",$B1098<>I$8),AND($D1098=\"New Wind\",$G1098<2014),AND($D1098=\"Existing Wind\",$G1098>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1098)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1098)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1098)),\"Wind\",$D1098))*('Summary Calcs'!$E$15:$E$266=$E1098)*('Summary Calcs'!$F$15:$F$266=$G1098)*(IF(OR(AND($B1098=\"Non-Residential\",J$8=\"Residential\"),AND($B1098=\"Residential\",$B1098<>J$8),AND($D1098=\"New Wind\",$G1098<2014),AND($D1098=\"Existing Wind\",$G1098>2013)),0,1))))","v":0},{"$f":"IFERROR(H1098+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1098)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1098)),\"Wind\",$D1098))*('Public Tool Inputs'!$O$9:$O$104=E1098)*('Public Tool Inputs'!$P$9:$P$104=G1098))*I1098+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1098)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1098)),\"Wind\",$D1098))*('Public Tool Inputs'!$O$9:$O$104=E1098)*('Public Tool Inputs'!$P$9:$P$104=G1098))*J1098,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2014,null,{"$f":"T1098","v":"Residential"},{"$f":"U1098","v":"NVE South"},{"$f":"IF(V1098=\"Old Wind\",\"Existing Wind\",V1098)","v":"Existing Wind"},{"$f":"IF(W1098=\"Unincentivized\",\"Non-Incentivized\",W1098)","v":"Incentivized"},{"$f":"X1098","v":"Utility Incentive"},{"$f":"Y1098","v":2014},null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1099)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1099)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1099)),\"Wind\",$D1099))*('Summary Calcs'!$E$15:$E$266=$E1099)*('Summary Calcs'!$F$15:$F$266=$G1099)*(IF(OR(AND($B1099=\"Non-Residential\",H$8=\"Residential\"),AND($B1099=\"Residential\",$B1099<>H$8),AND($D1099=\"New Wind\",$G1099<2014),AND($D1099=\"Existing Wind\",$G1099>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1099)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1099)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1099)),\"Wind\",$D1099))*('Summary Calcs'!$E$15:$E$266=$E1099)*('Summary Calcs'!$F$15:$F$266=$G1099)*(IF(OR(AND($B1099=\"Non-Residential\",I$8=\"Residential\"),AND($B1099=\"Residential\",$B1099<>I$8),AND($D1099=\"New Wind\",$G1099<2014),AND($D1099=\"Existing Wind\",$G1099>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1099)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1099)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1099)),\"Wind\",$D1099))*('Summary Calcs'!$E$15:$E$266=$E1099)*('Summary Calcs'!$F$15:$F$266=$G1099)*(IF(OR(AND($B1099=\"Non-Residential\",J$8=\"Residential\"),AND($B1099=\"Residential\",$B1099<>J$8),AND($D1099=\"New Wind\",$G1099<2014),AND($D1099=\"Existing Wind\",$G1099>2013)),0,1))))","v":0},{"$f":"IFERROR(H1099+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1099)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1099)),\"Wind\",$D1099))*('Public Tool Inputs'!$O$9:$O$104=E1099)*('Public Tool Inputs'!$P$9:$P$104=G1099))*I1099+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1099)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1099)),\"Wind\",$D1099))*('Public Tool Inputs'!$O$9:$O$104=E1099)*('Public Tool Inputs'!$P$9:$P$104=G1099))*J1099,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2015,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1100)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1100)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1100)),\"Wind\",$D1100))*('Summary Calcs'!$E$15:$E$266=$E1100)*('Summary Calcs'!$F$15:$F$266=$G1100)*(IF(OR(AND($B1100=\"Non-Residential\",H$8=\"Residential\"),AND($B1100=\"Residential\",$B1100<>H$8),AND($D1100=\"New Wind\",$G1100<2014),AND($D1100=\"Existing Wind\",$G1100>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1100)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1100)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1100)),\"Wind\",$D1100))*('Summary Calcs'!$E$15:$E$266=$E1100)*('Summary Calcs'!$F$15:$F$266=$G1100)*(IF(OR(AND($B1100=\"Non-Residential\",I$8=\"Residential\"),AND($B1100=\"Residential\",$B1100<>I$8),AND($D1100=\"New Wind\",$G1100<2014),AND($D1100=\"Existing Wind\",$G1100>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1100)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1100)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1100)),\"Wind\",$D1100))*('Summary Calcs'!$E$15:$E$266=$E1100)*('Summary Calcs'!$F$15:$F$266=$G1100)*(IF(OR(AND($B1100=\"Non-Residential\",J$8=\"Residential\"),AND($B1100=\"Residential\",$B1100<>J$8),AND($D1100=\"New Wind\",$G1100<2014),AND($D1100=\"Existing Wind\",$G1100>2013)),0,1))))","v":0},{"$f":"IFERROR(H1100+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1100)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1100)),\"Wind\",$D1100))*('Public Tool Inputs'!$O$9:$O$104=E1100)*('Public Tool Inputs'!$P$9:$P$104=G1100))*I1100+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1100)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1100)),\"Wind\",$D1100))*('Public Tool Inputs'!$O$9:$O$104=E1100)*('Public Tool Inputs'!$P$9:$P$104=G1100))*J1100,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Incentivized","Utility Incentive",2016,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1101)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1101)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1101)),\"Wind\",$D1101))*('Summary Calcs'!$E$15:$E$266=$E1101)*('Summary Calcs'!$F$15:$F$266=$G1101)*(IF(OR(AND($B1101=\"Non-Residential\",H$8=\"Residential\"),AND($B1101=\"Residential\",$B1101<>H$8),AND($D1101=\"New Wind\",$G1101<2014),AND($D1101=\"Existing Wind\",$G1101>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1101)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1101)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1101)),\"Wind\",$D1101))*('Summary Calcs'!$E$15:$E$266=$E1101)*('Summary Calcs'!$F$15:$F$266=$G1101)*(IF(OR(AND($B1101=\"Non-Residential\",I$8=\"Residential\"),AND($B1101=\"Residential\",$B1101<>I$8),AND($D1101=\"New Wind\",$G1101<2014),AND($D1101=\"Existing Wind\",$G1101>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1101)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1101)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1101)),\"Wind\",$D1101))*('Summary Calcs'!$E$15:$E$266=$E1101)*('Summary Calcs'!$F$15:$F$266=$G1101)*(IF(OR(AND($B1101=\"Non-Residential\",J$8=\"Residential\"),AND($B1101=\"Residential\",$B1101<>J$8),AND($D1101=\"New Wind\",$G1101<2014),AND($D1101=\"Existing Wind\",$G1101>2013)),0,1))))","v":0},{"$f":"IFERROR(H1101+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1101)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1101)),\"Wind\",$D1101))*('Public Tool Inputs'!$O$9:$O$104=E1101)*('Public Tool Inputs'!$P$9:$P$104=G1101))*I1101+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1101)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1101)),\"Wind\",$D1101))*('Public Tool Inputs'!$O$9:$O$104=E1101)*('Public Tool Inputs'!$P$9:$P$104=G1101))*J1101,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1102)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1102)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1102)),\"Wind\",$D1102))*('Summary Calcs'!$E$15:$E$266=$E1102)*('Summary Calcs'!$F$15:$F$266=$G1102)*(IF(OR(AND($B1102=\"Non-Residential\",H$8=\"Residential\"),AND($B1102=\"Residential\",$B1102<>H$8),AND($D1102=\"New Wind\",$G1102<2014),AND($D1102=\"Existing Wind\",$G1102>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1102)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1102)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1102)),\"Wind\",$D1102))*('Summary Calcs'!$E$15:$E$266=$E1102)*('Summary Calcs'!$F$15:$F$266=$G1102)*(IF(OR(AND($B1102=\"Non-Residential\",I$8=\"Residential\"),AND($B1102=\"Residential\",$B1102<>I$8),AND($D1102=\"New Wind\",$G1102<2014),AND($D1102=\"Existing Wind\",$G1102>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1102)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1102)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1102)),\"Wind\",$D1102))*('Summary Calcs'!$E$15:$E$266=$E1102)*('Summary Calcs'!$F$15:$F$266=$G1102)*(IF(OR(AND($B1102=\"Non-Residential\",J$8=\"Residential\"),AND($B1102=\"Residential\",$B1102<>J$8),AND($D1102=\"New Wind\",$G1102<2014),AND($D1102=\"Existing Wind\",$G1102>2013)),0,1))))","v":0},{"$f":"IFERROR(H1102+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1102)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1102)),\"Wind\",$D1102))*('Public Tool Inputs'!$O$9:$O$104=E1102)*('Public Tool Inputs'!$P$9:$P$104=G1102))*I1102+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1102)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1102)),\"Wind\",$D1102))*('Public Tool Inputs'!$O$9:$O$104=E1102)*('Public Tool Inputs'!$P$9:$P$104=G1102))*J1102,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1103)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1103)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1103)),\"Wind\",$D1103))*('Summary Calcs'!$E$15:$E$266=$E1103)*('Summary Calcs'!$F$15:$F$266=$G1103)*(IF(OR(AND($B1103=\"Non-Residential\",H$8=\"Residential\"),AND($B1103=\"Residential\",$B1103<>H$8),AND($D1103=\"New Wind\",$G1103<2014),AND($D1103=\"Existing Wind\",$G1103>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1103)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1103)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1103)),\"Wind\",$D1103))*('Summary Calcs'!$E$15:$E$266=$E1103)*('Summary Calcs'!$F$15:$F$266=$G1103)*(IF(OR(AND($B1103=\"Non-Residential\",I$8=\"Residential\"),AND($B1103=\"Residential\",$B1103<>I$8),AND($D1103=\"New Wind\",$G1103<2014),AND($D1103=\"Existing Wind\",$G1103>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1103)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1103)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1103)),\"Wind\",$D1103))*('Summary Calcs'!$E$15:$E$266=$E1103)*('Summary Calcs'!$F$15:$F$266=$G1103)*(IF(OR(AND($B1103=\"Non-Residential\",J$8=\"Residential\"),AND($B1103=\"Residential\",$B1103<>J$8),AND($D1103=\"New Wind\",$G1103<2014),AND($D1103=\"Existing Wind\",$G1103>2013)),0,1))))","v":0},{"$f":"IFERROR(H1103+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1103)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1103)),\"Wind\",$D1103))*('Public Tool Inputs'!$O$9:$O$104=E1103)*('Public Tool Inputs'!$P$9:$P$104=G1103))*I1103+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1103)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1103)),\"Wind\",$D1103))*('Public Tool Inputs'!$O$9:$O$104=E1103)*('Public Tool Inputs'!$P$9:$P$104=G1103))*J1103,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1104)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1104)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1104)),\"Wind\",$D1104))*('Summary Calcs'!$E$15:$E$266=$E1104)*('Summary Calcs'!$F$15:$F$266=$G1104)*(IF(OR(AND($B1104=\"Non-Residential\",H$8=\"Residential\"),AND($B1104=\"Residential\",$B1104<>H$8),AND($D1104=\"New Wind\",$G1104<2014),AND($D1104=\"Existing Wind\",$G1104>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1104)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1104)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1104)),\"Wind\",$D1104))*('Summary Calcs'!$E$15:$E$266=$E1104)*('Summary Calcs'!$F$15:$F$266=$G1104)*(IF(OR(AND($B1104=\"Non-Residential\",I$8=\"Residential\"),AND($B1104=\"Residential\",$B1104<>I$8),AND($D1104=\"New Wind\",$G1104<2014),AND($D1104=\"Existing Wind\",$G1104>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1104)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1104)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1104)),\"Wind\",$D1104))*('Summary Calcs'!$E$15:$E$266=$E1104)*('Summary Calcs'!$F$15:$F$266=$G1104)*(IF(OR(AND($B1104=\"Non-Residential\",J$8=\"Residential\"),AND($B1104=\"Residential\",$B1104<>J$8),AND($D1104=\"New Wind\",$G1104<2014),AND($D1104=\"Existing Wind\",$G1104>2013)),0,1))))","v":0},{"$f":"IFERROR(H1104+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1104)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1104)),\"Wind\",$D1104))*('Public Tool Inputs'!$O$9:$O$104=E1104)*('Public Tool Inputs'!$P$9:$P$104=G1104))*I1104+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1104)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1104)),\"Wind\",$D1104))*('Public Tool Inputs'!$O$9:$O$104=E1104)*('Public Tool Inputs'!$P$9:$P$104=G1104))*J1104,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1105)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1105)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1105)),\"Wind\",$D1105))*('Summary Calcs'!$E$15:$E$266=$E1105)*('Summary Calcs'!$F$15:$F$266=$G1105)*(IF(OR(AND($B1105=\"Non-Residential\",H$8=\"Residential\"),AND($B1105=\"Residential\",$B1105<>H$8),AND($D1105=\"New Wind\",$G1105<2014),AND($D1105=\"Existing Wind\",$G1105>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1105)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1105)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1105)),\"Wind\",$D1105))*('Summary Calcs'!$E$15:$E$266=$E1105)*('Summary Calcs'!$F$15:$F$266=$G1105)*(IF(OR(AND($B1105=\"Non-Residential\",I$8=\"Residential\"),AND($B1105=\"Residential\",$B1105<>I$8),AND($D1105=\"New Wind\",$G1105<2014),AND($D1105=\"Existing Wind\",$G1105>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1105)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1105)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1105)),\"Wind\",$D1105))*('Summary Calcs'!$E$15:$E$266=$E1105)*('Summary Calcs'!$F$15:$F$266=$G1105)*(IF(OR(AND($B1105=\"Non-Residential\",J$8=\"Residential\"),AND($B1105=\"Residential\",$B1105<>J$8),AND($D1105=\"New Wind\",$G1105<2014),AND($D1105=\"Existing Wind\",$G1105>2013)),0,1))))","v":0},{"$f":"IFERROR(H1105+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1105)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1105)),\"Wind\",$D1105))*('Public Tool Inputs'!$O$9:$O$104=E1105)*('Public Tool Inputs'!$P$9:$P$104=G1105))*I1105+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1105)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1105)),\"Wind\",$D1105))*('Public Tool Inputs'!$O$9:$O$104=E1105)*('Public Tool Inputs'!$P$9:$P$104=G1105))*J1105,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1106)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1106)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1106)),\"Wind\",$D1106))*('Summary Calcs'!$E$15:$E$266=$E1106)*('Summary Calcs'!$F$15:$F$266=$G1106)*(IF(OR(AND($B1106=\"Non-Residential\",H$8=\"Residential\"),AND($B1106=\"Residential\",$B1106<>H$8),AND($D1106=\"New Wind\",$G1106<2014),AND($D1106=\"Existing Wind\",$G1106>2013)),0,1))))","v":685.2896494564169},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1106)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1106)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1106)),\"Wind\",$D1106))*('Summary Calcs'!$E$15:$E$266=$E1106)*('Summary Calcs'!$F$15:$F$266=$G1106)*(IF(OR(AND($B1106=\"Non-Residential\",I$8=\"Residential\"),AND($B1106=\"Residential\",$B1106<>I$8),AND($D1106=\"New Wind\",$G1106<2014),AND($D1106=\"Existing Wind\",$G1106>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1106)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1106)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1106)),\"Wind\",$D1106))*('Summary Calcs'!$E$15:$E$266=$E1106)*('Summary Calcs'!$F$15:$F$266=$G1106)*(IF(OR(AND($B1106=\"Non-Residential\",J$8=\"Residential\"),AND($B1106=\"Residential\",$B1106<>J$8),AND($D1106=\"New Wind\",$G1106<2014),AND($D1106=\"Existing Wind\",$G1106>2013)),0,1))))","v":0},{"$f":"IFERROR(H1106+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1106)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1106)),\"Wind\",$D1106))*('Public Tool Inputs'!$O$9:$O$104=E1106)*('Public Tool Inputs'!$P$9:$P$104=G1106))*I1106+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1106)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1106)),\"Wind\",$D1106))*('Public Tool Inputs'!$O$9:$O$104=E1106)*('Public Tool Inputs'!$P$9:$P$104=G1106))*J1106,0)","v":685.2896494564169},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1107)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1107)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1107)),\"Wind\",$D1107))*('Summary Calcs'!$E$15:$E$266=$E1107)*('Summary Calcs'!$F$15:$F$266=$G1107)*(IF(OR(AND($B1107=\"Non-Residential\",H$8=\"Residential\"),AND($B1107=\"Residential\",$B1107<>H$8),AND($D1107=\"New Wind\",$G1107<2014),AND($D1107=\"Existing Wind\",$G1107>2013)),0,1))))","v":744.08149560845857},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1107)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1107)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1107)),\"Wind\",$D1107))*('Summary Calcs'!$E$15:$E$266=$E1107)*('Summary Calcs'!$F$15:$F$266=$G1107)*(IF(OR(AND($B1107=\"Non-Residential\",I$8=\"Residential\"),AND($B1107=\"Residential\",$B1107<>I$8),AND($D1107=\"New Wind\",$G1107<2014),AND($D1107=\"Existing Wind\",$G1107>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1107)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1107)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1107)),\"Wind\",$D1107))*('Summary Calcs'!$E$15:$E$266=$E1107)*('Summary Calcs'!$F$15:$F$266=$G1107)*(IF(OR(AND($B1107=\"Non-Residential\",J$8=\"Residential\"),AND($B1107=\"Residential\",$B1107<>J$8),AND($D1107=\"New Wind\",$G1107<2014),AND($D1107=\"Existing Wind\",$G1107>2013)),0,1))))","v":0},{"$f":"IFERROR(H1107+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1107)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1107)),\"Wind\",$D1107))*('Public Tool Inputs'!$O$9:$O$104=E1107)*('Public Tool Inputs'!$P$9:$P$104=G1107))*I1107+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1107)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1107)),\"Wind\",$D1107))*('Public Tool Inputs'!$O$9:$O$104=E1107)*('Public Tool Inputs'!$P$9:$P$104=G1107))*J1107,0)","v":744.08149560845857},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1108)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1108)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1108)),\"Wind\",$D1108))*('Summary Calcs'!$E$15:$E$266=$E1108)*('Summary Calcs'!$F$15:$F$266=$G1108)*(IF(OR(AND($B1108=\"Non-Residential\",H$8=\"Residential\"),AND($B1108=\"Residential\",$B1108<>H$8),AND($D1108=\"New Wind\",$G1108<2014),AND($D1108=\"Existing Wind\",$G1108>2013)),0,1))))","v":644.65187070174807},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1108)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1108)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1108)),\"Wind\",$D1108))*('Summary Calcs'!$E$15:$E$266=$E1108)*('Summary Calcs'!$F$15:$F$266=$G1108)*(IF(OR(AND($B1108=\"Non-Residential\",I$8=\"Residential\"),AND($B1108=\"Residential\",$B1108<>I$8),AND($D1108=\"New Wind\",$G1108<2014),AND($D1108=\"Existing Wind\",$G1108>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1108)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1108)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1108)),\"Wind\",$D1108))*('Summary Calcs'!$E$15:$E$266=$E1108)*('Summary Calcs'!$F$15:$F$266=$G1108)*(IF(OR(AND($B1108=\"Non-Residential\",J$8=\"Residential\"),AND($B1108=\"Residential\",$B1108<>J$8),AND($D1108=\"New Wind\",$G1108<2014),AND($D1108=\"Existing Wind\",$G1108>2013)),0,1))))","v":0},{"$f":"IFERROR(H1108+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1108)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1108)),\"Wind\",$D1108))*('Public Tool Inputs'!$O$9:$O$104=E1108)*('Public Tool Inputs'!$P$9:$P$104=G1108))*I1108+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1108)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1108)),\"Wind\",$D1108))*('Public Tool Inputs'!$O$9:$O$104=E1108)*('Public Tool Inputs'!$P$9:$P$104=G1108))*J1108,0)","v":644.65187070174807},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1109)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1109)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1109)),\"Wind\",$D1109))*('Summary Calcs'!$E$15:$E$266=$E1109)*('Summary Calcs'!$F$15:$F$266=$G1109)*(IF(OR(AND($B1109=\"Non-Residential\",H$8=\"Residential\"),AND($B1109=\"Residential\",$B1109<>H$8),AND($D1109=\"New Wind\",$G1109<2014),AND($D1109=\"Existing Wind\",$G1109>2013)),0,1))))","v":704.57880277490699},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1109)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1109)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1109)),\"Wind\",$D1109))*('Summary Calcs'!$E$15:$E$266=$E1109)*('Summary Calcs'!$F$15:$F$266=$G1109)*(IF(OR(AND($B1109=\"Non-Residential\",I$8=\"Residential\"),AND($B1109=\"Residential\",$B1109<>I$8),AND($D1109=\"New Wind\",$G1109<2014),AND($D1109=\"Existing Wind\",$G1109>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1109)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1109)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1109)),\"Wind\",$D1109))*('Summary Calcs'!$E$15:$E$266=$E1109)*('Summary Calcs'!$F$15:$F$266=$G1109)*(IF(OR(AND($B1109=\"Non-Residential\",J$8=\"Residential\"),AND($B1109=\"Residential\",$B1109<>J$8),AND($D1109=\"New Wind\",$G1109<2014),AND($D1109=\"Existing Wind\",$G1109>2013)),0,1))))","v":0},{"$f":"IFERROR(H1109+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1109)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1109)),\"Wind\",$D1109))*('Public Tool Inputs'!$O$9:$O$104=E1109)*('Public Tool Inputs'!$P$9:$P$104=G1109))*I1109+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1109)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1109)),\"Wind\",$D1109))*('Public Tool Inputs'!$O$9:$O$104=E1109)*('Public Tool Inputs'!$P$9:$P$104=G1109))*J1109,0)","v":704.57880277490699},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1110)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1110)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1110)),\"Wind\",$D1110))*('Summary Calcs'!$E$15:$E$266=$E1110)*('Summary Calcs'!$F$15:$F$266=$G1110)*(IF(OR(AND($B1110=\"Non-Residential\",H$8=\"Residential\"),AND($B1110=\"Residential\",$B1110<>H$8),AND($D1110=\"New Wind\",$G1110<2014),AND($D1110=\"Existing Wind\",$G1110>2013)),0,1))))","v":704.57880277490699},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1110)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1110)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1110)),\"Wind\",$D1110))*('Summary Calcs'!$E$15:$E$266=$E1110)*('Summary Calcs'!$F$15:$F$266=$G1110)*(IF(OR(AND($B1110=\"Non-Residential\",I$8=\"Residential\"),AND($B1110=\"Residential\",$B1110<>I$8),AND($D1110=\"New Wind\",$G1110<2014),AND($D1110=\"Existing Wind\",$G1110>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1110)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1110)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1110)),\"Wind\",$D1110))*('Summary Calcs'!$E$15:$E$266=$E1110)*('Summary Calcs'!$F$15:$F$266=$G1110)*(IF(OR(AND($B1110=\"Non-Residential\",J$8=\"Residential\"),AND($B1110=\"Residential\",$B1110<>J$8),AND($D1110=\"New Wind\",$G1110<2014),AND($D1110=\"Existing Wind\",$G1110>2013)),0,1))))","v":0},{"$f":"IFERROR(H1110+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1110)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1110)),\"Wind\",$D1110))*('Public Tool Inputs'!$O$9:$O$104=E1110)*('Public Tool Inputs'!$P$9:$P$104=G1110))*I1110+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1110)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1110)),\"Wind\",$D1110))*('Public Tool Inputs'!$O$9:$O$104=E1110)*('Public Tool Inputs'!$P$9:$P$104=G1110))*J1110,0)","v":704.57880277490699},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1111)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1111)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1111)),\"Wind\",$D1111))*('Summary Calcs'!$E$15:$E$266=$E1111)*('Summary Calcs'!$F$15:$F$266=$G1111)*(IF(OR(AND($B1111=\"Non-Residential\",H$8=\"Residential\"),AND($B1111=\"Residential\",$B1111<>H$8),AND($D1111=\"New Wind\",$G1111<2014),AND($D1111=\"Existing Wind\",$G1111>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1111)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1111)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1111)),\"Wind\",$D1111))*('Summary Calcs'!$E$15:$E$266=$E1111)*('Summary Calcs'!$F$15:$F$266=$G1111)*(IF(OR(AND($B1111=\"Non-Residential\",I$8=\"Residential\"),AND($B1111=\"Residential\",$B1111<>I$8),AND($D1111=\"New Wind\",$G1111<2014),AND($D1111=\"Existing Wind\",$G1111>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1111)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1111)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1111)),\"Wind\",$D1111))*('Summary Calcs'!$E$15:$E$266=$E1111)*('Summary Calcs'!$F$15:$F$266=$G1111)*(IF(OR(AND($B1111=\"Non-Residential\",J$8=\"Residential\"),AND($B1111=\"Residential\",$B1111<>J$8),AND($D1111=\"New Wind\",$G1111<2014),AND($D1111=\"Existing Wind\",$G1111>2013)),0,1))))","v":0},{"$f":"IFERROR(H1111+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1111)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1111)),\"Wind\",$D1111))*('Public Tool Inputs'!$O$9:$O$104=E1111)*('Public Tool Inputs'!$P$9:$P$104=G1111))*I1111+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1111)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1111)),\"Wind\",$D1111))*('Public Tool Inputs'!$O$9:$O$104=E1111)*('Public Tool Inputs'!$P$9:$P$104=G1111))*J1111,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1112)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1112)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1112)),\"Wind\",$D1112))*('Summary Calcs'!$E$15:$E$266=$E1112)*('Summary Calcs'!$F$15:$F$266=$G1112)*(IF(OR(AND($B1112=\"Non-Residential\",H$8=\"Residential\"),AND($B1112=\"Residential\",$B1112<>H$8),AND($D1112=\"New Wind\",$G1112<2014),AND($D1112=\"Existing Wind\",$G1112>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1112)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1112)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1112)),\"Wind\",$D1112))*('Summary Calcs'!$E$15:$E$266=$E1112)*('Summary Calcs'!$F$15:$F$266=$G1112)*(IF(OR(AND($B1112=\"Non-Residential\",I$8=\"Residential\"),AND($B1112=\"Residential\",$B1112<>I$8),AND($D1112=\"New Wind\",$G1112<2014),AND($D1112=\"Existing Wind\",$G1112>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1112)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1112)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1112)),\"Wind\",$D1112))*('Summary Calcs'!$E$15:$E$266=$E1112)*('Summary Calcs'!$F$15:$F$266=$G1112)*(IF(OR(AND($B1112=\"Non-Residential\",J$8=\"Residential\"),AND($B1112=\"Residential\",$B1112<>J$8),AND($D1112=\"New Wind\",$G1112<2014),AND($D1112=\"Existing Wind\",$G1112>2013)),0,1))))","v":0},{"$f":"IFERROR(H1112+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1112)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1112)),\"Wind\",$D1112))*('Public Tool Inputs'!$O$9:$O$104=E1112)*('Public Tool Inputs'!$P$9:$P$104=G1112))*I1112+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1112)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1112)),\"Wind\",$D1112))*('Public Tool Inputs'!$O$9:$O$104=E1112)*('Public Tool Inputs'!$P$9:$P$104=G1112))*J1112,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1113)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1113)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1113)),\"Wind\",$D1113))*('Summary Calcs'!$E$15:$E$266=$E1113)*('Summary Calcs'!$F$15:$F$266=$G1113)*(IF(OR(AND($B1113=\"Non-Residential\",H$8=\"Residential\"),AND($B1113=\"Residential\",$B1113<>H$8),AND($D1113=\"New Wind\",$G1113<2014),AND($D1113=\"Existing Wind\",$G1113>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1113)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1113)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1113)),\"Wind\",$D1113))*('Summary Calcs'!$E$15:$E$266=$E1113)*('Summary Calcs'!$F$15:$F$266=$G1113)*(IF(OR(AND($B1113=\"Non-Residential\",I$8=\"Residential\"),AND($B1113=\"Residential\",$B1113<>I$8),AND($D1113=\"New Wind\",$G1113<2014),AND($D1113=\"Existing Wind\",$G1113>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1113)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1113)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1113)),\"Wind\",$D1113))*('Summary Calcs'!$E$15:$E$266=$E1113)*('Summary Calcs'!$F$15:$F$266=$G1113)*(IF(OR(AND($B1113=\"Non-Residential\",J$8=\"Residential\"),AND($B1113=\"Residential\",$B1113<>J$8),AND($D1113=\"New Wind\",$G1113<2014),AND($D1113=\"Existing Wind\",$G1113>2013)),0,1))))","v":0},{"$f":"IFERROR(H1113+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1113)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1113)),\"Wind\",$D1113))*('Public Tool Inputs'!$O$9:$O$104=E1113)*('Public Tool Inputs'!$P$9:$P$104=G1113))*I1113+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1113)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1113)),\"Wind\",$D1113))*('Public Tool Inputs'!$O$9:$O$104=E1113)*('Public Tool Inputs'!$P$9:$P$104=G1113))*J1113,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","CapEx",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1114)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1114)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1114)),\"Wind\",$D1114))*('Summary Calcs'!$E$15:$E$266=$E1114)*('Summary Calcs'!$F$15:$F$266=$G1114)*(IF(OR(AND($B1114=\"Non-Residential\",H$8=\"Residential\"),AND($B1114=\"Residential\",$B1114<>H$8),AND($D1114=\"New Wind\",$G1114<2014),AND($D1114=\"Existing Wind\",$G1114>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1114)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1114)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1114)),\"Wind\",$D1114))*('Summary Calcs'!$E$15:$E$266=$E1114)*('Summary Calcs'!$F$15:$F$266=$G1114)*(IF(OR(AND($B1114=\"Non-Residential\",I$8=\"Residential\"),AND($B1114=\"Residential\",$B1114<>I$8),AND($D1114=\"New Wind\",$G1114<2014),AND($D1114=\"Existing Wind\",$G1114>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1114)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1114)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1114)),\"Wind\",$D1114))*('Summary Calcs'!$E$15:$E$266=$E1114)*('Summary Calcs'!$F$15:$F$266=$G1114)*(IF(OR(AND($B1114=\"Non-Residential\",J$8=\"Residential\"),AND($B1114=\"Residential\",$B1114<>J$8),AND($D1114=\"New Wind\",$G1114<2014),AND($D1114=\"Existing Wind\",$G1114>2013)),0,1))))","v":0},{"$f":"IFERROR(H1114+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1114)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1114)),\"Wind\",$D1114))*('Public Tool Inputs'!$O$9:$O$104=E1114)*('Public Tool Inputs'!$P$9:$P$104=G1114))*I1114+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1114)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1114)),\"Wind\",$D1114))*('Public Tool Inputs'!$O$9:$O$104=E1114)*('Public Tool Inputs'!$P$9:$P$104=G1114))*J1114,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1115)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1115)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1115)),\"Wind\",$D1115))*('Summary Calcs'!$E$15:$E$266=$E1115)*('Summary Calcs'!$F$15:$F$266=$G1115)*(IF(OR(AND($B1115=\"Non-Residential\",H$8=\"Residential\"),AND($B1115=\"Residential\",$B1115<>H$8),AND($D1115=\"New Wind\",$G1115<2014),AND($D1115=\"Existing Wind\",$G1115>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1115)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1115)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1115)),\"Wind\",$D1115))*('Summary Calcs'!$E$15:$E$266=$E1115)*('Summary Calcs'!$F$15:$F$266=$G1115)*(IF(OR(AND($B1115=\"Non-Residential\",I$8=\"Residential\"),AND($B1115=\"Residential\",$B1115<>I$8),AND($D1115=\"New Wind\",$G1115<2014),AND($D1115=\"Existing Wind\",$G1115>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1115)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1115)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1115)),\"Wind\",$D1115))*('Summary Calcs'!$E$15:$E$266=$E1115)*('Summary Calcs'!$F$15:$F$266=$G1115)*(IF(OR(AND($B1115=\"Non-Residential\",J$8=\"Residential\"),AND($B1115=\"Residential\",$B1115<>J$8),AND($D1115=\"New Wind\",$G1115<2014),AND($D1115=\"Existing Wind\",$G1115>2013)),0,1))))","v":0},{"$f":"IFERROR(H1115+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1115)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1115)),\"Wind\",$D1115))*('Public Tool Inputs'!$O$9:$O$104=E1115)*('Public Tool Inputs'!$P$9:$P$104=G1115))*I1115+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1115)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1115)),\"Wind\",$D1115))*('Public Tool Inputs'!$O$9:$O$104=E1115)*('Public Tool Inputs'!$P$9:$P$104=G1115))*J1115,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1116)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1116)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1116)),\"Wind\",$D1116))*('Summary Calcs'!$E$15:$E$266=$E1116)*('Summary Calcs'!$F$15:$F$266=$G1116)*(IF(OR(AND($B1116=\"Non-Residential\",H$8=\"Residential\"),AND($B1116=\"Residential\",$B1116<>H$8),AND($D1116=\"New Wind\",$G1116<2014),AND($D1116=\"Existing Wind\",$G1116>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1116)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1116)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1116)),\"Wind\",$D1116))*('Summary Calcs'!$E$15:$E$266=$E1116)*('Summary Calcs'!$F$15:$F$266=$G1116)*(IF(OR(AND($B1116=\"Non-Residential\",I$8=\"Residential\"),AND($B1116=\"Residential\",$B1116<>I$8),AND($D1116=\"New Wind\",$G1116<2014),AND($D1116=\"Existing Wind\",$G1116>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1116)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1116)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1116)),\"Wind\",$D1116))*('Summary Calcs'!$E$15:$E$266=$E1116)*('Summary Calcs'!$F$15:$F$266=$G1116)*(IF(OR(AND($B1116=\"Non-Residential\",J$8=\"Residential\"),AND($B1116=\"Residential\",$B1116<>J$8),AND($D1116=\"New Wind\",$G1116<2014),AND($D1116=\"Existing Wind\",$G1116>2013)),0,1))))","v":0},{"$f":"IFERROR(H1116+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1116)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1116)),\"Wind\",$D1116))*('Public Tool Inputs'!$O$9:$O$104=E1116)*('Public Tool Inputs'!$P$9:$P$104=G1116))*I1116+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1116)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1116)),\"Wind\",$D1116))*('Public Tool Inputs'!$O$9:$O$104=E1116)*('Public Tool Inputs'!$P$9:$P$104=G1116))*J1116,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1117)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1117)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1117)),\"Wind\",$D1117))*('Summary Calcs'!$E$15:$E$266=$E1117)*('Summary Calcs'!$F$15:$F$266=$G1117)*(IF(OR(AND($B1117=\"Non-Residential\",H$8=\"Residential\"),AND($B1117=\"Residential\",$B1117<>H$8),AND($D1117=\"New Wind\",$G1117<2014),AND($D1117=\"Existing Wind\",$G1117>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1117)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1117)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1117)),\"Wind\",$D1117))*('Summary Calcs'!$E$15:$E$266=$E1117)*('Summary Calcs'!$F$15:$F$266=$G1117)*(IF(OR(AND($B1117=\"Non-Residential\",I$8=\"Residential\"),AND($B1117=\"Residential\",$B1117<>I$8),AND($D1117=\"New Wind\",$G1117<2014),AND($D1117=\"Existing Wind\",$G1117>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1117)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1117)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1117)),\"Wind\",$D1117))*('Summary Calcs'!$E$15:$E$266=$E1117)*('Summary Calcs'!$F$15:$F$266=$G1117)*(IF(OR(AND($B1117=\"Non-Residential\",J$8=\"Residential\"),AND($B1117=\"Residential\",$B1117<>J$8),AND($D1117=\"New Wind\",$G1117<2014),AND($D1117=\"Existing Wind\",$G1117>2013)),0,1))))","v":0},{"$f":"IFERROR(H1117+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1117)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1117)),\"Wind\",$D1117))*('Public Tool Inputs'!$O$9:$O$104=E1117)*('Public Tool Inputs'!$P$9:$P$104=G1117))*I1117+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1117)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1117)),\"Wind\",$D1117))*('Public Tool Inputs'!$O$9:$O$104=E1117)*('Public Tool Inputs'!$P$9:$P$104=G1117))*J1117,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1118)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1118)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1118)),\"Wind\",$D1118))*('Summary Calcs'!$E$15:$E$266=$E1118)*('Summary Calcs'!$F$15:$F$266=$G1118)*(IF(OR(AND($B1118=\"Non-Residential\",H$8=\"Residential\"),AND($B1118=\"Residential\",$B1118<>H$8),AND($D1118=\"New Wind\",$G1118<2014),AND($D1118=\"Existing Wind\",$G1118>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1118)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1118)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1118)),\"Wind\",$D1118))*('Summary Calcs'!$E$15:$E$266=$E1118)*('Summary Calcs'!$F$15:$F$266=$G1118)*(IF(OR(AND($B1118=\"Non-Residential\",I$8=\"Residential\"),AND($B1118=\"Residential\",$B1118<>I$8),AND($D1118=\"New Wind\",$G1118<2014),AND($D1118=\"Existing Wind\",$G1118>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1118)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1118)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1118)),\"Wind\",$D1118))*('Summary Calcs'!$E$15:$E$266=$E1118)*('Summary Calcs'!$F$15:$F$266=$G1118)*(IF(OR(AND($B1118=\"Non-Residential\",J$8=\"Residential\"),AND($B1118=\"Residential\",$B1118<>J$8),AND($D1118=\"New Wind\",$G1118<2014),AND($D1118=\"Existing Wind\",$G1118>2013)),0,1))))","v":0},{"$f":"IFERROR(H1118+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1118)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1118)),\"Wind\",$D1118))*('Public Tool Inputs'!$O$9:$O$104=E1118)*('Public Tool Inputs'!$P$9:$P$104=G1118))*I1118+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1118)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1118)),\"Wind\",$D1118))*('Public Tool Inputs'!$O$9:$O$104=E1118)*('Public Tool Inputs'!$P$9:$P$104=G1118))*J1118,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1119)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1119)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1119)),\"Wind\",$D1119))*('Summary Calcs'!$E$15:$E$266=$E1119)*('Summary Calcs'!$F$15:$F$266=$G1119)*(IF(OR(AND($B1119=\"Non-Residential\",H$8=\"Residential\"),AND($B1119=\"Residential\",$B1119<>H$8),AND($D1119=\"New Wind\",$G1119<2014),AND($D1119=\"Existing Wind\",$G1119>2013)),0,1))))","v":267.23385220177556},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1119)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1119)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1119)),\"Wind\",$D1119))*('Summary Calcs'!$E$15:$E$266=$E1119)*('Summary Calcs'!$F$15:$F$266=$G1119)*(IF(OR(AND($B1119=\"Non-Residential\",I$8=\"Residential\"),AND($B1119=\"Residential\",$B1119<>I$8),AND($D1119=\"New Wind\",$G1119<2014),AND($D1119=\"Existing Wind\",$G1119>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1119)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1119)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1119)),\"Wind\",$D1119))*('Summary Calcs'!$E$15:$E$266=$E1119)*('Summary Calcs'!$F$15:$F$266=$G1119)*(IF(OR(AND($B1119=\"Non-Residential\",J$8=\"Residential\"),AND($B1119=\"Residential\",$B1119<>J$8),AND($D1119=\"New Wind\",$G1119<2014),AND($D1119=\"Existing Wind\",$G1119>2013)),0,1))))","v":0},{"$f":"IFERROR(H1119+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1119)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1119)),\"Wind\",$D1119))*('Public Tool Inputs'!$O$9:$O$104=E1119)*('Public Tool Inputs'!$P$9:$P$104=G1119))*I1119+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1119)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1119)),\"Wind\",$D1119))*('Public Tool Inputs'!$O$9:$O$104=E1119)*('Public Tool Inputs'!$P$9:$P$104=G1119))*J1119,0)","v":267.23385220177556},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1120)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1120)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1120)),\"Wind\",$D1120))*('Summary Calcs'!$E$15:$E$266=$E1120)*('Summary Calcs'!$F$15:$F$266=$G1120)*(IF(OR(AND($B1120=\"Non-Residential\",H$8=\"Residential\"),AND($B1120=\"Residential\",$B1120<>H$8),AND($D1120=\"New Wind\",$G1120<2014),AND($D1120=\"Existing Wind\",$G1120>2013)),0,1))))","v":290.16017472499863},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1120)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1120)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1120)),\"Wind\",$D1120))*('Summary Calcs'!$E$15:$E$266=$E1120)*('Summary Calcs'!$F$15:$F$266=$G1120)*(IF(OR(AND($B1120=\"Non-Residential\",I$8=\"Residential\"),AND($B1120=\"Residential\",$B1120<>I$8),AND($D1120=\"New Wind\",$G1120<2014),AND($D1120=\"Existing Wind\",$G1120>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1120)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1120)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1120)),\"Wind\",$D1120))*('Summary Calcs'!$E$15:$E$266=$E1120)*('Summary Calcs'!$F$15:$F$266=$G1120)*(IF(OR(AND($B1120=\"Non-Residential\",J$8=\"Residential\"),AND($B1120=\"Residential\",$B1120<>J$8),AND($D1120=\"New Wind\",$G1120<2014),AND($D1120=\"Existing Wind\",$G1120>2013)),0,1))))","v":0},{"$f":"IFERROR(H1120+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1120)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1120)),\"Wind\",$D1120))*('Public Tool Inputs'!$O$9:$O$104=E1120)*('Public Tool Inputs'!$P$9:$P$104=G1120))*I1120+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1120)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1120)),\"Wind\",$D1120))*('Public Tool Inputs'!$O$9:$O$104=E1120)*('Public Tool Inputs'!$P$9:$P$104=G1120))*J1120,0)","v":290.16017472499863},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1121)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1121)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1121)),\"Wind\",$D1121))*('Summary Calcs'!$E$15:$E$266=$E1121)*('Summary Calcs'!$F$15:$F$266=$G1121)*(IF(OR(AND($B1121=\"Non-Residential\",H$8=\"Residential\"),AND($B1121=\"Residential\",$B1121<>H$8),AND($D1121=\"New Wind\",$G1121<2014),AND($D1121=\"Existing Wind\",$G1121>2013)),0,1))))","v":253.96766938595738},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1121)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1121)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1121)),\"Wind\",$D1121))*('Summary Calcs'!$E$15:$E$266=$E1121)*('Summary Calcs'!$F$15:$F$266=$G1121)*(IF(OR(AND($B1121=\"Non-Residential\",I$8=\"Residential\"),AND($B1121=\"Residential\",$B1121<>I$8),AND($D1121=\"New Wind\",$G1121<2014),AND($D1121=\"Existing Wind\",$G1121>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1121)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1121)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1121)),\"Wind\",$D1121))*('Summary Calcs'!$E$15:$E$266=$E1121)*('Summary Calcs'!$F$15:$F$266=$G1121)*(IF(OR(AND($B1121=\"Non-Residential\",J$8=\"Residential\"),AND($B1121=\"Residential\",$B1121<>J$8),AND($D1121=\"New Wind\",$G1121<2014),AND($D1121=\"Existing Wind\",$G1121>2013)),0,1))))","v":0},{"$f":"IFERROR(H1121+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1121)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1121)),\"Wind\",$D1121))*('Public Tool Inputs'!$O$9:$O$104=E1121)*('Public Tool Inputs'!$P$9:$P$104=G1121))*I1121+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1121)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1121)),\"Wind\",$D1121))*('Public Tool Inputs'!$O$9:$O$104=E1121)*('Public Tool Inputs'!$P$9:$P$104=G1121))*J1121,0)","v":253.96766938595738},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1122)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1122)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1122)),\"Wind\",$D1122))*('Summary Calcs'!$E$15:$E$266=$E1122)*('Summary Calcs'!$F$15:$F$266=$G1122)*(IF(OR(AND($B1122=\"Non-Residential\",H$8=\"Residential\"),AND($B1122=\"Residential\",$B1122<>H$8),AND($D1122=\"New Wind\",$G1122<2014),AND($D1122=\"Existing Wind\",$G1122>2013)),0,1))))","v":287.0636931118824},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1122)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1122)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1122)),\"Wind\",$D1122))*('Summary Calcs'!$E$15:$E$266=$E1122)*('Summary Calcs'!$F$15:$F$266=$G1122)*(IF(OR(AND($B1122=\"Non-Residential\",I$8=\"Residential\"),AND($B1122=\"Residential\",$B1122<>I$8),AND($D1122=\"New Wind\",$G1122<2014),AND($D1122=\"Existing Wind\",$G1122>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1122)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1122)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1122)),\"Wind\",$D1122))*('Summary Calcs'!$E$15:$E$266=$E1122)*('Summary Calcs'!$F$15:$F$266=$G1122)*(IF(OR(AND($B1122=\"Non-Residential\",J$8=\"Residential\"),AND($B1122=\"Residential\",$B1122<>J$8),AND($D1122=\"New Wind\",$G1122<2014),AND($D1122=\"Existing Wind\",$G1122>2013)),0,1))))","v":0},{"$f":"IFERROR(H1122+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1122)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1122)),\"Wind\",$D1122))*('Public Tool Inputs'!$O$9:$O$104=E1122)*('Public Tool Inputs'!$P$9:$P$104=G1122))*I1122+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1122)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1122)),\"Wind\",$D1122))*('Public Tool Inputs'!$O$9:$O$104=E1122)*('Public Tool Inputs'!$P$9:$P$104=G1122))*J1122,0)","v":287.0636931118824},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1123)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1123)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1123)),\"Wind\",$D1123))*('Summary Calcs'!$E$15:$E$266=$E1123)*('Summary Calcs'!$F$15:$F$266=$G1123)*(IF(OR(AND($B1123=\"Non-Residential\",H$8=\"Residential\"),AND($B1123=\"Residential\",$B1123<>H$8),AND($D1123=\"New Wind\",$G1123<2014),AND($D1123=\"Existing Wind\",$G1123>2013)),0,1))))","v":287.0636931118824},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1123)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1123)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1123)),\"Wind\",$D1123))*('Summary Calcs'!$E$15:$E$266=$E1123)*('Summary Calcs'!$F$15:$F$266=$G1123)*(IF(OR(AND($B1123=\"Non-Residential\",I$8=\"Residential\"),AND($B1123=\"Residential\",$B1123<>I$8),AND($D1123=\"New Wind\",$G1123<2014),AND($D1123=\"Existing Wind\",$G1123>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1123)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1123)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1123)),\"Wind\",$D1123))*('Summary Calcs'!$E$15:$E$266=$E1123)*('Summary Calcs'!$F$15:$F$266=$G1123)*(IF(OR(AND($B1123=\"Non-Residential\",J$8=\"Residential\"),AND($B1123=\"Residential\",$B1123<>J$8),AND($D1123=\"New Wind\",$G1123<2014),AND($D1123=\"Existing Wind\",$G1123>2013)),0,1))))","v":0},{"$f":"IFERROR(H1123+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1123)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1123)),\"Wind\",$D1123))*('Public Tool Inputs'!$O$9:$O$104=E1123)*('Public Tool Inputs'!$P$9:$P$104=G1123))*I1123+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1123)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1123)),\"Wind\",$D1123))*('Public Tool Inputs'!$O$9:$O$104=E1123)*('Public Tool Inputs'!$P$9:$P$104=G1123))*J1123,0)","v":287.0636931118824},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1124)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1124)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1124)),\"Wind\",$D1124))*('Summary Calcs'!$E$15:$E$266=$E1124)*('Summary Calcs'!$F$15:$F$266=$G1124)*(IF(OR(AND($B1124=\"Non-Residential\",H$8=\"Residential\"),AND($B1124=\"Residential\",$B1124<>H$8),AND($D1124=\"New Wind\",$G1124<2014),AND($D1124=\"Existing Wind\",$G1124>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1124)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1124)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1124)),\"Wind\",$D1124))*('Summary Calcs'!$E$15:$E$266=$E1124)*('Summary Calcs'!$F$15:$F$266=$G1124)*(IF(OR(AND($B1124=\"Non-Residential\",I$8=\"Residential\"),AND($B1124=\"Residential\",$B1124<>I$8),AND($D1124=\"New Wind\",$G1124<2014),AND($D1124=\"Existing Wind\",$G1124>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1124)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1124)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1124)),\"Wind\",$D1124))*('Summary Calcs'!$E$15:$E$266=$E1124)*('Summary Calcs'!$F$15:$F$266=$G1124)*(IF(OR(AND($B1124=\"Non-Residential\",J$8=\"Residential\"),AND($B1124=\"Residential\",$B1124<>J$8),AND($D1124=\"New Wind\",$G1124<2014),AND($D1124=\"Existing Wind\",$G1124>2013)),0,1))))","v":0},{"$f":"IFERROR(H1124+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1124)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1124)),\"Wind\",$D1124))*('Public Tool Inputs'!$O$9:$O$104=E1124)*('Public Tool Inputs'!$P$9:$P$104=G1124))*I1124+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1124)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1124)),\"Wind\",$D1124))*('Public Tool Inputs'!$O$9:$O$104=E1124)*('Public Tool Inputs'!$P$9:$P$104=G1124))*J1124,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1125)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1125)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1125)),\"Wind\",$D1125))*('Summary Calcs'!$E$15:$E$266=$E1125)*('Summary Calcs'!$F$15:$F$266=$G1125)*(IF(OR(AND($B1125=\"Non-Residential\",H$8=\"Residential\"),AND($B1125=\"Residential\",$B1125<>H$8),AND($D1125=\"New Wind\",$G1125<2014),AND($D1125=\"Existing Wind\",$G1125>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1125)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1125)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1125)),\"Wind\",$D1125))*('Summary Calcs'!$E$15:$E$266=$E1125)*('Summary Calcs'!$F$15:$F$266=$G1125)*(IF(OR(AND($B1125=\"Non-Residential\",I$8=\"Residential\"),AND($B1125=\"Residential\",$B1125<>I$8),AND($D1125=\"New Wind\",$G1125<2014),AND($D1125=\"Existing Wind\",$G1125>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1125)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1125)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1125)),\"Wind\",$D1125))*('Summary Calcs'!$E$15:$E$266=$E1125)*('Summary Calcs'!$F$15:$F$266=$G1125)*(IF(OR(AND($B1125=\"Non-Residential\",J$8=\"Residential\"),AND($B1125=\"Residential\",$B1125<>J$8),AND($D1125=\"New Wind\",$G1125<2014),AND($D1125=\"Existing Wind\",$G1125>2013)),0,1))))","v":0},{"$f":"IFERROR(H1125+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1125)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1125)),\"Wind\",$D1125))*('Public Tool Inputs'!$O$9:$O$104=E1125)*('Public Tool Inputs'!$P$9:$P$104=G1125))*I1125+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1125)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1125)),\"Wind\",$D1125))*('Public Tool Inputs'!$O$9:$O$104=E1125)*('Public Tool Inputs'!$P$9:$P$104=G1125))*J1125,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1126)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1126)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1126)),\"Wind\",$D1126))*('Summary Calcs'!$E$15:$E$266=$E1126)*('Summary Calcs'!$F$15:$F$266=$G1126)*(IF(OR(AND($B1126=\"Non-Residential\",H$8=\"Residential\"),AND($B1126=\"Residential\",$B1126<>H$8),AND($D1126=\"New Wind\",$G1126<2014),AND($D1126=\"Existing Wind\",$G1126>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1126)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1126)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1126)),\"Wind\",$D1126))*('Summary Calcs'!$E$15:$E$266=$E1126)*('Summary Calcs'!$F$15:$F$266=$G1126)*(IF(OR(AND($B1126=\"Non-Residential\",I$8=\"Residential\"),AND($B1126=\"Residential\",$B1126<>I$8),AND($D1126=\"New Wind\",$G1126<2014),AND($D1126=\"Existing Wind\",$G1126>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1126)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1126)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1126)),\"Wind\",$D1126))*('Summary Calcs'!$E$15:$E$266=$E1126)*('Summary Calcs'!$F$15:$F$266=$G1126)*(IF(OR(AND($B1126=\"Non-Residential\",J$8=\"Residential\"),AND($B1126=\"Residential\",$B1126<>J$8),AND($D1126=\"New Wind\",$G1126<2014),AND($D1126=\"Existing Wind\",$G1126>2013)),0,1))))","v":0},{"$f":"IFERROR(H1126+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1126)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1126)),\"Wind\",$D1126))*('Public Tool Inputs'!$O$9:$O$104=E1126)*('Public Tool Inputs'!$P$9:$P$104=G1126))*I1126+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1126)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1126)),\"Wind\",$D1126))*('Public Tool Inputs'!$O$9:$O$104=E1126)*('Public Tool Inputs'!$P$9:$P$104=G1126))*J1126,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Fed Incentive",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1127)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1127)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1127)),\"Wind\",$D1127))*('Summary Calcs'!$E$15:$E$266=$E1127)*('Summary Calcs'!$F$15:$F$266=$G1127)*(IF(OR(AND($B1127=\"Non-Residential\",H$8=\"Residential\"),AND($B1127=\"Residential\",$B1127<>H$8),AND($D1127=\"New Wind\",$G1127<2014),AND($D1127=\"Existing Wind\",$G1127>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1127)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1127)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1127)),\"Wind\",$D1127))*('Summary Calcs'!$E$15:$E$266=$E1127)*('Summary Calcs'!$F$15:$F$266=$G1127)*(IF(OR(AND($B1127=\"Non-Residential\",I$8=\"Residential\"),AND($B1127=\"Residential\",$B1127<>I$8),AND($D1127=\"New Wind\",$G1127<2014),AND($D1127=\"Existing Wind\",$G1127>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1127)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1127)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1127)),\"Wind\",$D1127))*('Summary Calcs'!$E$15:$E$266=$E1127)*('Summary Calcs'!$F$15:$F$266=$G1127)*(IF(OR(AND($B1127=\"Non-Residential\",J$8=\"Residential\"),AND($B1127=\"Residential\",$B1127<>J$8),AND($D1127=\"New Wind\",$G1127<2014),AND($D1127=\"Existing Wind\",$G1127>2013)),0,1))))","v":0},{"$f":"IFERROR(H1127+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1127)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1127)),\"Wind\",$D1127))*('Public Tool Inputs'!$O$9:$O$104=E1127)*('Public Tool Inputs'!$P$9:$P$104=G1127))*I1127+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1127)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1127)),\"Wind\",$D1127))*('Public Tool Inputs'!$O$9:$O$104=E1127)*('Public Tool Inputs'!$P$9:$P$104=G1127))*J1127,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1128)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1128)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1128)),\"Wind\",$D1128))*('Summary Calcs'!$E$15:$E$266=$E1128)*('Summary Calcs'!$F$15:$F$266=$G1128)*(IF(OR(AND($B1128=\"Non-Residential\",H$8=\"Residential\"),AND($B1128=\"Residential\",$B1128<>H$8),AND($D1128=\"New Wind\",$G1128<2014),AND($D1128=\"Existing Wind\",$G1128>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1128)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1128)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1128)),\"Wind\",$D1128))*('Summary Calcs'!$E$15:$E$266=$E1128)*('Summary Calcs'!$F$15:$F$266=$G1128)*(IF(OR(AND($B1128=\"Non-Residential\",I$8=\"Residential\"),AND($B1128=\"Residential\",$B1128<>I$8),AND($D1128=\"New Wind\",$G1128<2014),AND($D1128=\"Existing Wind\",$G1128>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1128)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1128)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1128)),\"Wind\",$D1128))*('Summary Calcs'!$E$15:$E$266=$E1128)*('Summary Calcs'!$F$15:$F$266=$G1128)*(IF(OR(AND($B1128=\"Non-Residential\",J$8=\"Residential\"),AND($B1128=\"Residential\",$B1128<>J$8),AND($D1128=\"New Wind\",$G1128<2014),AND($D1128=\"Existing Wind\",$G1128>2013)),0,1))))","v":0},{"$f":"IFERROR(H1128+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1128)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1128)),\"Wind\",$D1128))*('Public Tool Inputs'!$O$9:$O$104=E1128)*('Public Tool Inputs'!$P$9:$P$104=G1128))*I1128+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1128)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1128)),\"Wind\",$D1128))*('Public Tool Inputs'!$O$9:$O$104=E1128)*('Public Tool Inputs'!$P$9:$P$104=G1128))*J1128,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1129)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1129)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1129)),\"Wind\",$D1129))*('Summary Calcs'!$E$15:$E$266=$E1129)*('Summary Calcs'!$F$15:$F$266=$G1129)*(IF(OR(AND($B1129=\"Non-Residential\",H$8=\"Residential\"),AND($B1129=\"Residential\",$B1129<>H$8),AND($D1129=\"New Wind\",$G1129<2014),AND($D1129=\"Existing Wind\",$G1129>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1129)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1129)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1129)),\"Wind\",$D1129))*('Summary Calcs'!$E$15:$E$266=$E1129)*('Summary Calcs'!$F$15:$F$266=$G1129)*(IF(OR(AND($B1129=\"Non-Residential\",I$8=\"Residential\"),AND($B1129=\"Residential\",$B1129<>I$8),AND($D1129=\"New Wind\",$G1129<2014),AND($D1129=\"Existing Wind\",$G1129>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1129)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1129)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1129)),\"Wind\",$D1129))*('Summary Calcs'!$E$15:$E$266=$E1129)*('Summary Calcs'!$F$15:$F$266=$G1129)*(IF(OR(AND($B1129=\"Non-Residential\",J$8=\"Residential\"),AND($B1129=\"Residential\",$B1129<>J$8),AND($D1129=\"New Wind\",$G1129<2014),AND($D1129=\"Existing Wind\",$G1129>2013)),0,1))))","v":0},{"$f":"IFERROR(H1129+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1129)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1129)),\"Wind\",$D1129))*('Public Tool Inputs'!$O$9:$O$104=E1129)*('Public Tool Inputs'!$P$9:$P$104=G1129))*I1129+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1129)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1129)),\"Wind\",$D1129))*('Public Tool Inputs'!$O$9:$O$104=E1129)*('Public Tool Inputs'!$P$9:$P$104=G1129))*J1129,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1130)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1130)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1130)),\"Wind\",$D1130))*('Summary Calcs'!$E$15:$E$266=$E1130)*('Summary Calcs'!$F$15:$F$266=$G1130)*(IF(OR(AND($B1130=\"Non-Residential\",H$8=\"Residential\"),AND($B1130=\"Residential\",$B1130<>H$8),AND($D1130=\"New Wind\",$G1130<2014),AND($D1130=\"Existing Wind\",$G1130>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1130)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1130)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1130)),\"Wind\",$D1130))*('Summary Calcs'!$E$15:$E$266=$E1130)*('Summary Calcs'!$F$15:$F$266=$G1130)*(IF(OR(AND($B1130=\"Non-Residential\",I$8=\"Residential\"),AND($B1130=\"Residential\",$B1130<>I$8),AND($D1130=\"New Wind\",$G1130<2014),AND($D1130=\"Existing Wind\",$G1130>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1130)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1130)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1130)),\"Wind\",$D1130))*('Summary Calcs'!$E$15:$E$266=$E1130)*('Summary Calcs'!$F$15:$F$266=$G1130)*(IF(OR(AND($B1130=\"Non-Residential\",J$8=\"Residential\"),AND($B1130=\"Residential\",$B1130<>J$8),AND($D1130=\"New Wind\",$G1130<2014),AND($D1130=\"Existing Wind\",$G1130>2013)),0,1))))","v":0},{"$f":"IFERROR(H1130+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1130)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1130)),\"Wind\",$D1130))*('Public Tool Inputs'!$O$9:$O$104=E1130)*('Public Tool Inputs'!$P$9:$P$104=G1130))*I1130+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1130)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1130)),\"Wind\",$D1130))*('Public Tool Inputs'!$O$9:$O$104=E1130)*('Public Tool Inputs'!$P$9:$P$104=G1130))*J1130,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1131)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1131)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1131)),\"Wind\",$D1131))*('Summary Calcs'!$E$15:$E$266=$E1131)*('Summary Calcs'!$F$15:$F$266=$G1131)*(IF(OR(AND($B1131=\"Non-Residential\",H$8=\"Residential\"),AND($B1131=\"Residential\",$B1131<>H$8),AND($D1131=\"New Wind\",$G1131<2014),AND($D1131=\"Existing Wind\",$G1131>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1131)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1131)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1131)),\"Wind\",$D1131))*('Summary Calcs'!$E$15:$E$266=$E1131)*('Summary Calcs'!$F$15:$F$266=$G1131)*(IF(OR(AND($B1131=\"Non-Residential\",I$8=\"Residential\"),AND($B1131=\"Residential\",$B1131<>I$8),AND($D1131=\"New Wind\",$G1131<2014),AND($D1131=\"Existing Wind\",$G1131>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1131)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1131)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1131)),\"Wind\",$D1131))*('Summary Calcs'!$E$15:$E$266=$E1131)*('Summary Calcs'!$F$15:$F$266=$G1131)*(IF(OR(AND($B1131=\"Non-Residential\",J$8=\"Residential\"),AND($B1131=\"Residential\",$B1131<>J$8),AND($D1131=\"New Wind\",$G1131<2014),AND($D1131=\"Existing Wind\",$G1131>2013)),0,1))))","v":0},{"$f":"IFERROR(H1131+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1131)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1131)),\"Wind\",$D1131))*('Public Tool Inputs'!$O$9:$O$104=E1131)*('Public Tool Inputs'!$P$9:$P$104=G1131))*I1131+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1131)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1131)),\"Wind\",$D1131))*('Public Tool Inputs'!$O$9:$O$104=E1131)*('Public Tool Inputs'!$P$9:$P$104=G1131))*J1131,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1132)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1132)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1132)),\"Wind\",$D1132))*('Summary Calcs'!$E$15:$E$266=$E1132)*('Summary Calcs'!$F$15:$F$266=$G1132)*(IF(OR(AND($B1132=\"Non-Residential\",H$8=\"Residential\"),AND($B1132=\"Residential\",$B1132<>H$8),AND($D1132=\"New Wind\",$G1132<2014),AND($D1132=\"Existing Wind\",$G1132>2013)),0,1))))","v":31.946715621153228},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1132)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1132)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1132)),\"Wind\",$D1132))*('Summary Calcs'!$E$15:$E$266=$E1132)*('Summary Calcs'!$F$15:$F$266=$G1132)*(IF(OR(AND($B1132=\"Non-Residential\",I$8=\"Residential\"),AND($B1132=\"Residential\",$B1132<>I$8),AND($D1132=\"New Wind\",$G1132<2014),AND($D1132=\"Existing Wind\",$G1132>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1132)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1132)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1132)),\"Wind\",$D1132))*('Summary Calcs'!$E$15:$E$266=$E1132)*('Summary Calcs'!$F$15:$F$266=$G1132)*(IF(OR(AND($B1132=\"Non-Residential\",J$8=\"Residential\"),AND($B1132=\"Residential\",$B1132<>J$8),AND($D1132=\"New Wind\",$G1132<2014),AND($D1132=\"Existing Wind\",$G1132>2013)),0,1))))","v":0},{"$f":"IFERROR(H1132+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1132)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1132)),\"Wind\",$D1132))*('Public Tool Inputs'!$O$9:$O$104=E1132)*('Public Tool Inputs'!$P$9:$P$104=G1132))*I1132+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1132)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1132)),\"Wind\",$D1132))*('Public Tool Inputs'!$O$9:$O$104=E1132)*('Public Tool Inputs'!$P$9:$P$104=G1132))*J1132,0)","v":31.946715621153228},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1133)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1133)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1133)),\"Wind\",$D1133))*('Summary Calcs'!$E$15:$E$266=$E1133)*('Summary Calcs'!$F$15:$F$266=$G1133)*(IF(OR(AND($B1133=\"Non-Residential\",H$8=\"Residential\"),AND($B1133=\"Residential\",$B1133<>H$8),AND($D1133=\"New Wind\",$G1133<2014),AND($D1133=\"Existing Wind\",$G1133>2013)),0,1))))","v":32.585649933576292},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1133)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1133)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1133)),\"Wind\",$D1133))*('Summary Calcs'!$E$15:$E$266=$E1133)*('Summary Calcs'!$F$15:$F$266=$G1133)*(IF(OR(AND($B1133=\"Non-Residential\",I$8=\"Residential\"),AND($B1133=\"Residential\",$B1133<>I$8),AND($D1133=\"New Wind\",$G1133<2014),AND($D1133=\"Existing Wind\",$G1133>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1133)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1133)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1133)),\"Wind\",$D1133))*('Summary Calcs'!$E$15:$E$266=$E1133)*('Summary Calcs'!$F$15:$F$266=$G1133)*(IF(OR(AND($B1133=\"Non-Residential\",J$8=\"Residential\"),AND($B1133=\"Residential\",$B1133<>J$8),AND($D1133=\"New Wind\",$G1133<2014),AND($D1133=\"Existing Wind\",$G1133>2013)),0,1))))","v":0},{"$f":"IFERROR(H1133+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1133)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1133)),\"Wind\",$D1133))*('Public Tool Inputs'!$O$9:$O$104=E1133)*('Public Tool Inputs'!$P$9:$P$104=G1133))*I1133+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1133)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1133)),\"Wind\",$D1133))*('Public Tool Inputs'!$O$9:$O$104=E1133)*('Public Tool Inputs'!$P$9:$P$104=G1133))*J1133,0)","v":32.585649933576292},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1134)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1134)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1134)),\"Wind\",$D1134))*('Summary Calcs'!$E$15:$E$266=$E1134)*('Summary Calcs'!$F$15:$F$266=$G1134)*(IF(OR(AND($B1134=\"Non-Residential\",H$8=\"Residential\"),AND($B1134=\"Residential\",$B1134<>H$8),AND($D1134=\"New Wind\",$G1134<2014),AND($D1134=\"Existing Wind\",$G1134>2013)),0,1))))","v":33.265415665236141},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1134)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1134)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1134)),\"Wind\",$D1134))*('Summary Calcs'!$E$15:$E$266=$E1134)*('Summary Calcs'!$F$15:$F$266=$G1134)*(IF(OR(AND($B1134=\"Non-Residential\",I$8=\"Residential\"),AND($B1134=\"Residential\",$B1134<>I$8),AND($D1134=\"New Wind\",$G1134<2014),AND($D1134=\"Existing Wind\",$G1134>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1134)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1134)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1134)),\"Wind\",$D1134))*('Summary Calcs'!$E$15:$E$266=$E1134)*('Summary Calcs'!$F$15:$F$266=$G1134)*(IF(OR(AND($B1134=\"Non-Residential\",J$8=\"Residential\"),AND($B1134=\"Residential\",$B1134<>J$8),AND($D1134=\"New Wind\",$G1134<2014),AND($D1134=\"Existing Wind\",$G1134>2013)),0,1))))","v":0},{"$f":"IFERROR(H1134+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1134)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1134)),\"Wind\",$D1134))*('Public Tool Inputs'!$O$9:$O$104=E1134)*('Public Tool Inputs'!$P$9:$P$104=G1134))*I1134+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1134)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1134)),\"Wind\",$D1134))*('Public Tool Inputs'!$O$9:$O$104=E1134)*('Public Tool Inputs'!$P$9:$P$104=G1134))*J1134,0)","v":33.265415665236141},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1135)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1135)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1135)),\"Wind\",$D1135))*('Summary Calcs'!$E$15:$E$266=$E1135)*('Summary Calcs'!$F$15:$F$266=$G1135)*(IF(OR(AND($B1135=\"Non-Residential\",H$8=\"Residential\"),AND($B1135=\"Residential\",$B1135<>H$8),AND($D1135=\"New Wind\",$G1135<2014),AND($D1135=\"Existing Wind\",$G1135>2013)),0,1))))","v":33.839287661244263},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1135)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1135)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1135)),\"Wind\",$D1135))*('Summary Calcs'!$E$15:$E$266=$E1135)*('Summary Calcs'!$F$15:$F$266=$G1135)*(IF(OR(AND($B1135=\"Non-Residential\",I$8=\"Residential\"),AND($B1135=\"Residential\",$B1135<>I$8),AND($D1135=\"New Wind\",$G1135<2014),AND($D1135=\"Existing Wind\",$G1135>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1135)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1135)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1135)),\"Wind\",$D1135))*('Summary Calcs'!$E$15:$E$266=$E1135)*('Summary Calcs'!$F$15:$F$266=$G1135)*(IF(OR(AND($B1135=\"Non-Residential\",J$8=\"Residential\"),AND($B1135=\"Residential\",$B1135<>J$8),AND($D1135=\"New Wind\",$G1135<2014),AND($D1135=\"Existing Wind\",$G1135>2013)),0,1))))","v":0},{"$f":"IFERROR(H1135+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1135)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1135)),\"Wind\",$D1135))*('Public Tool Inputs'!$O$9:$O$104=E1135)*('Public Tool Inputs'!$P$9:$P$104=G1135))*I1135+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1135)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1135)),\"Wind\",$D1135))*('Public Tool Inputs'!$O$9:$O$104=E1135)*('Public Tool Inputs'!$P$9:$P$104=G1135))*J1135,0)","v":33.839287661244263},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1136)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1136)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1136)),\"Wind\",$D1136))*('Summary Calcs'!$E$15:$E$266=$E1136)*('Summary Calcs'!$F$15:$F$266=$G1136)*(IF(OR(AND($B1136=\"Non-Residential\",H$8=\"Residential\"),AND($B1136=\"Residential\",$B1136<>H$8),AND($D1136=\"New Wind\",$G1136<2014),AND($D1136=\"Existing Wind\",$G1136>2013)),0,1))))","v":34.516073414469147},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1136)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1136)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1136)),\"Wind\",$D1136))*('Summary Calcs'!$E$15:$E$266=$E1136)*('Summary Calcs'!$F$15:$F$266=$G1136)*(IF(OR(AND($B1136=\"Non-Residential\",I$8=\"Residential\"),AND($B1136=\"Residential\",$B1136<>I$8),AND($D1136=\"New Wind\",$G1136<2014),AND($D1136=\"Existing Wind\",$G1136>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1136)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1136)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1136)),\"Wind\",$D1136))*('Summary Calcs'!$E$15:$E$266=$E1136)*('Summary Calcs'!$F$15:$F$266=$G1136)*(IF(OR(AND($B1136=\"Non-Residential\",J$8=\"Residential\"),AND($B1136=\"Residential\",$B1136<>J$8),AND($D1136=\"New Wind\",$G1136<2014),AND($D1136=\"Existing Wind\",$G1136>2013)),0,1))))","v":0},{"$f":"IFERROR(H1136+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1136)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1136)),\"Wind\",$D1136))*('Public Tool Inputs'!$O$9:$O$104=E1136)*('Public Tool Inputs'!$P$9:$P$104=G1136))*I1136+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1136)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1136)),\"Wind\",$D1136))*('Public Tool Inputs'!$O$9:$O$104=E1136)*('Public Tool Inputs'!$P$9:$P$104=G1136))*J1136,0)","v":34.516073414469147},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1137)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1137)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1137)),\"Wind\",$D1137))*('Summary Calcs'!$E$15:$E$266=$E1137)*('Summary Calcs'!$F$15:$F$266=$G1137)*(IF(OR(AND($B1137=\"Non-Residential\",H$8=\"Residential\"),AND($B1137=\"Residential\",$B1137<>H$8),AND($D1137=\"New Wind\",$G1137<2014),AND($D1137=\"Existing Wind\",$G1137>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1137)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1137)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1137)),\"Wind\",$D1137))*('Summary Calcs'!$E$15:$E$266=$E1137)*('Summary Calcs'!$F$15:$F$266=$G1137)*(IF(OR(AND($B1137=\"Non-Residential\",I$8=\"Residential\"),AND($B1137=\"Residential\",$B1137<>I$8),AND($D1137=\"New Wind\",$G1137<2014),AND($D1137=\"Existing Wind\",$G1137>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1137)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1137)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1137)),\"Wind\",$D1137))*('Summary Calcs'!$E$15:$E$266=$E1137)*('Summary Calcs'!$F$15:$F$266=$G1137)*(IF(OR(AND($B1137=\"Non-Residential\",J$8=\"Residential\"),AND($B1137=\"Residential\",$B1137<>J$8),AND($D1137=\"New Wind\",$G1137<2014),AND($D1137=\"Existing Wind\",$G1137>2013)),0,1))))","v":0},{"$f":"IFERROR(H1137+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1137)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1137)),\"Wind\",$D1137))*('Public Tool Inputs'!$O$9:$O$104=E1137)*('Public Tool Inputs'!$P$9:$P$104=G1137))*I1137+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1137)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1137)),\"Wind\",$D1137))*('Public Tool Inputs'!$O$9:$O$104=E1137)*('Public Tool Inputs'!$P$9:$P$104=G1137))*J1137,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1138)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1138)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1138)),\"Wind\",$D1138))*('Summary Calcs'!$E$15:$E$266=$E1138)*('Summary Calcs'!$F$15:$F$266=$G1138)*(IF(OR(AND($B1138=\"Non-Residential\",H$8=\"Residential\"),AND($B1138=\"Residential\",$B1138<>H$8),AND($D1138=\"New Wind\",$G1138<2014),AND($D1138=\"Existing Wind\",$G1138>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1138)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1138)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1138)),\"Wind\",$D1138))*('Summary Calcs'!$E$15:$E$266=$E1138)*('Summary Calcs'!$F$15:$F$266=$G1138)*(IF(OR(AND($B1138=\"Non-Residential\",I$8=\"Residential\"),AND($B1138=\"Residential\",$B1138<>I$8),AND($D1138=\"New Wind\",$G1138<2014),AND($D1138=\"Existing Wind\",$G1138>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1138)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1138)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1138)),\"Wind\",$D1138))*('Summary Calcs'!$E$15:$E$266=$E1138)*('Summary Calcs'!$F$15:$F$266=$G1138)*(IF(OR(AND($B1138=\"Non-Residential\",J$8=\"Residential\"),AND($B1138=\"Residential\",$B1138<>J$8),AND($D1138=\"New Wind\",$G1138<2014),AND($D1138=\"Existing Wind\",$G1138>2013)),0,1))))","v":0},{"$f":"IFERROR(H1138+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1138)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1138)),\"Wind\",$D1138))*('Public Tool Inputs'!$O$9:$O$104=E1138)*('Public Tool Inputs'!$P$9:$P$104=G1138))*I1138+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1138)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1138)),\"Wind\",$D1138))*('Public Tool Inputs'!$O$9:$O$104=E1138)*('Public Tool Inputs'!$P$9:$P$104=G1138))*J1138,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1139)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1139)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1139)),\"Wind\",$D1139))*('Summary Calcs'!$E$15:$E$266=$E1139)*('Summary Calcs'!$F$15:$F$266=$G1139)*(IF(OR(AND($B1139=\"Non-Residential\",H$8=\"Residential\"),AND($B1139=\"Residential\",$B1139<>H$8),AND($D1139=\"New Wind\",$G1139<2014),AND($D1139=\"Existing Wind\",$G1139>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1139)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1139)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1139)),\"Wind\",$D1139))*('Summary Calcs'!$E$15:$E$266=$E1139)*('Summary Calcs'!$F$15:$F$266=$G1139)*(IF(OR(AND($B1139=\"Non-Residential\",I$8=\"Residential\"),AND($B1139=\"Residential\",$B1139<>I$8),AND($D1139=\"New Wind\",$G1139<2014),AND($D1139=\"Existing Wind\",$G1139>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1139)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1139)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1139)),\"Wind\",$D1139))*('Summary Calcs'!$E$15:$E$266=$E1139)*('Summary Calcs'!$F$15:$F$266=$G1139)*(IF(OR(AND($B1139=\"Non-Residential\",J$8=\"Residential\"),AND($B1139=\"Residential\",$B1139<>J$8),AND($D1139=\"New Wind\",$G1139<2014),AND($D1139=\"Existing Wind\",$G1139>2013)),0,1))))","v":0},{"$f":"IFERROR(H1139+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1139)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1139)),\"Wind\",$D1139))*('Public Tool Inputs'!$O$9:$O$104=E1139)*('Public Tool Inputs'!$P$9:$P$104=G1139))*I1139+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1139)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1139)),\"Wind\",$D1139))*('Public Tool Inputs'!$O$9:$O$104=E1139)*('Public Tool Inputs'!$P$9:$P$104=G1139))*J1139,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","O&M",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1140)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1140)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1140)),\"Wind\",$D1140))*('Summary Calcs'!$E$15:$E$266=$E1140)*('Summary Calcs'!$F$15:$F$266=$G1140)*(IF(OR(AND($B1140=\"Non-Residential\",H$8=\"Residential\"),AND($B1140=\"Residential\",$B1140<>H$8),AND($D1140=\"New Wind\",$G1140<2014),AND($D1140=\"Existing Wind\",$G1140>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1140)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1140)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1140)),\"Wind\",$D1140))*('Summary Calcs'!$E$15:$E$266=$E1140)*('Summary Calcs'!$F$15:$F$266=$G1140)*(IF(OR(AND($B1140=\"Non-Residential\",I$8=\"Residential\"),AND($B1140=\"Residential\",$B1140<>I$8),AND($D1140=\"New Wind\",$G1140<2014),AND($D1140=\"Existing Wind\",$G1140>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1140)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1140)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1140)),\"Wind\",$D1140))*('Summary Calcs'!$E$15:$E$266=$E1140)*('Summary Calcs'!$F$15:$F$266=$G1140)*(IF(OR(AND($B1140=\"Non-Residential\",J$8=\"Residential\"),AND($B1140=\"Residential\",$B1140<>J$8),AND($D1140=\"New Wind\",$G1140<2014),AND($D1140=\"Existing Wind\",$G1140>2013)),0,1))))","v":0},{"$f":"IFERROR(H1140+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1140)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1140)),\"Wind\",$D1140))*('Public Tool Inputs'!$O$9:$O$104=E1140)*('Public Tool Inputs'!$P$9:$P$104=G1140))*I1140+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1140)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1140)),\"Wind\",$D1140))*('Public Tool Inputs'!$O$9:$O$104=E1140)*('Public Tool Inputs'!$P$9:$P$104=G1140))*J1140,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1141)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1141)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1141)),\"Wind\",$D1141))*('Summary Calcs'!$E$15:$E$266=$E1141)*('Summary Calcs'!$F$15:$F$266=$G1141)*(IF(OR(AND($B1141=\"Non-Residential\",H$8=\"Residential\"),AND($B1141=\"Residential\",$B1141<>H$8),AND($D1141=\"New Wind\",$G1141<2014),AND($D1141=\"Existing Wind\",$G1141>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1141)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1141)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1141)),\"Wind\",$D1141))*('Summary Calcs'!$E$15:$E$266=$E1141)*('Summary Calcs'!$F$15:$F$266=$G1141)*(IF(OR(AND($B1141=\"Non-Residential\",I$8=\"Residential\"),AND($B1141=\"Residential\",$B1141<>I$8),AND($D1141=\"New Wind\",$G1141<2014),AND($D1141=\"Existing Wind\",$G1141>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1141)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1141)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1141)),\"Wind\",$D1141))*('Summary Calcs'!$E$15:$E$266=$E1141)*('Summary Calcs'!$F$15:$F$266=$G1141)*(IF(OR(AND($B1141=\"Non-Residential\",J$8=\"Residential\"),AND($B1141=\"Residential\",$B1141<>J$8),AND($D1141=\"New Wind\",$G1141<2014),AND($D1141=\"Existing Wind\",$G1141>2013)),0,1))))","v":0},{"$f":"IFERROR(H1141+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1141)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1141)),\"Wind\",$D1141))*('Public Tool Inputs'!$O$9:$O$104=E1141)*('Public Tool Inputs'!$P$9:$P$104=G1141))*I1141+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1141)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1141)),\"Wind\",$D1141))*('Public Tool Inputs'!$O$9:$O$104=E1141)*('Public Tool Inputs'!$P$9:$P$104=G1141))*J1141,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1142)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1142)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1142)),\"Wind\",$D1142))*('Summary Calcs'!$E$15:$E$266=$E1142)*('Summary Calcs'!$F$15:$F$266=$G1142)*(IF(OR(AND($B1142=\"Non-Residential\",H$8=\"Residential\"),AND($B1142=\"Residential\",$B1142<>H$8),AND($D1142=\"New Wind\",$G1142<2014),AND($D1142=\"Existing Wind\",$G1142>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1142)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1142)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1142)),\"Wind\",$D1142))*('Summary Calcs'!$E$15:$E$266=$E1142)*('Summary Calcs'!$F$15:$F$266=$G1142)*(IF(OR(AND($B1142=\"Non-Residential\",I$8=\"Residential\"),AND($B1142=\"Residential\",$B1142<>I$8),AND($D1142=\"New Wind\",$G1142<2014),AND($D1142=\"Existing Wind\",$G1142>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1142)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1142)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1142)),\"Wind\",$D1142))*('Summary Calcs'!$E$15:$E$266=$E1142)*('Summary Calcs'!$F$15:$F$266=$G1142)*(IF(OR(AND($B1142=\"Non-Residential\",J$8=\"Residential\"),AND($B1142=\"Residential\",$B1142<>J$8),AND($D1142=\"New Wind\",$G1142<2014),AND($D1142=\"Existing Wind\",$G1142>2013)),0,1))))","v":0},{"$f":"IFERROR(H1142+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1142)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1142)),\"Wind\",$D1142))*('Public Tool Inputs'!$O$9:$O$104=E1142)*('Public Tool Inputs'!$P$9:$P$104=G1142))*I1142+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1142)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1142)),\"Wind\",$D1142))*('Public Tool Inputs'!$O$9:$O$104=E1142)*('Public Tool Inputs'!$P$9:$P$104=G1142))*J1142,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1143)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1143)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1143)),\"Wind\",$D1143))*('Summary Calcs'!$E$15:$E$266=$E1143)*('Summary Calcs'!$F$15:$F$266=$G1143)*(IF(OR(AND($B1143=\"Non-Residential\",H$8=\"Residential\"),AND($B1143=\"Residential\",$B1143<>H$8),AND($D1143=\"New Wind\",$G1143<2014),AND($D1143=\"Existing Wind\",$G1143>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1143)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1143)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1143)),\"Wind\",$D1143))*('Summary Calcs'!$E$15:$E$266=$E1143)*('Summary Calcs'!$F$15:$F$266=$G1143)*(IF(OR(AND($B1143=\"Non-Residential\",I$8=\"Residential\"),AND($B1143=\"Residential\",$B1143<>I$8),AND($D1143=\"New Wind\",$G1143<2014),AND($D1143=\"Existing Wind\",$G1143>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1143)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1143)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1143)),\"Wind\",$D1143))*('Summary Calcs'!$E$15:$E$266=$E1143)*('Summary Calcs'!$F$15:$F$266=$G1143)*(IF(OR(AND($B1143=\"Non-Residential\",J$8=\"Residential\"),AND($B1143=\"Residential\",$B1143<>J$8),AND($D1143=\"New Wind\",$G1143<2014),AND($D1143=\"Existing Wind\",$G1143>2013)),0,1))))","v":0},{"$f":"IFERROR(H1143+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1143)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1143)),\"Wind\",$D1143))*('Public Tool Inputs'!$O$9:$O$104=E1143)*('Public Tool Inputs'!$P$9:$P$104=G1143))*I1143+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1143)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1143)),\"Wind\",$D1143))*('Public Tool Inputs'!$O$9:$O$104=E1143)*('Public Tool Inputs'!$P$9:$P$104=G1143))*J1143,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1144)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1144)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1144)),\"Wind\",$D1144))*('Summary Calcs'!$E$15:$E$266=$E1144)*('Summary Calcs'!$F$15:$F$266=$G1144)*(IF(OR(AND($B1144=\"Non-Residential\",H$8=\"Residential\"),AND($B1144=\"Residential\",$B1144<>H$8),AND($D1144=\"New Wind\",$G1144<2014),AND($D1144=\"Existing Wind\",$G1144>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1144)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1144)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1144)),\"Wind\",$D1144))*('Summary Calcs'!$E$15:$E$266=$E1144)*('Summary Calcs'!$F$15:$F$266=$G1144)*(IF(OR(AND($B1144=\"Non-Residential\",I$8=\"Residential\"),AND($B1144=\"Residential\",$B1144<>I$8),AND($D1144=\"New Wind\",$G1144<2014),AND($D1144=\"Existing Wind\",$G1144>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1144)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1144)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1144)),\"Wind\",$D1144))*('Summary Calcs'!$E$15:$E$266=$E1144)*('Summary Calcs'!$F$15:$F$266=$G1144)*(IF(OR(AND($B1144=\"Non-Residential\",J$8=\"Residential\"),AND($B1144=\"Residential\",$B1144<>J$8),AND($D1144=\"New Wind\",$G1144<2014),AND($D1144=\"Existing Wind\",$G1144>2013)),0,1))))","v":0},{"$f":"IFERROR(H1144+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1144)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1144)),\"Wind\",$D1144))*('Public Tool Inputs'!$O$9:$O$104=E1144)*('Public Tool Inputs'!$P$9:$P$104=G1144))*I1144+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1144)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1144)),\"Wind\",$D1144))*('Public Tool Inputs'!$O$9:$O$104=E1144)*('Public Tool Inputs'!$P$9:$P$104=G1144))*J1144,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1145)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1145)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1145)),\"Wind\",$D1145))*('Summary Calcs'!$E$15:$E$266=$E1145)*('Summary Calcs'!$F$15:$F$266=$G1145)*(IF(OR(AND($B1145=\"Non-Residential\",H$8=\"Residential\"),AND($B1145=\"Residential\",$B1145<>H$8),AND($D1145=\"New Wind\",$G1145<2014),AND($D1145=\"Existing Wind\",$G1145>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1145)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1145)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1145)),\"Wind\",$D1145))*('Summary Calcs'!$E$15:$E$266=$E1145)*('Summary Calcs'!$F$15:$F$266=$G1145)*(IF(OR(AND($B1145=\"Non-Residential\",I$8=\"Residential\"),AND($B1145=\"Residential\",$B1145<>I$8),AND($D1145=\"New Wind\",$G1145<2014),AND($D1145=\"Existing Wind\",$G1145>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1145)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1145)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1145)),\"Wind\",$D1145))*('Summary Calcs'!$E$15:$E$266=$E1145)*('Summary Calcs'!$F$15:$F$266=$G1145)*(IF(OR(AND($B1145=\"Non-Residential\",J$8=\"Residential\"),AND($B1145=\"Residential\",$B1145<>J$8),AND($D1145=\"New Wind\",$G1145<2014),AND($D1145=\"Existing Wind\",$G1145>2013)),0,1))))","v":0},{"$f":"IFERROR(H1145+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1145)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1145)),\"Wind\",$D1145))*('Public Tool Inputs'!$O$9:$O$104=E1145)*('Public Tool Inputs'!$P$9:$P$104=G1145))*I1145+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1145)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1145)),\"Wind\",$D1145))*('Public Tool Inputs'!$O$9:$O$104=E1145)*('Public Tool Inputs'!$P$9:$P$104=G1145))*J1145,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1146)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1146)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1146)),\"Wind\",$D1146))*('Summary Calcs'!$E$15:$E$266=$E1146)*('Summary Calcs'!$F$15:$F$266=$G1146)*(IF(OR(AND($B1146=\"Non-Residential\",H$8=\"Residential\"),AND($B1146=\"Residential\",$B1146<>H$8),AND($D1146=\"New Wind\",$G1146<2014),AND($D1146=\"Existing Wind\",$G1146>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1146)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1146)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1146)),\"Wind\",$D1146))*('Summary Calcs'!$E$15:$E$266=$E1146)*('Summary Calcs'!$F$15:$F$266=$G1146)*(IF(OR(AND($B1146=\"Non-Residential\",I$8=\"Residential\"),AND($B1146=\"Residential\",$B1146<>I$8),AND($D1146=\"New Wind\",$G1146<2014),AND($D1146=\"Existing Wind\",$G1146>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1146)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1146)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1146)),\"Wind\",$D1146))*('Summary Calcs'!$E$15:$E$266=$E1146)*('Summary Calcs'!$F$15:$F$266=$G1146)*(IF(OR(AND($B1146=\"Non-Residential\",J$8=\"Residential\"),AND($B1146=\"Residential\",$B1146<>J$8),AND($D1146=\"New Wind\",$G1146<2014),AND($D1146=\"Existing Wind\",$G1146>2013)),0,1))))","v":0},{"$f":"IFERROR(H1146+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1146)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1146)),\"Wind\",$D1146))*('Public Tool Inputs'!$O$9:$O$104=E1146)*('Public Tool Inputs'!$P$9:$P$104=G1146))*I1146+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1146)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1146)),\"Wind\",$D1146))*('Public Tool Inputs'!$O$9:$O$104=E1146)*('Public Tool Inputs'!$P$9:$P$104=G1146))*J1146,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1147)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1147)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1147)),\"Wind\",$D1147))*('Summary Calcs'!$E$15:$E$266=$E1147)*('Summary Calcs'!$F$15:$F$266=$G1147)*(IF(OR(AND($B1147=\"Non-Residential\",H$8=\"Residential\"),AND($B1147=\"Residential\",$B1147<>H$8),AND($D1147=\"New Wind\",$G1147<2014),AND($D1147=\"Existing Wind\",$G1147>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1147)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1147)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1147)),\"Wind\",$D1147))*('Summary Calcs'!$E$15:$E$266=$E1147)*('Summary Calcs'!$F$15:$F$266=$G1147)*(IF(OR(AND($B1147=\"Non-Residential\",I$8=\"Residential\"),AND($B1147=\"Residential\",$B1147<>I$8),AND($D1147=\"New Wind\",$G1147<2014),AND($D1147=\"Existing Wind\",$G1147>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1147)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1147)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1147)),\"Wind\",$D1147))*('Summary Calcs'!$E$15:$E$266=$E1147)*('Summary Calcs'!$F$15:$F$266=$G1147)*(IF(OR(AND($B1147=\"Non-Residential\",J$8=\"Residential\"),AND($B1147=\"Residential\",$B1147<>J$8),AND($D1147=\"New Wind\",$G1147<2014),AND($D1147=\"Existing Wind\",$G1147>2013)),0,1))))","v":0},{"$f":"IFERROR(H1147+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1147)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1147)),\"Wind\",$D1147))*('Public Tool Inputs'!$O$9:$O$104=E1147)*('Public Tool Inputs'!$P$9:$P$104=G1147))*I1147+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1147)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1147)),\"Wind\",$D1147))*('Public Tool Inputs'!$O$9:$O$104=E1147)*('Public Tool Inputs'!$P$9:$P$104=G1147))*J1147,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1148)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1148)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1148)),\"Wind\",$D1148))*('Summary Calcs'!$E$15:$E$266=$E1148)*('Summary Calcs'!$F$15:$F$266=$G1148)*(IF(OR(AND($B1148=\"Non-Residential\",H$8=\"Residential\"),AND($B1148=\"Residential\",$B1148<>H$8),AND($D1148=\"New Wind\",$G1148<2014),AND($D1148=\"Existing Wind\",$G1148>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1148)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1148)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1148)),\"Wind\",$D1148))*('Summary Calcs'!$E$15:$E$266=$E1148)*('Summary Calcs'!$F$15:$F$266=$G1148)*(IF(OR(AND($B1148=\"Non-Residential\",I$8=\"Residential\"),AND($B1148=\"Residential\",$B1148<>I$8),AND($D1148=\"New Wind\",$G1148<2014),AND($D1148=\"Existing Wind\",$G1148>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1148)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1148)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1148)),\"Wind\",$D1148))*('Summary Calcs'!$E$15:$E$266=$E1148)*('Summary Calcs'!$F$15:$F$266=$G1148)*(IF(OR(AND($B1148=\"Non-Residential\",J$8=\"Residential\"),AND($B1148=\"Residential\",$B1148<>J$8),AND($D1148=\"New Wind\",$G1148<2014),AND($D1148=\"Existing Wind\",$G1148>2013)),0,1))))","v":0},{"$f":"IFERROR(H1148+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1148)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1148)),\"Wind\",$D1148))*('Public Tool Inputs'!$O$9:$O$104=E1148)*('Public Tool Inputs'!$P$9:$P$104=G1148))*I1148+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1148)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1148)),\"Wind\",$D1148))*('Public Tool Inputs'!$O$9:$O$104=E1148)*('Public Tool Inputs'!$P$9:$P$104=G1148))*J1148,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1149)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1149)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1149)),\"Wind\",$D1149))*('Summary Calcs'!$E$15:$E$266=$E1149)*('Summary Calcs'!$F$15:$F$266=$G1149)*(IF(OR(AND($B1149=\"Non-Residential\",H$8=\"Residential\"),AND($B1149=\"Residential\",$B1149<>H$8),AND($D1149=\"New Wind\",$G1149<2014),AND($D1149=\"Existing Wind\",$G1149>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1149)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1149)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1149)),\"Wind\",$D1149))*('Summary Calcs'!$E$15:$E$266=$E1149)*('Summary Calcs'!$F$15:$F$266=$G1149)*(IF(OR(AND($B1149=\"Non-Residential\",I$8=\"Residential\"),AND($B1149=\"Residential\",$B1149<>I$8),AND($D1149=\"New Wind\",$G1149<2014),AND($D1149=\"Existing Wind\",$G1149>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1149)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1149)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1149)),\"Wind\",$D1149))*('Summary Calcs'!$E$15:$E$266=$E1149)*('Summary Calcs'!$F$15:$F$266=$G1149)*(IF(OR(AND($B1149=\"Non-Residential\",J$8=\"Residential\"),AND($B1149=\"Residential\",$B1149<>J$8),AND($D1149=\"New Wind\",$G1149<2014),AND($D1149=\"Existing Wind\",$G1149>2013)),0,1))))","v":0},{"$f":"IFERROR(H1149+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1149)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1149)),\"Wind\",$D1149))*('Public Tool Inputs'!$O$9:$O$104=E1149)*('Public Tool Inputs'!$P$9:$P$104=G1149))*I1149+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1149)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1149)),\"Wind\",$D1149))*('Public Tool Inputs'!$O$9:$O$104=E1149)*('Public Tool Inputs'!$P$9:$P$104=G1149))*J1149,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1150)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1150)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1150)),\"Wind\",$D1150))*('Summary Calcs'!$E$15:$E$266=$E1150)*('Summary Calcs'!$F$15:$F$266=$G1150)*(IF(OR(AND($B1150=\"Non-Residential\",H$8=\"Residential\"),AND($B1150=\"Residential\",$B1150<>H$8),AND($D1150=\"New Wind\",$G1150<2014),AND($D1150=\"Existing Wind\",$G1150>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1150)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1150)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1150)),\"Wind\",$D1150))*('Summary Calcs'!$E$15:$E$266=$E1150)*('Summary Calcs'!$F$15:$F$266=$G1150)*(IF(OR(AND($B1150=\"Non-Residential\",I$8=\"Residential\"),AND($B1150=\"Residential\",$B1150<>I$8),AND($D1150=\"New Wind\",$G1150<2014),AND($D1150=\"Existing Wind\",$G1150>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1150)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1150)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1150)),\"Wind\",$D1150))*('Summary Calcs'!$E$15:$E$266=$E1150)*('Summary Calcs'!$F$15:$F$266=$G1150)*(IF(OR(AND($B1150=\"Non-Residential\",J$8=\"Residential\"),AND($B1150=\"Residential\",$B1150<>J$8),AND($D1150=\"New Wind\",$G1150<2014),AND($D1150=\"Existing Wind\",$G1150>2013)),0,1))))","v":0},{"$f":"IFERROR(H1150+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1150)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1150)),\"Wind\",$D1150))*('Public Tool Inputs'!$O$9:$O$104=E1150)*('Public Tool Inputs'!$P$9:$P$104=G1150))*I1150+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1150)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1150)),\"Wind\",$D1150))*('Public Tool Inputs'!$O$9:$O$104=E1150)*('Public Tool Inputs'!$P$9:$P$104=G1150))*J1150,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1151)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1151)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1151)),\"Wind\",$D1151))*('Summary Calcs'!$E$15:$E$266=$E1151)*('Summary Calcs'!$F$15:$F$266=$G1151)*(IF(OR(AND($B1151=\"Non-Residential\",H$8=\"Residential\"),AND($B1151=\"Residential\",$B1151<>H$8),AND($D1151=\"New Wind\",$G1151<2014),AND($D1151=\"Existing Wind\",$G1151>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1151)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1151)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1151)),\"Wind\",$D1151))*('Summary Calcs'!$E$15:$E$266=$E1151)*('Summary Calcs'!$F$15:$F$266=$G1151)*(IF(OR(AND($B1151=\"Non-Residential\",I$8=\"Residential\"),AND($B1151=\"Residential\",$B1151<>I$8),AND($D1151=\"New Wind\",$G1151<2014),AND($D1151=\"Existing Wind\",$G1151>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1151)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1151)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1151)),\"Wind\",$D1151))*('Summary Calcs'!$E$15:$E$266=$E1151)*('Summary Calcs'!$F$15:$F$266=$G1151)*(IF(OR(AND($B1151=\"Non-Residential\",J$8=\"Residential\"),AND($B1151=\"Residential\",$B1151<>J$8),AND($D1151=\"New Wind\",$G1151<2014),AND($D1151=\"Existing Wind\",$G1151>2013)),0,1))))","v":0},{"$f":"IFERROR(H1151+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1151)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1151)),\"Wind\",$D1151))*('Public Tool Inputs'!$O$9:$O$104=E1151)*('Public Tool Inputs'!$P$9:$P$104=G1151))*I1151+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1151)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1151)),\"Wind\",$D1151))*('Public Tool Inputs'!$O$9:$O$104=E1151)*('Public Tool Inputs'!$P$9:$P$104=G1151))*J1151,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1152)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1152)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1152)),\"Wind\",$D1152))*('Summary Calcs'!$E$15:$E$266=$E1152)*('Summary Calcs'!$F$15:$F$266=$G1152)*(IF(OR(AND($B1152=\"Non-Residential\",H$8=\"Residential\"),AND($B1152=\"Residential\",$B1152<>H$8),AND($D1152=\"New Wind\",$G1152<2014),AND($D1152=\"Existing Wind\",$G1152>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1152)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1152)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1152)),\"Wind\",$D1152))*('Summary Calcs'!$E$15:$E$266=$E1152)*('Summary Calcs'!$F$15:$F$266=$G1152)*(IF(OR(AND($B1152=\"Non-Residential\",I$8=\"Residential\"),AND($B1152=\"Residential\",$B1152<>I$8),AND($D1152=\"New Wind\",$G1152<2014),AND($D1152=\"Existing Wind\",$G1152>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1152)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1152)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1152)),\"Wind\",$D1152))*('Summary Calcs'!$E$15:$E$266=$E1152)*('Summary Calcs'!$F$15:$F$266=$G1152)*(IF(OR(AND($B1152=\"Non-Residential\",J$8=\"Residential\"),AND($B1152=\"Residential\",$B1152<>J$8),AND($D1152=\"New Wind\",$G1152<2014),AND($D1152=\"Existing Wind\",$G1152>2013)),0,1))))","v":0},{"$f":"IFERROR(H1152+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1152)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1152)),\"Wind\",$D1152))*('Public Tool Inputs'!$O$9:$O$104=E1152)*('Public Tool Inputs'!$P$9:$P$104=G1152))*I1152+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1152)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1152)),\"Wind\",$D1152))*('Public Tool Inputs'!$O$9:$O$104=E1152)*('Public Tool Inputs'!$P$9:$P$104=G1152))*J1152,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","Old Wind","Unincentivized","Utility Incentive",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1153)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1153)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1153)),\"Wind\",$D1153))*('Summary Calcs'!$E$15:$E$266=$E1153)*('Summary Calcs'!$F$15:$F$266=$G1153)*(IF(OR(AND($B1153=\"Non-Residential\",H$8=\"Residential\"),AND($B1153=\"Residential\",$B1153<>H$8),AND($D1153=\"New Wind\",$G1153<2014),AND($D1153=\"Existing Wind\",$G1153>2013)),0,1))))","v":889.97894587794383},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1153)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1153)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1153)),\"Wind\",$D1153))*('Summary Calcs'!$E$15:$E$266=$E1153)*('Summary Calcs'!$F$15:$F$266=$G1153)*(IF(OR(AND($B1153=\"Non-Residential\",I$8=\"Residential\"),AND($B1153=\"Residential\",$B1153<>I$8),AND($D1153=\"New Wind\",$G1153<2014),AND($D1153=\"Existing Wind\",$G1153>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1153)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1153)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1153)),\"Wind\",$D1153))*('Summary Calcs'!$E$15:$E$266=$E1153)*('Summary Calcs'!$F$15:$F$266=$G1153)*(IF(OR(AND($B1153=\"Non-Residential\",J$8=\"Residential\"),AND($B1153=\"Residential\",$B1153<>J$8),AND($D1153=\"New Wind\",$G1153<2014),AND($D1153=\"Existing Wind\",$G1153>2013)),0,1))))","v":0},{"$f":"IFERROR(H1153+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1153)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1153)),\"Wind\",$D1153))*('Public Tool Inputs'!$O$9:$O$104=E1153)*('Public Tool Inputs'!$P$9:$P$104=G1153))*I1153+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1153)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1153)),\"Wind\",$D1153))*('Public Tool Inputs'!$O$9:$O$104=E1153)*('Public Tool Inputs'!$P$9:$P$104=G1153))*J1153,0)","v":889.97894587794383},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2004,null,"Residential","NVE South","PV","Incentivized","CapEx",2004,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2004]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1154)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1154)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1154)),\"Wind\",$D1154))*('Summary Calcs'!$E$15:$E$266=$E1154)*('Summary Calcs'!$F$15:$F$266=$G1154)*(IF(OR(AND($B1154=\"Non-Residential\",H$8=\"Residential\"),AND($B1154=\"Residential\",$B1154<>H$8),AND($D1154=\"New Wind\",$G1154<2014),AND($D1154=\"Existing Wind\",$G1154>2013)),0,1))))","v":900.24107021039094},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1154)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1154)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1154)),\"Wind\",$D1154))*('Summary Calcs'!$E$15:$E$266=$E1154)*('Summary Calcs'!$F$15:$F$266=$G1154)*(IF(OR(AND($B1154=\"Non-Residential\",I$8=\"Residential\"),AND($B1154=\"Residential\",$B1154<>I$8),AND($D1154=\"New Wind\",$G1154<2014),AND($D1154=\"Existing Wind\",$G1154>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1154)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1154)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1154)),\"Wind\",$D1154))*('Summary Calcs'!$E$15:$E$266=$E1154)*('Summary Calcs'!$F$15:$F$266=$G1154)*(IF(OR(AND($B1154=\"Non-Residential\",J$8=\"Residential\"),AND($B1154=\"Residential\",$B1154<>J$8),AND($D1154=\"New Wind\",$G1154<2014),AND($D1154=\"Existing Wind\",$G1154>2013)),0,1))))","v":0},{"$f":"IFERROR(H1154+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1154)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1154)),\"Wind\",$D1154))*('Public Tool Inputs'!$O$9:$O$104=E1154)*('Public Tool Inputs'!$P$9:$P$104=G1154))*I1154+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1154)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1154)),\"Wind\",$D1154))*('Public Tool Inputs'!$O$9:$O$104=E1154)*('Public Tool Inputs'!$P$9:$P$104=G1154))*J1154,0)","v":900.24107021039094},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2005,null,"Residential","NVE South","PV","Incentivized","CapEx",2005,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2005]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1155)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1155)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1155)),\"Wind\",$D1155))*('Summary Calcs'!$E$15:$E$266=$E1155)*('Summary Calcs'!$F$15:$F$266=$G1155)*(IF(OR(AND($B1155=\"Non-Residential\",H$8=\"Residential\"),AND($B1155=\"Residential\",$B1155<>H$8),AND($D1155=\"New Wind\",$G1155<2014),AND($D1155=\"Existing Wind\",$G1155>2013)),0,1))))","v":943.31146946285651},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1155)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1155)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1155)),\"Wind\",$D1155))*('Summary Calcs'!$E$15:$E$266=$E1155)*('Summary Calcs'!$F$15:$F$266=$G1155)*(IF(OR(AND($B1155=\"Non-Residential\",I$8=\"Residential\"),AND($B1155=\"Residential\",$B1155<>I$8),AND($D1155=\"New Wind\",$G1155<2014),AND($D1155=\"Existing Wind\",$G1155>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1155)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1155)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1155)),\"Wind\",$D1155))*('Summary Calcs'!$E$15:$E$266=$E1155)*('Summary Calcs'!$F$15:$F$266=$G1155)*(IF(OR(AND($B1155=\"Non-Residential\",J$8=\"Residential\"),AND($B1155=\"Residential\",$B1155<>J$8),AND($D1155=\"New Wind\",$G1155<2014),AND($D1155=\"Existing Wind\",$G1155>2013)),0,1))))","v":0},{"$f":"IFERROR(H1155+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1155)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1155)),\"Wind\",$D1155))*('Public Tool Inputs'!$O$9:$O$104=E1155)*('Public Tool Inputs'!$P$9:$P$104=G1155))*I1155+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1155)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1155)),\"Wind\",$D1155))*('Public Tool Inputs'!$O$9:$O$104=E1155)*('Public Tool Inputs'!$P$9:$P$104=G1155))*J1155,0)","v":943.31146946285651},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2006,null,"Residential","NVE South","PV","Incentivized","CapEx",2006,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2006]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1156)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1156)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1156)),\"Wind\",$D1156))*('Summary Calcs'!$E$15:$E$266=$E1156)*('Summary Calcs'!$F$15:$F$266=$G1156)*(IF(OR(AND($B1156=\"Non-Residential\",H$8=\"Residential\"),AND($B1156=\"Residential\",$B1156<>H$8),AND($D1156=\"New Wind\",$G1156<2014),AND($D1156=\"Existing Wind\",$G1156>2013)),0,1))))","v":955.78435231510821},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1156)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1156)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1156)),\"Wind\",$D1156))*('Summary Calcs'!$E$15:$E$266=$E1156)*('Summary Calcs'!$F$15:$F$266=$G1156)*(IF(OR(AND($B1156=\"Non-Residential\",I$8=\"Residential\"),AND($B1156=\"Residential\",$B1156<>I$8),AND($D1156=\"New Wind\",$G1156<2014),AND($D1156=\"Existing Wind\",$G1156>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1156)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1156)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1156)),\"Wind\",$D1156))*('Summary Calcs'!$E$15:$E$266=$E1156)*('Summary Calcs'!$F$15:$F$266=$G1156)*(IF(OR(AND($B1156=\"Non-Residential\",J$8=\"Residential\"),AND($B1156=\"Residential\",$B1156<>J$8),AND($D1156=\"New Wind\",$G1156<2014),AND($D1156=\"Existing Wind\",$G1156>2013)),0,1))))","v":0},{"$f":"IFERROR(H1156+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1156)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1156)),\"Wind\",$D1156))*('Public Tool Inputs'!$O$9:$O$104=E1156)*('Public Tool Inputs'!$P$9:$P$104=G1156))*I1156+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1156)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1156)),\"Wind\",$D1156))*('Public Tool Inputs'!$O$9:$O$104=E1156)*('Public Tool Inputs'!$P$9:$P$104=G1156))*J1156,0)","v":955.78435231510821},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2007,null,"Residential","NVE South","PV","Incentivized","CapEx",2007,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2007]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1157)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1157)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1157)),\"Wind\",$D1157))*('Summary Calcs'!$E$15:$E$266=$E1157)*('Summary Calcs'!$F$15:$F$266=$G1157)*(IF(OR(AND($B1157=\"Non-Residential\",H$8=\"Residential\"),AND($B1157=\"Residential\",$B1157<>H$8),AND($D1157=\"New Wind\",$G1157<2014),AND($D1157=\"Existing Wind\",$G1157>2013)),0,1))))","v":974.25009326137001},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1157)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1157)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1157)),\"Wind\",$D1157))*('Summary Calcs'!$E$15:$E$266=$E1157)*('Summary Calcs'!$F$15:$F$266=$G1157)*(IF(OR(AND($B1157=\"Non-Residential\",I$8=\"Residential\"),AND($B1157=\"Residential\",$B1157<>I$8),AND($D1157=\"New Wind\",$G1157<2014),AND($D1157=\"Existing Wind\",$G1157>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1157)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1157)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1157)),\"Wind\",$D1157))*('Summary Calcs'!$E$15:$E$266=$E1157)*('Summary Calcs'!$F$15:$F$266=$G1157)*(IF(OR(AND($B1157=\"Non-Residential\",J$8=\"Residential\"),AND($B1157=\"Residential\",$B1157<>J$8),AND($D1157=\"New Wind\",$G1157<2014),AND($D1157=\"Existing Wind\",$G1157>2013)),0,1))))","v":0},{"$f":"IFERROR(H1157+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1157)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1157)),\"Wind\",$D1157))*('Public Tool Inputs'!$O$9:$O$104=E1157)*('Public Tool Inputs'!$P$9:$P$104=G1157))*I1157+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1157)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1157)),\"Wind\",$D1157))*('Public Tool Inputs'!$O$9:$O$104=E1157)*('Public Tool Inputs'!$P$9:$P$104=G1157))*J1157,0)","v":974.25009326137001},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2008,null,"Residential","NVE South","PV","Incentivized","CapEx",2008,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2008]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1158)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1158)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1158)),\"Wind\",$D1158))*('Summary Calcs'!$E$15:$E$266=$E1158)*('Summary Calcs'!$F$15:$F$266=$G1158)*(IF(OR(AND($B1158=\"Non-Residential\",H$8=\"Residential\"),AND($B1158=\"Residential\",$B1158<>H$8),AND($D1158=\"New Wind\",$G1158<2014),AND($D1158=\"Existing Wind\",$G1158>2013)),0,1))))","v":925.71126802812421},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1158)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1158)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1158)),\"Wind\",$D1158))*('Summary Calcs'!$E$15:$E$266=$E1158)*('Summary Calcs'!$F$15:$F$266=$G1158)*(IF(OR(AND($B1158=\"Non-Residential\",I$8=\"Residential\"),AND($B1158=\"Residential\",$B1158<>I$8),AND($D1158=\"New Wind\",$G1158<2014),AND($D1158=\"Existing Wind\",$G1158>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1158)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1158)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1158)),\"Wind\",$D1158))*('Summary Calcs'!$E$15:$E$266=$E1158)*('Summary Calcs'!$F$15:$F$266=$G1158)*(IF(OR(AND($B1158=\"Non-Residential\",J$8=\"Residential\"),AND($B1158=\"Residential\",$B1158<>J$8),AND($D1158=\"New Wind\",$G1158<2014),AND($D1158=\"Existing Wind\",$G1158>2013)),0,1))))","v":0},{"$f":"IFERROR(H1158+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1158)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1158)),\"Wind\",$D1158))*('Public Tool Inputs'!$O$9:$O$104=E1158)*('Public Tool Inputs'!$P$9:$P$104=G1158))*I1158+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1158)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1158)),\"Wind\",$D1158))*('Public Tool Inputs'!$O$9:$O$104=E1158)*('Public Tool Inputs'!$P$9:$P$104=G1158))*J1158,0)","v":925.71126802812421},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2009,null,"Residential","NVE South","PV","Incentivized","CapEx",2009,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2009]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1159)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1159)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1159)),\"Wind\",$D1159))*('Summary Calcs'!$E$15:$E$266=$E1159)*('Summary Calcs'!$F$15:$F$266=$G1159)*(IF(OR(AND($B1159=\"Non-Residential\",H$8=\"Residential\"),AND($B1159=\"Residential\",$B1159<>H$8),AND($D1159=\"New Wind\",$G1159<2014),AND($D1159=\"Existing Wind\",$G1159>2013)),0,1))))","v":819.63650287984467},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1159)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1159)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1159)),\"Wind\",$D1159))*('Summary Calcs'!$E$15:$E$266=$E1159)*('Summary Calcs'!$F$15:$F$266=$G1159)*(IF(OR(AND($B1159=\"Non-Residential\",I$8=\"Residential\"),AND($B1159=\"Residential\",$B1159<>I$8),AND($D1159=\"New Wind\",$G1159<2014),AND($D1159=\"Existing Wind\",$G1159>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1159)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1159)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1159)),\"Wind\",$D1159))*('Summary Calcs'!$E$15:$E$266=$E1159)*('Summary Calcs'!$F$15:$F$266=$G1159)*(IF(OR(AND($B1159=\"Non-Residential\",J$8=\"Residential\"),AND($B1159=\"Residential\",$B1159<>J$8),AND($D1159=\"New Wind\",$G1159<2014),AND($D1159=\"Existing Wind\",$G1159>2013)),0,1))))","v":0},{"$f":"IFERROR(H1159+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1159)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1159)),\"Wind\",$D1159))*('Public Tool Inputs'!$O$9:$O$104=E1159)*('Public Tool Inputs'!$P$9:$P$104=G1159))*I1159+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1159)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1159)),\"Wind\",$D1159))*('Public Tool Inputs'!$O$9:$O$104=E1159)*('Public Tool Inputs'!$P$9:$P$104=G1159))*J1159,0)","v":819.63650287984467},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2010,null,"Residential","NVE South","PV","Incentivized","CapEx",2010,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2010]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1160)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1160)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1160)),\"Wind\",$D1160))*('Summary Calcs'!$E$15:$E$266=$E1160)*('Summary Calcs'!$F$15:$F$266=$G1160)*(IF(OR(AND($B1160=\"Non-Residential\",H$8=\"Residential\"),AND($B1160=\"Residential\",$B1160<>H$8),AND($D1160=\"New Wind\",$G1160<2014),AND($D1160=\"Existing Wind\",$G1160>2013)),0,1))))","v":722.84945736360407},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1160)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1160)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1160)),\"Wind\",$D1160))*('Summary Calcs'!$E$15:$E$266=$E1160)*('Summary Calcs'!$F$15:$F$266=$G1160)*(IF(OR(AND($B1160=\"Non-Residential\",I$8=\"Residential\"),AND($B1160=\"Residential\",$B1160<>I$8),AND($D1160=\"New Wind\",$G1160<2014),AND($D1160=\"Existing Wind\",$G1160>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1160)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1160)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1160)),\"Wind\",$D1160))*('Summary Calcs'!$E$15:$E$266=$E1160)*('Summary Calcs'!$F$15:$F$266=$G1160)*(IF(OR(AND($B1160=\"Non-Residential\",J$8=\"Residential\"),AND($B1160=\"Residential\",$B1160<>J$8),AND($D1160=\"New Wind\",$G1160<2014),AND($D1160=\"Existing Wind\",$G1160>2013)),0,1))))","v":0},{"$f":"IFERROR(H1160+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1160)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1160)),\"Wind\",$D1160))*('Public Tool Inputs'!$O$9:$O$104=E1160)*('Public Tool Inputs'!$P$9:$P$104=G1160))*I1160+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1160)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1160)),\"Wind\",$D1160))*('Public Tool Inputs'!$O$9:$O$104=E1160)*('Public Tool Inputs'!$P$9:$P$104=G1160))*J1160,0)","v":722.84945736360407},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2011,null,"Residential","NVE South","PV","Incentivized","CapEx",2011,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2011]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1161)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1161)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1161)),\"Wind\",$D1161))*('Summary Calcs'!$E$15:$E$266=$E1161)*('Summary Calcs'!$F$15:$F$266=$G1161)*(IF(OR(AND($B1161=\"Non-Residential\",H$8=\"Residential\"),AND($B1161=\"Residential\",$B1161<>H$8),AND($D1161=\"New Wind\",$G1161<2014),AND($D1161=\"Existing Wind\",$G1161>2013)),0,1))))","v":647.57017498778509},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1161)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1161)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1161)),\"Wind\",$D1161))*('Summary Calcs'!$E$15:$E$266=$E1161)*('Summary Calcs'!$F$15:$F$266=$G1161)*(IF(OR(AND($B1161=\"Non-Residential\",I$8=\"Residential\"),AND($B1161=\"Residential\",$B1161<>I$8),AND($D1161=\"New Wind\",$G1161<2014),AND($D1161=\"Existing Wind\",$G1161>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1161)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1161)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1161)),\"Wind\",$D1161))*('Summary Calcs'!$E$15:$E$266=$E1161)*('Summary Calcs'!$F$15:$F$266=$G1161)*(IF(OR(AND($B1161=\"Non-Residential\",J$8=\"Residential\"),AND($B1161=\"Residential\",$B1161<>J$8),AND($D1161=\"New Wind\",$G1161<2014),AND($D1161=\"Existing Wind\",$G1161>2013)),0,1))))","v":0},{"$f":"IFERROR(H1161+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1161)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1161)),\"Wind\",$D1161))*('Public Tool Inputs'!$O$9:$O$104=E1161)*('Public Tool Inputs'!$P$9:$P$104=G1161))*I1161+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1161)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1161)),\"Wind\",$D1161))*('Public Tool Inputs'!$O$9:$O$104=E1161)*('Public Tool Inputs'!$P$9:$P$104=G1161))*J1161,0)","v":647.57017498778509},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2012,null,"Residential","NVE South","PV","Incentivized","CapEx",2012,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2012]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1162)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1162)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1162)),\"Wind\",$D1162))*('Summary Calcs'!$E$15:$E$266=$E1162)*('Summary Calcs'!$F$15:$F$266=$G1162)*(IF(OR(AND($B1162=\"Non-Residential\",H$8=\"Residential\"),AND($B1162=\"Residential\",$B1162<>H$8),AND($D1162=\"New Wind\",$G1162<2014),AND($D1162=\"Existing Wind\",$G1162>2013)),0,1))))","v":530.92559254793628},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1162)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1162)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1162)),\"Wind\",$D1162))*('Summary Calcs'!$E$15:$E$266=$E1162)*('Summary Calcs'!$F$15:$F$266=$G1162)*(IF(OR(AND($B1162=\"Non-Residential\",I$8=\"Residential\"),AND($B1162=\"Residential\",$B1162<>I$8),AND($D1162=\"New Wind\",$G1162<2014),AND($D1162=\"Existing Wind\",$G1162>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1162)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1162)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1162)),\"Wind\",$D1162))*('Summary Calcs'!$E$15:$E$266=$E1162)*('Summary Calcs'!$F$15:$F$266=$G1162)*(IF(OR(AND($B1162=\"Non-Residential\",J$8=\"Residential\"),AND($B1162=\"Residential\",$B1162<>J$8),AND($D1162=\"New Wind\",$G1162<2014),AND($D1162=\"Existing Wind\",$G1162>2013)),0,1))))","v":0},{"$f":"IFERROR(H1162+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1162)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1162)),\"Wind\",$D1162))*('Public Tool Inputs'!$O$9:$O$104=E1162)*('Public Tool Inputs'!$P$9:$P$104=G1162))*I1162+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1162)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1162)),\"Wind\",$D1162))*('Public Tool Inputs'!$O$9:$O$104=E1162)*('Public Tool Inputs'!$P$9:$P$104=G1162))*J1162,0)","v":530.92559254793628},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2013,null,{"$f":"T1162","v":"Residential"},{"$f":"U1162","v":"NVE South"},{"$f":"IF(V1162=\"Old Wind\",\"Existing Wind\",V1162)","v":"PV"},{"$f":"IF(W1162=\"Unincentivized\",\"Non-Incentivized\",W1162)","v":"Incentivized"},{"$f":"X1162","v":"CapEx"},{"$f":"Y1162","v":2013},null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2013]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1163)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1163)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1163)),\"Wind\",$D1163))*('Summary Calcs'!$E$15:$E$266=$E1163)*('Summary Calcs'!$F$15:$F$266=$G1163)*(IF(OR(AND($B1163=\"Non-Residential\",H$8=\"Residential\"),AND($B1163=\"Residential\",$B1163<>H$8),AND($D1163=\"New Wind\",$G1163<2014),AND($D1163=\"Existing Wind\",$G1163>2013)),0,1))))","v":513.85384190343518},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1163)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1163)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1163)),\"Wind\",$D1163))*('Summary Calcs'!$E$15:$E$266=$E1163)*('Summary Calcs'!$F$15:$F$266=$G1163)*(IF(OR(AND($B1163=\"Non-Residential\",I$8=\"Residential\"),AND($B1163=\"Residential\",$B1163<>I$8),AND($D1163=\"New Wind\",$G1163<2014),AND($D1163=\"Existing Wind\",$G1163>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1163)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1163)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1163)),\"Wind\",$D1163))*('Summary Calcs'!$E$15:$E$266=$E1163)*('Summary Calcs'!$F$15:$F$266=$G1163)*(IF(OR(AND($B1163=\"Non-Residential\",J$8=\"Residential\"),AND($B1163=\"Residential\",$B1163<>J$8),AND($D1163=\"New Wind\",$G1163<2014),AND($D1163=\"Existing Wind\",$G1163>2013)),0,1))))","v":0},{"$f":"IFERROR(H1163+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1163)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1163)),\"Wind\",$D1163))*('Public Tool Inputs'!$O$9:$O$104=E1163)*('Public Tool Inputs'!$P$9:$P$104=G1163))*I1163+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1163)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1163)),\"Wind\",$D1163))*('Public Tool Inputs'!$O$9:$O$104=E1163)*('Public Tool Inputs'!$P$9:$P$104=G1163))*J1163,0)","v":513.85384190343518},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2014,null,"Residential","NVE South","PV","Incentivized","CapEx",2014,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2014]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1164)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1164)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1164)),\"Wind\",$D1164))*('Summary Calcs'!$E$15:$E$266=$E1164)*('Summary Calcs'!$F$15:$F$266=$G1164)*(IF(OR(AND($B1164=\"Non-Residential\",H$8=\"Residential\"),AND($B1164=\"Residential\",$B1164<>H$8),AND($D1164=\"New Wind\",$G1164<2014),AND($D1164=\"Existing Wind\",$G1164>2013)),0,1))))","v":515.0093144783707},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1164)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1164)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1164)),\"Wind\",$D1164))*('Summary Calcs'!$E$15:$E$266=$E1164)*('Summary Calcs'!$F$15:$F$266=$G1164)*(IF(OR(AND($B1164=\"Non-Residential\",I$8=\"Residential\"),AND($B1164=\"Residential\",$B1164<>I$8),AND($D1164=\"New Wind\",$G1164<2014),AND($D1164=\"Existing Wind\",$G1164>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1164)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1164)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1164)),\"Wind\",$D1164))*('Summary Calcs'!$E$15:$E$266=$E1164)*('Summary Calcs'!$F$15:$F$266=$G1164)*(IF(OR(AND($B1164=\"Non-Residential\",J$8=\"Residential\"),AND($B1164=\"Residential\",$B1164<>J$8),AND($D1164=\"New Wind\",$G1164<2014),AND($D1164=\"Existing Wind\",$G1164>2013)),0,1))))","v":0},{"$f":"IFERROR(H1164+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1164)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1164)),\"Wind\",$D1164))*('Public Tool Inputs'!$O$9:$O$104=E1164)*('Public Tool Inputs'!$P$9:$P$104=G1164))*I1164+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1164)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1164)),\"Wind\",$D1164))*('Public Tool Inputs'!$O$9:$O$104=E1164)*('Public Tool Inputs'!$P$9:$P$104=G1164))*J1164,0)","v":515.0093144783707},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2015,null,"Residential","NVE South","PV","Incentivized","CapEx",2015,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2015]
[null,"Residential","NVE South","PV","Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1165)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1165)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1165)),\"Wind\",$D1165))*('Summary Calcs'!$E$15:$E$266=$E1165)*('Summary Calcs'!$F$15:$F$266=$G1165)*(IF(OR(AND($B1165=\"Non-Residential\",H$8=\"Residential\"),AND($B1165=\"Residential\",$B1165<>H$8),AND($D1165=\"New Wind\",$G1165<2014),AND($D1165=\"Existing Wind\",$G1165>2013)),0,1))))","v":507.51238195334253},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1165)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1165)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1165)),\"Wind\",$D1165))*('Summary Calcs'!$E$15:$E$266=$E1165)*('Summary Calcs'!$F$15:$F$266=$G1165)*(IF(OR(AND($B1165=\"Non-Residential\",I$8=\"Residential\"),AND($B1165=\"Residential\",$B1165<>I$8),AND($D1165=\"New Wind\",$G1165<2014),AND($D1165=\"Existing Wind\",$G1165>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1165)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1165)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1165)),\"Wind\",$D1165))*('Summary Calcs'!$E$15:$E$266=$E1165)*('Summary Calcs'!$F$15:$F$266=$G1165)*(IF(OR(AND($B1165=\"Non-Residential\",J$8=\"Residential\"),AND($B1165=\"Residential\",$B1165<>J$8),AND($D1165=\"New Wind\",$G1165<2014),AND($D1165=\"Existing Wind\",$G1165>2013)),0,1))))","v":0},{"$f":"IFERROR(H1165+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1165)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1165)),\"Wind\",$D1165))*('Public Tool Inputs'!$O$9:$O$104=E1165)*('Public Tool Inputs'!$P$9:$P$104=G1165))*I1165+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1165)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1165)),\"Wind\",$D1165))*('Public Tool Inputs'!$O$9:$O$104=E1165)*('Public Tool Inputs'!$P$9:$P$104=G1165))*J1165,0)","v":507.51238195334253},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","CapEx",2016,null,"Residential","NVE South","PV","Incentivized","CapEx",2016,null,"Residential","NVE South","Existing Wind","Incentivized","CapEx",2016]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1166)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1166)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1166)),\"Wind\",$D1166))*('Summary Calcs'!$E$15:$E$266=$E1166)*('Summary Calcs'!$F$15:$F$266=$G1166)*(IF(OR(AND($B1166=\"Non-Residential\",H$8=\"Residential\"),AND($B1166=\"Residential\",$B1166<>H$8),AND($D1166=\"New Wind\",$G1166<2014),AND($D1166=\"Existing Wind\",$G1166>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1166)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1166)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1166)),\"Wind\",$D1166))*('Summary Calcs'!$E$15:$E$266=$E1166)*('Summary Calcs'!$F$15:$F$266=$G1166)*(IF(OR(AND($B1166=\"Non-Residential\",I$8=\"Residential\"),AND($B1166=\"Residential\",$B1166<>I$8),AND($D1166=\"New Wind\",$G1166<2014),AND($D1166=\"Existing Wind\",$G1166>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1166)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1166)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1166)),\"Wind\",$D1166))*('Summary Calcs'!$E$15:$E$266=$E1166)*('Summary Calcs'!$F$15:$F$266=$G1166)*(IF(OR(AND($B1166=\"Non-Residential\",J$8=\"Residential\"),AND($B1166=\"Residential\",$B1166<>J$8),AND($D1166=\"New Wind\",$G1166<2014),AND($D1166=\"Existing Wind\",$G1166>2013)),0,1))))","v":0},{"$f":"IFERROR(H1166+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1166)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1166)),\"Wind\",$D1166))*('Public Tool Inputs'!$O$9:$O$104=E1166)*('Public Tool Inputs'!$P$9:$P$104=G1166))*I1166+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1166)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1166)),\"Wind\",$D1166))*('Public Tool Inputs'!$O$9:$O$104=E1166)*('Public Tool Inputs'!$P$9:$P$104=G1166))*J1166,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2004,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2004,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2004]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1167)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1167)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1167)),\"Wind\",$D1167))*('Summary Calcs'!$E$15:$E$266=$E1167)*('Summary Calcs'!$F$15:$F$266=$G1167)*(IF(OR(AND($B1167=\"Non-Residential\",H$8=\"Residential\"),AND($B1167=\"Residential\",$B1167<>H$8),AND($D1167=\"New Wind\",$G1167<2014),AND($D1167=\"Existing Wind\",$G1167>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1167)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1167)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1167)),\"Wind\",$D1167))*('Summary Calcs'!$E$15:$E$266=$E1167)*('Summary Calcs'!$F$15:$F$266=$G1167)*(IF(OR(AND($B1167=\"Non-Residential\",I$8=\"Residential\"),AND($B1167=\"Residential\",$B1167<>I$8),AND($D1167=\"New Wind\",$G1167<2014),AND($D1167=\"Existing Wind\",$G1167>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1167)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1167)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1167)),\"Wind\",$D1167))*('Summary Calcs'!$E$15:$E$266=$E1167)*('Summary Calcs'!$F$15:$F$266=$G1167)*(IF(OR(AND($B1167=\"Non-Residential\",J$8=\"Residential\"),AND($B1167=\"Residential\",$B1167<>J$8),AND($D1167=\"New Wind\",$G1167<2014),AND($D1167=\"Existing Wind\",$G1167>2013)),0,1))))","v":0},{"$f":"IFERROR(H1167+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1167)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1167)),\"Wind\",$D1167))*('Public Tool Inputs'!$O$9:$O$104=E1167)*('Public Tool Inputs'!$P$9:$P$104=G1167))*I1167+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1167)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1167)),\"Wind\",$D1167))*('Public Tool Inputs'!$O$9:$O$104=E1167)*('Public Tool Inputs'!$P$9:$P$104=G1167))*J1167,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2005,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2005,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2005]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1168)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1168)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1168)),\"Wind\",$D1168))*('Summary Calcs'!$E$15:$E$266=$E1168)*('Summary Calcs'!$F$15:$F$266=$G1168)*(IF(OR(AND($B1168=\"Non-Residential\",H$8=\"Residential\"),AND($B1168=\"Residential\",$B1168<>H$8),AND($D1168=\"New Wind\",$G1168<2014),AND($D1168=\"Existing Wind\",$G1168>2013)),0,1))))","v":325.32776431005692},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1168)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1168)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1168)),\"Wind\",$D1168))*('Summary Calcs'!$E$15:$E$266=$E1168)*('Summary Calcs'!$F$15:$F$266=$G1168)*(IF(OR(AND($B1168=\"Non-Residential\",I$8=\"Residential\"),AND($B1168=\"Residential\",$B1168<>I$8),AND($D1168=\"New Wind\",$G1168<2014),AND($D1168=\"Existing Wind\",$G1168>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1168)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1168)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1168)),\"Wind\",$D1168))*('Summary Calcs'!$E$15:$E$266=$E1168)*('Summary Calcs'!$F$15:$F$266=$G1168)*(IF(OR(AND($B1168=\"Non-Residential\",J$8=\"Residential\"),AND($B1168=\"Residential\",$B1168<>J$8),AND($D1168=\"New Wind\",$G1168<2014),AND($D1168=\"Existing Wind\",$G1168>2013)),0,1))))","v":0},{"$f":"IFERROR(H1168+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1168)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1168)),\"Wind\",$D1168))*('Public Tool Inputs'!$O$9:$O$104=E1168)*('Public Tool Inputs'!$P$9:$P$104=G1168))*I1168+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1168)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1168)),\"Wind\",$D1168))*('Public Tool Inputs'!$O$9:$O$104=E1168)*('Public Tool Inputs'!$P$9:$P$104=G1168))*J1168,0)","v":325.32776431005692},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2006,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2006,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2006]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1169)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1169)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1169)),\"Wind\",$D1169))*('Summary Calcs'!$E$15:$E$266=$E1169)*('Summary Calcs'!$F$15:$F$266=$G1169)*(IF(OR(AND($B1169=\"Non-Residential\",H$8=\"Residential\"),AND($B1169=\"Residential\",$B1169<>H$8),AND($D1169=\"New Wind\",$G1169<2014),AND($D1169=\"Existing Wind\",$G1169>2013)),0,1))))","v":330.08176427731462},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1169)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1169)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1169)),\"Wind\",$D1169))*('Summary Calcs'!$E$15:$E$266=$E1169)*('Summary Calcs'!$F$15:$F$266=$G1169)*(IF(OR(AND($B1169=\"Non-Residential\",I$8=\"Residential\"),AND($B1169=\"Residential\",$B1169<>I$8),AND($D1169=\"New Wind\",$G1169<2014),AND($D1169=\"Existing Wind\",$G1169>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1169)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1169)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1169)),\"Wind\",$D1169))*('Summary Calcs'!$E$15:$E$266=$E1169)*('Summary Calcs'!$F$15:$F$266=$G1169)*(IF(OR(AND($B1169=\"Non-Residential\",J$8=\"Residential\"),AND($B1169=\"Residential\",$B1169<>J$8),AND($D1169=\"New Wind\",$G1169<2014),AND($D1169=\"Existing Wind\",$G1169>2013)),0,1))))","v":0},{"$f":"IFERROR(H1169+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1169)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1169)),\"Wind\",$D1169))*('Public Tool Inputs'!$O$9:$O$104=E1169)*('Public Tool Inputs'!$P$9:$P$104=G1169))*I1169+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1169)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1169)),\"Wind\",$D1169))*('Public Tool Inputs'!$O$9:$O$104=E1169)*('Public Tool Inputs'!$P$9:$P$104=G1169))*J1169,0)","v":330.08176427731462},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2007,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2007,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2007]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1170)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1170)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1170)),\"Wind\",$D1170))*('Summary Calcs'!$E$15:$E$266=$E1170)*('Summary Calcs'!$F$15:$F$266=$G1170)*(IF(OR(AND($B1170=\"Non-Residential\",H$8=\"Residential\"),AND($B1170=\"Residential\",$B1170<>H$8),AND($D1170=\"New Wind\",$G1170<2014),AND($D1170=\"Existing Wind\",$G1170>2013)),0,1))))","v":347.46300589680152},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1170)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1170)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1170)),\"Wind\",$D1170))*('Summary Calcs'!$E$15:$E$266=$E1170)*('Summary Calcs'!$F$15:$F$266=$G1170)*(IF(OR(AND($B1170=\"Non-Residential\",I$8=\"Residential\"),AND($B1170=\"Residential\",$B1170<>I$8),AND($D1170=\"New Wind\",$G1170<2014),AND($D1170=\"Existing Wind\",$G1170>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1170)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1170)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1170)),\"Wind\",$D1170))*('Summary Calcs'!$E$15:$E$266=$E1170)*('Summary Calcs'!$F$15:$F$266=$G1170)*(IF(OR(AND($B1170=\"Non-Residential\",J$8=\"Residential\"),AND($B1170=\"Residential\",$B1170<>J$8),AND($D1170=\"New Wind\",$G1170<2014),AND($D1170=\"Existing Wind\",$G1170>2013)),0,1))))","v":0},{"$f":"IFERROR(H1170+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1170)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1170)),\"Wind\",$D1170))*('Public Tool Inputs'!$O$9:$O$104=E1170)*('Public Tool Inputs'!$P$9:$P$104=G1170))*I1170+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1170)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1170)),\"Wind\",$D1170))*('Public Tool Inputs'!$O$9:$O$104=E1170)*('Public Tool Inputs'!$P$9:$P$104=G1170))*J1170,0)","v":347.46300589680152},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2008,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2008,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2008]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1171)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1171)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1171)),\"Wind\",$D1171))*('Summary Calcs'!$E$15:$E$266=$E1171)*('Summary Calcs'!$F$15:$F$266=$G1171)*(IF(OR(AND($B1171=\"Non-Residential\",H$8=\"Residential\"),AND($B1171=\"Residential\",$B1171<>H$8),AND($D1171=\"New Wind\",$G1171<2014),AND($D1171=\"Existing Wind\",$G1171>2013)),0,1))))","v":330.21845922871523},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1171)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1171)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1171)),\"Wind\",$D1171))*('Summary Calcs'!$E$15:$E$266=$E1171)*('Summary Calcs'!$F$15:$F$266=$G1171)*(IF(OR(AND($B1171=\"Non-Residential\",I$8=\"Residential\"),AND($B1171=\"Residential\",$B1171<>I$8),AND($D1171=\"New Wind\",$G1171<2014),AND($D1171=\"Existing Wind\",$G1171>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1171)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1171)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1171)),\"Wind\",$D1171))*('Summary Calcs'!$E$15:$E$266=$E1171)*('Summary Calcs'!$F$15:$F$266=$G1171)*(IF(OR(AND($B1171=\"Non-Residential\",J$8=\"Residential\"),AND($B1171=\"Residential\",$B1171<>J$8),AND($D1171=\"New Wind\",$G1171<2014),AND($D1171=\"Existing Wind\",$G1171>2013)),0,1))))","v":0},{"$f":"IFERROR(H1171+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1171)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1171)),\"Wind\",$D1171))*('Public Tool Inputs'!$O$9:$O$104=E1171)*('Public Tool Inputs'!$P$9:$P$104=G1171))*I1171+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1171)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1171)),\"Wind\",$D1171))*('Public Tool Inputs'!$O$9:$O$104=E1171)*('Public Tool Inputs'!$P$9:$P$104=G1171))*J1171,0)","v":330.21845922871523},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2009,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2009,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2009]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1172)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1172)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1172)),\"Wind\",$D1172))*('Summary Calcs'!$E$15:$E$266=$E1172)*('Summary Calcs'!$F$15:$F$266=$G1172)*(IF(OR(AND($B1172=\"Non-Residential\",H$8=\"Residential\"),AND($B1172=\"Residential\",$B1172<>H$8),AND($D1172=\"New Wind\",$G1172<2014),AND($D1172=\"Existing Wind\",$G1172>2013)),0,1))))","v":291.48220852505574},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1172)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1172)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1172)),\"Wind\",$D1172))*('Summary Calcs'!$E$15:$E$266=$E1172)*('Summary Calcs'!$F$15:$F$266=$G1172)*(IF(OR(AND($B1172=\"Non-Residential\",I$8=\"Residential\"),AND($B1172=\"Residential\",$B1172<>I$8),AND($D1172=\"New Wind\",$G1172<2014),AND($D1172=\"Existing Wind\",$G1172>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1172)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1172)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1172)),\"Wind\",$D1172))*('Summary Calcs'!$E$15:$E$266=$E1172)*('Summary Calcs'!$F$15:$F$266=$G1172)*(IF(OR(AND($B1172=\"Non-Residential\",J$8=\"Residential\"),AND($B1172=\"Residential\",$B1172<>J$8),AND($D1172=\"New Wind\",$G1172<2014),AND($D1172=\"Existing Wind\",$G1172>2013)),0,1))))","v":0},{"$f":"IFERROR(H1172+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1172)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1172)),\"Wind\",$D1172))*('Public Tool Inputs'!$O$9:$O$104=E1172)*('Public Tool Inputs'!$P$9:$P$104=G1172))*I1172+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1172)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1172)),\"Wind\",$D1172))*('Public Tool Inputs'!$O$9:$O$104=E1172)*('Public Tool Inputs'!$P$9:$P$104=G1172))*J1172,0)","v":291.48220852505574},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2010,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2010,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2010]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1173)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1173)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1173)),\"Wind\",$D1173))*('Summary Calcs'!$E$15:$E$266=$E1173)*('Summary Calcs'!$F$15:$F$266=$G1173)*(IF(OR(AND($B1173=\"Non-Residential\",H$8=\"Residential\"),AND($B1173=\"Residential\",$B1173<>H$8),AND($D1173=\"New Wind\",$G1173<2014),AND($D1173=\"Existing Wind\",$G1173>2013)),0,1))))","v":262.89217881280763},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1173)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1173)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1173)),\"Wind\",$D1173))*('Summary Calcs'!$E$15:$E$266=$E1173)*('Summary Calcs'!$F$15:$F$266=$G1173)*(IF(OR(AND($B1173=\"Non-Residential\",I$8=\"Residential\"),AND($B1173=\"Residential\",$B1173<>I$8),AND($D1173=\"New Wind\",$G1173<2014),AND($D1173=\"Existing Wind\",$G1173>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1173)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1173)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1173)),\"Wind\",$D1173))*('Summary Calcs'!$E$15:$E$266=$E1173)*('Summary Calcs'!$F$15:$F$266=$G1173)*(IF(OR(AND($B1173=\"Non-Residential\",J$8=\"Residential\"),AND($B1173=\"Residential\",$B1173<>J$8),AND($D1173=\"New Wind\",$G1173<2014),AND($D1173=\"Existing Wind\",$G1173>2013)),0,1))))","v":0},{"$f":"IFERROR(H1173+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1173)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1173)),\"Wind\",$D1173))*('Public Tool Inputs'!$O$9:$O$104=E1173)*('Public Tool Inputs'!$P$9:$P$104=G1173))*I1173+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1173)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1173)),\"Wind\",$D1173))*('Public Tool Inputs'!$O$9:$O$104=E1173)*('Public Tool Inputs'!$P$9:$P$104=G1173))*J1173,0)","v":262.89217881280763},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2011,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2011,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2011]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1174)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1174)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1174)),\"Wind\",$D1174))*('Summary Calcs'!$E$15:$E$266=$E1174)*('Summary Calcs'!$F$15:$F$266=$G1174)*(IF(OR(AND($B1174=\"Non-Residential\",H$8=\"Residential\"),AND($B1174=\"Residential\",$B1174<>H$8),AND($D1174=\"New Wind\",$G1174<2014),AND($D1174=\"Existing Wind\",$G1174>2013)),0,1))))","v":242.87684482628825},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1174)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1174)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1174)),\"Wind\",$D1174))*('Summary Calcs'!$E$15:$E$266=$E1174)*('Summary Calcs'!$F$15:$F$266=$G1174)*(IF(OR(AND($B1174=\"Non-Residential\",I$8=\"Residential\"),AND($B1174=\"Residential\",$B1174<>I$8),AND($D1174=\"New Wind\",$G1174<2014),AND($D1174=\"Existing Wind\",$G1174>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1174)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1174)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1174)),\"Wind\",$D1174))*('Summary Calcs'!$E$15:$E$266=$E1174)*('Summary Calcs'!$F$15:$F$266=$G1174)*(IF(OR(AND($B1174=\"Non-Residential\",J$8=\"Residential\"),AND($B1174=\"Residential\",$B1174<>J$8),AND($D1174=\"New Wind\",$G1174<2014),AND($D1174=\"Existing Wind\",$G1174>2013)),0,1))))","v":0},{"$f":"IFERROR(H1174+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1174)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1174)),\"Wind\",$D1174))*('Public Tool Inputs'!$O$9:$O$104=E1174)*('Public Tool Inputs'!$P$9:$P$104=G1174))*I1174+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1174)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1174)),\"Wind\",$D1174))*('Public Tool Inputs'!$O$9:$O$104=E1174)*('Public Tool Inputs'!$P$9:$P$104=G1174))*J1174,0)","v":242.87684482628825},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2012,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2012,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2012]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1175)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1175)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1175)),\"Wind\",$D1175))*('Summary Calcs'!$E$15:$E$266=$E1175)*('Summary Calcs'!$F$15:$F$266=$G1175)*(IF(OR(AND($B1175=\"Non-Residential\",H$8=\"Residential\"),AND($B1175=\"Residential\",$B1175<>H$8),AND($D1175=\"New Wind\",$G1175<2014),AND($D1175=\"Existing Wind\",$G1175>2013)),0,1))))","v":197.31878614721975},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1175)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1175)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1175)),\"Wind\",$D1175))*('Summary Calcs'!$E$15:$E$266=$E1175)*('Summary Calcs'!$F$15:$F$266=$G1175)*(IF(OR(AND($B1175=\"Non-Residential\",I$8=\"Residential\"),AND($B1175=\"Residential\",$B1175<>I$8),AND($D1175=\"New Wind\",$G1175<2014),AND($D1175=\"Existing Wind\",$G1175>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1175)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1175)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1175)),\"Wind\",$D1175))*('Summary Calcs'!$E$15:$E$266=$E1175)*('Summary Calcs'!$F$15:$F$266=$G1175)*(IF(OR(AND($B1175=\"Non-Residential\",J$8=\"Residential\"),AND($B1175=\"Residential\",$B1175<>J$8),AND($D1175=\"New Wind\",$G1175<2014),AND($D1175=\"Existing Wind\",$G1175>2013)),0,1))))","v":0},{"$f":"IFERROR(H1175+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1175)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1175)),\"Wind\",$D1175))*('Public Tool Inputs'!$O$9:$O$104=E1175)*('Public Tool Inputs'!$P$9:$P$104=G1175))*I1175+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1175)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1175)),\"Wind\",$D1175))*('Public Tool Inputs'!$O$9:$O$104=E1175)*('Public Tool Inputs'!$P$9:$P$104=G1175))*J1175,0)","v":197.31878614721975},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2013,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2013,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2013]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1176)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1176)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1176)),\"Wind\",$D1176))*('Summary Calcs'!$E$15:$E$266=$E1176)*('Summary Calcs'!$F$15:$F$266=$G1176)*(IF(OR(AND($B1176=\"Non-Residential\",H$8=\"Residential\"),AND($B1176=\"Residential\",$B1176<>H$8),AND($D1176=\"New Wind\",$G1176<2014),AND($D1176=\"Existing Wind\",$G1176>2013)),0,1))))","v":196.3226077301525},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1176)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1176)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1176)),\"Wind\",$D1176))*('Summary Calcs'!$E$15:$E$266=$E1176)*('Summary Calcs'!$F$15:$F$266=$G1176)*(IF(OR(AND($B1176=\"Non-Residential\",I$8=\"Residential\"),AND($B1176=\"Residential\",$B1176<>I$8),AND($D1176=\"New Wind\",$G1176<2014),AND($D1176=\"Existing Wind\",$G1176>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1176)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1176)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1176)),\"Wind\",$D1176))*('Summary Calcs'!$E$15:$E$266=$E1176)*('Summary Calcs'!$F$15:$F$266=$G1176)*(IF(OR(AND($B1176=\"Non-Residential\",J$8=\"Residential\"),AND($B1176=\"Residential\",$B1176<>J$8),AND($D1176=\"New Wind\",$G1176<2014),AND($D1176=\"Existing Wind\",$G1176>2013)),0,1))))","v":0},{"$f":"IFERROR(H1176+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1176)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1176)),\"Wind\",$D1176))*('Public Tool Inputs'!$O$9:$O$104=E1176)*('Public Tool Inputs'!$P$9:$P$104=G1176))*I1176+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1176)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1176)),\"Wind\",$D1176))*('Public Tool Inputs'!$O$9:$O$104=E1176)*('Public Tool Inputs'!$P$9:$P$104=G1176))*J1176,0)","v":196.3226077301525},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2014,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2014,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2014]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1177)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1177)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1177)),\"Wind\",$D1177))*('Summary Calcs'!$E$15:$E$266=$E1177)*('Summary Calcs'!$F$15:$F$266=$G1177)*(IF(OR(AND($B1177=\"Non-Residential\",H$8=\"Residential\"),AND($B1177=\"Residential\",$B1177<>H$8),AND($D1177=\"New Wind\",$G1177<2014),AND($D1177=\"Existing Wind\",$G1177>2013)),0,1))))","v":196.03361658444425},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1177)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1177)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1177)),\"Wind\",$D1177))*('Summary Calcs'!$E$15:$E$266=$E1177)*('Summary Calcs'!$F$15:$F$266=$G1177)*(IF(OR(AND($B1177=\"Non-Residential\",I$8=\"Residential\"),AND($B1177=\"Residential\",$B1177<>I$8),AND($D1177=\"New Wind\",$G1177<2014),AND($D1177=\"Existing Wind\",$G1177>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1177)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1177)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1177)),\"Wind\",$D1177))*('Summary Calcs'!$E$15:$E$266=$E1177)*('Summary Calcs'!$F$15:$F$266=$G1177)*(IF(OR(AND($B1177=\"Non-Residential\",J$8=\"Residential\"),AND($B1177=\"Residential\",$B1177<>J$8),AND($D1177=\"New Wind\",$G1177<2014),AND($D1177=\"Existing Wind\",$G1177>2013)),0,1))))","v":0},{"$f":"IFERROR(H1177+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1177)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1177)),\"Wind\",$D1177))*('Public Tool Inputs'!$O$9:$O$104=E1177)*('Public Tool Inputs'!$P$9:$P$104=G1177))*I1177+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1177)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1177)),\"Wind\",$D1177))*('Public Tool Inputs'!$O$9:$O$104=E1177)*('Public Tool Inputs'!$P$9:$P$104=G1177))*J1177,0)","v":196.03361658444425},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2015,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2015,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2015]
[null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1178)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1178)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1178)),\"Wind\",$D1178))*('Summary Calcs'!$E$15:$E$266=$E1178)*('Summary Calcs'!$F$15:$F$266=$G1178)*(IF(OR(AND($B1178=\"Non-Residential\",H$8=\"Residential\"),AND($B1178=\"Residential\",$B1178<>H$8),AND($D1178=\"New Wind\",$G1178<2014),AND($D1178=\"Existing Wind\",$G1178>2013)),0,1))))","v":194.70285100212271},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1178)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1178)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1178)),\"Wind\",$D1178))*('Summary Calcs'!$E$15:$E$266=$E1178)*('Summary Calcs'!$F$15:$F$266=$G1178)*(IF(OR(AND($B1178=\"Non-Residential\",I$8=\"Residential\"),AND($B1178=\"Residential\",$B1178<>I$8),AND($D1178=\"New Wind\",$G1178<2014),AND($D1178=\"Existing Wind\",$G1178>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1178)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1178)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1178)),\"Wind\",$D1178))*('Summary Calcs'!$E$15:$E$266=$E1178)*('Summary Calcs'!$F$15:$F$266=$G1178)*(IF(OR(AND($B1178=\"Non-Residential\",J$8=\"Residential\"),AND($B1178=\"Residential\",$B1178<>J$8),AND($D1178=\"New Wind\",$G1178<2014),AND($D1178=\"Existing Wind\",$G1178>2013)),0,1))))","v":0},{"$f":"IFERROR(H1178+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1178)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1178)),\"Wind\",$D1178))*('Public Tool Inputs'!$O$9:$O$104=E1178)*('Public Tool Inputs'!$P$9:$P$104=G1178))*I1178+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1178)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1178)),\"Wind\",$D1178))*('Public Tool Inputs'!$O$9:$O$104=E1178)*('Public Tool Inputs'!$P$9:$P$104=G1178))*J1178,0)","v":194.70285100212271},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2016,null,"Residential","NVE South","PV","Incentivized","Fed Incentive",2016,null,"Residential","NVE South","Existing Wind","Incentivized","Fed Incentive",2016]
[null,"Residential","NVE South","PV","Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1179)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1179)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1179)),\"Wind\",$D1179))*('Summary Calcs'!$E$15:$E$266=$E1179)*('Summary Calcs'!$F$15:$F$266=$G1179)*(IF(OR(AND($B1179=\"Non-Residential\",H$8=\"Residential\"),AND($B1179=\"Residential\",$B1179<>H$8),AND($D1179=\"New Wind\",$G1179<2014),AND($D1179=\"Existing Wind\",$G1179>2013)),0,1))))","v":19.249770342254415},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1179)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1179)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1179)),\"Wind\",$D1179))*('Summary Calcs'!$E$15:$E$266=$E1179)*('Summary Calcs'!$F$15:$F$266=$G1179)*(IF(OR(AND($B1179=\"Non-Residential\",I$8=\"Residential\"),AND($B1179=\"Residential\",$B1179<>I$8),AND($D1179=\"New Wind\",$G1179<2014),AND($D1179=\"Existing Wind\",$G1179>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1179)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1179)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1179)),\"Wind\",$D1179))*('Summary Calcs'!$E$15:$E$266=$E1179)*('Summary Calcs'!$F$15:$F$266=$G1179)*(IF(OR(AND($B1179=\"Non-Residential\",J$8=\"Residential\"),AND($B1179=\"Residential\",$B1179<>J$8),AND($D1179=\"New Wind\",$G1179<2014),AND($D1179=\"Existing Wind\",$G1179>2013)),0,1))))","v":0},{"$f":"IFERROR(H1179+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1179)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1179)),\"Wind\",$D1179))*('Public Tool Inputs'!$O$9:$O$104=E1179)*('Public Tool Inputs'!$P$9:$P$104=G1179))*I1179+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1179)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1179)),\"Wind\",$D1179))*('Public Tool Inputs'!$O$9:$O$104=E1179)*('Public Tool Inputs'!$P$9:$P$104=G1179))*J1179,0)","v":19.249770342254415},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2004,null,"Residential","NVE South","PV","Incentivized","O&M",2004,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2004]
[null,"Residential","NVE South","PV","Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1180)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1180)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1180)),\"Wind\",$D1180))*('Summary Calcs'!$E$15:$E$266=$E1180)*('Summary Calcs'!$F$15:$F$266=$G1180)*(IF(OR(AND($B1180=\"Non-Residential\",H$8=\"Residential\"),AND($B1180=\"Residential\",$B1180<>H$8),AND($D1180=\"New Wind\",$G1180<2014),AND($D1180=\"Existing Wind\",$G1180>2013)),0,1))))","v":19.564392252673219},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1180)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1180)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1180)),\"Wind\",$D1180))*('Summary Calcs'!$E$15:$E$266=$E1180)*('Summary Calcs'!$F$15:$F$266=$G1180)*(IF(OR(AND($B1180=\"Non-Residential\",I$8=\"Residential\"),AND($B1180=\"Residential\",$B1180<>I$8),AND($D1180=\"New Wind\",$G1180<2014),AND($D1180=\"Existing Wind\",$G1180>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1180)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1180)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1180)),\"Wind\",$D1180))*('Summary Calcs'!$E$15:$E$266=$E1180)*('Summary Calcs'!$F$15:$F$266=$G1180)*(IF(OR(AND($B1180=\"Non-Residential\",J$8=\"Residential\"),AND($B1180=\"Residential\",$B1180<>J$8),AND($D1180=\"New Wind\",$G1180<2014),AND($D1180=\"Existing Wind\",$G1180>2013)),0,1))))","v":0},{"$f":"IFERROR(H1180+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1180)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1180)),\"Wind\",$D1180))*('Public Tool Inputs'!$O$9:$O$104=E1180)*('Public Tool Inputs'!$P$9:$P$104=G1180))*I1180+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1180)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1180)),\"Wind\",$D1180))*('Public Tool Inputs'!$O$9:$O$104=E1180)*('Public Tool Inputs'!$P$9:$P$104=G1180))*J1180,0)","v":19.564392252673219},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2005,null,"Residential","NVE South","PV","Incentivized","O&M",2005,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2005]
[null,"Residential","NVE South","PV","Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1181)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1181)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1181)),\"Wind\",$D1181))*('Summary Calcs'!$E$15:$E$266=$E1181)*('Summary Calcs'!$F$15:$F$266=$G1181)*(IF(OR(AND($B1181=\"Non-Residential\",H$8=\"Residential\"),AND($B1181=\"Residential\",$B1181<>H$8),AND($D1181=\"New Wind\",$G1181<2014),AND($D1181=\"Existing Wind\",$G1181>2013)),0,1))))","v":20.184247790085944},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1181)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1181)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1181)),\"Wind\",$D1181))*('Summary Calcs'!$E$15:$E$266=$E1181)*('Summary Calcs'!$F$15:$F$266=$G1181)*(IF(OR(AND($B1181=\"Non-Residential\",I$8=\"Residential\"),AND($B1181=\"Residential\",$B1181<>I$8),AND($D1181=\"New Wind\",$G1181<2014),AND($D1181=\"Existing Wind\",$G1181>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1181)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1181)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1181)),\"Wind\",$D1181))*('Summary Calcs'!$E$15:$E$266=$E1181)*('Summary Calcs'!$F$15:$F$266=$G1181)*(IF(OR(AND($B1181=\"Non-Residential\",J$8=\"Residential\"),AND($B1181=\"Residential\",$B1181<>J$8),AND($D1181=\"New Wind\",$G1181<2014),AND($D1181=\"Existing Wind\",$G1181>2013)),0,1))))","v":0},{"$f":"IFERROR(H1181+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1181)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1181)),\"Wind\",$D1181))*('Public Tool Inputs'!$O$9:$O$104=E1181)*('Public Tool Inputs'!$P$9:$P$104=G1181))*I1181+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1181)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1181)),\"Wind\",$D1181))*('Public Tool Inputs'!$O$9:$O$104=E1181)*('Public Tool Inputs'!$P$9:$P$104=G1181))*J1181,0)","v":20.184247790085944},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2006,null,"Residential","NVE South","PV","Incentivized","O&M",2006,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2006]
[null,"Residential","NVE South","PV","Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1182)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1182)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1182)),\"Wind\",$D1182))*('Summary Calcs'!$E$15:$E$266=$E1182)*('Summary Calcs'!$F$15:$F$266=$G1182)*(IF(OR(AND($B1182=\"Non-Residential\",H$8=\"Residential\"),AND($B1182=\"Residential\",$B1182<>H$8),AND($D1182=\"New Wind\",$G1182<2014),AND($D1182=\"Existing Wind\",$G1182>2013)),0,1))))","v":20.58590142405534},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1182)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1182)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1182)),\"Wind\",$D1182))*('Summary Calcs'!$E$15:$E$266=$E1182)*('Summary Calcs'!$F$15:$F$266=$G1182)*(IF(OR(AND($B1182=\"Non-Residential\",I$8=\"Residential\"),AND($B1182=\"Residential\",$B1182<>I$8),AND($D1182=\"New Wind\",$G1182<2014),AND($D1182=\"Existing Wind\",$G1182>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1182)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1182)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1182)),\"Wind\",$D1182))*('Summary Calcs'!$E$15:$E$266=$E1182)*('Summary Calcs'!$F$15:$F$266=$G1182)*(IF(OR(AND($B1182=\"Non-Residential\",J$8=\"Residential\"),AND($B1182=\"Residential\",$B1182<>J$8),AND($D1182=\"New Wind\",$G1182<2014),AND($D1182=\"Existing Wind\",$G1182>2013)),0,1))))","v":0},{"$f":"IFERROR(H1182+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1182)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1182)),\"Wind\",$D1182))*('Public Tool Inputs'!$O$9:$O$104=E1182)*('Public Tool Inputs'!$P$9:$P$104=G1182))*I1182+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1182)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1182)),\"Wind\",$D1182))*('Public Tool Inputs'!$O$9:$O$104=E1182)*('Public Tool Inputs'!$P$9:$P$104=G1182))*J1182,0)","v":20.58590142405534},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2007,null,"Residential","NVE South","PV","Incentivized","O&M",2007,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2007]
[null,"Residential","NVE South","PV","Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1183)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1183)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1183)),\"Wind\",$D1183))*('Summary Calcs'!$E$15:$E$266=$E1183)*('Summary Calcs'!$F$15:$F$266=$G1183)*(IF(OR(AND($B1183=\"Non-Residential\",H$8=\"Residential\"),AND($B1183=\"Residential\",$B1183<>H$8),AND($D1183=\"New Wind\",$G1183<2014),AND($D1183=\"Existing Wind\",$G1183>2013)),0,1))))","v":20.98731975791161},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1183)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1183)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1183)),\"Wind\",$D1183))*('Summary Calcs'!$E$15:$E$266=$E1183)*('Summary Calcs'!$F$15:$F$266=$G1183)*(IF(OR(AND($B1183=\"Non-Residential\",I$8=\"Residential\"),AND($B1183=\"Residential\",$B1183<>I$8),AND($D1183=\"New Wind\",$G1183<2014),AND($D1183=\"Existing Wind\",$G1183>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1183)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1183)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1183)),\"Wind\",$D1183))*('Summary Calcs'!$E$15:$E$266=$E1183)*('Summary Calcs'!$F$15:$F$266=$G1183)*(IF(OR(AND($B1183=\"Non-Residential\",J$8=\"Residential\"),AND($B1183=\"Residential\",$B1183<>J$8),AND($D1183=\"New Wind\",$G1183<2014),AND($D1183=\"Existing Wind\",$G1183>2013)),0,1))))","v":0},{"$f":"IFERROR(H1183+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1183)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1183)),\"Wind\",$D1183))*('Public Tool Inputs'!$O$9:$O$104=E1183)*('Public Tool Inputs'!$P$9:$P$104=G1183))*I1183+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1183)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1183)),\"Wind\",$D1183))*('Public Tool Inputs'!$O$9:$O$104=E1183)*('Public Tool Inputs'!$P$9:$P$104=G1183))*J1183,0)","v":20.98731975791161},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2008,null,"Residential","NVE South","PV","Incentivized","O&M",2008,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2008]
[null,"Residential","NVE South","PV","Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1184)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1184)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1184)),\"Wind\",$D1184))*('Summary Calcs'!$E$15:$E$266=$E1184)*('Summary Calcs'!$F$15:$F$266=$G1184)*(IF(OR(AND($B1184=\"Non-Residential\",H$8=\"Residential\"),AND($B1184=\"Residential\",$B1184<>H$8),AND($D1184=\"New Wind\",$G1184<2014),AND($D1184=\"Existing Wind\",$G1184>2013)),0,1))))","v":21.434332519172084},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1184)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1184)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1184)),\"Wind\",$D1184))*('Summary Calcs'!$E$15:$E$266=$E1184)*('Summary Calcs'!$F$15:$F$266=$G1184)*(IF(OR(AND($B1184=\"Non-Residential\",I$8=\"Residential\"),AND($B1184=\"Residential\",$B1184<>I$8),AND($D1184=\"New Wind\",$G1184<2014),AND($D1184=\"Existing Wind\",$G1184>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1184)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1184)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1184)),\"Wind\",$D1184))*('Summary Calcs'!$E$15:$E$266=$E1184)*('Summary Calcs'!$F$15:$F$266=$G1184)*(IF(OR(AND($B1184=\"Non-Residential\",J$8=\"Residential\"),AND($B1184=\"Residential\",$B1184<>J$8),AND($D1184=\"New Wind\",$G1184<2014),AND($D1184=\"Existing Wind\",$G1184>2013)),0,1))))","v":0},{"$f":"IFERROR(H1184+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1184)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1184)),\"Wind\",$D1184))*('Public Tool Inputs'!$O$9:$O$104=E1184)*('Public Tool Inputs'!$P$9:$P$104=G1184))*I1184+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1184)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1184)),\"Wind\",$D1184))*('Public Tool Inputs'!$O$9:$O$104=E1184)*('Public Tool Inputs'!$P$9:$P$104=G1184))*J1184,0)","v":21.434332519172084},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2009,null,"Residential","NVE South","PV","Incentivized","O&M",2009,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2009]
[null,"Residential","NVE South","PV","Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1185)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1185)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1185)),\"Wind\",$D1185))*('Summary Calcs'!$E$15:$E$266=$E1185)*('Summary Calcs'!$F$15:$F$266=$G1185)*(IF(OR(AND($B1185=\"Non-Residential\",H$8=\"Residential\"),AND($B1185=\"Residential\",$B1185<>H$8),AND($D1185=\"New Wind\",$G1185<2014),AND($D1185=\"Existing Wind\",$G1185>2013)),0,1))))","v":21.867861993261279},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1185)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1185)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1185)),\"Wind\",$D1185))*('Summary Calcs'!$E$15:$E$266=$E1185)*('Summary Calcs'!$F$15:$F$266=$G1185)*(IF(OR(AND($B1185=\"Non-Residential\",I$8=\"Residential\"),AND($B1185=\"Residential\",$B1185<>I$8),AND($D1185=\"New Wind\",$G1185<2014),AND($D1185=\"Existing Wind\",$G1185>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1185)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1185)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1185)),\"Wind\",$D1185))*('Summary Calcs'!$E$15:$E$266=$E1185)*('Summary Calcs'!$F$15:$F$266=$G1185)*(IF(OR(AND($B1185=\"Non-Residential\",J$8=\"Residential\"),AND($B1185=\"Residential\",$B1185<>J$8),AND($D1185=\"New Wind\",$G1185<2014),AND($D1185=\"Existing Wind\",$G1185>2013)),0,1))))","v":0},{"$f":"IFERROR(H1185+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1185)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1185)),\"Wind\",$D1185))*('Public Tool Inputs'!$O$9:$O$104=E1185)*('Public Tool Inputs'!$P$9:$P$104=G1185))*I1185+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1185)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1185)),\"Wind\",$D1185))*('Public Tool Inputs'!$O$9:$O$104=E1185)*('Public Tool Inputs'!$P$9:$P$104=G1185))*J1185,0)","v":21.867861993261279},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2010,null,"Residential","NVE South","PV","Incentivized","O&M",2010,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2010]
[null,"Residential","NVE South","PV","Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1186)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1186)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1186)),\"Wind\",$D1186))*('Summary Calcs'!$E$15:$E$266=$E1186)*('Summary Calcs'!$F$15:$F$266=$G1186)*(IF(OR(AND($B1186=\"Non-Residential\",H$8=\"Residential\"),AND($B1186=\"Residential\",$B1186<>H$8),AND($D1186=\"New Wind\",$G1186<2014),AND($D1186=\"Existing Wind\",$G1186>2013)),0,1))))","v":22.304503902259672},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1186)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1186)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1186)),\"Wind\",$D1186))*('Summary Calcs'!$E$15:$E$266=$E1186)*('Summary Calcs'!$F$15:$F$266=$G1186)*(IF(OR(AND($B1186=\"Non-Residential\",I$8=\"Residential\"),AND($B1186=\"Residential\",$B1186<>I$8),AND($D1186=\"New Wind\",$G1186<2014),AND($D1186=\"Existing Wind\",$G1186>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1186)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1186)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1186)),\"Wind\",$D1186))*('Summary Calcs'!$E$15:$E$266=$E1186)*('Summary Calcs'!$F$15:$F$266=$G1186)*(IF(OR(AND($B1186=\"Non-Residential\",J$8=\"Residential\"),AND($B1186=\"Residential\",$B1186<>J$8),AND($D1186=\"New Wind\",$G1186<2014),AND($D1186=\"Existing Wind\",$G1186>2013)),0,1))))","v":0},{"$f":"IFERROR(H1186+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1186)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1186)),\"Wind\",$D1186))*('Public Tool Inputs'!$O$9:$O$104=E1186)*('Public Tool Inputs'!$P$9:$P$104=G1186))*I1186+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1186)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1186)),\"Wind\",$D1186))*('Public Tool Inputs'!$O$9:$O$104=E1186)*('Public Tool Inputs'!$P$9:$P$104=G1186))*J1186,0)","v":22.304503902259672},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2011,null,"Residential","NVE South","PV","Incentivized","O&M",2011,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2011]
[null,"Residential","NVE South","PV","Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1187)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1187)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1187)),\"Wind\",$D1187))*('Summary Calcs'!$E$15:$E$266=$E1187)*('Summary Calcs'!$F$15:$F$266=$G1187)*(IF(OR(AND($B1187=\"Non-Residential\",H$8=\"Residential\"),AND($B1187=\"Residential\",$B1187<>H$8),AND($D1187=\"New Wind\",$G1187<2014),AND($D1187=\"Existing Wind\",$G1187>2013)),0,1))))","v":22.695190217817828},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1187)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1187)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1187)),\"Wind\",$D1187))*('Summary Calcs'!$E$15:$E$266=$E1187)*('Summary Calcs'!$F$15:$F$266=$G1187)*(IF(OR(AND($B1187=\"Non-Residential\",I$8=\"Residential\"),AND($B1187=\"Residential\",$B1187<>I$8),AND($D1187=\"New Wind\",$G1187<2014),AND($D1187=\"Existing Wind\",$G1187>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1187)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1187)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1187)),\"Wind\",$D1187))*('Summary Calcs'!$E$15:$E$266=$E1187)*('Summary Calcs'!$F$15:$F$266=$G1187)*(IF(OR(AND($B1187=\"Non-Residential\",J$8=\"Residential\"),AND($B1187=\"Residential\",$B1187<>J$8),AND($D1187=\"New Wind\",$G1187<2014),AND($D1187=\"Existing Wind\",$G1187>2013)),0,1))))","v":0},{"$f":"IFERROR(H1187+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1187)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1187)),\"Wind\",$D1187))*('Public Tool Inputs'!$O$9:$O$104=E1187)*('Public Tool Inputs'!$P$9:$P$104=G1187))*I1187+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1187)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1187)),\"Wind\",$D1187))*('Public Tool Inputs'!$O$9:$O$104=E1187)*('Public Tool Inputs'!$P$9:$P$104=G1187))*J1187,0)","v":22.695190217817828},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2012,null,"Residential","NVE South","PV","Incentivized","O&M",2012,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2012]
[null,"Residential","NVE South","PV","Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1188)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1188)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1188)),\"Wind\",$D1188))*('Summary Calcs'!$E$15:$E$266=$E1188)*('Summary Calcs'!$F$15:$F$266=$G1188)*(IF(OR(AND($B1188=\"Non-Residential\",H$8=\"Residential\"),AND($B1188=\"Residential\",$B1188<>H$8),AND($D1188=\"New Wind\",$G1188<2014),AND($D1188=\"Existing Wind\",$G1188>2013)),0,1))))","v":23.164483497539067},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1188)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1188)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1188)),\"Wind\",$D1188))*('Summary Calcs'!$E$15:$E$266=$E1188)*('Summary Calcs'!$F$15:$F$266=$G1188)*(IF(OR(AND($B1188=\"Non-Residential\",I$8=\"Residential\"),AND($B1188=\"Residential\",$B1188<>I$8),AND($D1188=\"New Wind\",$G1188<2014),AND($D1188=\"Existing Wind\",$G1188>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1188)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1188)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1188)),\"Wind\",$D1188))*('Summary Calcs'!$E$15:$E$266=$E1188)*('Summary Calcs'!$F$15:$F$266=$G1188)*(IF(OR(AND($B1188=\"Non-Residential\",J$8=\"Residential\"),AND($B1188=\"Residential\",$B1188<>J$8),AND($D1188=\"New Wind\",$G1188<2014),AND($D1188=\"Existing Wind\",$G1188>2013)),0,1))))","v":0},{"$f":"IFERROR(H1188+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1188)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1188)),\"Wind\",$D1188))*('Public Tool Inputs'!$O$9:$O$104=E1188)*('Public Tool Inputs'!$P$9:$P$104=G1188))*I1188+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1188)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1188)),\"Wind\",$D1188))*('Public Tool Inputs'!$O$9:$O$104=E1188)*('Public Tool Inputs'!$P$9:$P$104=G1188))*J1188,0)","v":23.164483497539067},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2013,null,"Residential","NVE South","PV","Incentivized","O&M",2013,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2013]
[null,"Residential","NVE South","PV","Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1189)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1189)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1189)),\"Wind\",$D1189))*('Summary Calcs'!$E$15:$E$266=$E1189)*('Summary Calcs'!$F$15:$F$266=$G1189)*(IF(OR(AND($B1189=\"Non-Residential\",H$8=\"Residential\"),AND($B1189=\"Residential\",$B1189<>H$8),AND($D1189=\"New Wind\",$G1189<2014),AND($D1189=\"Existing Wind\",$G1189>2013)),0,1))))","v":23.586059279904614},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1189)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1189)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1189)),\"Wind\",$D1189))*('Summary Calcs'!$E$15:$E$266=$E1189)*('Summary Calcs'!$F$15:$F$266=$G1189)*(IF(OR(AND($B1189=\"Non-Residential\",I$8=\"Residential\"),AND($B1189=\"Residential\",$B1189<>I$8),AND($D1189=\"New Wind\",$G1189<2014),AND($D1189=\"Existing Wind\",$G1189>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1189)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1189)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1189)),\"Wind\",$D1189))*('Summary Calcs'!$E$15:$E$266=$E1189)*('Summary Calcs'!$F$15:$F$266=$G1189)*(IF(OR(AND($B1189=\"Non-Residential\",J$8=\"Residential\"),AND($B1189=\"Residential\",$B1189<>J$8),AND($D1189=\"New Wind\",$G1189<2014),AND($D1189=\"Existing Wind\",$G1189>2013)),0,1))))","v":0},{"$f":"IFERROR(H1189+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1189)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1189)),\"Wind\",$D1189))*('Public Tool Inputs'!$O$9:$O$104=E1189)*('Public Tool Inputs'!$P$9:$P$104=G1189))*I1189+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1189)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1189)),\"Wind\",$D1189))*('Public Tool Inputs'!$O$9:$O$104=E1189)*('Public Tool Inputs'!$P$9:$P$104=G1189))*J1189,0)","v":23.586059279904614},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2014,null,"Residential","NVE South","PV","Incentivized","O&M",2014,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2014]
[null,"Residential","NVE South","PV","Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1190)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1190)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1190)),\"Wind\",$D1190))*('Summary Calcs'!$E$15:$E$266=$E1190)*('Summary Calcs'!$F$15:$F$266=$G1190)*(IF(OR(AND($B1190=\"Non-Residential\",H$8=\"Residential\"),AND($B1190=\"Residential\",$B1190<>H$8),AND($D1190=\"New Wind\",$G1190<2014),AND($D1190=\"Existing Wind\",$G1190>2013)),0,1))))","v":24.026278840518923},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1190)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1190)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1190)),\"Wind\",$D1190))*('Summary Calcs'!$E$15:$E$266=$E1190)*('Summary Calcs'!$F$15:$F$266=$G1190)*(IF(OR(AND($B1190=\"Non-Residential\",I$8=\"Residential\"),AND($B1190=\"Residential\",$B1190<>I$8),AND($D1190=\"New Wind\",$G1190<2014),AND($D1190=\"Existing Wind\",$G1190>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1190)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1190)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1190)),\"Wind\",$D1190))*('Summary Calcs'!$E$15:$E$266=$E1190)*('Summary Calcs'!$F$15:$F$266=$G1190)*(IF(OR(AND($B1190=\"Non-Residential\",J$8=\"Residential\"),AND($B1190=\"Residential\",$B1190<>J$8),AND($D1190=\"New Wind\",$G1190<2014),AND($D1190=\"Existing Wind\",$G1190>2013)),0,1))))","v":0},{"$f":"IFERROR(H1190+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1190)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1190)),\"Wind\",$D1190))*('Public Tool Inputs'!$O$9:$O$104=E1190)*('Public Tool Inputs'!$P$9:$P$104=G1190))*I1190+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1190)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1190)),\"Wind\",$D1190))*('Public Tool Inputs'!$O$9:$O$104=E1190)*('Public Tool Inputs'!$P$9:$P$104=G1190))*J1190,0)","v":24.026278840518923},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2015,null,"Residential","NVE South","PV","Incentivized","O&M",2015,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2015]
[null,"Residential","NVE South","PV","Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1191)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1191)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1191)),\"Wind\",$D1191))*('Summary Calcs'!$E$15:$E$266=$E1191)*('Summary Calcs'!$F$15:$F$266=$G1191)*(IF(OR(AND($B1191=\"Non-Residential\",H$8=\"Residential\"),AND($B1191=\"Residential\",$B1191<>H$8),AND($D1191=\"New Wind\",$G1191<2014),AND($D1191=\"Existing Wind\",$G1191>2013)),0,1))))","v":24.493042152413661},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1191)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1191)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1191)),\"Wind\",$D1191))*('Summary Calcs'!$E$15:$E$266=$E1191)*('Summary Calcs'!$F$15:$F$266=$G1191)*(IF(OR(AND($B1191=\"Non-Residential\",I$8=\"Residential\"),AND($B1191=\"Residential\",$B1191<>I$8),AND($D1191=\"New Wind\",$G1191<2014),AND($D1191=\"Existing Wind\",$G1191>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1191)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1191)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1191)),\"Wind\",$D1191))*('Summary Calcs'!$E$15:$E$266=$E1191)*('Summary Calcs'!$F$15:$F$266=$G1191)*(IF(OR(AND($B1191=\"Non-Residential\",J$8=\"Residential\"),AND($B1191=\"Residential\",$B1191<>J$8),AND($D1191=\"New Wind\",$G1191<2014),AND($D1191=\"Existing Wind\",$G1191>2013)),0,1))))","v":0},{"$f":"IFERROR(H1191+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1191)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1191)),\"Wind\",$D1191))*('Public Tool Inputs'!$O$9:$O$104=E1191)*('Public Tool Inputs'!$P$9:$P$104=G1191))*I1191+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1191)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1191)),\"Wind\",$D1191))*('Public Tool Inputs'!$O$9:$O$104=E1191)*('Public Tool Inputs'!$P$9:$P$104=G1191))*J1191,0)","v":24.493042152413661},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","O&M",2016,null,"Residential","NVE South","PV","Incentivized","O&M",2016,null,"Residential","NVE South","Existing Wind","Incentivized","O&M",2016]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1192)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1192)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1192)),\"Wind\",$D1192))*('Summary Calcs'!$E$15:$E$266=$E1192)*('Summary Calcs'!$F$15:$F$266=$G1192)*(IF(OR(AND($B1192=\"Non-Residential\",H$8=\"Residential\"),AND($B1192=\"Residential\",$B1192<>H$8),AND($D1192=\"New Wind\",$G1192<2014),AND($D1192=\"Existing Wind\",$G1192>2013)),0,1))))","v":626.99175564499023},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1192)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1192)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1192)),\"Wind\",$D1192))*('Summary Calcs'!$E$15:$E$266=$E1192)*('Summary Calcs'!$F$15:$F$266=$G1192)*(IF(OR(AND($B1192=\"Non-Residential\",I$8=\"Residential\"),AND($B1192=\"Residential\",$B1192<>I$8),AND($D1192=\"New Wind\",$G1192<2014),AND($D1192=\"Existing Wind\",$G1192>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1192)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1192)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1192)),\"Wind\",$D1192))*('Summary Calcs'!$E$15:$E$266=$E1192)*('Summary Calcs'!$F$15:$F$266=$G1192)*(IF(OR(AND($B1192=\"Non-Residential\",J$8=\"Residential\"),AND($B1192=\"Residential\",$B1192<>J$8),AND($D1192=\"New Wind\",$G1192<2014),AND($D1192=\"Existing Wind\",$G1192>2013)),0,1))))","v":0},{"$f":"IFERROR(H1192+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1192)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1192)),\"Wind\",$D1192))*('Public Tool Inputs'!$O$9:$O$104=E1192)*('Public Tool Inputs'!$P$9:$P$104=G1192))*I1192+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1192)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1192)),\"Wind\",$D1192))*('Public Tool Inputs'!$O$9:$O$104=E1192)*('Public Tool Inputs'!$P$9:$P$104=G1192))*J1192,0)","v":626.99175564499023},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2004,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2004,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2004]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1193)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1193)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1193)),\"Wind\",$D1193))*('Summary Calcs'!$E$15:$E$266=$E1193)*('Summary Calcs'!$F$15:$F$266=$G1193)*(IF(OR(AND($B1193=\"Non-Residential\",H$8=\"Residential\"),AND($B1193=\"Residential\",$B1193<>H$8),AND($D1193=\"New Wind\",$G1193<2014),AND($D1193=\"Existing Wind\",$G1193>2013)),0,1))))","v":522.03275159456712},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1193)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1193)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1193)),\"Wind\",$D1193))*('Summary Calcs'!$E$15:$E$266=$E1193)*('Summary Calcs'!$F$15:$F$266=$G1193)*(IF(OR(AND($B1193=\"Non-Residential\",I$8=\"Residential\"),AND($B1193=\"Residential\",$B1193<>I$8),AND($D1193=\"New Wind\",$G1193<2014),AND($D1193=\"Existing Wind\",$G1193>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1193)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1193)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1193)),\"Wind\",$D1193))*('Summary Calcs'!$E$15:$E$266=$E1193)*('Summary Calcs'!$F$15:$F$266=$G1193)*(IF(OR(AND($B1193=\"Non-Residential\",J$8=\"Residential\"),AND($B1193=\"Residential\",$B1193<>J$8),AND($D1193=\"New Wind\",$G1193<2014),AND($D1193=\"Existing Wind\",$G1193>2013)),0,1))))","v":0},{"$f":"IFERROR(H1193+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1193)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1193)),\"Wind\",$D1193))*('Public Tool Inputs'!$O$9:$O$104=E1193)*('Public Tool Inputs'!$P$9:$P$104=G1193))*I1193+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1193)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1193)),\"Wind\",$D1193))*('Public Tool Inputs'!$O$9:$O$104=E1193)*('Public Tool Inputs'!$P$9:$P$104=G1193))*J1193,0)","v":522.03275159456712},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2005,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2005,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2005]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1194)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1194)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1194)),\"Wind\",$D1194))*('Summary Calcs'!$E$15:$E$266=$E1194)*('Summary Calcs'!$F$15:$F$266=$G1194)*(IF(OR(AND($B1194=\"Non-Residential\",H$8=\"Residential\"),AND($B1194=\"Residential\",$B1194<>H$8),AND($D1194=\"New Wind\",$G1194<2014),AND($D1194=\"Existing Wind\",$G1194>2013)),0,1))))","v":344.76359423787568},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1194)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1194)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1194)),\"Wind\",$D1194))*('Summary Calcs'!$E$15:$E$266=$E1194)*('Summary Calcs'!$F$15:$F$266=$G1194)*(IF(OR(AND($B1194=\"Non-Residential\",I$8=\"Residential\"),AND($B1194=\"Residential\",$B1194<>I$8),AND($D1194=\"New Wind\",$G1194<2014),AND($D1194=\"Existing Wind\",$G1194>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1194)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1194)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1194)),\"Wind\",$D1194))*('Summary Calcs'!$E$15:$E$266=$E1194)*('Summary Calcs'!$F$15:$F$266=$G1194)*(IF(OR(AND($B1194=\"Non-Residential\",J$8=\"Residential\"),AND($B1194=\"Residential\",$B1194<>J$8),AND($D1194=\"New Wind\",$G1194<2014),AND($D1194=\"Existing Wind\",$G1194>2013)),0,1))))","v":0},{"$f":"IFERROR(H1194+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1194)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1194)),\"Wind\",$D1194))*('Public Tool Inputs'!$O$9:$O$104=E1194)*('Public Tool Inputs'!$P$9:$P$104=G1194))*I1194+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1194)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1194)),\"Wind\",$D1194))*('Public Tool Inputs'!$O$9:$O$104=E1194)*('Public Tool Inputs'!$P$9:$P$104=G1194))*J1194,0)","v":344.76359423787568},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2006,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2006,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2006]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1195)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1195)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1195)),\"Wind\",$D1195))*('Summary Calcs'!$E$15:$E$266=$E1195)*('Summary Calcs'!$F$15:$F$266=$G1195)*(IF(OR(AND($B1195=\"Non-Residential\",H$8=\"Residential\"),AND($B1195=\"Residential\",$B1195<>H$8),AND($D1195=\"New Wind\",$G1195<2014),AND($D1195=\"Existing Wind\",$G1195>2013)),0,1))))","v":345.14635828992709},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1195)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1195)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1195)),\"Wind\",$D1195))*('Summary Calcs'!$E$15:$E$266=$E1195)*('Summary Calcs'!$F$15:$F$266=$G1195)*(IF(OR(AND($B1195=\"Non-Residential\",I$8=\"Residential\"),AND($B1195=\"Residential\",$B1195<>I$8),AND($D1195=\"New Wind\",$G1195<2014),AND($D1195=\"Existing Wind\",$G1195>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1195)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1195)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1195)),\"Wind\",$D1195))*('Summary Calcs'!$E$15:$E$266=$E1195)*('Summary Calcs'!$F$15:$F$266=$G1195)*(IF(OR(AND($B1195=\"Non-Residential\",J$8=\"Residential\"),AND($B1195=\"Residential\",$B1195<>J$8),AND($D1195=\"New Wind\",$G1195<2014),AND($D1195=\"Existing Wind\",$G1195>2013)),0,1))))","v":0},{"$f":"IFERROR(H1195+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1195)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1195)),\"Wind\",$D1195))*('Public Tool Inputs'!$O$9:$O$104=E1195)*('Public Tool Inputs'!$P$9:$P$104=G1195))*I1195+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1195)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1195)),\"Wind\",$D1195))*('Public Tool Inputs'!$O$9:$O$104=E1195)*('Public Tool Inputs'!$P$9:$P$104=G1195))*J1195,0)","v":345.14635828992709},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2007,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2007,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2007]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1196)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1196)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1196)),\"Wind\",$D1196))*('Summary Calcs'!$E$15:$E$266=$E1196)*('Summary Calcs'!$F$15:$F$266=$G1196)*(IF(OR(AND($B1196=\"Non-Residential\",H$8=\"Residential\"),AND($B1196=\"Residential\",$B1196<>H$8),AND($D1196=\"New Wind\",$G1196<2014),AND($D1196=\"Existing Wind\",$G1196>2013)),0,1))))","v":289.21259414968466},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1196)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1196)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1196)),\"Wind\",$D1196))*('Summary Calcs'!$E$15:$E$266=$E1196)*('Summary Calcs'!$F$15:$F$266=$G1196)*(IF(OR(AND($B1196=\"Non-Residential\",I$8=\"Residential\"),AND($B1196=\"Residential\",$B1196<>I$8),AND($D1196=\"New Wind\",$G1196<2014),AND($D1196=\"Existing Wind\",$G1196>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1196)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1196)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1196)),\"Wind\",$D1196))*('Summary Calcs'!$E$15:$E$266=$E1196)*('Summary Calcs'!$F$15:$F$266=$G1196)*(IF(OR(AND($B1196=\"Non-Residential\",J$8=\"Residential\"),AND($B1196=\"Residential\",$B1196<>J$8),AND($D1196=\"New Wind\",$G1196<2014),AND($D1196=\"Existing Wind\",$G1196>2013)),0,1))))","v":0},{"$f":"IFERROR(H1196+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1196)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1196)),\"Wind\",$D1196))*('Public Tool Inputs'!$O$9:$O$104=E1196)*('Public Tool Inputs'!$P$9:$P$104=G1196))*I1196+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1196)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1196)),\"Wind\",$D1196))*('Public Tool Inputs'!$O$9:$O$104=E1196)*('Public Tool Inputs'!$P$9:$P$104=G1196))*J1196,0)","v":289.21259414968466},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2008,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2008,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2008]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1197)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1197)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1197)),\"Wind\",$D1197))*('Summary Calcs'!$E$15:$E$266=$E1197)*('Summary Calcs'!$F$15:$F$266=$G1197)*(IF(OR(AND($B1197=\"Non-Residential\",H$8=\"Residential\"),AND($B1197=\"Residential\",$B1197<>H$8),AND($D1197=\"New Wind\",$G1197<2014),AND($D1197=\"Existing Wind\",$G1197>2013)),0,1))))","v":285.10153704056097},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1197)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1197)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1197)),\"Wind\",$D1197))*('Summary Calcs'!$E$15:$E$266=$E1197)*('Summary Calcs'!$F$15:$F$266=$G1197)*(IF(OR(AND($B1197=\"Non-Residential\",I$8=\"Residential\"),AND($B1197=\"Residential\",$B1197<>I$8),AND($D1197=\"New Wind\",$G1197<2014),AND($D1197=\"Existing Wind\",$G1197>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1197)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1197)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1197)),\"Wind\",$D1197))*('Summary Calcs'!$E$15:$E$266=$E1197)*('Summary Calcs'!$F$15:$F$266=$G1197)*(IF(OR(AND($B1197=\"Non-Residential\",J$8=\"Residential\"),AND($B1197=\"Residential\",$B1197<>J$8),AND($D1197=\"New Wind\",$G1197<2014),AND($D1197=\"Existing Wind\",$G1197>2013)),0,1))))","v":0},{"$f":"IFERROR(H1197+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1197)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1197)),\"Wind\",$D1197))*('Public Tool Inputs'!$O$9:$O$104=E1197)*('Public Tool Inputs'!$P$9:$P$104=G1197))*I1197+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1197)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1197)),\"Wind\",$D1197))*('Public Tool Inputs'!$O$9:$O$104=E1197)*('Public Tool Inputs'!$P$9:$P$104=G1197))*J1197,0)","v":285.10153704056097},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2009,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2009,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2009]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1198)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1198)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1198)),\"Wind\",$D1198))*('Summary Calcs'!$E$15:$E$266=$E1198)*('Summary Calcs'!$F$15:$F$266=$G1198)*(IF(OR(AND($B1198=\"Non-Residential\",H$8=\"Residential\"),AND($B1198=\"Residential\",$B1198<>H$8),AND($D1198=\"New Wind\",$G1198<2014),AND($D1198=\"Existing Wind\",$G1198>2013)),0,1))))","v":261.64007490235628},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1198)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1198)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1198)),\"Wind\",$D1198))*('Summary Calcs'!$E$15:$E$266=$E1198)*('Summary Calcs'!$F$15:$F$266=$G1198)*(IF(OR(AND($B1198=\"Non-Residential\",I$8=\"Residential\"),AND($B1198=\"Residential\",$B1198<>I$8),AND($D1198=\"New Wind\",$G1198<2014),AND($D1198=\"Existing Wind\",$G1198>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1198)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1198)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1198)),\"Wind\",$D1198))*('Summary Calcs'!$E$15:$E$266=$E1198)*('Summary Calcs'!$F$15:$F$266=$G1198)*(IF(OR(AND($B1198=\"Non-Residential\",J$8=\"Residential\"),AND($B1198=\"Residential\",$B1198<>J$8),AND($D1198=\"New Wind\",$G1198<2014),AND($D1198=\"Existing Wind\",$G1198>2013)),0,1))))","v":0},{"$f":"IFERROR(H1198+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1198)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1198)),\"Wind\",$D1198))*('Public Tool Inputs'!$O$9:$O$104=E1198)*('Public Tool Inputs'!$P$9:$P$104=G1198))*I1198+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1198)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1198)),\"Wind\",$D1198))*('Public Tool Inputs'!$O$9:$O$104=E1198)*('Public Tool Inputs'!$P$9:$P$104=G1198))*J1198,0)","v":261.64007490235628},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2010,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2010,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2010]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1199)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1199)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1199)),\"Wind\",$D1199))*('Summary Calcs'!$E$15:$E$266=$E1199)*('Summary Calcs'!$F$15:$F$266=$G1199)*(IF(OR(AND($B1199=\"Non-Residential\",H$8=\"Residential\"),AND($B1199=\"Residential\",$B1199<>H$8),AND($D1199=\"New Wind\",$G1199<2014),AND($D1199=\"Existing Wind\",$G1199>2013)),0,1))))","v":193.45600239340473},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1199)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1199)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1199)),\"Wind\",$D1199))*('Summary Calcs'!$E$15:$E$266=$E1199)*('Summary Calcs'!$F$15:$F$266=$G1199)*(IF(OR(AND($B1199=\"Non-Residential\",I$8=\"Residential\"),AND($B1199=\"Residential\",$B1199<>I$8),AND($D1199=\"New Wind\",$G1199<2014),AND($D1199=\"Existing Wind\",$G1199>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1199)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1199)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1199)),\"Wind\",$D1199))*('Summary Calcs'!$E$15:$E$266=$E1199)*('Summary Calcs'!$F$15:$F$266=$G1199)*(IF(OR(AND($B1199=\"Non-Residential\",J$8=\"Residential\"),AND($B1199=\"Residential\",$B1199<>J$8),AND($D1199=\"New Wind\",$G1199<2014),AND($D1199=\"Existing Wind\",$G1199>2013)),0,1))))","v":0},{"$f":"IFERROR(H1199+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1199)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1199)),\"Wind\",$D1199))*('Public Tool Inputs'!$O$9:$O$104=E1199)*('Public Tool Inputs'!$P$9:$P$104=G1199))*I1199+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1199)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1199)),\"Wind\",$D1199))*('Public Tool Inputs'!$O$9:$O$104=E1199)*('Public Tool Inputs'!$P$9:$P$104=G1199))*J1199,0)","v":193.45600239340473},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2011,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2011,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2011]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1200)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1200)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1200)),\"Wind\",$D1200))*('Summary Calcs'!$E$15:$E$266=$E1200)*('Summary Calcs'!$F$15:$F$266=$G1200)*(IF(OR(AND($B1200=\"Non-Residential\",H$8=\"Residential\"),AND($B1200=\"Residential\",$B1200<>H$8),AND($D1200=\"New Wind\",$G1200<2014),AND($D1200=\"Existing Wind\",$G1200>2013)),0,1))))","v":157.89559454927962},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1200)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1200)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1200)),\"Wind\",$D1200))*('Summary Calcs'!$E$15:$E$266=$E1200)*('Summary Calcs'!$F$15:$F$266=$G1200)*(IF(OR(AND($B1200=\"Non-Residential\",I$8=\"Residential\"),AND($B1200=\"Residential\",$B1200<>I$8),AND($D1200=\"New Wind\",$G1200<2014),AND($D1200=\"Existing Wind\",$G1200>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1200)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1200)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1200)),\"Wind\",$D1200))*('Summary Calcs'!$E$15:$E$266=$E1200)*('Summary Calcs'!$F$15:$F$266=$G1200)*(IF(OR(AND($B1200=\"Non-Residential\",J$8=\"Residential\"),AND($B1200=\"Residential\",$B1200<>J$8),AND($D1200=\"New Wind\",$G1200<2014),AND($D1200=\"Existing Wind\",$G1200>2013)),0,1))))","v":0},{"$f":"IFERROR(H1200+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1200)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1200)),\"Wind\",$D1200))*('Public Tool Inputs'!$O$9:$O$104=E1200)*('Public Tool Inputs'!$P$9:$P$104=G1200))*I1200+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1200)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1200)),\"Wind\",$D1200))*('Public Tool Inputs'!$O$9:$O$104=E1200)*('Public Tool Inputs'!$P$9:$P$104=G1200))*J1200,0)","v":157.89559454927962},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2012,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2012,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2012]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1201)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1201)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1201)),\"Wind\",$D1201))*('Summary Calcs'!$E$15:$E$266=$E1201)*('Summary Calcs'!$F$15:$F$266=$G1201)*(IF(OR(AND($B1201=\"Non-Residential\",H$8=\"Residential\"),AND($B1201=\"Residential\",$B1201<>H$8),AND($D1201=\"New Wind\",$G1201<2014),AND($D1201=\"Existing Wind\",$G1201>2013)),0,1))))","v":145.11296422739551},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1201)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1201)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1201)),\"Wind\",$D1201))*('Summary Calcs'!$E$15:$E$266=$E1201)*('Summary Calcs'!$F$15:$F$266=$G1201)*(IF(OR(AND($B1201=\"Non-Residential\",I$8=\"Residential\"),AND($B1201=\"Residential\",$B1201<>I$8),AND($D1201=\"New Wind\",$G1201<2014),AND($D1201=\"Existing Wind\",$G1201>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1201)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1201)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1201)),\"Wind\",$D1201))*('Summary Calcs'!$E$15:$E$266=$E1201)*('Summary Calcs'!$F$15:$F$266=$G1201)*(IF(OR(AND($B1201=\"Non-Residential\",J$8=\"Residential\"),AND($B1201=\"Residential\",$B1201<>J$8),AND($D1201=\"New Wind\",$G1201<2014),AND($D1201=\"Existing Wind\",$G1201>2013)),0,1))))","v":0},{"$f":"IFERROR(H1201+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1201)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1201)),\"Wind\",$D1201))*('Public Tool Inputs'!$O$9:$O$104=E1201)*('Public Tool Inputs'!$P$9:$P$104=G1201))*I1201+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1201)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1201)),\"Wind\",$D1201))*('Public Tool Inputs'!$O$9:$O$104=E1201)*('Public Tool Inputs'!$P$9:$P$104=G1201))*J1201,0)","v":145.11296422739551},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2013,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2013,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2013]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1202)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1202)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1202)),\"Wind\",$D1202))*('Summary Calcs'!$E$15:$E$266=$E1202)*('Summary Calcs'!$F$15:$F$266=$G1202)*(IF(OR(AND($B1202=\"Non-Residential\",H$8=\"Residential\"),AND($B1202=\"Residential\",$B1202<>H$8),AND($D1202=\"New Wind\",$G1202<2014),AND($D1202=\"Existing Wind\",$G1202>2013)),0,1))))","v":47.36574757412216},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1202)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1202)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1202)),\"Wind\",$D1202))*('Summary Calcs'!$E$15:$E$266=$E1202)*('Summary Calcs'!$F$15:$F$266=$G1202)*(IF(OR(AND($B1202=\"Non-Residential\",I$8=\"Residential\"),AND($B1202=\"Residential\",$B1202<>I$8),AND($D1202=\"New Wind\",$G1202<2014),AND($D1202=\"Existing Wind\",$G1202>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1202)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1202)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1202)),\"Wind\",$D1202))*('Summary Calcs'!$E$15:$E$266=$E1202)*('Summary Calcs'!$F$15:$F$266=$G1202)*(IF(OR(AND($B1202=\"Non-Residential\",J$8=\"Residential\"),AND($B1202=\"Residential\",$B1202<>J$8),AND($D1202=\"New Wind\",$G1202<2014),AND($D1202=\"Existing Wind\",$G1202>2013)),0,1))))","v":0},{"$f":"IFERROR(H1202+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1202)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1202)),\"Wind\",$D1202))*('Public Tool Inputs'!$O$9:$O$104=E1202)*('Public Tool Inputs'!$P$9:$P$104=G1202))*I1202+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1202)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1202)),\"Wind\",$D1202))*('Public Tool Inputs'!$O$9:$O$104=E1202)*('Public Tool Inputs'!$P$9:$P$104=G1202))*J1202,0)","v":47.36574757412216},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2014,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2014,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2014]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1203)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1203)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1203)),\"Wind\",$D1203))*('Summary Calcs'!$E$15:$E$266=$E1203)*('Summary Calcs'!$F$15:$F$266=$G1203)*(IF(OR(AND($B1203=\"Non-Residential\",H$8=\"Residential\"),AND($B1203=\"Residential\",$B1203<>H$8),AND($D1203=\"New Wind\",$G1203<2014),AND($D1203=\"Existing Wind\",$G1203>2013)),0,1))))","v":38.302280300253869},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1203)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1203)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1203)),\"Wind\",$D1203))*('Summary Calcs'!$E$15:$E$266=$E1203)*('Summary Calcs'!$F$15:$F$266=$G1203)*(IF(OR(AND($B1203=\"Non-Residential\",I$8=\"Residential\"),AND($B1203=\"Residential\",$B1203<>I$8),AND($D1203=\"New Wind\",$G1203<2014),AND($D1203=\"Existing Wind\",$G1203>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1203)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1203)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1203)),\"Wind\",$D1203))*('Summary Calcs'!$E$15:$E$266=$E1203)*('Summary Calcs'!$F$15:$F$266=$G1203)*(IF(OR(AND($B1203=\"Non-Residential\",J$8=\"Residential\"),AND($B1203=\"Residential\",$B1203<>J$8),AND($D1203=\"New Wind\",$G1203<2014),AND($D1203=\"Existing Wind\",$G1203>2013)),0,1))))","v":0},{"$f":"IFERROR(H1203+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1203)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1203)),\"Wind\",$D1203))*('Public Tool Inputs'!$O$9:$O$104=E1203)*('Public Tool Inputs'!$P$9:$P$104=G1203))*I1203+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1203)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1203)),\"Wind\",$D1203))*('Public Tool Inputs'!$O$9:$O$104=E1203)*('Public Tool Inputs'!$P$9:$P$104=G1203))*J1203,0)","v":38.302280300253869},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2015,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2015,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2015]
[null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1204)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1204)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1204)),\"Wind\",$D1204))*('Summary Calcs'!$E$15:$E$266=$E1204)*('Summary Calcs'!$F$15:$F$266=$G1204)*(IF(OR(AND($B1204=\"Non-Residential\",H$8=\"Residential\"),AND($B1204=\"Residential\",$B1204<>H$8),AND($D1204=\"New Wind\",$G1204<2014),AND($D1204=\"Existing Wind\",$G1204>2013)),0,1))))","v":25.151593438313142},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1204)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1204)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1204)),\"Wind\",$D1204))*('Summary Calcs'!$E$15:$E$266=$E1204)*('Summary Calcs'!$F$15:$F$266=$G1204)*(IF(OR(AND($B1204=\"Non-Residential\",I$8=\"Residential\"),AND($B1204=\"Residential\",$B1204<>I$8),AND($D1204=\"New Wind\",$G1204<2014),AND($D1204=\"Existing Wind\",$G1204>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1204)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1204)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1204)),\"Wind\",$D1204))*('Summary Calcs'!$E$15:$E$266=$E1204)*('Summary Calcs'!$F$15:$F$266=$G1204)*(IF(OR(AND($B1204=\"Non-Residential\",J$8=\"Residential\"),AND($B1204=\"Residential\",$B1204<>J$8),AND($D1204=\"New Wind\",$G1204<2014),AND($D1204=\"Existing Wind\",$G1204>2013)),0,1))))","v":0},{"$f":"IFERROR(H1204+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1204)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1204)),\"Wind\",$D1204))*('Public Tool Inputs'!$O$9:$O$104=E1204)*('Public Tool Inputs'!$P$9:$P$104=G1204))*I1204+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1204)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1204)),\"Wind\",$D1204))*('Public Tool Inputs'!$O$9:$O$104=E1204)*('Public Tool Inputs'!$P$9:$P$104=G1204))*J1204,0)","v":25.151593438313142},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2016,null,"Residential","NVE South","PV","Incentivized","Utility Incentive",2016,null,"Residential","NVE South","Existing Wind","Incentivized","Utility Incentive",2016]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1205)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1205)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1205)),\"Wind\",$D1205))*('Summary Calcs'!$E$15:$E$266=$E1205)*('Summary Calcs'!$F$15:$F$266=$G1205)*(IF(OR(AND($B1205=\"Non-Residential\",H$8=\"Residential\"),AND($B1205=\"Residential\",$B1205<>H$8),AND($D1205=\"New Wind\",$G1205<2014),AND($D1205=\"Existing Wind\",$G1205>2013)),0,1))))","v":814.19157745158043},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1205)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1205)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1205)),\"Wind\",$D1205))*('Summary Calcs'!$E$15:$E$266=$E1205)*('Summary Calcs'!$F$15:$F$266=$G1205)*(IF(OR(AND($B1205=\"Non-Residential\",I$8=\"Residential\"),AND($B1205=\"Residential\",$B1205<>I$8),AND($D1205=\"New Wind\",$G1205<2014),AND($D1205=\"Existing Wind\",$G1205>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1205)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1205)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1205)),\"Wind\",$D1205))*('Summary Calcs'!$E$15:$E$266=$E1205)*('Summary Calcs'!$F$15:$F$266=$G1205)*(IF(OR(AND($B1205=\"Non-Residential\",J$8=\"Residential\"),AND($B1205=\"Residential\",$B1205<>J$8),AND($D1205=\"New Wind\",$G1205<2014),AND($D1205=\"Existing Wind\",$G1205>2013)),0,1))))","v":0},{"$f":"IFERROR(H1205+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1205)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1205)),\"Wind\",$D1205))*('Public Tool Inputs'!$O$9:$O$104=E1205)*('Public Tool Inputs'!$P$9:$P$104=G1205))*I1205+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1205)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1205)),\"Wind\",$D1205))*('Public Tool Inputs'!$O$9:$O$104=E1205)*('Public Tool Inputs'!$P$9:$P$104=G1205))*J1205,0)","v":814.19157745158043},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2004,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2004]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1206)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1206)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1206)),\"Wind\",$D1206))*('Summary Calcs'!$E$15:$E$266=$E1206)*('Summary Calcs'!$F$15:$F$266=$G1206)*(IF(OR(AND($B1206=\"Non-Residential\",H$8=\"Residential\"),AND($B1206=\"Residential\",$B1206<>H$8),AND($D1206=\"New Wind\",$G1206<2014),AND($D1206=\"Existing Wind\",$G1206>2013)),0,1))))","v":830.80773209344932},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1206)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1206)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1206)),\"Wind\",$D1206))*('Summary Calcs'!$E$15:$E$266=$E1206)*('Summary Calcs'!$F$15:$F$266=$G1206)*(IF(OR(AND($B1206=\"Non-Residential\",I$8=\"Residential\"),AND($B1206=\"Residential\",$B1206<>I$8),AND($D1206=\"New Wind\",$G1206<2014),AND($D1206=\"Existing Wind\",$G1206>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1206)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1206)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1206)),\"Wind\",$D1206))*('Summary Calcs'!$E$15:$E$266=$E1206)*('Summary Calcs'!$F$15:$F$266=$G1206)*(IF(OR(AND($B1206=\"Non-Residential\",J$8=\"Residential\"),AND($B1206=\"Residential\",$B1206<>J$8),AND($D1206=\"New Wind\",$G1206<2014),AND($D1206=\"Existing Wind\",$G1206>2013)),0,1))))","v":0},{"$f":"IFERROR(H1206+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1206)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1206)),\"Wind\",$D1206))*('Public Tool Inputs'!$O$9:$O$104=E1206)*('Public Tool Inputs'!$P$9:$P$104=G1206))*I1206+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1206)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1206)),\"Wind\",$D1206))*('Public Tool Inputs'!$O$9:$O$104=E1206)*('Public Tool Inputs'!$P$9:$P$104=G1206))*J1206,0)","v":830.80773209344932},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2005,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2005]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1207)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1207)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1207)),\"Wind\",$D1207))*('Summary Calcs'!$E$15:$E$266=$E1207)*('Summary Calcs'!$F$15:$F$266=$G1207)*(IF(OR(AND($B1207=\"Non-Residential\",H$8=\"Residential\"),AND($B1207=\"Residential\",$B1207<>H$8),AND($D1207=\"New Wind\",$G1207<2014),AND($D1207=\"Existing Wind\",$G1207>2013)),0,1))))","v":928.27394413519301},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1207)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1207)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1207)),\"Wind\",$D1207))*('Summary Calcs'!$E$15:$E$266=$E1207)*('Summary Calcs'!$F$15:$F$266=$G1207)*(IF(OR(AND($B1207=\"Non-Residential\",I$8=\"Residential\"),AND($B1207=\"Residential\",$B1207<>I$8),AND($D1207=\"New Wind\",$G1207<2014),AND($D1207=\"Existing Wind\",$G1207>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1207)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1207)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1207)),\"Wind\",$D1207))*('Summary Calcs'!$E$15:$E$266=$E1207)*('Summary Calcs'!$F$15:$F$266=$G1207)*(IF(OR(AND($B1207=\"Non-Residential\",J$8=\"Residential\"),AND($B1207=\"Residential\",$B1207<>J$8),AND($D1207=\"New Wind\",$G1207<2014),AND($D1207=\"Existing Wind\",$G1207>2013)),0,1))))","v":0},{"$f":"IFERROR(H1207+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1207)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1207)),\"Wind\",$D1207))*('Public Tool Inputs'!$O$9:$O$104=E1207)*('Public Tool Inputs'!$P$9:$P$104=G1207))*I1207+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1207)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1207)),\"Wind\",$D1207))*('Public Tool Inputs'!$O$9:$O$104=E1207)*('Public Tool Inputs'!$P$9:$P$104=G1207))*J1207,0)","v":928.27394413519301},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2006,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2006]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1208)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1208)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1208)),\"Wind\",$D1208))*('Summary Calcs'!$E$15:$E$266=$E1208)*('Summary Calcs'!$F$15:$F$266=$G1208)*(IF(OR(AND($B1208=\"Non-Residential\",H$8=\"Residential\"),AND($B1208=\"Residential\",$B1208<>H$8),AND($D1208=\"New Wind\",$G1208<2014),AND($D1208=\"Existing Wind\",$G1208>2013)),0,1))))","v":940.74873685191562},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1208)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1208)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1208)),\"Wind\",$D1208))*('Summary Calcs'!$E$15:$E$266=$E1208)*('Summary Calcs'!$F$15:$F$266=$G1208)*(IF(OR(AND($B1208=\"Non-Residential\",I$8=\"Residential\"),AND($B1208=\"Residential\",$B1208<>I$8),AND($D1208=\"New Wind\",$G1208<2014),AND($D1208=\"Existing Wind\",$G1208>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1208)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1208)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1208)),\"Wind\",$D1208))*('Summary Calcs'!$E$15:$E$266=$E1208)*('Summary Calcs'!$F$15:$F$266=$G1208)*(IF(OR(AND($B1208=\"Non-Residential\",J$8=\"Residential\"),AND($B1208=\"Residential\",$B1208<>J$8),AND($D1208=\"New Wind\",$G1208<2014),AND($D1208=\"Existing Wind\",$G1208>2013)),0,1))))","v":0},{"$f":"IFERROR(H1208+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1208)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1208)),\"Wind\",$D1208))*('Public Tool Inputs'!$O$9:$O$104=E1208)*('Public Tool Inputs'!$P$9:$P$104=G1208))*I1208+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1208)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1208)),\"Wind\",$D1208))*('Public Tool Inputs'!$O$9:$O$104=E1208)*('Public Tool Inputs'!$P$9:$P$104=G1208))*J1208,0)","v":940.74873685191562},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2007,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2007]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1209)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1209)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1209)),\"Wind\",$D1209))*('Summary Calcs'!$E$15:$E$266=$E1209)*('Summary Calcs'!$F$15:$F$266=$G1209)*(IF(OR(AND($B1209=\"Non-Residential\",H$8=\"Residential\"),AND($B1209=\"Residential\",$B1209<>H$8),AND($D1209=\"New Wind\",$G1209<2014),AND($D1209=\"Existing Wind\",$G1209>2013)),0,1))))","v":960.56341306647005},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1209)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1209)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1209)),\"Wind\",$D1209))*('Summary Calcs'!$E$15:$E$266=$E1209)*('Summary Calcs'!$F$15:$F$266=$G1209)*(IF(OR(AND($B1209=\"Non-Residential\",I$8=\"Residential\"),AND($B1209=\"Residential\",$B1209<>I$8),AND($D1209=\"New Wind\",$G1209<2014),AND($D1209=\"Existing Wind\",$G1209>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1209)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1209)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1209)),\"Wind\",$D1209))*('Summary Calcs'!$E$15:$E$266=$E1209)*('Summary Calcs'!$F$15:$F$266=$G1209)*(IF(OR(AND($B1209=\"Non-Residential\",J$8=\"Residential\"),AND($B1209=\"Residential\",$B1209<>J$8),AND($D1209=\"New Wind\",$G1209<2014),AND($D1209=\"Existing Wind\",$G1209>2013)),0,1))))","v":0},{"$f":"IFERROR(H1209+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1209)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1209)),\"Wind\",$D1209))*('Public Tool Inputs'!$O$9:$O$104=E1209)*('Public Tool Inputs'!$P$9:$P$104=G1209))*I1209+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1209)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1209)),\"Wind\",$D1209))*('Public Tool Inputs'!$O$9:$O$104=E1209)*('Public Tool Inputs'!$P$9:$P$104=G1209))*J1209,0)","v":960.56341306647005},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2008,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2008]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1210)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1210)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1210)),\"Wind\",$D1210))*('Summary Calcs'!$E$15:$E$266=$E1210)*('Summary Calcs'!$F$15:$F$266=$G1210)*(IF(OR(AND($B1210=\"Non-Residential\",H$8=\"Residential\"),AND($B1210=\"Residential\",$B1210<>H$8),AND($D1210=\"New Wind\",$G1210<2014),AND($D1210=\"Existing Wind\",$G1210>2013)),0,1))))","v":912.3744570825495},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1210)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1210)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1210)),\"Wind\",$D1210))*('Summary Calcs'!$E$15:$E$266=$E1210)*('Summary Calcs'!$F$15:$F$266=$G1210)*(IF(OR(AND($B1210=\"Non-Residential\",I$8=\"Residential\"),AND($B1210=\"Residential\",$B1210<>I$8),AND($D1210=\"New Wind\",$G1210<2014),AND($D1210=\"Existing Wind\",$G1210>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1210)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1210)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1210)),\"Wind\",$D1210))*('Summary Calcs'!$E$15:$E$266=$E1210)*('Summary Calcs'!$F$15:$F$266=$G1210)*(IF(OR(AND($B1210=\"Non-Residential\",J$8=\"Residential\"),AND($B1210=\"Residential\",$B1210<>J$8),AND($D1210=\"New Wind\",$G1210<2014),AND($D1210=\"Existing Wind\",$G1210>2013)),0,1))))","v":0},{"$f":"IFERROR(H1210+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1210)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1210)),\"Wind\",$D1210))*('Public Tool Inputs'!$O$9:$O$104=E1210)*('Public Tool Inputs'!$P$9:$P$104=G1210))*I1210+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1210)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1210)),\"Wind\",$D1210))*('Public Tool Inputs'!$O$9:$O$104=E1210)*('Public Tool Inputs'!$P$9:$P$104=G1210))*J1210,0)","v":912.3744570825495},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2009,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2009]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1211)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1211)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1211)),\"Wind\",$D1211))*('Summary Calcs'!$E$15:$E$266=$E1211)*('Summary Calcs'!$F$15:$F$266=$G1211)*(IF(OR(AND($B1211=\"Non-Residential\",H$8=\"Residential\"),AND($B1211=\"Residential\",$B1211<>H$8),AND($D1211=\"New Wind\",$G1211<2014),AND($D1211=\"Existing Wind\",$G1211>2013)),0,1))))","v":807.44715439993399},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1211)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1211)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1211)),\"Wind\",$D1211))*('Summary Calcs'!$E$15:$E$266=$E1211)*('Summary Calcs'!$F$15:$F$266=$G1211)*(IF(OR(AND($B1211=\"Non-Residential\",I$8=\"Residential\"),AND($B1211=\"Residential\",$B1211<>I$8),AND($D1211=\"New Wind\",$G1211<2014),AND($D1211=\"Existing Wind\",$G1211>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1211)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1211)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1211)),\"Wind\",$D1211))*('Summary Calcs'!$E$15:$E$266=$E1211)*('Summary Calcs'!$F$15:$F$266=$G1211)*(IF(OR(AND($B1211=\"Non-Residential\",J$8=\"Residential\"),AND($B1211=\"Residential\",$B1211<>J$8),AND($D1211=\"New Wind\",$G1211<2014),AND($D1211=\"Existing Wind\",$G1211>2013)),0,1))))","v":0},{"$f":"IFERROR(H1211+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1211)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1211)),\"Wind\",$D1211))*('Public Tool Inputs'!$O$9:$O$104=E1211)*('Public Tool Inputs'!$P$9:$P$104=G1211))*I1211+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1211)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1211)),\"Wind\",$D1211))*('Public Tool Inputs'!$O$9:$O$104=E1211)*('Public Tool Inputs'!$P$9:$P$104=G1211))*J1211,0)","v":807.44715439993399},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2010,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2010]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1212)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1212)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1212)),\"Wind\",$D1212))*('Summary Calcs'!$E$15:$E$266=$E1212)*('Summary Calcs'!$F$15:$F$266=$G1212)*(IF(OR(AND($B1212=\"Non-Residential\",H$8=\"Residential\"),AND($B1212=\"Residential\",$B1212<>H$8),AND($D1212=\"New Wind\",$G1212<2014),AND($D1212=\"Existing Wind\",$G1212>2013)),0,1))))","v":713.6481928405359},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1212)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1212)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1212)),\"Wind\",$D1212))*('Summary Calcs'!$E$15:$E$266=$E1212)*('Summary Calcs'!$F$15:$F$266=$G1212)*(IF(OR(AND($B1212=\"Non-Residential\",I$8=\"Residential\"),AND($B1212=\"Residential\",$B1212<>I$8),AND($D1212=\"New Wind\",$G1212<2014),AND($D1212=\"Existing Wind\",$G1212>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1212)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1212)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1212)),\"Wind\",$D1212))*('Summary Calcs'!$E$15:$E$266=$E1212)*('Summary Calcs'!$F$15:$F$266=$G1212)*(IF(OR(AND($B1212=\"Non-Residential\",J$8=\"Residential\"),AND($B1212=\"Residential\",$B1212<>J$8),AND($D1212=\"New Wind\",$G1212<2014),AND($D1212=\"Existing Wind\",$G1212>2013)),0,1))))","v":0},{"$f":"IFERROR(H1212+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1212)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1212)),\"Wind\",$D1212))*('Public Tool Inputs'!$O$9:$O$104=E1212)*('Public Tool Inputs'!$P$9:$P$104=G1212))*I1212+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1212)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1212)),\"Wind\",$D1212))*('Public Tool Inputs'!$O$9:$O$104=E1212)*('Public Tool Inputs'!$P$9:$P$104=G1212))*J1212,0)","v":713.6481928405359},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2011,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2011]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1213)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1213)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1213)),\"Wind\",$D1213))*('Summary Calcs'!$E$15:$E$266=$E1213)*('Summary Calcs'!$F$15:$F$266=$G1213)*(IF(OR(AND($B1213=\"Non-Residential\",H$8=\"Residential\"),AND($B1213=\"Residential\",$B1213<>H$8),AND($D1213=\"New Wind\",$G1213<2014),AND($D1213=\"Existing Wind\",$G1213>2013)),0,1))))","v":639.21262724565986},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1213)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1213)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1213)),\"Wind\",$D1213))*('Summary Calcs'!$E$15:$E$266=$E1213)*('Summary Calcs'!$F$15:$F$266=$G1213)*(IF(OR(AND($B1213=\"Non-Residential\",I$8=\"Residential\"),AND($B1213=\"Residential\",$B1213<>I$8),AND($D1213=\"New Wind\",$G1213<2014),AND($D1213=\"Existing Wind\",$G1213>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1213)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1213)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1213)),\"Wind\",$D1213))*('Summary Calcs'!$E$15:$E$266=$E1213)*('Summary Calcs'!$F$15:$F$266=$G1213)*(IF(OR(AND($B1213=\"Non-Residential\",J$8=\"Residential\"),AND($B1213=\"Residential\",$B1213<>J$8),AND($D1213=\"New Wind\",$G1213<2014),AND($D1213=\"Existing Wind\",$G1213>2013)),0,1))))","v":0},{"$f":"IFERROR(H1213+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1213)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1213)),\"Wind\",$D1213))*('Public Tool Inputs'!$O$9:$O$104=E1213)*('Public Tool Inputs'!$P$9:$P$104=G1213))*I1213+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1213)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1213)),\"Wind\",$D1213))*('Public Tool Inputs'!$O$9:$O$104=E1213)*('Public Tool Inputs'!$P$9:$P$104=G1213))*J1213,0)","v":639.21262724565986},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2012,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2012]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1214)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1214)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1214)),\"Wind\",$D1214))*('Summary Calcs'!$E$15:$E$266=$E1214)*('Summary Calcs'!$F$15:$F$266=$G1214)*(IF(OR(AND($B1214=\"Non-Residential\",H$8=\"Residential\"),AND($B1214=\"Residential\",$B1214<>H$8),AND($D1214=\"New Wind\",$G1214<2014),AND($D1214=\"Existing Wind\",$G1214>2013)),0,1))))","v":523.47115458926044},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1214)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1214)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1214)),\"Wind\",$D1214))*('Summary Calcs'!$E$15:$E$266=$E1214)*('Summary Calcs'!$F$15:$F$266=$G1214)*(IF(OR(AND($B1214=\"Non-Residential\",I$8=\"Residential\"),AND($B1214=\"Residential\",$B1214<>I$8),AND($D1214=\"New Wind\",$G1214<2014),AND($D1214=\"Existing Wind\",$G1214>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1214)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1214)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1214)),\"Wind\",$D1214))*('Summary Calcs'!$E$15:$E$266=$E1214)*('Summary Calcs'!$F$15:$F$266=$G1214)*(IF(OR(AND($B1214=\"Non-Residential\",J$8=\"Residential\"),AND($B1214=\"Residential\",$B1214<>J$8),AND($D1214=\"New Wind\",$G1214<2014),AND($D1214=\"Existing Wind\",$G1214>2013)),0,1))))","v":0},{"$f":"IFERROR(H1214+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1214)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1214)),\"Wind\",$D1214))*('Public Tool Inputs'!$O$9:$O$104=E1214)*('Public Tool Inputs'!$P$9:$P$104=G1214))*I1214+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1214)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1214)),\"Wind\",$D1214))*('Public Tool Inputs'!$O$9:$O$104=E1214)*('Public Tool Inputs'!$P$9:$P$104=G1214))*J1214,0)","v":523.47115458926044},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2013,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2013]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1215)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1215)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1215)),\"Wind\",$D1215))*('Summary Calcs'!$E$15:$E$266=$E1215)*('Summary Calcs'!$F$15:$F$266=$G1215)*(IF(OR(AND($B1215=\"Non-Residential\",H$8=\"Residential\"),AND($B1215=\"Residential\",$B1215<>H$8),AND($D1215=\"New Wind\",$G1215<2014),AND($D1215=\"Existing Wind\",$G1215>2013)),0,1))))","v":511.27049318135613},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1215)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1215)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1215)),\"Wind\",$D1215))*('Summary Calcs'!$E$15:$E$266=$E1215)*('Summary Calcs'!$F$15:$F$266=$G1215)*(IF(OR(AND($B1215=\"Non-Residential\",I$8=\"Residential\"),AND($B1215=\"Residential\",$B1215<>I$8),AND($D1215=\"New Wind\",$G1215<2014),AND($D1215=\"Existing Wind\",$G1215>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1215)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1215)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1215)),\"Wind\",$D1215))*('Summary Calcs'!$E$15:$E$266=$E1215)*('Summary Calcs'!$F$15:$F$266=$G1215)*(IF(OR(AND($B1215=\"Non-Residential\",J$8=\"Residential\"),AND($B1215=\"Residential\",$B1215<>J$8),AND($D1215=\"New Wind\",$G1215<2014),AND($D1215=\"Existing Wind\",$G1215>2013)),0,1))))","v":0},{"$f":"IFERROR(H1215+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1215)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1215)),\"Wind\",$D1215))*('Public Tool Inputs'!$O$9:$O$104=E1215)*('Public Tool Inputs'!$P$9:$P$104=G1215))*I1215+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1215)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1215)),\"Wind\",$D1215))*('Public Tool Inputs'!$O$9:$O$104=E1215)*('Public Tool Inputs'!$P$9:$P$104=G1215))*J1215,0)","v":511.27049318135613},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2014,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2014]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1216)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1216)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1216)),\"Wind\",$D1216))*('Summary Calcs'!$E$15:$E$266=$E1216)*('Summary Calcs'!$F$15:$F$266=$G1216)*(IF(OR(AND($B1216=\"Non-Residential\",H$8=\"Residential\"),AND($B1216=\"Residential\",$B1216<>H$8),AND($D1216=\"New Wind\",$G1216<2014),AND($D1216=\"Existing Wind\",$G1216>2013)),0,1))))","v":512.94341722585546},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1216)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1216)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1216)),\"Wind\",$D1216))*('Summary Calcs'!$E$15:$E$266=$E1216)*('Summary Calcs'!$F$15:$F$266=$G1216)*(IF(OR(AND($B1216=\"Non-Residential\",I$8=\"Residential\"),AND($B1216=\"Residential\",$B1216<>I$8),AND($D1216=\"New Wind\",$G1216<2014),AND($D1216=\"Existing Wind\",$G1216>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1216)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1216)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1216)),\"Wind\",$D1216))*('Summary Calcs'!$E$15:$E$266=$E1216)*('Summary Calcs'!$F$15:$F$266=$G1216)*(IF(OR(AND($B1216=\"Non-Residential\",J$8=\"Residential\"),AND($B1216=\"Residential\",$B1216<>J$8),AND($D1216=\"New Wind\",$G1216<2014),AND($D1216=\"Existing Wind\",$G1216>2013)),0,1))))","v":0},{"$f":"IFERROR(H1216+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1216)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1216)),\"Wind\",$D1216))*('Public Tool Inputs'!$O$9:$O$104=E1216)*('Public Tool Inputs'!$P$9:$P$104=G1216))*I1216+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1216)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1216)),\"Wind\",$D1216))*('Public Tool Inputs'!$O$9:$O$104=E1216)*('Public Tool Inputs'!$P$9:$P$104=G1216))*J1216,0)","v":512.94341722585546},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2015,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2015]
[null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1217)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1217)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1217)),\"Wind\",$D1217))*('Summary Calcs'!$E$15:$E$266=$E1217)*('Summary Calcs'!$F$15:$F$266=$G1217)*(IF(OR(AND($B1217=\"Non-Residential\",H$8=\"Residential\"),AND($B1217=\"Residential\",$B1217<>H$8),AND($D1217=\"New Wind\",$G1217<2014),AND($D1217=\"Existing Wind\",$G1217>2013)),0,1))))","v":506.1314274343668},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1217)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1217)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1217)),\"Wind\",$D1217))*('Summary Calcs'!$E$15:$E$266=$E1217)*('Summary Calcs'!$F$15:$F$266=$G1217)*(IF(OR(AND($B1217=\"Non-Residential\",I$8=\"Residential\"),AND($B1217=\"Residential\",$B1217<>I$8),AND($D1217=\"New Wind\",$G1217<2014),AND($D1217=\"Existing Wind\",$G1217>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1217)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1217)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1217)),\"Wind\",$D1217))*('Summary Calcs'!$E$15:$E$266=$E1217)*('Summary Calcs'!$F$15:$F$266=$G1217)*(IF(OR(AND($B1217=\"Non-Residential\",J$8=\"Residential\"),AND($B1217=\"Residential\",$B1217<>J$8),AND($D1217=\"New Wind\",$G1217<2014),AND($D1217=\"Existing Wind\",$G1217>2013)),0,1))))","v":0},{"$f":"IFERROR(H1217+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1217)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1217)),\"Wind\",$D1217))*('Public Tool Inputs'!$O$9:$O$104=E1217)*('Public Tool Inputs'!$P$9:$P$104=G1217))*I1217+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1217)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1217)),\"Wind\",$D1217))*('Public Tool Inputs'!$O$9:$O$104=E1217)*('Public Tool Inputs'!$P$9:$P$104=G1217))*J1217,0)","v":506.1314274343668},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","CapEx",2016,null,"Residential","NVE South","PV","Non-Incentivized","CapEx",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","CapEx",2016]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1218)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1218)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1218)),\"Wind\",$D1218))*('Summary Calcs'!$E$15:$E$266=$E1218)*('Summary Calcs'!$F$15:$F$266=$G1218)*(IF(OR(AND($B1218=\"Non-Residential\",H$8=\"Residential\"),AND($B1218=\"Residential\",$B1218<>H$8),AND($D1218=\"New Wind\",$G1218<2014),AND($D1218=\"Existing Wind\",$G1218>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1218)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1218)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1218)),\"Wind\",$D1218))*('Summary Calcs'!$E$15:$E$266=$E1218)*('Summary Calcs'!$F$15:$F$266=$G1218)*(IF(OR(AND($B1218=\"Non-Residential\",I$8=\"Residential\"),AND($B1218=\"Residential\",$B1218<>I$8),AND($D1218=\"New Wind\",$G1218<2014),AND($D1218=\"Existing Wind\",$G1218>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1218)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1218)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1218)),\"Wind\",$D1218))*('Summary Calcs'!$E$15:$E$266=$E1218)*('Summary Calcs'!$F$15:$F$266=$G1218)*(IF(OR(AND($B1218=\"Non-Residential\",J$8=\"Residential\"),AND($B1218=\"Residential\",$B1218<>J$8),AND($D1218=\"New Wind\",$G1218<2014),AND($D1218=\"Existing Wind\",$G1218>2013)),0,1))))","v":0},{"$f":"IFERROR(H1218+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1218)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1218)),\"Wind\",$D1218))*('Public Tool Inputs'!$O$9:$O$104=E1218)*('Public Tool Inputs'!$P$9:$P$104=G1218))*I1218+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1218)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1218)),\"Wind\",$D1218))*('Public Tool Inputs'!$O$9:$O$104=E1218)*('Public Tool Inputs'!$P$9:$P$104=G1218))*J1218,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2004,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2004]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1219)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1219)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1219)),\"Wind\",$D1219))*('Summary Calcs'!$E$15:$E$266=$E1219)*('Summary Calcs'!$F$15:$F$266=$G1219)*(IF(OR(AND($B1219=\"Non-Residential\",H$8=\"Residential\"),AND($B1219=\"Residential\",$B1219<>H$8),AND($D1219=\"New Wind\",$G1219<2014),AND($D1219=\"Existing Wind\",$G1219>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1219)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1219)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1219)),\"Wind\",$D1219))*('Summary Calcs'!$E$15:$E$266=$E1219)*('Summary Calcs'!$F$15:$F$266=$G1219)*(IF(OR(AND($B1219=\"Non-Residential\",I$8=\"Residential\"),AND($B1219=\"Residential\",$B1219<>I$8),AND($D1219=\"New Wind\",$G1219<2014),AND($D1219=\"Existing Wind\",$G1219>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1219)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1219)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1219)),\"Wind\",$D1219))*('Summary Calcs'!$E$15:$E$266=$E1219)*('Summary Calcs'!$F$15:$F$266=$G1219)*(IF(OR(AND($B1219=\"Non-Residential\",J$8=\"Residential\"),AND($B1219=\"Residential\",$B1219<>J$8),AND($D1219=\"New Wind\",$G1219<2014),AND($D1219=\"Existing Wind\",$G1219>2013)),0,1))))","v":0},{"$f":"IFERROR(H1219+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1219)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1219)),\"Wind\",$D1219))*('Public Tool Inputs'!$O$9:$O$104=E1219)*('Public Tool Inputs'!$P$9:$P$104=G1219))*I1219+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1219)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1219)),\"Wind\",$D1219))*('Public Tool Inputs'!$O$9:$O$104=E1219)*('Public Tool Inputs'!$P$9:$P$104=G1219))*J1219,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2005,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2005]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1220)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1220)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1220)),\"Wind\",$D1220))*('Summary Calcs'!$E$15:$E$266=$E1220)*('Summary Calcs'!$F$15:$F$266=$G1220)*(IF(OR(AND($B1220=\"Non-Residential\",H$8=\"Residential\"),AND($B1220=\"Residential\",$B1220<>H$8),AND($D1220=\"New Wind\",$G1220<2014),AND($D1220=\"Existing Wind\",$G1220>2013)),0,1))))","v":353.22756737813023},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1220)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1220)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1220)),\"Wind\",$D1220))*('Summary Calcs'!$E$15:$E$266=$E1220)*('Summary Calcs'!$F$15:$F$266=$G1220)*(IF(OR(AND($B1220=\"Non-Residential\",I$8=\"Residential\"),AND($B1220=\"Residential\",$B1220<>I$8),AND($D1220=\"New Wind\",$G1220<2014),AND($D1220=\"Existing Wind\",$G1220>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1220)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1220)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1220)),\"Wind\",$D1220))*('Summary Calcs'!$E$15:$E$266=$E1220)*('Summary Calcs'!$F$15:$F$266=$G1220)*(IF(OR(AND($B1220=\"Non-Residential\",J$8=\"Residential\"),AND($B1220=\"Residential\",$B1220<>J$8),AND($D1220=\"New Wind\",$G1220<2014),AND($D1220=\"Existing Wind\",$G1220>2013)),0,1))))","v":0},{"$f":"IFERROR(H1220+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1220)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1220)),\"Wind\",$D1220))*('Public Tool Inputs'!$O$9:$O$104=E1220)*('Public Tool Inputs'!$P$9:$P$104=G1220))*I1220+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1220)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1220)),\"Wind\",$D1220))*('Public Tool Inputs'!$O$9:$O$104=E1220)*('Public Tool Inputs'!$P$9:$P$104=G1220))*J1220,0)","v":353.22756737813023},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2006,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2006]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1221)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1221)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1221)),\"Wind\",$D1221))*('Summary Calcs'!$E$15:$E$266=$E1221)*('Summary Calcs'!$F$15:$F$266=$G1221)*(IF(OR(AND($B1221=\"Non-Residential\",H$8=\"Residential\"),AND($B1221=\"Residential\",$B1221<>H$8),AND($D1221=\"New Wind\",$G1221<2014),AND($D1221=\"Existing Wind\",$G1221>2013)),0,1))))","v":357.97448579883371},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1221)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1221)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1221)),\"Wind\",$D1221))*('Summary Calcs'!$E$15:$E$266=$E1221)*('Summary Calcs'!$F$15:$F$266=$G1221)*(IF(OR(AND($B1221=\"Non-Residential\",I$8=\"Residential\"),AND($B1221=\"Residential\",$B1221<>I$8),AND($D1221=\"New Wind\",$G1221<2014),AND($D1221=\"Existing Wind\",$G1221>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1221)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1221)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1221)),\"Wind\",$D1221))*('Summary Calcs'!$E$15:$E$266=$E1221)*('Summary Calcs'!$F$15:$F$266=$G1221)*(IF(OR(AND($B1221=\"Non-Residential\",J$8=\"Residential\"),AND($B1221=\"Residential\",$B1221<>J$8),AND($D1221=\"New Wind\",$G1221<2014),AND($D1221=\"Existing Wind\",$G1221>2013)),0,1))))","v":0},{"$f":"IFERROR(H1221+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1221)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1221)),\"Wind\",$D1221))*('Public Tool Inputs'!$O$9:$O$104=E1221)*('Public Tool Inputs'!$P$9:$P$104=G1221))*I1221+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1221)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1221)),\"Wind\",$D1221))*('Public Tool Inputs'!$O$9:$O$104=E1221)*('Public Tool Inputs'!$P$9:$P$104=G1221))*J1221,0)","v":357.97448579883371},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2007,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2007]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1222)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1222)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1222)),\"Wind\",$D1222))*('Summary Calcs'!$E$15:$E$266=$E1222)*('Summary Calcs'!$F$15:$F$266=$G1222)*(IF(OR(AND($B1222=\"Non-Residential\",H$8=\"Residential\"),AND($B1222=\"Residential\",$B1222<>H$8),AND($D1222=\"New Wind\",$G1222<2014),AND($D1222=\"Existing Wind\",$G1222>2013)),0,1))))","v":373.96471430594073},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1222)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1222)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1222)),\"Wind\",$D1222))*('Summary Calcs'!$E$15:$E$266=$E1222)*('Summary Calcs'!$F$15:$F$266=$G1222)*(IF(OR(AND($B1222=\"Non-Residential\",I$8=\"Residential\"),AND($B1222=\"Residential\",$B1222<>I$8),AND($D1222=\"New Wind\",$G1222<2014),AND($D1222=\"Existing Wind\",$G1222>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1222)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1222)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1222)),\"Wind\",$D1222))*('Summary Calcs'!$E$15:$E$266=$E1222)*('Summary Calcs'!$F$15:$F$266=$G1222)*(IF(OR(AND($B1222=\"Non-Residential\",J$8=\"Residential\"),AND($B1222=\"Residential\",$B1222<>J$8),AND($D1222=\"New Wind\",$G1222<2014),AND($D1222=\"Existing Wind\",$G1222>2013)),0,1))))","v":0},{"$f":"IFERROR(H1222+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1222)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1222)),\"Wind\",$D1222))*('Public Tool Inputs'!$O$9:$O$104=E1222)*('Public Tool Inputs'!$P$9:$P$104=G1222))*I1222+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1222)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1222)),\"Wind\",$D1222))*('Public Tool Inputs'!$O$9:$O$104=E1222)*('Public Tool Inputs'!$P$9:$P$104=G1222))*J1222,0)","v":373.96471430594073},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2008,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2008]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1223)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1223)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1223)),\"Wind\",$D1223))*('Summary Calcs'!$E$15:$E$266=$E1223)*('Summary Calcs'!$F$15:$F$266=$G1223)*(IF(OR(AND($B1223=\"Non-Residential\",H$8=\"Residential\"),AND($B1223=\"Residential\",$B1223<>H$8),AND($D1223=\"New Wind\",$G1223<2014),AND($D1223=\"Existing Wind\",$G1223>2013)),0,1))))","v":356.16082347505363},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1223)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1223)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1223)),\"Wind\",$D1223))*('Summary Calcs'!$E$15:$E$266=$E1223)*('Summary Calcs'!$F$15:$F$266=$G1223)*(IF(OR(AND($B1223=\"Non-Residential\",I$8=\"Residential\"),AND($B1223=\"Residential\",$B1223<>I$8),AND($D1223=\"New Wind\",$G1223<2014),AND($D1223=\"Existing Wind\",$G1223>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1223)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1223)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1223)),\"Wind\",$D1223))*('Summary Calcs'!$E$15:$E$266=$E1223)*('Summary Calcs'!$F$15:$F$266=$G1223)*(IF(OR(AND($B1223=\"Non-Residential\",J$8=\"Residential\"),AND($B1223=\"Residential\",$B1223<>J$8),AND($D1223=\"New Wind\",$G1223<2014),AND($D1223=\"Existing Wind\",$G1223>2013)),0,1))))","v":0},{"$f":"IFERROR(H1223+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1223)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1223)),\"Wind\",$D1223))*('Public Tool Inputs'!$O$9:$O$104=E1223)*('Public Tool Inputs'!$P$9:$P$104=G1223))*I1223+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1223)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1223)),\"Wind\",$D1223))*('Public Tool Inputs'!$O$9:$O$104=E1223)*('Public Tool Inputs'!$P$9:$P$104=G1223))*J1223,0)","v":356.16082347505363},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2009,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2009]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1224)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1224)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1224)),\"Wind\",$D1224))*('Summary Calcs'!$E$15:$E$266=$E1224)*('Summary Calcs'!$F$15:$F$266=$G1224)*(IF(OR(AND($B1224=\"Non-Residential\",H$8=\"Residential\"),AND($B1224=\"Residential\",$B1224<>H$8),AND($D1224=\"New Wind\",$G1224<2014),AND($D1224=\"Existing Wind\",$G1224>2013)),0,1))))","v":315.20067357349268},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1224)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1224)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1224)),\"Wind\",$D1224))*('Summary Calcs'!$E$15:$E$266=$E1224)*('Summary Calcs'!$F$15:$F$266=$G1224)*(IF(OR(AND($B1224=\"Non-Residential\",I$8=\"Residential\"),AND($B1224=\"Residential\",$B1224<>I$8),AND($D1224=\"New Wind\",$G1224<2014),AND($D1224=\"Existing Wind\",$G1224>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1224)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1224)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1224)),\"Wind\",$D1224))*('Summary Calcs'!$E$15:$E$266=$E1224)*('Summary Calcs'!$F$15:$F$266=$G1224)*(IF(OR(AND($B1224=\"Non-Residential\",J$8=\"Residential\"),AND($B1224=\"Residential\",$B1224<>J$8),AND($D1224=\"New Wind\",$G1224<2014),AND($D1224=\"Existing Wind\",$G1224>2013)),0,1))))","v":0},{"$f":"IFERROR(H1224+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1224)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1224)),\"Wind\",$D1224))*('Public Tool Inputs'!$O$9:$O$104=E1224)*('Public Tool Inputs'!$P$9:$P$104=G1224))*I1224+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1224)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1224)),\"Wind\",$D1224))*('Public Tool Inputs'!$O$9:$O$104=E1224)*('Public Tool Inputs'!$P$9:$P$104=G1224))*J1224,0)","v":315.20067357349268},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2010,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2010]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1225)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1225)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1225)),\"Wind\",$D1225))*('Summary Calcs'!$E$15:$E$266=$E1225)*('Summary Calcs'!$F$15:$F$266=$G1225)*(IF(OR(AND($B1225=\"Non-Residential\",H$8=\"Residential\"),AND($B1225=\"Residential\",$B1225<>H$8),AND($D1225=\"New Wind\",$G1225<2014),AND($D1225=\"Existing Wind\",$G1225>2013)),0,1))))","v":281.14952664282976},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1225)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1225)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1225)),\"Wind\",$D1225))*('Summary Calcs'!$E$15:$E$266=$E1225)*('Summary Calcs'!$F$15:$F$266=$G1225)*(IF(OR(AND($B1225=\"Non-Residential\",I$8=\"Residential\"),AND($B1225=\"Residential\",$B1225<>I$8),AND($D1225=\"New Wind\",$G1225<2014),AND($D1225=\"Existing Wind\",$G1225>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1225)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1225)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1225)),\"Wind\",$D1225))*('Summary Calcs'!$E$15:$E$266=$E1225)*('Summary Calcs'!$F$15:$F$266=$G1225)*(IF(OR(AND($B1225=\"Non-Residential\",J$8=\"Residential\"),AND($B1225=\"Residential\",$B1225<>J$8),AND($D1225=\"New Wind\",$G1225<2014),AND($D1225=\"Existing Wind\",$G1225>2013)),0,1))))","v":0},{"$f":"IFERROR(H1225+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1225)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1225)),\"Wind\",$D1225))*('Public Tool Inputs'!$O$9:$O$104=E1225)*('Public Tool Inputs'!$P$9:$P$104=G1225))*I1225+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1225)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1225)),\"Wind\",$D1225))*('Public Tool Inputs'!$O$9:$O$104=E1225)*('Public Tool Inputs'!$P$9:$P$104=G1225))*J1225,0)","v":281.14952664282976},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2011,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2011]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1226)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1226)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1226)),\"Wind\",$D1226))*('Summary Calcs'!$E$15:$E$266=$E1226)*('Summary Calcs'!$F$15:$F$266=$G1226)*(IF(OR(AND($B1226=\"Non-Residential\",H$8=\"Residential\"),AND($B1226=\"Residential\",$B1226<>H$8),AND($D1226=\"New Wind\",$G1226<2014),AND($D1226=\"Existing Wind\",$G1226>2013)),0,1))))","v":260.7411526082816},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1226)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1226)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1226)),\"Wind\",$D1226))*('Summary Calcs'!$E$15:$E$266=$E1226)*('Summary Calcs'!$F$15:$F$266=$G1226)*(IF(OR(AND($B1226=\"Non-Residential\",I$8=\"Residential\"),AND($B1226=\"Residential\",$B1226<>I$8),AND($D1226=\"New Wind\",$G1226<2014),AND($D1226=\"Existing Wind\",$G1226>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1226)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1226)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1226)),\"Wind\",$D1226))*('Summary Calcs'!$E$15:$E$266=$E1226)*('Summary Calcs'!$F$15:$F$266=$G1226)*(IF(OR(AND($B1226=\"Non-Residential\",J$8=\"Residential\"),AND($B1226=\"Residential\",$B1226<>J$8),AND($D1226=\"New Wind\",$G1226<2014),AND($D1226=\"Existing Wind\",$G1226>2013)),0,1))))","v":0},{"$f":"IFERROR(H1226+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1226)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1226)),\"Wind\",$D1226))*('Public Tool Inputs'!$O$9:$O$104=E1226)*('Public Tool Inputs'!$P$9:$P$104=G1226))*I1226+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1226)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1226)),\"Wind\",$D1226))*('Public Tool Inputs'!$O$9:$O$104=E1226)*('Public Tool Inputs'!$P$9:$P$104=G1226))*J1226,0)","v":260.7411526082816},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2012,null,{"$f":"T1226","v":"Residential"},{"$f":"U1226","v":"NVE South"},{"$f":"IF(V1226=\"Old Wind\",\"Existing Wind\",V1226)","v":"PV"},{"$f":"IF(W1226=\"Unincentivized\",\"Non-Incentivized\",W1226)","v":"Non-Incentivized"},{"$f":"X1226","v":"Fed Incentive"},{"$f":"Y1226","v":2012},null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2012]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1227)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1227)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1227)),\"Wind\",$D1227))*('Summary Calcs'!$E$15:$E$266=$E1227)*('Summary Calcs'!$F$15:$F$266=$G1227)*(IF(OR(AND($B1227=\"Non-Residential\",H$8=\"Residential\"),AND($B1227=\"Residential\",$B1227<>H$8),AND($D1227=\"New Wind\",$G1227<2014),AND($D1227=\"Existing Wind\",$G1227>2013)),0,1))))","v":213.27573620170492},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1227)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1227)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1227)),\"Wind\",$D1227))*('Summary Calcs'!$E$15:$E$266=$E1227)*('Summary Calcs'!$F$15:$F$266=$G1227)*(IF(OR(AND($B1227=\"Non-Residential\",I$8=\"Residential\"),AND($B1227=\"Residential\",$B1227<>I$8),AND($D1227=\"New Wind\",$G1227<2014),AND($D1227=\"Existing Wind\",$G1227>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1227)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1227)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1227)),\"Wind\",$D1227))*('Summary Calcs'!$E$15:$E$266=$E1227)*('Summary Calcs'!$F$15:$F$266=$G1227)*(IF(OR(AND($B1227=\"Non-Residential\",J$8=\"Residential\"),AND($B1227=\"Residential\",$B1227<>J$8),AND($D1227=\"New Wind\",$G1227<2014),AND($D1227=\"Existing Wind\",$G1227>2013)),0,1))))","v":0},{"$f":"IFERROR(H1227+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1227)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1227)),\"Wind\",$D1227))*('Public Tool Inputs'!$O$9:$O$104=E1227)*('Public Tool Inputs'!$P$9:$P$104=G1227))*I1227+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1227)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1227)),\"Wind\",$D1227))*('Public Tool Inputs'!$O$9:$O$104=E1227)*('Public Tool Inputs'!$P$9:$P$104=G1227))*J1227,0)","v":213.27573620170492},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2013,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2013]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1228)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1228)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1228)),\"Wind\",$D1228))*('Summary Calcs'!$E$15:$E$266=$E1228)*('Summary Calcs'!$F$15:$F$266=$G1228)*(IF(OR(AND($B1228=\"Non-Residential\",H$8=\"Residential\"),AND($B1228=\"Residential\",$B1228<>H$8),AND($D1228=\"New Wind\",$G1228<2014),AND($D1228=\"Existing Wind\",$G1228>2013)),0,1))))","v":201.42061394738752},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1228)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1228)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1228)),\"Wind\",$D1228))*('Summary Calcs'!$E$15:$E$266=$E1228)*('Summary Calcs'!$F$15:$F$266=$G1228)*(IF(OR(AND($B1228=\"Non-Residential\",I$8=\"Residential\"),AND($B1228=\"Residential\",$B1228<>I$8),AND($D1228=\"New Wind\",$G1228<2014),AND($D1228=\"Existing Wind\",$G1228>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1228)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1228)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1228)),\"Wind\",$D1228))*('Summary Calcs'!$E$15:$E$266=$E1228)*('Summary Calcs'!$F$15:$F$266=$G1228)*(IF(OR(AND($B1228=\"Non-Residential\",J$8=\"Residential\"),AND($B1228=\"Residential\",$B1228<>J$8),AND($D1228=\"New Wind\",$G1228<2014),AND($D1228=\"Existing Wind\",$G1228>2013)),0,1))))","v":0},{"$f":"IFERROR(H1228+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1228)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1228)),\"Wind\",$D1228))*('Public Tool Inputs'!$O$9:$O$104=E1228)*('Public Tool Inputs'!$P$9:$P$104=G1228))*I1228+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1228)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1228)),\"Wind\",$D1228))*('Public Tool Inputs'!$O$9:$O$104=E1228)*('Public Tool Inputs'!$P$9:$P$104=G1228))*J1228,0)","v":201.42061394738752},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2014,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2014]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1229)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1229)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1229)),\"Wind\",$D1229))*('Summary Calcs'!$E$15:$E$266=$E1229)*('Summary Calcs'!$F$15:$F$266=$G1229)*(IF(OR(AND($B1229=\"Non-Residential\",H$8=\"Residential\"),AND($B1229=\"Residential\",$B1229<>H$8),AND($D1229=\"New Wind\",$G1229<2014),AND($D1229=\"Existing Wind\",$G1229>2013)),0,1))))","v":200.02614289525431},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1229)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1229)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1229)),\"Wind\",$D1229))*('Summary Calcs'!$E$15:$E$266=$E1229)*('Summary Calcs'!$F$15:$F$266=$G1229)*(IF(OR(AND($B1229=\"Non-Residential\",I$8=\"Residential\"),AND($B1229=\"Residential\",$B1229<>I$8),AND($D1229=\"New Wind\",$G1229<2014),AND($D1229=\"Existing Wind\",$G1229>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1229)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1229)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1229)),\"Wind\",$D1229))*('Summary Calcs'!$E$15:$E$266=$E1229)*('Summary Calcs'!$F$15:$F$266=$G1229)*(IF(OR(AND($B1229=\"Non-Residential\",J$8=\"Residential\"),AND($B1229=\"Residential\",$B1229<>J$8),AND($D1229=\"New Wind\",$G1229<2014),AND($D1229=\"Existing Wind\",$G1229>2013)),0,1))))","v":0},{"$f":"IFERROR(H1229+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1229)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1229)),\"Wind\",$D1229))*('Public Tool Inputs'!$O$9:$O$104=E1229)*('Public Tool Inputs'!$P$9:$P$104=G1229))*I1229+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1229)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1229)),\"Wind\",$D1229))*('Public Tool Inputs'!$O$9:$O$104=E1229)*('Public Tool Inputs'!$P$9:$P$104=G1229))*J1229,0)","v":200.02614289525431},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2015,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2015]
[null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1230)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1230)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1230)),\"Wind\",$D1230))*('Summary Calcs'!$E$15:$E$266=$E1230)*('Summary Calcs'!$F$15:$F$266=$G1230)*(IF(OR(AND($B1230=\"Non-Residential\",H$8=\"Residential\"),AND($B1230=\"Residential\",$B1230<>H$8),AND($D1230=\"New Wind\",$G1230<2014),AND($D1230=\"Existing Wind\",$G1230>2013)),0,1))))","v":197.36975624972033},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1230)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1230)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1230)),\"Wind\",$D1230))*('Summary Calcs'!$E$15:$E$266=$E1230)*('Summary Calcs'!$F$15:$F$266=$G1230)*(IF(OR(AND($B1230=\"Non-Residential\",I$8=\"Residential\"),AND($B1230=\"Residential\",$B1230<>I$8),AND($D1230=\"New Wind\",$G1230<2014),AND($D1230=\"Existing Wind\",$G1230>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1230)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1230)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1230)),\"Wind\",$D1230))*('Summary Calcs'!$E$15:$E$266=$E1230)*('Summary Calcs'!$F$15:$F$266=$G1230)*(IF(OR(AND($B1230=\"Non-Residential\",J$8=\"Residential\"),AND($B1230=\"Residential\",$B1230<>J$8),AND($D1230=\"New Wind\",$G1230<2014),AND($D1230=\"Existing Wind\",$G1230>2013)),0,1))))","v":0},{"$f":"IFERROR(H1230+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1230)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1230)),\"Wind\",$D1230))*('Public Tool Inputs'!$O$9:$O$104=E1230)*('Public Tool Inputs'!$P$9:$P$104=G1230))*I1230+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1230)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1230)),\"Wind\",$D1230))*('Public Tool Inputs'!$O$9:$O$104=E1230)*('Public Tool Inputs'!$P$9:$P$104=G1230))*J1230,0)","v":197.36975624972033},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Fed Incentive",2016,null,"Residential","NVE South","PV","Non-Incentivized","Fed Incentive",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Fed Incentive",2016]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1231)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1231)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1231)),\"Wind\",$D1231))*('Summary Calcs'!$E$15:$E$266=$E1231)*('Summary Calcs'!$F$15:$F$266=$G1231)*(IF(OR(AND($B1231=\"Non-Residential\",H$8=\"Residential\"),AND($B1231=\"Residential\",$B1231<>H$8),AND($D1231=\"New Wind\",$G1231<2014),AND($D1231=\"Existing Wind\",$G1231>2013)),0,1))))","v":18.683614128445036},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1231)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1231)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1231)),\"Wind\",$D1231))*('Summary Calcs'!$E$15:$E$266=$E1231)*('Summary Calcs'!$F$15:$F$266=$G1231)*(IF(OR(AND($B1231=\"Non-Residential\",I$8=\"Residential\"),AND($B1231=\"Residential\",$B1231<>I$8),AND($D1231=\"New Wind\",$G1231<2014),AND($D1231=\"Existing Wind\",$G1231>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1231)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1231)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1231)),\"Wind\",$D1231))*('Summary Calcs'!$E$15:$E$266=$E1231)*('Summary Calcs'!$F$15:$F$266=$G1231)*(IF(OR(AND($B1231=\"Non-Residential\",J$8=\"Residential\"),AND($B1231=\"Residential\",$B1231<>J$8),AND($D1231=\"New Wind\",$G1231<2014),AND($D1231=\"Existing Wind\",$G1231>2013)),0,1))))","v":0},{"$f":"IFERROR(H1231+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1231)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1231)),\"Wind\",$D1231))*('Public Tool Inputs'!$O$9:$O$104=E1231)*('Public Tool Inputs'!$P$9:$P$104=G1231))*I1231+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1231)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1231)),\"Wind\",$D1231))*('Public Tool Inputs'!$O$9:$O$104=E1231)*('Public Tool Inputs'!$P$9:$P$104=G1231))*J1231,0)","v":18.683614128445036},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2004,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2004]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1232)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1232)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1232)),\"Wind\",$D1232))*('Summary Calcs'!$E$15:$E$266=$E1232)*('Summary Calcs'!$F$15:$F$266=$G1232)*(IF(OR(AND($B1232=\"Non-Residential\",H$8=\"Residential\"),AND($B1232=\"Residential\",$B1232<>H$8),AND($D1232=\"New Wind\",$G1232<2014),AND($D1232=\"Existing Wind\",$G1232>2013)),0,1))))","v":19.057286411013934},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1232)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1232)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1232)),\"Wind\",$D1232))*('Summary Calcs'!$E$15:$E$266=$E1232)*('Summary Calcs'!$F$15:$F$266=$G1232)*(IF(OR(AND($B1232=\"Non-Residential\",I$8=\"Residential\"),AND($B1232=\"Residential\",$B1232<>I$8),AND($D1232=\"New Wind\",$G1232<2014),AND($D1232=\"Existing Wind\",$G1232>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1232)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1232)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1232)),\"Wind\",$D1232))*('Summary Calcs'!$E$15:$E$266=$E1232)*('Summary Calcs'!$F$15:$F$266=$G1232)*(IF(OR(AND($B1232=\"Non-Residential\",J$8=\"Residential\"),AND($B1232=\"Residential\",$B1232<>J$8),AND($D1232=\"New Wind\",$G1232<2014),AND($D1232=\"Existing Wind\",$G1232>2013)),0,1))))","v":0},{"$f":"IFERROR(H1232+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1232)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1232)),\"Wind\",$D1232))*('Public Tool Inputs'!$O$9:$O$104=E1232)*('Public Tool Inputs'!$P$9:$P$104=G1232))*I1232+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1232)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1232)),\"Wind\",$D1232))*('Public Tool Inputs'!$O$9:$O$104=E1232)*('Public Tool Inputs'!$P$9:$P$104=G1232))*J1232,0)","v":19.057286411013934},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2005,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2005]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1233)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1233)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1233)),\"Wind\",$D1233))*('Summary Calcs'!$E$15:$E$266=$E1233)*('Summary Calcs'!$F$15:$F$266=$G1233)*(IF(OR(AND($B1233=\"Non-Residential\",H$8=\"Residential\"),AND($B1233=\"Residential\",$B1233<>H$8),AND($D1233=\"New Wind\",$G1233<2014),AND($D1233=\"Existing Wind\",$G1233>2013)),0,1))))","v":20.04262802791883},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1233)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1233)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1233)),\"Wind\",$D1233))*('Summary Calcs'!$E$15:$E$266=$E1233)*('Summary Calcs'!$F$15:$F$266=$G1233)*(IF(OR(AND($B1233=\"Non-Residential\",I$8=\"Residential\"),AND($B1233=\"Residential\",$B1233<>I$8),AND($D1233=\"New Wind\",$G1233<2014),AND($D1233=\"Existing Wind\",$G1233>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1233)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1233)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1233)),\"Wind\",$D1233))*('Summary Calcs'!$E$15:$E$266=$E1233)*('Summary Calcs'!$F$15:$F$266=$G1233)*(IF(OR(AND($B1233=\"Non-Residential\",J$8=\"Residential\"),AND($B1233=\"Residential\",$B1233<>J$8),AND($D1233=\"New Wind\",$G1233<2014),AND($D1233=\"Existing Wind\",$G1233>2013)),0,1))))","v":0},{"$f":"IFERROR(H1233+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1233)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1233)),\"Wind\",$D1233))*('Public Tool Inputs'!$O$9:$O$104=E1233)*('Public Tool Inputs'!$P$9:$P$104=G1233))*I1233+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1233)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1233)),\"Wind\",$D1233))*('Public Tool Inputs'!$O$9:$O$104=E1233)*('Public Tool Inputs'!$P$9:$P$104=G1233))*J1233,0)","v":20.04262802791883},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2006,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2006]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1234)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1234)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1234)),\"Wind\",$D1234))*('Summary Calcs'!$E$15:$E$266=$E1234)*('Summary Calcs'!$F$15:$F$266=$G1234)*(IF(OR(AND($B1234=\"Non-Residential\",H$8=\"Residential\"),AND($B1234=\"Residential\",$B1234<>H$8),AND($D1234=\"New Wind\",$G1234<2014),AND($D1234=\"Existing Wind\",$G1234>2013)),0,1))))","v":20.4434805884772},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1234)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1234)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1234)),\"Wind\",$D1234))*('Summary Calcs'!$E$15:$E$266=$E1234)*('Summary Calcs'!$F$15:$F$266=$G1234)*(IF(OR(AND($B1234=\"Non-Residential\",I$8=\"Residential\"),AND($B1234=\"Residential\",$B1234<>I$8),AND($D1234=\"New Wind\",$G1234<2014),AND($D1234=\"Existing Wind\",$G1234>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1234)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1234)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1234)),\"Wind\",$D1234))*('Summary Calcs'!$E$15:$E$266=$E1234)*('Summary Calcs'!$F$15:$F$266=$G1234)*(IF(OR(AND($B1234=\"Non-Residential\",J$8=\"Residential\"),AND($B1234=\"Residential\",$B1234<>J$8),AND($D1234=\"New Wind\",$G1234<2014),AND($D1234=\"Existing Wind\",$G1234>2013)),0,1))))","v":0},{"$f":"IFERROR(H1234+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1234)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1234)),\"Wind\",$D1234))*('Public Tool Inputs'!$O$9:$O$104=E1234)*('Public Tool Inputs'!$P$9:$P$104=G1234))*I1234+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1234)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1234)),\"Wind\",$D1234))*('Public Tool Inputs'!$O$9:$O$104=E1234)*('Public Tool Inputs'!$P$9:$P$104=G1234))*J1234,0)","v":20.4434805884772},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2007,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2007]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1235)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1235)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1235)),\"Wind\",$D1235))*('Summary Calcs'!$E$15:$E$266=$E1235)*('Summary Calcs'!$F$15:$F$266=$G1235)*(IF(OR(AND($B1235=\"Non-Residential\",H$8=\"Residential\"),AND($B1235=\"Residential\",$B1235<>H$8),AND($D1235=\"New Wind\",$G1235<2014),AND($D1235=\"Existing Wind\",$G1235>2013)),0,1))))","v":20.855685743688387},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1235)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1235)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1235)),\"Wind\",$D1235))*('Summary Calcs'!$E$15:$E$266=$E1235)*('Summary Calcs'!$F$15:$F$266=$G1235)*(IF(OR(AND($B1235=\"Non-Residential\",I$8=\"Residential\"),AND($B1235=\"Residential\",$B1235<>I$8),AND($D1235=\"New Wind\",$G1235<2014),AND($D1235=\"Existing Wind\",$G1235>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1235)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1235)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1235)),\"Wind\",$D1235))*('Summary Calcs'!$E$15:$E$266=$E1235)*('Summary Calcs'!$F$15:$F$266=$G1235)*(IF(OR(AND($B1235=\"Non-Residential\",J$8=\"Residential\"),AND($B1235=\"Residential\",$B1235<>J$8),AND($D1235=\"New Wind\",$G1235<2014),AND($D1235=\"Existing Wind\",$G1235>2013)),0,1))))","v":0},{"$f":"IFERROR(H1235+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1235)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1235)),\"Wind\",$D1235))*('Public Tool Inputs'!$O$9:$O$104=E1235)*('Public Tool Inputs'!$P$9:$P$104=G1235))*I1235+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1235)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1235)),\"Wind\",$D1235))*('Public Tool Inputs'!$O$9:$O$104=E1235)*('Public Tool Inputs'!$P$9:$P$104=G1235))*J1235,0)","v":20.855685743688387},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2008,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2008]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1236)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1236)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1236)),\"Wind\",$D1236))*('Summary Calcs'!$E$15:$E$266=$E1236)*('Summary Calcs'!$F$15:$F$266=$G1236)*(IF(OR(AND($B1236=\"Non-Residential\",H$8=\"Residential\"),AND($B1236=\"Residential\",$B1236<>H$8),AND($D1236=\"New Wind\",$G1236<2014),AND($D1236=\"Existing Wind\",$G1236>2013)),0,1))))","v":21.296215772821579},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1236)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1236)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1236)),\"Wind\",$D1236))*('Summary Calcs'!$E$15:$E$266=$E1236)*('Summary Calcs'!$F$15:$F$266=$G1236)*(IF(OR(AND($B1236=\"Non-Residential\",I$8=\"Residential\"),AND($B1236=\"Residential\",$B1236<>I$8),AND($D1236=\"New Wind\",$G1236<2014),AND($D1236=\"Existing Wind\",$G1236>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1236)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1236)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1236)),\"Wind\",$D1236))*('Summary Calcs'!$E$15:$E$266=$E1236)*('Summary Calcs'!$F$15:$F$266=$G1236)*(IF(OR(AND($B1236=\"Non-Residential\",J$8=\"Residential\"),AND($B1236=\"Residential\",$B1236<>J$8),AND($D1236=\"New Wind\",$G1236<2014),AND($D1236=\"Existing Wind\",$G1236>2013)),0,1))))","v":0},{"$f":"IFERROR(H1236+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1236)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1236)),\"Wind\",$D1236))*('Public Tool Inputs'!$O$9:$O$104=E1236)*('Public Tool Inputs'!$P$9:$P$104=G1236))*I1236+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1236)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1236)),\"Wind\",$D1236))*('Public Tool Inputs'!$O$9:$O$104=E1236)*('Public Tool Inputs'!$P$9:$P$104=G1236))*J1236,0)","v":21.296215772821579},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2009,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2009]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1237)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1237)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1237)),\"Wind\",$D1237))*('Summary Calcs'!$E$15:$E$266=$E1237)*('Summary Calcs'!$F$15:$F$266=$G1237)*(IF(OR(AND($B1237=\"Non-Residential\",H$8=\"Residential\"),AND($B1237=\"Residential\",$B1237<>H$8),AND($D1237=\"New Wind\",$G1237<2014),AND($D1237=\"Existing Wind\",$G1237>2013)),0,1))))","v":21.72214008827801},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1237)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1237)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1237)),\"Wind\",$D1237))*('Summary Calcs'!$E$15:$E$266=$E1237)*('Summary Calcs'!$F$15:$F$266=$G1237)*(IF(OR(AND($B1237=\"Non-Residential\",I$8=\"Residential\"),AND($B1237=\"Residential\",$B1237<>I$8),AND($D1237=\"New Wind\",$G1237<2014),AND($D1237=\"Existing Wind\",$G1237>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1237)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1237)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1237)),\"Wind\",$D1237))*('Summary Calcs'!$E$15:$E$266=$E1237)*('Summary Calcs'!$F$15:$F$266=$G1237)*(IF(OR(AND($B1237=\"Non-Residential\",J$8=\"Residential\"),AND($B1237=\"Residential\",$B1237<>J$8),AND($D1237=\"New Wind\",$G1237<2014),AND($D1237=\"Existing Wind\",$G1237>2013)),0,1))))","v":0},{"$f":"IFERROR(H1237+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1237)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1237)),\"Wind\",$D1237))*('Public Tool Inputs'!$O$9:$O$104=E1237)*('Public Tool Inputs'!$P$9:$P$104=G1237))*I1237+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1237)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1237)),\"Wind\",$D1237))*('Public Tool Inputs'!$O$9:$O$104=E1237)*('Public Tool Inputs'!$P$9:$P$104=G1237))*J1237,0)","v":21.72214008827801},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2010,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2010]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1238)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1238)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1238)),\"Wind\",$D1238))*('Summary Calcs'!$E$15:$E$266=$E1238)*('Summary Calcs'!$F$15:$F$266=$G1238)*(IF(OR(AND($B1238=\"Non-Residential\",H$8=\"Residential\"),AND($B1238=\"Residential\",$B1238<>H$8),AND($D1238=\"New Wind\",$G1238<2014),AND($D1238=\"Existing Wind\",$G1238>2013)),0,1))))","v":22.176943776824089},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1238)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1238)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1238)),\"Wind\",$D1238))*('Summary Calcs'!$E$15:$E$266=$E1238)*('Summary Calcs'!$F$15:$F$266=$G1238)*(IF(OR(AND($B1238=\"Non-Residential\",I$8=\"Residential\"),AND($B1238=\"Residential\",$B1238<>I$8),AND($D1238=\"New Wind\",$G1238<2014),AND($D1238=\"Existing Wind\",$G1238>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1238)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1238)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1238)),\"Wind\",$D1238))*('Summary Calcs'!$E$15:$E$266=$E1238)*('Summary Calcs'!$F$15:$F$266=$G1238)*(IF(OR(AND($B1238=\"Non-Residential\",J$8=\"Residential\"),AND($B1238=\"Residential\",$B1238<>J$8),AND($D1238=\"New Wind\",$G1238<2014),AND($D1238=\"Existing Wind\",$G1238>2013)),0,1))))","v":0},{"$f":"IFERROR(H1238+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1238)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1238)),\"Wind\",$D1238))*('Public Tool Inputs'!$O$9:$O$104=E1238)*('Public Tool Inputs'!$P$9:$P$104=G1238))*I1238+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1238)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1238)),\"Wind\",$D1238))*('Public Tool Inputs'!$O$9:$O$104=E1238)*('Public Tool Inputs'!$P$9:$P$104=G1238))*J1238,0)","v":22.176943776824089},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2011,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2011]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1239)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1239)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1239)),\"Wind\",$D1239))*('Summary Calcs'!$E$15:$E$266=$E1239)*('Summary Calcs'!$F$15:$F$266=$G1239)*(IF(OR(AND($B1239=\"Non-Residential\",H$8=\"Residential\"),AND($B1239=\"Residential\",$B1239<>H$8),AND($D1239=\"New Wind\",$G1239<2014),AND($D1239=\"Existing Wind\",$G1239>2013)),0,1))))","v":22.557595720306708},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1239)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1239)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1239)),\"Wind\",$D1239))*('Summary Calcs'!$E$15:$E$266=$E1239)*('Summary Calcs'!$F$15:$F$266=$G1239)*(IF(OR(AND($B1239=\"Non-Residential\",I$8=\"Residential\"),AND($B1239=\"Residential\",$B1239<>I$8),AND($D1239=\"New Wind\",$G1239<2014),AND($D1239=\"Existing Wind\",$G1239>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1239)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1239)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1239)),\"Wind\",$D1239))*('Summary Calcs'!$E$15:$E$266=$E1239)*('Summary Calcs'!$F$15:$F$266=$G1239)*(IF(OR(AND($B1239=\"Non-Residential\",J$8=\"Residential\"),AND($B1239=\"Residential\",$B1239<>J$8),AND($D1239=\"New Wind\",$G1239<2014),AND($D1239=\"Existing Wind\",$G1239>2013)),0,1))))","v":0},{"$f":"IFERROR(H1239+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1239)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1239)),\"Wind\",$D1239))*('Public Tool Inputs'!$O$9:$O$104=E1239)*('Public Tool Inputs'!$P$9:$P$104=G1239))*I1239+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1239)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1239)),\"Wind\",$D1239))*('Public Tool Inputs'!$O$9:$O$104=E1239)*('Public Tool Inputs'!$P$9:$P$104=G1239))*J1239,0)","v":22.557595720306708},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2012,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2012]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1240)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1240)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1240)),\"Wind\",$D1240))*('Summary Calcs'!$E$15:$E$266=$E1240)*('Summary Calcs'!$F$15:$F$266=$G1240)*(IF(OR(AND($B1240=\"Non-Residential\",H$8=\"Residential\"),AND($B1240=\"Residential\",$B1240<>H$8),AND($D1240=\"New Wind\",$G1240<2014),AND($D1240=\"Existing Wind\",$G1240>2013)),0,1))))","v":23.010715609646102},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1240)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1240)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1240)),\"Wind\",$D1240))*('Summary Calcs'!$E$15:$E$266=$E1240)*('Summary Calcs'!$F$15:$F$266=$G1240)*(IF(OR(AND($B1240=\"Non-Residential\",I$8=\"Residential\"),AND($B1240=\"Residential\",$B1240<>I$8),AND($D1240=\"New Wind\",$G1240<2014),AND($D1240=\"Existing Wind\",$G1240>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1240)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1240)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1240)),\"Wind\",$D1240))*('Summary Calcs'!$E$15:$E$266=$E1240)*('Summary Calcs'!$F$15:$F$266=$G1240)*(IF(OR(AND($B1240=\"Non-Residential\",J$8=\"Residential\"),AND($B1240=\"Residential\",$B1240<>J$8),AND($D1240=\"New Wind\",$G1240<2014),AND($D1240=\"Existing Wind\",$G1240>2013)),0,1))))","v":0},{"$f":"IFERROR(H1240+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1240)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1240)),\"Wind\",$D1240))*('Public Tool Inputs'!$O$9:$O$104=E1240)*('Public Tool Inputs'!$P$9:$P$104=G1240))*I1240+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1240)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1240)),\"Wind\",$D1240))*('Public Tool Inputs'!$O$9:$O$104=E1240)*('Public Tool Inputs'!$P$9:$P$104=G1240))*J1240,0)","v":23.010715609646102},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2013,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2013]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1241)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1241)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1241)),\"Wind\",$D1241))*('Summary Calcs'!$E$15:$E$266=$E1241)*('Summary Calcs'!$F$15:$F$266=$G1241)*(IF(OR(AND($B1241=\"Non-Residential\",H$8=\"Residential\"),AND($B1241=\"Residential\",$B1241<>H$8),AND($D1241=\"New Wind\",$G1241<2014),AND($D1241=\"Existing Wind\",$G1241>2013)),0,1))))","v":23.534350151515945},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1241)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1241)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1241)),\"Wind\",$D1241))*('Summary Calcs'!$E$15:$E$266=$E1241)*('Summary Calcs'!$F$15:$F$266=$G1241)*(IF(OR(AND($B1241=\"Non-Residential\",I$8=\"Residential\"),AND($B1241=\"Residential\",$B1241<>I$8),AND($D1241=\"New Wind\",$G1241<2014),AND($D1241=\"Existing Wind\",$G1241>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1241)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1241)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1241)),\"Wind\",$D1241))*('Summary Calcs'!$E$15:$E$266=$E1241)*('Summary Calcs'!$F$15:$F$266=$G1241)*(IF(OR(AND($B1241=\"Non-Residential\",J$8=\"Residential\"),AND($B1241=\"Residential\",$B1241<>J$8),AND($D1241=\"New Wind\",$G1241<2014),AND($D1241=\"Existing Wind\",$G1241>2013)),0,1))))","v":0},{"$f":"IFERROR(H1241+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1241)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1241)),\"Wind\",$D1241))*('Public Tool Inputs'!$O$9:$O$104=E1241)*('Public Tool Inputs'!$P$9:$P$104=G1241))*I1241+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1241)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1241)),\"Wind\",$D1241))*('Public Tool Inputs'!$O$9:$O$104=E1241)*('Public Tool Inputs'!$P$9:$P$104=G1241))*J1241,0)","v":23.534350151515945},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2014,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2014]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1242)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1242)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1242)),\"Wind\",$D1242))*('Summary Calcs'!$E$15:$E$266=$E1242)*('Summary Calcs'!$F$15:$F$266=$G1242)*(IF(OR(AND($B1242=\"Non-Residential\",H$8=\"Residential\"),AND($B1242=\"Residential\",$B1242<>H$8),AND($D1242=\"New Wind\",$G1242<2014),AND($D1242=\"Existing Wind\",$G1242>2013)),0,1))))","v":23.984793700971284},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1242)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1242)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1242)),\"Wind\",$D1242))*('Summary Calcs'!$E$15:$E$266=$E1242)*('Summary Calcs'!$F$15:$F$266=$G1242)*(IF(OR(AND($B1242=\"Non-Residential\",I$8=\"Residential\"),AND($B1242=\"Residential\",$B1242<>I$8),AND($D1242=\"New Wind\",$G1242<2014),AND($D1242=\"Existing Wind\",$G1242>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1242)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1242)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1242)),\"Wind\",$D1242))*('Summary Calcs'!$E$15:$E$266=$E1242)*('Summary Calcs'!$F$15:$F$266=$G1242)*(IF(OR(AND($B1242=\"Non-Residential\",J$8=\"Residential\"),AND($B1242=\"Residential\",$B1242<>J$8),AND($D1242=\"New Wind\",$G1242<2014),AND($D1242=\"Existing Wind\",$G1242>2013)),0,1))))","v":0},{"$f":"IFERROR(H1242+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1242)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1242)),\"Wind\",$D1242))*('Public Tool Inputs'!$O$9:$O$104=E1242)*('Public Tool Inputs'!$P$9:$P$104=G1242))*I1242+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1242)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1242)),\"Wind\",$D1242))*('Public Tool Inputs'!$O$9:$O$104=E1242)*('Public Tool Inputs'!$P$9:$P$104=G1242))*J1242,0)","v":23.984793700971284},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2015,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2015]
[null,"Residential","NVE South","PV","Non-Incentivized","O&M",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1243)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1243)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1243)),\"Wind\",$D1243))*('Summary Calcs'!$E$15:$E$266=$E1243)*('Summary Calcs'!$F$15:$F$266=$G1243)*(IF(OR(AND($B1243=\"Non-Residential\",H$8=\"Residential\"),AND($B1243=\"Residential\",$B1243<>H$8),AND($D1243=\"New Wind\",$G1243<2014),AND($D1243=\"Existing Wind\",$G1243>2013)),0,1))))","v":24.464489574990715},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1243)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1243)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1243)),\"Wind\",$D1243))*('Summary Calcs'!$E$15:$E$266=$E1243)*('Summary Calcs'!$F$15:$F$266=$G1243)*(IF(OR(AND($B1243=\"Non-Residential\",I$8=\"Residential\"),AND($B1243=\"Residential\",$B1243<>I$8),AND($D1243=\"New Wind\",$G1243<2014),AND($D1243=\"Existing Wind\",$G1243>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1243)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1243)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1243)),\"Wind\",$D1243))*('Summary Calcs'!$E$15:$E$266=$E1243)*('Summary Calcs'!$F$15:$F$266=$G1243)*(IF(OR(AND($B1243=\"Non-Residential\",J$8=\"Residential\"),AND($B1243=\"Residential\",$B1243<>J$8),AND($D1243=\"New Wind\",$G1243<2014),AND($D1243=\"Existing Wind\",$G1243>2013)),0,1))))","v":0},{"$f":"IFERROR(H1243+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1243)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1243)),\"Wind\",$D1243))*('Public Tool Inputs'!$O$9:$O$104=E1243)*('Public Tool Inputs'!$P$9:$P$104=G1243))*I1243+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1243)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1243)),\"Wind\",$D1243))*('Public Tool Inputs'!$O$9:$O$104=E1243)*('Public Tool Inputs'!$P$9:$P$104=G1243))*J1243,0)","v":24.464489574990715},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","O&M",2016,null,"Residential","NVE South","PV","Non-Incentivized","O&M",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","O&M",2016]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2004,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1244)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1244)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1244)),\"Wind\",$D1244))*('Summary Calcs'!$E$15:$E$266=$E1244)*('Summary Calcs'!$F$15:$F$266=$G1244)*(IF(OR(AND($B1244=\"Non-Residential\",H$8=\"Residential\"),AND($B1244=\"Residential\",$B1244<>H$8),AND($D1244=\"New Wind\",$G1244<2014),AND($D1244=\"Existing Wind\",$G1244>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1244)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1244)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1244)),\"Wind\",$D1244))*('Summary Calcs'!$E$15:$E$266=$E1244)*('Summary Calcs'!$F$15:$F$266=$G1244)*(IF(OR(AND($B1244=\"Non-Residential\",I$8=\"Residential\"),AND($B1244=\"Residential\",$B1244<>I$8),AND($D1244=\"New Wind\",$G1244<2014),AND($D1244=\"Existing Wind\",$G1244>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1244)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1244)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1244)),\"Wind\",$D1244))*('Summary Calcs'!$E$15:$E$266=$E1244)*('Summary Calcs'!$F$15:$F$266=$G1244)*(IF(OR(AND($B1244=\"Non-Residential\",J$8=\"Residential\"),AND($B1244=\"Residential\",$B1244<>J$8),AND($D1244=\"New Wind\",$G1244<2014),AND($D1244=\"Existing Wind\",$G1244>2013)),0,1))))","v":0},{"$f":"IFERROR(H1244+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1244)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1244)),\"Wind\",$D1244))*('Public Tool Inputs'!$O$9:$O$104=E1244)*('Public Tool Inputs'!$P$9:$P$104=G1244))*I1244+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1244)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1244)),\"Wind\",$D1244))*('Public Tool Inputs'!$O$9:$O$104=E1244)*('Public Tool Inputs'!$P$9:$P$104=G1244))*J1244,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2004,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2004,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2004]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2005,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1245)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1245)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1245)),\"Wind\",$D1245))*('Summary Calcs'!$E$15:$E$266=$E1245)*('Summary Calcs'!$F$15:$F$266=$G1245)*(IF(OR(AND($B1245=\"Non-Residential\",H$8=\"Residential\"),AND($B1245=\"Residential\",$B1245<>H$8),AND($D1245=\"New Wind\",$G1245<2014),AND($D1245=\"Existing Wind\",$G1245>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1245)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1245)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1245)),\"Wind\",$D1245))*('Summary Calcs'!$E$15:$E$266=$E1245)*('Summary Calcs'!$F$15:$F$266=$G1245)*(IF(OR(AND($B1245=\"Non-Residential\",I$8=\"Residential\"),AND($B1245=\"Residential\",$B1245<>I$8),AND($D1245=\"New Wind\",$G1245<2014),AND($D1245=\"Existing Wind\",$G1245>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1245)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1245)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1245)),\"Wind\",$D1245))*('Summary Calcs'!$E$15:$E$266=$E1245)*('Summary Calcs'!$F$15:$F$266=$G1245)*(IF(OR(AND($B1245=\"Non-Residential\",J$8=\"Residential\"),AND($B1245=\"Residential\",$B1245<>J$8),AND($D1245=\"New Wind\",$G1245<2014),AND($D1245=\"Existing Wind\",$G1245>2013)),0,1))))","v":0},{"$f":"IFERROR(H1245+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1245)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1245)),\"Wind\",$D1245))*('Public Tool Inputs'!$O$9:$O$104=E1245)*('Public Tool Inputs'!$P$9:$P$104=G1245))*I1245+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1245)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1245)),\"Wind\",$D1245))*('Public Tool Inputs'!$O$9:$O$104=E1245)*('Public Tool Inputs'!$P$9:$P$104=G1245))*J1245,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2005,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2005,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2005]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2006,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1246)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1246)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1246)),\"Wind\",$D1246))*('Summary Calcs'!$E$15:$E$266=$E1246)*('Summary Calcs'!$F$15:$F$266=$G1246)*(IF(OR(AND($B1246=\"Non-Residential\",H$8=\"Residential\"),AND($B1246=\"Residential\",$B1246<>H$8),AND($D1246=\"New Wind\",$G1246<2014),AND($D1246=\"Existing Wind\",$G1246>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1246)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1246)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1246)),\"Wind\",$D1246))*('Summary Calcs'!$E$15:$E$266=$E1246)*('Summary Calcs'!$F$15:$F$266=$G1246)*(IF(OR(AND($B1246=\"Non-Residential\",I$8=\"Residential\"),AND($B1246=\"Residential\",$B1246<>I$8),AND($D1246=\"New Wind\",$G1246<2014),AND($D1246=\"Existing Wind\",$G1246>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1246)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1246)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1246)),\"Wind\",$D1246))*('Summary Calcs'!$E$15:$E$266=$E1246)*('Summary Calcs'!$F$15:$F$266=$G1246)*(IF(OR(AND($B1246=\"Non-Residential\",J$8=\"Residential\"),AND($B1246=\"Residential\",$B1246<>J$8),AND($D1246=\"New Wind\",$G1246<2014),AND($D1246=\"Existing Wind\",$G1246>2013)),0,1))))","v":0},{"$f":"IFERROR(H1246+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1246)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1246)),\"Wind\",$D1246))*('Public Tool Inputs'!$O$9:$O$104=E1246)*('Public Tool Inputs'!$P$9:$P$104=G1246))*I1246+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1246)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1246)),\"Wind\",$D1246))*('Public Tool Inputs'!$O$9:$O$104=E1246)*('Public Tool Inputs'!$P$9:$P$104=G1246))*J1246,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2006,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2006,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2006]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2007,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1247)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1247)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1247)),\"Wind\",$D1247))*('Summary Calcs'!$E$15:$E$266=$E1247)*('Summary Calcs'!$F$15:$F$266=$G1247)*(IF(OR(AND($B1247=\"Non-Residential\",H$8=\"Residential\"),AND($B1247=\"Residential\",$B1247<>H$8),AND($D1247=\"New Wind\",$G1247<2014),AND($D1247=\"Existing Wind\",$G1247>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1247)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1247)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1247)),\"Wind\",$D1247))*('Summary Calcs'!$E$15:$E$266=$E1247)*('Summary Calcs'!$F$15:$F$266=$G1247)*(IF(OR(AND($B1247=\"Non-Residential\",I$8=\"Residential\"),AND($B1247=\"Residential\",$B1247<>I$8),AND($D1247=\"New Wind\",$G1247<2014),AND($D1247=\"Existing Wind\",$G1247>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1247)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1247)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1247)),\"Wind\",$D1247))*('Summary Calcs'!$E$15:$E$266=$E1247)*('Summary Calcs'!$F$15:$F$266=$G1247)*(IF(OR(AND($B1247=\"Non-Residential\",J$8=\"Residential\"),AND($B1247=\"Residential\",$B1247<>J$8),AND($D1247=\"New Wind\",$G1247<2014),AND($D1247=\"Existing Wind\",$G1247>2013)),0,1))))","v":0},{"$f":"IFERROR(H1247+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1247)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1247)),\"Wind\",$D1247))*('Public Tool Inputs'!$O$9:$O$104=E1247)*('Public Tool Inputs'!$P$9:$P$104=G1247))*I1247+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1247)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1247)),\"Wind\",$D1247))*('Public Tool Inputs'!$O$9:$O$104=E1247)*('Public Tool Inputs'!$P$9:$P$104=G1247))*J1247,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2007,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2007,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2007]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2008,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1248)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1248)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1248)),\"Wind\",$D1248))*('Summary Calcs'!$E$15:$E$266=$E1248)*('Summary Calcs'!$F$15:$F$266=$G1248)*(IF(OR(AND($B1248=\"Non-Residential\",H$8=\"Residential\"),AND($B1248=\"Residential\",$B1248<>H$8),AND($D1248=\"New Wind\",$G1248<2014),AND($D1248=\"Existing Wind\",$G1248>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1248)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1248)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1248)),\"Wind\",$D1248))*('Summary Calcs'!$E$15:$E$266=$E1248)*('Summary Calcs'!$F$15:$F$266=$G1248)*(IF(OR(AND($B1248=\"Non-Residential\",I$8=\"Residential\"),AND($B1248=\"Residential\",$B1248<>I$8),AND($D1248=\"New Wind\",$G1248<2014),AND($D1248=\"Existing Wind\",$G1248>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1248)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1248)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1248)),\"Wind\",$D1248))*('Summary Calcs'!$E$15:$E$266=$E1248)*('Summary Calcs'!$F$15:$F$266=$G1248)*(IF(OR(AND($B1248=\"Non-Residential\",J$8=\"Residential\"),AND($B1248=\"Residential\",$B1248<>J$8),AND($D1248=\"New Wind\",$G1248<2014),AND($D1248=\"Existing Wind\",$G1248>2013)),0,1))))","v":0},{"$f":"IFERROR(H1248+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1248)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1248)),\"Wind\",$D1248))*('Public Tool Inputs'!$O$9:$O$104=E1248)*('Public Tool Inputs'!$P$9:$P$104=G1248))*I1248+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1248)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1248)),\"Wind\",$D1248))*('Public Tool Inputs'!$O$9:$O$104=E1248)*('Public Tool Inputs'!$P$9:$P$104=G1248))*J1248,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2008,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2008,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2008]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2009,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1249)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1249)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1249)),\"Wind\",$D1249))*('Summary Calcs'!$E$15:$E$266=$E1249)*('Summary Calcs'!$F$15:$F$266=$G1249)*(IF(OR(AND($B1249=\"Non-Residential\",H$8=\"Residential\"),AND($B1249=\"Residential\",$B1249<>H$8),AND($D1249=\"New Wind\",$G1249<2014),AND($D1249=\"Existing Wind\",$G1249>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1249)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1249)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1249)),\"Wind\",$D1249))*('Summary Calcs'!$E$15:$E$266=$E1249)*('Summary Calcs'!$F$15:$F$266=$G1249)*(IF(OR(AND($B1249=\"Non-Residential\",I$8=\"Residential\"),AND($B1249=\"Residential\",$B1249<>I$8),AND($D1249=\"New Wind\",$G1249<2014),AND($D1249=\"Existing Wind\",$G1249>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1249)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1249)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1249)),\"Wind\",$D1249))*('Summary Calcs'!$E$15:$E$266=$E1249)*('Summary Calcs'!$F$15:$F$266=$G1249)*(IF(OR(AND($B1249=\"Non-Residential\",J$8=\"Residential\"),AND($B1249=\"Residential\",$B1249<>J$8),AND($D1249=\"New Wind\",$G1249<2014),AND($D1249=\"Existing Wind\",$G1249>2013)),0,1))))","v":0},{"$f":"IFERROR(H1249+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1249)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1249)),\"Wind\",$D1249))*('Public Tool Inputs'!$O$9:$O$104=E1249)*('Public Tool Inputs'!$P$9:$P$104=G1249))*I1249+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1249)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1249)),\"Wind\",$D1249))*('Public Tool Inputs'!$O$9:$O$104=E1249)*('Public Tool Inputs'!$P$9:$P$104=G1249))*J1249,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2009,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2009,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2009]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2010,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1250)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1250)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1250)),\"Wind\",$D1250))*('Summary Calcs'!$E$15:$E$266=$E1250)*('Summary Calcs'!$F$15:$F$266=$G1250)*(IF(OR(AND($B1250=\"Non-Residential\",H$8=\"Residential\"),AND($B1250=\"Residential\",$B1250<>H$8),AND($D1250=\"New Wind\",$G1250<2014),AND($D1250=\"Existing Wind\",$G1250>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1250)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1250)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1250)),\"Wind\",$D1250))*('Summary Calcs'!$E$15:$E$266=$E1250)*('Summary Calcs'!$F$15:$F$266=$G1250)*(IF(OR(AND($B1250=\"Non-Residential\",I$8=\"Residential\"),AND($B1250=\"Residential\",$B1250<>I$8),AND($D1250=\"New Wind\",$G1250<2014),AND($D1250=\"Existing Wind\",$G1250>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1250)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1250)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1250)),\"Wind\",$D1250))*('Summary Calcs'!$E$15:$E$266=$E1250)*('Summary Calcs'!$F$15:$F$266=$G1250)*(IF(OR(AND($B1250=\"Non-Residential\",J$8=\"Residential\"),AND($B1250=\"Residential\",$B1250<>J$8),AND($D1250=\"New Wind\",$G1250<2014),AND($D1250=\"Existing Wind\",$G1250>2013)),0,1))))","v":0},{"$f":"IFERROR(H1250+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1250)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1250)),\"Wind\",$D1250))*('Public Tool Inputs'!$O$9:$O$104=E1250)*('Public Tool Inputs'!$P$9:$P$104=G1250))*I1250+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1250)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1250)),\"Wind\",$D1250))*('Public Tool Inputs'!$O$9:$O$104=E1250)*('Public Tool Inputs'!$P$9:$P$104=G1250))*J1250,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2010,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2010,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2010]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2011,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1251)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1251)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1251)),\"Wind\",$D1251))*('Summary Calcs'!$E$15:$E$266=$E1251)*('Summary Calcs'!$F$15:$F$266=$G1251)*(IF(OR(AND($B1251=\"Non-Residential\",H$8=\"Residential\"),AND($B1251=\"Residential\",$B1251<>H$8),AND($D1251=\"New Wind\",$G1251<2014),AND($D1251=\"Existing Wind\",$G1251>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1251)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1251)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1251)),\"Wind\",$D1251))*('Summary Calcs'!$E$15:$E$266=$E1251)*('Summary Calcs'!$F$15:$F$266=$G1251)*(IF(OR(AND($B1251=\"Non-Residential\",I$8=\"Residential\"),AND($B1251=\"Residential\",$B1251<>I$8),AND($D1251=\"New Wind\",$G1251<2014),AND($D1251=\"Existing Wind\",$G1251>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1251)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1251)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1251)),\"Wind\",$D1251))*('Summary Calcs'!$E$15:$E$266=$E1251)*('Summary Calcs'!$F$15:$F$266=$G1251)*(IF(OR(AND($B1251=\"Non-Residential\",J$8=\"Residential\"),AND($B1251=\"Residential\",$B1251<>J$8),AND($D1251=\"New Wind\",$G1251<2014),AND($D1251=\"Existing Wind\",$G1251>2013)),0,1))))","v":0},{"$f":"IFERROR(H1251+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1251)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1251)),\"Wind\",$D1251))*('Public Tool Inputs'!$O$9:$O$104=E1251)*('Public Tool Inputs'!$P$9:$P$104=G1251))*I1251+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1251)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1251)),\"Wind\",$D1251))*('Public Tool Inputs'!$O$9:$O$104=E1251)*('Public Tool Inputs'!$P$9:$P$104=G1251))*J1251,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2011,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2011,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2011]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2012,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1252)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1252)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1252)),\"Wind\",$D1252))*('Summary Calcs'!$E$15:$E$266=$E1252)*('Summary Calcs'!$F$15:$F$266=$G1252)*(IF(OR(AND($B1252=\"Non-Residential\",H$8=\"Residential\"),AND($B1252=\"Residential\",$B1252<>H$8),AND($D1252=\"New Wind\",$G1252<2014),AND($D1252=\"Existing Wind\",$G1252>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1252)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1252)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1252)),\"Wind\",$D1252))*('Summary Calcs'!$E$15:$E$266=$E1252)*('Summary Calcs'!$F$15:$F$266=$G1252)*(IF(OR(AND($B1252=\"Non-Residential\",I$8=\"Residential\"),AND($B1252=\"Residential\",$B1252<>I$8),AND($D1252=\"New Wind\",$G1252<2014),AND($D1252=\"Existing Wind\",$G1252>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1252)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1252)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1252)),\"Wind\",$D1252))*('Summary Calcs'!$E$15:$E$266=$E1252)*('Summary Calcs'!$F$15:$F$266=$G1252)*(IF(OR(AND($B1252=\"Non-Residential\",J$8=\"Residential\"),AND($B1252=\"Residential\",$B1252<>J$8),AND($D1252=\"New Wind\",$G1252<2014),AND($D1252=\"Existing Wind\",$G1252>2013)),0,1))))","v":0},{"$f":"IFERROR(H1252+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1252)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1252)),\"Wind\",$D1252))*('Public Tool Inputs'!$O$9:$O$104=E1252)*('Public Tool Inputs'!$P$9:$P$104=G1252))*I1252+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1252)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1252)),\"Wind\",$D1252))*('Public Tool Inputs'!$O$9:$O$104=E1252)*('Public Tool Inputs'!$P$9:$P$104=G1252))*J1252,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2012,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2012,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2012]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2013,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1253)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1253)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1253)),\"Wind\",$D1253))*('Summary Calcs'!$E$15:$E$266=$E1253)*('Summary Calcs'!$F$15:$F$266=$G1253)*(IF(OR(AND($B1253=\"Non-Residential\",H$8=\"Residential\"),AND($B1253=\"Residential\",$B1253<>H$8),AND($D1253=\"New Wind\",$G1253<2014),AND($D1253=\"Existing Wind\",$G1253>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1253)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1253)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1253)),\"Wind\",$D1253))*('Summary Calcs'!$E$15:$E$266=$E1253)*('Summary Calcs'!$F$15:$F$266=$G1253)*(IF(OR(AND($B1253=\"Non-Residential\",I$8=\"Residential\"),AND($B1253=\"Residential\",$B1253<>I$8),AND($D1253=\"New Wind\",$G1253<2014),AND($D1253=\"Existing Wind\",$G1253>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1253)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1253)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1253)),\"Wind\",$D1253))*('Summary Calcs'!$E$15:$E$266=$E1253)*('Summary Calcs'!$F$15:$F$266=$G1253)*(IF(OR(AND($B1253=\"Non-Residential\",J$8=\"Residential\"),AND($B1253=\"Residential\",$B1253<>J$8),AND($D1253=\"New Wind\",$G1253<2014),AND($D1253=\"Existing Wind\",$G1253>2013)),0,1))))","v":0},{"$f":"IFERROR(H1253+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1253)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1253)),\"Wind\",$D1253))*('Public Tool Inputs'!$O$9:$O$104=E1253)*('Public Tool Inputs'!$P$9:$P$104=G1253))*I1253+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1253)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1253)),\"Wind\",$D1253))*('Public Tool Inputs'!$O$9:$O$104=E1253)*('Public Tool Inputs'!$P$9:$P$104=G1253))*J1253,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2013,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2013,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2013]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2014,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1254)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1254)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1254)),\"Wind\",$D1254))*('Summary Calcs'!$E$15:$E$266=$E1254)*('Summary Calcs'!$F$15:$F$266=$G1254)*(IF(OR(AND($B1254=\"Non-Residential\",H$8=\"Residential\"),AND($B1254=\"Residential\",$B1254<>H$8),AND($D1254=\"New Wind\",$G1254<2014),AND($D1254=\"Existing Wind\",$G1254>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1254)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1254)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1254)),\"Wind\",$D1254))*('Summary Calcs'!$E$15:$E$266=$E1254)*('Summary Calcs'!$F$15:$F$266=$G1254)*(IF(OR(AND($B1254=\"Non-Residential\",I$8=\"Residential\"),AND($B1254=\"Residential\",$B1254<>I$8),AND($D1254=\"New Wind\",$G1254<2014),AND($D1254=\"Existing Wind\",$G1254>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1254)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1254)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1254)),\"Wind\",$D1254))*('Summary Calcs'!$E$15:$E$266=$E1254)*('Summary Calcs'!$F$15:$F$266=$G1254)*(IF(OR(AND($B1254=\"Non-Residential\",J$8=\"Residential\"),AND($B1254=\"Residential\",$B1254<>J$8),AND($D1254=\"New Wind\",$G1254<2014),AND($D1254=\"Existing Wind\",$G1254>2013)),0,1))))","v":0},{"$f":"IFERROR(H1254+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1254)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1254)),\"Wind\",$D1254))*('Public Tool Inputs'!$O$9:$O$104=E1254)*('Public Tool Inputs'!$P$9:$P$104=G1254))*I1254+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1254)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1254)),\"Wind\",$D1254))*('Public Tool Inputs'!$O$9:$O$104=E1254)*('Public Tool Inputs'!$P$9:$P$104=G1254))*J1254,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2014,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2014,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2014]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2015,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1255)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1255)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1255)),\"Wind\",$D1255))*('Summary Calcs'!$E$15:$E$266=$E1255)*('Summary Calcs'!$F$15:$F$266=$G1255)*(IF(OR(AND($B1255=\"Non-Residential\",H$8=\"Residential\"),AND($B1255=\"Residential\",$B1255<>H$8),AND($D1255=\"New Wind\",$G1255<2014),AND($D1255=\"Existing Wind\",$G1255>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1255)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1255)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1255)),\"Wind\",$D1255))*('Summary Calcs'!$E$15:$E$266=$E1255)*('Summary Calcs'!$F$15:$F$266=$G1255)*(IF(OR(AND($B1255=\"Non-Residential\",I$8=\"Residential\"),AND($B1255=\"Residential\",$B1255<>I$8),AND($D1255=\"New Wind\",$G1255<2014),AND($D1255=\"Existing Wind\",$G1255>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1255)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1255)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1255)),\"Wind\",$D1255))*('Summary Calcs'!$E$15:$E$266=$E1255)*('Summary Calcs'!$F$15:$F$266=$G1255)*(IF(OR(AND($B1255=\"Non-Residential\",J$8=\"Residential\"),AND($B1255=\"Residential\",$B1255<>J$8),AND($D1255=\"New Wind\",$G1255<2014),AND($D1255=\"Existing Wind\",$G1255>2013)),0,1))))","v":0},{"$f":"IFERROR(H1255+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1255)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1255)),\"Wind\",$D1255))*('Public Tool Inputs'!$O$9:$O$104=E1255)*('Public Tool Inputs'!$P$9:$P$104=G1255))*I1255+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1255)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1255)),\"Wind\",$D1255))*('Public Tool Inputs'!$O$9:$O$104=E1255)*('Public Tool Inputs'!$P$9:$P$104=G1255))*J1255,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2015,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2015,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2015]
[null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2016,{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1256)*('Summary Calcs'!$B$15:$B$266=H$8)*('Summary Calcs'!$C$15:$C$266=$C1256)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1256)),\"Wind\",$D1256))*('Summary Calcs'!$E$15:$E$266=$E1256)*('Summary Calcs'!$F$15:$F$266=$G1256)*(IF(OR(AND($B1256=\"Non-Residential\",H$8=\"Residential\"),AND($B1256=\"Residential\",$B1256<>H$8),AND($D1256=\"New Wind\",$G1256<2014),AND($D1256=\"Existing Wind\",$G1256>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1256)*('Summary Calcs'!$B$15:$B$266=I$8)*('Summary Calcs'!$C$15:$C$266=$C1256)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1256)),\"Wind\",$D1256))*('Summary Calcs'!$E$15:$E$266=$E1256)*('Summary Calcs'!$F$15:$F$266=$G1256)*(IF(OR(AND($B1256=\"Non-Residential\",I$8=\"Residential\"),AND($B1256=\"Residential\",$B1256<>I$8),AND($D1256=\"New Wind\",$G1256<2014),AND($D1256=\"Existing Wind\",$G1256>2013)),0,1))))","v":0},{"$f":"ABS(SUMPRODUCT(('Summary Calcs'!$G$15:$L$266)*('Summary Calcs'!$G$268:$L$268=$F1256)*('Summary Calcs'!$B$15:$B$266=J$8)*('Summary Calcs'!$C$15:$C$266=$C1256)*('Summary Calcs'!$D$15:$D$266=IF(ISNUMBER(FIND(\"Wind\",$D1256)),\"Wind\",$D1256))*('Summary Calcs'!$E$15:$E$266=$E1256)*('Summary Calcs'!$F$15:$F$266=$G1256)*(IF(OR(AND($B1256=\"Non-Residential\",J$8=\"Residential\"),AND($B1256=\"Residential\",$B1256<>J$8),AND($D1256=\"New Wind\",$G1256<2014),AND($D1256=\"Existing Wind\",$G1256>2013)),0,1))))","v":0},{"$f":"IFERROR(H1256+SUMPRODUCT(('Public Tool Inputs'!$R$9:$R$104)*('Public Tool Inputs'!$M$9:$M$104=C1256)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1256)),\"Wind\",$D1256))*('Public Tool Inputs'!$O$9:$O$104=E1256)*('Public Tool Inputs'!$P$9:$P$104=G1256))*I1256+SUMPRODUCT(('Public Tool Inputs'!$Q$9:$Q$104)*('Public Tool Inputs'!$M$9:$M$104=C1256)*('Public Tool Inputs'!$N$9:$N$104=IF(ISNUMBER(FIND(\"Wind\",$D1256)),\"Wind\",$D1256))*('Public Tool Inputs'!$O$9:$O$104=E1256)*('Public Tool Inputs'!$P$9:$P$104=G1256))*J1256,0)","v":0},null,null,null,null,null,null,null,null,"Residential","NVE South","PV","Unincentivized","Utility Incentive",2016,null,"Residential","NVE South","PV","Non-Incentivized","Utility Incentive",2016,null,"Residential","NVE South","Existing Wind","Non-Incentivized","Utility Incentive",2016]

{"sheet":"Lists","index":10,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Do Not Erase"]
[]
[null,"Technologies"]
[null,"PV"]
[null,"Wind"]
[]
[null,"Utilities"]
[null,"NVE North"]
[null,"NVE South"]
[]
[null,"Customer Classes"]
[null,"Residential"]
[null,"Public"]
[null,"Commercial"]
[]
[null,"Incentive Types"]
[null,"Incentivized"]
[null,"Non-Incentivized"]