{"text_format":"1","workbook":"xlsx","n_sheets":53,"sheets":["Site Inspection","Application Form","Project Summary","Beneficiary","Domestic Energy Credits","DR Project 1","DR Project 2","DR Project 3","DR Project 4","DR Project 5","DR Project 6","Non Domestic 1","Non Domestic 2","Non Domestic 3","Non Domestic 4","Non Domestic 5","Non Domestic 6","Non Domestic 7","Non Domestic 8","Non Domestic 9","Non Domestic 10","Non Domestic 11","Non Domestic 12","Non Domestic 13","Non Domestic 14","Non Domestic 15","Non Domestic 16","Non Domestic 17","Non Domestic 18","Non Domestic 19","Non Domestic 20","Non Domestic 21","Non Domestic 22","Non Domestic 23","Non Domestic 24","Non Domestic 25","Non Domestic 26","Non Domestic 27","Non Domestic 28","Non Domestic 29","Non Domestic 30","Non Domestic 31","Non Domestic 32","Non Domestic 33","Non Domestic 34","Non Domestic 35","Non Domestic 36","Non Domestic 37","Non Domestic 38","Non Domestic 39","Non Domestic 40","Lookups","Evaluation"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":7,"defined_names":30,"comments":41,"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":"Site Inspection","index":0,"n_rows":325,"n_cols":15,"rows_kept":325,"cut":false,"hidden":false,"merged":[[0,0,0,2],[0,7,0,9]]}
["SEC Programme 2018",null,null,null,null,null,null,"SEAI Reference"]
[]
["SITE INSPECTION SHEET",null,null,null,null,null,null,"Select No of Non Domestic Projects",null,null,1]
[]
["Beneficiary","Facility name","Facility address","Existing Spec","Type of energy upgrade","Proposed spec","IU Comments","Cost of measures (excl VAT)","Payback on measure (excl VAT)","Energy credits","Cost per primary kWh (excl VAT)","Grant Value"]
[{"$f":"'Project Summary'!I88","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 1'!B5","v":0},{"$f":"'Non Domestic 1'!B6","v":0},{"$f":"'Non Domestic 1'!C17","v":0},{"$f":"'Non Domestic 1'!A17","v":"-"},{"$f":"'Non Domestic 1'!E17","v":0},null,{"$f":"'Non Domestic 1'!T17","v":0},{"$f":"'Non Domestic 1'!W17","v":0},{"$f":"'Non Domestic 1'!X17","v":0},{"$f":"'Non Domestic 1'!Y17","v":0},{"$f":"H6*'Project Summary'!F88","v":0},null,null," "]
[{"$f":"'Project Summary'!I88","v":"Enter Name of Beneficiary"},{"$f":"$B$6","v":0},{"$f":"$C$6","v":0},{"$f":"'Non Domestic 1'!C18","v":" "},{"$f":"'Non Domestic 1'!A18","v":"-"},{"$f":"'Non Domestic 1'!E18","v":" "},null,{"$f":"'Non Domestic 1'!T18","v":0},{"$f":"'Non Domestic 1'!W18","v":0},{"$f":"'Non Domestic 1'!X18","v":0},{"$f":"'Non Domestic 1'!Y18","v":0},{"$f":"H7*'Project Summary'!F88","v":0}]
[{"$f":"'Project Summary'!I88","v":"Enter Name of Beneficiary"},{"$f":"$B$6","v":0},{"$f":"$C$6","v":0},{"$f":"'Non Domestic 1'!C19","v":0},{"$f":"'Non Domestic 1'!A19","v":"-"},{"$f":"'Non Domestic 1'!E19","v":0},null,{"$f":"'Non Domestic 1'!T19","v":0},{"$f":"'Non Domestic 1'!W19","v":0},{"$f":"'Non Domestic 1'!X19","v":0},{"$f":"'Non Domestic 1'!Y19","v":0},{"$f":"H8*'Project Summary'!F88","v":0}]
[{"$f":"'Project Summary'!I88","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 1'!C20","v":0},{"$f":"'Non Domestic 1'!A20","v":"-"},{"$f":"'Non Domestic 1'!E20","v":0},null,{"$f":"'Non Domestic 1'!T20","v":0},{"$f":"'Non Domestic 1'!W20","v":0},{"$f":"'Non Domestic 1'!X20","v":0},{"$f":"'Non Domestic 1'!Y20","v":0},{"$f":"H9*'Project Summary'!F88","v":0}]
[{"$f":"'Project Summary'!I88","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 1'!C21","v":0},{"$f":"'Non Domestic 1'!A21","v":"-"},{"$f":"'Non Domestic 1'!E21","v":0},null,{"$f":"'Non Domestic 1'!T21","v":0},{"$f":"'Non Domestic 1'!W21","v":0},{"$f":"'Non Domestic 1'!X21","v":0},{"$f":"'Non Domestic 1'!Y21","v":0},{"$f":"H10*'Project Summary'!F88","v":0}]
[{"$f":"'Project Summary'!I88","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 1'!C22","v":0},{"$f":"'Non Domestic 1'!A22","v":"-"},{"$f":"'Non Domestic 1'!E22","v":0},null,{"$f":"'Non Domestic 1'!T22","v":0},{"$f":"'Non Domestic 1'!W22","v":0},{"$f":"'Non Domestic 1'!X22","v":0},{"$f":"'Non Domestic 1'!Y22","v":0},{"$f":"H11*'Project Summary'!F88","v":0}]
[{"$f":"'Project Summary'!I88","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 1'!C23","v":0},{"$f":"'Non Domestic 1'!A23","v":"-"},{"$f":"'Non Domestic 1'!E23","v":0},null,{"$f":"'Non Domestic 1'!T23","v":0},{"$f":"'Non Domestic 1'!W23","v":0},{"$f":"'Non Domestic 1'!X23","v":0},{"$f":"'Non Domestic 1'!Y23","v":0},{"$f":"H12*'Project Summary'!F88","v":0}]
[{"$f":"'Project Summary'!I88","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 1'!C24","v":0},{"$f":"'Non Domestic 1'!A24","v":"-"},{"$f":"'Non Domestic 1'!E24","v":0},null,{"$f":"'Non Domestic 1'!T24","v":0},{"$f":"'Non Domestic 1'!W24","v":0},{"$f":"'Non Domestic 1'!X24","v":0},{"$f":"'Non Domestic 1'!Y24","v":0},{"$f":"H13*'Project Summary'!F88","v":0}]
[{"$f":"'Project Summary'!I89","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 2'!B5","v":0},{"$f":"'Non Domestic 2'!B6","v":0},{"$f":"'Non Domestic 2'!C17","v":"20mm insul"},{"$f":"'Non Domestic 2'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 2'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 2'!T17","v":0},{"$f":"'Non Domestic 2'!W17","v":0},{"$f":"'Non Domestic 2'!X17","v":0},{"$f":"'Non Domestic 2'!Y17","v":0},{"$f":"H14*'Project Summary'!F89","v":0}]
[{"$f":"'Project Summary'!I89","v":"Enter Name of Beneficiary"},{"$f":"$B$14","v":0},{"$f":"$C$14","v":0},{"$f":"'Non Domestic 2'!C18","v":" "},{"$f":"'Non Domestic 2'!A18","v":"-"},{"$f":"'Non Domestic 2'!E18","v":" "},null,{"$f":"'Non Domestic 2'!T18","v":0},{"$f":"'Non Domestic 2'!W18","v":0},{"$f":"'Non Domestic 2'!X18","v":0},{"$f":"'Non Domestic 2'!Y18","v":0},{"$f":"H15*'Project Summary'!F89","v":0}]
[{"$f":"'Project Summary'!I89","v":"Enter Name of Beneficiary"},{"$f":"$B$14","v":0},{"$f":"$C$14","v":0},{"$f":"'Non Domestic 2'!C19","v":0},{"$f":"'Non Domestic 2'!A19","v":"-"},{"$f":"'Non Domestic 2'!E19","v":0},null,{"$f":"'Non Domestic 2'!T19","v":0},{"$f":"'Non Domestic 2'!W19","v":0},{"$f":"'Non Domestic 2'!X19","v":0},{"$f":"'Non Domestic 2'!Y19","v":0},{"$f":"H16*'Project Summary'!F89","v":0}]
[{"$f":"'Project Summary'!I89","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 2'!C20","v":0},{"$f":"'Non Domestic 2'!A20","v":"-"},{"$f":"'Non Domestic 2'!E20","v":0},null,{"$f":"'Non Domestic 2'!T20","v":0},{"$f":"'Non Domestic 2'!W20","v":0},{"$f":"'Non Domestic 2'!X20","v":0},{"$f":"'Non Domestic 2'!Y20","v":0},{"$f":"H17*'Project Summary'!F89","v":0}]
[{"$f":"'Project Summary'!I89","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 2'!C21","v":0},{"$f":"'Non Domestic 2'!A21","v":"-"},{"$f":"'Non Domestic 2'!E21","v":0},null,{"$f":"'Non Domestic 2'!T21","v":0},{"$f":"'Non Domestic 2'!W21","v":0},{"$f":"'Non Domestic 2'!X21","v":0},{"$f":"'Non Domestic 2'!Y21","v":0},{"$f":"H18*'Project Summary'!F89","v":0}]
[{"$f":"'Project Summary'!I89","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 2'!C22","v":0},{"$f":"'Non Domestic 2'!A22","v":"-"},{"$f":"'Non Domestic 2'!E22","v":0},null,{"$f":"'Non Domestic 2'!T22","v":0},{"$f":"'Non Domestic 2'!W22","v":0},{"$f":"'Non Domestic 2'!X22","v":0},{"$f":"'Non Domestic 2'!Y22","v":0},{"$f":"H19*'Project Summary'!F89","v":0}]
[{"$f":"'Project Summary'!I89","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 2'!C23","v":0},{"$f":"'Non Domestic 2'!A23","v":"-"},{"$f":"'Non Domestic 2'!E23","v":0},null,{"$f":"'Non Domestic 2'!T23","v":0},{"$f":"'Non Domestic 2'!W23","v":0},{"$f":"'Non Domestic 2'!X23","v":0},{"$f":"'Non Domestic 2'!Y23","v":0},{"$f":"H20*'Project Summary'!F89","v":0}]
[{"$f":"'Project Summary'!I89","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 2'!C24","v":0},{"$f":"'Non Domestic 2'!A24","v":"-"},{"$f":"'Non Domestic 2'!E24","v":0},null,{"$f":"'Non Domestic 2'!T24","v":0},{"$f":"'Non Domestic 2'!W24","v":0},{"$f":"'Non Domestic 2'!X24","v":0},{"$f":"'Non Domestic 2'!Y24","v":0},{"$f":"H21*'Project Summary'!F89","v":0}]
[{"$f":"'Project Summary'!I90","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 3'!B5","v":0},{"$f":"'Non Domestic 3'!B6","v":0},{"$f":"'Non Domestic 3'!C17","v":"20mm insul"},{"$f":"'Non Domestic 3'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 3'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 3'!T17","v":0},{"$f":"'Non Domestic 3'!W17","v":0},{"$f":"'Non Domestic 3'!X17","v":0},{"$f":"'Non Domestic 3'!Y17","v":0},{"$f":"H22*'Project Summary'!F90","v":0}]
[{"$f":"$A$22","v":"Enter Name of Beneficiary"},{"$f":"B$22","v":0},{"$f":"C$22","v":0},{"$f":"'Non Domestic 3'!C18","v":" "},{"$f":"'Non Domestic 3'!A18","v":"-"},{"$f":"'Non Domestic 3'!E18","v":" "},null,{"$f":"'Non Domestic 3'!T18","v":0},{"$f":"'Non Domestic 3'!W18","v":0},{"$f":"'Non Domestic 3'!X18","v":0},{"$f":"'Non Domestic 3'!Y18","v":0},{"$f":"H23*'Project Summary'!F90","v":0}]
[{"$f":"$A$22","v":"Enter Name of Beneficiary"},{"$f":"B$22","v":0},0,{"$f":"'Non Domestic 3'!C19","v":0},{"$f":"'Non Domestic 3'!A19","v":"-"},{"$f":"'Non Domestic 3'!E19","v":0},null,{"$f":"'Non Domestic 3'!T19","v":0},{"$f":"'Non Domestic 3'!W19","v":0},{"$f":"'Non Domestic 3'!X19","v":0},{"$f":"'Non Domestic 3'!Y19","v":0},{"$f":"H24*'Project Summary'!F90","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 3'!C20","v":0},{"$f":"'Non Domestic 3'!A20","v":"-"},{"$f":"'Non Domestic 3'!E20","v":0},null,{"$f":"'Non Domestic 3'!T20","v":0},{"$f":"'Non Domestic 3'!W20","v":0},{"$f":"'Non Domestic 3'!X20","v":0},{"$f":"'Non Domestic 3'!Y20","v":0},{"$f":"H25*'Project Summary'!F90","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 3'!C21","v":0},{"$f":"'Non Domestic 3'!A21","v":"-"},{"$f":"'Non Domestic 3'!E21","v":0},null,{"$f":"'Non Domestic 3'!T21","v":0},{"$f":"'Non Domestic 3'!W21","v":0},{"$f":"'Non Domestic 3'!X21","v":0},{"$f":"'Non Domestic 3'!Y21","v":0},{"$f":"H26*'Project Summary'!F90","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 3'!C22","v":0},{"$f":"'Non Domestic 3'!A22","v":"-"},{"$f":"'Non Domestic 3'!E22","v":0},null,{"$f":"'Non Domestic 3'!T22","v":0},{"$f":"'Non Domestic 3'!W22","v":0},{"$f":"'Non Domestic 3'!X22","v":0},{"$f":"'Non Domestic 3'!Y22","v":0},{"$f":"H27*'Project Summary'!F90","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 3'!C23","v":0},{"$f":"'Non Domestic 3'!A23","v":"-"},{"$f":"'Non Domestic 3'!E23","v":0},null,{"$f":"'Non Domestic 3'!T23","v":0},{"$f":"'Non Domestic 3'!W23","v":0},{"$f":"'Non Domestic 3'!X23","v":0},{"$f":"'Non Domestic 3'!Y23","v":0},{"$f":"H28*'Project Summary'!F90","v":0}]
[{"$f":"$A$22","v":"Enter Name of Beneficiary"},{"$f":"B$22","v":0},0,{"$f":"'Non Domestic 3'!C24","v":0},{"$f":"'Non Domestic 3'!A24","v":"-"},{"$f":"'Non Domestic 3'!E24","v":0},null,{"$f":"'Non Domestic 3'!T24","v":0},{"$f":"'Non Domestic 3'!W24","v":0},{"$f":"'Non Domestic 3'!X24","v":0},{"$f":"'Non Domestic 3'!Y24","v":0},{"$f":"H29*'Project Summary'!F90","v":0}]
[{"$f":"'Project Summary'!I91","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 4'!B5","v":0},{"$f":"'Non Domestic 4'!B6","v":0},{"$f":"'Non Domestic 4'!C17","v":"20mm insul"},{"$f":"'Non Domestic 4'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 4'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 4'!T17","v":0},{"$f":"'Non Domestic 4'!W17","v":0},{"$f":"'Non Domestic 4'!X17","v":0},{"$f":"'Non Domestic 4'!Y17","v":0},{"$f":"H30*'Project Summary'!F91","v":0}]
[{"$f":"$A$30","v":"Enter Name of Beneficiary"},{"$f":"B$30","v":0},{"$f":"C$30","v":0},{"$f":"'Non Domestic 4'!C18","v":" "},{"$f":"'Non Domestic 4'!A18","v":"-"},{"$f":"'Non Domestic 4'!E18","v":" "},null,{"$f":"'Non Domestic 4'!T18","v":0},{"$f":"'Non Domestic 4'!W18","v":0},{"$f":"'Non Domestic 4'!X18","v":0},{"$f":"'Non Domestic 4'!Y18","v":0},{"$f":"H31*'Project Summary'!F91","v":0}]
[{"$f":"$A$30","v":"Enter Name of Beneficiary"},{"$f":"B$30","v":0},0,{"$f":"'Non Domestic 4'!C19","v":0},{"$f":"'Non Domestic 4'!A19","v":"-"},{"$f":"'Non Domestic 4'!E19","v":0},null,{"$f":"'Non Domestic 4'!T19","v":0},{"$f":"'Non Domestic 4'!W19","v":0},{"$f":"'Non Domestic 4'!X19","v":0},{"$f":"'Non Domestic 4'!Y19","v":0},{"$f":"H32*'Project Summary'!F91","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 4'!C20","v":0},{"$f":"'Non Domestic 4'!A20","v":"-"},{"$f":"'Non Domestic 4'!E20","v":0},null,{"$f":"'Non Domestic 4'!T20","v":0},{"$f":"'Non Domestic 4'!W20","v":0},{"$f":"'Non Domestic 4'!X20","v":0},{"$f":"'Non Domestic 4'!Y20","v":0},{"$f":"H33*'Project Summary'!F91","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 4'!C21","v":0},{"$f":"'Non Domestic 4'!A21","v":"-"},{"$f":"'Non Domestic 4'!E21","v":0},null,{"$f":"'Non Domestic 4'!T21","v":0},{"$f":"'Non Domestic 4'!W21","v":0},{"$f":"'Non Domestic 4'!X21","v":0},{"$f":"'Non Domestic 4'!Y21","v":0},{"$f":"H34*'Project Summary'!F91","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 4'!C22","v":0},{"$f":"'Non Domestic 4'!A22","v":"-"},{"$f":"'Non Domestic 4'!E22","v":0},null,{"$f":"'Non Domestic 4'!T22","v":0},{"$f":"'Non Domestic 4'!W22","v":0},{"$f":"'Non Domestic 4'!X22","v":0},{"$f":"'Non Domestic 4'!Y22","v":0},{"$f":"H35*'Project Summary'!F91","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 4'!C23","v":0},{"$f":"'Non Domestic 4'!A23","v":"-"},{"$f":"'Non Domestic 4'!E23","v":0},null,{"$f":"'Non Domestic 4'!T23","v":0},{"$f":"'Non Domestic 4'!W23","v":0},{"$f":"'Non Domestic 4'!X23","v":0},{"$f":"'Non Domestic 4'!Y23","v":0},{"$f":"H36*'Project Summary'!F91","v":0}]
[{"$f":"$A$30","v":"Enter Name of Beneficiary"},{"$f":"B$30","v":0},{"$f":"C$30","v":0},{"$f":"'Non Domestic 4'!C24","v":0},{"$f":"'Non Domestic 4'!A24","v":"-"},{"$f":"'Non Domestic 4'!E24","v":0},null,{"$f":"'Non Domestic 4'!T24","v":0},{"$f":"'Non Domestic 4'!W24","v":0},{"$f":"'Non Domestic 4'!X24","v":0},{"$f":"'Non Domestic 4'!Y24","v":0},{"$f":"H37*'Project Summary'!F91","v":0}]
[{"$f":"'Project Summary'!I92","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 5'!B5","v":0},{"$f":"'Non Domestic 5'!B6","v":0},{"$f":"'Non Domestic 5'!C17","v":"20mm insul"},{"$f":"'Non Domestic 5'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 5'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 5'!T17","v":0},{"$f":"'Non Domestic 5'!W17","v":0},{"$f":"'Non Domestic 5'!X17","v":0},{"$f":"'Non Domestic 5'!Y17","v":0},{"$f":"H38*'Project Summary'!F92","v":0}]
[{"$f":"$A$38","v":"Enter Name of Beneficiary"},{"$f":"B$38","v":0},{"$f":"C$38","v":0},{"$f":"'Non Domestic 5'!C18","v":" "},{"$f":"'Non Domestic 5'!A18","v":"-"},{"$f":"'Non Domestic 5'!E18","v":" "},null,{"$f":"'Non Domestic 5'!T18","v":0},{"$f":"'Non Domestic 5'!W18","v":0},{"$f":"'Non Domestic 5'!X18","v":0},{"$f":"'Non Domestic 5'!Y18","v":0},{"$f":"H39*'Project Summary'!F92","v":0}]
[{"$f":"$A$38","v":"Enter Name of Beneficiary"},{"$f":"B$38","v":0},0,{"$f":"'Non Domestic 5'!C19","v":0},{"$f":"'Non Domestic 5'!A19","v":"-"},{"$f":"'Non Domestic 5'!E19","v":0},null,{"$f":"'Non Domestic 5'!T19","v":0},{"$f":"'Non Domestic 5'!W19","v":0},{"$f":"'Non Domestic 5'!X19","v":0},{"$f":"'Non Domestic 5'!Y19","v":0},{"$f":"H40*'Project Summary'!F92","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 5'!C20","v":0},{"$f":"'Non Domestic 5'!A20","v":"-"},{"$f":"'Non Domestic 5'!E20","v":0},null,{"$f":"'Non Domestic 5'!T20","v":0},{"$f":"'Non Domestic 5'!W20","v":0},{"$f":"'Non Domestic 5'!X20","v":0},{"$f":"'Non Domestic 5'!Y20","v":0},{"$f":"H41*'Project Summary'!F92","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 5'!C21","v":0},{"$f":"'Non Domestic 5'!A21","v":"-"},{"$f":"'Non Domestic 5'!E21","v":0},null,{"$f":"'Non Domestic 5'!T21","v":0},{"$f":"'Non Domestic 5'!W21","v":0},{"$f":"'Non Domestic 5'!X21","v":0},{"$f":"'Non Domestic 5'!Y21","v":0},{"$f":"H42*'Project Summary'!F92","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 5'!C22","v":0},{"$f":"'Non Domestic 5'!A22","v":"-"},{"$f":"'Non Domestic 5'!E22","v":0},null,{"$f":"'Non Domestic 5'!T22","v":0},{"$f":"'Non Domestic 5'!W22","v":0},{"$f":"'Non Domestic 5'!X22","v":0},{"$f":"'Non Domestic 5'!Y22","v":0},{"$f":"H43*'Project Summary'!F92","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 5'!C23","v":0},{"$f":"'Non Domestic 5'!A23","v":"-"},{"$f":"'Non Domestic 5'!E23","v":0},null,{"$f":"'Non Domestic 5'!T23","v":0},{"$f":"'Non Domestic 5'!W23","v":0},{"$f":"'Non Domestic 5'!X23","v":0},{"$f":"'Non Domestic 5'!Y23","v":0},{"$f":"H44*'Project Summary'!F92","v":0}]
["Enter Name of Beneficiary",{"$f":"B$38","v":0},0,{"$f":"'Non Domestic 5'!C24","v":0},{"$f":"'Non Domestic 5'!A24","v":"-"},{"$f":"'Non Domestic 5'!E24","v":0},null,{"$f":"'Non Domestic 5'!T24","v":0},{"$f":"'Non Domestic 5'!W24","v":0},{"$f":"'Non Domestic 5'!X24","v":0},{"$f":"'Non Domestic 5'!Y24","v":0},{"$f":"H45*'Project Summary'!F92","v":0}]
[{"$f":"'Project Summary'!I93","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 6'!B5","v":0},{"$f":"'Non Domestic 6'!B6","v":0},{"$f":"'Non Domestic 6'!C17","v":"20mm insul"},{"$f":"'Non Domestic 6'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 6'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 6'!T17","v":0},{"$f":"'Non Domestic 6'!W17","v":0},{"$f":"'Non Domestic 6'!X17","v":0},{"$f":"'Non Domestic 6'!Y17","v":0},{"$f":"H46*'Project Summary'!F93","v":0}]
[{"$f":"$A$46","v":"Enter Name of Beneficiary"},{"$f":"B$46","v":0},{"$f":"C$46","v":0},{"$f":"'Non Domestic 6'!C18","v":" "},{"$f":"'Non Domestic 6'!A18","v":"-"},{"$f":"'Non Domestic 6'!E18","v":" "},null,{"$f":"'Non Domestic 6'!T18","v":0},{"$f":"'Non Domestic 6'!W18","v":0},{"$f":"'Non Domestic 6'!X18","v":0},{"$f":"'Non Domestic 6'!Y18","v":0},{"$f":"H47*'Project Summary'!F93","v":0}]
[{"$f":"$A$46","v":"Enter Name of Beneficiary"},{"$f":"B$46","v":0},0,{"$f":"'Non Domestic 6'!C19","v":0},{"$f":"'Non Domestic 6'!A19","v":"-"},{"$f":"'Non Domestic 6'!E19","v":0},null,{"$f":"'Non Domestic 6'!T19","v":0},{"$f":"'Non Domestic 6'!W19","v":0},{"$f":"'Non Domestic 6'!X19","v":0},{"$f":"'Non Domestic 6'!Y19","v":0},{"$f":"H48*'Project Summary'!F93","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 6'!C20","v":0},{"$f":"'Non Domestic 6'!A20","v":"-"},{"$f":"'Non Domestic 6'!E20","v":0},null,{"$f":"'Non Domestic 6'!T20","v":0},{"$f":"'Non Domestic 6'!W20","v":0},{"$f":"'Non Domestic 6'!X20","v":0},{"$f":"'Non Domestic 6'!Y20","v":0},{"$f":"H49*'Project Summary'!F93","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 6'!C21","v":0},{"$f":"'Non Domestic 6'!A21","v":"-"},{"$f":"'Non Domestic 6'!E21","v":0},null,{"$f":"'Non Domestic 6'!T21","v":0},{"$f":"'Non Domestic 6'!W21","v":0},{"$f":"'Non Domestic 6'!X21","v":0},{"$f":"'Non Domestic 6'!Y21","v":0},{"$f":"H50*'Project Summary'!F93","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 6'!C22","v":0},{"$f":"'Non Domestic 6'!A22","v":"-"},{"$f":"'Non Domestic 6'!E22","v":0},null,{"$f":"'Non Domestic 6'!T22","v":0},{"$f":"'Non Domestic 6'!W22","v":0},{"$f":"'Non Domestic 6'!X22","v":0},{"$f":"'Non Domestic 6'!Y22","v":0},{"$f":"H51*'Project Summary'!F93","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 6'!C23","v":0},{"$f":"'Non Domestic 6'!A23","v":"-"},{"$f":"'Non Domestic 6'!E23","v":0},null,{"$f":"'Non Domestic 6'!T23","v":0},{"$f":"'Non Domestic 6'!W23","v":0},{"$f":"'Non Domestic 6'!X23","v":0},{"$f":"'Non Domestic 6'!Y23","v":0},{"$f":"H52*'Project Summary'!F93","v":0}]
["Enter Name of Beneficiary",{"$f":"B$46","v":0},{"$f":"C$46","v":0},{"$f":"'Non Domestic 6'!C24","v":0},{"$f":"'Non Domestic 6'!A24","v":"-"},{"$f":"'Non Domestic 6'!E24","v":0},null,{"$f":"'Non Domestic 6'!T24","v":0},{"$f":"'Non Domestic 6'!W24","v":0},{"$f":"'Non Domestic 6'!X24","v":0},{"$f":"'Non Domestic 6'!Y24","v":0},{"$f":"H53*'Project Summary'!F93","v":0}]
[{"$f":"'Project Summary'!I94","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 7'!B5","v":0},{"$f":"'Non Domestic 7'!B6","v":0},{"$f":"'Non Domestic 7'!C17","v":"20mm insul"},{"$f":"'Non Domestic 7'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 7'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 7'!T17","v":0},{"$f":"'Non Domestic 7'!W17","v":0},{"$f":"'Non Domestic 7'!X17","v":0},{"$f":"'Non Domestic 7'!Y17","v":0},{"$f":"H54*'Project Summary'!F94","v":0}]
[{"$f":"$A$54","v":"Enter Name of Beneficiary"},{"$f":"B$54","v":0},{"$f":"C$54","v":0},{"$f":"'Non Domestic 7'!C18","v":" "},{"$f":"'Non Domestic 7'!A18","v":"-"},{"$f":"'Non Domestic 7'!E18","v":" "},null,{"$f":"'Non Domestic 7'!T18","v":0},{"$f":"'Non Domestic 7'!W18","v":0},{"$f":"'Non Domestic 7'!X18","v":0},{"$f":"'Non Domestic 7'!Y18","v":0},{"$f":"H55*'Project Summary'!F94","v":0}]
[{"$f":"$A$54","v":"Enter Name of Beneficiary"},{"$f":"B$54","v":0},0,{"$f":"'Non Domestic 7'!C19","v":0},{"$f":"'Non Domestic 7'!A19","v":"-"},{"$f":"'Non Domestic 7'!E19","v":0},null,{"$f":"'Non Domestic 7'!T19","v":0},{"$f":"'Non Domestic 7'!W19","v":0},{"$f":"'Non Domestic 7'!X19","v":0},{"$f":"'Non Domestic 7'!Y19","v":0},{"$f":"H56*'Project Summary'!F94","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 7'!C20","v":0},{"$f":"'Non Domestic 7'!A20","v":"-"},{"$f":"'Non Domestic 7'!E20","v":0},null,{"$f":"'Non Domestic 7'!T20","v":0},{"$f":"'Non Domestic 7'!W20","v":0},{"$f":"'Non Domestic 7'!X20","v":0},{"$f":"'Non Domestic 7'!Y20","v":0},{"$f":"H57*'Project Summary'!F94","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 7'!C21","v":0},{"$f":"'Non Domestic 7'!A21","v":"-"},{"$f":"'Non Domestic 7'!E21","v":0},null,{"$f":"'Non Domestic 7'!T21","v":0},{"$f":"'Non Domestic 7'!W21","v":0},{"$f":"'Non Domestic 7'!X21","v":0},{"$f":"'Non Domestic 7'!Y21","v":0},{"$f":"H58*'Project Summary'!F94","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 7'!C22","v":0},{"$f":"'Non Domestic 7'!A22","v":"-"},{"$f":"'Non Domestic 7'!E22","v":0},null,{"$f":"'Non Domestic 7'!T22","v":0},{"$f":"'Non Domestic 7'!W22","v":0},{"$f":"'Non Domestic 7'!X22","v":0},{"$f":"'Non Domestic 7'!Y22","v":0},{"$f":"H59*'Project Summary'!F94","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 7'!C23","v":0},{"$f":"'Non Domestic 7'!A23","v":"-"},{"$f":"'Non Domestic 7'!E23","v":0},null,{"$f":"'Non Domestic 7'!T23","v":0},{"$f":"'Non Domestic 7'!W23","v":0},{"$f":"'Non Domestic 7'!X23","v":0},{"$f":"'Non Domestic 7'!Y23","v":0},{"$f":"H60*'Project Summary'!F94","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 7'!C24","v":0},{"$f":"'Non Domestic 7'!A24","v":"-"},{"$f":"'Non Domestic 7'!E24","v":0},null,{"$f":"'Non Domestic 7'!T24","v":0},{"$f":"'Non Domestic 7'!W24","v":0},{"$f":"'Non Domestic 7'!X24","v":0},{"$f":"'Non Domestic 7'!Y24","v":0},{"$f":"H61*'Project Summary'!F94","v":0}]
[{"$f":"'Project Summary'!I95","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 8'!B5","v":0},{"$f":"'Non Domestic 8'!B6","v":0},{"$f":"'Non Domestic 8'!C17","v":"20mm insul"},{"$f":"'Non Domestic 8'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 8'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 8'!T17","v":0},{"$f":"'Non Domestic 8'!W17","v":0},{"$f":"'Non Domestic 8'!X17","v":0},{"$f":"'Non Domestic 8'!Y17","v":0},{"$f":"H62*'Project Summary'!F95","v":0}]
[{"$f":"$A$62","v":"Enter Name of Beneficiary"},{"$f":"B$62","v":0},{"$f":"C$62","v":0},{"$f":"'Non Domestic 8'!C18","v":" "},{"$f":"'Non Domestic 8'!A18","v":"-"},{"$f":"'Non Domestic 8'!E18","v":" "},null,{"$f":"'Non Domestic 8'!T18","v":0},{"$f":"'Non Domestic 8'!W18","v":0},{"$f":"'Non Domestic 8'!X18","v":0},{"$f":"'Non Domestic 8'!Y18","v":0},{"$f":"H63*'Project Summary'!F95","v":0}]
[{"$f":"$A$62","v":"Enter Name of Beneficiary"},{"$f":"B$62","v":0},0,{"$f":"'Non Domestic 8'!C19","v":0},{"$f":"'Non Domestic 8'!A19","v":"-"},{"$f":"'Non Domestic 8'!E19","v":0},null,{"$f":"'Non Domestic 8'!T19","v":0},{"$f":"'Non Domestic 8'!W19","v":0},{"$f":"'Non Domestic 8'!X19","v":0},{"$f":"'Non Domestic 8'!Y19","v":0},{"$f":"H64*'Project Summary'!F95","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 8'!C20","v":0},{"$f":"'Non Domestic 8'!A20","v":"-"},{"$f":"'Non Domestic 8'!E20","v":0},null,{"$f":"'Non Domestic 8'!T20","v":0},{"$f":"'Non Domestic 8'!W20","v":0},{"$f":"'Non Domestic 8'!X20","v":0},{"$f":"'Non Domestic 8'!Y20","v":0},{"$f":"H65*'Project Summary'!F95","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 8'!C21","v":0},{"$f":"'Non Domestic 8'!A21","v":"-"},{"$f":"'Non Domestic 8'!E21","v":0},null,{"$f":"'Non Domestic 8'!T21","v":0},{"$f":"'Non Domestic 8'!W21","v":0},{"$f":"'Non Domestic 8'!X21","v":0},{"$f":"'Non Domestic 8'!Y21","v":0},{"$f":"H66*'Project Summary'!F95","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 8'!C22","v":0},{"$f":"'Non Domestic 8'!A22","v":"-"},{"$f":"'Non Domestic 8'!E22","v":0},null,{"$f":"'Non Domestic 8'!T22","v":0},{"$f":"'Non Domestic 8'!W22","v":0},{"$f":"'Non Domestic 8'!X22","v":0},{"$f":"'Non Domestic 8'!Y22","v":0},{"$f":"H67*'Project Summary'!F95","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 8'!C23","v":0},{"$f":"'Non Domestic 8'!A23","v":"-"},{"$f":"'Non Domestic 8'!E23","v":0},null,{"$f":"'Non Domestic 8'!T23","v":0},{"$f":"'Non Domestic 8'!W23","v":0},{"$f":"'Non Domestic 8'!X23","v":0},{"$f":"'Non Domestic 8'!Y23","v":0},{"$f":"H68*'Project Summary'!F95","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 8'!C24","v":0},{"$f":"'Non Domestic 8'!A24","v":"-"},{"$f":"'Non Domestic 8'!E24","v":0},null,{"$f":"'Non Domestic 8'!T24","v":0},{"$f":"'Non Domestic 8'!W24","v":0},{"$f":"'Non Domestic 8'!X24","v":0},{"$f":"'Non Domestic 8'!Y24","v":0},{"$f":"H69*'Project Summary'!F95","v":0}]
[{"$f":"'Project Summary'!I96","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 9'!B5","v":0},{"$f":"'Non Domestic 9'!B6","v":0},{"$f":"'Non Domestic 9'!C17","v":"20mm insul"},{"$f":"'Non Domestic 9'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 9'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 9'!T17","v":0},{"$f":"'Non Domestic 9'!W17","v":0},{"$f":"'Non Domestic 9'!X17","v":0},{"$f":"'Non Domestic 9'!Y17","v":0},{"$f":"H70*'Project Summary'!F96","v":0}]
[{"$f":"$A$70","v":"Enter Name of Beneficiary"},{"$f":"B$70","v":0},{"$f":"C$70","v":0},{"$f":"'Non Domestic 9'!C18","v":" "},{"$f":"'Non Domestic 9'!A18","v":"-"},{"$f":"'Non Domestic 9'!E18","v":" "},null,{"$f":"'Non Domestic 9'!T18","v":0},{"$f":"'Non Domestic 9'!W18","v":0},{"$f":"'Non Domestic 9'!X18","v":0},{"$f":"'Non Domestic 9'!Y18","v":0},{"$f":"H71*'Project Summary'!F96","v":0}]
[{"$f":"$A$70","v":"Enter Name of Beneficiary"},{"$f":"B$70","v":0},0,{"$f":"'Non Domestic 9'!C19","v":0},{"$f":"'Non Domestic 9'!A19","v":"-"},{"$f":"'Non Domestic 9'!E19","v":0},null,{"$f":"'Non Domestic 9'!T19","v":0},{"$f":"'Non Domestic 9'!W19","v":0},{"$f":"'Non Domestic 9'!X19","v":0},{"$f":"'Non Domestic 9'!Y19","v":0},{"$f":"H72*'Project Summary'!F96","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 9'!C20","v":0},{"$f":"'Non Domestic 9'!A20","v":"-"},{"$f":"'Non Domestic 9'!E20","v":0},null,{"$f":"'Non Domestic 9'!T20","v":0},{"$f":"'Non Domestic 9'!W20","v":0},{"$f":"'Non Domestic 9'!X20","v":0},{"$f":"'Non Domestic 9'!Y20","v":0},{"$f":"H73*'Project Summary'!F96","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 9'!C21","v":0},{"$f":"'Non Domestic 9'!A21","v":"-"},{"$f":"'Non Domestic 9'!E21","v":0},null,{"$f":"'Non Domestic 9'!T21","v":0},{"$f":"'Non Domestic 9'!W21","v":0},{"$f":"'Non Domestic 9'!X21","v":0},{"$f":"'Non Domestic 9'!Y21","v":0},{"$f":"H74*'Project Summary'!F96","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 9'!C22","v":0},{"$f":"'Non Domestic 9'!A22","v":"-"},{"$f":"'Non Domestic 9'!E22","v":0},null,{"$f":"'Non Domestic 9'!T22","v":0},{"$f":"'Non Domestic 9'!W22","v":0},{"$f":"'Non Domestic 9'!X22","v":0},{"$f":"'Non Domestic 9'!Y22","v":0},{"$f":"H75*'Project Summary'!F96","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 9'!C23","v":0},{"$f":"'Non Domestic 9'!A23","v":"-"},{"$f":"'Non Domestic 9'!E23","v":0},null,{"$f":"'Non Domestic 9'!T23","v":0},{"$f":"'Non Domestic 9'!W23","v":0},{"$f":"'Non Domestic 9'!X23","v":0},{"$f":"'Non Domestic 9'!Y23","v":0},{"$f":"H76*'Project Summary'!F96","v":0}]
[{"$f":"$A$70","v":"Enter Name of Beneficiary"},0,0,{"$f":"'Non Domestic 9'!C24","v":0},{"$f":"'Non Domestic 9'!A24","v":"-"},{"$f":"'Non Domestic 9'!E24","v":0},null,{"$f":"'Non Domestic 9'!T24","v":0},{"$f":"'Non Domestic 9'!W24","v":0},{"$f":"'Non Domestic 9'!X24","v":0},{"$f":"'Non Domestic 9'!Y24","v":0},{"$f":"H77*'Project Summary'!F96","v":0}]
[{"$f":"'Project Summary'!I97","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 10'!B5","v":0},{"$f":"'Non Domestic 10'!B6","v":0},{"$f":"'Non Domestic 10'!C17","v":"20mm insul"},{"$f":"'Non Domestic 10'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 10'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 10'!T17","v":0},{"$f":"'Non Domestic 10'!W17","v":0},{"$f":"'Non Domestic 10'!X17","v":0},{"$f":"'Non Domestic 10'!Y17","v":0},{"$f":"H78*'Project Summary'!F97","v":0}]
[{"$f":"$A$78","v":"Enter Name of Beneficiary"},{"$f":"B$78","v":0},{"$f":"C$78","v":0},{"$f":"'Non Domestic 10'!C18","v":" "},{"$f":"'Non Domestic 10'!A18","v":"-"},{"$f":"'Non Domestic 10'!E18","v":" "},null,{"$f":"'Non Domestic 10'!T18","v":0},{"$f":"'Non Domestic 10'!W18","v":0},{"$f":"'Non Domestic 10'!X18","v":0},{"$f":"'Non Domestic 10'!Y18","v":0},{"$f":"H79*'Project Summary'!F97","v":0}]
[{"$f":"$A$78","v":"Enter Name of Beneficiary"},{"$f":"B$78","v":0},0,{"$f":"'Non Domestic 10'!C19","v":0},{"$f":"'Non Domestic 10'!A19","v":"-"},{"$f":"'Non Domestic 10'!E19","v":0},null,{"$f":"'Non Domestic 10'!T19","v":0},{"$f":"'Non Domestic 10'!W19","v":0},{"$f":"'Non Domestic 10'!X19","v":0},{"$f":"'Non Domestic 10'!Y19","v":0},{"$f":"H80*'Project Summary'!F97","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 10'!C20","v":0},{"$f":"'Non Domestic 10'!A20","v":"-"},{"$f":"'Non Domestic 10'!E20","v":0},null,{"$f":"'Non Domestic 10'!T20","v":0},{"$f":"'Non Domestic 10'!W20","v":0},{"$f":"'Non Domestic 10'!X20","v":0},{"$f":"'Non Domestic 10'!Y20","v":0},{"$f":"H81*'Project Summary'!F97","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 10'!C21","v":0},{"$f":"'Non Domestic 10'!A21","v":"-"},{"$f":"'Non Domestic 10'!E21","v":0},null,{"$f":"'Non Domestic 10'!T21","v":0},{"$f":"'Non Domestic 10'!W21","v":0},{"$f":"'Non Domestic 10'!X21","v":0},{"$f":"'Non Domestic 10'!Y21","v":0},{"$f":"H82*'Project Summary'!F97","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 10'!C22","v":0},{"$f":"'Non Domestic 10'!A22","v":"-"},{"$f":"'Non Domestic 10'!E22","v":0},null,{"$f":"'Non Domestic 10'!T22","v":0},{"$f":"'Non Domestic 10'!W22","v":0},{"$f":"'Non Domestic 10'!X22","v":0},{"$f":"'Non Domestic 10'!Y22","v":0},{"$f":"H83*'Project Summary'!F97","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 10'!C23","v":0},{"$f":"'Non Domestic 10'!A23","v":"-"},{"$f":"'Non Domestic 10'!E23","v":0},null,{"$f":"'Non Domestic 10'!T23","v":0},{"$f":"'Non Domestic 10'!W23","v":0},{"$f":"'Non Domestic 10'!X23","v":0},{"$f":"'Non Domestic 10'!Y23","v":0},{"$f":"H84*'Project Summary'!F97","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 10'!C24","v":0},{"$f":"'Non Domestic 10'!A24","v":"-"},{"$f":"'Non Domestic 10'!E24","v":0},null,{"$f":"'Non Domestic 10'!T24","v":0},{"$f":"'Non Domestic 10'!W24","v":0},{"$f":"'Non Domestic 10'!X24","v":0},{"$f":"'Non Domestic 10'!Y24","v":0},{"$f":"H85*'Project Summary'!F97","v":0}]
[{"$f":"'Project Summary'!I98","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 11'!B5","v":0},{"$f":"'Non Domestic 11'!B6","v":0},{"$f":"'Non Domestic 11'!C17","v":"20mm insul"},{"$f":"'Non Domestic 11'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 11'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 11'!T17","v":0},{"$f":"'Non Domestic 11'!W17","v":0},{"$f":"'Non Domestic 11'!X17","v":0},{"$f":"'Non Domestic 11'!Y17","v":0},{"$f":"H86*'Project Summary'!F98","v":0}]
[{"$f":"$A$86","v":"Enter Name of Beneficiary"},{"$f":"B$86","v":0},{"$f":"C$86","v":0},{"$f":"'Non Domestic 11'!C18","v":" "},{"$f":"'Non Domestic 11'!A18","v":"-"},{"$f":"'Non Domestic 11'!E18","v":" "},null,{"$f":"'Non Domestic 11'!T18","v":0},{"$f":"'Non Domestic 11'!W18","v":0},{"$f":"'Non Domestic 11'!X18","v":0},{"$f":"'Non Domestic 11'!Y18","v":0},{"$f":"H87*'Project Summary'!F98","v":0}]
[{"$f":"$A$86","v":"Enter Name of Beneficiary"},{"$f":"B$86","v":0},0,{"$f":"'Non Domestic 11'!C19","v":0},{"$f":"'Non Domestic 11'!A19","v":"-"},{"$f":"'Non Domestic 11'!E19","v":0},null,{"$f":"'Non Domestic 11'!T19","v":0},{"$f":"'Non Domestic 11'!W19","v":0},{"$f":"'Non Domestic 11'!X19","v":0},{"$f":"'Non Domestic 11'!Y19","v":0},{"$f":"H88*'Project Summary'!F98","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 11'!C20","v":0},{"$f":"'Non Domestic 11'!A20","v":"-"},{"$f":"'Non Domestic 11'!E20","v":0},null,{"$f":"'Non Domestic 11'!T20","v":0},{"$f":"'Non Domestic 11'!W20","v":0},{"$f":"'Non Domestic 11'!X20","v":0},{"$f":"'Non Domestic 11'!Y20","v":0},{"$f":"H89*'Project Summary'!F98","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 11'!C21","v":0},{"$f":"'Non Domestic 11'!A21","v":"-"},{"$f":"'Non Domestic 11'!E21","v":0},null,{"$f":"'Non Domestic 11'!T21","v":0},{"$f":"'Non Domestic 11'!W21","v":0},{"$f":"'Non Domestic 11'!X21","v":0},{"$f":"'Non Domestic 11'!Y21","v":0},{"$f":"H90*'Project Summary'!F98","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 11'!C22","v":0},{"$f":"'Non Domestic 11'!A22","v":"-"},{"$f":"'Non Domestic 11'!E22","v":0},null,{"$f":"'Non Domestic 11'!T22","v":0},{"$f":"'Non Domestic 11'!W22","v":0},{"$f":"'Non Domestic 11'!X22","v":0},{"$f":"'Non Domestic 11'!Y22","v":0},{"$f":"H91*'Project Summary'!F98","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 11'!C23","v":0},{"$f":"'Non Domestic 11'!A23","v":"-"},{"$f":"'Non Domestic 11'!E23","v":0},null,{"$f":"'Non Domestic 11'!T23","v":0},{"$f":"'Non Domestic 11'!W23","v":0},{"$f":"'Non Domestic 11'!X23","v":0},{"$f":"'Non Domestic 11'!Y23","v":0},{"$f":"H92*'Project Summary'!F98","v":0}]
["Enter Name of Beneficiary",0,{"$f":"C$86","v":0},{"$f":"'Non Domestic 11'!C24","v":0},{"$f":"'Non Domestic 11'!A24","v":"-"},{"$f":"'Non Domestic 11'!E24","v":0},null,{"$f":"'Non Domestic 11'!T24","v":0},{"$f":"'Non Domestic 11'!W24","v":0},{"$f":"'Non Domestic 11'!X24","v":0},{"$f":"'Non Domestic 11'!Y24","v":0},{"$f":"H93*'Project Summary'!F98","v":0}]
[{"$f":"'Project Summary'!I99","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 12'!B5","v":0},{"$f":"'Non Domestic 12'!B6","v":0},{"$f":"'Non Domestic 12'!C17","v":"20mm insul"},{"$f":"'Non Domestic 12'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 12'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 12'!T17","v":0},{"$f":"'Non Domestic 12'!W17","v":0},{"$f":"'Non Domestic 12'!X17","v":0},{"$f":"'Non Domestic 12'!Y17","v":0},{"$f":"H94*'Project Summary'!F99","v":0}]
[{"$f":"$A$94","v":"Enter Name of Beneficiary"},{"$f":"B$94","v":0},{"$f":"C$94","v":0},{"$f":"'Non Domestic 12'!C18","v":" "},{"$f":"'Non Domestic 12'!A18","v":"-"},{"$f":"'Non Domestic 12'!E18","v":" "},null,{"$f":"'Non Domestic 12'!T18","v":0},{"$f":"'Non Domestic 12'!W18","v":0},{"$f":"'Non Domestic 12'!X18","v":0},{"$f":"'Non Domestic 12'!Y18","v":0},{"$f":"H95*'Project Summary'!F99","v":0}]
[{"$f":"$A$94","v":"Enter Name of Beneficiary"},{"$f":"B$94","v":0},0,{"$f":"'Non Domestic 12'!C19","v":0},{"$f":"'Non Domestic 12'!A19","v":"-"},{"$f":"'Non Domestic 12'!E19","v":0},null,{"$f":"'Non Domestic 12'!T19","v":0},{"$f":"'Non Domestic 12'!W19","v":0},{"$f":"'Non Domestic 12'!X19","v":0},{"$f":"'Non Domestic 12'!Y19","v":0},{"$f":"H96*'Project Summary'!F99","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 12'!C20","v":0},{"$f":"'Non Domestic 12'!A20","v":"-"},{"$f":"'Non Domestic 12'!E20","v":0},null,{"$f":"'Non Domestic 12'!T20","v":0},{"$f":"'Non Domestic 12'!W20","v":0},{"$f":"'Non Domestic 12'!X20","v":0},{"$f":"'Non Domestic 12'!Y20","v":0},{"$f":"H97*'Project Summary'!F99","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 12'!C21","v":0},{"$f":"'Non Domestic 12'!A21","v":"-"},{"$f":"'Non Domestic 12'!E21","v":0},null,{"$f":"'Non Domestic 12'!T21","v":0},{"$f":"'Non Domestic 12'!W21","v":0},{"$f":"'Non Domestic 12'!X21","v":0},{"$f":"'Non Domestic 12'!Y21","v":0},{"$f":"H98*'Project Summary'!F99","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 12'!C22","v":0},{"$f":"'Non Domestic 12'!A22","v":"-"},{"$f":"'Non Domestic 12'!E22","v":0},null,{"$f":"'Non Domestic 12'!T22","v":0},{"$f":"'Non Domestic 12'!W22","v":0},{"$f":"'Non Domestic 12'!X22","v":0},{"$f":"'Non Domestic 12'!Y22","v":0},{"$f":"H99*'Project Summary'!F99","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 12'!C23","v":0},{"$f":"'Non Domestic 12'!A23","v":"-"},{"$f":"'Non Domestic 12'!E23","v":0},null,{"$f":"'Non Domestic 12'!T23","v":0},{"$f":"'Non Domestic 12'!W23","v":0},{"$f":"'Non Domestic 12'!X23","v":0},{"$f":"'Non Domestic 12'!Y23","v":0},{"$f":"H100*'Project Summary'!F99","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 12'!C24","v":0},{"$f":"'Non Domestic 12'!A24","v":"-"},{"$f":"'Non Domestic 12'!E24","v":0},null,{"$f":"'Non Domestic 12'!T24","v":0},{"$f":"'Non Domestic 12'!W24","v":0},{"$f":"'Non Domestic 12'!X24","v":0},{"$f":"'Non Domestic 12'!Y24","v":0},{"$f":"H101*'Project Summary'!F99","v":0}]
[{"$f":"'Project Summary'!I100","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 13'!B5","v":0},{"$f":"'Non Domestic 13'!B6","v":0},{"$f":"'Non Domestic 13'!C17","v":"20mm insul"},{"$f":"'Non Domestic 13'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 13'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 13'!T17","v":0},{"$f":"'Non Domestic 13'!W17","v":0},{"$f":"'Non Domestic 13'!X17","v":0},{"$f":"'Non Domestic 13'!Y17","v":0},{"$f":"H102*'Project Summary'!F100","v":0}]
[{"$f":"$A$102","v":"Enter Name of Beneficiary"},{"$f":"B$102","v":0},{"$f":"C$102","v":0},{"$f":"'Non Domestic 13'!C18","v":" "},{"$f":"'Non Domestic 13'!A18","v":"-"},{"$f":"'Non Domestic 13'!E18","v":" "},null,{"$f":"'Non Domestic 13'!T18","v":0},{"$f":"'Non Domestic 13'!W18","v":0},{"$f":"'Non Domestic 13'!X18","v":0},{"$f":"'Non Domestic 13'!Y18","v":0},{"$f":"H103*'Project Summary'!F100","v":0}]
[{"$f":"$A$102","v":"Enter Name of Beneficiary"},{"$f":"B$102","v":0},0,{"$f":"'Non Domestic 13'!C19","v":0},{"$f":"'Non Domestic 13'!A19","v":"-"},{"$f":"'Non Domestic 13'!E19","v":0},null,{"$f":"'Non Domestic 13'!T19","v":0},{"$f":"'Non Domestic 13'!W19","v":0},{"$f":"'Non Domestic 13'!X19","v":0},{"$f":"'Non Domestic 13'!Y19","v":0},{"$f":"H104*'Project Summary'!F100","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 13'!C20","v":0},{"$f":"'Non Domestic 13'!A20","v":"-"},{"$f":"'Non Domestic 13'!E20","v":0},null,{"$f":"'Non Domestic 13'!T20","v":0},{"$f":"'Non Domestic 13'!W20","v":0},{"$f":"'Non Domestic 13'!X20","v":0},{"$f":"'Non Domestic 13'!Y20","v":0},{"$f":"H105*'Project Summary'!F100","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 13'!C21","v":0},{"$f":"'Non Domestic 13'!A21","v":"-"},{"$f":"'Non Domestic 13'!E21","v":0},null,{"$f":"'Non Domestic 13'!T21","v":0},{"$f":"'Non Domestic 13'!W21","v":0},{"$f":"'Non Domestic 13'!X21","v":0},{"$f":"'Non Domestic 13'!Y21","v":0},{"$f":"H106*'Project Summary'!F100","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 13'!C22","v":0},{"$f":"'Non Domestic 13'!A22","v":"-"},{"$f":"'Non Domestic 13'!E22","v":0},null,{"$f":"'Non Domestic 13'!T22","v":0},{"$f":"'Non Domestic 13'!W22","v":0},{"$f":"'Non Domestic 13'!X22","v":0},{"$f":"'Non Domestic 13'!Y22","v":0},{"$f":"H107*'Project Summary'!F100","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 13'!C23","v":0},{"$f":"'Non Domestic 13'!A23","v":"-"},{"$f":"'Non Domestic 13'!E23","v":0},null,{"$f":"'Non Domestic 13'!T23","v":0},{"$f":"'Non Domestic 13'!W23","v":0},{"$f":"'Non Domestic 13'!X23","v":0},{"$f":"'Non Domestic 13'!Y23","v":0},{"$f":"H108*'Project Summary'!F100","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 13'!C24","v":0},{"$f":"'Non Domestic 13'!A24","v":"-"},{"$f":"'Non Domestic 13'!E24","v":0},null,{"$f":"'Non Domestic 13'!T24","v":0},{"$f":"'Non Domestic 13'!W24","v":0},{"$f":"'Non Domestic 13'!X24","v":0},{"$f":"'Non Domestic 13'!Y24","v":0},{"$f":"H109*'Project Summary'!F100","v":0}]
[{"$f":"'Project Summary'!I101","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 14'!B5","v":0},{"$f":"'Non Domestic 14'!B6","v":0},{"$f":"'Non Domestic 14'!C17","v":"20mm insul"},{"$f":"'Non Domestic 14'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 14'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 14'!T17","v":0},{"$f":"'Non Domestic 14'!W17","v":0},{"$f":"'Non Domestic 14'!X17","v":0},{"$f":"'Non Domestic 14'!Y17","v":0},{"$f":"H110*'Project Summary'!F101","v":0}]
[{"$f":"$A$110","v":"Enter Name of Beneficiary"},{"$f":"B$110","v":0},{"$f":"C$110","v":0},{"$f":"'Non Domestic 14'!C18","v":" "},{"$f":"'Non Domestic 14'!A18","v":"-"},{"$f":"'Non Domestic 14'!E18","v":" "},null,{"$f":"'Non Domestic 14'!T18","v":0},{"$f":"'Non Domestic 14'!W18","v":0},{"$f":"'Non Domestic 14'!X18","v":0},{"$f":"'Non Domestic 14'!Y18","v":0},{"$f":"H111*'Project Summary'!F101","v":0}]
[{"$f":"$A$110","v":"Enter Name of Beneficiary"},{"$f":"B$110","v":0},0,{"$f":"'Non Domestic 14'!C19","v":0},{"$f":"'Non Domestic 14'!A19","v":"-"},{"$f":"'Non Domestic 14'!E19","v":0},null,{"$f":"'Non Domestic 14'!T19","v":0},{"$f":"'Non Domestic 14'!W19","v":0},{"$f":"'Non Domestic 14'!X19","v":0},{"$f":"'Non Domestic 14'!Y19","v":0},{"$f":"H112*'Project Summary'!F101","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 14'!C20","v":0},{"$f":"'Non Domestic 14'!A20","v":"-"},{"$f":"'Non Domestic 14'!E20","v":0},null,{"$f":"'Non Domestic 14'!T20","v":0},{"$f":"'Non Domestic 14'!W20","v":0},{"$f":"'Non Domestic 14'!X20","v":0},{"$f":"'Non Domestic 14'!Y20","v":0},{"$f":"H113*'Project Summary'!F101","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 14'!C21","v":0},{"$f":"'Non Domestic 14'!A21","v":"-"},{"$f":"'Non Domestic 14'!E21","v":0},null,{"$f":"'Non Domestic 14'!T21","v":0},{"$f":"'Non Domestic 14'!W21","v":0},{"$f":"'Non Domestic 14'!X21","v":0},{"$f":"'Non Domestic 14'!Y21","v":0},{"$f":"H114*'Project Summary'!F101","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 14'!C22","v":0},{"$f":"'Non Domestic 14'!A22","v":"-"},{"$f":"'Non Domestic 14'!E22","v":0},null,{"$f":"'Non Domestic 14'!T22","v":0},{"$f":"'Non Domestic 14'!W22","v":0},{"$f":"'Non Domestic 14'!X22","v":0},{"$f":"'Non Domestic 14'!Y22","v":0},{"$f":"H115*'Project Summary'!F101","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 14'!C23","v":0},{"$f":"'Non Domestic 14'!A23","v":"-"},{"$f":"'Non Domestic 14'!E23","v":0},null,{"$f":"'Non Domestic 14'!T23","v":0},{"$f":"'Non Domestic 14'!W23","v":0},{"$f":"'Non Domestic 14'!X23","v":0},{"$f":"'Non Domestic 14'!Y23","v":0},{"$f":"H116*'Project Summary'!F101","v":0}]
["Enter Name of Beneficiary",{"$f":"B$110","v":0},0,{"$f":"'Non Domestic 14'!C24","v":0},{"$f":"'Non Domestic 14'!A24","v":"-"},{"$f":"'Non Domestic 14'!E24","v":0},null,{"$f":"'Non Domestic 14'!T24","v":0},{"$f":"'Non Domestic 14'!W24","v":0},{"$f":"'Non Domestic 14'!X24","v":0},{"$f":"'Non Domestic 14'!Y24","v":0},{"$f":"H117*'Project Summary'!F101","v":0}]
[{"$f":"'Project Summary'!I102","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 15'!B5","v":0},{"$f":"'Non Domestic 15'!B6","v":0},{"$f":"'Non Domestic 15'!C17","v":"20mm insul"},{"$f":"'Non Domestic 15'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 15'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 15'!T17","v":0},{"$f":"'Non Domestic 15'!W17","v":0},{"$f":"'Non Domestic 15'!X17","v":0},{"$f":"'Non Domestic 15'!Y17","v":0},{"$f":"H118*'Project Summary'!F102","v":0}]
[{"$f":"$A$118","v":"Enter Name of Beneficiary"},{"$f":"B$118","v":0},{"$f":"C$118","v":0},{"$f":"'Non Domestic 15'!C18","v":" "},{"$f":"'Non Domestic 15'!A18","v":"-"},{"$f":"'Non Domestic 15'!E18","v":" "},null,{"$f":"'Non Domestic 15'!T18","v":0},{"$f":"'Non Domestic 15'!W18","v":0},{"$f":"'Non Domestic 15'!X18","v":0},{"$f":"'Non Domestic 15'!Y18","v":0},{"$f":"H119*'Project Summary'!F102","v":0}]
[{"$f":"$A$118","v":"Enter Name of Beneficiary"},{"$f":"B$118","v":0},0,{"$f":"'Non Domestic 15'!C19","v":0},{"$f":"'Non Domestic 15'!A19","v":"-"},{"$f":"'Non Domestic 15'!E19","v":0},null,{"$f":"'Non Domestic 15'!T19","v":0},{"$f":"'Non Domestic 15'!W19","v":0},{"$f":"'Non Domestic 15'!X19","v":0},{"$f":"'Non Domestic 15'!Y19","v":0},{"$f":"H120*'Project Summary'!F102","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 15'!C20","v":0},{"$f":"'Non Domestic 15'!A20","v":"-"},{"$f":"'Non Domestic 15'!E20","v":0},null,{"$f":"'Non Domestic 15'!T20","v":0},{"$f":"'Non Domestic 15'!W20","v":0},{"$f":"'Non Domestic 15'!X20","v":0},{"$f":"'Non Domestic 15'!Y20","v":0},{"$f":"H121*'Project Summary'!F102","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 15'!C21","v":0},{"$f":"'Non Domestic 15'!A21","v":"-"},{"$f":"'Non Domestic 15'!E21","v":0},null,{"$f":"'Non Domestic 15'!T21","v":0},{"$f":"'Non Domestic 15'!W21","v":0},{"$f":"'Non Domestic 15'!X21","v":0},{"$f":"'Non Domestic 15'!Y21","v":0},{"$f":"H122*'Project Summary'!F102","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 15'!C22","v":0},{"$f":"'Non Domestic 15'!A22","v":"-"},{"$f":"'Non Domestic 15'!E22","v":0},null,{"$f":"'Non Domestic 15'!T22","v":0},{"$f":"'Non Domestic 15'!W22","v":0},{"$f":"'Non Domestic 15'!X22","v":0},{"$f":"'Non Domestic 15'!Y22","v":0},{"$f":"H123*'Project Summary'!F102","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 15'!C23","v":0},{"$f":"'Non Domestic 15'!A23","v":"-"},{"$f":"'Non Domestic 15'!E23","v":0},null,{"$f":"'Non Domestic 15'!T23","v":0},{"$f":"'Non Domestic 15'!W23","v":0},{"$f":"'Non Domestic 15'!X23","v":0},{"$f":"'Non Domestic 15'!Y23","v":0},{"$f":"H124*'Project Summary'!F102","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 15'!C24","v":0},{"$f":"'Non Domestic 15'!A24","v":"-"},{"$f":"'Non Domestic 15'!E24","v":0},null,{"$f":"'Non Domestic 15'!T24","v":0},{"$f":"'Non Domestic 15'!W24","v":0},{"$f":"'Non Domestic 15'!X24","v":0},{"$f":"'Non Domestic 15'!Y24","v":0},{"$f":"H125*'Project Summary'!F102","v":0}]
[{"$f":"'Project Summary'!I103","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 16'!B5","v":0},{"$f":"'Non Domestic 16'!B6","v":0},{"$f":"'Non Domestic 16'!C17","v":"20mm insul"},{"$f":"'Non Domestic 16'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 16'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 16'!T17","v":0},{"$f":"'Non Domestic 16'!W17","v":0},{"$f":"'Non Domestic 16'!X17","v":0},{"$f":"'Non Domestic 16'!Y17","v":0},{"$f":"H126*'Project Summary'!F103","v":0}]
[{"$f":"$A$126","v":"Enter Name of Beneficiary"},{"$f":"B$126","v":0},{"$f":"C$126","v":0},{"$f":"'Non Domestic 16'!C18","v":" "},{"$f":"'Non Domestic 16'!A18","v":"-"},{"$f":"'Non Domestic 16'!E18","v":" "},null,{"$f":"'Non Domestic 16'!T18","v":0},{"$f":"'Non Domestic 16'!W18","v":0},{"$f":"'Non Domestic 16'!X18","v":0},{"$f":"'Non Domestic 16'!Y18","v":0},{"$f":"H127*'Project Summary'!F103","v":0}]
[{"$f":"$A$126","v":"Enter Name of Beneficiary"},{"$f":"B$126","v":0},0,{"$f":"'Non Domestic 16'!C19","v":0},{"$f":"'Non Domestic 16'!A19","v":"-"},{"$f":"'Non Domestic 16'!E19","v":0},null,{"$f":"'Non Domestic 16'!T19","v":0},{"$f":"'Non Domestic 16'!W19","v":0},{"$f":"'Non Domestic 16'!X19","v":0},{"$f":"'Non Domestic 16'!Y19","v":0},{"$f":"H128*'Project Summary'!F103","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 16'!C20","v":0},{"$f":"'Non Domestic 16'!A20","v":"-"},{"$f":"'Non Domestic 16'!E20","v":0},null,{"$f":"'Non Domestic 16'!T20","v":0},{"$f":"'Non Domestic 16'!W20","v":0},{"$f":"'Non Domestic 16'!X20","v":0},{"$f":"'Non Domestic 16'!Y20","v":0},{"$f":"H129*'Project Summary'!F103","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 16'!C21","v":0},{"$f":"'Non Domestic 16'!A21","v":"-"},{"$f":"'Non Domestic 16'!E21","v":0},null,{"$f":"'Non Domestic 16'!T21","v":0},{"$f":"'Non Domestic 16'!W21","v":0},{"$f":"'Non Domestic 16'!X21","v":0},{"$f":"'Non Domestic 16'!Y21","v":0},{"$f":"H130*'Project Summary'!F103","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 16'!C22","v":0},{"$f":"'Non Domestic 16'!A22","v":"-"},{"$f":"'Non Domestic 16'!E22","v":0},null,{"$f":"'Non Domestic 16'!T22","v":0},{"$f":"'Non Domestic 16'!W22","v":0},{"$f":"'Non Domestic 16'!X22","v":0},{"$f":"'Non Domestic 16'!Y22","v":0},{"$f":"H131*'Project Summary'!F103","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 16'!C23","v":0},{"$f":"'Non Domestic 16'!A23","v":"-"},{"$f":"'Non Domestic 16'!E23","v":0},null,{"$f":"'Non Domestic 16'!T23","v":0},{"$f":"'Non Domestic 16'!W23","v":0},{"$f":"'Non Domestic 16'!X23","v":0},{"$f":"'Non Domestic 16'!Y23","v":0},{"$f":"H132*'Project Summary'!F103","v":0}]
[{"$f":"$A$126","v":"Enter Name of Beneficiary"},{"$f":"B$126","v":0},{"$f":"C$126","v":0},{"$f":"'Non Domestic 16'!C24","v":0},{"$f":"'Non Domestic 16'!A24","v":"-"},{"$f":"'Non Domestic 16'!E24","v":0},null,{"$f":"'Non Domestic 16'!T24","v":0},{"$f":"'Non Domestic 16'!W24","v":0},{"$f":"'Non Domestic 16'!X24","v":0},{"$f":"'Non Domestic 16'!Y24","v":0},{"$f":"H133*'Project Summary'!F103","v":0}]
[{"$f":"'Project Summary'!I104","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 17'!B5","v":0},{"$f":"'Non Domestic 17'!B6","v":0},{"$f":"'Non Domestic 17'!C17","v":"20mm insul"},{"$f":"'Non Domestic 17'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 17'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 17'!T17","v":0},{"$f":"'Non Domestic 17'!W17","v":0},{"$f":"'Non Domestic 17'!X17","v":0},{"$f":"'Non Domestic 17'!Y17","v":0},{"$f":"H134*'Project Summary'!F104","v":0}]
[{"$f":"$A$134","v":"Enter Name of Beneficiary"},{"$f":"B$134","v":0},{"$f":"C$134","v":0},{"$f":"'Non Domestic 17'!C18","v":" "},{"$f":"'Non Domestic 17'!A18","v":"-"},{"$f":"'Non Domestic 17'!E18","v":" "},null,{"$f":"'Non Domestic 17'!T18","v":0},{"$f":"'Non Domestic 17'!W18","v":0},{"$f":"'Non Domestic 17'!X18","v":0},{"$f":"'Non Domestic 17'!Y18","v":0},{"$f":"H135*'Project Summary'!F104","v":0}]
[{"$f":"$A$134","v":"Enter Name of Beneficiary"},{"$f":"B$134","v":0},0,{"$f":"'Non Domestic 17'!C19","v":0},{"$f":"'Non Domestic 17'!A19","v":"-"},{"$f":"'Non Domestic 17'!E19","v":0},null,{"$f":"'Non Domestic 17'!T19","v":0},{"$f":"'Non Domestic 17'!W19","v":0},{"$f":"'Non Domestic 17'!X19","v":0},{"$f":"'Non Domestic 17'!Y19","v":0},{"$f":"H136*'Project Summary'!F104","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 17'!C20","v":0},{"$f":"'Non Domestic 17'!A20","v":"-"},{"$f":"'Non Domestic 17'!E20","v":0},null,{"$f":"'Non Domestic 17'!T20","v":0},{"$f":"'Non Domestic 17'!W20","v":0},{"$f":"'Non Domestic 17'!X20","v":0},{"$f":"'Non Domestic 17'!Y20","v":0},{"$f":"H137*'Project Summary'!F104","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 17'!C21","v":0},{"$f":"'Non Domestic 17'!A21","v":"-"},{"$f":"'Non Domestic 17'!E21","v":0},null,{"$f":"'Non Domestic 17'!T21","v":0},{"$f":"'Non Domestic 17'!W21","v":0},{"$f":"'Non Domestic 17'!X21","v":0},{"$f":"'Non Domestic 17'!Y21","v":0},{"$f":"H138*'Project Summary'!F104","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 17'!C22","v":0},{"$f":"'Non Domestic 17'!A22","v":"-"},{"$f":"'Non Domestic 17'!E22","v":0},null,{"$f":"'Non Domestic 17'!T22","v":0},{"$f":"'Non Domestic 17'!W22","v":0},{"$f":"'Non Domestic 17'!X22","v":0},{"$f":"'Non Domestic 17'!Y22","v":0},{"$f":"H139*'Project Summary'!F104","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 17'!C23","v":0},{"$f":"'Non Domestic 17'!A23","v":"-"},{"$f":"'Non Domestic 17'!E23","v":0},null,{"$f":"'Non Domestic 17'!T23","v":0},{"$f":"'Non Domestic 17'!W23","v":0},{"$f":"'Non Domestic 17'!X23","v":0},{"$f":"'Non Domestic 17'!Y23","v":0},{"$f":"H140*'Project Summary'!F104","v":0}]
[{"$f":"$A$134","v":"Enter Name of Beneficiary"},0,{"$f":"C$134","v":0},{"$f":"'Non Domestic 17'!C24","v":0},{"$f":"'Non Domestic 17'!A24","v":"-"},{"$f":"'Non Domestic 17'!E24","v":0},null,{"$f":"'Non Domestic 17'!T24","v":0},{"$f":"'Non Domestic 17'!W24","v":0},{"$f":"'Non Domestic 17'!X24","v":0},{"$f":"'Non Domestic 17'!Y24","v":0},{"$f":"H141*'Project Summary'!F104","v":0}]
[{"$f":"'Project Summary'!I105","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 18'!B5","v":0},{"$f":"'Non Domestic 18'!B6","v":0},{"$f":"'Non Domestic 18'!C17","v":"20mm insul"},{"$f":"'Non Domestic 18'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 18'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 18'!T17","v":0},{"$f":"'Non Domestic 18'!W17","v":0},{"$f":"'Non Domestic 18'!X17","v":0},{"$f":"'Non Domestic 18'!Y17","v":0},{"$f":"H142*'Project Summary'!F105","v":0}]
[{"$f":"$A$142","v":"Enter Name of Beneficiary"},{"$f":"B$142","v":0},{"$f":"C$142","v":0},{"$f":"'Non Domestic 18'!C18","v":" "},{"$f":"'Non Domestic 18'!A18","v":"-"},{"$f":"'Non Domestic 18'!E18","v":" "},null,{"$f":"'Non Domestic 18'!T18","v":0},{"$f":"'Non Domestic 18'!W18","v":0},{"$f":"'Non Domestic 18'!X18","v":0},{"$f":"'Non Domestic 18'!Y18","v":0},{"$f":"H143*'Project Summary'!F105","v":0}]
[{"$f":"$A$142","v":"Enter Name of Beneficiary"},{"$f":"B$142","v":0},0,{"$f":"'Non Domestic 18'!C19","v":0},{"$f":"'Non Domestic 18'!A19","v":"-"},{"$f":"'Non Domestic 18'!E19","v":0},null,{"$f":"'Non Domestic 18'!T19","v":0},{"$f":"'Non Domestic 18'!W19","v":0},{"$f":"'Non Domestic 18'!X19","v":0},{"$f":"'Non Domestic 18'!Y19","v":0},{"$f":"H144*'Project Summary'!F105","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 18'!C20","v":0},{"$f":"'Non Domestic 18'!A20","v":"-"},{"$f":"'Non Domestic 18'!E20","v":0},null,{"$f":"'Non Domestic 18'!T20","v":0},{"$f":"'Non Domestic 18'!W20","v":0},{"$f":"'Non Domestic 18'!X20","v":0},{"$f":"'Non Domestic 18'!Y20","v":0},{"$f":"H145*'Project Summary'!F105","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 18'!C21","v":0},{"$f":"'Non Domestic 18'!A21","v":"-"},{"$f":"'Non Domestic 18'!E21","v":0},null,{"$f":"'Non Domestic 18'!T21","v":0},{"$f":"'Non Domestic 18'!W21","v":0},{"$f":"'Non Domestic 18'!X21","v":0},{"$f":"'Non Domestic 18'!Y21","v":0},{"$f":"H146*'Project Summary'!F105","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 18'!C22","v":0},{"$f":"'Non Domestic 18'!A22","v":"-"},{"$f":"'Non Domestic 18'!E22","v":0},null,{"$f":"'Non Domestic 18'!T22","v":0},{"$f":"'Non Domestic 18'!W22","v":0},{"$f":"'Non Domestic 18'!X22","v":0},{"$f":"'Non Domestic 18'!Y22","v":0},{"$f":"H147*'Project Summary'!F105","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 18'!C23","v":0},{"$f":"'Non Domestic 18'!A23","v":"-"},{"$f":"'Non Domestic 18'!E23","v":0},null,{"$f":"'Non Domestic 18'!T23","v":0},{"$f":"'Non Domestic 18'!W23","v":0},{"$f":"'Non Domestic 18'!X23","v":0},{"$f":"'Non Domestic 18'!Y23","v":0},{"$f":"H148*'Project Summary'!F105","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 18'!C24","v":0},{"$f":"'Non Domestic 18'!A24","v":"-"},{"$f":"'Non Domestic 18'!E24","v":0},null,{"$f":"'Non Domestic 18'!T24","v":0},{"$f":"'Non Domestic 18'!W24","v":0},{"$f":"'Non Domestic 18'!X24","v":0},{"$f":"'Non Domestic 18'!Y24","v":0},{"$f":"H149*'Project Summary'!F105","v":0}]
[{"$f":"'Project Summary'!I106","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 19'!B5","v":0},{"$f":"'Non Domestic 19'!B6","v":0},{"$f":"'Non Domestic 19'!C17","v":"20mm insul"},{"$f":"'Non Domestic 19'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 19'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 19'!T17","v":0},{"$f":"'Non Domestic 19'!W17","v":0},{"$f":"'Non Domestic 19'!X17","v":0},{"$f":"'Non Domestic 19'!Y17","v":0},{"$f":"H150*'Project Summary'!F106","v":0}]
[{"$f":"$A$150","v":"Enter Name of Beneficiary"},{"$f":"B$150","v":0},{"$f":"C$150","v":0},{"$f":"'Non Domestic 19'!C18","v":" "},{"$f":"'Non Domestic 19'!A18","v":"-"},{"$f":"'Non Domestic 19'!E18","v":" "},null,{"$f":"'Non Domestic 19'!T18","v":0},{"$f":"'Non Domestic 19'!W18","v":0},{"$f":"'Non Domestic 19'!X18","v":0},{"$f":"'Non Domestic 19'!Y18","v":0},{"$f":"H151*'Project Summary'!F106","v":0}]
[{"$f":"$A$150","v":"Enter Name of Beneficiary"},{"$f":"B$150","v":0},0,{"$f":"'Non Domestic 19'!C19","v":0},{"$f":"'Non Domestic 19'!A19","v":"-"},{"$f":"'Non Domestic 19'!E19","v":0},null,{"$f":"'Non Domestic 19'!T19","v":0},{"$f":"'Non Domestic 19'!W19","v":0},{"$f":"'Non Domestic 19'!X19","v":0},{"$f":"'Non Domestic 19'!Y19","v":0},{"$f":"H152*'Project Summary'!F106","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 19'!C20","v":0},{"$f":"'Non Domestic 19'!A20","v":"-"},{"$f":"'Non Domestic 19'!E20","v":0},null,{"$f":"'Non Domestic 19'!T20","v":0},{"$f":"'Non Domestic 19'!W20","v":0},{"$f":"'Non Domestic 19'!X20","v":0},{"$f":"'Non Domestic 19'!Y20","v":0},{"$f":"H153*'Project Summary'!F106","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 19'!C21","v":0},{"$f":"'Non Domestic 19'!A21","v":"-"},{"$f":"'Non Domestic 19'!E21","v":0},null,{"$f":"'Non Domestic 19'!T21","v":0},{"$f":"'Non Domestic 19'!W21","v":0},{"$f":"'Non Domestic 19'!X21","v":0},{"$f":"'Non Domestic 19'!Y21","v":0},{"$f":"H154*'Project Summary'!F106","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 19'!C22","v":0},{"$f":"'Non Domestic 19'!A22","v":"-"},{"$f":"'Non Domestic 19'!E22","v":0},null,{"$f":"'Non Domestic 19'!T22","v":0},{"$f":"'Non Domestic 19'!W22","v":0},{"$f":"'Non Domestic 19'!X22","v":0},{"$f":"'Non Domestic 19'!Y22","v":0},{"$f":"H155*'Project Summary'!F106","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 19'!C23","v":0},{"$f":"'Non Domestic 19'!A23","v":"-"},{"$f":"'Non Domestic 19'!E23","v":0},null,{"$f":"'Non Domestic 19'!T23","v":0},{"$f":"'Non Domestic 19'!W23","v":0},{"$f":"'Non Domestic 19'!X23","v":0},{"$f":"'Non Domestic 19'!Y23","v":0},{"$f":"H156*'Project Summary'!F106","v":0}]
["Enter Name of Beneficiary",0,{"$f":"C$150","v":0},{"$f":"'Non Domestic 19'!C24","v":0},{"$f":"'Non Domestic 19'!A24","v":"-"},{"$f":"'Non Domestic 19'!E24","v":0},null,{"$f":"'Non Domestic 19'!T24","v":0},{"$f":"'Non Domestic 19'!W24","v":0},{"$f":"'Non Domestic 19'!X24","v":0},{"$f":"'Non Domestic 19'!Y24","v":0},{"$f":"H157*'Project Summary'!F106","v":0}]
[{"$f":"'Project Summary'!I107","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 20'!B5","v":0},{"$f":"'Non Domestic 20'!B6","v":0},{"$f":"'Non Domestic 20'!C17","v":"20mm insul"},{"$f":"'Non Domestic 20'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 20'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 20'!T17","v":0},{"$f":"'Non Domestic 20'!W17","v":0},{"$f":"'Non Domestic 20'!X17","v":0},{"$f":"'Non Domestic 20'!Y17","v":0},{"$f":"H158*'Project Summary'!F107","v":0}]
[{"$f":"$A$158","v":"Enter Name of Beneficiary"},{"$f":"B$158","v":0},{"$f":"C$158","v":0},{"$f":"'Non Domestic 20'!C18","v":" "},{"$f":"'Non Domestic 20'!A18","v":"-"},{"$f":"'Non Domestic 20'!E18","v":" "},null,{"$f":"'Non Domestic 20'!T18","v":0},{"$f":"'Non Domestic 20'!W18","v":0},{"$f":"'Non Domestic 20'!X18","v":0},{"$f":"'Non Domestic 20'!Y18","v":0},{"$f":"H159*'Project Summary'!F107","v":0}]
[{"$f":"$A$158","v":"Enter Name of Beneficiary"},{"$f":"B$158","v":0},0,{"$f":"'Non Domestic 20'!C19","v":0},{"$f":"'Non Domestic 20'!A19","v":"-"},{"$f":"'Non Domestic 20'!E19","v":0},null,{"$f":"'Non Domestic 20'!T19","v":0},{"$f":"'Non Domestic 20'!W19","v":0},{"$f":"'Non Domestic 20'!X19","v":0},{"$f":"'Non Domestic 20'!Y19","v":0},{"$f":"H160*'Project Summary'!F107","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 20'!C20","v":0},{"$f":"'Non Domestic 20'!A20","v":"-"},{"$f":"'Non Domestic 20'!E20","v":0},null,{"$f":"'Non Domestic 20'!T20","v":0},{"$f":"'Non Domestic 20'!W20","v":0},{"$f":"'Non Domestic 20'!X20","v":0},{"$f":"'Non Domestic 20'!Y20","v":0},{"$f":"H161*'Project Summary'!F107","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 20'!C21","v":0},{"$f":"'Non Domestic 20'!A21","v":"-"},{"$f":"'Non Domestic 20'!E21","v":0},null,{"$f":"'Non Domestic 20'!T21","v":0},{"$f":"'Non Domestic 20'!W21","v":0},{"$f":"'Non Domestic 20'!X21","v":0},{"$f":"'Non Domestic 20'!Y21","v":0},{"$f":"H162*'Project Summary'!F107","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 20'!C22","v":0},{"$f":"'Non Domestic 20'!A22","v":"-"},{"$f":"'Non Domestic 20'!E22","v":0},null,{"$f":"'Non Domestic 20'!T22","v":0},{"$f":"'Non Domestic 20'!W22","v":0},{"$f":"'Non Domestic 20'!X22","v":0},{"$f":"'Non Domestic 20'!Y22","v":0},{"$f":"H163*'Project Summary'!F107","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 20'!C23","v":0},{"$f":"'Non Domestic 20'!A23","v":"-"},{"$f":"'Non Domestic 20'!E23","v":0},null,{"$f":"'Non Domestic 20'!T23","v":0},{"$f":"'Non Domestic 20'!W23","v":0},{"$f":"'Non Domestic 20'!X23","v":0},{"$f":"'Non Domestic 20'!Y23","v":0},{"$f":"H164*'Project Summary'!F107","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 20'!C24","v":0},{"$f":"'Non Domestic 20'!A24","v":"-"},{"$f":"'Non Domestic 20'!E24","v":0},null,{"$f":"'Non Domestic 20'!T24","v":0},{"$f":"'Non Domestic 20'!W24","v":0},{"$f":"'Non Domestic 20'!X24","v":0},{"$f":"'Non Domestic 20'!Y24","v":0},{"$f":"H165*'Project Summary'!F107","v":0}]
[{"$f":"'Project Summary'!I108","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 21'!B5","v":0},{"$f":"'Non Domestic 21'!B6","v":0},{"$f":"'Non Domestic 21'!C17","v":"20mm insul"},{"$f":"'Non Domestic 21'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 21'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 21'!T17","v":0},{"$f":"'Non Domestic 21'!W17","v":0},{"$f":"'Non Domestic 21'!X17","v":0},{"$f":"'Non Domestic 21'!Y17","v":0},{"$f":"H166*'Project Summary'!F108","v":0}]
[{"$f":"$A$166","v":"Enter Name of Beneficiary"},{"$f":"B$166","v":0},{"$f":"C$166","v":0},{"$f":"'Non Domestic 21'!C18","v":" "},{"$f":"'Non Domestic 21'!A18","v":"-"},{"$f":"'Non Domestic 21'!E18","v":" "},null,{"$f":"'Non Domestic 21'!T18","v":0},{"$f":"'Non Domestic 21'!W18","v":0},{"$f":"'Non Domestic 21'!X18","v":0},{"$f":"'Non Domestic 21'!Y18","v":0},{"$f":"H167*'Project Summary'!F108","v":0}]
[{"$f":"$A$166","v":"Enter Name of Beneficiary"},{"$f":"B$166","v":0},0,{"$f":"'Non Domestic 21'!C19","v":0},{"$f":"'Non Domestic 21'!A19","v":"-"},{"$f":"'Non Domestic 21'!E19","v":0},null,{"$f":"'Non Domestic 21'!T19","v":0},{"$f":"'Non Domestic 21'!W19","v":0},{"$f":"'Non Domestic 21'!X19","v":0},{"$f":"'Non Domestic 21'!Y19","v":0},{"$f":"H168*'Project Summary'!F108","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 21'!C20","v":0},{"$f":"'Non Domestic 21'!A20","v":"-"},{"$f":"'Non Domestic 21'!E20","v":0},null,{"$f":"'Non Domestic 21'!T20","v":0},{"$f":"'Non Domestic 21'!W20","v":0},{"$f":"'Non Domestic 21'!X20","v":0},{"$f":"'Non Domestic 21'!Y20","v":0},{"$f":"H169*'Project Summary'!F108","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 21'!C21","v":0},{"$f":"'Non Domestic 21'!A21","v":"-"},{"$f":"'Non Domestic 21'!E21","v":0},null,{"$f":"'Non Domestic 21'!T21","v":0},{"$f":"'Non Domestic 21'!W21","v":0},{"$f":"'Non Domestic 21'!X21","v":0},{"$f":"'Non Domestic 21'!Y21","v":0},{"$f":"H170*'Project Summary'!F108","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 21'!C22","v":0},{"$f":"'Non Domestic 21'!A22","v":"-"},{"$f":"'Non Domestic 21'!E22","v":0},null,{"$f":"'Non Domestic 21'!T22","v":0},{"$f":"'Non Domestic 21'!W22","v":0},{"$f":"'Non Domestic 21'!X22","v":0},{"$f":"'Non Domestic 21'!Y22","v":0},{"$f":"H171*'Project Summary'!F108","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 21'!C23","v":0},{"$f":"'Non Domestic 21'!A23","v":"-"},{"$f":"'Non Domestic 21'!E23","v":0},null,{"$f":"'Non Domestic 21'!T23","v":0},{"$f":"'Non Domestic 21'!W23","v":0},{"$f":"'Non Domestic 21'!X23","v":0},{"$f":"'Non Domestic 21'!Y23","v":0},{"$f":"H172*'Project Summary'!F108","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 21'!C24","v":0},{"$f":"'Non Domestic 21'!A24","v":"-"},{"$f":"'Non Domestic 21'!E24","v":0},null,{"$f":"'Non Domestic 21'!T24","v":0},{"$f":"'Non Domestic 21'!W24","v":0},{"$f":"'Non Domestic 21'!X24","v":0},{"$f":"'Non Domestic 21'!Y24","v":0},{"$f":"H173*'Project Summary'!F108","v":0}]
[{"$f":"'Project Summary'!I109","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 22'!B5","v":0},{"$f":"'Non Domestic 22'!B6","v":0},{"$f":"'Non Domestic 22'!C17","v":"20mm insul"},{"$f":"'Non Domestic 22'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 22'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 22'!T17","v":0},{"$f":"'Non Domestic 22'!W17","v":0},{"$f":"'Non Domestic 22'!X17","v":0},{"$f":"'Non Domestic 22'!Y17","v":0},{"$f":"H174*'Project Summary'!F109","v":0}]
[{"$f":"$A$174","v":"Enter Name of Beneficiary"},{"$f":"B$174","v":0},{"$f":"C$174","v":0},{"$f":"'Non Domestic 22'!C18","v":" "},{"$f":"'Non Domestic 22'!A18","v":"-"},{"$f":"'Non Domestic 22'!E18","v":" "},null,{"$f":"'Non Domestic 22'!T18","v":0},{"$f":"'Non Domestic 22'!W18","v":0},{"$f":"'Non Domestic 22'!X18","v":0},{"$f":"'Non Domestic 22'!Y18","v":0},{"$f":"H175*'Project Summary'!F109","v":0}]
[{"$f":"$A$174","v":"Enter Name of Beneficiary"},{"$f":"B$174","v":0},0,{"$f":"'Non Domestic 22'!C19","v":0},{"$f":"'Non Domestic 22'!A19","v":"-"},{"$f":"'Non Domestic 22'!E19","v":0},null,{"$f":"'Non Domestic 22'!T19","v":0},{"$f":"'Non Domestic 22'!W19","v":0},{"$f":"'Non Domestic 22'!X19","v":0},{"$f":"'Non Domestic 22'!Y19","v":0},{"$f":"H176*'Project Summary'!F109","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 22'!C20","v":0},{"$f":"'Non Domestic 22'!A20","v":"-"},{"$f":"'Non Domestic 22'!E20","v":0},null,{"$f":"'Non Domestic 22'!T20","v":0},{"$f":"'Non Domestic 22'!W20","v":0},{"$f":"'Non Domestic 22'!X20","v":0},{"$f":"'Non Domestic 22'!Y20","v":0},{"$f":"H177*'Project Summary'!F109","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 22'!C21","v":0},{"$f":"'Non Domestic 22'!A21","v":"-"},{"$f":"'Non Domestic 22'!E21","v":0},null,{"$f":"'Non Domestic 22'!T21","v":0},{"$f":"'Non Domestic 22'!W21","v":0},{"$f":"'Non Domestic 22'!X21","v":0},{"$f":"'Non Domestic 22'!Y21","v":0},{"$f":"H178*'Project Summary'!F109","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 22'!C22","v":0},{"$f":"'Non Domestic 22'!A22","v":"-"},{"$f":"'Non Domestic 22'!E22","v":0},null,{"$f":"'Non Domestic 22'!T22","v":0},{"$f":"'Non Domestic 22'!W22","v":0},{"$f":"'Non Domestic 22'!X22","v":0},{"$f":"'Non Domestic 22'!Y22","v":0},{"$f":"H179*'Project Summary'!F109","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 22'!C23","v":0},{"$f":"'Non Domestic 22'!A23","v":"-"},{"$f":"'Non Domestic 22'!E23","v":0},null,{"$f":"'Non Domestic 22'!T23","v":0},{"$f":"'Non Domestic 22'!W23","v":0},{"$f":"'Non Domestic 22'!X23","v":0},{"$f":"'Non Domestic 22'!Y23","v":0},{"$f":"H180*'Project Summary'!F109","v":0}]
["Enter Name of Beneficiary",0,{"$f":"C$174","v":0},{"$f":"'Non Domestic 22'!C24","v":0},{"$f":"'Non Domestic 22'!A24","v":"-"},{"$f":"'Non Domestic 22'!E24","v":0},null,{"$f":"'Non Domestic 22'!T24","v":0},{"$f":"'Non Domestic 22'!W24","v":0},{"$f":"'Non Domestic 22'!X24","v":0},{"$f":"'Non Domestic 22'!Y24","v":0},{"$f":"H181*'Project Summary'!F109","v":0}]
[{"$f":"'Project Summary'!I110","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 23'!B5","v":0},{"$f":"'Non Domestic 23'!B6","v":0},{"$f":"'Non Domestic 23'!C17","v":"20mm insul"},{"$f":"'Non Domestic 23'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 23'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 23'!T17","v":0},{"$f":"'Non Domestic 23'!W17","v":0},{"$f":"'Non Domestic 23'!X17","v":0},{"$f":"'Non Domestic 23'!Y17","v":0},{"$f":"H182*'Project Summary'!F110","v":0}]
[{"$f":"$A$182","v":"Enter Name of Beneficiary"},{"$f":"B$182","v":0},{"$f":"C$182","v":0},{"$f":"'Non Domestic 23'!C18","v":" "},{"$f":"'Non Domestic 23'!A18","v":"-"},{"$f":"'Non Domestic 23'!E18","v":" "},null,{"$f":"'Non Domestic 23'!T18","v":0},{"$f":"'Non Domestic 23'!W18","v":0},{"$f":"'Non Domestic 23'!X18","v":0},{"$f":"'Non Domestic 23'!Y18","v":0},{"$f":"H183*'Project Summary'!F110","v":0}]
[{"$f":"$A$182","v":"Enter Name of Beneficiary"},{"$f":"B$182","v":0},0,{"$f":"'Non Domestic 23'!C19","v":0},{"$f":"'Non Domestic 23'!A19","v":"-"},{"$f":"'Non Domestic 23'!E19","v":0},null,{"$f":"'Non Domestic 23'!T19","v":0},{"$f":"'Non Domestic 23'!W19","v":0},{"$f":"'Non Domestic 23'!X19","v":0},{"$f":"'Non Domestic 23'!Y19","v":0},{"$f":"H184*'Project Summary'!F110","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 23'!C20","v":0},{"$f":"'Non Domestic 23'!A20","v":"-"},{"$f":"'Non Domestic 23'!E20","v":0},null,{"$f":"'Non Domestic 23'!T20","v":0},{"$f":"'Non Domestic 23'!W20","v":0},{"$f":"'Non Domestic 23'!X20","v":0},{"$f":"'Non Domestic 23'!Y20","v":0},{"$f":"H185*'Project Summary'!F110","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 23'!C21","v":0},{"$f":"'Non Domestic 23'!A21","v":"-"},{"$f":"'Non Domestic 23'!E21","v":0},null,{"$f":"'Non Domestic 23'!T21","v":0},{"$f":"'Non Domestic 23'!W21","v":0},{"$f":"'Non Domestic 23'!X21","v":0},{"$f":"'Non Domestic 23'!Y21","v":0},{"$f":"H186*'Project Summary'!F110","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 23'!C22","v":0},{"$f":"'Non Domestic 23'!A22","v":"-"},{"$f":"'Non Domestic 23'!E22","v":0},null,{"$f":"'Non Domestic 23'!T22","v":0},{"$f":"'Non Domestic 23'!W22","v":0},{"$f":"'Non Domestic 23'!X22","v":0},{"$f":"'Non Domestic 23'!Y22","v":0},{"$f":"H187*'Project Summary'!F110","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 23'!C23","v":0},{"$f":"'Non Domestic 23'!A23","v":"-"},{"$f":"'Non Domestic 23'!E23","v":0},null,{"$f":"'Non Domestic 23'!T23","v":0},{"$f":"'Non Domestic 23'!W23","v":0},{"$f":"'Non Domestic 23'!X23","v":0},{"$f":"'Non Domestic 23'!Y23","v":0},{"$f":"H188*'Project Summary'!F110","v":0}]
["Enter Name of Beneficiary",0,{"$f":"C$182","v":0},{"$f":"'Non Domestic 23'!C24","v":0},{"$f":"'Non Domestic 23'!A24","v":"-"},{"$f":"'Non Domestic 23'!E24","v":0},null,{"$f":"'Non Domestic 23'!T24","v":0},{"$f":"'Non Domestic 23'!W24","v":0},{"$f":"'Non Domestic 23'!X24","v":0},{"$f":"'Non Domestic 23'!Y24","v":0},{"$f":"H189*'Project Summary'!F110","v":0}]
[{"$f":"'Project Summary'!I111","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 24'!B5","v":0},{"$f":"'Non Domestic 24'!B6","v":0},{"$f":"'Non Domestic 24'!C17","v":"20mm insul"},{"$f":"'Non Domestic 24'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 24'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 24'!T17","v":0},{"$f":"'Non Domestic 24'!W17","v":0},{"$f":"'Non Domestic 24'!X17","v":0},{"$f":"'Non Domestic 24'!Y17","v":0},{"$f":"H190*'Project Summary'!F111","v":0}]
[{"$f":"$A$190","v":"Enter Name of Beneficiary"},{"$f":"B$190","v":0},{"$f":"C$190","v":0},{"$f":"'Non Domestic 24'!C18","v":" "},{"$f":"'Non Domestic 24'!A18","v":"-"},{"$f":"'Non Domestic 24'!E18","v":" "},null,{"$f":"'Non Domestic 24'!T18","v":0},{"$f":"'Non Domestic 24'!W18","v":0},{"$f":"'Non Domestic 24'!X18","v":0},{"$f":"'Non Domestic 24'!Y18","v":0},{"$f":"H191*'Project Summary'!F111","v":0}]
[{"$f":"$A$190","v":"Enter Name of Beneficiary"},{"$f":"B$190","v":0},0,{"$f":"'Non Domestic 24'!C19","v":0},{"$f":"'Non Domestic 24'!A19","v":"-"},{"$f":"'Non Domestic 24'!E19","v":0},null,{"$f":"'Non Domestic 24'!T19","v":0},{"$f":"'Non Domestic 24'!W19","v":0},{"$f":"'Non Domestic 24'!X19","v":0},{"$f":"'Non Domestic 24'!Y19","v":0},{"$f":"H192*'Project Summary'!F111","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 24'!C20","v":0},{"$f":"'Non Domestic 24'!A20","v":"-"},{"$f":"'Non Domestic 24'!E20","v":0},null,{"$f":"'Non Domestic 24'!T20","v":0},{"$f":"'Non Domestic 24'!W20","v":0},{"$f":"'Non Domestic 24'!X20","v":0},{"$f":"'Non Domestic 24'!Y20","v":0},{"$f":"H193*'Project Summary'!F111","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 24'!C21","v":0},{"$f":"'Non Domestic 24'!A21","v":"-"},{"$f":"'Non Domestic 24'!E21","v":0},null,{"$f":"'Non Domestic 24'!T21","v":0},{"$f":"'Non Domestic 24'!W21","v":0},{"$f":"'Non Domestic 24'!X21","v":0},{"$f":"'Non Domestic 24'!Y21","v":0},{"$f":"H194*'Project Summary'!F111","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 24'!C22","v":0},{"$f":"'Non Domestic 24'!A22","v":"-"},{"$f":"'Non Domestic 24'!E22","v":0},null,{"$f":"'Non Domestic 24'!T22","v":0},{"$f":"'Non Domestic 24'!W22","v":0},{"$f":"'Non Domestic 24'!X22","v":0},{"$f":"'Non Domestic 24'!Y22","v":0},{"$f":"H195*'Project Summary'!F111","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 24'!C23","v":0},{"$f":"'Non Domestic 24'!A23","v":"-"},{"$f":"'Non Domestic 24'!E23","v":0},null,{"$f":"'Non Domestic 24'!T23","v":0},{"$f":"'Non Domestic 24'!W23","v":0},{"$f":"'Non Domestic 24'!X23","v":0},{"$f":"'Non Domestic 24'!Y23","v":0},{"$f":"H196*'Project Summary'!F111","v":0}]
["Enter Name of Beneficiary",0,{"$f":"C$190","v":0},{"$f":"'Non Domestic 24'!C24","v":0},{"$f":"'Non Domestic 24'!A24","v":"-"},{"$f":"'Non Domestic 24'!E24","v":0},null,{"$f":"'Non Domestic 24'!T24","v":0},{"$f":"'Non Domestic 24'!W24","v":0},{"$f":"'Non Domestic 24'!X24","v":0},{"$f":"'Non Domestic 24'!Y24","v":0},{"$f":"H197*'Project Summary'!F111","v":0}]
[{"$f":"'Project Summary'!I112","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 25'!B5","v":0},{"$f":"'Non Domestic 25'!B6","v":0},{"$f":"'Non Domestic 25'!C17","v":"20mm insul"},{"$f":"'Non Domestic 25'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 25'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 25'!T17","v":0},{"$f":"'Non Domestic 25'!W17","v":0},{"$f":"'Non Domestic 25'!X17","v":0},{"$f":"'Non Domestic 25'!Y17","v":0},{"$f":"H198*'Project Summary'!F112","v":0}]
[{"$f":"$A$198","v":"Enter Name of Beneficiary"},{"$f":"B$198","v":0},{"$f":"C$198","v":0},{"$f":"'Non Domestic 25'!C18","v":" "},{"$f":"'Non Domestic 25'!A18","v":"-"},{"$f":"'Non Domestic 25'!E18","v":" "},null,{"$f":"'Non Domestic 25'!T18","v":0},{"$f":"'Non Domestic 25'!W18","v":0},{"$f":"'Non Domestic 25'!X18","v":0},{"$f":"'Non Domestic 25'!Y18","v":0},{"$f":"H199*'Project Summary'!F112","v":0}]
[{"$f":"$A$198","v":"Enter Name of Beneficiary"},{"$f":"B$198","v":0},0,{"$f":"'Non Domestic 25'!C19","v":0},{"$f":"'Non Domestic 25'!A19","v":"-"},{"$f":"'Non Domestic 25'!E19","v":0},null,{"$f":"'Non Domestic 25'!T19","v":0},{"$f":"'Non Domestic 25'!W19","v":0},{"$f":"'Non Domestic 25'!X19","v":0},{"$f":"'Non Domestic 25'!Y19","v":0},{"$f":"H200*'Project Summary'!F112","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 25'!C20","v":0},{"$f":"'Non Domestic 25'!A20","v":"-"},{"$f":"'Non Domestic 25'!E20","v":0},null,{"$f":"'Non Domestic 25'!T20","v":0},{"$f":"'Non Domestic 25'!W20","v":0},{"$f":"'Non Domestic 25'!X20","v":0},{"$f":"'Non Domestic 25'!Y20","v":0},{"$f":"H201*'Project Summary'!F112","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 25'!C21","v":0},{"$f":"'Non Domestic 25'!A21","v":"-"},{"$f":"'Non Domestic 25'!E21","v":0},null,{"$f":"'Non Domestic 25'!T21","v":0},{"$f":"'Non Domestic 25'!W21","v":0},{"$f":"'Non Domestic 25'!X21","v":0},{"$f":"'Non Domestic 25'!Y21","v":0},{"$f":"H202*'Project Summary'!F112","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 25'!C22","v":0},{"$f":"'Non Domestic 25'!A22","v":"-"},{"$f":"'Non Domestic 25'!E22","v":0},null,{"$f":"'Non Domestic 25'!T22","v":0},{"$f":"'Non Domestic 25'!W22","v":0},{"$f":"'Non Domestic 25'!X22","v":0},{"$f":"'Non Domestic 25'!Y22","v":0},{"$f":"H203*'Project Summary'!F112","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 25'!C23","v":0},{"$f":"'Non Domestic 25'!A23","v":"-"},{"$f":"'Non Domestic 25'!E23","v":0},null,{"$f":"'Non Domestic 25'!T23","v":0},{"$f":"'Non Domestic 25'!W23","v":0},{"$f":"'Non Domestic 25'!X23","v":0},{"$f":"'Non Domestic 25'!Y23","v":0},{"$f":"H204*'Project Summary'!F112","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 25'!C24","v":0},{"$f":"'Non Domestic 25'!A24","v":"-"},{"$f":"'Non Domestic 25'!E24","v":0},null,{"$f":"'Non Domestic 25'!T24","v":0},{"$f":"'Non Domestic 25'!W24","v":0},{"$f":"'Non Domestic 25'!X24","v":0},{"$f":"'Non Domestic 25'!Y24","v":0},{"$f":"H205*'Project Summary'!F112","v":0}]
[{"$f":"'Project Summary'!I113","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 26'!B5","v":0},{"$f":"'Non Domestic 26'!B6","v":0},{"$f":"'Non Domestic 26'!C17","v":"20mm insul"},{"$f":"'Non Domestic 26'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 26'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 26'!T17","v":0},{"$f":"'Non Domestic 26'!W17","v":0},{"$f":"'Non Domestic 26'!X17","v":0},{"$f":"'Non Domestic 26'!Y17","v":0},{"$f":"H206*'Project Summary'!F113","v":0}]
[{"$f":"$A$206","v":"Enter Name of Beneficiary"},{"$f":"B$206","v":0},{"$f":"C$206","v":0},{"$f":"'Non Domestic 26'!C18","v":" "},{"$f":"'Non Domestic 26'!A18","v":"-"},{"$f":"'Non Domestic 26'!E18","v":" "},null,{"$f":"'Non Domestic 26'!T18","v":0},{"$f":"'Non Domestic 26'!W18","v":0},{"$f":"'Non Domestic 26'!X18","v":0},{"$f":"'Non Domestic 26'!Y18","v":0},{"$f":"H207*'Project Summary'!F113","v":0}]
[{"$f":"$A$206","v":"Enter Name of Beneficiary"},{"$f":"B$206","v":0},0,{"$f":"'Non Domestic 26'!C19","v":0},{"$f":"'Non Domestic 26'!A19","v":"-"},{"$f":"'Non Domestic 26'!E19","v":0},null,{"$f":"'Non Domestic 26'!T19","v":0},{"$f":"'Non Domestic 26'!W19","v":0},{"$f":"'Non Domestic 26'!X19","v":0},{"$f":"'Non Domestic 26'!Y19","v":0},{"$f":"H208*'Project Summary'!F113","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 26'!C20","v":0},{"$f":"'Non Domestic 26'!A20","v":"-"},{"$f":"'Non Domestic 26'!E20","v":0},null,{"$f":"'Non Domestic 26'!T20","v":0},{"$f":"'Non Domestic 26'!W20","v":0},{"$f":"'Non Domestic 26'!X20","v":0},{"$f":"'Non Domestic 26'!Y20","v":0},{"$f":"H209*'Project Summary'!F113","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 26'!C21","v":0},{"$f":"'Non Domestic 26'!A21","v":"-"},{"$f":"'Non Domestic 26'!E21","v":0},null,{"$f":"'Non Domestic 26'!T21","v":0},{"$f":"'Non Domestic 26'!W21","v":0},{"$f":"'Non Domestic 26'!X21","v":0},{"$f":"'Non Domestic 26'!Y21","v":0},{"$f":"H210*'Project Summary'!F113","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 26'!C22","v":0},{"$f":"'Non Domestic 26'!A22","v":"-"},{"$f":"'Non Domestic 26'!E22","v":0},null,{"$f":"'Non Domestic 26'!T22","v":0},{"$f":"'Non Domestic 26'!W22","v":0},{"$f":"'Non Domestic 26'!X22","v":0},{"$f":"'Non Domestic 26'!Y22","v":0},{"$f":"H211*'Project Summary'!F113","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 26'!C23","v":0},{"$f":"'Non Domestic 26'!A23","v":"-"},{"$f":"'Non Domestic 26'!E23","v":0},null,{"$f":"'Non Domestic 26'!T23","v":0},{"$f":"'Non Domestic 26'!W23","v":0},{"$f":"'Non Domestic 26'!X23","v":0},{"$f":"'Non Domestic 26'!Y23","v":0},{"$f":"H212*'Project Summary'!F113","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 26'!C24","v":0},{"$f":"'Non Domestic 26'!A24","v":"-"},{"$f":"'Non Domestic 26'!E24","v":0},null,{"$f":"'Non Domestic 26'!T24","v":0},{"$f":"'Non Domestic 26'!W24","v":0},{"$f":"'Non Domestic 26'!X24","v":0},{"$f":"'Non Domestic 26'!Y24","v":0},{"$f":"H213*'Project Summary'!F113","v":0}]
[{"$f":"'Project Summary'!I114","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 27'!B5","v":0},{"$f":"'Non Domestic 27'!B6","v":0},{"$f":"'Non Domestic 27'!C17","v":"20mm insul"},{"$f":"'Non Domestic 27'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 27'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 27'!T17","v":0},{"$f":"'Non Domestic 27'!W17","v":0},{"$f":"'Non Domestic 27'!X17","v":0},{"$f":"'Non Domestic 27'!Y17","v":0},{"$f":"H214*'Project Summary'!F114","v":0}]
[{"$f":"$A$214","v":"Enter Name of Beneficiary"},{"$f":"B$214","v":0},{"$f":"C$214","v":0},{"$f":"'Non Domestic 27'!C18","v":" "},{"$f":"'Non Domestic 27'!A18","v":"-"},{"$f":"'Non Domestic 27'!E18","v":" "},null,{"$f":"'Non Domestic 27'!T18","v":0},{"$f":"'Non Domestic 27'!W18","v":0},{"$f":"'Non Domestic 27'!X18","v":0},{"$f":"'Non Domestic 27'!Y18","v":0},{"$f":"H215*'Project Summary'!F114","v":0}]
[{"$f":"$A$214","v":"Enter Name of Beneficiary"},{"$f":"B$214","v":0},0,{"$f":"'Non Domestic 27'!C19","v":0},{"$f":"'Non Domestic 27'!A19","v":"-"},{"$f":"'Non Domestic 27'!E19","v":0},null,{"$f":"'Non Domestic 27'!T19","v":0},{"$f":"'Non Domestic 27'!W19","v":0},{"$f":"'Non Domestic 27'!X19","v":0},{"$f":"'Non Domestic 27'!Y19","v":0},{"$f":"H216*'Project Summary'!F114","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 27'!C20","v":0},{"$f":"'Non Domestic 27'!A20","v":"-"},{"$f":"'Non Domestic 27'!E20","v":0},null,{"$f":"'Non Domestic 27'!T20","v":0},{"$f":"'Non Domestic 27'!W20","v":0},{"$f":"'Non Domestic 27'!X20","v":0},{"$f":"'Non Domestic 27'!Y20","v":0},{"$f":"H217*'Project Summary'!F114","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 27'!C21","v":0},{"$f":"'Non Domestic 27'!A21","v":"-"},{"$f":"'Non Domestic 27'!E21","v":0},null,{"$f":"'Non Domestic 27'!T21","v":0},{"$f":"'Non Domestic 27'!W21","v":0},{"$f":"'Non Domestic 27'!X21","v":0},{"$f":"'Non Domestic 27'!Y21","v":0},{"$f":"H218*'Project Summary'!F114","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 27'!C22","v":0},{"$f":"'Non Domestic 27'!A22","v":"-"},{"$f":"'Non Domestic 27'!E22","v":0},null,{"$f":"'Non Domestic 27'!T22","v":0},{"$f":"'Non Domestic 27'!W22","v":0},{"$f":"'Non Domestic 27'!X22","v":0},{"$f":"'Non Domestic 27'!Y22","v":0},{"$f":"H219*'Project Summary'!F114","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 27'!C23","v":0},{"$f":"'Non Domestic 27'!A23","v":"-"},{"$f":"'Non Domestic 27'!E23","v":0},null,{"$f":"'Non Domestic 27'!T23","v":0},{"$f":"'Non Domestic 27'!W23","v":0},{"$f":"'Non Domestic 27'!X23","v":0},{"$f":"'Non Domestic 27'!Y23","v":0},{"$f":"H220*'Project Summary'!F114","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 27'!C24","v":0},{"$f":"'Non Domestic 27'!A24","v":"-"},{"$f":"'Non Domestic 27'!E24","v":0},null,{"$f":"'Non Domestic 27'!T24","v":0},{"$f":"'Non Domestic 27'!W24","v":0},{"$f":"'Non Domestic 27'!X24","v":0},{"$f":"'Non Domestic 27'!Y24","v":0},{"$f":"H221*'Project Summary'!F114","v":0}]
[{"$f":"'Project Summary'!I115","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 28'!B5","v":0},{"$f":"'Non Domestic 28'!B6","v":0},{"$f":"'Non Domestic 28'!C17","v":"20mm insul"},{"$f":"'Non Domestic 28'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 28'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 28'!T17","v":0},{"$f":"'Non Domestic 28'!W17","v":0},{"$f":"'Non Domestic 28'!X17","v":0},{"$f":"'Non Domestic 28'!Y17","v":0},{"$f":"H222*'Project Summary'!F115","v":0}]
[{"$f":"$A$222","v":"Enter Name of Beneficiary"},{"$f":"B$222","v":0},{"$f":"C$222","v":0},{"$f":"'Non Domestic 28'!C18","v":" "},{"$f":"'Non Domestic 28'!A18","v":"-"},{"$f":"'Non Domestic 28'!E18","v":" "},null,{"$f":"'Non Domestic 28'!T18","v":0},{"$f":"'Non Domestic 28'!W18","v":0},{"$f":"'Non Domestic 28'!X18","v":0},{"$f":"'Non Domestic 28'!Y18","v":0},{"$f":"H223*'Project Summary'!F115","v":0}]
[{"$f":"$A$222","v":"Enter Name of Beneficiary"},{"$f":"B$222","v":0},0,{"$f":"'Non Domestic 28'!C19","v":0},{"$f":"'Non Domestic 28'!A19","v":"-"},{"$f":"'Non Domestic 28'!E19","v":0},null,{"$f":"'Non Domestic 28'!T19","v":0},{"$f":"'Non Domestic 28'!W19","v":0},{"$f":"'Non Domestic 28'!X19","v":0},{"$f":"'Non Domestic 28'!Y19","v":0},{"$f":"H224*'Project Summary'!F115","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 28'!C20","v":0},{"$f":"'Non Domestic 28'!A20","v":"-"},{"$f":"'Non Domestic 28'!E20","v":0},null,{"$f":"'Non Domestic 28'!T20","v":0},{"$f":"'Non Domestic 28'!W20","v":0},{"$f":"'Non Domestic 28'!X20","v":0},{"$f":"'Non Domestic 28'!Y20","v":0},{"$f":"H225*'Project Summary'!F115","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 28'!C21","v":0},{"$f":"'Non Domestic 28'!A21","v":"-"},{"$f":"'Non Domestic 28'!E21","v":0},null,{"$f":"'Non Domestic 28'!T21","v":0},{"$f":"'Non Domestic 28'!W21","v":0},{"$f":"'Non Domestic 28'!X21","v":0},{"$f":"'Non Domestic 28'!Y21","v":0},{"$f":"H226*'Project Summary'!F115","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 28'!C22","v":0},{"$f":"'Non Domestic 28'!A22","v":"-"},{"$f":"'Non Domestic 28'!E22","v":0},null,{"$f":"'Non Domestic 28'!T22","v":0},{"$f":"'Non Domestic 28'!W22","v":0},{"$f":"'Non Domestic 28'!X22","v":0},{"$f":"'Non Domestic 28'!Y22","v":0},{"$f":"H227*'Project Summary'!F115","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 28'!C23","v":0},{"$f":"'Non Domestic 28'!A23","v":"-"},{"$f":"'Non Domestic 28'!E23","v":0},null,{"$f":"'Non Domestic 28'!T23","v":0},{"$f":"'Non Domestic 28'!W23","v":0},{"$f":"'Non Domestic 28'!X23","v":0},{"$f":"'Non Domestic 28'!Y23","v":0},{"$f":"H228*'Project Summary'!F115","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 28'!C24","v":0},{"$f":"'Non Domestic 28'!A24","v":"-"},{"$f":"'Non Domestic 28'!E24","v":0},null,{"$f":"'Non Domestic 28'!T24","v":0},{"$f":"'Non Domestic 28'!W24","v":0},{"$f":"'Non Domestic 28'!X24","v":0},{"$f":"'Non Domestic 28'!Y24","v":0},{"$f":"H229*'Project Summary'!F115","v":0}]
[{"$f":"'Project Summary'!I116","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 29'!B5","v":0},{"$f":"'Non Domestic 29'!B6","v":0},{"$f":"'Non Domestic 29'!C17","v":"20mm insul"},{"$f":"'Non Domestic 29'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 29'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 29'!T17","v":0},{"$f":"'Non Domestic 29'!W17","v":0},{"$f":"'Non Domestic 29'!X17","v":0},{"$f":"'Non Domestic 29'!Y17","v":0},{"$f":"H230*'Project Summary'!F116","v":0}]
[{"$f":"$A$230","v":"Enter Name of Beneficiary"},{"$f":"B$230","v":0},{"$f":"C$230","v":0},{"$f":"'Non Domestic 29'!C18","v":" "},{"$f":"'Non Domestic 29'!A18","v":"-"},{"$f":"'Non Domestic 29'!E18","v":" "},null,{"$f":"'Non Domestic 29'!T18","v":0},{"$f":"'Non Domestic 29'!W18","v":0},{"$f":"'Non Domestic 29'!X18","v":0},{"$f":"'Non Domestic 29'!Y18","v":0},{"$f":"H231*'Project Summary'!F116","v":0}]
[{"$f":"$A$230","v":"Enter Name of Beneficiary"},{"$f":"B$230","v":0},0,{"$f":"'Non Domestic 29'!C19","v":0},{"$f":"'Non Domestic 29'!A19","v":"-"},{"$f":"'Non Domestic 29'!E19","v":0},null,{"$f":"'Non Domestic 29'!T19","v":0},{"$f":"'Non Domestic 29'!W19","v":0},{"$f":"'Non Domestic 29'!X19","v":0},{"$f":"'Non Domestic 29'!Y19","v":0},{"$f":"H232*'Project Summary'!F116","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 29'!C20","v":0},{"$f":"'Non Domestic 29'!A20","v":"-"},{"$f":"'Non Domestic 29'!E20","v":0},null,{"$f":"'Non Domestic 29'!T20","v":0},{"$f":"'Non Domestic 29'!W20","v":0},{"$f":"'Non Domestic 29'!X20","v":0},{"$f":"'Non Domestic 29'!Y20","v":0},{"$f":"H233*'Project Summary'!F116","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 29'!C21","v":0},{"$f":"'Non Domestic 29'!A21","v":"-"},{"$f":"'Non Domestic 29'!E21","v":0},null,{"$f":"'Non Domestic 29'!T21","v":0},{"$f":"'Non Domestic 29'!W21","v":0},{"$f":"'Non Domestic 29'!X21","v":0},{"$f":"'Non Domestic 29'!Y21","v":0},{"$f":"H234*'Project Summary'!F116","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 29'!C22","v":0},{"$f":"'Non Domestic 29'!A22","v":"-"},{"$f":"'Non Domestic 29'!E22","v":0},null,{"$f":"'Non Domestic 29'!T22","v":0},{"$f":"'Non Domestic 29'!W22","v":0},{"$f":"'Non Domestic 29'!X22","v":0},{"$f":"'Non Domestic 29'!Y22","v":0},{"$f":"H235*'Project Summary'!F116","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 29'!C23","v":0},{"$f":"'Non Domestic 29'!A23","v":"-"},{"$f":"'Non Domestic 29'!E23","v":0},null,{"$f":"'Non Domestic 29'!T23","v":0},{"$f":"'Non Domestic 29'!W23","v":0},{"$f":"'Non Domestic 29'!X23","v":0},{"$f":"'Non Domestic 29'!Y23","v":0},{"$f":"H236*'Project Summary'!F116","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 29'!C24","v":0},{"$f":"'Non Domestic 29'!A24","v":"-"},{"$f":"'Non Domestic 29'!E24","v":0},null,{"$f":"'Non Domestic 29'!T24","v":0},{"$f":"'Non Domestic 29'!W24","v":0},{"$f":"'Non Domestic 29'!X24","v":0},{"$f":"'Non Domestic 29'!Y24","v":0},{"$f":"H237*'Project Summary'!F116","v":0}]
[{"$f":"'Project Summary'!I117","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 30'!B5","v":0},{"$f":"'Non Domestic 30'!B6","v":0},{"$f":"'Non Domestic 30'!C17","v":"20mm insul"},{"$f":"'Non Domestic 30'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 30'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 30'!T17","v":0},{"$f":"'Non Domestic 30'!W17","v":0},{"$f":"'Non Domestic 30'!X17","v":0},{"$f":"'Non Domestic 30'!Y17","v":0},{"$f":"H238*'Project Summary'!F117","v":0}]
[{"$f":"$A$238","v":"Enter Name of Beneficiary"},{"$f":"B$238","v":0},{"$f":"C$238","v":0},{"$f":"'Non Domestic 30'!C18","v":" "},{"$f":"'Non Domestic 30'!A18","v":"-"},{"$f":"'Non Domestic 30'!E18","v":" "},null,{"$f":"'Non Domestic 30'!T18","v":0},{"$f":"'Non Domestic 30'!W18","v":0},{"$f":"'Non Domestic 30'!X18","v":0},{"$f":"'Non Domestic 30'!Y18","v":0},{"$f":"H239*'Project Summary'!F117","v":0}]
[{"$f":"$A$238","v":"Enter Name of Beneficiary"},{"$f":"B$238","v":0},0,{"$f":"'Non Domestic 30'!C19","v":0},{"$f":"'Non Domestic 30'!A19","v":"-"},{"$f":"'Non Domestic 30'!E19","v":0},null,{"$f":"'Non Domestic 30'!T19","v":0},{"$f":"'Non Domestic 30'!W19","v":0},{"$f":"'Non Domestic 30'!X19","v":0},{"$f":"'Non Domestic 30'!Y19","v":0},{"$f":"H240*'Project Summary'!F117","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 30'!C20","v":0},{"$f":"'Non Domestic 30'!A20","v":"-"},{"$f":"'Non Domestic 30'!E20","v":0},null,{"$f":"'Non Domestic 30'!T20","v":0},{"$f":"'Non Domestic 30'!W20","v":0},{"$f":"'Non Domestic 30'!X20","v":0},{"$f":"'Non Domestic 30'!Y20","v":0},{"$f":"H241*'Project Summary'!F117","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 30'!C21","v":0},{"$f":"'Non Domestic 30'!A21","v":"-"},{"$f":"'Non Domestic 30'!E21","v":0},null,{"$f":"'Non Domestic 30'!T21","v":0},{"$f":"'Non Domestic 30'!W21","v":0},{"$f":"'Non Domestic 30'!X21","v":0},{"$f":"'Non Domestic 30'!Y21","v":0},{"$f":"H242*'Project Summary'!F117","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 30'!C22","v":0},{"$f":"'Non Domestic 30'!A22","v":"-"},{"$f":"'Non Domestic 30'!E22","v":0},null,{"$f":"'Non Domestic 30'!T22","v":0},{"$f":"'Non Domestic 30'!W22","v":0},{"$f":"'Non Domestic 30'!X22","v":0},{"$f":"'Non Domestic 30'!Y22","v":0},{"$f":"H243*'Project Summary'!F117","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 30'!C23","v":0},{"$f":"'Non Domestic 30'!A23","v":"-"},{"$f":"'Non Domestic 30'!E23","v":0},null,{"$f":"'Non Domestic 30'!T23","v":0},{"$f":"'Non Domestic 30'!W23","v":0},{"$f":"'Non Domestic 30'!X23","v":0},{"$f":"'Non Domestic 30'!Y23","v":0},{"$f":"H244*'Project Summary'!F117","v":0}]
["Enter Name of Beneficiary",0,0,{"$f":"'Non Domestic 30'!C24","v":0},{"$f":"'Non Domestic 30'!A24","v":"-"},{"$f":"'Non Domestic 30'!E24","v":0},null,{"$f":"'Non Domestic 30'!T24","v":0},{"$f":"'Non Domestic 30'!W24","v":0},{"$f":"'Non Domestic 30'!X24","v":0},{"$f":"'Non Domestic 30'!Y24","v":0},{"$f":"H245*'Project Summary'!F117","v":0}]
[{"$f":"'Project Summary'!I118","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 31'!B$5","v":0},{"$f":"'Non Domestic 31'!B$6","v":0},{"$f":"'Non Domestic 31'!C17","v":"20mm insul"},{"$f":"'Non Domestic 31'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 31'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 31'!T17","v":0},{"$f":"'Non Domestic 31'!W17","v":0},{"$f":"'Non Domestic 31'!X17","v":0},{"$f":"'Non Domestic 31'!Y17","v":0},{"$f":"H246*'Project Summary'!F118","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 31'!B$5","v":0},{"$f":"'Non Domestic 31'!B$6","v":0},{"$f":"'Non Domestic 31'!C18","v":" "},{"$f":"'Non Domestic 31'!A18","v":"-"},{"$f":"'Non Domestic 31'!E18","v":" "},null,{"$f":"'Non Domestic 31'!T18","v":0},{"$f":"'Non Domestic 31'!W18","v":0},{"$f":"'Non Domestic 31'!X18","v":0},{"$f":"'Non Domestic 31'!Y18","v":0},{"$f":"H247*'Project Summary'!F118","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 31'!B$5","v":0},{"$f":"'Non Domestic 31'!B$6","v":0},{"$f":"'Non Domestic 31'!C19","v":0},{"$f":"'Non Domestic 31'!A19","v":"-"},{"$f":"'Non Domestic 31'!E19","v":0},null,{"$f":"'Non Domestic 31'!T19","v":0},{"$f":"'Non Domestic 31'!W19","v":0},{"$f":"'Non Domestic 31'!X19","v":0},{"$f":"'Non Domestic 31'!Y19","v":0},{"$f":"H248*'Project Summary'!F118","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 31'!B$5","v":0},{"$f":"'Non Domestic 31'!B$6","v":0},{"$f":"'Non Domestic 31'!C20","v":0},{"$f":"'Non Domestic 31'!A20","v":"-"},{"$f":"'Non Domestic 31'!E20","v":0},null,{"$f":"'Non Domestic 31'!T20","v":0},{"$f":"'Non Domestic 31'!W20","v":0},{"$f":"'Non Domestic 31'!X20","v":0},{"$f":"'Non Domestic 31'!Y20","v":0},{"$f":"H249*'Project Summary'!F118","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 31'!B$5","v":0},{"$f":"'Non Domestic 31'!B$6","v":0},{"$f":"'Non Domestic 31'!C21","v":0},{"$f":"'Non Domestic 31'!A21","v":"-"},{"$f":"'Non Domestic 31'!E21","v":0},null,{"$f":"'Non Domestic 31'!T21","v":0},{"$f":"'Non Domestic 31'!W21","v":0},{"$f":"'Non Domestic 31'!X21","v":0},{"$f":"'Non Domestic 31'!Y21","v":0},{"$f":"H250*'Project Summary'!F118","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 31'!B$5","v":0},{"$f":"'Non Domestic 31'!B$6","v":0},{"$f":"'Non Domestic 31'!C22","v":0},{"$f":"'Non Domestic 31'!A22","v":"-"},{"$f":"'Non Domestic 31'!E22","v":0},null,{"$f":"'Non Domestic 31'!T22","v":0},{"$f":"'Non Domestic 31'!W22","v":0},{"$f":"'Non Domestic 31'!X22","v":0},{"$f":"'Non Domestic 31'!Y22","v":0},{"$f":"H251*'Project Summary'!F118","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 31'!B$5","v":0},{"$f":"'Non Domestic 31'!B$6","v":0},{"$f":"'Non Domestic 31'!C23","v":0},{"$f":"'Non Domestic 31'!A23","v":"-"},{"$f":"'Non Domestic 31'!E23","v":0},null,{"$f":"'Non Domestic 31'!T23","v":0},{"$f":"'Non Domestic 31'!W23","v":0},{"$f":"'Non Domestic 31'!X23","v":0},{"$f":"'Non Domestic 31'!Y23","v":0},{"$f":"H252*'Project Summary'!F118","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 31'!B$5","v":0},{"$f":"'Non Domestic 31'!B$6","v":0},{"$f":"'Non Domestic 31'!C24","v":0},{"$f":"'Non Domestic 31'!A24","v":"-"},{"$f":"'Non Domestic 31'!E24","v":0},null,{"$f":"'Non Domestic 31'!T24","v":0},{"$f":"'Non Domestic 31'!W24","v":0},{"$f":"'Non Domestic 31'!X24","v":0},{"$f":"'Non Domestic 31'!Y24","v":0},{"$f":"H253*'Project Summary'!F118","v":0}]
[{"$f":"'Project Summary'!I119","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 32'!B$5","v":0},{"$f":"'Non Domestic 32'!B$6","v":0},{"$f":"'Non Domestic 32'!C17","v":"20mm insul"},{"$f":"'Non Domestic 32'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 32'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 32'!T17","v":0},{"$f":"'Non Domestic 32'!W17","v":0},{"$f":"'Non Domestic 32'!X17","v":0},{"$f":"'Non Domestic 32'!Y17","v":0},{"$f":"H254*'Project Summary'!F119","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 32'!B$5","v":0},{"$f":"'Non Domestic 32'!B$6","v":0},{"$f":"'Non Domestic 32'!C18","v":" "},{"$f":"'Non Domestic 32'!A18","v":"-"},{"$f":"'Non Domestic 32'!E18","v":" "},null,{"$f":"'Non Domestic 32'!T18","v":0},{"$f":"'Non Domestic 32'!W18","v":0},{"$f":"'Non Domestic 32'!X18","v":0},{"$f":"'Non Domestic 32'!Y18","v":0},{"$f":"H255*'Project Summary'!F119","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 32'!B$5","v":0},{"$f":"'Non Domestic 32'!B$6","v":0},{"$f":"'Non Domestic 32'!C19","v":0},{"$f":"'Non Domestic 32'!A19","v":"-"},{"$f":"'Non Domestic 32'!E19","v":0},null,{"$f":"'Non Domestic 32'!T19","v":0},{"$f":"'Non Domestic 32'!W19","v":0},{"$f":"'Non Domestic 32'!X19","v":0},{"$f":"'Non Domestic 32'!Y19","v":0},{"$f":"H256*'Project Summary'!F119","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 32'!B$5","v":0},{"$f":"'Non Domestic 32'!B$6","v":0},{"$f":"'Non Domestic 32'!C20","v":0},{"$f":"'Non Domestic 32'!A20","v":"-"},{"$f":"'Non Domestic 32'!E20","v":0},null,{"$f":"'Non Domestic 32'!T20","v":0},{"$f":"'Non Domestic 32'!W20","v":0},{"$f":"'Non Domestic 32'!X20","v":0},{"$f":"'Non Domestic 32'!Y20","v":0},{"$f":"H257*'Project Summary'!F119","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 32'!B$5","v":0},{"$f":"'Non Domestic 32'!B$6","v":0},{"$f":"'Non Domestic 32'!C21","v":0},{"$f":"'Non Domestic 32'!A21","v":"-"},{"$f":"'Non Domestic 32'!E21","v":0},null,{"$f":"'Non Domestic 32'!T21","v":0},{"$f":"'Non Domestic 32'!W21","v":0},{"$f":"'Non Domestic 32'!X21","v":0},{"$f":"'Non Domestic 32'!Y21","v":0},{"$f":"H258*'Project Summary'!F119","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 32'!B$5","v":0},{"$f":"'Non Domestic 32'!B$6","v":0},{"$f":"'Non Domestic 32'!C22","v":0},{"$f":"'Non Domestic 32'!A22","v":"-"},{"$f":"'Non Domestic 32'!E22","v":0},null,{"$f":"'Non Domestic 32'!T22","v":0},{"$f":"'Non Domestic 32'!W22","v":0},{"$f":"'Non Domestic 32'!X22","v":0},{"$f":"'Non Domestic 32'!Y22","v":0},{"$f":"H259*'Project Summary'!F119","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 32'!B$5","v":0},{"$f":"'Non Domestic 32'!B$6","v":0},{"$f":"'Non Domestic 32'!C23","v":0},{"$f":"'Non Domestic 32'!A23","v":"-"},{"$f":"'Non Domestic 32'!E23","v":0},null,{"$f":"'Non Domestic 32'!T23","v":0},{"$f":"'Non Domestic 32'!W23","v":0},{"$f":"'Non Domestic 32'!X23","v":0},{"$f":"'Non Domestic 32'!Y23","v":0},{"$f":"H260*'Project Summary'!F119","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 32'!B$5","v":0},{"$f":"'Non Domestic 32'!B$6","v":0},{"$f":"'Non Domestic 32'!C24","v":0},{"$f":"'Non Domestic 32'!A24","v":"-"},{"$f":"'Non Domestic 32'!E24","v":0},null,{"$f":"'Non Domestic 32'!T24","v":0},{"$f":"'Non Domestic 32'!W24","v":0},{"$f":"'Non Domestic 32'!X24","v":0},{"$f":"'Non Domestic 32'!Y24","v":0},{"$f":"H261*'Project Summary'!F119","v":0}]
[{"$f":"'Project Summary'!I120","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 33'!B$5","v":0},{"$f":"'Non Domestic 33'!B$6","v":0},{"$f":"'Non Domestic 33'!C17","v":"20mm insul"},{"$f":"'Non Domestic 33'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 33'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 33'!T17","v":0},{"$f":"'Non Domestic 33'!W17","v":0},{"$f":"'Non Domestic 33'!X17","v":0},{"$f":"'Non Domestic 33'!Y17","v":0},{"$f":"H262*'Project Summary'!F120","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 33'!B$5","v":0},{"$f":"'Non Domestic 33'!B$6","v":0},{"$f":"'Non Domestic 33'!C18","v":" "},{"$f":"'Non Domestic 33'!A18","v":"-"},{"$f":"'Non Domestic 33'!E18","v":" "},null,{"$f":"'Non Domestic 33'!T18","v":0},{"$f":"'Non Domestic 33'!W18","v":0},{"$f":"'Non Domestic 33'!X18","v":0},{"$f":"'Non Domestic 33'!Y18","v":0},{"$f":"H263*'Project Summary'!F120","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 33'!B$5","v":0},{"$f":"'Non Domestic 33'!B$6","v":0},{"$f":"'Non Domestic 33'!C19","v":0},{"$f":"'Non Domestic 33'!A19","v":"-"},{"$f":"'Non Domestic 33'!E19","v":0},null,{"$f":"'Non Domestic 33'!T19","v":0},{"$f":"'Non Domestic 33'!W19","v":0},{"$f":"'Non Domestic 33'!X19","v":0},{"$f":"'Non Domestic 33'!Y19","v":0},{"$f":"H264*'Project Summary'!F120","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 33'!B$5","v":0},{"$f":"'Non Domestic 33'!B$6","v":0},{"$f":"'Non Domestic 33'!C20","v":0},{"$f":"'Non Domestic 33'!A20","v":"-"},{"$f":"'Non Domestic 33'!E20","v":0},null,{"$f":"'Non Domestic 33'!T20","v":0},{"$f":"'Non Domestic 33'!W20","v":0},{"$f":"'Non Domestic 33'!X20","v":0},{"$f":"'Non Domestic 33'!Y20","v":0},{"$f":"H265*'Project Summary'!F120","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 33'!B$5","v":0},{"$f":"'Non Domestic 33'!B$6","v":0},{"$f":"'Non Domestic 33'!C21","v":0},{"$f":"'Non Domestic 33'!A21","v":"-"},{"$f":"'Non Domestic 33'!E21","v":0},null,{"$f":"'Non Domestic 33'!T21","v":0},{"$f":"'Non Domestic 33'!W21","v":0},{"$f":"'Non Domestic 33'!X21","v":0},{"$f":"'Non Domestic 33'!Y21","v":0},{"$f":"H266*'Project Summary'!F120","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 33'!B$5","v":0},{"$f":"'Non Domestic 33'!B$6","v":0},{"$f":"'Non Domestic 33'!C22","v":0},{"$f":"'Non Domestic 33'!A22","v":"-"},{"$f":"'Non Domestic 33'!E22","v":0},null,{"$f":"'Non Domestic 33'!T22","v":0},{"$f":"'Non Domestic 33'!W22","v":0},{"$f":"'Non Domestic 33'!X22","v":0},{"$f":"'Non Domestic 33'!Y22","v":0},{"$f":"H267*'Project Summary'!F120","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 33'!B$5","v":0},{"$f":"'Non Domestic 33'!B$6","v":0},{"$f":"'Non Domestic 33'!C23","v":0},{"$f":"'Non Domestic 33'!A23","v":"-"},{"$f":"'Non Domestic 33'!E23","v":0},null,{"$f":"'Non Domestic 33'!T23","v":0},{"$f":"'Non Domestic 33'!W23","v":0},{"$f":"'Non Domestic 33'!X23","v":0},{"$f":"'Non Domestic 33'!Y23","v":0},{"$f":"H268*'Project Summary'!F120","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 33'!B$5","v":0},{"$f":"'Non Domestic 33'!B$6","v":0},{"$f":"'Non Domestic 33'!C24","v":0},{"$f":"'Non Domestic 33'!A24","v":"-"},{"$f":"'Non Domestic 33'!E24","v":0},null,{"$f":"'Non Domestic 33'!T24","v":0},{"$f":"'Non Domestic 33'!W24","v":0},{"$f":"'Non Domestic 33'!X24","v":0},{"$f":"'Non Domestic 33'!Y24","v":0},{"$f":"H269*'Project Summary'!F120","v":0}]
[{"$f":"'Project Summary'!I121","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 34'!B$5","v":0},{"$f":"'Non Domestic 34'!B$6","v":0},{"$f":"'Non Domestic 34'!C17","v":"20mm insul"},{"$f":"'Non Domestic 34'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 34'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 34'!T17","v":0},{"$f":"'Non Domestic 34'!W17","v":0},{"$f":"'Non Domestic 34'!X17","v":0},{"$f":"'Non Domestic 34'!Y17","v":0},{"$f":"H270*'Project Summary'!F121","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 34'!B$5","v":0},{"$f":"'Non Domestic 34'!B$6","v":0},{"$f":"'Non Domestic 34'!C18","v":" "},{"$f":"'Non Domestic 34'!A18","v":"-"},{"$f":"'Non Domestic 34'!E18","v":" "},null,{"$f":"'Non Domestic 34'!T18","v":0},{"$f":"'Non Domestic 34'!W18","v":0},{"$f":"'Non Domestic 34'!X18","v":0},{"$f":"'Non Domestic 34'!Y18","v":0},{"$f":"H271*'Project Summary'!F121","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 34'!B$5","v":0},{"$f":"'Non Domestic 34'!B$6","v":0},{"$f":"'Non Domestic 34'!C19","v":0},{"$f":"'Non Domestic 34'!A19","v":"-"},{"$f":"'Non Domestic 34'!E19","v":0},null,{"$f":"'Non Domestic 34'!T19","v":0},{"$f":"'Non Domestic 34'!W19","v":0},{"$f":"'Non Domestic 34'!X19","v":0},{"$f":"'Non Domestic 34'!Y19","v":0},{"$f":"H272*'Project Summary'!F121","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 34'!B$5","v":0},{"$f":"'Non Domestic 34'!B$6","v":0},{"$f":"'Non Domestic 34'!C20","v":0},{"$f":"'Non Domestic 34'!A20","v":"-"},{"$f":"'Non Domestic 34'!E20","v":0},null,{"$f":"'Non Domestic 34'!T20","v":0},{"$f":"'Non Domestic 34'!W20","v":0},{"$f":"'Non Domestic 34'!X20","v":0},{"$f":"'Non Domestic 34'!Y20","v":0},{"$f":"H273*'Project Summary'!F121","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 34'!B$5","v":0},{"$f":"'Non Domestic 34'!B$6","v":0},{"$f":"'Non Domestic 34'!C21","v":0},{"$f":"'Non Domestic 34'!A21","v":"-"},{"$f":"'Non Domestic 34'!E21","v":0},null,{"$f":"'Non Domestic 34'!T21","v":0},{"$f":"'Non Domestic 34'!W21","v":0},{"$f":"'Non Domestic 34'!X21","v":0},{"$f":"'Non Domestic 34'!Y21","v":0},{"$f":"H274*'Project Summary'!F121","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 34'!B$5","v":0},{"$f":"'Non Domestic 34'!B$6","v":0},{"$f":"'Non Domestic 34'!C22","v":0},{"$f":"'Non Domestic 34'!A22","v":"-"},{"$f":"'Non Domestic 34'!E22","v":0},null,{"$f":"'Non Domestic 34'!T22","v":0},{"$f":"'Non Domestic 34'!W22","v":0},{"$f":"'Non Domestic 34'!X22","v":0},{"$f":"'Non Domestic 34'!Y22","v":0},{"$f":"H275*'Project Summary'!F121","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 34'!B$5","v":0},{"$f":"'Non Domestic 34'!B$6","v":0},{"$f":"'Non Domestic 34'!C23","v":0},{"$f":"'Non Domestic 34'!A23","v":"-"},{"$f":"'Non Domestic 34'!E23","v":0},null,{"$f":"'Non Domestic 34'!T23","v":0},{"$f":"'Non Domestic 34'!W23","v":0},{"$f":"'Non Domestic 34'!X23","v":0},{"$f":"'Non Domestic 34'!Y23","v":0},{"$f":"H276*'Project Summary'!F121","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 34'!B$5","v":0},{"$f":"'Non Domestic 34'!B$6","v":0},{"$f":"'Non Domestic 34'!C24","v":0},{"$f":"'Non Domestic 34'!A24","v":"-"},{"$f":"'Non Domestic 34'!E24","v":0},null,{"$f":"'Non Domestic 34'!T24","v":0},{"$f":"'Non Domestic 34'!W24","v":0},{"$f":"'Non Domestic 34'!X24","v":0},{"$f":"'Non Domestic 34'!Y24","v":0},{"$f":"H277*'Project Summary'!F121","v":0}]
[{"$f":"'Project Summary'!I122","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 35'!B$5","v":0},{"$f":"'Non Domestic 35'!B$6","v":0},{"$f":"'Non Domestic 35'!C17","v":"20mm insul"},{"$f":"'Non Domestic 35'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 35'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 35'!T17","v":0},{"$f":"'Non Domestic 35'!W17","v":0},{"$f":"'Non Domestic 35'!X17","v":0},{"$f":"'Non Domestic 35'!Y17","v":0},{"$f":"H278*'Project Summary'!F122","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 35'!B$5","v":0},{"$f":"'Non Domestic 35'!B$6","v":0},{"$f":"'Non Domestic 35'!C18","v":" "},{"$f":"'Non Domestic 35'!A18","v":"-"},{"$f":"'Non Domestic 35'!E18","v":" "},null,{"$f":"'Non Domestic 35'!T18","v":0},{"$f":"'Non Domestic 35'!W18","v":0},{"$f":"'Non Domestic 35'!X18","v":0},{"$f":"'Non Domestic 35'!Y18","v":0},{"$f":"H279*'Project Summary'!F122","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 35'!B$5","v":0},{"$f":"'Non Domestic 35'!B$6","v":0},{"$f":"'Non Domestic 35'!C19","v":0},{"$f":"'Non Domestic 35'!A19","v":"-"},{"$f":"'Non Domestic 35'!E19","v":0},null,{"$f":"'Non Domestic 35'!T19","v":0},{"$f":"'Non Domestic 35'!W19","v":0},{"$f":"'Non Domestic 35'!X19","v":0},{"$f":"'Non Domestic 35'!Y19","v":0},{"$f":"H280*'Project Summary'!F122","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 35'!B$5","v":0},{"$f":"'Non Domestic 35'!B$6","v":0},{"$f":"'Non Domestic 35'!C20","v":0},{"$f":"'Non Domestic 35'!A20","v":"-"},{"$f":"'Non Domestic 35'!E20","v":0},null,{"$f":"'Non Domestic 35'!T20","v":0},{"$f":"'Non Domestic 35'!W20","v":0},{"$f":"'Non Domestic 35'!X20","v":0},{"$f":"'Non Domestic 35'!Y20","v":0},{"$f":"H281*'Project Summary'!F122","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 35'!B$5","v":0},{"$f":"'Non Domestic 35'!B$6","v":0},{"$f":"'Non Domestic 35'!C21","v":0},{"$f":"'Non Domestic 35'!A21","v":"-"},{"$f":"'Non Domestic 35'!E21","v":0},null,{"$f":"'Non Domestic 35'!T21","v":0},{"$f":"'Non Domestic 35'!W21","v":0},{"$f":"'Non Domestic 35'!X21","v":0},{"$f":"'Non Domestic 35'!Y21","v":0},{"$f":"H282*'Project Summary'!F122","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 35'!B$5","v":0},{"$f":"'Non Domestic 35'!B$6","v":0},{"$f":"'Non Domestic 35'!C22","v":0},{"$f":"'Non Domestic 35'!A22","v":"-"},{"$f":"'Non Domestic 35'!E22","v":0},null,{"$f":"'Non Domestic 35'!T22","v":0},{"$f":"'Non Domestic 35'!W22","v":0},{"$f":"'Non Domestic 35'!X22","v":0},{"$f":"'Non Domestic 35'!Y22","v":0},{"$f":"H283*'Project Summary'!F122","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 35'!B$5","v":0},{"$f":"'Non Domestic 35'!B$6","v":0},{"$f":"'Non Domestic 35'!C23","v":0},{"$f":"'Non Domestic 35'!A23","v":"-"},{"$f":"'Non Domestic 35'!E23","v":0},null,{"$f":"'Non Domestic 35'!T23","v":0},{"$f":"'Non Domestic 35'!W23","v":0},{"$f":"'Non Domestic 35'!X23","v":0},{"$f":"'Non Domestic 35'!Y23","v":0},{"$f":"H284*'Project Summary'!F122","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 35'!B$5","v":0},{"$f":"'Non Domestic 35'!B$6","v":0},{"$f":"'Non Domestic 35'!C24","v":0},{"$f":"'Non Domestic 35'!A24","v":"-"},{"$f":"'Non Domestic 35'!E24","v":0},null,{"$f":"'Non Domestic 35'!T24","v":0},{"$f":"'Non Domestic 35'!W24","v":0},{"$f":"'Non Domestic 35'!X24","v":0},{"$f":"'Non Domestic 35'!Y24","v":0},{"$f":"H285*'Project Summary'!F122","v":0}]
[{"$f":"'Project Summary'!I123","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 36'!B$5","v":0},{"$f":"'Non Domestic 36'!B$6","v":0},{"$f":"'Non Domestic 36'!C17","v":"20mm insul"},{"$f":"'Non Domestic 36'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 36'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 36'!T17","v":0},{"$f":"'Non Domestic 36'!W17","v":0},{"$f":"'Non Domestic 36'!X17","v":0},{"$f":"'Non Domestic 36'!Y17","v":0},{"$f":"H286*'Project Summary'!F123","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 36'!B$5","v":0},{"$f":"'Non Domestic 36'!B$6","v":0},{"$f":"'Non Domestic 36'!C18","v":" "},{"$f":"'Non Domestic 36'!A18","v":"-"},{"$f":"'Non Domestic 36'!E18","v":" "},null,{"$f":"'Non Domestic 36'!T18","v":0},{"$f":"'Non Domestic 36'!W18","v":0},{"$f":"'Non Domestic 36'!X18","v":0},{"$f":"'Non Domestic 36'!Y18","v":0},{"$f":"H287*'Project Summary'!F123","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 36'!B$5","v":0},{"$f":"'Non Domestic 36'!B$6","v":0},{"$f":"'Non Domestic 36'!C19","v":0},{"$f":"'Non Domestic 36'!A19","v":"-"},{"$f":"'Non Domestic 36'!E19","v":0},null,{"$f":"'Non Domestic 36'!T19","v":0},{"$f":"'Non Domestic 36'!W19","v":0},{"$f":"'Non Domestic 36'!X19","v":0},{"$f":"'Non Domestic 36'!Y19","v":0},{"$f":"H288*'Project Summary'!F123","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 36'!B$5","v":0},{"$f":"'Non Domestic 36'!B$6","v":0},{"$f":"'Non Domestic 36'!C20","v":0},{"$f":"'Non Domestic 36'!A20","v":"-"},{"$f":"'Non Domestic 36'!E20","v":0},null,{"$f":"'Non Domestic 36'!T20","v":0},{"$f":"'Non Domestic 36'!W20","v":0},{"$f":"'Non Domestic 36'!X20","v":0},{"$f":"'Non Domestic 36'!Y20","v":0},{"$f":"H289*'Project Summary'!F123","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 36'!B$5","v":0},{"$f":"'Non Domestic 36'!B$6","v":0},{"$f":"'Non Domestic 36'!C21","v":0},{"$f":"'Non Domestic 36'!A21","v":"-"},{"$f":"'Non Domestic 36'!E21","v":0},null,{"$f":"'Non Domestic 36'!T21","v":0},{"$f":"'Non Domestic 36'!W21","v":0},{"$f":"'Non Domestic 36'!X21","v":0},{"$f":"'Non Domestic 36'!Y21","v":0},{"$f":"H290*'Project Summary'!F123","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 36'!B$5","v":0},{"$f":"'Non Domestic 36'!B$6","v":0},{"$f":"'Non Domestic 36'!C22","v":0},{"$f":"'Non Domestic 36'!A22","v":"-"},{"$f":"'Non Domestic 36'!E22","v":0},null,{"$f":"'Non Domestic 36'!T22","v":0},{"$f":"'Non Domestic 36'!W22","v":0},{"$f":"'Non Domestic 36'!X22","v":0},{"$f":"'Non Domestic 36'!Y22","v":0},{"$f":"H291*'Project Summary'!F123","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 36'!B$5","v":0},{"$f":"'Non Domestic 36'!B$6","v":0},{"$f":"'Non Domestic 36'!C23","v":0},{"$f":"'Non Domestic 36'!A23","v":"-"},{"$f":"'Non Domestic 36'!E23","v":0},null,{"$f":"'Non Domestic 36'!T23","v":0},{"$f":"'Non Domestic 36'!W23","v":0},{"$f":"'Non Domestic 36'!X23","v":0},{"$f":"'Non Domestic 36'!Y23","v":0},{"$f":"H292*'Project Summary'!F123","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 36'!B$5","v":0},{"$f":"'Non Domestic 36'!B$6","v":0},{"$f":"'Non Domestic 36'!C24","v":0},{"$f":"'Non Domestic 36'!A24","v":"-"},{"$f":"'Non Domestic 36'!E24","v":0},null,{"$f":"'Non Domestic 36'!T24","v":0},{"$f":"'Non Domestic 36'!W24","v":0},{"$f":"'Non Domestic 36'!X24","v":0},{"$f":"'Non Domestic 36'!Y24","v":0},{"$f":"H293*'Project Summary'!F123","v":0}]
[{"$f":"'Project Summary'!I124","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 37'!B$5","v":0},{"$f":"'Non Domestic 37'!B$6","v":0},{"$f":"'Non Domestic 37'!C17","v":"20mm insul"},{"$f":"'Non Domestic 37'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 37'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 37'!T17","v":0},{"$f":"'Non Domestic 37'!W17","v":0},{"$f":"'Non Domestic 37'!X17","v":0},{"$f":"'Non Domestic 37'!Y17","v":0},{"$f":"H294*'Project Summary'!F124","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 37'!B$5","v":0},{"$f":"'Non Domestic 37'!B$6","v":0},{"$f":"'Non Domestic 37'!C18","v":" "},{"$f":"'Non Domestic 37'!A18","v":"-"},{"$f":"'Non Domestic 37'!E18","v":" "},null,{"$f":"'Non Domestic 37'!T18","v":0},{"$f":"'Non Domestic 37'!W18","v":0},{"$f":"'Non Domestic 37'!X18","v":0},{"$f":"'Non Domestic 37'!Y18","v":0},{"$f":"H295*'Project Summary'!F124","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 37'!B$5","v":0},{"$f":"'Non Domestic 37'!B$6","v":0},{"$f":"'Non Domestic 37'!C19","v":0},{"$f":"'Non Domestic 37'!A19","v":"-"},{"$f":"'Non Domestic 37'!E19","v":0},null,{"$f":"'Non Domestic 37'!T19","v":0},{"$f":"'Non Domestic 37'!W19","v":0},{"$f":"'Non Domestic 37'!X19","v":0},{"$f":"'Non Domestic 37'!Y19","v":0},{"$f":"H296*'Project Summary'!F124","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 37'!B$5","v":0},{"$f":"'Non Domestic 37'!B$6","v":0},{"$f":"'Non Domestic 37'!C20","v":0},{"$f":"'Non Domestic 37'!A20","v":"-"},{"$f":"'Non Domestic 37'!E20","v":0},null,{"$f":"'Non Domestic 37'!T20","v":0},{"$f":"'Non Domestic 37'!W20","v":0},{"$f":"'Non Domestic 37'!X20","v":0},{"$f":"'Non Domestic 37'!Y20","v":0},{"$f":"H297*'Project Summary'!F124","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 37'!B$5","v":0},{"$f":"'Non Domestic 37'!B$6","v":0},{"$f":"'Non Domestic 37'!C21","v":0},{"$f":"'Non Domestic 37'!A21","v":"-"},{"$f":"'Non Domestic 37'!E21","v":0},null,{"$f":"'Non Domestic 37'!T21","v":0},{"$f":"'Non Domestic 37'!W21","v":0},{"$f":"'Non Domestic 37'!X21","v":0},{"$f":"'Non Domestic 37'!Y21","v":0},{"$f":"H298*'Project Summary'!F124","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 37'!B$5","v":0},{"$f":"'Non Domestic 37'!B$6","v":0},{"$f":"'Non Domestic 37'!C22","v":0},{"$f":"'Non Domestic 37'!A22","v":"-"},{"$f":"'Non Domestic 37'!E22","v":0},null,{"$f":"'Non Domestic 37'!T22","v":0},{"$f":"'Non Domestic 37'!W22","v":0},{"$f":"'Non Domestic 37'!X22","v":0},{"$f":"'Non Domestic 37'!Y22","v":0},{"$f":"H299*'Project Summary'!F124","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 37'!B$5","v":0},{"$f":"'Non Domestic 37'!B$6","v":0},{"$f":"'Non Domestic 37'!C23","v":0},{"$f":"'Non Domestic 37'!A23","v":"-"},{"$f":"'Non Domestic 37'!E23","v":0},null,{"$f":"'Non Domestic 37'!T23","v":0},{"$f":"'Non Domestic 37'!W23","v":0},{"$f":"'Non Domestic 37'!X23","v":0},{"$f":"'Non Domestic 37'!Y23","v":0},{"$f":"H300*'Project Summary'!F124","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 37'!B$5","v":0},{"$f":"'Non Domestic 37'!B$6","v":0},{"$f":"'Non Domestic 37'!C24","v":0},{"$f":"'Non Domestic 37'!A24","v":"-"},{"$f":"'Non Domestic 37'!E24","v":0},null,{"$f":"'Non Domestic 37'!T24","v":0},{"$f":"'Non Domestic 37'!W24","v":0},{"$f":"'Non Domestic 37'!X24","v":0},{"$f":"'Non Domestic 37'!Y24","v":0},{"$f":"H301*'Project Summary'!F124","v":0}]
[{"$f":"'Project Summary'!I125","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 38'!B$5","v":0},{"$f":"'Non Domestic 38'!B$6","v":0},{"$f":"'Non Domestic 38'!C17","v":"20mm insul"},{"$f":"'Non Domestic 38'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 38'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 38'!T17","v":0},{"$f":"'Non Domestic 38'!W17","v":0},{"$f":"'Non Domestic 38'!X17","v":0},{"$f":"'Non Domestic 38'!Y17","v":0},{"$f":"H302*'Project Summary'!F125","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 38'!B$5","v":0},{"$f":"'Non Domestic 38'!B$6","v":0},{"$f":"'Non Domestic 38'!C18","v":" "},{"$f":"'Non Domestic 38'!A18","v":"-"},{"$f":"'Non Domestic 38'!E18","v":" "},null,{"$f":"'Non Domestic 38'!T18","v":0},{"$f":"'Non Domestic 38'!W18","v":0},{"$f":"'Non Domestic 38'!X18","v":0},{"$f":"'Non Domestic 38'!Y18","v":0},{"$f":"H303*'Project Summary'!F125","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 38'!B$5","v":0},{"$f":"'Non Domestic 38'!B$6","v":0},{"$f":"'Non Domestic 38'!C19","v":0},{"$f":"'Non Domestic 38'!A19","v":"-"},{"$f":"'Non Domestic 38'!E19","v":0},null,{"$f":"'Non Domestic 38'!T19","v":0},{"$f":"'Non Domestic 38'!W19","v":0},{"$f":"'Non Domestic 38'!X19","v":0},{"$f":"'Non Domestic 38'!Y19","v":0},{"$f":"H304*'Project Summary'!F125","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 38'!B$5","v":0},{"$f":"'Non Domestic 38'!B$6","v":0},{"$f":"'Non Domestic 38'!C20","v":0},{"$f":"'Non Domestic 38'!A20","v":"-"},{"$f":"'Non Domestic 38'!E20","v":0},null,{"$f":"'Non Domestic 38'!T20","v":0},{"$f":"'Non Domestic 38'!W20","v":0},{"$f":"'Non Domestic 38'!X20","v":0},{"$f":"'Non Domestic 38'!Y20","v":0},{"$f":"H305*'Project Summary'!F125","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 38'!B$5","v":0},{"$f":"'Non Domestic 38'!B$6","v":0},{"$f":"'Non Domestic 38'!C21","v":0},{"$f":"'Non Domestic 38'!A21","v":"-"},{"$f":"'Non Domestic 38'!E21","v":0},null,{"$f":"'Non Domestic 38'!T21","v":0},{"$f":"'Non Domestic 38'!W21","v":0},{"$f":"'Non Domestic 38'!X21","v":0},{"$f":"'Non Domestic 38'!Y21","v":0},{"$f":"H306*'Project Summary'!F125","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 38'!B$5","v":0},{"$f":"'Non Domestic 38'!B$6","v":0},{"$f":"'Non Domestic 38'!C22","v":0},{"$f":"'Non Domestic 38'!A22","v":"-"},{"$f":"'Non Domestic 38'!E22","v":0},null,{"$f":"'Non Domestic 38'!T22","v":0},{"$f":"'Non Domestic 38'!W22","v":0},{"$f":"'Non Domestic 38'!X22","v":0},{"$f":"'Non Domestic 38'!Y22","v":0},{"$f":"H307*'Project Summary'!F125","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 38'!B$5","v":0},{"$f":"'Non Domestic 38'!B$6","v":0},{"$f":"'Non Domestic 38'!C23","v":0},{"$f":"'Non Domestic 38'!A23","v":"-"},{"$f":"'Non Domestic 38'!E23","v":0},null,{"$f":"'Non Domestic 38'!T23","v":0},{"$f":"'Non Domestic 38'!W23","v":0},{"$f":"'Non Domestic 38'!X23","v":0},{"$f":"'Non Domestic 38'!Y23","v":0},{"$f":"H308*'Project Summary'!F125","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 38'!B$5","v":0},{"$f":"'Non Domestic 38'!B$6","v":0},{"$f":"'Non Domestic 38'!C24","v":0},{"$f":"'Non Domestic 38'!A24","v":"-"},{"$f":"'Non Domestic 38'!E24","v":0},null,{"$f":"'Non Domestic 38'!T24","v":0},{"$f":"'Non Domestic 38'!W24","v":0},{"$f":"'Non Domestic 38'!X24","v":0},{"$f":"'Non Domestic 38'!Y24","v":0},{"$f":"H309*'Project Summary'!F125","v":0}]
[{"$f":"'Project Summary'!I126","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 39'!B$5","v":0},{"$f":"'Non Domestic 39'!B$6","v":0},{"$f":"'Non Domestic 39'!C17","v":"20mm insul"},{"$f":"'Non Domestic 39'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 39'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 39'!T17","v":0},{"$f":"'Non Domestic 39'!W17","v":0},{"$f":"'Non Domestic 39'!X17","v":0},{"$f":"'Non Domestic 39'!Y17","v":0},{"$f":"H310*'Project Summary'!F126","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 39'!B$5","v":0},{"$f":"'Non Domestic 39'!B$6","v":0},{"$f":"'Non Domestic 39'!C18","v":" "},{"$f":"'Non Domestic 39'!A18","v":"-"},{"$f":"'Non Domestic 39'!E18","v":" "},null,{"$f":"'Non Domestic 39'!T18","v":0},{"$f":"'Non Domestic 39'!W18","v":0},{"$f":"'Non Domestic 39'!X18","v":0},{"$f":"'Non Domestic 39'!Y18","v":0},{"$f":"H311*'Project Summary'!F126","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 39'!B$5","v":0},{"$f":"'Non Domestic 39'!B$6","v":0},{"$f":"'Non Domestic 39'!C19","v":0},{"$f":"'Non Domestic 39'!A19","v":"-"},{"$f":"'Non Domestic 39'!E19","v":0},null,{"$f":"'Non Domestic 39'!T19","v":0},{"$f":"'Non Domestic 39'!W19","v":0},{"$f":"'Non Domestic 39'!X19","v":0},{"$f":"'Non Domestic 39'!Y19","v":0},{"$f":"H312*'Project Summary'!F126","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 39'!B$5","v":0},{"$f":"'Non Domestic 39'!B$6","v":0},{"$f":"'Non Domestic 39'!C20","v":0},{"$f":"'Non Domestic 39'!A20","v":"-"},{"$f":"'Non Domestic 39'!E20","v":0},null,{"$f":"'Non Domestic 39'!T20","v":0},{"$f":"'Non Domestic 39'!W20","v":0},{"$f":"'Non Domestic 39'!X20","v":0},{"$f":"'Non Domestic 39'!Y20","v":0},{"$f":"H313*'Project Summary'!F126","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 39'!B$5","v":0},{"$f":"'Non Domestic 39'!B$6","v":0},{"$f":"'Non Domestic 39'!C21","v":0},{"$f":"'Non Domestic 39'!A21","v":"-"},{"$f":"'Non Domestic 39'!E21","v":0},null,{"$f":"'Non Domestic 39'!T21","v":0},{"$f":"'Non Domestic 39'!W21","v":0},{"$f":"'Non Domestic 39'!X21","v":0},{"$f":"'Non Domestic 39'!Y21","v":0},{"$f":"H314*'Project Summary'!F126","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 39'!B$5","v":0},{"$f":"'Non Domestic 39'!B$6","v":0},{"$f":"'Non Domestic 39'!C22","v":0},{"$f":"'Non Domestic 39'!A22","v":"-"},{"$f":"'Non Domestic 39'!E22","v":0},null,{"$f":"'Non Domestic 39'!T22","v":0},{"$f":"'Non Domestic 39'!W22","v":0},{"$f":"'Non Domestic 39'!X22","v":0},{"$f":"'Non Domestic 39'!Y22","v":0},{"$f":"H315*'Project Summary'!F126","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 39'!B$5","v":0},{"$f":"'Non Domestic 39'!B$6","v":0},{"$f":"'Non Domestic 39'!C23","v":0},{"$f":"'Non Domestic 39'!A23","v":"-"},{"$f":"'Non Domestic 39'!E23","v":0},null,{"$f":"'Non Domestic 39'!T23","v":0},{"$f":"'Non Domestic 39'!W23","v":0},{"$f":"'Non Domestic 39'!X23","v":0},{"$f":"'Non Domestic 39'!Y23","v":0},{"$f":"H316*'Project Summary'!F126","v":0}]
[{"$f":"$A$246","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 39'!B$5","v":0},{"$f":"'Non Domestic 39'!B$6","v":0},{"$f":"'Non Domestic 39'!C24","v":0},{"$f":"'Non Domestic 39'!A24","v":"-"},{"$f":"'Non Domestic 39'!E24","v":0},null,{"$f":"'Non Domestic 39'!T24","v":0},{"$f":"'Non Domestic 39'!W24","v":0},{"$f":"'Non Domestic 39'!X24","v":0},{"$f":"'Non Domestic 39'!Y24","v":0},{"$f":"H317*'Project Summary'!F126","v":0}]
[{"$f":"'Project Summary'!I127","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 40'!B$5","v":0},{"$f":"'Non Domestic 40'!B$6","v":0},{"$f":"'Non Domestic 40'!C17","v":"20mm insul"},{"$f":"'Non Domestic 40'!A17","v":"Lighting Upgrade"},{"$f":"'Non Domestic 40'!E17","v":"40mm insul"},null,{"$f":"'Non Domestic 40'!T17","v":0},{"$f":"'Non Domestic 40'!W17","v":0},{"$f":"'Non Domestic 40'!X17","v":0},{"$f":"'Non Domestic 40'!Y17","v":0},{"$f":"H318*'Project Summary'!F127","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 40'!B$5","v":0},{"$f":"'Non Domestic 40'!B$6","v":0},{"$f":"'Non Domestic 40'!C18","v":" "},{"$f":"'Non Domestic 40'!A18","v":"-"},{"$f":"'Non Domestic 40'!E18","v":" "},null,{"$f":"'Non Domestic 40'!T18","v":0},{"$f":"'Non Domestic 40'!W18","v":0},{"$f":"'Non Domestic 40'!X18","v":0},{"$f":"'Non Domestic 40'!Y18","v":0},{"$f":"H319*'Project Summary'!F127","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 40'!B$5","v":0},{"$f":"'Non Domestic 40'!B$6","v":0},{"$f":"'Non Domestic 40'!C19","v":0},{"$f":"'Non Domestic 40'!A19","v":"-"},{"$f":"'Non Domestic 40'!E19","v":0},null,{"$f":"'Non Domestic 40'!T19","v":0},{"$f":"'Non Domestic 40'!W19","v":0},{"$f":"'Non Domestic 40'!X19","v":0},{"$f":"'Non Domestic 40'!Y19","v":0},{"$f":"H320*'Project Summary'!F127","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 40'!B$5","v":0},{"$f":"'Non Domestic 40'!B$6","v":0},{"$f":"'Non Domestic 40'!C20","v":0},{"$f":"'Non Domestic 40'!A20","v":"-"},{"$f":"'Non Domestic 40'!E20","v":0},null,{"$f":"'Non Domestic 40'!T20","v":0},{"$f":"'Non Domestic 40'!W20","v":0},{"$f":"'Non Domestic 40'!X20","v":0},{"$f":"'Non Domestic 40'!Y20","v":0},{"$f":"H321*'Project Summary'!F127","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 40'!B$5","v":0},{"$f":"'Non Domestic 40'!B$6","v":0},{"$f":"'Non Domestic 40'!C21","v":0},{"$f":"'Non Domestic 40'!A21","v":"-"},{"$f":"'Non Domestic 40'!E21","v":0},null,{"$f":"'Non Domestic 40'!T21","v":0},{"$f":"'Non Domestic 40'!W21","v":0},{"$f":"'Non Domestic 40'!X21","v":0},{"$f":"'Non Domestic 40'!Y21","v":0},{"$f":"H322*'Project Summary'!F127","v":0}]
[{"$f":"$A$254","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 40'!B$5","v":0},{"$f":"'Non Domestic 40'!B$6","v":0},{"$f":"'Non Domestic 40'!C22","v":0},{"$f":"'Non Domestic 40'!A22","v":"-"},{"$f":"'Non Domestic 40'!E22","v":0},null,{"$f":"'Non Domestic 40'!T22","v":0},{"$f":"'Non Domestic 40'!W22","v":0},{"$f":"'Non Domestic 40'!X22","v":0},{"$f":"'Non Domestic 40'!Y22","v":0},{"$f":"H323*'Project Summary'!F127","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 40'!B$5","v":0},{"$f":"'Non Domestic 40'!B$6","v":0},{"$f":"'Non Domestic 40'!C23","v":0},{"$f":"'Non Domestic 40'!A23","v":"-"},{"$f":"'Non Domestic 40'!E23","v":0},null,{"$f":"'Non Domestic 40'!T23","v":0},{"$f":"'Non Domestic 40'!W23","v":0},{"$f":"'Non Domestic 40'!X23","v":0},{"$f":"'Non Domestic 40'!Y23","v":0},{"$f":"H324*'Project Summary'!F127","v":0}]
["Enter Name of Beneficiary",{"$f":"'Non Domestic 40'!B$5","v":0},{"$f":"'Non Domestic 40'!B$6","v":0},{"$f":"'Non Domestic 40'!C24","v":0},{"$f":"'Non Domestic 40'!A24","v":"-"},{"$f":"'Non Domestic 40'!E24","v":0},null,{"$f":"'Non Domestic 40'!T24","v":0},{"$f":"'Non Domestic 40'!W24","v":0},{"$f":"'Non Domestic 40'!X24","v":0},{"$f":"'Non Domestic 40'!Y24","v":0},{"$f":"H325*'Project Summary'!F127","v":0}]

{"sheet":"Application Form","index":1,"n_rows":69,"n_cols":15,"rows_kept":69,"cut":false,"hidden":false,"merged":[[4,7,4,8],[5,7,5,8],[7,1,7,4],[23,6,25,6],[26,5,27,5],[26,6,27,6],[8,1,8,4],[9,1,9,4],[11,0,11,4],[21,1,22,1],[21,3,22,3],[21,5,22,5],[21,6,22,6],[4,3,4,4],[5,1,5,2],[6,1,6,2],[5,3,5,4],[6,3,6,4],[49,0,50,0],[48,0,48,2],[32,0,32,3],[34,0,34,4],[43,0,43,4],[36,0,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[0,0,0,5],[30,0,30,4],[31,0,31,3],[14,0,14,4],[12,0,12,3],[13,0,13,3],[15,0,15,3],[23,5,25,5],[20,3,20,6],[19,0,19,6],[18,0,18,7],[17,0,17,7],[20,0,22,0],[20,1,20,2],[2,0,2,7],[4,1,4,2]]}
["SEC Programme 2018",null,null,null,null,null,"Version","v.4","Date","2018-05-20"]
[]
["SECTION A – Administration"]
["Table A"]
["Summary of Project Finances","Project Costs Euro (€)",null,"Per kWh Saved Euro (€)",null,null,null,"Grant including 10% PM "]
["Total Eligible Costs",{"$f":"'Project Summary'!L219","v":0},null,{"$f":"IFERROR(B6/B9,0)","v":0},null,null,null,{"$f":"'Project Summary'!L225","v":0}]
["Total SEAI Grant",{"$f":"'Project Summary'!L221","v":0},null,{"$f":"IFERROR(B7/B9,0)","v":0}]
["Grant %",{"$f":"IFERROR(B7/B6,0)","v":0}]
["Total kWh Saved",{"$f":"'Application Form'!D29","v":0},null,null,null,null,null,null," "]
["Energy Savings %",{"$f":"IFERROR(G29,0)","v":0}]
[]
["A.3.1 Eligible VAT expenditure:"]
["VAT Costs Associated with Project",null,null,null,"Euro (€)"]
["Please indicate the estimated cost of eligible VAT",null,null,null,{"$f":"+'Project Summary'!T129+'Project Summary'!T148","v":0}]
["A.3.2 Total Eligible Costs:"]
["Total Eligible Project Costs VAT Inclusive (where applicable)",null,null,null,{"$f":"'Project Summary'!C228+'Project Summary'!D228+'Project Summary'!E228+'Project Summary'!F228+'Project Summary'!G228+'Application Form'!E14","v":0}]
[]
["SECTION C – Energy Savings and Credits"]
["C.1 Estimated Annual Energy Savings from Proposed Project"]
["Data to be transferred to corresponding table in SECTION C of PEP application form",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Energy Form","Aggregate Current Annual Energy",null,"Projected Aggregate Annual Energy Savings Directly Attributable to the Project"]
[null,"kWh","Euro","kWh","Euro","kg CO2","% Savings"]
[null,null,"(excl. VAT)",null,"(excl. VAT)"]
["Electricity",{"$f":"+'Project Summary'!D65","v":0},{"$f":"'Project Summary'!G65","v":0},{"$f":"'Project Summary'!D195*2.5","v":0},{"$f":"'Project Summary'!J195","v":0},{"$f":"'Project Summary'!H195","v":0},{"$f":"IFERROR('Project Summary'!D204,0)","v":0}]
["Thermal ",{"$f":"+'Project Summary'!E65","v":0},{"$f":"'Project Summary'!H65","v":0},{"$f":"'Project Summary'!E195","v":0},{"$f":"'Project Summary'!K195-SUM(E27:E28)","v":0}]
["Fleet (vehicles) + Renewables",{"$f":"+'Project Summary'!F65","v":0},{"$f":"'Project Summary'!I65","v":0},{"$f":"'Project Summary'!F195+'Project Summary'!G195","v":0},{"$f":"'Project Summary'!L195+'Project Summary'!M195","v":0}]
["Residential - Non Energy Poor",{"$f":"'Project Summary'!D71+'Project Summary'!Z83-'Project Summary'!AE83","v":0},{"$f":"'Project Summary'!E71+'Project Summary'!Z84-'Project Summary'!AE84","v":0},{"$f":"'Project Summary'!N193","v":0},{"$f":"'Project Summary'!K193","v":0},{"$f":"(D27+D28)*0.225","v":0},{"$f":"IFERROR('Project Summary'!D205,0)","v":0}]
["Residential - Energy Poor",{"$f":"'Project Summary'!D70+'Project Summary'!AE83","v":0},{"$f":"'Project Summary'!E70+'Project Summary'!AE84","v":0},{"$f":"'Project Summary'!N194","v":0},{"$f":"'Project Summary'!K194","v":0}]
["Total",{"$f":"SUM(B24:B28)","v":0},{"$f":"SUM(C24:C28)","v":0},{"$f":"SUM(D24:D28)","v":0},{"$f":"SUM(E24:E28)","v":0},{"$f":"SUM(F24:F28)","v":0},{"$f":"IFERROR(D29/B29,0)","v":0}]
[]
["C.2.2 - Anticipated energy efficiency improvement to home - Domestic Deep Retrofit"]
["What is the current average BER of the homes proposed for this project?",null,null,null,{"$f":"'Project Summary'!I83","v":0},"kWh/m2/yr"]
["What is the proposed average BER of the homes proposed for this project?",null,null,null,{"$f":"'Project Summary'!L83","v":0},"kWh/m2/yr"]
[]
["D.2 - Grant Milestone - Payments & Progress Reports"]
[]
["Project Payment Milestones - Project Progress to be achieved (i.e. % of project complete, deposit paid, measures installed)",null,null,null,"Date","Amount of Grant Requested (€)","Percentage"]
["Milestone 1 ",null,null,null,"2018-06-02",{"$f":"$F$42*G38","v":0},0]
["Milestone 2",null,null,null,"2018-08-12",{"$f":"$F$42*G39","v":0},0]
["Project Completion",null,null,null,"2018-10-13",0,0]
["10% M&V for non-domestic projects","M&V Report - Retention",null,null,"2019-09-08",0,0.1]
["TOTAL",null,null,null,null,{"$f":"'Project Summary'!L221","v":0}]
[]
[" "]
[]
[]
[]
["TABLE D4:                              ","Please ensure all beneficiaries listed below are also listed on the Application form section D.4"]
["Grant Beneficiary"]
["Beneficiary","Grant","% of Total Grant","Total Eligible Costs","% grant",null,"Beneficiary Ref:","Beneficiary Name","Domestic","Non Domestic"]
[null,"Euro (€)"," "," "," ",null,null,null,"Cost","Cost"]
[{"$f":"'Project Summary'!D8","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF131","v":0},{"$f":"'Project Summary'!AG131","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I52:J52)","v":0},{"$f":"B52/D52","v":{"$error":"#DIV/0!"}},null,1,{"$f":"'Project Summary'!D8","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI131","v":0},{"$f":"'Project Summary'!AJ131","v":0}]
[{"$f":"'Project Summary'!D9","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF132","v":0},{"$f":"'Project Summary'!AG132","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I53:J53)","v":0},{"$f":"B53/D53","v":{"$error":"#DIV/0!"}},null,2,{"$f":"'Project Summary'!D9","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI132","v":0},{"$f":"'Project Summary'!AJ132","v":0}]
[{"$f":"'Project Summary'!D10","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF133","v":0},{"$f":"'Project Summary'!AG133","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,3,{"$f":"'Project Summary'!D10","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI133","v":0},{"$f":"'Project Summary'!AJ133","v":0}]
[{"$f":"'Project Summary'!D11","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF134","v":0},{"$f":"'Project Summary'!AG134","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,4,{"$f":"'Project Summary'!D11","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI134","v":0},{"$f":"'Project Summary'!AJ134","v":0}]
[{"$f":"'Project Summary'!D12","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF135","v":0},{"$f":"'Project Summary'!AG135","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,5,{"$f":"'Project Summary'!D12","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI135","v":0},{"$f":"'Project Summary'!AJ135","v":0}]
[{"$f":"'Project Summary'!G8","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF136","v":0},{"$f":"'Project Summary'!AG136","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,6,{"$f":"'Project Summary'!G8","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI136","v":0},{"$f":"'Project Summary'!AJ136","v":0}]
[{"$f":"'Project Summary'!G9","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF137","v":0},{"$f":"'Project Summary'!AG137","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,7,{"$f":"'Project Summary'!G9","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI137","v":0},{"$f":"'Project Summary'!AJ137","v":0}]
[{"$f":"'Project Summary'!G10","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF138","v":0},{"$f":"'Project Summary'!AG138","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,8,{"$f":"'Project Summary'!G10","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI138","v":0},{"$f":"'Project Summary'!AJ138","v":0}]
[{"$f":"'Project Summary'!G11","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF139","v":0},{"$f":"'Project Summary'!AG139","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,9,{"$f":"'Project Summary'!G11","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI139","v":0},{"$f":"'Project Summary'!AJ139","v":0}]
[{"$f":"'Project Summary'!G12","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF140","v":0},{"$f":"'Project Summary'!AG140","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I61:J61)","v":0},{"$error":"#DIV/0!"},null,10,{"$f":"'Project Summary'!G12","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI140","v":0},{"$f":"'Project Summary'!AJ140","v":0}]
[{"$f":"'Project Summary'!K8","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF141","v":0},{"$f":"'Project Summary'!AG141","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I62:J62)","v":0},{"$error":"#DIV/0!"},null,11,{"$f":"'Project Summary'!K8","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI141","v":0},{"$f":"'Project Summary'!AJ141","v":0}]
[{"$f":"'Project Summary'!K9","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF142","v":0},{"$f":"'Project Summary'!AG142","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,12,{"$f":"'Project Summary'!K9","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI142","v":0},{"$f":"'Project Summary'!AJ142","v":0}]
[{"$f":"'Project Summary'!K10","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF143","v":0},{"$f":"'Project Summary'!AG143","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,13,{"$f":"'Project Summary'!K10","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI143","v":0},{"$f":"'Project Summary'!AJ143","v":0}]
[{"$f":"'Project Summary'!K11","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF144","v":0},{"$f":"'Project Summary'!AG144","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,14,{"$f":"'Project Summary'!K11","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI144","v":0},{"$f":"'Project Summary'!AJ144","v":0}]
[{"$f":"'Project Summary'!K12","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AF145","v":0},{"$f":"'Project Summary'!AG145","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},null,15,{"$f":"'Project Summary'!K12","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI145","v":0},{"$f":"'Project Summary'!AJ145","v":0}]
[]
["TOTAL",{"$f":"SUM(B52:B66)","v":0},null,{"$f":"SUM(D52:D66)","v":0},{"$f":"B68/D68","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(I52:I67)","v":0},{"$f":"SUM(J52:J67)","v":0}]
[null,null,null,{"$f":"SUM(D52:D68)","v":0}]

{"sheet":"Project Summary","index":2,"n_rows":231,"n_cols":42,"rows_kept":231,"cut":false,"hidden":false,"merged":[[85,15,86,15],[85,10,86,10],[85,12,86,12],[85,13,86,13],[85,14,86,14],[85,17,86,17],[84,0,84,6],[85,1,85,6],[2,11,2,14],[20,3,20,5],[16,2,16,9],[21,8,22,8],[21,4,22,4],[20,6,20,8],[21,6,22,6],[21,5,22,5],[21,3,22,3],[21,7,22,7],[18,11,18,13],[21,1,21,2],[6,2,6,9],[11,6,11,7],[18,7,18,9],[8,3,8,4],[10,3,10,4],[11,3,11,4],[7,6,7,7],[8,6,8,7],[6,0,6,1],[3,0,3,1],[0,0,0,5],[2,0,2,1],[4,2,4,9],[9,6,9,7],[13,0,13,1],[4,0,4,1],[2,2,2,9],[21,18,22,18],[68,1,68,2],[67,4,68,4],[14,0,14,1],[10,6,10,7],[14,2,14,9],[12,3,12,7],[18,3,18,5],[18,0,18,1],[15,0,15,1],[15,2,15,9],[16,0,16,1],[3,2,3,9],[13,2,13,9],[5,0,5,1],[5,2,5,9],[7,0,11,1],[7,3,7,4],[21,15,22,15],[21,17,22,17],[9,3,9,4],[93,2,93,3],[94,2,94,3],[95,2,95,3],[111,2,111,3],[116,2,116,3],[117,2,117,3],[100,2,100,3],[101,2,101,3],[102,2,102,3],[103,2,103,3],[104,2,104,3],[131,15,132,15],[130,6,130,7],[131,14,132,14],[131,12,132,12],[82,5,82,6],[80,5,80,6],[81,5,81,6],[74,0,74,17],[105,2,105,3],[106,2,106,3],[107,2,107,3],[108,2,108,3],[109,2,109,3],[77,5,77,6],[78,5,78,6],[79,5,79,6],[125,2,125,3],[126,2,126,3],[127,2,127,3],[128,2,128,3],[131,1,131,5],[130,0,130,5],[90,2,90,3],[91,2,91,3],[180,16,180,17],[212,13,212,14],[112,2,112,3],[113,2,113,3],[114,2,114,3],[115,2,115,3],[150,14,151,14],[150,9,151,9],[150,4,151,4],[150,5,151,5],[150,6,151,6],[150,13,151,13],[150,10,151,10],[150,12,151,12],[150,11,151,11],[150,7,151,7],[131,17,132,17],[118,2,118,3],[119,2,119,3],[120,2,120,3],[121,2,121,3],[122,2,122,3],[123,2,123,3],[211,13,211,14],[225,10,225,11],[21,0,22,0],[131,0,132,0],[67,1,67,2],[212,1,212,6],[124,2,124,3],[110,2,110,3],[67,3,68,3],[67,0,68,0],[148,0,148,2],[69,1,69,2],[70,1,70,2],[85,0,86,0],[96,2,96,3],[97,2,97,3],[98,2,98,3],[99,2,99,3],[75,5,75,6],[76,5,76,6],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[92,2,92,3],[214,13,214,14],[215,13,215,14],[150,0,151,0],[150,1,150,2],[150,3,151,3],[150,8,151,8],[211,10,211,11],[213,1,214,1],[219,10,219,11]]}
["SEC Programme 2018",null,null,null,null,null,"Version","v.1","Date","2017-12-11",null,null,null,null,null,null,null,null,null,null,null,null,null,"No","Increase no of Beneficiaries to 20"]
[]
["Project Summary (e.g. partners, buildings, key measures, innovation, delivery, etc. (Sect 1)",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Project Name",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Lead Applicant Company Name",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Public/Private/Voluntary/Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["No of Partners",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
["Grant Beneficiaries",null,1,"Enter Name of Beneficiary",null,6,"Enter Name of Beneficiary",null,null,11,"Enter Name of Beneficiary",null,16,null,null,null,null,null,null,null,null,null,null,5]
[null,null,2,"Enter Name of Beneficiary",null,7,"Enter Name of Beneficiary",null,null,12,"Enter Name of Beneficiary",null,17,null,null,null,null,null,null,null,null,null,null,6]
[null,null,3,"Enter Name of Beneficiary",null,8,"Enter Name of Beneficiary",null,null,13,"Enter Name of Beneficiary",null,18,null,null,null,null,null,null,null,null,null,null,7]
[null,null,4,"Enter Name of Beneficiary",null,9,"Enter Name of Beneficiary",null,null,14,"Enter Name of Beneficiary",null,19,null,null,null," ",null,null,null,null,null,null,8]
[null,null,5,"Enter Name of Beneficiary",null,10,"Enter Name of Beneficiary",null,null,15,"Enter Name of Beneficiary",null,20,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,"Where there is more that 10 Beneficiaries please contact SEAI",null,null,null,null,null,null,null,null,"No of Beneficiaries limited to:",10,null,null,null,null,null,null,null,null,null,10]
["Summary of Project Team and Management",null," ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,11]
["Time Commitment from Project Coordinator",null," ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,12]
["Summary of Project Coordinator Experience",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
["Completion Date",null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Select No of Non Domestic Projects \n(1 to 20)",null,20,"Where there is more that 20 Non Domestic projects please contact SEAI",null,null,null,"Select No of Domestic Deep Retrofit Projects \n(0 to 6)",null,null,0,"Where there is more that 6 Domestic Deep Retrofit projects please contact SEAI",null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,17]
[null,"Non Domestic Project Location",null,"Current Primary Annual Energy Use",null,null,"Current Cost of Energy Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,"Values automatically brought in from \"Non Domestic \" sheets",null,"Current Electrical Use kWh","Current Thermal Use kWh","Current Fleet Use kWh","Current Electrical Use - Euro","Current Thermal - Euro","Current Fleet Use - Euro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,"Facility Name","Project Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[1,{"$f":"'Non Domestic 1'!B5","v":0},{"$f":"'Non Domestic 1'!B3","v":"Educational / Library / Cultural"},{"$f":"'Non Domestic 1'!$C$12","v":0},{"$f":"'Non Domestic 1'!$C$13","v":0},{"$f":"'Non Domestic 1'!$C$14","v":0},{"$f":"'Non Domestic 1'!$B$12*'Non Domestic 1'!$M$14","v":0},{"$f":"'Non Domestic 1'!$B$13*'Non Domestic 1'!$N$14","v":0},{"$f":"'Non Domestic 1'!$O$14*'Non Domestic 1'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[{"$f":"A24+1","v":2},{"$f":"'Non Domestic 2'!B5","v":0},{"$f":"'Non Domestic 2'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 2'!$C$12","v":0},{"$f":"'Non Domestic 2'!$C$13","v":0},{"$f":"'Non Domestic 2'!$C$14","v":0},{"$f":"'Non Domestic 2'!$B$12*'Non Domestic 2'!$M$14","v":0},{"$f":"'Non Domestic 2'!$B$13*'Non Domestic 2'!$N$14","v":0},{"$f":"'Non Domestic 2'!$O$14*'Non Domestic 2'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[{"$f":"A25+1","v":3},{"$f":"'Non Domestic 3'!B5","v":0},{"$f":"'Non Domestic 3'!B3","v":"Public Sector Buildings & Services"},{"$f":"'Non Domestic 3'!$C$12","v":0},{"$f":"'Non Domestic 3'!$C$13","v":0},{"$f":"'Non Domestic 3'!$C$14","v":0},{"$f":"'Non Domestic 3'!$B$12*'Non Domestic 3'!$M$14","v":0},{"$f":"'Non Domestic 3'!$B$13*'Non Domestic 3'!$N$14","v":0},{"$f":"'Non Domestic 3'!$O$14*'Non Domestic 3'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[4,{"$f":"'Non Domestic 4'!B5","v":0},{"$f":"'Non Domestic 4'!B3","v":"Educational / Library / Cultural"},{"$f":"'Non Domestic 4'!$C$12","v":0},{"$f":"'Non Domestic 4'!$C$13","v":0},{"$f":"'Non Domestic 4'!$C$14","v":0},{"$f":"'Non Domestic 4'!$B$12*'Non Domestic 4'!$M$14","v":0},{"$f":"'Non Domestic 4'!$B$13*'Non Domestic 4'!$N$14","v":0},{"$f":"'Non Domestic 4'!$O$14*'Non Domestic 4'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[5,{"$f":"'Non Domestic 5'!B5","v":0},{"$f":"'Non Domestic 5'!B3","v":"Private Sector Buildings"},{"$f":"'Non Domestic 5'!$C$12","v":0},{"$f":"'Non Domestic 5'!$C$13","v":0},{"$f":"'Non Domestic 5'!$C$14","v":0},{"$f":"'Non Domestic 5'!$B$12*'Non Domestic 5'!$M$14","v":0},{"$f":"'Non Domestic 5'!$B$13*'Non Domestic 5'!$N$14","v":0},{"$f":"'Non Domestic 5'!$O$14*'Non Domestic 5'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[6,{"$f":"'Non Domestic 6'!B5","v":0},{"$f":"'Non Domestic 6'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 6'!$C$12","v":0},{"$f":"'Non Domestic 6'!$C$13","v":0},{"$f":"'Non Domestic 6'!$C$14","v":0},{"$f":"'Non Domestic 6'!$B$12*'Non Domestic 6'!$M$14","v":0},{"$f":"'Non Domestic 6'!$B$13*'Non Domestic 6'!$N$14","v":0},{"$f":"'Non Domestic 6'!$O$14*'Non Domestic 6'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[7,{"$f":"'Non Domestic 7'!B5","v":0},{"$f":"'Non Domestic 7'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 7'!$C$12","v":0},{"$f":"'Non Domestic 7'!$C$13","v":0},{"$f":"'Non Domestic 7'!$C$14","v":0},{"$f":"'Non Domestic 7'!$B$12*'Non Domestic 7'!$M$14","v":0},{"$f":"'Non Domestic 7'!$B$13*'Non Domestic 7'!$N$14","v":0},{"$f":"'Non Domestic 7'!$O$14*'Non Domestic 7'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[8,{"$f":"'Non Domestic 8'!B5","v":0},{"$f":"'Non Domestic 8'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 8'!$C$12","v":0},{"$f":"'Non Domestic 8'!$C$13","v":0},{"$f":"'Non Domestic 8'!$C$14","v":0},{"$f":"'Non Domestic 8'!$B$12*'Non Domestic 8'!$M$14","v":0},{"$f":"'Non Domestic 8'!$B$13*'Non Domestic 8'!$N$14","v":0},{"$f":"'Non Domestic 8'!$O$14*'Non Domestic 8'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[9,{"$f":"'Non Domestic 9'!B5","v":0},{"$f":"'Non Domestic 9'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 9'!$C$12","v":0},{"$f":"'Non Domestic 9'!$C$13","v":0},{"$f":"'Non Domestic 9'!$C$14","v":0},{"$f":"'Non Domestic 9'!$B$12*'Non Domestic 9'!$M$14","v":0},{"$f":"'Non Domestic 9'!$B$13*'Non Domestic 9'!$N$14","v":0},{"$f":"'Non Domestic 9'!$O$14*'Non Domestic 9'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[10,{"$f":"'Non Domestic 10'!B5","v":0},{"$f":"'Non Domestic 10'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 10'!$C$12","v":0},{"$f":"'Non Domestic 10'!$C$13","v":0},{"$f":"'Non Domestic 10'!$C$14","v":0},{"$f":"'Non Domestic 10'!$B$12*'Non Domestic 10'!$M$14","v":0},{"$f":"'Non Domestic 10'!$B$13*'Non Domestic 10'!$N$14","v":0},{"$f":"'Non Domestic 10'!$O$14*'Non Domestic 10'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[11,{"$f":"'Non Domestic 11'!B5","v":0},{"$f":"'Non Domestic 11'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 11'!$C$12","v":0},{"$f":"'Non Domestic 11'!$C$13","v":0},{"$f":"'Non Domestic 11'!$C$14","v":0},{"$f":"'Non Domestic 11'!$B$12*'Non Domestic 11'!$M$14","v":0},{"$f":"'Non Domestic 11'!$B$13*'Non Domestic 11'!$N$14","v":0},{"$f":"'Non Domestic 11'!$O$14*'Non Domestic 11'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Up to 40"]
[12,{"$f":"'Non Domestic 12'!B5","v":0},{"$f":"'Non Domestic 12'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 12'!$C$12","v":0},{"$f":"'Non Domestic 12'!$C$13","v":0},{"$f":"'Non Domestic 12'!$C$14","v":0},{"$f":"'Non Domestic 12'!$B$12*'Non Domestic 12'!$M$14","v":0},{"$f":"'Non Domestic 12'!$B$13*'Non Domestic 12'!$N$14","v":0},{"$f":"'Non Domestic 12'!$O$14*'Non Domestic 12'!$B$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[13,{"$f":"'Non Domestic 13'!B5","v":0},{"$f":"'Non Domestic 13'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 13'!$C$12","v":0},{"$f":"'Non Domestic 13'!$C$13","v":0},{"$f":"'Non Domestic 13'!$C$14","v":0},{"$f":"'Non Domestic 13'!$B$12*'Non Domestic 13'!$M$14","v":0},{"$f":"'Non Domestic 13'!$B$13*'Non Domestic 13'!$N$14","v":0},{"$f":"'Non Domestic 13'!$O$14*'Non Domestic 13'!$B$14","v":0}]
[14,{"$f":"'Non Domestic 14'!B5","v":0},{"$f":"'Non Domestic 14'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 14'!$C$12","v":0},{"$f":"'Non Domestic 14'!$C$13","v":0},{"$f":"'Non Domestic 14'!$C$14","v":0},{"$f":"'Non Domestic 14'!$B$12*'Non Domestic 14'!$M$14","v":0},{"$f":"'Non Domestic 14'!$B$13*'Non Domestic 14'!$N$14","v":0},{"$f":"'Non Domestic 14'!$O$14*'Non Domestic 14'!$B$14","v":0}]
[15,{"$f":"'Non Domestic 15'!B5","v":0},{"$f":"'Non Domestic 15'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 15'!$C$12","v":0},{"$f":"'Non Domestic 15'!$C$13","v":0},{"$f":"'Non Domestic 15'!$C$14","v":0},{"$f":"'Non Domestic 15'!$B$12*'Non Domestic 15'!$M$14","v":0},{"$f":"'Non Domestic 15'!$B$13*'Non Domestic 15'!$N$14","v":0},{"$f":"'Non Domestic 15'!$O$14*'Non Domestic 15'!$B$14","v":0}]
[16,{"$f":"'Non Domestic 16'!B5","v":0},{"$f":"'Non Domestic 16'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 16'!$C$12","v":0},{"$f":"'Non Domestic 16'!$C$13","v":0},{"$f":"'Non Domestic 16'!$C$14","v":0},{"$f":"'Non Domestic 16'!$B$12*'Non Domestic 16'!$M$14","v":0},{"$f":"'Non Domestic 16'!$B$13*'Non Domestic 16'!$N$14","v":0},{"$f":"'Non Domestic 16'!$O$14*'Non Domestic 16'!$B$14","v":0}]
[17,{"$f":"'Non Domestic 17'!B5","v":0},{"$f":"'Non Domestic 17'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 17'!$C$12","v":0},{"$f":"'Non Domestic 17'!$C$13","v":0},{"$f":"'Non Domestic 17'!$C$14","v":0},{"$f":"'Non Domestic 17'!$B$12*'Non Domestic 17'!$M$14","v":0},{"$f":"'Non Domestic 17'!$B$13*'Non Domestic 17'!$N$14","v":0},{"$f":"'Non Domestic 17'!$O$14*'Non Domestic 17'!$B$14","v":0}]
[18,{"$f":"'Non Domestic 18'!B5","v":0},{"$f":"'Non Domestic 18'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 18'!$C$12","v":0},{"$f":"'Non Domestic 18'!$C$13","v":0},{"$f":"'Non Domestic 18'!$C$14","v":0},{"$f":"'Non Domestic 18'!$B$12*'Non Domestic 18'!$M$14","v":0},{"$f":"'Non Domestic 18'!$B$13*'Non Domestic 18'!$N$14","v":0},{"$f":"'Non Domestic 18'!$O$14*'Non Domestic 18'!$B$14","v":0}]
[19,{"$f":"'Non Domestic 19'!B5","v":0},{"$f":"'Non Domestic 19'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 19'!$C$12","v":0},{"$f":"'Non Domestic 19'!$C$13","v":0},{"$f":"'Non Domestic 19'!$C$14","v":0},{"$f":"'Non Domestic 19'!$B$12*'Non Domestic 19'!$M$14","v":0},{"$f":"'Non Domestic 19'!$B$13*'Non Domestic 19'!$N$14","v":0},{"$f":"'Non Domestic 19'!$O$14*'Non Domestic 19'!$B$14","v":0}]
[20,{"$f":"'Non Domestic 20'!B5","v":0},{"$f":"'Non Domestic 20'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 20'!$C$12","v":0},{"$f":"'Non Domestic 20'!$C$13","v":0},{"$f":"'Non Domestic 20'!$C$14","v":0},{"$f":"'Non Domestic 20'!$B$12*'Non Domestic 20'!$M$14","v":0},{"$f":"'Non Domestic 20'!$B$13*'Non Domestic 20'!$N$14","v":0},{"$f":"'Non Domestic 20'!$O$14*'Non Domestic 20'!$B$14","v":0}]
[21,{"$f":"'Non Domestic 21'!B5","v":0},{"$f":"'Non Domestic 21'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 21'!$C$12","v":0},{"$f":"'Non Domestic 21'!$C$13","v":0},{"$f":"'Non Domestic 21'!$C$14","v":0},{"$f":"'Non Domestic 21'!$B$12*'Non Domestic 21'!$M$14","v":0},{"$f":"'Non Domestic 21'!$B$13*'Non Domestic 21'!$N$14","v":0},{"$f":"'Non Domestic 21'!$O$14*'Non Domestic 21'!$B$14","v":0}]
[22,{"$f":"'Non Domestic 22'!B5","v":0},{"$f":"'Non Domestic 22'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 22'!$C$12","v":0},{"$f":"'Non Domestic 22'!$C$13","v":0},{"$f":"'Non Domestic 22'!$C$14","v":0},{"$f":"'Non Domestic 22'!$B$12*'Non Domestic 22'!$M$14","v":0},{"$f":"'Non Domestic 22'!$B$13*'Non Domestic 22'!$N$14","v":0},{"$f":"'Non Domestic 22'!$O$14*'Non Domestic 22'!$B$14","v":0}]
[23,{"$f":"'Non Domestic 23'!B5","v":0},{"$f":"'Non Domestic 23'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 23'!$C$12","v":0},{"$f":"'Non Domestic 23'!$C$13","v":0},{"$f":"'Non Domestic 23'!$C$14","v":0},{"$f":"'Non Domestic 23'!$B$12*'Non Domestic 23'!$M$14","v":0},{"$f":"'Non Domestic 23'!$B$13*'Non Domestic 23'!$N$14","v":0},{"$f":"'Non Domestic 23'!$O$14*'Non Domestic 23'!$B$14","v":0}]
[24,{"$f":"'Non Domestic 24'!B5","v":0},{"$f":"'Non Domestic 24'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 24'!$C$12","v":0},{"$f":"'Non Domestic 24'!$C$13","v":0},{"$f":"'Non Domestic 24'!$C$14","v":0},{"$f":"'Non Domestic 24'!$B$12*'Non Domestic 24'!$M$14","v":0},{"$f":"'Non Domestic 24'!$B$13*'Non Domestic 24'!$N$14","v":0},{"$f":"'Non Domestic 24'!$O$14*'Non Domestic 24'!$B$14","v":0}]
[25,{"$f":"'Non Domestic 25'!B5","v":0},{"$f":"'Non Domestic 25'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 25'!$C$12","v":0},{"$f":"'Non Domestic 25'!$C$13","v":0},{"$f":"'Non Domestic 25'!$C$14","v":0},{"$f":"'Non Domestic 25'!$B$12*'Non Domestic 25'!$M$14","v":0},{"$f":"'Non Domestic 25'!$B$13*'Non Domestic 25'!$N$14","v":0},{"$f":"'Non Domestic 25'!$O$14*'Non Domestic 25'!$B$14","v":0}]
[26,{"$f":"'Non Domestic 26'!B5","v":0},{"$f":"'Non Domestic 26'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 26'!$C$12","v":0},{"$f":"'Non Domestic 26'!$C$13","v":0},{"$f":"'Non Domestic 26'!$C$14","v":0},{"$f":"'Non Domestic 26'!$B$12*'Non Domestic 26'!$M$14","v":0},{"$f":"'Non Domestic 26'!$B$13*'Non Domestic 26'!$N$14","v":0},{"$f":"'Non Domestic 26'!$O$14*'Non Domestic 26'!$B$14","v":0}]
[27,{"$f":"'Non Domestic 27'!B5","v":0},{"$f":"'Non Domestic 27'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 27'!$C$12","v":0},{"$f":"'Non Domestic 27'!$C$13","v":0},{"$f":"'Non Domestic 27'!$C$14","v":0},{"$f":"'Non Domestic 27'!$B$12*'Non Domestic 27'!$M$14","v":0},{"$f":"'Non Domestic 27'!$B$13*'Non Domestic 27'!$N$14","v":0},{"$f":"'Non Domestic 27'!$O$14*'Non Domestic 27'!$B$14","v":0}]
[28,{"$f":"'Non Domestic 28'!B5","v":0},{"$f":"'Non Domestic 28'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 28'!$C$12","v":0},{"$f":"'Non Domestic 28'!$C$13","v":0},{"$f":"'Non Domestic 28'!$C$14","v":0},{"$f":"'Non Domestic 28'!$B$12*'Non Domestic 28'!$M$14","v":0},{"$f":"'Non Domestic 28'!$B$13*'Non Domestic 1'!$N$14","v":0},{"$f":"'Non Domestic 28'!$O$14*'Non Domestic 28'!$B$14","v":0}]
[29,{"$f":"'Non Domestic 29'!B5","v":0},{"$f":"'Non Domestic 29'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 29'!$C$12","v":0},{"$f":"'Non Domestic 29'!$C$13","v":0},{"$f":"'Non Domestic 29'!$C$14","v":0},{"$f":"'Non Domestic 29'!$B$12*'Non Domestic 29'!$M$14","v":0},{"$f":"'Non Domestic 29'!$B$13*'Non Domestic 29'!$N$14","v":0},{"$f":"'Non Domestic 29'!$O$14*'Non Domestic 29'!$B$14","v":0}]
[30,{"$f":"'Non Domestic 30'!B5","v":0},{"$f":"'Non Domestic 30'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 30'!$C$12","v":0},{"$f":"'Non Domestic 30'!$C$13","v":0},{"$f":"'Non Domestic 30'!$C$14","v":0},{"$f":"'Non Domestic 30'!$B$12*'Non Domestic 30'!$M$14","v":0},{"$f":"'Non Domestic 30'!$B$13*'Non Domestic 30'!$N$14","v":0},{"$f":"'Non Domestic 30'!$O$14*'Non Domestic 30'!$B$14","v":0}]
[31,{"$f":"'Non Domestic 31'!B5","v":0},{"$f":"'Non Domestic 31'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 31'!$C$12","v":0},{"$f":"'Non Domestic 31'!$C$13","v":0},{"$f":"'Non Domestic 31'!$C$14","v":0},{"$f":"'Non Domestic 31'!$B$12*'Non Domestic 31'!$M$14","v":0},{"$f":"'Non Domestic 31'!$B$13*'Non Domestic 31'!$N$14","v":0},{"$f":"'Non Domestic 31'!$O$14*'Non Domestic 31'!$B$14","v":0}]
[32,{"$f":"'Non Domestic 32'!B5","v":0},{"$f":"'Non Domestic 32'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 32'!$C$12","v":0},{"$f":"'Non Domestic 32'!$C$13","v":0},{"$f":"'Non Domestic 32'!$C$14","v":0},{"$f":"'Non Domestic 32'!$B$12*'Non Domestic 32'!$M$14","v":0},{"$f":"'Non Domestic 32'!$B$13*'Non Domestic 32'!$N$14","v":0},{"$f":"'Non Domestic 32'!$O$14*'Non Domestic 32'!$B$14","v":0}]
[33,{"$f":"'Non Domestic 33'!B5","v":0},{"$f":"'Non Domestic 33'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 33'!$C$12","v":0},{"$f":"'Non Domestic 33'!$C$13","v":0},{"$f":"'Non Domestic 33'!$C$14","v":0},{"$f":"'Non Domestic 33'!$B$12*'Non Domestic 33'!$M$14","v":0},{"$f":"'Non Domestic 33'!$B$13*'Non Domestic 33'!$N$14","v":0},{"$f":"'Non Domestic 33'!$O$14*'Non Domestic 33'!$B$14","v":0}]
[34,{"$f":"'Non Domestic 34'!B5","v":0},{"$f":"'Non Domestic 34'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 34'!$C$12","v":0},{"$f":"'Non Domestic 34'!$C$13","v":0},{"$f":"'Non Domestic 34'!$C$14","v":0},{"$f":"'Non Domestic 34'!$B$12*'Non Domestic 34'!$M$14","v":0},{"$f":"'Non Domestic 34'!$B$13*'Non Domestic 34'!$N$14","v":0},{"$f":"'Non Domestic 34'!$O$14*'Non Domestic 34'!$B$14","v":0}]
[35,{"$f":"'Non Domestic 35'!B5","v":0},{"$f":"'Non Domestic 35'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 35'!$C$12","v":0},{"$f":"'Non Domestic 35'!$C$13","v":0},{"$f":"'Non Domestic 35'!$C$14","v":0},{"$f":"'Non Domestic 35'!$B$12*'Non Domestic 35'!$M$14","v":0},{"$f":"'Non Domestic 35'!$B$13*'Non Domestic 35'!$N$14","v":0},{"$f":"'Non Domestic 35'!$O$14*'Non Domestic 35'!$B$14","v":0}]
[36,{"$f":"'Non Domestic 36'!B5","v":0},{"$f":"'Non Domestic 36'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 36'!$C$12","v":0},{"$f":"'Non Domestic 36'!$C$13","v":0},{"$f":"'Non Domestic 36'!$C$14","v":0},{"$f":"'Non Domestic 36'!$B$12*'Non Domestic 36'!$M$14","v":0},{"$f":"'Non Domestic 36'!$B$13*'Non Domestic 36'!$N$14","v":0},{"$f":"'Non Domestic 36'!$O$14*'Non Domestic 36'!$B$14","v":0}]
[37,{"$f":"'Non Domestic 37'!B5","v":0},{"$f":"'Non Domestic 37'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 37'!$C$12","v":0},{"$f":"'Non Domestic 37'!$C$13","v":0},{"$f":"'Non Domestic 37'!$C$14","v":0},{"$f":"'Non Domestic 37'!$B$12*'Non Domestic 37'!$M$14","v":0},{"$f":"'Non Domestic 37'!$B$13*'Non Domestic 37'!$N$14","v":0},{"$f":"'Non Domestic 37'!$O$14*'Non Domestic 37'!$B$14","v":0}]
[38,{"$f":"'Non Domestic 38'!B5","v":0},{"$f":"'Non Domestic 38'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 38'!$C$12","v":0},{"$f":"'Non Domestic 38'!$C$13","v":0},{"$f":"'Non Domestic 38'!$C$14","v":0},{"$f":"'Non Domestic 38'!$B$12*'Non Domestic 38'!$M$14","v":0},{"$f":"'Non Domestic 38'!$B$13*'Non Domestic 38'!$N$14","v":0},{"$f":"'Non Domestic 38'!$O$14*'Non Domestic 38'!$B$14","v":0}]
[39,{"$f":"'Non Domestic 39'!B5","v":0},{"$f":"'Non Domestic 39'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 39'!$C$12","v":0},{"$f":"'Non Domestic 39'!$C$13","v":0},{"$f":"'Non Domestic 39'!$C$14","v":0},{"$f":"'Non Domestic 39'!$B$12*'Non Domestic 39'!$M$14","v":0},{"$f":"'Non Domestic 39'!$B$13*'Non Domestic 39'!$N$14","v":0},{"$f":"'Non Domestic 39'!$O$14*'Non Domestic 39'!$B$14","v":0}]
[40,{"$f":"'Non Domestic 40'!B5","v":0},{"$f":"'Non Domestic 40'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 40'!$C$12","v":0},{"$f":"'Non Domestic 40'!$C$13","v":0},{"$f":"'Non Domestic 40'!$C$14","v":0},{"$f":"'Non Domestic 40'!$B$12*'Non Domestic 40'!$M$14","v":0},{"$f":"'Non Domestic 40'!$B$13*'Non Domestic 40'!$N$14","v":0},{"$f":"'Non Domestic 40'!$O$14*'Non Domestic 40'!$B$14","v":0}]
[" "," ",null,null," ",null,null," "]
[null,"TOTALS",null,{"$f":"SUM(D24:D53)","v":0},0,0,0,0,0]
[]
[null,"Domestic Project Location",null,"Current Primary Annual Energy Use","Current Cost of Energy Use"]
[null,"Values automatically brought in from \"Domestic Energy Credits\" ",null,"Current Energy Use kWh","Current Energy Use Euro"]
[null,"Type"]
[1,"Energy Poor Dwellings",null,{"$f":"'Domestic Energy Credits'!U13","v":0},{"$f":"D70*0.0715","v":0}]
[2,"Non Energy Poor Dwellings",null,{"$f":"'Domestic Energy Credits'!U5","v":0},{"$f":"D71*0.0715","v":0}]
["Total",null,null,{"$f":"SUM(D70:D71)","v":0},{"$f":"SUM(E70:E71)","v":0}]
[null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide cell"]
[null,null,null,null,null,null," "]
["Domestic Deep Retrofit Application"]
[null,"Dwelling Type","No of Units - Energy Poor","No of Units - Total","Year of Construction","Construction Type",null,"Pre Works BER Grade","Pre Works BER kWh/m2/yr","Pre Works Air Permeability Test m3/hr/m2","Proposed Post Works BER Grade","Proposed Post Works BER kWh/m2/yr","Proposed Post Works Air Permeability Test m3/hr/m2 ","Difference in kWh/m2/yr","Proposed Renewable Contribution kWh/m2/yr ","Total Floor Area m2","Total Saving\nkWh","% Savings",null,null,null,null,null,null,"Deep Retro Costs","Existing Energy Use","kWh/m2","Proposed Renewable",null,"Energy Poor Savings","Energy Poor Existing"]
[1,{"$f":"'DR Project 1'!B3","v":"Ground Floor Apartment"},{"$f":"'DR Project 1'!B4","v":" "},{"$f":"'DR Project 1'!B5","v":0},{"$f":"'DR Project 1'!B6","v":"2005 onwards"},{"$f":"'DR Project 1'!B7","v":"-"},null,{"$f":"'DR Project 1'!B9","v":0},{"$f":"'DR Project 1'!B10","v":0},{"$f":"'DR Project 1'!B11","v":0},{"$f":"'DR Project 1'!B12","v":"-"},{"$f":"'DR Project 1'!B13","v":0},{"$f":"'DR Project 1'!B14","v":0},{"$f":"I77-L77","v":0},{"$f":"'DR Project 1'!B15","v":0},{"$f":"'DR Project 1'!B16*D77","v":0},{"$f":"IFERROR(N77*P77,0)","v":0},{"$f":"IFERROR(Q77/Z77,0)","v":0},null,null,null,null,null,null,{"$f":"'DR Project 1'!B18","v":0},{"$f":"IFERROR(I77*P77,0)","v":0},{"$f":"N77*D77","v":0},{"$f":"O77*P77","v":0},null,{"$f":"IFERROR((C77/D77)*Q77,0)","v":0},{"$f":"IFERROR((C77/D77)*Z77,0)","v":0}]
[{"$f":"A77+1","v":2},{"$f":"'DR Project 2'!B3","v":"Ground Floor Apartment"},{"$f":"'DR Project 2'!B4","v":0},{"$f":"'DR Project 2'!B5","v":0},{"$f":"'DR Project 2'!B6","v":"2005 onwards"},{"$f":"'DR Project 2'!B7","v":"-"},null,{"$f":"'DR Project 2'!B9","v":0},{"$f":"'DR Project 2'!B10","v":0},{"$f":"'DR Project 2'!B11","v":0},{"$f":"'DR Project 2'!B12","v":"-"},{"$f":"'DR Project 2'!B13","v":0},{"$f":"'DR Project 2'!B14","v":0},{"$f":"I78-L78","v":0},{"$f":"'DR Project 2'!B15","v":0},{"$f":"'DR Project 2'!B16*D78","v":0},{"$f":"IFERROR(N78*P78,0)","v":0},{"$f":"IFERROR(Q78/Z78,0)","v":0},null,null,null,null,null,null,{"$f":"'DR Project 2'!B18","v":0},{"$f":"IFERROR(I78*P78,0)","v":0},{"$f":"N78*D78","v":0},0,null,0,0]
[{"$f":"A78+1","v":3},{"$f":"'DR Project 3'!B3","v":"Ground Floor Apartment"},{"$f":"'DR Project 3'!B4","v":0},{"$f":"'DR Project 3'!B5","v":0},{"$f":"'DR Project 3'!B6","v":"2005 onwards"},{"$f":"'DR Project 3'!B7","v":"-"},null,{"$f":"'DR Project 3'!B9","v":0},{"$f":"'DR Project 3'!B10","v":0},{"$f":"'DR Project 3'!B11","v":0},{"$f":"'DR Project 3'!B12","v":"A3"},{"$f":"'DR Project 3'!B13","v":0},{"$f":"'DR Project 3'!B14","v":0},{"$f":"I79-L79","v":0},{"$f":"'DR Project 3'!B15","v":0},{"$f":"'DR Project 3'!B16*D79","v":0},0,0,null,null,null,null,null,null,{"$f":"'DR Project 3'!B18","v":0},0,0,0,null,0,0]
[4,{"$f":"'DR Project 4'!B3","v":"Ground Floor Apartment"},{"$f":"'DR Project 4'!B4","v":0},{"$f":"'DR Project 4'!B5","v":0},{"$f":"'DR Project 4'!B6","v":"2005 onwards"},{"$f":"'DR Project 4'!B7","v":"-"},null,{"$f":"'DR Project 4'!B9","v":0},{"$f":"'DR Project 4'!B10","v":0},{"$f":"'DR Project 4'!B11","v":0},{"$f":"'DR Project 4'!B12","v":"A3"},{"$f":"'DR Project 4'!B13","v":0},{"$f":"'DR Project 4'!B14","v":0},0,{"$f":"'DR Project 4'!B15","v":0},{"$f":"'DR Project 4'!B16*D80","v":0},0,0,null,null," ",null,null,null,{"$f":"'DR Project 4'!B18","v":0},0,0,0,null,0,0]
[5,{"$f":"'DR Project 5'!B3","v":"Ground Floor Apartment"},{"$f":"'DR Project 5'!B4","v":0},{"$f":"'DR Project 5'!B5","v":0},{"$f":"'DR Project 5'!B6","v":"2005 onwards"},{"$f":"'DR Project 5'!B7","v":"-"},null,{"$f":"'DR Project 5'!B9","v":0},{"$f":"'DR Project 5'!B10","v":0},{"$f":"'DR Project 5'!B11","v":0},{"$f":"'DR Project 5'!B12","v":"A3"},{"$f":"'DR Project 5'!B13","v":0},{"$f":"'DR Project 5'!B14","v":0},0,{"$f":"'DR Project 5'!B15","v":0},{"$f":"'DR Project 5'!B16*D81","v":0},0,0,null,null," ",null,null,null,{"$f":"'DR Project 5'!B18","v":0},0,0,0,null,0,0]
[6,{"$f":"'DR Project 6'!B3","v":"Ground Floor Apartment"},{"$f":"'DR Project 6'!B4","v":0},{"$f":"'DR Project 6'!B5","v":0},{"$f":"'DR Project 6'!B6","v":"2005 onwards"},{"$f":"'DR Project 6'!B7","v":"-"},null,{"$f":"'DR Project 6'!B9","v":0},{"$f":"'DR Project 6'!B10","v":0},{"$f":"'DR Project 6'!B11","v":0},{"$f":"'DR Project 6'!B12","v":"A3"},{"$f":"'DR Project 6'!B13","v":0},{"$f":"'DR Project 6'!B14","v":0},0,{"$f":"'DR Project 6'!B15","v":0},{"$f":"'DR Project 6'!B16*D82","v":0},0,0,null,null," ",null,null,null,{"$f":"'DR Project 6'!B18","v":0},0,0,0,null,0,0]
["Total"," ",{"$f":"SUM(C77:C82)","v":0},{"$f":"SUM(D77:D82)","v":0},null," ",null," ",{"$f":"IFERROR((I77*$P77+I78*$P78+I79*$P79+I80*$P80+I81*$P81+I82*$P82)/$P83,0)","v":0},null," ",{"$f":"IFERROR((L77*$P77+L78*$P78+L79*$P79+L80*$P80+L81*$P81+L82*$P82)/$P83,0)","v":0},null," ",null,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,null,null,null,null,null,null,{"$f":"SUM(Y77:Y82)","v":0},{"$f":"SUM(Z77:Z82)","v":0},{"$f":"SUM(AA77:AA82)/D83","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AB77:AB82)/P83","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD77:AD82)","v":0},{"$f":"SUM(AE77:AE82)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z83*'Domestic Energy Credits'!AH3","v":0}," ",null,null,{"$f":"AD83*'Domestic Energy Credits'!AH3","v":0},{"$f":"AE83*'Domestic Energy Credits'!AH3","v":0}]
["Better Energy Communities Programme - Non Domestic Costs \nTransfer costs to table A3 in application form",null,null,null,null,null,null,"Beneficiary",null,"Project Cost","Fraction of Eligible VAT","Sub Total","Project Management","Fraction of Eligible VAT","Design Fees","Fraction of Eligible VAT","M&V Fees","Fraction of Eligible VAT","Total Project Cost","Eligible VAT","SEAI Funding","Invoices"]
[null,"Values automatically brought in from \"Non Domestic \" sheets",null,null,null,null,null,null,null,null,"only eligible if Revenue exemption letter submitted",null,"Total % eligible = 10%","only eligible if Revenue exemption letter submitted","Total maximum % eligible = 2% ","only eligible if Revenue exemption letter submitted"," ","only eligible if Revenue exemption letter submitted"]
[null,"Facility Name","Project Category",null,"Maximum % funding possible","% funding requested","Project Management Included",null,"Name of Beneficiary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Cost",null,null,"PM",null,"Design Fees",null,"M&V Fees"]
[1,{"$f":"'Non Domestic 1'!B5","v":0},{"$f":"'Non Domestic 1'!B3","v":"Educational / Library / Cultural"},null,{"$f":"VLOOKUP(C88,$Y$139:$Z$146,2,FALSE)","v":0.5},0,"Yes",1,{"$f":"VLOOKUP(H88,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 1'!T25","v":0},0,{"$f":"(K88*J88)+J88","v":0},{"$f":"IF(G88=\"Yes\",J88*0,0)","v":0},0,null,0,0,0,{"$f":"J88+M88+O88+Q88","v":0},{"$f":"(J88*K88)+(M88*N88)+(O88*P88)+(Q88*R88)","v":0},{"$f":"(S88+T88)*F88","v":0},{"$f":"'Non Domestic 1'!V25","v":0},null,null,"Other Community buildings & services",{"$f":"IF($C$88=$Y$88,J88,0)+IF($C$89=$Y88,J89,0)+IF($C90=$Y88,J90,0)+IF($C91=$Y88,J91,0)+IF($C92=$Y88,J92,0)+IF($C93=$Y88,J93,0)+IF($C94=$Y88,J94,0)+IF($C95=$Y88,J95,0)+IF($C96=$Y88,J96,0)+IF($C97=$Y88,J97,0)+IF($C98=$Y88,J98,0)+IF($C99=$Y88,J99,0)+IF($C100=$Y88,J100,0)+IF($C101=$Y88,J101,0)+IF($C102=$Y88,J102,0)+IF($C103=$Y88,J103,0)+IF($C104=$Y88,J104,0)+IF($C105=$Y88,J105,0)+IF($C106=$Y88,J106,0)+IF($C107=$Y88,J107,0)+IF($C108=$Y88,J108,0)+IF($C109=$Y88,J109,0)+IF($C110=$Y88,J110,0)+IF($C111=$Y88,J111,0)+IF($C112=$Y88,J112,0)+IF($C113=$Y88,J113,0)+IF($C114=$Y88,J114,0)+IF($C115=$Y88,J115,0)+IF($C116=$Y88,J116,0)+IF($C117=$Y88,J117,0)+IF($C118=$Y88,J118,0)+IF($C119=$Y88,J119,0)+IF($C120=$Y88,J120,0)+IF($C121=$Y88,J121,0)+IF($C122=$Y88,J122,0)+IF($C123=$Y88,J123,0)+IF($C124=$Y88,J124,0)+IF($C125=$Y88,J125,0)+IF($C126=$Y88,J126,0)+IF($C127=$Y88,J127,0)","v":0}," "," ",{"$f":"IF($C$88=$Y$88,M88,0)+IF($C$89=$Y88,M89,0)+IF($C90=$Y88,M90,0)+IF($C91=$Y88,M91,0)+IF($C92=$Y88,M92,0)+IF($C93=$Y88,M93,0)+IF($C94=$Y88,M94,0)+IF($C95=$Y88,M95,0)+IF($C96=$Y88,M96,0)+IF($C97=$Y88,M97,0)+IF($C98=$Y88,M98,0)+IF($C99=$Y88,M99,0)+IF($C100=$Y88,M100,0)+IF($C101=$Y88,M101,0)+IF($C102=$Y88,M102,0)+IF($C103=$Y88,M103,0)+IF($C104=$Y88,M104,0)+IF($C105=$Y88,M105,0)+IF($C106=$Y88,M106,0)+IF($C107=$Y88,M107,0)+IF($C108=$Y88,M108,0)+IF($C109=$Y88,M109,0)+IF($C110=$Y88,M110,0)+IF($C111=$Y88,M111,0)+IF($C112=$Y88,M112,0)+IF($C113=$Y88,M113,0)+IF($C114=$Y88,M114,0)+IF($C115=$Y88,M115,0)+IF($C116=$Y88,M116,0)+IF($C117=$Y88,M117,0)+IF($C118=$Y88,M118,0)+IF($C119=$Y88,M119,0)+IF($C120=$Y88,M120,0)+IF($C121=$Y88,M121,0)+IF($C122=$Y88,M122,0)+IF($C123=$Y88,M123,0)+IF($C124=$Y88,M124,0)+IF($C125=$Y88,M125,0)+IF($C126=$Y88,M126,0)+IF($C127=$Y88,M127,0)","v":0}," ",{"$f":"IF($C$88=$Y$88,O88,0)+IF($C$89=$Y88,O89,0)+IF($C90=$Y88,O90,0)+IF($C91=$Y88,O91,0)+IF($C92=$Y88,O92,0)+IF($C93=$Y88,O93,0)+IF($C94=$Y88,O94,0)+IF($C95=$Y88,O95,0)+IF($C96=$Y88,O96,0)+IF($C97=$Y88,O97,0)+IF($C98=$Y88,O98,0)+IF($C99=$Y88,O99,0)+IF($C100=$Y88,O100,0)+IF($C101=$Y88,O101,0)+IF($C102=$Y88,O102,0)+IF($C103=$Y88,O103,0)+IF($C104=$Y88,O104,0)+IF($C105=$Y88,O105,0)+IF($C106=$Y88,O106,0)+IF($C107=$Y88,O107,0)+IF($C108=$Y88,O108,0)+IF($C109=$Y88,O109,0)+IF($C110=$Y88,O110,0)+IF($C111=$Y88,O111,0)+IF($C112=$Y88,O112,0)+IF($C113=$Y88,O113,0)+IF($C114=$Y88,O114,0)+IF($C115=$Y88,O115,0)+IF($C116=$Y88,O116,0)+IF($C117=$Y88,O117,0)+IF($C118=$Y88,O118,0)+IF($C119=$Y88,O119,0)+IF($C120=$Y88,O120,0)+IF($C121=$Y88,O121,0)+IF($C122=$Y88,O122,0)+IF($C123=$Y88,O123,0)+IF($C124=$Y88,O124,0)+IF($C125=$Y88,O125,0)+IF($C126=$Y88,O126,0)+IF($C127=$Y88,O127,0)","v":0},null,{"$f":"IF($C$88=$Y$88,Q88,0)+IF($C$89=$Y88,Q89,0)+IF($C90=$Y88,Q90,0)+IF($C91=$Y88,Q91,0)+IF($C92=$Y88,Q92,0)+IF($C93=$Y88,Q93,0)+IF($C94=$Y88,Q94,0)+IF($C95=$Y88,Q95,0)+IF($C96=$Y88,Q96,0)+IF($C97=$Y88,Q97,0)+IF($C98=$Y88,Q98,0)+IF($C99=$Y88,Q99,0)+IF($C100=$Y88,Q100,0)+IF($C101=$Y88,Q101,0)+IF($C102=$Y88,Q102,0)+IF($C103=$Y88,Q103,0)+IF($C104=$Y88,Q104,0)+IF($C105=$Y88,Q105,0)+IF($C106=$Y88,Q106,0)+IF($C107=$Y88,Q107,0)+IF($C108=$Y88,Q108,0)+IF($C109=$Y88,Q109,0)+IF($C110=$Y88,Q110,0)+IF($C111=$Y88,Q111,0)+IF($C112=$Y88,Q112,0)+IF($C113=$Y88,Q113,0)+IF($C114=$Y88,Q114,0)+IF($C115=$Y88,Q115,0)+IF($C116=$Y88,Q116,0)+IF($C117=$Y88,Q117,0)+IF($C118=$Y88,Q118,0)+IF($C119=$Y88,Q119,0)+IF($C120=$Y88,Q120,0)+IF($C121=$Y88,Q121,0)+IF($C122=$Y88,Q122,0)+IF($C123=$Y88,Q123,0)+IF($C124=$Y88,Q124,0)+IF($C125=$Y88,Q125,0)+IF($C126=$Y88,Q126,0)+IF($C127=$Y88,Q127,0)","v":0}]
[{"$f":"A88+1","v":2},{"$f":"'Non Domestic 2'!B5","v":0},{"$f":"'Non Domestic 2'!B3","v":"Other Community buildings & services"},null,{"$f":"VLOOKUP(C89,$Y$139:$Z$146,2,FALSE)","v":0.5},0,"No",1,{"$f":"VLOOKUP(H89,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 2'!T25","v":0},0,0,{"$f":"IF(G89=\"Yes\",J89*0,0)","v":0},0.23,0,0,0,0,{"$f":"J89+M89+O89+Q89","v":0},{"$f":"(J89*K89)+(M89*N89)+(O89*P89)+(Q89*R89)","v":0},{"$f":"(S89+T89)*F89","v":0},{"$f":"'Non Domestic 2'!V25","v":0},null,null,"Educational / Library / Cultural",{"$f":"IF($C$88=$Y89,J$88,0)+IF($C$89=$Y89,J$89,0)+IF($C$90=$Y89,J$90,0)+IF($C$91=$Y89,J$91,0)+IF($C$92=$Y89,J$92,0)+IF($C$93=$Y89,J$93,0)+IF($C$94=$Y89,J$94,0)+IF($C$95=$Y89,J$95,0)+IF($C$96=$Y89,J$96,0)+IF($C$97=$Y89,J$97,0)+IF($C$98=$Y89,J$98,0)+IF($C$99=$Y89,J$99,0)+IF($C$100=$Y89,J$100,0)+IF($C$101=$Y89,J$101,0)+IF($C$102=$Y89,J$102,0)+IF($C$103=$Y89,J$103,0)+IF($C$104=$Y89,J$104,0)+IF($C$105=$Y89,J$105,0)+IF($C$106=$Y89,J$106,0)+IF($C$107=$Y89,J$107,0)+IF($C$108=$Y89,J$108,0)+IF($C$109=$Y89,J$109,0)+IF($C$110=$Y89,J$110,0)+IF($C$111=$Y89,J$111,0)+IF($C$112=$Y89,J$112,0)+IF($C$113=$Y89,J$113,0)+IF($C$114=$Y89,J$114,0)+IF($C$115=$Y89,J$115,0)+IF($C$116=$Y89,J$116,0)+IF($C$117=$Y89,J$117,0)+IF($C118=$Y89,J118,0)+IF($C119=$Y89,J119,0)+IF($C120=$Y89,J120,0)+IF($C121=$Y89,J121,0)+IF($C122=$Y89,J122,0)+IF($C123=$Y89,J123,0)+IF($C124=$Y89,J124,0)+IF($C125=$Y89,J125,0)+IF($C126=$Y89,J126,0)+IF($C127=$Y89,J127,0)","v":0}," "," ",{"$f":"IF($C$88=$Y89,M$88,0)+IF($C$89=$Y89,M$89,0)+IF($C$90=$Y89,M$90,0)+IF($C$91=$Y89,M$91,0)+IF($C$92=$Y89,M$92,0)+IF($C$93=$Y89,M$93,0)+IF($C$94=$Y89,M$94,0)+IF($C$95=$Y89,M$95,0)+IF($C$96=$Y89,M$96,0)+IF($C$97=$Y89,M$97,0)+IF($C$98=$Y89,M$98,0)+IF($C$99=$Y89,M$99,0)+IF($C$100=$Y89,M$100,0)+IF($C$101=$Y89,M$101,0)+IF($C$102=$Y89,M$102,0)+IF($C$103=$Y89,M$103,0)+IF($C$104=$Y89,M$104,0)+IF($C$105=$Y89,M$105,0)+IF($C$106=$Y89,M$106,0)+IF($C$107=$Y89,M$107,0)+IF($C$108=$Y89,M$108,0)+IF($C$109=$Y89,M$109,0)+IF($C$110=$Y89,M$110,0)+IF($C$111=$Y89,M$111,0)+IF($C$112=$Y89,M$112,0)+IF($C$113=$Y89,M$113,0)+IF($C$114=$Y89,M$114,0)+IF($C$115=$Y89,M$115,0)+IF($C$116=$Y89,M$116,0)+IF($C$117=$Y89,M$117,0)+IF($C118=$Y89,M118,0)+IF($C119=$Y89,M119,0)+IF($C120=$Y89,M120,0)+IF($C121=$Y89,M121,0)+IF($C122=$Y89,M122,0)+IF($C123=$Y89,M123,0)+IF($C124=$Y89,M124,0)+IF($C125=$Y89,M125,0)+IF($C126=$Y89,M126,0)+IF($C127=$Y89,M127,0)","v":0}," ",{"$f":"IF($C$88=$Y89,O$88,0)+IF($C$89=$Y89,O$89,0)+IF($C$90=$Y89,O$90,0)+IF($C$91=$Y89,O$91,0)+IF($C$92=$Y89,O$92,0)+IF($C$93=$Y89,O$93,0)+IF($C$94=$Y89,O$94,0)+IF($C$95=$Y89,O$95,0)+IF($C$96=$Y89,O$96,0)+IF($C$97=$Y89,O$97,0)+IF($C$98=$Y89,O$98,0)+IF($C$99=$Y89,O$99,0)+IF($C$100=$Y89,O$100,0)+IF($C$101=$Y89,O$101,0)+IF($C$102=$Y89,O$102,0)+IF($C$103=$Y89,O$103,0)+IF($C$104=$Y89,O$104,0)+IF($C$105=$Y89,O$105,0)+IF($C$106=$Y89,O$106,0)+IF($C$107=$Y89,O$107,0)+IF($C$108=$Y89,O$108,0)+IF($C$109=$Y89,O$109,0)+IF($C$110=$Y89,O$110,0)+IF($C$111=$Y89,O$111,0)+IF($C$112=$Y89,O$112,0)+IF($C$113=$Y89,O$113,0)+IF($C$114=$Y89,O$114,0)+IF($C$115=$Y89,O$115,0)+IF($C$116=$Y89,O$116,0)+IF($C$117=$Y89,O$117,0)+IF($C118=$Y89,O118,0)+IF($C119=$Y89,O119,0)+IF($C120=$Y89,O120,0)+IF($C121=$Y89,O121,0)+IF($C122=$Y89,O122,0)+IF($C123=$Y89,O123,0)+IF($C124=$Y89,O124,0)+IF($C125=$Y89,O125,0)+IF($C126=$Y89,O126,0)+IF($C127=$Y89,O127,0)","v":0},null,{"$f":"IF($C$88=$Y89,Q$88,0)+IF($C$89=$Y89,Q$89,0)+IF($C$90=$Y89,Q$90,0)+IF($C$91=$Y89,Q$91,0)+IF($C$92=$Y89,Q$92,0)+IF($C$93=$Y89,Q$93,0)+IF($C$94=$Y89,Q$94,0)+IF($C$95=$Y89,Q$95,0)+IF($C$96=$Y89,Q$96,0)+IF($C$97=$Y89,Q$97,0)+IF($C$98=$Y89,Q$98,0)+IF($C$99=$Y89,Q$99,0)+IF($C$100=$Y89,Q$100,0)+IF($C$101=$Y89,Q$101,0)+IF($C$102=$Y89,Q$102,0)+IF($C$103=$Y89,Q$103,0)+IF($C$104=$Y89,Q$104,0)+IF($C$105=$Y89,Q$105,0)+IF($C$106=$Y89,Q$106,0)+IF($C$107=$Y89,Q$107,0)+IF($C$108=$Y89,Q$108,0)+IF($C$109=$Y89,Q$109,0)+IF($C$110=$Y89,Q$110,0)+IF($C$111=$Y89,Q$111,0)+IF($C$112=$Y89,Q$112,0)+IF($C$113=$Y89,Q$113,0)+IF($C$114=$Y89,Q$114,0)+IF($C$115=$Y89,Q$115,0)+IF($C$116=$Y89,Q$116,0)+IF($C$117=$Y89,Q$117,0)+IF($C118=$Y89,Q118,0)+IF($C119=$Y89,Q119,0)+IF($C120=$Y89,Q120,0)+IF($C121=$Y89,Q121,0)+IF($C122=$Y89,Q122,0)+IF($C123=$Y89,Q123,0)+IF($C124=$Y89,Q124,0)+IF($C125=$Y89,Q125,0)+IF($C126=$Y89,Q126,0)+IF($C127=$Y89,Q127,0)","v":0}]
[{"$f":"A89+1","v":3},{"$f":"'Non Domestic 3'!B5","v":0},{"$f":"'Non Domestic 3'!B3","v":"Public Sector Buildings & Services"},null,0.3,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 3'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 3'!V25","v":0},null,null,"Public Sector Buildings & Services",{"$f":"IF($C$88=$Y90,J$88,0)+IF($C$89=$Y90,J$89,0)+IF($C$90=$Y90,J$90,0)+IF($C$91=$Y90,J$91,0)+IF($C$92=$Y90,J$92,0)+IF($C$93=$Y90,J$93,0)+IF($C$94=$Y90,J$94,0)+IF($C$95=$Y90,J$95,0)+IF($C$96=$Y90,J$96,0)+IF($C$97=$Y90,J$97,0)+IF($C$98=$Y90,J$98,0)+IF($C$99=$Y90,J$99,0)+IF($C$100=$Y90,J$100,0)+IF($C$101=$Y90,J$101,0)+IF($C$102=$Y90,J$102,0)+IF($C$103=$Y90,J$103,0)+IF($C$104=$Y90,J$104,0)+IF($C$105=$Y90,J$105,0)+IF($C$106=$Y90,J$106,0)+IF($C$107=$Y90,J$107,0)+IF($C$108=$Y90,J$108,0)+IF($C$109=$Y90,J$109,0)+IF($C$110=$Y90,J$110,0)+IF($C$111=$Y90,J$111,0)+IF($C$112=$Y90,J$112,0)+IF($C$113=$Y90,J$113,0)+IF($C$114=$Y90,J$114,0)+IF($C$115=$Y90,J$115,0)+IF($C$116=$Y90,J$116,0)+IF($C$117=$Y90,J$117,0)+IF($C118=$Y90,J118,0)+IF($C119=$Y90,J119,0)+IF($C120=$Y90,J120,0)+IF($C121=$Y90,J121,0)+IF($C122=$Y90,J122,0)+IF($C123=$Y90,J123,0)+IF($C124=$Y90,J124,0)+IF($C125=$Y90,J125,0)+IF($C126=$Y90,J126,0)+IF($C127=$Y90,J127,0)","v":0}," "," ",{"$f":"IF($C$88=$Y90,M$88,0)+IF($C$89=$Y90,M$89,0)+IF($C$90=$Y90,M$90,0)+IF($C$91=$Y90,M$91,0)+IF($C$92=$Y90,M$92,0)+IF($C$93=$Y90,M$93,0)+IF($C$94=$Y90,M$94,0)+IF($C$95=$Y90,M$95,0)+IF($C$96=$Y90,M$96,0)+IF($C$97=$Y90,M$97,0)+IF($C$98=$Y90,M$98,0)+IF($C$99=$Y90,M$99,0)+IF($C$100=$Y90,M$100,0)+IF($C$101=$Y90,M$101,0)+IF($C$102=$Y90,M$102,0)+IF($C$103=$Y90,M$103,0)+IF($C$104=$Y90,M$104,0)+IF($C$105=$Y90,M$105,0)+IF($C$106=$Y90,M$106,0)+IF($C$107=$Y90,M$107,0)+IF($C$108=$Y90,M$108,0)+IF($C$109=$Y90,M$109,0)+IF($C$110=$Y90,M$110,0)+IF($C$111=$Y90,M$111,0)+IF($C$112=$Y90,M$112,0)+IF($C$113=$Y90,M$113,0)+IF($C$114=$Y90,M$114,0)+IF($C$115=$Y90,M$115,0)+IF($C$116=$Y90,M$116,0)+IF($C$117=$Y90,M$117,0)+IF($C118=$Y90,M118,0)+IF($C119=$Y90,M119,0)+IF($C120=$Y90,M120,0)+IF($C121=$Y90,M121,0)+IF($C122=$Y90,M122,0)+IF($C123=$Y90,M123,0)+IF($C124=$Y90,M124,0)+IF($C125=$Y90,M125,0)+IF($C126=$Y90,M126,0)+IF($C127=$Y90,M127,0)","v":0}," ",{"$f":"IF($C$88=$Y90,O$88,0)+IF($C$89=$Y90,O$89,0)+IF($C$90=$Y90,O$90,0)+IF($C$91=$Y90,O$91,0)+IF($C$92=$Y90,O$92,0)+IF($C$93=$Y90,O$93,0)+IF($C$94=$Y90,O$94,0)+IF($C$95=$Y90,O$95,0)+IF($C$96=$Y90,O$96,0)+IF($C$97=$Y90,O$97,0)+IF($C$98=$Y90,O$98,0)+IF($C$99=$Y90,O$99,0)+IF($C$100=$Y90,O$100,0)+IF($C$101=$Y90,O$101,0)+IF($C$102=$Y90,O$102,0)+IF($C$103=$Y90,O$103,0)+IF($C$104=$Y90,O$104,0)+IF($C$105=$Y90,O$105,0)+IF($C$106=$Y90,O$106,0)+IF($C$107=$Y90,O$107,0)+IF($C$108=$Y90,O$108,0)+IF($C$109=$Y90,O$109,0)+IF($C$110=$Y90,O$110,0)+IF($C$111=$Y90,O$111,0)+IF($C$112=$Y90,O$112,0)+IF($C$113=$Y90,O$113,0)+IF($C$114=$Y90,O$114,0)+IF($C$115=$Y90,O$115,0)+IF($C$116=$Y90,O$116,0)+IF($C$117=$Y90,O$117,0)+IF($C118=$Y90,O118,0)+IF($C119=$Y90,O119,0)+IF($C120=$Y90,O120,0)+IF($C121=$Y90,O121,0)+IF($C122=$Y90,O122,0)+IF($C123=$Y90,O123,0)+IF($C124=$Y90,O124,0)+IF($C125=$Y90,O125,0)+IF($C126=$Y90,O126,0)+IF($C127=$Y90,O127,0)","v":0},null,{"$f":"IF($C$88=$Y90,Q$88,0)+IF($C$89=$Y90,Q$89,0)+IF($C$90=$Y90,Q$90,0)+IF($C$91=$Y90,Q$91,0)+IF($C$92=$Y90,Q$92,0)+IF($C$93=$Y90,Q$93,0)+IF($C$94=$Y90,Q$94,0)+IF($C$95=$Y90,Q$95,0)+IF($C$96=$Y90,Q$96,0)+IF($C$97=$Y90,Q$97,0)+IF($C$98=$Y90,Q$98,0)+IF($C$99=$Y90,Q$99,0)+IF($C$100=$Y90,Q$100,0)+IF($C$101=$Y90,Q$101,0)+IF($C$102=$Y90,Q$102,0)+IF($C$103=$Y90,Q$103,0)+IF($C$104=$Y90,Q$104,0)+IF($C$105=$Y90,Q$105,0)+IF($C$106=$Y90,Q$106,0)+IF($C$107=$Y90,Q$107,0)+IF($C$108=$Y90,Q$108,0)+IF($C$109=$Y90,Q$109,0)+IF($C$110=$Y90,Q$110,0)+IF($C$111=$Y90,Q$111,0)+IF($C$112=$Y90,Q$112,0)+IF($C$113=$Y90,Q$113,0)+IF($C$114=$Y90,Q$114,0)+IF($C$115=$Y90,Q$115,0)+IF($C$116=$Y90,Q$116,0)+IF($C$117=$Y90,Q$117,0)+IF($C118=$Y90,Q118,0)+IF($C119=$Y90,Q119,0)+IF($C120=$Y90,Q120,0)+IF($C121=$Y90,Q121,0)+IF($C122=$Y90,Q122,0)+IF($C123=$Y90,Q123,0)+IF($C124=$Y90,Q124,0)+IF($C125=$Y90,Q125,0)+IF($C126=$Y90,Q126,0)+IF($C127=$Y90,Q127,0)","v":0}]
[4,{"$f":"'Non Domestic 4'!B5","v":0},{"$f":"'Non Domestic 4'!B3","v":"Educational / Library / Cultural"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 4'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 4'!V25","v":0},null,null,"Sports & Leisure Centres",{"$f":"IF($C$88=$Y91,J$88,0)+IF($C$89=$Y91,J$89,0)+IF($C$90=$Y91,J$90,0)+IF($C$91=$Y91,J$91,0)+IF($C$92=$Y91,J$92,0)+IF($C$93=$Y91,J$93,0)+IF($C$94=$Y91,J$94,0)+IF($C$95=$Y91,J$95,0)+IF($C$96=$Y91,J$96,0)+IF($C$97=$Y91,J$97,0)+IF($C$98=$Y91,J$98,0)+IF($C$99=$Y91,J$99,0)+IF($C$100=$Y91,J$100,0)+IF($C$101=$Y91,J$101,0)+IF($C$102=$Y91,J$102,0)+IF($C$103=$Y91,J$103,0)+IF($C$104=$Y91,J$104,0)+IF($C$105=$Y91,J$105,0)+IF($C$106=$Y91,J$106,0)+IF($C$107=$Y91,J$107,0)+IF($C$108=$Y91,J$108,0)+IF($C$109=$Y91,J$109,0)+IF($C$110=$Y91,J$110,0)+IF($C$111=$Y91,J$111,0)+IF($C$112=$Y91,J$112,0)+IF($C$113=$Y91,J$113,0)+IF($C$114=$Y91,J$114,0)+IF($C$115=$Y91,J$115,0)+IF($C$116=$Y91,J$116,0)+IF($C$117=$Y91,J$117,0)+IF($C118=$Y91,J118,0)+IF($C119=$Y91,J119,0)+IF($C120=$Y91,J120,0)+IF($C121=$Y91,J121,0)+IF($C122=$Y91,J122,0)+IF($C123=$Y91,J123,0)+IF($C124=$Y91,J124,0)+IF($C125=$Y91,J125,0)+IF($C126=$Y91,J126,0)+IF($C127=$Y91,J127,0)","v":0}," "," ",{"$f":"IF($C$88=$Y91,M$88,0)+IF($C$89=$Y91,M$89,0)+IF($C$90=$Y91,M$90,0)+IF($C$91=$Y91,M$91,0)+IF($C$92=$Y91,M$92,0)+IF($C$93=$Y91,M$93,0)+IF($C$94=$Y91,M$94,0)+IF($C$95=$Y91,M$95,0)+IF($C$96=$Y91,M$96,0)+IF($C$97=$Y91,M$97,0)+IF($C$98=$Y91,M$98,0)+IF($C$99=$Y91,M$99,0)+IF($C$100=$Y91,M$100,0)+IF($C$101=$Y91,M$101,0)+IF($C$102=$Y91,M$102,0)+IF($C$103=$Y91,M$103,0)+IF($C$104=$Y91,M$104,0)+IF($C$105=$Y91,M$105,0)+IF($C$106=$Y91,M$106,0)+IF($C$107=$Y91,M$107,0)+IF($C$108=$Y91,M$108,0)+IF($C$109=$Y91,M$109,0)+IF($C$110=$Y91,M$110,0)+IF($C$111=$Y91,M$111,0)+IF($C$112=$Y91,M$112,0)+IF($C$113=$Y91,M$113,0)+IF($C$114=$Y91,M$114,0)+IF($C$115=$Y91,M$115,0)+IF($C$116=$Y91,M$116,0)+IF($C$117=$Y91,M$117,0)+IF($C118=$Y91,M118,0)+IF($C119=$Y91,M119,0)+IF($C120=$Y91,M120,0)+IF($C121=$Y91,M121,0)+IF($C122=$Y91,M122,0)+IF($C123=$Y91,M123,0)+IF($C124=$Y91,M124,0)+IF($C125=$Y91,M125,0)+IF($C126=$Y91,M126,0)+IF($C127=$Y91,M127,0)","v":0}," ",{"$f":"IF($C$88=$Y91,O$88,0)+IF($C$89=$Y91,O$89,0)+IF($C$90=$Y91,O$90,0)+IF($C$91=$Y91,O$91,0)+IF($C$92=$Y91,O$92,0)+IF($C$93=$Y91,O$93,0)+IF($C$94=$Y91,O$94,0)+IF($C$95=$Y91,O$95,0)+IF($C$96=$Y91,O$96,0)+IF($C$97=$Y91,O$97,0)+IF($C$98=$Y91,O$98,0)+IF($C$99=$Y91,O$99,0)+IF($C$100=$Y91,O$100,0)+IF($C$101=$Y91,O$101,0)+IF($C$102=$Y91,O$102,0)+IF($C$103=$Y91,O$103,0)+IF($C$104=$Y91,O$104,0)+IF($C$105=$Y91,O$105,0)+IF($C$106=$Y91,O$106,0)+IF($C$107=$Y91,O$107,0)+IF($C$108=$Y91,O$108,0)+IF($C$109=$Y91,O$109,0)+IF($C$110=$Y91,O$110,0)+IF($C$111=$Y91,O$111,0)+IF($C$112=$Y91,O$112,0)+IF($C$113=$Y91,O$113,0)+IF($C$114=$Y91,O$114,0)+IF($C$115=$Y91,O$115,0)+IF($C$116=$Y91,O$116,0)+IF($C$117=$Y91,O$117,0)+IF($C118=$Y91,O118,0)+IF($C119=$Y91,O119,0)+IF($C120=$Y91,O120,0)+IF($C121=$Y91,O121,0)+IF($C122=$Y91,O122,0)+IF($C123=$Y91,O123,0)+IF($C124=$Y91,O124,0)+IF($C125=$Y91,O125,0)+IF($C126=$Y91,O126,0)+IF($C127=$Y91,O127,0)","v":0},null,{"$f":"IF($C$88=$Y91,Q$88,0)+IF($C$89=$Y91,Q$89,0)+IF($C$90=$Y91,Q$90,0)+IF($C$91=$Y91,Q$91,0)+IF($C$92=$Y91,Q$92,0)+IF($C$93=$Y91,Q$93,0)+IF($C$94=$Y91,Q$94,0)+IF($C$95=$Y91,Q$95,0)+IF($C$96=$Y91,Q$96,0)+IF($C$97=$Y91,Q$97,0)+IF($C$98=$Y91,Q$98,0)+IF($C$99=$Y91,Q$99,0)+IF($C$100=$Y91,Q$100,0)+IF($C$101=$Y91,Q$101,0)+IF($C$102=$Y91,Q$102,0)+IF($C$103=$Y91,Q$103,0)+IF($C$104=$Y91,Q$104,0)+IF($C$105=$Y91,Q$105,0)+IF($C$106=$Y91,Q$106,0)+IF($C$107=$Y91,Q$107,0)+IF($C$108=$Y91,Q$108,0)+IF($C$109=$Y91,Q$109,0)+IF($C$110=$Y91,Q$110,0)+IF($C$111=$Y91,Q$111,0)+IF($C$112=$Y91,Q$112,0)+IF($C$113=$Y91,Q$113,0)+IF($C$114=$Y91,Q$114,0)+IF($C$115=$Y91,Q$115,0)+IF($C$116=$Y91,Q$116,0)+IF($C$117=$Y91,Q$117,0)+IF($C118=$Y91,Q118,0)+IF($C119=$Y91,Q119,0)+IF($C120=$Y91,Q120,0)+IF($C121=$Y91,Q121,0)+IF($C122=$Y91,Q122,0)+IF($C123=$Y91,Q123,0)+IF($C124=$Y91,Q124,0)+IF($C125=$Y91,Q125,0)+IF($C126=$Y91,Q126,0)+IF($C127=$Y91,Q127,0)","v":0}]
[5,{"$f":"'Non Domestic 5'!B5","v":0},{"$f":"'Non Domestic 5'!B3","v":"Private Sector Buildings"},null,0.3,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 5'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 5'!V25","v":0},null,null,"Private Sector Buildings",{"$f":"IF($C$88=$Y92,J$88,0)+IF($C$89=$Y92,J$89,0)+IF($C$90=$Y92,J$90,0)+IF($C$91=$Y92,J$91,0)+IF($C$92=$Y92,J$92,0)+IF($C$93=$Y92,J$93,0)+IF($C$94=$Y92,J$94,0)+IF($C$95=$Y92,J$95,0)+IF($C$96=$Y92,J$96,0)+IF($C$97=$Y92,J$97,0)+IF($C$98=$Y92,J$98,0)+IF($C$99=$Y92,J$99,0)+IF($C$100=$Y92,J$100,0)+IF($C$101=$Y92,J$101,0)+IF($C$102=$Y92,J$102,0)+IF($C$103=$Y92,J$103,0)+IF($C$104=$Y92,J$104,0)+IF($C$105=$Y92,J$105,0)+IF($C$106=$Y92,J$106,0)+IF($C$107=$Y92,J$107,0)+IF($C$108=$Y92,J$108,0)+IF($C$109=$Y92,J$109,0)+IF($C$110=$Y92,J$110,0)+IF($C$111=$Y92,J$111,0)+IF($C$112=$Y92,J$112,0)+IF($C$113=$Y92,J$113,0)+IF($C$114=$Y92,J$114,0)+IF($C$115=$Y92,J$115,0)+IF($C$116=$Y92,J$116,0)+IF($C$117=$Y92,J$117,0)+IF($C118=$Y92,J118,0)+IF($C119=$Y92,J119,0)+IF($C120=$Y92,J120,0)+IF($C121=$Y92,J121,0)+IF($C122=$Y92,J122,0)+IF($C123=$Y92,J123,0)+IF($C124=$Y92,J124,0)+IF($C125=$Y92,J125,0)+IF($C126=$Y92,J126,0)+IF($C127=$Y92,J127,0)","v":0}," "," ",{"$f":"IF($C$88=$Y92,M$88,0)+IF($C$89=$Y92,M$89,0)+IF($C$90=$Y92,M$90,0)+IF($C$91=$Y92,M$91,0)+IF($C$92=$Y92,M$92,0)+IF($C$93=$Y92,M$93,0)+IF($C$94=$Y92,M$94,0)+IF($C$95=$Y92,M$95,0)+IF($C$96=$Y92,M$96,0)+IF($C$97=$Y92,M$97,0)+IF($C$98=$Y92,M$98,0)+IF($C$99=$Y92,M$99,0)+IF($C$100=$Y92,M$100,0)+IF($C$101=$Y92,M$101,0)+IF($C$102=$Y92,M$102,0)+IF($C$103=$Y92,M$103,0)+IF($C$104=$Y92,M$104,0)+IF($C$105=$Y92,M$105,0)+IF($C$106=$Y92,M$106,0)+IF($C$107=$Y92,M$107,0)+IF($C$108=$Y92,M$108,0)+IF($C$109=$Y92,M$109,0)+IF($C$110=$Y92,M$110,0)+IF($C$111=$Y92,M$111,0)+IF($C$112=$Y92,M$112,0)+IF($C$113=$Y92,M$113,0)+IF($C$114=$Y92,M$114,0)+IF($C$115=$Y92,M$115,0)+IF($C$116=$Y92,M$116,0)+IF($C$117=$Y92,M$117,0)+IF($C118=$Y92,M118,0)+IF($C119=$Y92,M119,0)+IF($C120=$Y92,M120,0)+IF($C121=$Y92,M121,0)+IF($C122=$Y92,M122,0)+IF($C123=$Y92,M123,0)+IF($C124=$Y92,M124,0)+IF($C125=$Y92,M125,0)+IF($C126=$Y92,M126,0)+IF($C127=$Y92,M127,0)","v":0}," ",{"$f":"IF($C$88=$Y92,O$88,0)+IF($C$89=$Y92,O$89,0)+IF($C$90=$Y92,O$90,0)+IF($C$91=$Y92,O$91,0)+IF($C$92=$Y92,O$92,0)+IF($C$93=$Y92,O$93,0)+IF($C$94=$Y92,O$94,0)+IF($C$95=$Y92,O$95,0)+IF($C$96=$Y92,O$96,0)+IF($C$97=$Y92,O$97,0)+IF($C$98=$Y92,O$98,0)+IF($C$99=$Y92,O$99,0)+IF($C$100=$Y92,O$100,0)+IF($C$101=$Y92,O$101,0)+IF($C$102=$Y92,O$102,0)+IF($C$103=$Y92,O$103,0)+IF($C$104=$Y92,O$104,0)+IF($C$105=$Y92,O$105,0)+IF($C$106=$Y92,O$106,0)+IF($C$107=$Y92,O$107,0)+IF($C$108=$Y92,O$108,0)+IF($C$109=$Y92,O$109,0)+IF($C$110=$Y92,O$110,0)+IF($C$111=$Y92,O$111,0)+IF($C$112=$Y92,O$112,0)+IF($C$113=$Y92,O$113,0)+IF($C$114=$Y92,O$114,0)+IF($C$115=$Y92,O$115,0)+IF($C$116=$Y92,O$116,0)+IF($C$117=$Y92,O$117,0)+IF($C118=$Y92,O118,0)+IF($C119=$Y92,O119,0)+IF($C120=$Y92,O120,0)+IF($C121=$Y92,O121,0)+IF($C122=$Y92,O122,0)+IF($C123=$Y92,O123,0)+IF($C124=$Y92,O124,0)+IF($C125=$Y92,O125,0)+IF($C126=$Y92,O126,0)+IF($C127=$Y92,O127,0)","v":0},null,{"$f":"IF($C$88=$Y92,Q$88,0)+IF($C$89=$Y92,Q$89,0)+IF($C$90=$Y92,Q$90,0)+IF($C$91=$Y92,Q$91,0)+IF($C$92=$Y92,Q$92,0)+IF($C$93=$Y92,Q$93,0)+IF($C$94=$Y92,Q$94,0)+IF($C$95=$Y92,Q$95,0)+IF($C$96=$Y92,Q$96,0)+IF($C$97=$Y92,Q$97,0)+IF($C$98=$Y92,Q$98,0)+IF($C$99=$Y92,Q$99,0)+IF($C$100=$Y92,Q$100,0)+IF($C$101=$Y92,Q$101,0)+IF($C$102=$Y92,Q$102,0)+IF($C$103=$Y92,Q$103,0)+IF($C$104=$Y92,Q$104,0)+IF($C$105=$Y92,Q$105,0)+IF($C$106=$Y92,Q$106,0)+IF($C$107=$Y92,Q$107,0)+IF($C$108=$Y92,Q$108,0)+IF($C$109=$Y92,Q$109,0)+IF($C$110=$Y92,Q$110,0)+IF($C$111=$Y92,Q$111,0)+IF($C$112=$Y92,Q$112,0)+IF($C$113=$Y92,Q$113,0)+IF($C$114=$Y92,Q$114,0)+IF($C$115=$Y92,Q$115,0)+IF($C$116=$Y92,Q$116,0)+IF($C$117=$Y92,Q$117,0)+IF($C118=$Y92,Q118,0)+IF($C119=$Y92,Q119,0)+IF($C120=$Y92,Q120,0)+IF($C121=$Y92,Q121,0)+IF($C122=$Y92,Q122,0)+IF($C123=$Y92,Q123,0)+IF($C124=$Y92,Q124,0)+IF($C125=$Y92,Q125,0)+IF($C126=$Y92,Q126,0)+IF($C127=$Y92,Q127,0)","v":0}]
[6,{"$f":"'Non Domestic 6'!B5","v":0},{"$f":"'Non Domestic 6'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 6'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 6'!V25","v":0},null,null,"Not for Profit/ Community Buildings & Services",{"$f":"IF($C$88=$Y93,J$88,0)+IF($C$89=$Y93,J$89,0)+IF($C$90=$Y93,J$90,0)+IF($C$91=$Y93,J$91,0)+IF($C$92=$Y93,J$92,0)+IF($C$93=$Y93,J$93,0)+IF($C$94=$Y93,J$94,0)+IF($C$95=$Y93,J$95,0)+IF($C$96=$Y93,J$96,0)+IF($C$97=$Y93,J$97,0)+IF($C$98=$Y93,J$98,0)+IF($C$99=$Y93,J$99,0)+IF($C$100=$Y93,J$100,0)+IF($C$101=$Y93,J$101,0)+IF($C$102=$Y93,J$102,0)+IF($C$103=$Y93,J$103,0)+IF($C$104=$Y93,J$104,0)+IF($C$105=$Y93,J$105,0)+IF($C$106=$Y93,J$106,0)+IF($C$107=$Y93,J$107,0)+IF($C$108=$Y93,J$108,0)+IF($C$109=$Y93,J$109,0)+IF($C$110=$Y93,J$110,0)+IF($C$111=$Y93,J$111,0)+IF($C$112=$Y93,J$112,0)+IF($C$113=$Y93,J$113,0)+IF($C$114=$Y93,J$114,0)+IF($C$115=$Y93,J$115,0)+IF($C$116=$Y93,J$116,0)+IF($C$117=$Y93,J$117,0)+IF($C118=$Y93,J118,0)+IF($C119=$Y93,J119,0)+IF($C120=$Y93,J120,0)+IF($C121=$Y93,J121,0)+IF($C122=$Y93,J122,0)+IF($C123=$Y93,J123,0)+IF($C124=$Y93,J124,0)+IF($C125=$Y93,J125,0)+IF($C126=$Y93,J126,0)+IF($C127=$Y93,J127,0)","v":0},null,null,{"$f":"IF($C$88=$Y93,M$88,0)+IF($C$89=$Y93,M$89,0)+IF($C$90=$Y93,M$90,0)+IF($C$91=$Y93,M$91,0)+IF($C$92=$Y93,M$92,0)+IF($C$93=$Y93,M$93,0)+IF($C$94=$Y93,M$94,0)+IF($C$95=$Y93,M$95,0)+IF($C$96=$Y93,M$96,0)+IF($C$97=$Y93,M$97,0)+IF($C$98=$Y93,M$98,0)+IF($C$99=$Y93,M$99,0)+IF($C$100=$Y93,M$100,0)+IF($C$101=$Y93,M$101,0)+IF($C$102=$Y93,M$102,0)+IF($C$103=$Y93,M$103,0)+IF($C$104=$Y93,M$104,0)+IF($C$105=$Y93,M$105,0)+IF($C$106=$Y93,M$106,0)+IF($C$107=$Y93,M$107,0)+IF($C$108=$Y93,M$108,0)+IF($C$109=$Y93,M$109,0)+IF($C$110=$Y93,M$110,0)+IF($C$111=$Y93,M$111,0)+IF($C$112=$Y93,M$112,0)+IF($C$113=$Y93,M$113,0)+IF($C$114=$Y93,M$114,0)+IF($C$115=$Y93,M$115,0)+IF($C$116=$Y93,M$116,0)+IF($C$117=$Y93,M$117,0)+IF($C118=$Y93,M118,0)+IF($C119=$Y93,M119,0)+IF($C120=$Y93,M120,0)+IF($C121=$Y93,M121,0)+IF($C122=$Y93,M122,0)+IF($C123=$Y93,M123,0)+IF($C124=$Y93,M124,0)+IF($C125=$Y93,M125,0)+IF($C126=$Y93,M126,0)+IF($C127=$Y93,M127,0)","v":0},null,{"$f":"IF($C$88=$Y93,O$88,0)+IF($C$89=$Y93,O$89,0)+IF($C$90=$Y93,O$90,0)+IF($C$91=$Y93,O$91,0)+IF($C$92=$Y93,O$92,0)+IF($C$93=$Y93,O$93,0)+IF($C$94=$Y93,O$94,0)+IF($C$95=$Y93,O$95,0)+IF($C$96=$Y93,O$96,0)+IF($C$97=$Y93,O$97,0)+IF($C$98=$Y93,O$98,0)+IF($C$99=$Y93,O$99,0)+IF($C$100=$Y93,O$100,0)+IF($C$101=$Y93,O$101,0)+IF($C$102=$Y93,O$102,0)+IF($C$103=$Y93,O$103,0)+IF($C$104=$Y93,O$104,0)+IF($C$105=$Y93,O$105,0)+IF($C$106=$Y93,O$106,0)+IF($C$107=$Y93,O$107,0)+IF($C$108=$Y93,O$108,0)+IF($C$109=$Y93,O$109,0)+IF($C$110=$Y93,O$110,0)+IF($C$111=$Y93,O$111,0)+IF($C$112=$Y93,O$112,0)+IF($C$113=$Y93,O$113,0)+IF($C$114=$Y93,O$114,0)+IF($C$115=$Y93,O$115,0)+IF($C$116=$Y93,O$116,0)+IF($C$117=$Y93,O$117,0)+IF($C118=$Y93,O118,0)+IF($C119=$Y93,O119,0)+IF($C120=$Y93,O120,0)+IF($C121=$Y93,O121,0)+IF($C122=$Y93,O122,0)+IF($C123=$Y93,O123,0)+IF($C124=$Y93,O124,0)+IF($C125=$Y93,O125,0)+IF($C126=$Y93,O126,0)+IF($C127=$Y93,O127,0)","v":0},null,{"$f":"IF($C$88=$Y93,Q$88,0)+IF($C$89=$Y93,Q$89,0)+IF($C$90=$Y93,Q$90,0)+IF($C$91=$Y93,Q$91,0)+IF($C$92=$Y93,Q$92,0)+IF($C$93=$Y93,Q$93,0)+IF($C$94=$Y93,Q$94,0)+IF($C$95=$Y93,Q$95,0)+IF($C$96=$Y93,Q$96,0)+IF($C$97=$Y93,Q$97,0)+IF($C$98=$Y93,Q$98,0)+IF($C$99=$Y93,Q$99,0)+IF($C$100=$Y93,Q$100,0)+IF($C$101=$Y93,Q$101,0)+IF($C$102=$Y93,Q$102,0)+IF($C$103=$Y93,Q$103,0)+IF($C$104=$Y93,Q$104,0)+IF($C$105=$Y93,Q$105,0)+IF($C$106=$Y93,Q$106,0)+IF($C$107=$Y93,Q$107,0)+IF($C$108=$Y93,Q$108,0)+IF($C$109=$Y93,Q$109,0)+IF($C$110=$Y93,Q$110,0)+IF($C$111=$Y93,Q$111,0)+IF($C$112=$Y93,Q$112,0)+IF($C$113=$Y93,Q$113,0)+IF($C$114=$Y93,Q$114,0)+IF($C$115=$Y93,Q$115,0)+IF($C$116=$Y93,Q$116,0)+IF($C$117=$Y93,Q$117,0)+IF($C118=$Y93,Q118,0)+IF($C119=$Y93,Q119,0)+IF($C120=$Y93,Q120,0)+IF($C121=$Y93,Q121,0)+IF($C122=$Y93,Q122,0)+IF($C123=$Y93,Q123,0)+IF($C124=$Y93,Q124,0)+IF($C125=$Y93,Q125,0)+IF($C126=$Y93,Q126,0)+IF($C127=$Y93,Q127,0)","v":0},"not used"]
[7,{"$f":"'Non Domestic 7'!B5","v":0},{"$f":"'Non Domestic 7'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 7'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 7'!V25","v":0},null,null,"Exemplar - Public Sector Buildings & Services",{"$f":"IF($C$88=$Y94,J$88,0)+IF($C$89=$Y94,J$89,0)+IF($C$90=$Y94,J$90,0)+IF($C$91=$Y94,J$91,0)+IF($C$92=$Y94,J$92,0)+IF($C$93=$Y94,J$93,0)+IF($C$94=$Y94,J$94,0)+IF($C$95=$Y94,J$95,0)+IF($C$96=$Y94,J$96,0)+IF($C$97=$Y94,J$97,0)+IF($C$98=$Y94,J$98,0)+IF($C$99=$Y94,J$99,0)+IF($C$100=$Y94,J$100,0)+IF($C$101=$Y94,J$101,0)+IF($C$102=$Y94,J$102,0)+IF($C$103=$Y94,J$103,0)+IF($C$104=$Y94,J$104,0)+IF($C$105=$Y94,J$105,0)+IF($C$106=$Y94,J$106,0)+IF($C$107=$Y94,J$107,0)+IF($C$108=$Y94,J$108,0)+IF($C$109=$Y94,J$109,0)+IF($C$110=$Y94,J$110,0)+IF($C$111=$Y94,J$111,0)+IF($C$112=$Y94,J$112,0)+IF($C$113=$Y94,J$113,0)+IF($C$114=$Y94,J$114,0)+IF($C$115=$Y94,J$115,0)+IF($C$116=$Y94,J$116,0)+IF($C$117=$Y94,J$117,0)+IF($C118=$Y94,J118,0)+IF($C119=$Y94,J119,0)+IF($C120=$Y94,J120,0)+IF($C121=$Y94,J121,0)+IF($C122=$Y94,J122,0)+IF($C123=$Y94,J123,0)+IF($C124=$Y94,J124,0)+IF($C125=$Y94,J125,0)+IF($C126=$Y94,J126,0)+IF($C127=$Y94,J127,0)","v":0},null,null,{"$f":"IF($C$88=$Y94,M$88,0)+IF($C$89=$Y94,M$89,0)+IF($C$90=$Y94,M$90,0)+IF($C$91=$Y94,M$91,0)+IF($C$92=$Y94,M$92,0)+IF($C$93=$Y94,M$93,0)+IF($C$94=$Y94,M$94,0)+IF($C$95=$Y94,M$95,0)+IF($C$96=$Y94,M$96,0)+IF($C$97=$Y94,M$97,0)+IF($C$98=$Y94,M$98,0)+IF($C$99=$Y94,M$99,0)+IF($C$100=$Y94,M$100,0)+IF($C$101=$Y94,M$101,0)+IF($C$102=$Y94,M$102,0)+IF($C$103=$Y94,M$103,0)+IF($C$104=$Y94,M$104,0)+IF($C$105=$Y94,M$105,0)+IF($C$106=$Y94,M$106,0)+IF($C$107=$Y94,M$107,0)+IF($C$108=$Y94,M$108,0)+IF($C$109=$Y94,M$109,0)+IF($C$110=$Y94,M$110,0)+IF($C$111=$Y94,M$111,0)+IF($C$112=$Y94,M$112,0)+IF($C$113=$Y94,M$113,0)+IF($C$114=$Y94,M$114,0)+IF($C$115=$Y94,M$115,0)+IF($C$116=$Y94,M$116,0)+IF($C$117=$Y94,M$117,0)+IF($C118=$Y94,M118,0)+IF($C119=$Y94,M119,0)+IF($C120=$Y94,M120,0)+IF($C121=$Y94,M121,0)+IF($C122=$Y94,M122,0)+IF($C123=$Y94,M123,0)+IF($C124=$Y94,M124,0)+IF($C125=$Y94,M125,0)+IF($C126=$Y94,M126,0)+IF($C127=$Y94,M127,0)","v":0},null,{"$f":"IF($C$88=$Y94,O$88,0)+IF($C$89=$Y94,O$89,0)+IF($C$90=$Y94,O$90,0)+IF($C$91=$Y94,O$91,0)+IF($C$92=$Y94,O$92,0)+IF($C$93=$Y94,O$93,0)+IF($C$94=$Y94,O$94,0)+IF($C$95=$Y94,O$95,0)+IF($C$96=$Y94,O$96,0)+IF($C$97=$Y94,O$97,0)+IF($C$98=$Y94,O$98,0)+IF($C$99=$Y94,O$99,0)+IF($C$100=$Y94,O$100,0)+IF($C$101=$Y94,O$101,0)+IF($C$102=$Y94,O$102,0)+IF($C$103=$Y94,O$103,0)+IF($C$104=$Y94,O$104,0)+IF($C$105=$Y94,O$105,0)+IF($C$106=$Y94,O$106,0)+IF($C$107=$Y94,O$107,0)+IF($C$108=$Y94,O$108,0)+IF($C$109=$Y94,O$109,0)+IF($C$110=$Y94,O$110,0)+IF($C$111=$Y94,O$111,0)+IF($C$112=$Y94,O$112,0)+IF($C$113=$Y94,O$113,0)+IF($C$114=$Y94,O$114,0)+IF($C$115=$Y94,O$115,0)+IF($C$116=$Y94,O$116,0)+IF($C$117=$Y94,O$117,0)+IF($C118=$Y94,O118,0)+IF($C119=$Y94,O119,0)+IF($C120=$Y94,O120,0)+IF($C121=$Y94,O121,0)+IF($C122=$Y94,O122,0)+IF($C123=$Y94,O123,0)+IF($C124=$Y94,O124,0)+IF($C125=$Y94,O125,0)+IF($C126=$Y94,O126,0)+IF($C127=$Y94,O127,0)","v":0},null,{"$f":"IF($C$88=$Y94,Q$88,0)+IF($C$89=$Y94,Q$89,0)+IF($C$90=$Y94,Q$90,0)+IF($C$91=$Y94,Q$91,0)+IF($C$92=$Y94,Q$92,0)+IF($C$93=$Y94,Q$93,0)+IF($C$94=$Y94,Q$94,0)+IF($C$95=$Y94,Q$95,0)+IF($C$96=$Y94,Q$96,0)+IF($C$97=$Y94,Q$97,0)+IF($C$98=$Y94,Q$98,0)+IF($C$99=$Y94,Q$99,0)+IF($C$100=$Y94,Q$100,0)+IF($C$101=$Y94,Q$101,0)+IF($C$102=$Y94,Q$102,0)+IF($C$103=$Y94,Q$103,0)+IF($C$104=$Y94,Q$104,0)+IF($C$105=$Y94,Q$105,0)+IF($C$106=$Y94,Q$106,0)+IF($C$107=$Y94,Q$107,0)+IF($C$108=$Y94,Q$108,0)+IF($C$109=$Y94,Q$109,0)+IF($C$110=$Y94,Q$110,0)+IF($C$111=$Y94,Q$111,0)+IF($C$112=$Y94,Q$112,0)+IF($C$113=$Y94,Q$113,0)+IF($C$114=$Y94,Q$114,0)+IF($C$115=$Y94,Q$115,0)+IF($C$116=$Y94,Q$116,0)+IF($C$117=$Y94,Q$117,0)+IF($C118=$Y94,Q118,0)+IF($C119=$Y94,Q119,0)+IF($C120=$Y94,Q120,0)+IF($C121=$Y94,Q121,0)+IF($C122=$Y94,Q122,0)+IF($C123=$Y94,Q123,0)+IF($C124=$Y94,Q124,0)+IF($C125=$Y94,Q125,0)+IF($C126=$Y94,Q126,0)+IF($C127=$Y94,Q127,0)","v":0}]
[8,{"$f":"'Non Domestic 8'!B5","v":0},{"$f":"'Non Domestic 8'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 8'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 8'!V25","v":0}]
[9,{"$f":"'Non Domestic 9'!B5","v":0},{"$f":"'Non Domestic 9'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 9'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 9'!V25","v":0},null,null,null,"Project Cost",null,null,"PM",null,"BER Cost",null,"Other Cost",null,"Total Project Cost","Eligible VAT","Grant","total cost",null,null,"Deep Retro"]
[10,{"$f":"'Non Domestic 10'!B5","v":0},{"$f":"'Non Domestic 10'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 10'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 10'!V25","v":0},null,null,"Energy Poor Homes : Local Authority",{"$f":"IF(($C$134=$Y$97),L$134,0)+IF(($C$135=$Y$97),L$135,0)+IF(($C$136=$Y$97),L$136,0)+IF(($C$137=$Y$97),L$137,0)+IF(($C$138=$Y$97),L$138,0)+IF(($C$139=$Y$97),L$139,0)+IF(($C$140=$Y$97),L$140,0)+IF(($C$141=$Y$97),L$141,0)+IF(($C$142=$Y$97),L$142,0)+IF(($C$143=$Y$97),L$143,0)+IF(($C$144=$Y$97),L$144,0)+IF(($C$145=$Y$97),L$145,0)+IF(($C$146=$Y$97),L$146,0)+IF(($C$147=$Y$97),L$147,0)","v":0}," "," ",{"$f":"IF(($C$134=$Y$97),O$134,0)+IF(($C$135=$Y$97),O$135,0)+IF(($C$136=$Y$97),O$136,0)+IF(($C$137=$Y$97),O$137,0)+IF(($C$138=$Y$97),O$138,0)+IF(($C$139=$Y$97),O$139,0)+IF(($C$140=$Y$97),O$140,0)+IF(($C$141=$Y$97),O$141,0)+IF(($C$142=$Y$97),O$142,0)+IF(($C$143=$Y$97),O$143,0)+IF(($C$144=$Y$97),O$144,0)+IF(($C$145=$Y$97),O$145,0)+IF(($C$146=$Y$97),O$146,0)+IF(($C$147=$Y$97),O$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$97),Q$134,0)+IF(($C$135=$Y$97),Q$135,0)+IF(($C$136=$Y$97),Q$136,0)+IF(($C$137=$Y$97),Q$137,0)+IF(($C$138=$Y$97),Q$138,0)+IF(($C$139=$Y$97),Q$139,0)+IF(($C$140=$Y$97),Q$140,0)+IF(($C$141=$Y$97),Q$141,0)+IF(($C$142=$Y$97),Q$142,0)+IF(($C$143=$Y$97),Q$143,0)+IF(($C$144=$Y$97),Q$144,0)+IF(($C$145=$Y$97),Q$145,0)+IF(($C$146=$Y$97),Q$146,0)+IF(($C$147=$Y$97),Q$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$97),#REF!,0)+IF(($C$135=$Y$97),#REF!,0)+IF(($C$136=$Y$97),#REF!,0)+IF(($C$137=$Y$97),#REF!,0)+IF(($C$138=$Y$97),#REF!,0)+IF(($C$139=$Y$97),#REF!,0)+IF(($C$140=$Y$97),#REF!,0)+IF(($C$141=$Y$97),#REF!,0)+IF(($C$142=$Y$97),#REF!,0)+IF(($C$143=$Y$97),#REF!,0)+IF(($C$144=$Y$97),#REF!,0)+IF(($C$145=$Y$97),#REF!,0)+IF(($C$146=$Y$97),#REF!,0)+IF(($C$147=$Y$97),#REF!,0)","v":{"$error":"#REF!"}}," ",{"$f":"IF(($C$134=$Y$97),S$134,0)+IF(($C$135=$Y$97),S$135,0)+IF(($C$136=$Y$97),S$136,0)+IF(($C$137=$Y$97),S$137,0)+IF(($C$138=$Y$97),S$138,0)+IF(($C$139=$Y$97),S$139,0)+IF(($C$140=$Y$97),S$140,0)+IF(($C$141=$Y$97),S$141,0)+IF(($C$142=$Y$97),S$142,0)+IF(($C$143=$Y$97),S$143,0)+IF(($C$144=$Y$97),S$144,0)+IF(($C$145=$Y$97),S$145,0)+IF(($C$146=$Y$97),S$146,0)+IF(($C$147=$Y$97),S$147,0)","v":0},{"$f":"IF(($C$134=$Y$97),T$134,0)+IF(($C$135=$Y$97),T$135,0)+IF(($C$136=$Y$97),T$136,0)+IF(($C$137=$Y$97),T$137,0)+IF(($C$138=$Y$97),T$138,0)+IF(($C$139=$Y$97),T$139,0)+IF(($C$140=$Y$97),T$140,0)+IF(($C$141=$Y$97),T$141,0)+IF(($C$142=$Y$97),T$142,0)+IF(($C$143=$Y$97),T$143,0)+IF(($C$144=$Y$97),T$144,0)+IF(($C$145=$Y$97),T$145,0)+IF(($C$146=$Y$97),T$146,0)+IF(($C$147=$Y$97),T$147,0)","v":0},{"$f":"IF(($C$134=$Y$97),U$134,0)+IF(($C$135=$Y$97),U$135,0)+IF(($C$136=$Y$97),U$136,0)+IF(($C$137=$Y$97),U$137,0)+IF(($C$138=$Y$97),U$138,0)+IF(($C$139=$Y$97),U$139,0)+IF(($C$140=$Y$97),U$140,0)+IF(($C$141=$Y$97),U$141,0)+IF(($C$142=$Y$97),U$142,0)+IF(($C$143=$Y$97),U$143,0)+IF(($C$144=$Y$97),U$144,0)+IF(($C$145=$Y$97),U$145,0)+IF(($C$146=$Y$97),U$146,0)+IF(($C$147=$Y$97),U$147,0)","v":0},null,null,null,{"$f":"IF(AND($C$134=$Y$97,$D$134=\"Yes\"),U$134,0)+IF(AND($C$135=$Y$97,$D$135=\"Yes\"),U$135,0)+IF(AND($C$136=$Y$97,$D$136=\"Yes\"),U$136,0)+IF(AND($C$137=$Y$97,$D$137=\"Yes\"),U$137,0)+IF(AND($C$138=$Y$97,$D$138=\"Yes\"),U$138,0)+IF(AND($C$139=$Y$97,$D$139=\"Yes\"),U$139,0)+IF(AND($C$140=$Y$97,$D$140=\"Yes\"),U$140,0)+IF(AND($C$141=$Y$97,$D$141=\"Yes\"),U$141,0)+IF(AND($C$142=$Y$97,$D$142=\"Yes\"),U$142,0)+IF(AND($C$143=$Y$97,$D$143=\"Yes\"),U$143,0)+IF(AND($C$144=$Y$97,$D$144=\"Yes\"),U$144,0)+IF(AND($C$145=$Y$97,$D$145=\"Yes\"),U$145,0)+IF(AND($C$146=$Y$97,$D$146=\"Yes\"),U$146,0)+IF(AND($C$147=$Y$97,$D$147=\"Yes\"),U$147,0)","v":0}]
[11,{"$f":"'Non Domestic 11'!B5","v":0},{"$f":"'Non Domestic 11'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 11'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 11'!V25","v":0},null,null,"Energy Poor Homes : Housing Association",{"$f":"IF(($C$134=$Y$98),L$134,0)+IF(($C$135=$Y$98),L$135,0)+IF(($C$136=$Y$98),L$136,0)+IF(($C$137=$Y$98),L$137,0)+IF(($C$138=$Y$98),L$138,0)+IF(($C$139=$Y$98),L$139,0)+IF(($C$140=$Y$98),L$140,0)+IF(($C$141=$Y$98),L$141,0)+IF(($C$142=$Y$98),L$142,0)+IF(($C$143=$Y$98),L$143,0)+IF(($C$144=$Y$98),L$144,0)+IF(($C$145=$Y$98),L$145,0)+IF(($C$146=$Y$98),L$146,0)+IF(($C$147=$Y$98),L$147,0)","v":0}," "," ",{"$f":"IF(($C$134=$Y$98),O$134,0)+IF(($C$135=$Y$98),O$135,0)+IF(($C$136=$Y$98),O$136,0)+IF(($C$137=$Y$98),O$137,0)+IF(($C$138=$Y$98),O$138,0)+IF(($C$139=$Y$98),O$139,0)+IF(($C$140=$Y$98),O$140,0)+IF(($C$141=$Y$98),O$141,0)+IF(($C$142=$Y$98),O$142,0)+IF(($C$143=$Y$98),O$143,0)+IF(($C$144=$Y$98),O$144,0)+IF(($C$145=$Y$98),O$145,0)+IF(($C$146=$Y$98),O$146,0)+IF(($C$147=$Y$98),O$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$98),Q$134,0)+IF(($C$135=$Y$98),Q$135,0)+IF(($C$136=$Y$98),Q$136,0)+IF(($C$137=$Y$98),Q$137,0)+IF(($C$138=$Y$98),Q$138,0)+IF(($C$139=$Y$98),Q$139,0)+IF(($C$140=$Y$98),Q$140,0)+IF(($C$141=$Y$98),Q$141,0)+IF(($C$142=$Y$98),Q$142,0)+IF(($C$143=$Y$98),Q$143,0)+IF(($C$144=$Y$98),Q$144,0)+IF(($C$145=$Y$98),Q$145,0)+IF(($C$146=$Y$98),Q$146,0)+IF(($C$147=$Y$98),Q$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$98),#REF!,0)+IF(($C$135=$Y$98),#REF!,0)+IF(($C$136=$Y$98),#REF!,0)+IF(($C$137=$Y$98),#REF!,0)+IF(($C$138=$Y$98),#REF!,0)+IF(($C$139=$Y$98),#REF!,0)+IF(($C$140=$Y$98),#REF!,0)+IF(($C$141=$Y$98),#REF!,0)+IF(($C$142=$Y$98),#REF!,0)+IF(($C$143=$Y$98),#REF!,0)+IF(($C$144=$Y$98),#REF!,0)+IF(($C$145=$Y$98),#REF!,0)+IF(($C$146=$Y$98),#REF!,0)+IF(($C$147=$Y$98),#REF!,0)","v":{"$error":"#REF!"}}," ",{"$f":"IF(($C$134=$Y$98),S$134,0)+IF(($C$135=$Y$98),S$135,0)+IF(($C$136=$Y$98),S$136,0)+IF(($C$137=$Y$98),S$137,0)+IF(($C$138=$Y$98),S$138,0)+IF(($C$139=$Y$98),S$139,0)+IF(($C$140=$Y$98),S$140,0)+IF(($C$141=$Y$98),S$141,0)+IF(($C$142=$Y$98),S$142,0)+IF(($C$143=$Y$98),S$143,0)+IF(($C$144=$Y$98),S$144,0)+IF(($C$145=$Y$98),S$145,0)+IF(($C$146=$Y$98),S$146,0)+IF(($C$147=$Y$98),S$147,0)","v":0},{"$f":"IF(($C$134=$Y$98),T$134,0)+IF(($C$135=$Y$98),T$135,0)+IF(($C$136=$Y$98),T$136,0)+IF(($C$137=$Y$98),T$137,0)+IF(($C$138=$Y$98),T$138,0)+IF(($C$139=$Y$98),T$139,0)+IF(($C$140=$Y$98),T$140,0)+IF(($C$141=$Y$98),T$141,0)+IF(($C$142=$Y$98),T$142,0)+IF(($C$143=$Y$98),T$143,0)+IF(($C$144=$Y$98),T$144,0)+IF(($C$145=$Y$98),T$145,0)+IF(($C$146=$Y$98),T$146,0)+IF(($C$147=$Y$98),T$147,0)","v":0},{"$f":"IF(($C$134=$Y$98),U$134,0)+IF(($C$135=$Y$98),U$135,0)+IF(($C$136=$Y$98),U$136,0)+IF(($C$137=$Y$98),U$137,0)+IF(($C$138=$Y$98),U$138,0)+IF(($C$139=$Y$98),U$139,0)+IF(($C$140=$Y$98),U$140,0)+IF(($C$141=$Y$98),U$141,0)+IF(($C$142=$Y$98),U$142,0)+IF(($C$143=$Y$98),U$143,0)+IF(($C$144=$Y$98),U$144,0)+IF(($C$145=$Y$98),U$145,0)+IF(($C$146=$Y$98),U$146,0)+IF(($C$147=$Y$98),U$147,0)","v":0},null,null,null,{"$f":"IF(AND($C$134=$Y$98,$D$134=\"Yes\"),U$134,0)+IF(AND($C$135=$Y$98,$D$135=\"Yes\"),U$135,0)+IF(AND($C$136=$Y$98,$D$136=\"Yes\"),U$136,0)+IF(AND($C$137=$Y$98,$D$137=\"Yes\"),U$137,0)+IF(AND($C$138=$Y$98,$D$138=\"Yes\"),U$138,0)+IF(AND($C$139=$Y$98,$D$139=\"Yes\"),U$139,0)+IF(AND($C$140=$Y$98,$D$140=\"Yes\"),U$140,0)+IF(AND($C$141=$Y$98,$D$141=\"Yes\"),U$141,0)+IF(AND($C$142=$Y$98,$D$142=\"Yes\"),U$142,0)+IF(AND($C$143=$Y$98,$D$143=\"Yes\"),U$143,0)+IF(AND($C$144=$Y$98,$D$144=\"Yes\"),U$144,0)+IF(AND($C$145=$Y$98,$D$145=\"Yes\"),U$145,0)+IF(AND($C$146=$Y$98,$D$146=\"Yes\"),U$146,0)+IF(AND($C$147=$Y$98,$D$147=\"Yes\"),U$147,0)","v":0}]
[12,{"$f":"'Non Domestic 12'!B5","v":0},{"$f":"'Non Domestic 12'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 12'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 12'!V25","v":0},null,null,"Energy Poor Homes : Private",{"$f":"IF(($C$134=$Y$99),L$134,0)+IF(($C$135=$Y$99),L$135,0)+IF(($C$136=$Y$99),L$136,0)+IF(($C$137=$Y$99),L$137,0)+IF(($C$138=$Y$99),L$138,0)+IF(($C$139=$Y$99),L$139,0)+IF(($C$140=$Y$99),L$140,0)+IF(($C$141=$Y$99),L$141,0)+IF(($C$142=$Y$99),L$142,0)+IF(($C$143=$Y$99),L$143,0)+IF(($C$144=$Y$99),L$144,0)+IF(($C$145=$Y$99),L$145,0)+IF(($C$146=$Y$99),L$146,0)+IF(($C$147=$Y$99),L$147,0)","v":0}," "," ",{"$f":"IF(($C$134=$Y$99),O$134,0)+IF(($C$135=$Y$99),O$135,0)+IF(($C$136=$Y$99),O$136,0)+IF(($C$137=$Y$99),O$137,0)+IF(($C$138=$Y$99),O$138,0)+IF(($C$139=$Y$99),O$139,0)+IF(($C$140=$Y$99),O$140,0)+IF(($C$141=$Y$99),O$141,0)+IF(($C$142=$Y$99),O$142,0)+IF(($C$143=$Y$99),O$143,0)+IF(($C$144=$Y$99),O$144,0)+IF(($C$145=$Y$99),O$145,0)+IF(($C$146=$Y$99),O$146,0)+IF(($C$147=$Y$99),O$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$99),Q$134,0)+IF(($C$135=$Y$99),Q$135,0)+IF(($C$136=$Y$99),Q$136,0)+IF(($C$137=$Y$99),Q$137,0)+IF(($C$138=$Y$99),Q$138,0)+IF(($C$139=$Y$99),Q$139,0)+IF(($C$140=$Y$99),Q$140,0)+IF(($C$141=$Y$99),Q$141,0)+IF(($C$142=$Y$99),Q$142,0)+IF(($C$143=$Y$99),Q$143,0)+IF(($C$144=$Y$99),Q$144,0)+IF(($C$145=$Y$99),Q$145,0)+IF(($C$146=$Y$99),Q$146,0)+IF(($C$147=$Y$99),Q$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$99),#REF!,0)+IF(($C$135=$Y$99),#REF!,0)+IF(($C$136=$Y$99),#REF!,0)+IF(($C$137=$Y$99),#REF!,0)+IF(($C$138=$Y$99),#REF!,0)+IF(($C$139=$Y$99),#REF!,0)+IF(($C$140=$Y$99),#REF!,0)+IF(($C$141=$Y$99),#REF!,0)+IF(($C$142=$Y$99),#REF!,0)+IF(($C$143=$Y$99),#REF!,0)+IF(($C$144=$Y$99),#REF!,0)+IF(($C$145=$Y$99),#REF!,0)+IF(($C$146=$Y$99),#REF!,0)+IF(($C$147=$Y$99),#REF!,0)","v":0}," ",{"$f":"IF(($C$134=$Y$99),S$134,0)+IF(($C$135=$Y$99),S$135,0)+IF(($C$136=$Y$99),S$136,0)+IF(($C$137=$Y$99),S$137,0)+IF(($C$138=$Y$99),S$138,0)+IF(($C$139=$Y$99),S$139,0)+IF(($C$140=$Y$99),S$140,0)+IF(($C$141=$Y$99),S$141,0)+IF(($C$142=$Y$99),S$142,0)+IF(($C$143=$Y$99),S$143,0)+IF(($C$144=$Y$99),S$144,0)+IF(($C$145=$Y$99),S$145,0)+IF(($C$146=$Y$99),S$146,0)+IF(($C$147=$Y$99),S$147,0)","v":0},{"$f":"IF(($C$134=$Y$99),T$134,0)+IF(($C$135=$Y$99),T$135,0)+IF(($C$136=$Y$99),T$136,0)+IF(($C$137=$Y$99),T$137,0)+IF(($C$138=$Y$99),T$138,0)+IF(($C$139=$Y$99),T$139,0)+IF(($C$140=$Y$99),T$140,0)+IF(($C$141=$Y$99),T$141,0)+IF(($C$142=$Y$99),T$142,0)+IF(($C$143=$Y$99),T$143,0)+IF(($C$144=$Y$99),T$144,0)+IF(($C$145=$Y$99),T$145,0)+IF(($C$146=$Y$99),T$146,0)+IF(($C$147=$Y$99),T$147,0)","v":0},{"$f":"IF(($C$134=$Y$99),U$134,0)+IF(($C$135=$Y$99),U$135,0)+IF(($C$136=$Y$99),U$136,0)+IF(($C$137=$Y$99),U$137,0)+IF(($C$138=$Y$99),U$138,0)+IF(($C$139=$Y$99),U$139,0)+IF(($C$140=$Y$99),U$140,0)+IF(($C$141=$Y$99),U$141,0)+IF(($C$142=$Y$99),U$142,0)+IF(($C$143=$Y$99),U$143,0)+IF(($C$144=$Y$99),U$144,0)+IF(($C$145=$Y$99),U$145,0)+IF(($C$146=$Y$99),U$146,0)+IF(($C$147=$Y$99),U$147,0)","v":0},{"$f":"SUM(AI97:AJ99)","v":0},{"$f":"SUM(AK97:AK99)","v":0},null,{"$f":"IF(AND($C$134=$Y$99,$D$134=\"Yes\"),U$134,0)+IF(AND($C$135=$Y$99,$D$135=\"Yes\"),U$135,0)+IF(AND($C$136=$Y$99,$D$136=\"Yes\"),U$136,0)+IF(AND($C$137=$Y$99,$D$137=\"Yes\"),U$137,0)+IF(AND($C$138=$Y$99,$D$138=\"Yes\"),U$138,0)+IF(AND($C$139=$Y$99,$D$139=\"Yes\"),U$139,0)+IF(AND($C$140=$Y$99,$D$140=\"Yes\"),U$140,0)+IF(AND($C$141=$Y$99,$D$141=\"Yes\"),U$141,0)+IF(AND($C$142=$Y$99,$D$142=\"Yes\"),U$142,0)+IF(AND($C$143=$Y$99,$D$143=\"Yes\"),U$143,0)+IF(AND($C$144=$Y$99,$D$144=\"Yes\"),U$144,0)+IF(AND($C$145=$Y$99,$D$145=\"Yes\"),U$145,0)+IF(AND($C$146=$Y$99,$D$146=\"Yes\"),U$146,0)+IF(AND($C$147=$Y$99,$D$147=\"Yes\"),U$147,0)","v":0},{"$f":"SUM(AO97:AO99)","v":0}]
[13,{"$f":"'Non Domestic 13'!B5","v":0},{"$f":"'Non Domestic 13'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 13'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 13'!V25","v":0},null,null,"Non-Energy Poor Homes : Local Authority",{"$f":"IF(($C$134=$Y$100),L$134,0)+IF(($C$135=$Y$100),L$135,0)+IF(($C$136=$Y$100),L$136,0)+IF(($C$137=$Y$100),L$137,0)+IF(($C$138=$Y$100),L$138,0)+IF(($C$139=$Y$100),L$139,0)+IF(($C$140=$Y$100),L$140,0)+IF(($C$141=$Y$100),L$141,0)+IF(($C$142=$Y$100),L$142,0)+IF(($C$143=$Y$100),L$143,0)+IF(($C$144=$Y$100),L$144,0)+IF(($C$145=$Y$100),L$145,0)+IF(($C$146=$Y$100),L$146,0)+IF(($C$147=$Y$100),L$147,0)","v":0}," "," ",{"$f":"IF(($C$134=$Y$100),O$134,0)+IF(($C$135=$Y$100),O$135,0)+IF(($C$136=$Y$100),O$136,0)+IF(($C$137=$Y$100),O$137,0)+IF(($C$138=$Y$100),O$138,0)+IF(($C$139=$Y$100),O$139,0)+IF(($C$140=$Y$100),O$140,0)+IF(($C$141=$Y$100),O$141,0)+IF(($C$142=$Y$100),O$142,0)+IF(($C$143=$Y$100),O$143,0)+IF(($C$144=$Y$100),O$144,0)+IF(($C$145=$Y$100),O$145,0)+IF(($C$146=$Y$100),O$146,0)+IF(($C$147=$Y$100),O$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$100),Q$134,0)+IF(($C$135=$Y$100),Q$135,0)+IF(($C$136=$Y$100),Q$136,0)+IF(($C$137=$Y$100),Q$137,0)+IF(($C$138=$Y$100),Q$138,0)+IF(($C$139=$Y$100),Q$139,0)+IF(($C$140=$Y$100),Q$140,0)+IF(($C$141=$Y$100),Q$141,0)+IF(($C$142=$Y$100),Q$142,0)+IF(($C$143=$Y$100),Q$143,0)+IF(($C$144=$Y$100),Q$144,0)+IF(($C$145=$Y$100),Q$145,0)+IF(($C$146=$Y$100),Q$146,0)+IF(($C$147=$Y$100),Q$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$100),#REF!,0)+IF(($C$135=$Y$100),#REF!,0)+IF(($C$136=$Y$100),#REF!,0)+IF(($C$137=$Y$100),#REF!,0)+IF(($C$138=$Y$100),#REF!,0)+IF(($C$139=$Y$100),#REF!,0)+IF(($C$140=$Y$100),#REF!,0)+IF(($C$141=$Y$100),#REF!,0)+IF(($C$142=$Y$100),#REF!,0)+IF(($C$143=$Y$100),#REF!,0)+IF(($C$144=$Y$100),#REF!,0)+IF(($C$145=$Y$100),#REF!,0)+IF(($C$146=$Y$100),#REF!,0)+IF(($C$147=$Y$100),#REF!,0)","v":{"$error":"#REF!"}}," ",{"$f":"IF(($C$134=$Y$100),S$134,0)+IF(($C$135=$Y$100),S$135,0)+IF(($C$136=$Y$100),S$136,0)+IF(($C$137=$Y$100),S$137,0)+IF(($C$138=$Y$100),S$138,0)+IF(($C$139=$Y$100),S$139,0)+IF(($C$140=$Y$100),S$140,0)+IF(($C$141=$Y$100),S$141,0)+IF(($C$142=$Y$100),S$142,0)+IF(($C$143=$Y$100),S$143,0)+IF(($C$144=$Y$100),S$144,0)+IF(($C$145=$Y$100),S$145,0)+IF(($C$146=$Y$100),S$146,0)+IF(($C$147=$Y$100),S$147,0)","v":0},{"$f":"IF(($C$134=$Y$100),T$134,0)+IF(($C$135=$Y$100),T$135,0)+IF(($C$136=$Y$100),T$136,0)+IF(($C$137=$Y$100),T$137,0)+IF(($C$138=$Y$100),T$138,0)+IF(($C$139=$Y$100),T$139,0)+IF(($C$140=$Y$100),T$140,0)+IF(($C$141=$Y$100),T$141,0)+IF(($C$142=$Y$100),T$142,0)+IF(($C$143=$Y$100),T$143,0)+IF(($C$144=$Y$100),T$144,0)+IF(($C$145=$Y$100),T$145,0)+IF(($C$146=$Y$100),T$146,0)+IF(($C$147=$Y$100),T$147,0)","v":0},{"$f":"IF(($C$134=$Y$100),U$134,0)+IF(($C$135=$Y$100),U$135,0)+IF(($C$136=$Y$100),U$136,0)+IF(($C$137=$Y$100),U$137,0)+IF(($C$138=$Y$100),U$138,0)+IF(($C$139=$Y$100),U$139,0)+IF(($C$140=$Y$100),U$140,0)+IF(($C$141=$Y$100),U$141,0)+IF(($C$142=$Y$100),U$142,0)+IF(($C$143=$Y$100),U$143,0)+IF(($C$144=$Y$100),U$144,0)+IF(($C$145=$Y$100),U$145,0)+IF(($C$146=$Y$100),U$146,0)+IF(($C$147=$Y$100),U$147,0)","v":0},null,null,null,{"$f":"IF(AND($C$134=$Y$100,$D$134=\"Yes\"),U$134,0)+IF(AND($C$135=$Y$100,$D$135=\"Yes\"),U$135,0)+IF(AND($C$136=$Y$100,$D$136=\"Yes\"),U$136,0)+IF(AND($C$137=$Y$100,$D$137=\"Yes\"),U$137,0)+IF(AND($C$138=$Y$100,$D$138=\"Yes\"),U$138,0)+IF(AND($C$139=$Y$100,$D$139=\"Yes\"),U$139,0)+IF(AND($C$140=$Y$100,$D$140=\"Yes\"),U$140,0)+IF(AND($C$141=$Y$100,$D$141=\"Yes\"),U$141,0)+IF(AND($C$142=$Y$100,$D$142=\"Yes\"),U$142,0)+IF(AND($C$143=$Y$100,$D$143=\"Yes\"),U$143,0)+IF(AND($C$144=$Y$100,$D$144=\"Yes\"),U$144,0)+IF(AND($C$145=$Y$100,$D$145=\"Yes\"),U$145,0)+IF(AND($C$146=$Y$100,$D$146=\"Yes\"),U$146,0)+IF(AND($C$147=$Y$100,$D$147=\"Yes\"),U$147,0)","v":0}]
[14,{"$f":"'Non Domestic 14'!B5","v":0},{"$f":"'Non Domestic 14'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 14'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 14'!V25","v":0},null,null,"Non-Energy Poor Homes : Housing Association",{"$f":"IF(($C$134=$Y$101),L$134,0)+IF(($C$135=$Y$101),L$135,0)+IF(($C$136=$Y$101),L$136,0)+IF(($C$137=$Y$101),L$137,0)+IF(($C$138=$Y$101),L$138,0)+IF(($C$139=$Y$101),L$139,0)+IF(($C$140=$Y$101),L$140,0)+IF(($C$141=$Y$101),L$141,0)+IF(($C$142=$Y$101),L$142,0)+IF(($C$143=$Y$101),L$143,0)+IF(($C$144=$Y$101),L$144,0)+IF(($C$145=$Y$101),L$145,0)+IF(($C$146=$Y$101),L$146,0)+IF(($C$147=$Y$101),L$147,0)","v":0}," "," ",{"$f":"IF(($C$134=$Y$101),O$134,0)+IF(($C$135=$Y$101),O$135,0)+IF(($C$136=$Y$101),O$136,0)+IF(($C$137=$Y$101),O$137,0)+IF(($C$138=$Y$101),O$138,0)+IF(($C$139=$Y$101),O$139,0)+IF(($C$140=$Y$101),O$140,0)+IF(($C$141=$Y$101),O$141,0)+IF(($C$142=$Y$101),O$142,0)+IF(($C$143=$Y$101),O$143,0)+IF(($C$144=$Y$101),O$144,0)+IF(($C$145=$Y$101),O$145,0)+IF(($C$146=$Y$101),O$146,0)+IF(($C$147=$Y$101),O$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$101),Q$134,0)+IF(($C$135=$Y$101),Q$135,0)+IF(($C$136=$Y$101),Q$136,0)+IF(($C$137=$Y$101),Q$137,0)+IF(($C$138=$Y$101),Q$138,0)+IF(($C$139=$Y$101),Q$139,0)+IF(($C$140=$Y$101),Q$140,0)+IF(($C$141=$Y$101),Q$141,0)+IF(($C$142=$Y$101),Q$142,0)+IF(($C$143=$Y$101),Q$143,0)+IF(($C$144=$Y$101),Q$144,0)+IF(($C$145=$Y$101),Q$145,0)+IF(($C$146=$Y$101),Q$146,0)+IF(($C$147=$Y$101),Q$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$101),#REF!,0)+IF(($C$135=$Y$101),#REF!,0)+IF(($C$136=$Y$101),#REF!,0)+IF(($C$137=$Y$101),#REF!,0)+IF(($C$138=$Y$101),#REF!,0)+IF(($C$139=$Y$101),#REF!,0)+IF(($C$140=$Y$101),#REF!,0)+IF(($C$141=$Y$101),#REF!,0)+IF(($C$142=$Y$101),#REF!,0)+IF(($C$143=$Y$101),#REF!,0)+IF(($C$144=$Y$101),#REF!,0)+IF(($C$145=$Y$101),#REF!,0)+IF(($C$146=$Y$101),#REF!,0)+IF(($C$147=$Y$101),#REF!,0)","v":{"$error":"#REF!"}}," ",{"$f":"IF(($C$134=$Y$101),S$134,0)+IF(($C$135=$Y$101),S$135,0)+IF(($C$136=$Y$101),S$136,0)+IF(($C$137=$Y$101),S$137,0)+IF(($C$138=$Y$101),S$138,0)+IF(($C$139=$Y$101),S$139,0)+IF(($C$140=$Y$101),S$140,0)+IF(($C$141=$Y$101),S$141,0)+IF(($C$142=$Y$101),S$142,0)+IF(($C$143=$Y$101),S$143,0)+IF(($C$144=$Y$101),S$144,0)+IF(($C$145=$Y$101),S$145,0)+IF(($C$146=$Y$101),S$146,0)+IF(($C$147=$Y$101),S$147,0)","v":0},{"$f":"IF(($C$134=$Y$101),T$134,0)+IF(($C$135=$Y$101),T$135,0)+IF(($C$136=$Y$101),T$136,0)+IF(($C$137=$Y$101),T$137,0)+IF(($C$138=$Y$101),T$138,0)+IF(($C$139=$Y$101),T$139,0)+IF(($C$140=$Y$101),T$140,0)+IF(($C$141=$Y$101),T$141,0)+IF(($C$142=$Y$101),T$142,0)+IF(($C$143=$Y$101),T$143,0)+IF(($C$144=$Y$101),T$144,0)+IF(($C$145=$Y$101),T$145,0)+IF(($C$146=$Y$101),T$146,0)+IF(($C$147=$Y$101),T$147,0)","v":0},{"$f":"IF(($C$134=$Y$101),U$134,0)+IF(($C$135=$Y$101),U$135,0)+IF(($C$136=$Y$101),U$136,0)+IF(($C$137=$Y$101),U$137,0)+IF(($C$138=$Y$101),U$138,0)+IF(($C$139=$Y$101),U$139,0)+IF(($C$140=$Y$101),U$140,0)+IF(($C$141=$Y$101),U$141,0)+IF(($C$142=$Y$101),U$142,0)+IF(($C$143=$Y$101),U$143,0)+IF(($C$144=$Y$101),U$144,0)+IF(($C$145=$Y$101),U$145,0)+IF(($C$146=$Y$101),U$146,0)+IF(($C$147=$Y$101),U$147,0)","v":0},null,null,null,{"$f":"IF(AND($C$134=$Y$101,$D$134=\"Yes\"),U$134,0)+IF(AND($C$135=$Y$101,$D$135=\"Yes\"),U$135,0)+IF(AND($C$136=$Y$101,$D$136=\"Yes\"),U$136,0)+IF(AND($C$137=$Y$101,$D$137=\"Yes\"),U$137,0)+IF(AND($C$138=$Y$101,$D$138=\"Yes\"),U$138,0)+IF(AND($C$139=$Y$101,$D$139=\"Yes\"),U$139,0)+IF(AND($C$140=$Y$101,$D$140=\"Yes\"),U$140,0)+IF(AND($C$141=$Y$101,$D$141=\"Yes\"),U$141,0)+IF(AND($C$142=$Y$101,$D$142=\"Yes\"),U$142,0)+IF(AND($C$143=$Y$101,$D$143=\"Yes\"),U$143,0)+IF(AND($C$144=$Y$101,$D$144=\"Yes\"),U$144,0)+IF(AND($C$145=$Y$101,$D$145=\"Yes\"),U$145,0)+IF(AND($C$146=$Y$101,$D$146=\"Yes\"),U$146,0)+IF(AND($C$147=$Y$101,$D$147=\"Yes\"),U$147,0)","v":0}]
[15,{"$f":"'Non Domestic 15'!B5","v":0},{"$f":"'Non Domestic 15'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 15'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 15'!V25","v":0},null,null,"Non-Energy Poor Homes : Private",{"$f":"IF(($C$134=$Y$102),L$134,0)+IF(($C$135=$Y$102),L$135,0)+IF(($C$136=$Y$102),L$136,0)+IF(($C$137=$Y$102),L$137,0)+IF(($C$138=$Y$102),L$138,0)+IF(($C$139=$Y$102),L$139,0)+IF(($C$140=$Y$102),L$140,0)+IF(($C$141=$Y$102),L$141,0)+IF(($C$142=$Y$102),L$142,0)+IF(($C$143=$Y$102),L$143,0)+IF(($C$144=$Y$102),L$144,0)+IF(($C$145=$Y$102),L$145,0)+IF(($C$146=$Y$102),L$146,0)+IF(($C$147=$Y$102),L$147,0)","v":0}," "," ",{"$f":"IF(($C$134=$Y$102),O$134,0)+IF(($C$135=$Y$102),O$135,0)+IF(($C$136=$Y$102),O$136,0)+IF(($C$137=$Y$102),O$137,0)+IF(($C$138=$Y$102),O$138,0)+IF(($C$139=$Y$102),O$139,0)+IF(($C$140=$Y$102),O$140,0)+IF(($C$141=$Y$102),O$141,0)+IF(($C$142=$Y$102),O$142,0)+IF(($C$143=$Y$102),O$143,0)+IF(($C$144=$Y$102),O$144,0)+IF(($C$145=$Y$102),O$145,0)+IF(($C$146=$Y$102),O$146,0)+IF(($C$147=$Y$102),O$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$102),Q$134,0)+IF(($C$135=$Y$102),Q$135,0)+IF(($C$136=$Y$102),Q$136,0)+IF(($C$137=$Y$102),Q$137,0)+IF(($C$138=$Y$102),Q$138,0)+IF(($C$139=$Y$102),Q$139,0)+IF(($C$140=$Y$102),Q$140,0)+IF(($C$141=$Y$102),Q$141,0)+IF(($C$142=$Y$102),Q$142,0)+IF(($C$143=$Y$102),Q$143,0)+IF(($C$144=$Y$102),Q$144,0)+IF(($C$145=$Y$102),Q$145,0)+IF(($C$146=$Y$102),Q$146,0)+IF(($C$147=$Y$102),Q$147,0)","v":0}," ",{"$f":"IF(($C$134=$Y$102),#REF!,0)+IF(($C$135=$Y$102),#REF!,0)+IF(($C$136=$Y$102),#REF!,0)+IF(($C$137=$Y$102),#REF!,0)+IF(($C$138=$Y$102),#REF!,0)+IF(($C$139=$Y$102),#REF!,0)+IF(($C$140=$Y$102),#REF!,0)+IF(($C$141=$Y$102),#REF!,0)+IF(($C$142=$Y$102),#REF!,0)+IF(($C$143=$Y$102),#REF!,0)+IF(($C$144=$Y$102),#REF!,0)+IF(($C$145=$Y$102),#REF!,0)+IF(($C$146=$Y$102),#REF!,0)+IF(($C$147=$Y$102),#REF!,0)","v":{"$error":"#REF!"}}," ",{"$f":"IF(($C$134=$Y$102),S$134,0)+IF(($C$135=$Y$102),S$135,0)+IF(($C$136=$Y$102),S$136,0)+IF(($C$137=$Y$102),S$137,0)+IF(($C$138=$Y$102),S$138,0)+IF(($C$139=$Y$102),S$139,0)+IF(($C$140=$Y$102),S$140,0)+IF(($C$141=$Y$102),S$141,0)+IF(($C$142=$Y$102),S$142,0)+IF(($C$143=$Y$102),S$143,0)+IF(($C$144=$Y$102),S$144,0)+IF(($C$145=$Y$102),S$145,0)+IF(($C$146=$Y$102),S$146,0)+IF(($C$147=$Y$102),S$147,0)","v":0},{"$f":"IF(($C$134=$Y$102),T$134,0)+IF(($C$135=$Y$102),T$135,0)+IF(($C$136=$Y$102),T$136,0)+IF(($C$137=$Y$102),T$137,0)+IF(($C$138=$Y$102),T$138,0)+IF(($C$139=$Y$102),T$139,0)+IF(($C$140=$Y$102),T$140,0)+IF(($C$141=$Y$102),T$141,0)+IF(($C$142=$Y$102),T$142,0)+IF(($C$143=$Y$102),T$143,0)+IF(($C$144=$Y$102),T$144,0)+IF(($C$145=$Y$102),T$145,0)+IF(($C$146=$Y$102),T$146,0)+IF(($C$147=$Y$102),T$147,0)","v":0},{"$f":"IF(($C$134=$Y$102),U$134,0)+IF(($C$135=$Y$102),U$135,0)+IF(($C$136=$Y$102),U$136,0)+IF(($C$137=$Y$102),U$137,0)+IF(($C$138=$Y$102),U$138,0)+IF(($C$139=$Y$102),U$139,0)+IF(($C$140=$Y$102),U$140,0)+IF(($C$141=$Y$102),U$141,0)+IF(($C$142=$Y$102),U$142,0)+IF(($C$143=$Y$102),U$143,0)+IF(($C$144=$Y$102),U$144,0)+IF(($C$145=$Y$102),U$145,0)+IF(($C$146=$Y$102),U$146,0)+IF(($C$147=$Y$102),U$147,0)","v":0},{"$f":"SUM(AI100:AJ102)","v":0},{"$f":"SUM(AK100:AK102)","v":0},null,{"$f":"IF(AND($C$134=$Y$102,$D$134=\"Yes\"),U$134,0)+IF(AND($C$135=$Y$102,$D$135=\"Yes\"),U$135,0)+IF(AND($C$136=$Y$102,$D$136=\"Yes\"),U$136,0)+IF(AND($C$137=$Y$102,$D$137=\"Yes\"),U$137,0)+IF(AND($C$138=$Y$102,$D$138=\"Yes\"),U$138,0)+IF(AND($C$139=$Y$102,$D$139=\"Yes\"),U$139,0)+IF(AND($C$140=$Y$102,$D$140=\"Yes\"),U$140,0)+IF(AND($C$141=$Y$102,$D$141=\"Yes\"),U$141,0)+IF(AND($C$142=$Y$102,$D$142=\"Yes\"),U$142,0)+IF(AND($C$143=$Y$102,$D$143=\"Yes\"),U$143,0)+IF(AND($C$144=$Y$102,$D$144=\"Yes\"),U$144,0)+IF(AND($C$145=$Y$102,$D$145=\"Yes\"),U$145,0)+IF(AND($C$146=$Y$102,$D$146=\"Yes\"),U$146,0)+IF(AND($C$147=$Y$102,$D$147=\"Yes\"),U$147,0)","v":0},{"$f":"SUM(AO100:AO102)","v":0}]
[16,{"$f":"'Non Domestic 16'!B5","v":0},{"$f":"'Non Domestic 16'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 16'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 16'!V25","v":0},null,null,"Combined Fabric Upgrade"]
[17,{"$f":"'Non Domestic 17'!B5","v":0},{"$f":"'Non Domestic 17'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 17'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 17'!V25","v":0}]
[{"$f":"A104+1","v":18},{"$f":"'Non Domestic 18'!B5","v":0},{"$f":"'Non Domestic 18'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 18'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 18'!V25","v":0}]
[{"$f":"A105+1","v":19},{"$f":"'Non Domestic 19'!B5","v":0},{"$f":"'Non Domestic 19'!B3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 19'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 19'!V25","v":0}]
[{"$f":"A106+1","v":20},{"$f":"'Non Domestic 20'!$B$5","v":0},{"$f":"'Non Domestic 20'!$B$3","v":"Other Community buildings & services"},null,0.5,0,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 20'!T25","v":0},0.13500000000000001,0,0,0.23,0,0,0,0,0,0,0,{"$f":"'Non Domestic 20'!V25","v":0}]
[{"$f":"A107+1","v":21},{"$f":"'Non Domestic 21'!$B$5","v":0},{"$f":"'Non Domestic 21'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 21'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 21'!V25","v":0}]
[22,{"$f":"'Non Domestic 22'!$B$5","v":0},{"$f":"'Non Domestic 22'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 22'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 22'!V25","v":0}]
[23,{"$f":"'Non Domestic 23'!$B$5","v":0},{"$f":"'Non Domestic 23'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 23'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 23'!V25","v":0}]
[24,{"$f":"'Non Domestic 24'!$B$5","v":0},{"$f":"'Non Domestic 24'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 24'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 24'!V25","v":0}]
[25,{"$f":"'Non Domestic 25'!$B$5","v":0},{"$f":"'Non Domestic 25'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 25'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 25'!V25","v":0}]
[26,{"$f":"'Non Domestic 26'!$B$5","v":0},{"$f":"'Non Domestic 26'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 26'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 26'!V25","v":0}]
[27,{"$f":"'Non Domestic 27'!$B$5","v":0},{"$f":"'Non Domestic 27'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 27'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 27'!V25","v":0}]
[28,{"$f":"'Non Domestic 28'!$B$5","v":0},{"$f":"'Non Domestic 28'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 28'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 28'!V25","v":0}]
[29,{"$f":"'Non Domestic 29'!$B$5","v":0},{"$f":"'Non Domestic 29'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 29'!T25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 29'!V25","v":0}]
[30,{"$f":"'Non Domestic 30'!$B$5","v":0},{"$f":"'Non Domestic 30'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 30'!$T$25","v":0},0.13500000000000001,{"$f":"(K117*J117)+J117","v":0},0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 30'!$V$25","v":0}]
[31,{"$f":"'Non Domestic 31'!$B$5","v":0},{"$f":"'Non Domestic 31'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,{"$f":"VLOOKUP(H118,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 31'!$T$25","v":0},0.13500000000000001,{"$f":"(K118*J118)+J118","v":0},0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 31'!$V$25","v":0}]
[32,{"$f":"'Non Domestic 32'!$B$5","v":0},{"$f":"'Non Domestic 32'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,{"$f":"VLOOKUP(H119,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 32'!$T$25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 32'!$V$25","v":0}]
[33,{"$f":"'Non Domestic 33'!$B$5","v":0},{"$f":"'Non Domestic 33'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 33'!$T$25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 33'!$V$25","v":0}]
[34,{"$f":"'Non Domestic 34'!$B$5","v":0},{"$f":"'Non Domestic 34'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 34'!$T$25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 34'!$V$25","v":0}]
[35,{"$f":"'Non Domestic 35'!$B$5","v":0},{"$f":"'Non Domestic 35'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 35'!$T$25","v":0},0.13500000000000001,{"$f":"(K122*J122)+J122","v":0},0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 35'!$V$25","v":0}]
[36,{"$f":"'Non Domestic 36'!$B$5","v":0},{"$f":"'Non Domestic 36'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 36'!$T$25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 36'!$V$25","v":0}]
[37,{"$f":"'Non Domestic 37'!$B$5","v":0},{"$f":"'Non Domestic 37'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 37'!$T$25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 37'!$V$25","v":0}]
[38,{"$f":"'Non Domestic 38'!$B$5","v":0},{"$f":"'Non Domestic 38'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 38'!$T$25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 38'!$V$25","v":0}]
[39,{"$f":"'Non Domestic 39'!$B$5","v":0},{"$f":"'Non Domestic 39'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",1,"Enter Name of Beneficiary",{"$f":"'Non Domestic 39'!$T$25","v":0},0.13500000000000001,0,0,0.23,0,null,0,0,0,0,0,{"$f":"'Non Domestic 39'!$V$25","v":0}]
[40,{"$f":"'Non Domestic 40'!$B$5","v":0},{"$f":"'Non Domestic 40'!$B$3","v":"Other Community buildings & services"},null,0.5,0.51,"No",5,{"$f":"VLOOKUP(H127,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},{"$f":"'Non Domestic 40'!$T$25","v":0},0.13500000000000001,{"$f":"(K127*J127)+J127","v":0},0,0.23,0,null,0,0,0,{"$f":"(J127*K127)+(M127*N127)+(O127*P127)+(Q127*R127)","v":0},0,{"$f":"'Non Domestic 40'!$V$25","v":0}]
[null,"Add additional rows as required",null,null," ",null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J88:J128)","v":0},null,{"$f":"SUM(L88:L128)","v":0},{"$f":"SUM(M88:M128)","v":0},null,{"$f":"SUM(O88:O128)","v":0},null,{"$f":"SUM(Q88:Q128)","v":0},null,{"$f":"SUM(S88:S128)","v":0},{"$f":"SUM(T88:T128)","v":0},{"$f":"SUM(U88:U128)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null," ","Beneficiary"," ","Grant Dom","Grant non dom"," "," "," ","Cost Dom","Cost Non Dom","VAT Non Dom","VAT Dom"]
["Better Energy Communities Programme - Domestic Costs\nTransfer costs to table A3 in application form",null,null,null,null,null,"No of Homes",null," ","Beneficiary",null,"Project Cost","Fraction of Eligible VAT","Sub Total","Project Management","Fraction of Eligible VAT","Domestic BER Cost","Fraction of Eligible VAT","Total Project Cost","Eligible VAT","SEAI funding",null,null,null,"-",0,null,1,{"$f":"D8","v":"Enter Name of Beneficiary"},{"$f":"IF(J$134=AB131,U$134,0)+IF(J$135=AB131,U$135,0)+IF(J$136=AB131,U$136,0)+IF(J$137=AB131,U$137,0)+IF(J$138=AB131,U$138,0)+IF(J$139=AB131,U$139,0)+IF(J$140=AB131,U$140,0)+IF(J$141=AB131,U$141,0)+IF(J$142=AB131,U$142,0)+IF(J$143=AB131,U$143,0)+IF(J$144=AB131,U$144,0)+IF(J$145=AB131,U$145,0)+IF(J$146=AB131,U$146,0)+IF(J$147=AB131,U$147,0)","v":0},{"$f":"IF(H$88=AB131,U$88,0)+IF(H$89=AB131,U$89,0)+IF(H$90=AB131,U$90,0)+IF(H$91=AB131,U$91,0)+IF(H$92=AB131,U$92,0)+IF(H$93=AB131,U$93,0)+IF(H$94=AB131,U$94,0)+IF(H$95=AB131,U$95,0)+IF(H$96=AB131,U$96,0)+IF(H$97=AB131,U$97,0)+IF(H$98=AB131,U$98,0)+IF(H$99=AB131,U$99,0)+IF(H$100=AB131,U$100,0)+IF(H$101=AB131,U$101,0)+IF(H$102=AB131,U$102,0)+IF(H$103=AB131,U$103,0)+IF(H$104=AB131,U$104,0)+IF(H$105=AB131,U$105,0)+IF(H$106=AB131,U$106,0)+IF(H$107=AB131,U$107,0)+IF(H$108=AB131,U$108,0)+IF(H$109=AB131,U$109,0)+IF(H$110=AB131,U$110,0)+IF(H$111=AB131,U$111,0)+IF(H$112=AB131,U$112,0)+IF(H$113=AB131,U$113,0)+IF(H$114=AB131,U$114,0)+IF(H$115=AB131,U$115,0)+IF(H$116=AB131,U$116,0)+IF(H$117=AB131,U$117,0)+IF(H$118=AB131,U$118,0)+IF(H$119=AB131,U$119,0)+IF(H$120=AB131,U$120,0)+IF(H$121=AB131,U$121,0)+IF(H$122=AB131,U$122,0)+IF(H$123=AB131,U$123,0)+IF(H$124=AB131,U$124,0)+IF(H$125=AB131,U$125,0)+IF(H$126=AB131,U$126,0)+IF(H$127=AB131,U$127,0)","v":0},{"$f":"SUM(AD131:AE131)","v":0},{"$f":"AF131/AF$151","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$134=AB131,SUM(S$134:T$134),0)+IF(J$135=AB131,SUM(S$135:T$135),0)+IF(J$136=AB131,SUM(S$136:T$136),0)+IF(J$137=AB131,SUM(S$137:T$137),0)+IF(J$138=AB131,SUM(S$138:T$138),0)+IF(J$139=AB131,SUM(S$139:T$139),0)+IF(J$140=AB131,SUM(S$140:T$140),0)+IF(J$141=AB131,SUM(S$141:T$141),0)+IF(J$142=AB131,SUM(S$142:T$142),0)+IF(J$143=AB131,SUM(S$143:T$143),0)+IF(J$144=AB131,SUM(S$144:T$144),0)+IF(J$145=AB131,SUM(S$145:T$145),0)+IF(J$146=AB131,SUM(S$146:T$146),0)+IF(J$147=AB131,SUM(S$147:T$147),0)","v":0},{"$f":"IF(H$88=AB131,SUM(S$88:T$88),0)+IF(H$89=AB131,SUM(S$89:T$89),0)+IF(H$90=AB131,SUM(S$90:T$90),0)+IF(H$91=AB131,SUM(S$91:T$91),0)+IF(H$92=AB131,SUM(S$92:T$92),0)+IF(H$93=AB131,SUM(S$93:T$93),0)+IF(H$94=AB131,SUM(S$94:T$94),0)+IF(H$95=AB131,SUM(S$95:T$95),0)+IF(H$96=AB131,SUM(S$96:T$96),0)+IF(H$97=AB131,SUM(S$97:T$97),0)+IF(H$98=AB131,SUM(S$98:T$98),0)+IF(H$99=AB131,SUM(S$99:T$99),0)+IF(H$100=AB131,SUM(S$100:T$100),0)+IF(H$101=AB131,SUM(S$101:T$101),0)+IF(H$102=AB131,SUM(S$102:T$102),0)+IF(H$103=AB131,SUM(S$103:T$103),0)+IF(H$104=AB131,SUM(S$104:T$104),0)+IF(H$105=AB131,SUM(S$105:T$105),0)+IF(H$106=AB131,SUM(S$106:T$106),0)+IF(H$107=AB131,SUM(S$107:T$107),0)+IF(H$108=AB131,SUM(S$108:T$108),0)+IF(H$109=AB131,SUM(S$109:T$109),0)+IF(H$110=AB131,SUM(S$110:T$110),0)+IF(H$111=AB131,SUM(S$111:T$111),0)+IF(H$112=AB131,SUM(S$112:T$112),0)+IF(H$113=AB131,SUM(S$113:T$113),0)+IF(H$114=AB131,SUM(S$114:T$114),0)+IF(H$115=AB131,SUM(S$115:T$115),0)+IF(H$116=AB131,SUM(S$116:T$116),0)+IF(H$117=AB131,SUM(S$117:T$117),0)+IF(H$118=AB131,SUM(S$118:T$118),0)+IF(H$119=AB131,SUM(S$119:T$119),0)+IF(H$120=AB131,SUM(S$120:T$120),0)+IF(H$121=AB131,SUM(S$121:T$121),0)+IF(H$122=AB131,SUM(S$122:T$122),0)+IF(H$123=AB131,SUM(S$123:T$123),0)+IF(H$124=AB131,SUM(S$124:T$124),0)+IF(H$125=AB131,SUM(S$125:T$125),0)+IF(H$126=AB131,SUM(S$126:T$126),0)+IF(H$127=AB131,SUM(S$127:T$127),0)","v":0},{"$f":"IF(H$88=AB131,SUM(T$88),0)+IF(H$89=AB131,SUM(T$89),0)+IF(H$90=AB131,SUM(T$90),0)+IF(H$91=AB131,SUM(T$91),0)+IF(H$92=AB131,SUM(T$92),0)+IF(H$93=AB131,SUM(T$93),0)+IF(H$94=AB131,SUM(T$94),0)+IF(H$95=AB131,SUM(T$95),0)+IF(H$96=AB131,SUM(T$96),0)+IF(H$97=AB131,SUM(T$97),0)+IF(H$98=AB131,SUM(T$98),0)+IF(H$99=AB131,SUM(T$99),0)+IF(H$100=AB131,SUM(T$100),0)+IF(H$101=AB131,SUM(T$101),0)+IF(H$102=AB131,SUM(T$102),0)+IF(H$103=AB131,SUM(T$103),0)+IF(H$104=AB131,SUM(T$104),0)+IF(H$105=AB131,SUM(T$105),0)+IF(H$106=AB131,SUM(T$106),0)+IF(H$107=AB131,SUM(T$107),0)+IF(H$108=AB131,SUM(T$108),0)+IF(H$109=AB131,SUM(T$109),0)+IF(H$110=AB131,SUM(T$110),0)+IF(H$111=AB131,SUM(T$111),0)+IF(H$112=AB131,SUM(T$112),0)+IF(H$113=AB131,SUM(T$113),0)+IF(H$114=AB131,SUM(T$114),0)+IF(H$115=AB131,SUM(T$115),0)+IF(H$116=AB131,SUM(T$116),0)+IF(H$117=AB131,SUM(T$117),0)+IF(H$118=AB131,SUM(T$118),0)+IF(H$119=AB131,SUM(T$119),0)+IF(H$120=AB131,SUM(T$120),0)+IF(H$121=AB131,SUM(T$121),0)+IF(H$122=AB131,SUM(T$122),0)+IF(H$123=AB131,SUM(T$123),0)+IF(H$124=AB131,SUM(T$124),0)+IF(H$125=AB131,SUM(T$125),0)+IF(H$126=AB131,SUM(T$126),0)+IF(H$127=AB131,SUM(T$127),0)","v":0},{"$f":"IF(J$134=AB131,SUM(T$134),0)+IF(J$135=AB131,SUM(T$135),0)+IF(J$136=AB131,SUM(T$136),0)+IF(J$137=AB131,SUM(T$137),0)+IF(J$138=AB131,SUM(T$138),0)+IF(J$139=AB131,SUM(T$139),0)+IF(J$140=AB131,SUM(T$140),0)+IF(J$141=AB131,SUM(T$141),0)+IF(J$142=AB131,SUM(T$142),0)+IF(J$143=AB131,SUM(T$143),0)+IF(J$144=AB131,SUM(T$144),0)+IF(J$145=AB131,SUM(T$145),0)+IF(J$146=AB131,SUM(T$146),0)+IF(J$147=AB131,SUM(T$147),0)","v":0}]
[null," ",null,null,null,null,null,null,null,null,null,null,"only eligible if Revenue exemption letter submitted",null,"Total maximum % eligible = 10% \n","only eligible if Revenue exemption letter submitted","Total maximim BER cost  200","only eligible if Revenue exemption letter submitted\nNOTE: no Vat on publication costs",null,null,null,null,null,null,"Energy Poor Homes : Local Authority",0.35,null,2,{"$f":"D9","v":"Enter Name of Beneficiary"},{"$f":"IF(J$134=AB132,U$134,0)+IF(J$135=AB132,U$135,0)+IF(J$136=AB132,U$136,0)+IF(J$137=AB132,U$137,0)+IF(J$138=AB132,U$138,0)+IF(J$139=AB132,U$139,0)+IF(J$140=AB132,U$140,0)+IF(J$141=AB132,U$141,0)+IF(J$142=AB132,U$142,0)+IF(J$143=AB132,U$143,0)+IF(J$144=AB132,U$144,0)+IF(J$145=AB132,U$145,0)+IF(J$146=AB132,U$146,0)+IF(J$147=AB132,U$147,0)","v":0},{"$f":"IF(H$88=AB132,U$88,0)+IF(H$89=AB132,U$89,0)+IF(H$90=AB132,U$90,0)+IF(H$91=AB132,U$91,0)+IF(H$92=AB132,U$92,0)+IF(H$93=AB132,U$93,0)+IF(H$94=AB132,U$94,0)+IF(H$95=AB132,U$95,0)+IF(H$96=AB132,U$96,0)+IF(H$97=AB132,U$97,0)+IF(H$98=AB132,U$98,0)+IF(H$99=AB132,U$99,0)+IF(H$100=AB132,U$100,0)+IF(H$101=AB132,U$101,0)+IF(H$102=AB132,U$102,0)+IF(H$103=AB132,U$103,0)+IF(H$104=AB132,U$104,0)+IF(H$105=AB132,U$105,0)+IF(H$106=AB132,U$106,0)+IF(H$107=AB132,U$107,0)+IF(H$108=AB132,U$108,0)+IF(H$109=AB132,U$109,0)+IF(H$110=AB132,U$110,0)+IF(H$111=AB132,U$111,0)+IF(H$112=AB132,U$112,0)+IF(H$113=AB132,U$113,0)+IF(H$114=AB132,U$114,0)+IF(H$115=AB132,U$115,0)+IF(H$116=AB132,U$116,0)+IF(H$117=AB132,U$117,0)+IF(H$118=AB132,U$118,0)+IF(H$119=AB132,U$119,0)+IF(H$120=AB132,U$120,0)+IF(H$121=AB132,U$121,0)+IF(H$122=AB132,U$122,0)+IF(H$123=AB132,U$123,0)+IF(H$124=AB132,U$124,0)+IF(H$125=AB132,U$125,0)+IF(H$126=AB132,U$126,0)+IF(H$127=AB132,U$127,0)","v":0},{"$f":"SUM(AD132:AE132)","v":0},{"$f":"AF132/AF$151","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$134=AB132,SUM(S$134:T$134),0)+IF(J$135=AB132,SUM(S$135:T$135),0)+IF(J$136=AB132,SUM(S$136:T$136),0)+IF(J$137=AB132,SUM(S$137:T$137),0)+IF(J$138=AB132,SUM(S$138:T$138),0)+IF(J$139=AB132,SUM(S$139:T$139),0)+IF(J$140=AB132,SUM(S$140:T$140),0)+IF(J$141=AB132,SUM(S$141:T$141),0)+IF(J$142=AB132,SUM(S$142:T$142),0)+IF(J$143=AB132,SUM(S$143:T$143),0)+IF(J$144=AB132,SUM(S$144:T$144),0)+IF(J$145=AB132,SUM(S$145:T$145),0)+IF(J$146=AB132,SUM(S$146:T$146),0)+IF(J$147=AB132,SUM(S$147:T$147),0)","v":0},{"$f":"IF(H$88=AB132,SUM(S$88:T$88),0)+IF(H$89=AB132,SUM(S$89:T$89),0)+IF(H$90=AB132,SUM(S$90:T$90),0)+IF(H$91=AB132,SUM(S$91:T$91),0)+IF(H$92=AB132,SUM(S$92:T$92),0)+IF(H$93=AB132,SUM(S$93:T$93),0)+IF(H$94=AB132,SUM(S$94:T$94),0)+IF(H$95=AB132,SUM(S$95:T$95),0)+IF(H$96=AB132,SUM(S$96:T$96),0)+IF(H$97=AB132,SUM(S$97:T$97),0)+IF(H$98=AB132,SUM(S$98:T$98),0)+IF(H$99=AB132,SUM(S$99:T$99),0)+IF(H$100=AB132,SUM(S$100:T$100),0)+IF(H$101=AB132,SUM(S$101:T$101),0)+IF(H$102=AB132,SUM(S$102:T$102),0)+IF(H$103=AB132,SUM(S$103:T$103),0)+IF(H$104=AB132,SUM(S$104:T$104),0)+IF(H$105=AB132,SUM(S$105:T$105),0)+IF(H$106=AB132,SUM(S$106:T$106),0)+IF(H$107=AB132,SUM(S$107:T$107),0)+IF(H$108=AB132,SUM(S$108:T$108),0)+IF(H$109=AB132,SUM(S$109:T$109),0)+IF(H$110=AB132,SUM(S$110:T$110),0)+IF(H$111=AB132,SUM(S$111:T$111),0)+IF(H$112=AB132,SUM(S$112:T$112),0)+IF(H$113=AB132,SUM(S$113:T$113),0)+IF(H$114=AB132,SUM(S$114:T$114),0)+IF(H$115=AB132,SUM(S$115:T$115),0)+IF(H$116=AB132,SUM(S$116:T$116),0)+IF(H$117=AB132,SUM(S$117:T$117),0)+IF(H$118=AB132,SUM(S$118:T$118),0)+IF(H$119=AB132,SUM(S$119:T$119),0)+IF(H$120=AB132,SUM(S$120:T$120),0)+IF(H$121=AB132,SUM(S$121:T$121),0)+IF(H$122=AB132,SUM(S$122:T$122),0)+IF(H$123=AB132,SUM(S$123:T$123),0)+IF(H$124=AB132,SUM(S$124:T$124),0)+IF(H$125=AB132,SUM(S$125:T$125),0)+IF(H$126=AB132,SUM(S$126:T$126),0)+IF(H$127=AB132,SUM(S$127:T$127),0)","v":0},{"$f":"IF(H$88=AB132,SUM(T$88),0)+IF(H$89=AB132,SUM(T$89),0)+IF(H$90=AB132,SUM(T$90),0)+IF(H$91=AB132,SUM(T$91),0)+IF(H$92=AB132,SUM(T$92),0)+IF(H$93=AB132,SUM(T$93),0)+IF(H$94=AB132,SUM(T$94),0)+IF(H$95=AB132,SUM(T$95),0)+IF(H$96=AB132,SUM(T$96),0)+IF(H$97=AB132,SUM(T$97),0)+IF(H$98=AB132,SUM(T$98),0)+IF(H$99=AB132,SUM(T$99),0)+IF(H$100=AB132,SUM(T$100),0)+IF(H$101=AB132,SUM(T$101),0)+IF(H$102=AB132,SUM(T$102),0)+IF(H$103=AB132,SUM(T$103),0)+IF(H$104=AB132,SUM(T$104),0)+IF(H$105=AB132,SUM(T$105),0)+IF(H$106=AB132,SUM(T$106),0)+IF(H$107=AB132,SUM(T$107),0)+IF(H$108=AB132,SUM(T$108),0)+IF(H$109=AB132,SUM(T$109),0)+IF(H$110=AB132,SUM(T$110),0)+IF(H$111=AB132,SUM(T$111),0)+IF(H$112=AB132,SUM(T$112),0)+IF(H$113=AB132,SUM(T$113),0)+IF(H$114=AB132,SUM(T$114),0)+IF(H$115=AB132,SUM(T$115),0)+IF(H$116=AB132,SUM(T$116),0)+IF(H$117=AB132,SUM(T$117),0)+IF(H$118=AB132,SUM(T$118),0)+IF(H$119=AB132,SUM(T$119),0)+IF(H$120=AB132,SUM(T$120),0)+IF(H$121=AB132,SUM(T$121),0)+IF(H$122=AB132,SUM(T$122),0)+IF(H$123=AB132,SUM(T$123),0)+IF(H$124=AB132,SUM(T$124),0)+IF(H$125=AB132,SUM(T$125),0)+IF(H$126=AB132,SUM(T$126),0)+IF(H$127=AB132,SUM(T$127),0)","v":0},{"$f":"IF(J$134=AB132,SUM(T$134),0)+IF(J$135=AB132,SUM(T$135),0)+IF(J$136=AB132,SUM(T$136),0)+IF(J$137=AB132,SUM(T$137),0)+IF(J$138=AB132,SUM(T$138),0)+IF(J$139=AB132,SUM(T$139),0)+IF(J$140=AB132,SUM(T$140),0)+IF(J$141=AB132,SUM(T$141),0)+IF(J$142=AB132,SUM(T$142),0)+IF(J$143=AB132,SUM(T$143),0)+IF(J$144=AB132,SUM(T$144),0)+IF(J$145=AB132,SUM(T$145),0)+IF(J$146=AB132,SUM(T$146),0)+IF(J$147=AB132,SUM(T$147),0)","v":0}]
[null,"Address","Project Category","Deep Retrofit House","Maximum % funding possible","% funding requested","No of Units - Energy Poor","No of Units - Total","Project Management Included",null,"Name of Beneficiary",null,null,null,null,null,null,null,null,null,null,null,"Type","Costs","Energy Poor Homes : Housing Association",0.5,null,3,{"$f":"D10","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[1," ","Non-Energy Poor Homes : Local Authority","No",{"$f":"VLOOKUP(C134,$Y$131:$Z$137,2,FALSE)+IF(D134=\"Yes\",15%,0%)","v":0.35},0,{"$f":"IF(W134=1,H134,0)","v":0},0,"Yes",1,{"$f":"VLOOKUP(J134,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},null,0.13500000000000001,{"$f":"(M134*L134)+L134","v":0},{"$f":"IF(I134=\"Yes\",L134*0,0)","v":0},0.23,0,0.23,{"$f":"L134+O134+Q134","v":0},{"$f":"(L134*M134)+(O134*P134)+(Q134*R134)","v":0},{"$f":"IF(F134>E134,0,(S134+T134)*F134)","v":0},null,{"$f":"IF(OR(C134=$Y$132,C134=$Y$133,C134=$Y$134),1,2)","v":2},{"$f":"IF(D134=\"Yes\",L134,0)","v":0},"Energy Poor Homes : Private",0.8,null,4,{"$f":"D11","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[{"$f":"A134+1","v":2},null,"Non-Energy Poor Homes : Private","No",0.35,0,{"$f":"IF(W135=1,H135,0)","v":0},0,"No",2,{"$f":"VLOOKUP(J135,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},null,0.13500000000000001,{"$f":"(M135*L135)+L135","v":0},{"$f":"IF(I135=\"Yes\",L135*0,0)","v":0},0.23,0,0.23,{"$f":"L135+O135+Q135","v":0},0,{"$f":"IF(F135>E135,0,(S135+T135)*F135)","v":0},null,{"$f":"IF(OR(C135=$Y$132,C135=$Y$133,C135=$Y$134),1,2)","v":2},{"$f":"IF(D135=\"Yes\",L135,0)","v":0},"Non-Energy Poor Homes : Local Authority",0.35,null,5,{"$f":"D12","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[{"$f":"A135+1","v":3},null,"Energy Poor Homes : Local Authority","No",0.35,0,0,0,"No",1,"Enter Name of Beneficiary",null,0.13500000000000001,0,0,0.23,0,0.23,0,0,{"$f":"IF(F136>E136,0,(S136+T136)*F136)","v":0},null,1,0,"Non-Energy Poor Homes : Housing Association",0.5,null,6,{"$f":"G8","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[4,null,"Energy Poor Homes : Local Authority","No",0.35,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,0,0,0.23,0,0.23,0,0,0,null,1,0,"Non-Energy Poor Homes : Private",0.35,null,7,{"$f":"G9","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[5,null,"Energy Poor Homes : Housing Association","No",0.5,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,0,0,0.23,0,0.23,0,0,0,null,1,0,null,null,null,8,{"$f":"G10","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[6,null,"Energy Poor Homes : Housing Association","No",0.5,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,{"$f":"(M139*L139)+L139","v":0},0,0.23,0,0.23,0,0,0,null,1,0,"-",0,null,9,{"$f":"G11","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[7,null,"Non-Energy Poor Homes : Private","No",{"$f":"VLOOKUP(C140,$Y$131:$Z$137,2,FALSE)+IF(D140=\"Yes\",15%,0%)","v":0.35},0,0,0,"No",1,{"$f":"VLOOKUP(J140,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},0,0.13500000000000001,{"$f":"(M140*L140)+L140","v":0},0,0.23,0,0.23,0,0,0,null,2,0,"Other Community buildings & services",0.5,null,10,{"$f":"G12","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[8,null,"Non-Energy Poor Homes : Housing Association","No",0.5,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,0,0,0.23,0,0.23,0,0,{"$f":"IF(F141>E141,0,(S141+T141)*F141)","v":0},null,2,0,"Educational / Library / Cultural",0.5,null,11,{"$f":"K8","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,{"$f":"IF(H$88=AB141,SUM(S$88:T$88),0)+IF(H$89=AB141,SUM(S$89:T$89),0)+IF(H$90=AB141,SUM(S$90:T$90),0)+IF(H$91=AB141,SUM(S$91:T$91),0)+IF(H$92=AB141,SUM(S$92:T$92),0)+IF(H$93=AB141,SUM(S$93:T$93),0)+IF(H$94=AB141,SUM(S$94:T$94),0)+IF(H$95=AB141,SUM(S$95:T$95),0)+IF(H$96=AB141,SUM(S$96:T$96),0)+IF(H$97=AB141,SUM(S$97:T$97),0)+IF(H$98=AB141,SUM(S$98:T$98),0)+IF(H$99=AB141,SUM(S$99:T$99),0)+IF(H$100=AB141,SUM(S$100:T$100),0)+IF(H$101=AB141,SUM(S$101:T$101),0)+IF(H$102=AB141,SUM(S$102:T$102),0)+IF(H$103=AB141,SUM(S$103:T$103),0)+IF(H$104=AB141,SUM(S$104:T$104),0)+IF(H$105=AB141,SUM(S$105:T$105),0)+IF(H$106=AB141,SUM(S$106:T$106),0)+IF(H$107=AB141,SUM(S$107:T$107),0)+IF(H$108=AB141,SUM(S$108:T$108),0)+IF(H$109=AB141,SUM(S$109:T$109),0)+IF(H$110=AB141,SUM(S$110:T$110),0)+IF(H$111=AB141,SUM(S$111:T$111),0)+IF(H$112=AB141,SUM(S$112:T$112),0)+IF(H$113=AB141,SUM(S$113:T$113),0)+IF(H$114=AB141,SUM(S$114:T$114),0)+IF(H$115=AB141,SUM(S$115:T$115),0)+IF(H$116=AB141,SUM(S$116:T$116),0)+IF(H$117=AB141,SUM(S$117:T$117),0)+IF(H$118=AB141,SUM(S$118:T$118),0)+IF(H$119=AB141,SUM(S$119:T$119),0)+IF(H$120=AB141,SUM(S$120:T$120),0)+IF(H$121=AB141,SUM(S$121:T$121),0)+IF(H$122=AB141,SUM(S$122:T$122),0)+IF(H$123=AB141,SUM(S$123:T$123),0)+IF(H$124=AB141,SUM(S$124:T$124),0)+IF(H$125=AB141,SUM(S$125:T$125),0)+IF(H$126=AB141,SUM(S$126:T$126),0)+IF(H$127=AB141,SUM(S$127:T$127),0)","v":0},0,0]
[9," ","Non-Energy Poor Homes : Local Authority","No",0.35,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,0,0,0.23,0,0.23,0,0,0,null,2,0,"Public Sector Buildings & Services",0.3,null,12,{"$f":"K9","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[10,null,"Energy Poor Homes : Housing Association","No",0.5,0,0,0,"No",1,{"$f":"VLOOKUP(J143,$AB$131:$AC$150,2,FALSE)","v":"Enter Name of Beneficiary"},0,0.13500000000000001,0,0,0.23,0,0.23,0,0,0,null,1,0,"Sports & Leisure Centres",0.5,null,13,{"$f":"K10","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[11,null,"Energy Poor Homes : Housing Association","No",0.5,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,0,0,0.23,0,0.23,0,0,0,null,1,0,"Private Sector Buildings",0.3,null,14,{"$f":"K11","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[12,null,"Energy Poor Homes : Housing Association","No",0.5,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,0,0,0.23,0,0.23,0,0,0,null,1,0," ",0.5,null,15,{"$f":"K12","v":"Enter Name of Beneficiary"},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[13,null,"Energy Poor Homes : Housing Association","No",0.5,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,0,0,0.23,0,0.23,0,0,0,null,1,0,"Exemplar - Public Sector Buildings & Services",0.5,null,16,{"$f":"N8","v":0},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[14,null,"Energy Poor Homes : Housing Association","No",0.5,0,0,0,"No",1,"Enter Name of Beneficiary",0,0.13500000000000001,{"$f":"(M147*L147)+L147","v":0},0,0.23,0,0.23,0,0,0,null,{"$f":"IF(OR(C147=$Y$132,C147=$Y$133,C147=$Y$134),1,2)","v":1},{"$f":"IF(D147=\"Yes\",L147,0)","v":0},null,null,null,17,{"$f":"N9","v":0},0,0,0,{"$error":"#DIV/0!"},null,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G134:G147)","v":0},{"$f":"SUM(H134:H147)","v":0},null,null,null,{"$f":"SUM(L134:L147)","v":0}," ",{"$f":"SUM(N134:N147)","v":0},{"$f":"SUM(O134:O147)","v":0}," ",{"$f":"SUM(Q134:Q147)","v":0}," ",{"$f":"SUM(S134:S147)","v":0},{"$f":"SUM(T134:T147)","v":0},{"$f":"SUM(U134:U147)","v":0},null,null,{"$f":"SUM(X134:X147)","v":0},null,null,null,18,0,{"$f":"IF(J$134=AB148,U$134,0)+IF(J$135=AB148,U$135,0)+IF(J$136=AB148,U$136,0)+IF(J$137=AB148,U$137,0)+IF(J$138=AB148,U$138,0)+IF(J$139=AB148,U$139,0)+IF(J$140=AB148,U$140,0)+IF(J$141=AB148,U$141,0)+IF(J$142=AB148,U$142,0)+IF(J$143=AB148,U$143,0)+IF(J$144=AB148,U$144,0)+IF(J$145=AB148,U$145,0)+IF(J$146=AB148,U$146,0)+IF(J$147=AB148,U$147,0)","v":0},{"$f":"IF(H$88=AB148,U$88,0)+IF(H$89=AB148,U$89,0)+IF(H$90=AB148,U$90,0)+IF(H$91=AB148,U$91,0)+IF(H$92=AB148,U$92,0)+IF(H$93=AB148,U$93,0)+IF(H$94=AB148,U$94,0)+IF(H$95=AB148,U$95,0)+IF(H$96=AB148,U$96,0)+IF(H$97=AB148,U$97,0)+IF(H$98=AB148,U$98,0)+IF(H$99=AB148,U$99,0)+IF(H$100=AB148,U$100,0)+IF(H$101=AB148,U$101,0)+IF(H$102=AB148,U$102,0)+IF(H$103=AB148,U$103,0)+IF(H$104=AB148,U$104,0)+IF(H$105=AB148,U$105,0)+IF(H$106=AB148,U$106,0)+IF(H$107=AB148,U$107,0)+IF(H$108=AB148,U$108,0)+IF(H$109=AB148,U$109,0)+IF(H$110=AB148,U$110,0)+IF(H$111=AB148,U$111,0)+IF(H$112=AB148,U$112,0)+IF(H$113=AB148,U$113,0)+IF(H$114=AB148,U$114,0)+IF(H$115=AB148,U$115,0)+IF(H$116=AB148,U$116,0)+IF(H$117=AB148,U$117,0)+IF(H$118=AB148,U$118,0)+IF(H$119=AB148,U$119,0)+IF(H$120=AB148,U$120,0)+IF(H$121=AB148,U$121,0)+IF(H$122=AB148,U$122,0)+IF(H$123=AB148,U$123,0)+IF(H$124=AB148,U$124,0)+IF(H$125=AB148,U$125,0)+IF(H$126=AB148,U$126,0)+IF(H$127=AB148,U$127,0)","v":0},0,{"$f":"AF148/AF$151","v":{"$error":"#DIV/0!"}},null,0,{"$f":"IF(H$88=AB148,SUM(S$88:T$88),0)+IF(H$89=AB148,SUM(S$89:T$89),0)+IF(H$90=AB148,SUM(S$90:T$90),0)+IF(H$91=AB148,SUM(S$91:T$91),0)+IF(H$92=AB148,SUM(S$92:T$92),0)+IF(H$93=AB148,SUM(S$93:T$93),0)+IF(H$94=AB148,SUM(S$94:T$94),0)+IF(H$95=AB148,SUM(S$95:T$95),0)+IF(H$96=AB148,SUM(S$96:T$96),0)+IF(H$97=AB148,SUM(S$97:T$97),0)+IF(H$98=AB148,SUM(S$98:T$98),0)+IF(H$99=AB148,SUM(S$99:T$99),0)+IF(H$100=AB148,SUM(S$100:T$100),0)+IF(H$101=AB148,SUM(S$101:T$101),0)+IF(H$102=AB148,SUM(S$102:T$102),0)+IF(H$103=AB148,SUM(S$103:T$103),0)+IF(H$104=AB148,SUM(S$104:T$104),0)+IF(H$105=AB148,SUM(S$105:T$105),0)+IF(H$106=AB148,SUM(S$106:T$106),0)+IF(H$107=AB148,SUM(S$107:T$107),0)+IF(H$108=AB148,SUM(S$108:T$108),0)+IF(H$109=AB148,SUM(S$109:T$109),0)+IF(H$110=AB148,SUM(S$110:T$110),0)+IF(H$111=AB148,SUM(S$111:T$111),0)+IF(H$112=AB148,SUM(S$112:T$112),0)+IF(H$113=AB148,SUM(S$113:T$113),0)+IF(H$114=AB148,SUM(S$114:T$114),0)+IF(H$115=AB148,SUM(S$115:T$115),0)+IF(H$116=AB148,SUM(S$116:T$116),0)+IF(H$117=AB148,SUM(S$117:T$117),0)+IF(H$118=AB148,SUM(S$118:T$118),0)+IF(H$119=AB148,SUM(S$119:T$119),0)+IF(H$120=AB148,SUM(S$120:T$120),0)+IF(H$121=AB148,SUM(S$121:T$121),0)+IF(H$122=AB148,SUM(S$122:T$122),0)+IF(H$123=AB148,SUM(S$123:T$123),0)+IF(H$124=AB148,SUM(S$124:T$124),0)+IF(H$125=AB148,SUM(S$125:T$125),0)+IF(H$126=AB148,SUM(S$126:T$126),0)+IF(H$127=AB148,SUM(S$127:T$127),0)","v":0},0,{"$f":"IF(J$134=AB148,SUM(T$134),0)+IF(J$135=AB148,SUM(T$135),0)+IF(J$136=AB148,SUM(T$136),0)+IF(J$137=AB148,SUM(T$137),0)+IF(J$138=AB148,SUM(T$138),0)+IF(J$139=AB148,SUM(T$139),0)+IF(J$140=AB148,SUM(T$140),0)+IF(J$141=AB148,SUM(T$141),0)+IF(J$142=AB148,SUM(T$142),0)+IF(J$143=AB148,SUM(T$143),0)+IF(J$144=AB148,SUM(T$144),0)+IF(J$145=AB148,SUM(T$145),0)+IF(J$146=AB148,SUM(T$146),0)+IF(J$147=AB148,SUM(T$147),0)","v":0}]
["Data from Domestic Energy Credits Tab for Comparison",null,null,null,null,null,{"$f":"'Domestic Energy Credits'!U22+C83","v":0},{"$f":"'Domestic Energy Credits'!U21+D83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,{"$f":"IF(J$134=AB149,U$134,0)+IF(J$135=AB149,U$135,0)+IF(J$136=AB149,U$136,0)+IF(J$137=AB149,U$137,0)+IF(J$138=AB149,U$138,0)+IF(J$139=AB149,U$139,0)+IF(J$140=AB149,U$140,0)+IF(J$141=AB149,U$141,0)+IF(J$142=AB149,U$142,0)+IF(J$143=AB149,U$143,0)+IF(J$144=AB149,U$144,0)+IF(J$145=AB149,U$145,0)+IF(J$146=AB149,U$146,0)+IF(J$147=AB149,U$147,0)","v":0},{"$f":"IF(H$88=AB149,U$88,0)+IF(H$89=AB149,U$89,0)+IF(H$90=AB149,U$90,0)+IF(H$91=AB149,U$91,0)+IF(H$92=AB149,U$92,0)+IF(H$93=AB149,U$93,0)+IF(H$94=AB149,U$94,0)+IF(H$95=AB149,U$95,0)+IF(H$96=AB149,U$96,0)+IF(H$97=AB149,U$97,0)+IF(H$98=AB149,U$98,0)+IF(H$99=AB149,U$99,0)+IF(H$100=AB149,U$100,0)+IF(H$101=AB149,U$101,0)+IF(H$102=AB149,U$102,0)+IF(H$103=AB149,U$103,0)+IF(H$104=AB149,U$104,0)+IF(H$105=AB149,U$105,0)+IF(H$106=AB149,U$106,0)+IF(H$107=AB149,U$107,0)+IF(H$108=AB149,U$108,0)+IF(H$109=AB149,U$109,0)+IF(H$110=AB149,U$110,0)+IF(H$111=AB149,U$111,0)+IF(H$112=AB149,U$112,0)+IF(H$113=AB149,U$113,0)+IF(H$114=AB149,U$114,0)+IF(H$115=AB149,U$115,0)+IF(H$116=AB149,U$116,0)+IF(H$117=AB149,U$117,0)+IF(H$118=AB149,U$118,0)+IF(H$119=AB149,U$119,0)+IF(H$120=AB149,U$120,0)+IF(H$121=AB149,U$121,0)+IF(H$122=AB149,U$122,0)+IF(H$123=AB149,U$123,0)+IF(H$124=AB149,U$124,0)+IF(H$125=AB149,U$125,0)+IF(H$126=AB149,U$126,0)+IF(H$127=AB149,U$127,0)","v":0},0,{"$f":"AF149/AF$151","v":{"$error":"#DIV/0!"}}," ",0,{"$f":"IF(H$88=AB149,SUM(S$88:T$88),0)+IF(H$89=AB149,SUM(S$89:T$89),0)+IF(H$90=AB149,SUM(S$90:T$90),0)+IF(H$91=AB149,SUM(S$91:T$91),0)+IF(H$92=AB149,SUM(S$92:T$92),0)+IF(H$93=AB149,SUM(S$93:T$93),0)+IF(H$94=AB149,SUM(S$94:T$94),0)+IF(H$95=AB149,SUM(S$95:T$95),0)+IF(H$96=AB149,SUM(S$96:T$96),0)+IF(H$97=AB149,SUM(S$97:T$97),0)+IF(H$98=AB149,SUM(S$98:T$98),0)+IF(H$99=AB149,SUM(S$99:T$99),0)+IF(H$100=AB149,SUM(S$100:T$100),0)+IF(H$101=AB149,SUM(S$101:T$101),0)+IF(H$102=AB149,SUM(S$102:T$102),0)+IF(H$103=AB149,SUM(S$103:T$103),0)+IF(H$104=AB149,SUM(S$104:T$104),0)+IF(H$105=AB149,SUM(S$105:T$105),0)+IF(H$106=AB149,SUM(S$106:T$106),0)+IF(H$107=AB149,SUM(S$107:T$107),0)+IF(H$108=AB149,SUM(S$108:T$108),0)+IF(H$109=AB149,SUM(S$109:T$109),0)+IF(H$110=AB149,SUM(S$110:T$110),0)+IF(H$111=AB149,SUM(S$111:T$111),0)+IF(H$112=AB149,SUM(S$112:T$112),0)+IF(H$113=AB149,SUM(S$113:T$113),0)+IF(H$114=AB149,SUM(S$114:T$114),0)+IF(H$115=AB149,SUM(S$115:T$115),0)+IF(H$116=AB149,SUM(S$116:T$116),0)+IF(H$117=AB149,SUM(S$117:T$117),0)+IF(H$118=AB149,SUM(S$118:T$118),0)+IF(H$119=AB149,SUM(S$119:T$119),0)+IF(H$120=AB149,SUM(S$120:T$120),0)+IF(H$121=AB149,SUM(S$121:T$121),0)+IF(H$122=AB149,SUM(S$122:T$122),0)+IF(H$123=AB149,SUM(S$123:T$123),0)+IF(H$124=AB149,SUM(S$124:T$124),0)+IF(H$125=AB149,SUM(S$125:T$125),0)+IF(H$126=AB149,SUM(S$126:T$126),0)+IF(H$127=AB149,SUM(S$127:T$127),0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,{"$f":"IF(J$134=AB150,U$134,0)+IF(J$135=AB150,U$135,0)+IF(J$136=AB150,U$136,0)+IF(J$137=AB150,U$137,0)+IF(J$138=AB150,U$138,0)+IF(J$139=AB150,U$139,0)+IF(J$140=AB150,U$140,0)+IF(J$141=AB150,U$141,0)+IF(J$142=AB150,U$142,0)+IF(J$143=AB150,U$143,0)+IF(J$144=AB150,U$144,0)+IF(J$145=AB150,U$145,0)+IF(J$146=AB150,U$146,0)+IF(J$147=AB150,U$147,0)","v":0},0,0,{"$f":"AF150/AF$151","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$134=AB150,SUM(S$134:T$134),0)+IF(J$135=AB150,SUM(S$135:T$135),0)+IF(J$136=AB150,SUM(S$136:T$136),0)+IF(J$137=AB150,SUM(S$137:T$137),0)+IF(J$138=AB150,SUM(S$138:T$138),0)+IF(J$139=AB150,SUM(S$139:T$139),0)+IF(J$140=AB150,SUM(S$140:T$140),0)+IF(J$141=AB150,SUM(S$141:T$141),0)+IF(J$142=AB150,SUM(S$142:T$142),0)+IF(J$143=AB150,SUM(S$143:T$143),0)+IF(J$144=AB150,SUM(S$144:T$144),0)+IF(J$145=AB150,SUM(S$145:T$145),0)+IF(J$146=AB150,SUM(S$146:T$146),0)+IF(J$147=AB150,SUM(S$147:T$147),0)","v":0},{"$f":"IF(H$88=AB150,SUM(S$88:T$88),0)+IF(H$89=AB150,SUM(S$89:T$89),0)+IF(H$90=AB150,SUM(S$90:T$90),0)+IF(H$91=AB150,SUM(S$91:T$91),0)+IF(H$92=AB150,SUM(S$92:T$92),0)+IF(H$93=AB150,SUM(S$93:T$93),0)+IF(H$94=AB150,SUM(S$94:T$94),0)+IF(H$95=AB150,SUM(S$95:T$95),0)+IF(H$96=AB150,SUM(S$96:T$96),0)+IF(H$97=AB150,SUM(S$97:T$97),0)+IF(H$98=AB150,SUM(S$98:T$98),0)+IF(H$99=AB150,SUM(S$99:T$99),0)+IF(H$100=AB150,SUM(S$100:T$100),0)+IF(H$101=AB150,SUM(S$101:T$101),0)+IF(H$102=AB150,SUM(S$102:T$102),0)+IF(H$103=AB150,SUM(S$103:T$103),0)+IF(H$104=AB150,SUM(S$104:T$104),0)+IF(H$105=AB150,SUM(S$105:T$105),0)+IF(H$106=AB150,SUM(S$106:T$106),0)+IF(H$107=AB150,SUM(S$107:T$107),0)+IF(H$108=AB150,SUM(S$108:T$108),0)+IF(H$109=AB150,SUM(S$109:T$109),0)+IF(H$110=AB150,SUM(S$110:T$110),0)+IF(H$111=AB150,SUM(S$111:T$111),0)+IF(H$112=AB150,SUM(S$112:T$112),0)+IF(H$113=AB150,SUM(S$113:T$113),0)+IF(H$114=AB150,SUM(S$114:T$114),0)+IF(H$115=AB150,SUM(S$115:T$115),0)+IF(H$116=AB150,SUM(S$116:T$116),0)+IF(H$117=AB150,SUM(S$117:T$117),0)+IF(H$118=AB150,SUM(S$118:T$118),0)+IF(H$119=AB150,SUM(S$119:T$119),0)+IF(H$120=AB150,SUM(S$120:T$120),0)+IF(H$121=AB150,SUM(S$121:T$121),0)+IF(H$122=AB150,SUM(S$122:T$122),0)+IF(H$123=AB150,SUM(S$123:T$123),0)+IF(H$124=AB150,SUM(S$124:T$124),0)+IF(H$125=AB150,SUM(S$125:T$125),0)+IF(H$126=AB150,SUM(S$126:T$126),0)+IF(H$127=AB150,SUM(S$127:T$127),0)","v":0},{"$f":"IF(H$88=AB150,SUM(T$88),0)+IF(H$89=AB150,SUM(T$89),0)+IF(H$90=AB150,SUM(T$90),0)+IF(H$91=AB150,SUM(T$91),0)+IF(H$92=AB150,SUM(T$92),0)+IF(H$93=AB150,SUM(T$93),0)+IF(H$94=AB150,SUM(T$94),0)+IF(H$95=AB150,SUM(T$95),0)+IF(H$96=AB150,SUM(T$96),0)+IF(H$97=AB150,SUM(T$97),0)+IF(H$98=AB150,SUM(T$98),0)+IF(H$99=AB150,SUM(T$99),0)+IF(H$100=AB150,SUM(T$100),0)+IF(H$101=AB150,SUM(T$101),0)+IF(H$102=AB150,SUM(T$102),0)+IF(H$103=AB150,SUM(T$103),0)+IF(H$104=AB150,SUM(T$104),0)+IF(H$105=AB150,SUM(T$105),0)+IF(H$106=AB150,SUM(T$106),0)+IF(H$107=AB150,SUM(T$107),0)+IF(H$108=AB150,SUM(T$108),0)+IF(H$109=AB150,SUM(T$109),0)+IF(H$110=AB150,SUM(T$110),0)+IF(H$111=AB150,SUM(T$111),0)+IF(H$112=AB150,SUM(T$112),0)+IF(H$113=AB150,SUM(T$113),0)+IF(H$114=AB150,SUM(T$114),0)+IF(H$115=AB150,SUM(T$115),0)+IF(H$116=AB150,SUM(T$116),0)+IF(H$117=AB150,SUM(T$117),0)+IF(H$118=AB150,SUM(T$118),0)+IF(H$119=AB150,SUM(T$119),0)+IF(H$120=AB150,SUM(T$120),0)+IF(H$121=AB150,SUM(T$121),0)+IF(H$122=AB150,SUM(T$122),0)+IF(H$123=AB150,SUM(T$123),0)+IF(H$124=AB150,SUM(T$124),0)+IF(H$125=AB150,SUM(T$125),0)+IF(H$126=AB150,SUM(T$126),0)+IF(H$127=AB150,SUM(T$127),0)","v":0},{"$f":"IF(J$134=AB150,SUM(T$134),0)+IF(J$135=AB150,SUM(T$135),0)+IF(J$136=AB150,SUM(T$136),0)+IF(J$137=AB150,SUM(T$137),0)+IF(J$138=AB150,SUM(T$138),0)+IF(J$139=AB150,SUM(T$139),0)+IF(J$140=AB150,SUM(T$140),0)+IF(J$141=AB150,SUM(T$141),0)+IF(J$142=AB150,SUM(T$142),0)+IF(J$143=AB150,SUM(T$143),0)+IF(J$144=AB150,SUM(T$144),0)+IF(J$145=AB150,SUM(T$145),0)+IF(J$146=AB150,SUM(T$146),0)+IF(J$147=AB150,SUM(T$147),0)","v":0}]
[null,"Values automatically brought in from \"Non Domestic \" and \"Domestic\" sheets",null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh (Primary)","Carbon Savings KgCo2 ","Payback on investment","Electrical savings €","Thermal Savings €","Fleet Savings €","Renewable Savings €","Energy Credits","Cost per Primary kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,{"$f":"SUM(AF131:AF150)","v":0}]
[null,"Facility Name","Project Category"]
[1,{"$f":"'Non Domestic 1'!B5","v":0},{"$f":"'Non Domestic 1'!B3","v":"Educational / Library / Cultural"},{"$f":"'Non Domestic 1'!H25","v":0},{"$f":"'Non Domestic 1'!I25","v":0},{"$f":"'Non Domestic 1'!J25","v":0},{"$f":"'Non Domestic 1'!X30","v":0},{"$f":"SUM('Non Domestic 1'!L25:O25)","v":0},{"$f":"IF(ISERROR((S88+T88)/SUM(J153:M153)),0,((S88+T88)/SUM(J153:M153)))","v":0},{"$f":"'Non Domestic 1'!P25","v":0},{"$f":"'Non Domestic 1'!Q25","v":0},{"$f":"'Non Domestic 1'!R25","v":0},{"$f":"'Non Domestic 1'!S25","v":0},{"$f":"'Non Domestic 1'!X25","v":0},{"$f":"IF(ISERROR((S88+T88)/N153),0,((S88+T88)/N153))","v":0}]
[{"$f":"A153+1","v":2},{"$f":"'Non Domestic 2'!B5","v":0},{"$f":"'Non Domestic 2'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 2'!H25","v":0},{"$f":"'Non Domestic 2'!I25","v":0},{"$f":"'Non Domestic 2'!J25","v":0},{"$f":"'Non Domestic 2'!X30","v":0},{"$f":"SUM('Non Domestic 2'!L25:O25)","v":0},{"$f":"IF(ISERROR((S89+T89)/SUM(J154:M154)),0,((S89+T89)/SUM(J154:M154)))","v":0},{"$f":"'Non Domestic 2'!P25","v":0},{"$f":"'Non Domestic 2'!Q25","v":0},{"$f":"'Non Domestic 2'!R25","v":0},{"$f":"'Non Domestic 2'!S25","v":0},{"$f":"'Non Domestic 2'!X25","v":0},0]
[{"$f":"A154+1","v":3},{"$f":"'Non Domestic 3'!B5","v":0},{"$f":"'Non Domestic 3'!B3","v":"Public Sector Buildings & Services"},{"$f":"'Non Domestic 3'!H25","v":0},{"$f":"'Non Domestic 3'!I25","v":0},{"$f":"'Non Domestic 3'!J25","v":0},{"$f":"'Non Domestic 3'!X30","v":0},{"$f":"SUM('Non Domestic 3'!L25:O25)","v":0},0,{"$f":"'Non Domestic 3'!P25","v":0},{"$f":"'Non Domestic 3'!Q25","v":0},{"$f":"'Non Domestic 3'!R25","v":0},{"$f":"'Non Domestic 3'!S25","v":0},{"$f":"'Non Domestic 3'!X25","v":0},0]
[4,{"$f":"'Non Domestic 4'!B5","v":0},{"$f":"'Non Domestic 4'!B3","v":"Educational / Library / Cultural"},{"$f":"'Non Domestic 4'!H25","v":0},{"$f":"'Non Domestic 4'!I25","v":0},{"$f":"'Non Domestic 4'!J25","v":0},{"$f":"'Non Domestic 4'!X30","v":0},{"$f":"SUM('Non Domestic 4'!L25:O25)","v":0},0,{"$f":"'Non Domestic 4'!P25","v":0},{"$f":"'Non Domestic 4'!Q25","v":0},{"$f":"'Non Domestic 4'!R25","v":0},{"$f":"'Non Domestic 4'!S25","v":0},{"$f":"'Non Domestic 4'!X25","v":0},0]
[5,{"$f":"'Non Domestic 5'!B5","v":0},{"$f":"'Non Domestic 5'!B3","v":"Private Sector Buildings"},{"$f":"'Non Domestic 5'!H25","v":0},{"$f":"'Non Domestic 5'!I25","v":0},{"$f":"'Non Domestic 5'!J25","v":0},{"$f":"'Non Domestic 5'!X30","v":0},{"$f":"SUM('Non Domestic 5'!L25:O25)","v":0},0,{"$f":"'Non Domestic 5'!P25","v":0},{"$f":"'Non Domestic 5'!Q25","v":0},{"$f":"'Non Domestic 5'!R25","v":0},{"$f":"'Non Domestic 5'!S25","v":0},{"$f":"'Non Domestic 5'!X25","v":0},0]
[6,{"$f":"'Non Domestic 6'!B5","v":0},{"$f":"'Non Domestic 6'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 6'!H25","v":0},{"$f":"'Non Domestic 6'!I25","v":0},{"$f":"'Non Domestic 6'!J25","v":0},{"$f":"'Non Domestic 6'!X30","v":0},{"$f":"SUM('Non Domestic 6'!L25:O25)","v":0},0,{"$f":"'Non Domestic 6'!P25","v":0},{"$f":"'Non Domestic 6'!Q25","v":0},{"$f":"'Non Domestic 6'!R25","v":0},{"$f":"'Non Domestic 6'!S25","v":0},{"$f":"'Non Domestic 6'!X25","v":0},0]
[7,{"$f":"'Non Domestic 7'!B5","v":0},{"$f":"'Non Domestic 7'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 7'!H25","v":0},{"$f":"'Non Domestic 7'!I25","v":0},{"$f":"'Non Domestic 7'!J25","v":0},{"$f":"'Non Domestic 7'!X30","v":0},{"$f":"SUM('Non Domestic 7'!L25:O25)","v":0},0,{"$f":"'Non Domestic 7'!P25","v":0},{"$f":"'Non Domestic 7'!Q25","v":0},{"$f":"'Non Domestic 7'!R25","v":0},{"$f":"'Non Domestic 7'!S25","v":0},{"$f":"'Non Domestic 7'!X25","v":0},0]
[8,{"$f":"'Non Domestic 8'!B5","v":0},{"$f":"'Non Domestic 8'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 8'!H25","v":0},{"$f":"'Non Domestic 8'!I25","v":0},{"$f":"'Non Domestic 8'!J25","v":0},{"$f":"'Non Domestic 8'!X30","v":0},{"$f":"SUM('Non Domestic 8'!L25:O25)","v":0},0,{"$f":"'Non Domestic 8'!P25","v":0},{"$f":"'Non Domestic 8'!Q25","v":0},{"$f":"'Non Domestic 8'!R25","v":0},{"$f":"'Non Domestic 8'!S25","v":0},{"$f":"'Non Domestic 8'!X25","v":0},0]
[9,{"$f":"'Non Domestic 9'!B5","v":0},{"$f":"'Non Domestic 9'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 9'!H25","v":0},{"$f":"'Non Domestic 9'!I25","v":0},{"$f":"'Non Domestic 9'!J25","v":0},{"$f":"'Non Domestic 9'!X30","v":0},{"$f":"SUM('Non Domestic 9'!L25:O25)","v":0},0,{"$f":"'Non Domestic 9'!P25","v":0},{"$f":"'Non Domestic 9'!Q25","v":0},{"$f":"'Non Domestic 9'!R25","v":0},{"$f":"'Non Domestic 9'!S25","v":0},{"$f":"'Non Domestic 9'!X25","v":0},0]
[10,{"$f":"'Non Domestic 10'!B5","v":0},{"$f":"'Non Domestic 10'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 10'!H25","v":0},{"$f":"'Non Domestic 10'!I25","v":0},{"$f":"'Non Domestic 10'!J25","v":0},{"$f":"'Non Domestic 10'!X30","v":0},{"$f":"SUM('Non Domestic 10'!L25:O25)","v":0},0,{"$f":"'Non Domestic 10'!P25","v":0},{"$f":"'Non Domestic 10'!Q25","v":0},{"$f":"'Non Domestic 10'!R25","v":0},{"$f":"'Non Domestic 10'!S25","v":0},{"$f":"'Non Domestic 10'!X25","v":0},0]
[11,{"$f":"'Non Domestic 11'!B5","v":0},{"$f":"'Non Domestic 11'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 11'!H25","v":0},{"$f":"'Non Domestic 11'!I25","v":0},{"$f":"'Non Domestic 11'!J25","v":0},{"$f":"'Non Domestic 11'!X30","v":0},{"$f":"SUM('Non Domestic 11'!L25:O25)","v":0},0,{"$f":"'Non Domestic 11'!P25","v":0},{"$f":"'Non Domestic 11'!Q25","v":0},{"$f":"'Non Domestic 11'!R25","v":0},{"$f":"'Non Domestic 11'!S25","v":0},{"$f":"'Non Domestic 11'!X25","v":0},0]
[{"$f":"A163+1","v":12},{"$f":"'Non Domestic 12'!B5","v":0},{"$f":"'Non Domestic 12'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 12'!H25","v":0},{"$f":"'Non Domestic 12'!I25","v":0},{"$f":"'Non Domestic 12'!J25","v":0},{"$f":"'Non Domestic 12'!X30","v":0},{"$f":"SUM('Non Domestic 12'!L25:O25)","v":0},0,{"$f":"'Non Domestic 12'!P25","v":0},{"$f":"'Non Domestic 12'!Q25","v":0},{"$f":"'Non Domestic 12'!R25","v":0},{"$f":"'Non Domestic 12'!S25","v":0},{"$f":"'Non Domestic 12'!X25","v":0},0]
[{"$f":"A164+1","v":13},{"$f":"'Non Domestic 13'!B5","v":0},{"$f":"'Non Domestic 13'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 13'!H$25","v":0},{"$f":"'Non Domestic 13'!I$25","v":0},{"$f":"'Non Domestic 13'!J$25","v":0},{"$f":"'Non Domestic 13'!X30","v":0},{"$f":"SUM('Non Domestic 13'!L25:O25)","v":0},0,{"$f":"'Non Domestic 13'!P25","v":0},{"$f":"'Non Domestic 13'!Q25","v":0},{"$f":"'Non Domestic 13'!R25","v":0},{"$f":"'Non Domestic 13'!S25","v":0},{"$f":"'Non Domestic 13'!X25","v":0},0]
[14,{"$f":"'Non Domestic 14'!B5","v":0},{"$f":"'Non Domestic 14'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 14'!H$25","v":0},{"$f":"'Non Domestic 14'!I$25","v":0},{"$f":"'Non Domestic 14'!J$25","v":0},{"$f":"'Non Domestic 14'!X30","v":0},{"$f":"SUM('Non Domestic 14'!L25:O25)","v":0},0,{"$f":"'Non Domestic 14'!P25","v":0},{"$f":"'Non Domestic 14'!Q25","v":0},{"$f":"'Non Domestic 14'!R25","v":0},{"$f":"'Non Domestic 14'!S25","v":0},{"$f":"'Non Domestic 14'!X25","v":0},0]
[15,{"$f":"'Non Domestic 15'!B5","v":0},{"$f":"'Non Domestic 15'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 15'!H$25","v":0},{"$f":"'Non Domestic 15'!I$25","v":0},{"$f":"'Non Domestic 15'!J$25","v":0},{"$f":"'Non Domestic 15'!X30","v":0},{"$f":"SUM('Non Domestic 15'!L25:O25)","v":0},0,{"$f":"'Non Domestic 15'!P25","v":0},{"$f":"'Non Domestic 15'!Q25","v":0},{"$f":"'Non Domestic 15'!R25","v":0},{"$f":"'Non Domestic 15'!S25","v":0},{"$f":"'Non Domestic 15'!X25","v":0},0]
[16,{"$f":"'Non Domestic 16'!B5","v":0},{"$f":"'Non Domestic 16'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 16'!H$25","v":0},{"$f":"'Non Domestic 16'!I$25","v":0},{"$f":"'Non Domestic 16'!J$25","v":0},{"$f":"'Non Domestic 16'!X30","v":0},{"$f":"SUM('Non Domestic 16'!L25:O25)","v":0},0,{"$f":"'Non Domestic 16'!P25","v":0},{"$f":"'Non Domestic 16'!Q25","v":0},{"$f":"'Non Domestic 16'!R25","v":0},{"$f":"'Non Domestic 16'!S25","v":0},{"$f":"'Non Domestic 16'!X25","v":0},0]
[17,{"$f":"'Non Domestic 17'!B5","v":0},{"$f":"'Non Domestic 17'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 17'!H$25","v":0},{"$f":"'Non Domestic 17'!I$25","v":0},{"$f":"'Non Domestic 17'!J$25","v":0},{"$f":"'Non Domestic 17'!X30","v":0},{"$f":"SUM('Non Domestic 17'!L25:O25)","v":0},0,{"$f":"'Non Domestic 17'!P25","v":0},{"$f":"'Non Domestic 17'!Q25","v":0},{"$f":"'Non Domestic 17'!R25","v":0},{"$f":"'Non Domestic 17'!S25","v":0},{"$f":"'Non Domestic 17'!X25","v":0},0]
[18,{"$f":"'Non Domestic 18'!B5","v":0},{"$f":"'Non Domestic 18'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 18'!H$25","v":0},{"$f":"'Non Domestic 18'!I$25","v":0},{"$f":"'Non Domestic 18'!J$25","v":0},{"$f":"'Non Domestic 18'!X30","v":0},{"$f":"SUM('Non Domestic 18'!L25:O25)","v":0},0,{"$f":"'Non Domestic 18'!P25","v":0},{"$f":"'Non Domestic 18'!Q25","v":0},{"$f":"'Non Domestic 18'!R25","v":0},{"$f":"'Non Domestic 18'!S25","v":0},{"$f":"'Non Domestic 18'!X25","v":0},0]
[19,{"$f":"'Non Domestic 19'!B5","v":0},{"$f":"'Non Domestic 19'!B3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 19'!H$25","v":0},{"$f":"'Non Domestic 19'!I$25","v":0},{"$f":"'Non Domestic 19'!J$25","v":0},{"$f":"'Non Domestic 19'!X30","v":0},{"$f":"SUM('Non Domestic 19'!L25:O25)","v":0},0,{"$f":"'Non Domestic 19'!P25","v":0},{"$f":"'Non Domestic 19'!Q25","v":0},{"$f":"'Non Domestic 19'!R25","v":0},{"$f":"'Non Domestic 19'!S25","v":0},{"$f":"'Non Domestic 19'!X25","v":0},0]
[20,{"$f":"'Non Domestic 20'!$B$5","v":0},{"$f":"'Non Domestic 20'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 20'!H$25","v":0},{"$f":"'Non Domestic 20'!I$25","v":0},{"$f":"'Non Domestic 20'!J$25","v":0},{"$f":"'Non Domestic 20'!X30","v":0},{"$f":"SUM('Non Domestic 20'!L25:O25)","v":0},0,{"$f":"'Non Domestic 20'!P25","v":0},{"$f":"'Non Domestic 20'!Q25","v":0},{"$f":"'Non Domestic 20'!R25","v":0},{"$f":"'Non Domestic 20'!S25","v":0},{"$f":"'Non Domestic 20'!X25","v":0},0]
[21,{"$f":"'Non Domestic 21'!$B$5","v":0},{"$f":"'Non Domestic 21'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 21'!H$25","v":0},{"$f":"'Non Domestic 21'!I$25","v":0},{"$f":"'Non Domestic 21'!J$25","v":0},{"$f":"'Non Domestic 21'!X30","v":0},{"$f":"SUM('Non Domestic 21'!L25:O25)","v":0},0,{"$f":"'Non Domestic 21'!P25","v":0},{"$f":"'Non Domestic 21'!Q25","v":0},{"$f":"'Non Domestic 21'!R25","v":0},{"$f":"'Non Domestic 21'!S25","v":0},{"$f":"'Non Domestic 21'!X25","v":0},0]
[22,{"$f":"'Non Domestic 22'!$B$5","v":0},{"$f":"'Non Domestic 22'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 22'!H$25","v":0},{"$f":"'Non Domestic 22'!I$25","v":0},{"$f":"'Non Domestic 22'!J$25","v":0},{"$f":"'Non Domestic 22'!X30","v":0},{"$f":"SUM('Non Domestic 22'!L25:O25)","v":0},0,{"$f":"'Non Domestic 22'!P25","v":0},{"$f":"'Non Domestic 22'!Q25","v":0},{"$f":"'Non Domestic 22'!R25","v":0},{"$f":"'Non Domestic 22'!S25","v":0},{"$f":"'Non Domestic 22'!X25","v":0},0]
[23,{"$f":"'Non Domestic 23'!$B$5","v":0},{"$f":"'Non Domestic 23'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 23'!H$25","v":0},{"$f":"'Non Domestic 23'!I$25","v":0},{"$f":"'Non Domestic 23'!J$25","v":0},{"$f":"'Non Domestic 23'!X30","v":0},{"$f":"SUM('Non Domestic 23'!L25:O25)","v":0},0,{"$f":"'Non Domestic 23'!P25","v":0},{"$f":"'Non Domestic 23'!Q25","v":0},{"$f":"'Non Domestic 23'!R25","v":0},{"$f":"'Non Domestic 23'!S25","v":0},{"$f":"'Non Domestic 23'!X25","v":0},0]
[24,{"$f":"'Non Domestic 24'!$B$5","v":0},{"$f":"'Non Domestic 24'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 24'!H$25","v":0},{"$f":"'Non Domestic 24'!I$25","v":0},{"$f":"'Non Domestic 24'!J$25","v":0},{"$f":"'Non Domestic 24'!X30","v":0},{"$f":"SUM('Non Domestic 24'!L25:O25)","v":0},0,{"$f":"'Non Domestic 24'!P25","v":0},{"$f":"'Non Domestic 24'!Q25","v":0},{"$f":"'Non Domestic 24'!R25","v":0},{"$f":"'Non Domestic 24'!S25","v":0},{"$f":"'Non Domestic 24'!X25","v":0},0]
[25,{"$f":"'Non Domestic 25'!$B$5","v":0},{"$f":"'Non Domestic 25'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 25'!H$25","v":0},{"$f":"'Non Domestic 25'!I$25","v":0},{"$f":"'Non Domestic 25'!J$25","v":0},{"$f":"'Non Domestic 25'!X30","v":0},{"$f":"SUM('Non Domestic 25'!L25:O25)","v":0},{"$f":"IF(ISERROR((S112+T112)/SUM(J177:M177)),0,((S112+T112)/SUM(J177:M177)))","v":0},{"$f":"'Non Domestic 25'!P25","v":0},{"$f":"'Non Domestic 25'!Q25","v":0},{"$f":"'Non Domestic 25'!R25","v":0},{"$f":"'Non Domestic 25'!S25","v":0},{"$f":"'Non Domestic 25'!X25","v":0},0]
[26,{"$f":"'Non Domestic 26'!$B$5","v":0},{"$f":"'Non Domestic 26'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 26'!H$25","v":0},{"$f":"'Non Domestic 26'!I$25","v":0},{"$f":"'Non Domestic 26'!J$25","v":0},{"$f":"'Non Domestic 26'!X30","v":0},{"$f":"SUM('Non Domestic 26'!L25:O25)","v":0},0,{"$f":"'Non Domestic 26'!P25","v":0},{"$f":"'Non Domestic 26'!Q25","v":0},{"$f":"'Non Domestic 26'!R25","v":0},{"$f":"'Non Domestic 26'!S25","v":0},{"$f":"'Non Domestic 26'!X25","v":0},0]
[27,{"$f":"'Non Domestic 27'!$B$5","v":0},{"$f":"'Non Domestic 27'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 27'!H$25","v":0},{"$f":"'Non Domestic 27'!I$25","v":0},{"$f":"'Non Domestic 27'!J$25","v":0},{"$f":"'Non Domestic 27'!X30","v":0},{"$f":"SUM('Non Domestic 27'!L25:O25)","v":0},0,{"$f":"'Non Domestic 27'!P25","v":0},{"$f":"'Non Domestic 27'!Q25","v":0},{"$f":"'Non Domestic 27'!R25","v":0},{"$f":"'Non Domestic 27'!S25","v":0},{"$f":"'Non Domestic 27'!X25","v":0},0]
[28,{"$f":"'Non Domestic 28'!$B$5","v":0},{"$f":"'Non Domestic 28'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 28'!H$25","v":0},{"$f":"'Non Domestic 28'!I$25","v":0},{"$f":"'Non Domestic 28'!J$25","v":0},{"$f":"'Non Domestic 28'!X30","v":0},{"$f":"SUM('Non Domestic 28'!L25:O25)","v":0},0,{"$f":"'Non Domestic 28'!P25","v":0},{"$f":"'Non Domestic 28'!Q25","v":0},{"$f":"'Non Domestic 28'!R25","v":0},{"$f":"'Non Domestic 28'!S25","v":0},{"$f":"'Non Domestic 28'!X25","v":0},0]
[29,{"$f":"'Non Domestic 29'!$B$5","v":0},{"$f":"'Non Domestic 29'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 29'!H$25","v":0},{"$f":"'Non Domestic 29'!I$25","v":0},{"$f":"'Non Domestic 29'!J$25","v":0},{"$f":"'Non Domestic 29'!X30","v":0},{"$f":"SUM('Non Domestic 29'!L25:O25)","v":0},0,{"$f":"'Non Domestic 29'!P25","v":0},{"$f":"'Non Domestic 29'!Q25","v":0},{"$f":"'Non Domestic 29'!R25","v":0},{"$f":"'Non Domestic 29'!S25","v":0},{"$f":"'Non Domestic 29'!X25","v":0},0]
[30,{"$f":"'Non Domestic 30'!$B$5","v":0},{"$f":"'Non Domestic 30'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 30'!H$25","v":0},{"$f":"'Non Domestic 30'!I$25","v":0},{"$f":"'Non Domestic 30'!J$25","v":0},{"$f":"'Non Domestic 30'!X30","v":0},{"$f":"SUM('Non Domestic 30'!L25:O25)","v":0},0,{"$f":"'Non Domestic 30'!P25","v":0},{"$f":"'Non Domestic 30'!Q25","v":0},{"$f":"'Non Domestic 30'!R25","v":0},{"$f":"'Non Domestic 30'!S25","v":0},{"$f":"'Non Domestic 30'!X25","v":0},0]
[{"$f":"A182+1","v":31},{"$f":"'Non Domestic 31'!$B$5","v":0},{"$f":"'Non Domestic 31'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 31'!H$25","v":0},{"$f":"'Non Domestic 31'!I$25","v":0},{"$f":"'Non Domestic 31'!J$25","v":0},{"$f":"'Non Domestic 31'!X30","v":0},{"$f":"SUM('Non Domestic 31'!L25:O25)","v":0},0,{"$f":"'Non Domestic 31'!P25","v":0},{"$f":"'Non Domestic 31'!Q25","v":0},{"$f":"'Non Domestic 31'!R25","v":0},{"$f":"'Non Domestic 31'!S25","v":0},{"$f":"'Non Domestic 31'!X25","v":0},0]
[32,{"$f":"'Non Domestic 32'!$B$5","v":0},{"$f":"'Non Domestic 32'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 32'!H$25","v":0},{"$f":"'Non Domestic 32'!I$25","v":0},{"$f":"'Non Domestic 32'!J$25","v":0},{"$f":"'Non Domestic 32'!X30","v":0},{"$f":"SUM('Non Domestic 32'!L25:O25)","v":0},0,{"$f":"'Non Domestic 32'!P25","v":0},{"$f":"'Non Domestic 32'!Q25","v":0},{"$f":"'Non Domestic 32'!R25","v":0},{"$f":"'Non Domestic 32'!S25","v":0},{"$f":"'Non Domestic 32'!X25","v":0},0]
[33,{"$f":"'Non Domestic 33'!$B$5","v":0},{"$f":"'Non Domestic 33'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 33'!H$25","v":0},{"$f":"'Non Domestic 33'!I$25","v":0},{"$f":"'Non Domestic 33'!J$25","v":0},{"$f":"'Non Domestic 33'!X30","v":0},{"$f":"SUM('Non Domestic 33'!L25:O25)","v":0},0,{"$f":"'Non Domestic 33'!P25","v":0},{"$f":"'Non Domestic 33'!Q25","v":0},{"$f":"'Non Domestic 33'!R25","v":0},{"$f":"'Non Domestic 33'!S25","v":0},{"$f":"'Non Domestic 33'!X25","v":0},0]
[34,{"$f":"'Non Domestic 34'!$B$5","v":0},{"$f":"'Non Domestic 34'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 34'!H$25","v":0},{"$f":"'Non Domestic 34'!I$25","v":0},{"$f":"'Non Domestic 34'!J$25","v":0},{"$f":"'Non Domestic 34'!X30","v":0},{"$f":"SUM('Non Domestic 34'!L25:O25)","v":0},0,{"$f":"'Non Domestic 34'!P25","v":0},{"$f":"'Non Domestic 34'!Q25","v":0},{"$f":"'Non Domestic 34'!R25","v":0},{"$f":"'Non Domestic 34'!S25","v":0},{"$f":"'Non Domestic 34'!X25","v":0},0]
[35,{"$f":"'Non Domestic 35'!$B$5","v":0},{"$f":"'Non Domestic 35'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 35'!H$25","v":0},{"$f":"'Non Domestic 35'!I$25","v":0},{"$f":"'Non Domestic 35'!J$25","v":0},{"$f":"'Non Domestic 35'!X30","v":0},{"$f":"SUM('Non Domestic 35'!L25:O25)","v":0},0,{"$f":"'Non Domestic 35'!P25","v":0},{"$f":"'Non Domestic 35'!Q25","v":0},{"$f":"'Non Domestic 35'!R25","v":0},{"$f":"'Non Domestic 35'!S25","v":0},{"$f":"'Non Domestic 35'!X25","v":0},0]
[36,{"$f":"'Non Domestic 36'!$B$5","v":0},{"$f":"'Non Domestic 36'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 36'!H$25","v":0},{"$f":"'Non Domestic 36'!I$25","v":0},{"$f":"'Non Domestic 36'!J$25","v":0},{"$f":"'Non Domestic 36'!X30","v":0},{"$f":"SUM('Non Domestic 36'!L25:O25)","v":0},0,{"$f":"'Non Domestic 36'!P25","v":0},{"$f":"'Non Domestic 36'!Q25","v":0},{"$f":"'Non Domestic 36'!R25","v":0},{"$f":"'Non Domestic 36'!S25","v":0},{"$f":"'Non Domestic 36'!X25","v":0},0]
[37,{"$f":"'Non Domestic 37'!$B$5","v":0},{"$f":"'Non Domestic 37'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 37'!H$25","v":0},{"$f":"'Non Domestic 37'!I$25","v":0},{"$f":"'Non Domestic 37'!J$25","v":0},{"$f":"'Non Domestic 37'!X30","v":0},{"$f":"SUM('Non Domestic 37'!L25:O25)","v":0},0,{"$f":"'Non Domestic 37'!P25","v":0},{"$f":"'Non Domestic 37'!Q25","v":0},{"$f":"'Non Domestic 37'!R25","v":0},{"$f":"'Non Domestic 37'!S25","v":0},{"$f":"'Non Domestic 37'!X25","v":0},0]
[38,{"$f":"'Non Domestic 38'!$B$5","v":0},{"$f":"'Non Domestic 38'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 38'!H$25","v":0},{"$f":"'Non Domestic 38'!I$25","v":0},{"$f":"'Non Domestic 38'!J$25","v":0},{"$f":"'Non Domestic 38'!X30","v":0},{"$f":"SUM('Non Domestic 38'!L25:O25)","v":0},0,{"$f":"'Non Domestic 38'!P25","v":0},{"$f":"'Non Domestic 38'!Q25","v":0},{"$f":"'Non Domestic 38'!R25","v":0},{"$f":"'Non Domestic 38'!S25","v":0},{"$f":"'Non Domestic 38'!X25","v":0},0]
[39,{"$f":"'Non Domestic 39'!$B$5","v":0},{"$f":"'Non Domestic 39'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 39'!H$25","v":0},{"$f":"'Non Domestic 39'!I$25","v":0},{"$f":"'Non Domestic 39'!J$25","v":0},{"$f":"'Non Domestic 39'!X30","v":0},{"$f":"SUM('Non Domestic 39'!L25:O25)","v":0},0,{"$f":"'Non Domestic 39'!P25","v":0},{"$f":"'Non Domestic 39'!Q25","v":0},{"$f":"'Non Domestic 39'!R25","v":0},{"$f":"'Non Domestic 39'!S25","v":0},{"$f":"'Non Domestic 39'!X25","v":0},0]
[40,{"$f":"'Non Domestic 40'!$B$5","v":0},{"$f":"'Non Domestic 40'!B$3","v":"Other Community buildings & services"},{"$f":"'Non Domestic 40'!H$25","v":0},{"$f":"'Non Domestic 40'!I$25","v":0},{"$f":"'Non Domestic 40'!J$25","v":0},{"$f":"'Non Domestic 40'!X30","v":0},{"$f":"SUM('Non Domestic 40'!L25:O25)","v":0},{"$f":"IF(ISERROR((S127+T127)/SUM(J192:M192)),0,((S127+T127)/SUM(J192:M192)))","v":0},{"$f":"'Non Domestic 40'!P25","v":0},{"$f":"'Non Domestic 40'!Q25","v":0},{"$f":"'Non Domestic 40'!R25","v":0},{"$f":"'Non Domestic 40'!S25","v":0},{"$f":"'Non Domestic 40'!X25","v":0},{"$f":"IF(ISERROR((S127+T127)/N192),0,((S127+T127)/N192))","v":0}]
[null,"Residential","Non Energy Poor ",null,null,null,null,null,{"$f":"IF(ISERROR((AL102)/SUM(J193:M193)),0,((AL102)/SUM(J193:M193)))","v":0},null,{"$f":"'Domestic Energy Credits'!U9+((Q83-AD83)*'Domestic Energy Credits'!AH3)","v":0},null,null,{"$f":"'Domestic Energy Credits'!U8+Q83-AD83","v":0},{"$f":"IF(ISERROR((AL102)/N193),0,((AL102)/N193))","v":0}]
[null,"Residential","Energy Poor",null,null,null,null,null,{"$f":"IF(ISERROR((AL99)/SUM(J194:M194)),0,((AL99)/SUM(J194:M194)))","v":0},null,{"$f":"'Domestic Energy Credits'!U17+(AD83*'Domestic Energy Credits'!AH3)","v":0},null,null,{"$f":"'Domestic Energy Credits'!U16+AD83","v":0},{"$f":"IF(ISERROR((AL99)/N194),0,((AL99)/N194))","v":0}]
[null,"TOTALS",null,{"$f":"SUM(D153:D192)","v":0},{"$f":"SUM(E153:E192)","v":0},{"$f":"SUM(F153:F192)","v":0},{"$f":"SUM(G153:G194)","v":0},{"$f":"SUM(H153:H194)","v":0},{"$f":"IF(ISERROR((S129+T129+S148+T148)/SUM(J195:M195)),0,((S129+T129+S148+T148)/SUM(J195:M195)))","v":0},{"$f":"SUM(J153:J194)","v":0},{"$f":"SUM(K153:K194)","v":0},{"$f":"SUM(L153:L194)","v":0},{"$f":"SUM(M153:M194)","v":0},{"$f":"SUM(N153:N194)","v":0},{"$f":"IF(ISERROR((S129+T129+S148+T148)/N195),0,((S129+T129+S148+T148)/N195))","v":0}]
[]
[]
[]
[]
[null,"% Savings","Non Domestic Energy Credits",{"$f":"SUM(N153:N192)","v":0},null,"Non Domestic Costs",{"$f":"SUM(S88:T127)","v":0}]
[null,null,"Domestic Energy Credits",{"$f":"N193+N194","v":0},null,"Domestic Costs",{"$f":"SUM(S148:T148)","v":0},null,null,null,null,null,null,null,null,"House Check"]
[null,null,"Total Energy Credits",{"$f":"SUM(D200:D201)","v":0},null,"Total",{"$f":"SUM(S129:T129,S148:T148)","v":0}]
[]
[null,null,"% Savings Non Residential",{"$f":"D200/SUM(D65:F65)","v":{"$error":"#DIV/0!"}}]
[null,null,"% Savings Residential",{"$f":"D201/(D72+Z83)","v":{"$error":"#DIV/0!"}}]
[null,null,"% Savings Total",{"$f":"D202/(SUM(D65:F65,D72,Z83))","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Overview - Costs",null,null,"House Check"]
[null,"Project Costs (Exclusive of VAT)",null,null,null,null,null,null,null,null,{"$f":"C214","v":"Project Costs"},{"$f":"C228","v":0},null,{"$f":"IF(AND(G148=G149,H149=H148),\"Ok\",\"Domestic Energy Credit Tab no. of houses does not match fund costs no. of house, please correct\")","v":"Ok"}]
[null,"Project Name","Project Costs","Project Managment","Domestic BER costs","Non Domestic Design Fees","Non Domestic M&V Fees",null,null,null,{"$f":"D214","v":"Project Managment"},{"$f":"D228","v":0}]
[null,null,"Euro (€) ex VAT","Euro (€) ex VAT","Euro (€) ex VAT","Euro (€) ex VAT","Euro (€) ex VAT",null,null,null,{"$f":"E214","v":"Domestic BER costs"},{"$f":"E228","v":0},null,"Deep Retrofit Costs"]
[null,"Energy Poor Homes : Local Authority",{"$f":"'Project Summary'!Z97","v":0},{"$f":"'Project Summary'!AC97","v":0},{"$f":"'Project Summary'!AE97","v":0}," "," ",null,null,null,{"$f":"F214","v":"Non Domestic Design Fees"},{"$f":"F228","v":0},null,{"$f":"IF(X148=Y83,\"Ok\",\"Deep Retrofit Costs in Project Tabs is not equal to Costs in Summary\")","v":"Ok"}]
[null,"Energy Poor Homes : Housing Association",{"$f":"'Project Summary'!Z98","v":0},{"$f":"'Project Summary'!AC98","v":0},{"$f":"'Project Summary'!AE98","v":0}," "," ",null,null,null,{"$f":"G214","v":"Non Domestic M&V Fees"},{"$f":"G228","v":0}]
[null,"Energy Poor Homes : Private",{"$f":"'Project Summary'!Z99","v":0},{"$f":"'Project Summary'!AC99","v":0},{"$f":"'Project Summary'!AE99","v":0}," "," ",null,null,null,"Eligible VAT Expenditure",{"$f":"T129+T148","v":0}]
[null,"Non-Energy Poor Homes : Local Authority",{"$f":"'Project Summary'!Z100","v":0},{"$f":"'Project Summary'!AC100","v":0},{"$f":"'Project Summary'!AE100","v":0}," "," ",null,null,null,"Total Eligible Costs",{"$f":"SUM(L213:L218)","v":0}]
[null,"Non-Energy Poor Homes : Housing Association",{"$f":"'Project Summary'!Z101","v":0},{"$f":"'Project Summary'!AC101","v":0},{"$f":"'Project Summary'!AE101","v":0}," "," ",null,null,null,"Overview - Funding"]
[null,"Non-Energy Poor Homes : Private",{"$f":"'Project Summary'!Z102","v":0},{"$f":"'Project Summary'!AC102","v":0},{"$f":"'Project Summary'!AE102","v":0}," "," ",null,null,null,"Grant",{"$f":"'Application Form'!B68","v":0}]
[null,"Other Community buildings & services",{"$f":"'Project Summary'!Z88","v":0},{"$f":"'Project Summary'!AC88","v":0},null,{"$f":"'Project Summary'!AE88","v":0},{"$f":"'Project Summary'!AG88","v":0},null,null,null,"%",{"$f":"'Application Form'!E68","v":{"$error":"#DIV/0!"}}]
[null,"Educational / Library / Cultural",{"$f":"'Project Summary'!Z89","v":0},{"$f":"'Project Summary'!AC89","v":0},null,{"$f":"'Project Summary'!AE89","v":0},{"$f":"'Project Summary'!AG89","v":0},null,null,null,"KWh",{"$f":"D202","v":0}]
[null,"Public Sector Buildings & Services",{"$f":"'Project Summary'!Z90","v":0},{"$f":"'Project Summary'!AC90","v":0},null,{"$f":"'Project Summary'!AE90","v":0},{"$f":"'Project Summary'!AG90","v":0},null,null,null,"PM Fee VAT inclusive",{"$f":"SUM(L221)*0.1","v":0}]
[null,"Sports & Leisure Centres",{"$f":"'Project Summary'!Z91","v":0},{"$f":"'Project Summary'!AC91","v":0},null,{"$f":"'Project Summary'!AE91","v":0},{"$f":"'Project Summary'!AG91","v":0},null,null,null,"Total Grant ",{"$f":"SUM(L221+L224)","v":0}]
[null,"Private Sector Buildings",{"$f":"'Project Summary'!Z92","v":0},{"$f":"'Project Summary'!AC92","v":0},null,{"$f":"'Project Summary'!AE92","v":0},{"$f":"'Project Summary'!AG92","v":0},null,null,null,"Funding Breakdown (incl PM,BER,Other,VAT)"]
[null,null,null,null,null,null,null,null,null,null,"Non Domestic",{"$f":"SUM(U129)","v":0}]
[null,"TOTAL",{"$f":"SUM(C216:C227)","v":0},{"$f":"SUM(D216:D227)","v":0},{"$f":"SUM(E216:E227)","v":0},{"$f":"SUM(F216:F227)","v":0},{"$f":"SUM(G216:G227)","v":0},null,null,null,"Residential - Non Fuel Poor",{"$f":"AM102-AP102","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Residential - Fuel Poor",{"$f":"AM99-AP99","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Residential Deep Retrofit Upgrades - Non Fuel Poor",{"$f":"AP102","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Residential Deep Retrofit Upgrades - Fuel Poor",{"$f":"AP99","v":0}]

{"sheet":"Beneficiary","index":3,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,2,36,7],[0,2,0,7],[6,6,6,7],[1,6,1,7],[2,6,2,7],[3,6,3,7],[4,6,4,7],[5,6,5,7],[6,2,6,4],[1,2,1,4],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4]]}
[null,null,"Notes:"]
[null,null,"Declaration of Finance",null,null,"DOF","ALL"]
[null,null,"Proof of Finance",null,null,"POF","Other over 50k"]
[null,null,"Declaration of Solvency",null,null,"DOS","Other over 200k"]
[null,null,"Lead Applicant Bank Statement (for payments)",null,null,"LABS","Lead Applicant only"]
[null,null,"Beneficiary Letter",null,null,"BL","ALL BENEFICIARIES ",null,null," "]
[null,null,"Grant Agreement Signed",null,null,"GAS","Lead Applicant only"]
[]
[null,"Beneficiary Name","Total Eligible Costs","Is this Beneficary the Lead Applicant?","Public Sector Organisation or Other","DOF <€50,000","POF >€50,000 <€200,000","DOS >€200,000","VAT Letter","TCC Number","Access Number","BL"]
[null,{"$f":"'Project Summary'!AC131","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI131+'Project Summary'!AJ131","v":0},"No","Other",{"$f":"IF(C10>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(AND(E10=\"Other\",C10>50000),\"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(AND(E10=\"Other\",C10>200000),\"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(('Project Summary'!AK131+'Project Summary'!AL131)>0,\"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(C10>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(C10>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(D10=\"No\", \"Required\", \"LABS Required\")","v":"Required"}]
[null,{"$f":"'Project Summary'!AC132","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI132+'Project Summary'!AJ132","v":0},"No","Public",{"$f":"IF(C11>1, \"Required\",\"N/A\")","v":"N/A"},"N/A","N/A",{"$f":"IF(('Project Summary'!AK132+'Project Summary'!AL132)>0,\"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(C11>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(C11>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(D11=\"No\", \"Required\", \"LABS Required\")","v":"Required"}]
[null,{"$f":"'Project Summary'!AC133","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI133+'Project Summary'!AJ133","v":0},"No","Other",{"$f":"IF(C12>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(AND(E12=\"Other\",C12>50000),\"Required\",\"N/A\")","v":"N/A"},"N/A",{"$f":"IF(('Project Summary'!AK133+'Project Summary'!AL133)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required",null,null,null,null,"Other"]
[null,{"$f":"'Project Summary'!AC134","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI134+'Project Summary'!AJ134","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK134+'Project Summary'!AL134)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required",null,null,null,null,"Public"]
[null,{"$f":"'Project Summary'!AC135","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI135+'Project Summary'!AJ135","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK135+'Project Summary'!AL135)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC136","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI136+'Project Summary'!AJ136","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK136+'Project Summary'!AL136)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required",null,null,null,null,"Yes"]
[null,{"$f":"'Project Summary'!AC137","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI137+'Project Summary'!AJ137","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK137+'Project Summary'!AL137)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required",null,null,null,null,"No"]
[null,{"$f":"'Project Summary'!AC138","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI138+'Project Summary'!AJ138","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK138+'Project Summary'!AL138)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC139","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI139+'Project Summary'!AJ139","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK139+'Project Summary'!AL139)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC140","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI140+'Project Summary'!AJ140","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK140+'Project Summary'!AL140)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC141","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI141+'Project Summary'!AJ141","v":0},"No","Other",{"$f":"IF(C20>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(AND(E20=\"Other\",C20>50000),\"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(AND(E20=\"Other\",C20>200000),\"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(('Project Summary'!AK141+'Project Summary'!AL141)>0,\"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(C20>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(C20>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(D20=\"No\", \"Required\", \"LABS Required\")","v":"Required"}]
[null,{"$f":"'Project Summary'!AC142","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI142+'Project Summary'!AJ142","v":0},"No","Other",{"$f":"IF(C21>1, \"Required\",\"N/A\")","v":"N/A"},"N/A","N/A",{"$f":"IF(('Project Summary'!AK142+'Project Summary'!AL142)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC143","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI143+'Project Summary'!AJ143","v":0},"No","Other",{"$f":"IF(C22>1, \"Required\",\"N/A\")","v":"N/A"},"N/A","N/A",{"$f":"IF(('Project Summary'!AK143+'Project Summary'!AL143)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC144","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI144+'Project Summary'!AJ144","v":0},"No","Other",{"$f":"IF(C23>1, \"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(AND(E23=\"Other\",C23>50000),\"Required\",\"N/A\")","v":"N/A"},"N/A",{"$f":"IF(('Project Summary'!AK144+'Project Summary'!AL144)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC145","v":"Enter Name of Beneficiary"},{"$f":"'Project Summary'!AI145+'Project Summary'!AJ145","v":0},"No","Other",{"$f":"IF(C24>1, \"Required\",\"N/A\")","v":"N/A"},"N/A",{"$f":"IF(AND(E24=\"Other\",C24>200000),\"Required\",\"N/A\")","v":"N/A"},{"$f":"IF(('Project Summary'!AK145+'Project Summary'!AL145)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC146","v":0},{"$f":"'Project Summary'!AI146+'Project Summary'!AJ146","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK146+'Project Summary'!AL146)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC147","v":0},{"$f":"'Project Summary'!AI147+'Project Summary'!AJ147","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK147+'Project Summary'!AL147)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC148","v":0},{"$f":"'Project Summary'!AI148+'Project Summary'!AJ148","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK148+'Project Summary'!AL148)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC149","v":0},{"$f":"'Project Summary'!AI149+'Project Summary'!AJ149","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK149+'Project Summary'!AL149)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,{"$f":"'Project Summary'!AC150","v":0},{"$f":"'Project Summary'!AI150+'Project Summary'!AJ150","v":0},"No","Other","N/A","N/A","N/A",{"$f":"IF(('Project Summary'!AK150+'Project Summary'!AL150)>0,\"Required\",\"N/A\")","v":"N/A"},"N/A","N/A","Required"]
[null,"Total Project Cost",{"$f":"SUM(C10:C21)","v":0}]
[null,null,"Please be aware that this section is auto-completed from your Technical Workbook answers.                                                                 The only section to be edited is the \"Public Body or Other\" and \"the Lead Applicant\" column.                                                                                                                Please ensure to complete both these using the drop down selection"]

{"sheet":"Domestic Energy Credits","index":4,"n_rows":131,"n_cols":37,"rows_kept":131,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,2,1,8],[1,9,1,10],[2,19,2,20],[11,19,11,20],[3,19,3,20]]}
["Better Energy Communities Programme - Energy Credits Calculator"]
[null,null,"Home Information",null,null,null,null,null,null,"Upgrade Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No of Energy Poor Homes"]
["Project","Energy Supplier","Home Type","No of units","Ownership","Site Address Line 1","Site County","No of Energy Poor Homes","Existing Energy Use kWh/yr","Measure","Credit of measure","No of Units Upgrade Implemented","No of Energy Poor Homes Upgrade Implemented","Total Credits - All Homes","Total Credits - Energy Poor Homes","Cost","NEP cost","EP costs",null,"Result of the table is calculation of residential credits",null,null,null,null,null,null,"Energy Saving Credits","Apartment","House",null,null,null,"cost for dwellings",7.1499999999999994E-2,null,null,{"$f":"SUM(AK5:AK98)","v":0}]
[" "," "," ",null,null,"eg. Riverview Estate",null," "," ","Published Measures"," ",null,null,null,null,null,null,null,null,"Non Energy Poor Home",null,null,null,null,"House","Less than 3","Not Applicable",0,0]
[1,"Please Select","House",0,"Housing Association",null,null,0,{"$f":"IF(C5=\"House\",D5*$AH$7,D5*$AH$8)","v":0},"Not Applicable",{"$f":"IF($C$5=\"House\",VLOOKUP(J5,$AA$4:$AC$58,3,FALSE),VLOOKUP(J5,$AA$4:$AB$58,2,FALSE))","v":0},0,0,{"$f":"IFERROR(L5*K5,0)","v":0},{"$f":"IFERROR(K5*M5,0)","v":0},0,{"$f":"IFERROR(P5*(L5-M5),0)","v":0},{"$f":"IFERROR(P5*M5,0)","v":0},null,"Existing Energy Use",{"$f":"I5*(1-IFERROR(H5/D5,0))+I21*(1-IFERROR(H21/D21,0))+I37*(1-IFERROR(H37/D37,0))+I53*(1-IFERROR(H53/D53,0))+I69*(1-IFERROR(H69/D69,0))+I85*(1-IFERROR(H85/D85,0))+I101*(1-IFERROR(H101/D101,0))+I117*(1-IFERROR(H117/D117,0))","v":0},"kWh",null,null,"Apartment",3,"Roof Insulation",800,1300,null,null,"Energy Costs from Table C3",null,null,null,null,{"$f":"IF(M5>L5,1,0)","v":0}]
[null,null," ",null,null,null,null,null,null,"Not Applicable",0,0,0,{"$f":"IFERROR(L6*K6,0)","v":0},{"$f":"IFERROR(K6*M6,0)","v":0},0,{"$f":"IFERROR(P6*(L6-M6),0)","v":0},0,null,"Existing Energy Costs",{"$f":"U5*$AH$3","v":0},"€",null,null,null,"Four or more","External Wall Insulation",3750,5900,null,null,null,"No","Kwh",null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Internal Dry Lining Wall Insulation",3200,5000,null,null,"No of Houses Upgraded",null,36375," ",null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,"Total Number of Credits",{"$f":"(N19-O19)+(N35-O35)+(N51-O51)+(N67-O67)+(N83-O83)+(N99-O99)+(N115-O115)+(N131-O131)","v":0},"kWh",null,null,null,null,"Cavity Wall Insulation",2050,3250,null,null,"No of Apartments Upgraded",null,18187.5," ",null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,"Energy Savings",{"$f":"U8*$AH$3","v":0},"€",null,null,null,null,"Floor Insulation",700,1100,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,"Cost of Measures",{"$f":"Q19+Q35+Q51+Q67+Q83+Q99+Q115+Q131","v":0},"€",null,null,null,null,"Full Window Replacement",1050,1650,null,null,"Please Select",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Window Glazing envelope replacement",490,770,null,null,"Bord Gais Energy",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,"Energy Poor Home",null,null,null,null,null,null,"External Door Replacement",350,550,null,null,"Bord Na Mona",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,"Existing Energy Use",{"$f":"I5*(IFERROR(H5/D5,0))+I21*(IFERROR(H21/D21,0))+I37*(IFERROR(H37/D37,0))+I53*(IFERROR(H53/D53,0))+I69*(IFERROR(H69/D69,0))+I85*(IFERROR(H85/D85,0))+I101*(IFERROR(H101/D101,0))+I117*(IFERROR(H117/D117,0))","v":0},"kWh",null,null,null,null,"Window Glazing Low E Film",75,120,null,null,"Calor",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,"Existing Energy Costs",{"$f":"U13*$AH$3","v":0},"€",null,null,{"$f":"SUM(I5:I100)","v":0},null,"High efficiency Gas Fired Boiler with fully integrated Heating Controls Upgrade",3350,5270,null,null,"Electric Ireland",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(N19,N35,N51,N67)","v":0},null,"High efficiency Oil Fired Boiler with fully integrated Heating Controls Upgrade",3350,5270,null,null,"Energia",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Alternate Measures","Enter Credit",null,null,null,null,null,null,null,null,"Total Number of Credits",{"$f":"O19+O35+O51+O67+O83+O99+O115+O131","v":0},"kWh",null,null,null,null,"High efficiency Gas Fired Boiler with fully integrated Heating Controls Upgrade with remote access",3650,5745,null,null,"Enprova",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Enter alternate measure details",null,null,null,{"$f":"IFERROR(L17*K17,0)","v":0},{"$f":"IFERROR(K17*M17,0)","v":0},0,{"$f":"IFERROR(P17*(L17-M17),0)","v":0},{"$f":"IFERROR(P17*M17,0)","v":0},null,"Energy Savings",{"$f":"U16*$AH$3","v":0},"€",null,null,null,null,"High efficiency Oil Fired Boiler with fully integrated Heating Controls Upgrade with remote access",3650,5745,null,null,"Flogas",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Delivered Energy from Photovoltaic",null,null,null,{"$f":"IFERROR(L18*K18*1.5,0)","v":0},{"$f":"IFERROR(K18*M18*1.5,0)","v":0},0,{"$f":"IFERROR(P18*(L18-M18),0)","v":0},{"$f":"IFERROR(P18*M18,0)","v":0},null,"Cost of Measures",{"$f":"R19+R35+R51+R67+R83+R99+R115+R131","v":0},"€",null,null,"Local Authority",null,"Fully integrated Heating Controls Upgrade ",2350,3700,null,null,"Gazprom",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total Number of Credits",null,null,null,{"$f":"SUM(N5:N18)","v":0},{"$f":"SUM(O5:O18)","v":0},null,{"$f":"SUM(Q5:Q18)","v":0},{"$f":"SUM(R5:R18)","v":0},null,null,null,null,null,null,"Housing Association",null,"Fully integrated Heating Controls Upgrade with remote access",2580,4070,null,null,"Lissan",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private",null,"High efficiency Gas Fired Boiler with Entry Level Heating Controls Upgrade",1195,1885,null,null,"SSE Airtricity",null,null,null,null,0]
[2,"Please Select","House",0,"Housing Association",null,null,0,{"$f":"IF(C21=\"House\",D21*$AH$7,D21*$AH$8)","v":0},"Not Applicable",{"$f":"IF($C$21=\"House\",VLOOKUP(J21,$AA$4:$AC$58,3,FALSE),VLOOKUP(J21,$AA$4:$AB$58,2,FALSE))","v":0},0,0,{"$f":"IFERROR(L21*K21,0)","v":0},{"$f":"IFERROR(K21*M21,0)","v":0},0,{"$f":"IFERROR(P21*(L21-M21),0)","v":0},{"$f":"IFERROR(P21*M21,0)","v":0},null,"No of Homes",{"$f":"SUM(D5:D131)","v":0}," ",null,null,null,null,"High efficiency Oil Fired Boiler with Entry Level Heating Controls Upgrade",1195,1885,null,null,"Vayu",null,null,null,null,0]
[null,null," "," ",null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,"No of Energy Poor Homes",{"$f":"SUM(H5:H131)","v":0},null,null,null,null,null,"High efficiency Gas Fired Boiler with remote access Entry Level Heating Controls Upgrade",1280,2025,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"High efficiency Oil Fired Boiler with remote access Entry Level Heating Controls Upgrade",1280,2025,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Biomass Boiler with thermal store and Fully integrated Heating Controls Upgrade ",5690,8950,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,"Biomass Boiler with thermal store and Fully integrated Heating Controls Upgrade with remote access",5920,9320,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,"Biomass Boiler without thermal store and Fully integrated Heating Controls Upgrade",5150,8100,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,"Biomass Boiler without thermal store and Fully integrated Heating Controls Upgrade with remote access",5380,8470,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,"Entry Level Heating Controls Upgrade only",1000,1600,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,"Entry Level Heating Controls Upgrade only with remote access",1100,1760,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,"Solid Fuel Room Heater (without back boiler)",1050,1650,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,"Biomass Fuelled Room Heater (without back boiler)",1310,2060,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Alternate Measures","Enter Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Fired Room Heater (without back boiler)",1050,1650,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Enter alternate measure details",null,null,null,{"$f":"IFERROR(L33*K33,0)","v":0},{"$f":"IFERROR(K33*M33,0)","v":0},null,{"$f":"IFERROR(P33*(L33-M33),0)","v":0},{"$f":"IFERROR(P33*M33,0)","v":0},null,null,null,null,null,null,null,null,"Solar Water Heating Installation",1050,1650,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Delivered Energy from Photovoltaic",null,null,null,{"$f":"IFERROR(L34*K34*1.5,0)","v":0},{"$f":"IFERROR(K34*M34*1.5,0)","v":0},null,{"$f":"IFERROR(P34*(L34-M34),0)","v":0},{"$f":"IFERROR(P34*M34,0)","v":0},null,null,null,null,null,null,null,null,"Mechanically-assisted powered cleanse and flush (powerflushing) of system",260,400,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total Number of Credits",null,null,null,{"$f":"SUM(N21:N34)","v":0},{"$f":"SUM(O21:O34)","v":0},null,{"$f":"SUM(Q21:Q34)","v":0},{"$f":"SUM(R21:R34)","v":0},null,null,null,null,null,null,null,null,"Mechanically-assisted powered cleanse and flush (powerflushing) of system and installation of magnetic filtration system to existing heating system",400,630,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chimney draught limiter",185,290,null,null,null,null,null,null,null,0]
[3,"Please Select","Apartment",0,"Housing Association","Lismean Grove etc",null,0,{"$f":"IF(C37=\"House\",D37*$AH$7,D37*$AH$8)","v":0},"Not Applicable",{"$f":"IF($C$37=\"House\",VLOOKUP(J37,$AA$4:$AC$58,3,FALSE),VLOOKUP(J37,$AA$4:$AB$58,2,FALSE))","v":0},0,0,{"$f":"IFERROR(L37*K37,0)","v":0},{"$f":"IFERROR(K37*M37,0)","v":0},0,{"$f":"IFERROR(P37*(L37-M37),0)","v":0},{"$f":"IFERROR(P37*M37,0)","v":0},null,null,null,null,null,null,null,null,"Oil Boiler Service",60,60,null,null,null,null,null,null,null,{"$f":"IF(M37>L37,1,0)","v":0}]
[null,null," ",null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"LPG Boiler Service",30,30,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Natural Gas Boiler Service",20,20,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Water to Water Heat Pump  with fully integrated Heating Controls Upgrade",7870,12370,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,"Water to Water Heat Pump  with fully integrated Heating Controls Upgrade with remote access",8100,12740,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,"Air to Air Heat Pump with Fully integrated Heating controls Upgrade",5630,8840,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,"Air to Air Heat Pump with Fully integrated Heating controls Upgrade with remote access",5860,9210,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,"Air to Water Heat Pump  with fully integrated Heating Controls Upgrade",6560,10310,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,"Air to Water Heat Pump  with fully integrated Heating Controls Upgrade with remote access",6790,10680,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,"Brine to Water Heat Pump  with fully integrated Heating Controls Upgrade",7070,11110,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,"Brine to Water Heat Pump  with fully integrated Heating Controls Upgrade with remote access",7300,11480,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Alternate Measures","Enter Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High heat retention storage heaters",1825,2870,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Enter alternate measure details",null,null,null,{"$f":"IFERROR(L49*K49,0)","v":0},{"$f":"IFERROR(K49*M49,0)","v":0},null,{"$f":"IFERROR(P49*(L49-M49),0)","v":0},{"$f":"IFERROR(P49*M49,0)","v":0},null,null,null,null,null,null,null,null,"CFL",80,80,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Delivered Energy from Photovoltaic",null,null,null,{"$f":"IFERROR(L50*K50*1.5,0)","v":0},{"$f":"IFERROR(K50*M50*1.5,0)","v":0},null,{"$f":"IFERROR(P50*(L50-M50),0)","v":0},{"$f":"IFERROR(P50*M50,0)","v":0},null,null,null,null,null,null,null,null,"LED",85,85,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total Number of Credits",null,null,null,{"$f":"SUM(N37:N50)","v":0},{"$f":"SUM(O37:O50)","v":0},null,{"$f":"SUM(Q37:Q50)","v":0},{"$f":"SUM(R37:R50)","v":0},null,null,null,null,null,null,null,null,"Electricity Home Energy Reports for Behavioural Energy Efficiency",15,15,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Home Energy Reports for Behavioural Energy Efficiency",17,17,null,null,null,null,null,null,null,0]
[4,"Please Select","Apartment",0,"Housing Association","Enter Site Address",null,0,{"$f":"IF(C53=\"House\",D53*$AH$7,D53*$AH$8)","v":0},"Not Applicable",{"$f":"IF($C$53=\"House\",VLOOKUP(J53,$AA$4:$AC$58,3,FALSE),VLOOKUP(J53,$AA$4:$AB$58,2,FALSE))","v":0}," "," ",{"$f":"IFERROR(L53*K53,0)","v":0},{"$f":"IFERROR(K53*M53,0)","v":0},null,{"$f":"IFERROR(P53*(L53-M53),0)","v":0},{"$f":"IFERROR(P53*M53,0)","v":0},null,null,null,null,null,null,null,null,"Electricity Energy Monitor",135,210,null,null,null,null,null,null,null,0]
[null,null," ",null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0,null,null,null,null,null,null,null,null,"Shower Energy Monitor",155,235,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0,null,null,null,null,null,null,null,null,"High heat retention storage heaters with remote access heating controls ",2010,3160,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0,null,null,null,null,null,null,null,null,"High heat retention storage heaters with remote access heating controls & high efficiency hot water",2150,3375,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,"Retrofit of remote access heating controls to existing high heat retention storage heaters",185,290,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB10:AB58)","v":117337},{"$f":"SUM(AC10:AC58)","v":184427},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Alternate Measures","Enter Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Enter alternate measure details",null,null,null,{"$f":"IFERROR(L65*K65,0)","v":0},{"$f":"IFERROR(K65*M65,0)","v":0},null,{"$f":"IFERROR(P65*(L65-M65),0)","v":0},{"$f":"IFERROR(P65*M65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Delivered Energy from Photovoltaic",null,null,null,{"$f":"IFERROR(L66*K66*1.5,0)","v":0},{"$f":"IFERROR(K66*M66*1.5,0)","v":0},null,{"$f":"IFERROR(P66*(L66-M66),0)","v":0},{"$f":"IFERROR(P66*M66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total Number of Credits",null,null,null,{"$f":"SUM(N53:N66)","v":0},{"$f":"SUM(O53:O66)","v":0},null,{"$f":"SUM(Q53:Q66)","v":0},{"$f":"SUM(R53:R66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[5,"Please Select","House",0,"Housing Association","Enter Site Address",null,0,{"$f":"IF(C69=\"House\",D69*$AH$7,D69*$AH$8)","v":0},"Not Applicable",{"$f":"IF($C$69=\"House\",VLOOKUP(J69,$AA$4:$AC$58,3,FALSE),VLOOKUP(J69,$AA$4:$AB$58,2,FALSE))","v":0}," "," ",{"$f":"IFERROR(L69*K69,0)","v":0},{"$f":"IFERROR(K69*M69,0)","v":0},null,{"$f":"IFERROR(P69*(L69-M69),0)","v":0},{"$f":"IFERROR(P69*M69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M69>L69,1,0)","v":0}]
[null,null," ",null,null,null,null,null,null,"Not Applicable",{"$f":"IF($C$69=\"House\",VLOOKUP(J70,$AA$4:$AC$58,3,FALSE),VLOOKUP(J70,$AA$4:$AB$58,2,FALSE))","v":0}," "," ",0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",{"$f":"IF($C$69=\"House\",VLOOKUP(J79,$AA$4:$AC$58,3,FALSE),VLOOKUP(J79,$AA$4:$AB$58,2,FALSE))","v":0},null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Alternate Measures","Enter Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Enter alternate measure details",null,null,null,{"$f":"IFERROR(L81*K81,0)","v":0},{"$f":"IFERROR(K81*M81,0)","v":0},null,{"$f":"IFERROR(P81*(L81-M81),0)","v":0},{"$f":"IFERROR(P81*M81,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Delivered Energy from Photovoltaic",null,null,null,{"$f":"IFERROR(L82*K82*1.5,0)","v":0},{"$f":"IFERROR(K82*M82*1.5,0)","v":0},null,{"$f":"IFERROR(P82*(L82-M82),0)","v":0},{"$f":"IFERROR(P82*M82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total Number of Credits",null,null,null,{"$f":"SUM(N69:N82)","v":0},{"$f":"SUM(O69:O82)","v":0},null,{"$f":"SUM(Q69:Q82)","v":0},{"$f":"SUM(R69:R82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6,"Please Select","House",0,"Housing Association","Enter Site Address",null,0,{"$f":"IF(C85=\"House\",D85*$AH$7,D85*$AH$8)","v":0},"Not Applicable",{"$f":"IF($C$85=\"House\",VLOOKUP(J85,$AA$4:$AC$58,3,FALSE),VLOOKUP(J85,$AA$4:$AB$58,2,FALSE))","v":0}," "," ",{"$f":"IFERROR(L85*K85,0)","v":0},{"$f":"IFERROR(K85*M85,0)","v":0},null,{"$f":"IFERROR(P85*(L85-M85),0)","v":0},{"$f":"IFERROR(P85*M85,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null," ",null,null,null,null,null,null,"Not Applicable",0," "," ",{"$f":"IFERROR(L86*K86,0)","v":0},{"$f":"IFERROR(K86*M86,0)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,{"$f":"IFERROR(L95*K95,0)","v":0},{"$f":"IFERROR(K95*M95,0)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Alternate Measures","Enter Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Enter alternate measure details",null,null,null,{"$f":"IFERROR(L97*K97,0)","v":0},{"$f":"IFERROR(K97*M97,0)","v":0},null,{"$f":"IFERROR(P97*(L97-M97),0)","v":0},{"$f":"IFERROR(P97*M97,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Delivered Energy from Photovoltaic",null,null,null,{"$f":"IFERROR(L98*K98*1.5,0)","v":0},{"$f":"IFERROR(K98*M98*1.5,0)","v":0},null,{"$f":"IFERROR(P98*(L98-M98),0)","v":0},{"$f":"IFERROR(P98*M98,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total Number of Credits",null,null,null,{"$f":"SUM(N85:N98)","v":0},{"$f":"SUM(O85:O98)","v":0},null,{"$f":"SUM(Q85:Q98)","v":0},{"$f":"SUM(R85:R98)","v":0}]
[]
[7,"Please Select","Apartment",0,"Housing Association","Enter Site Address",null,0,{"$f":"IF(C101=\"House\",D101*$AH$7,D101*$AH$8)","v":0},"Not Applicable",{"$f":"IF($C$101=\"House\",VLOOKUP(J101,$AA$4:$AC$58,3,FALSE),VLOOKUP(J101,$AA$4:$AB$58,2,FALSE))","v":0}," "," ",{"$f":"IFERROR(L101*K101,0)","v":0},{"$f":"IFERROR(K101*M101,0)","v":0},null,{"$f":"IFERROR(P101*(L101-M101),0)","v":0},{"$f":"IFERROR(P101*M101,0)","v":0}]
[null,null," ",null,null,null,null,null,null,"Not Applicable",0," "," ",{"$f":"IFERROR(L102*K102,0)","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,{"$f":"IFERROR(L111*K111,0)","v":0},{"$f":"IFERROR(K111*M111,0)","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,"Alternate Measures","Enter Credit"]
[null,null,null,null,null,null,null,null,null,"Enter alternate measure details",null,null,null,{"$f":"IFERROR(L113*K113,0)","v":0},{"$f":"IFERROR(K113*M113,0)","v":0},null,{"$f":"IFERROR(P113*(L113-M113),0)","v":0},{"$f":"IFERROR(P113*M113,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Delivered Energy from Photovoltaic",null,null,null,{"$f":"IFERROR(L114*K114*1.5,0)","v":0},{"$f":"IFERROR(K114*M114*1.5,0)","v":0},null,{"$f":"IFERROR(P114*(L114-M114),0)","v":0},{"$f":"IFERROR(P114*M114,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Number of Credits",null,null,null,{"$f":"SUM(N101:N114)","v":0},{"$f":"SUM(O101:O114)","v":0},null,{"$f":"SUM(Q101:Q114)","v":0},{"$f":"SUM(R101:R114)","v":0}]
[]
[8,"Please Select","House",0,"Housing Association","Enter Site Address",null,0,{"$f":"IF(C117=\"House\",D117*$AH$7,D117*$AH$8)","v":0},"Not Applicable",{"$f":"IF($C$117=\"House\",VLOOKUP(J117,$AA$4:$AC$58,3,FALSE),VLOOKUP(J117,$AA$4:$AB$58,2,FALSE))","v":0}," "," ",{"$f":"IFERROR(L117*K117,0)","v":0},{"$f":"IFERROR(K117*M117,0)","v":0},null,{"$f":"IFERROR(P117*(L117-M117),0)","v":0},{"$f":"IFERROR(P117*M117,0)","v":0}]
[null,null," ",null,null,null,null,null,null,"Not Applicable",0," "," ",{"$f":"IFERROR(L118*K118,0)","v":0},{"$f":"IFERROR(K118*M118,0)","v":0},null,0,{"$f":"IFERROR(P118*M118,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,{"$f":"IFERROR(P119*M119,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0," "," ",0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Not Applicable",0,null,null,{"$f":"IFERROR(L127*K127,0)","v":0},{"$f":"IFERROR(K127*M127,0)","v":0},null,0,{"$f":"IFERROR(P127*M127,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Alternate Measures","Enter Credit"]
[null,null,null,null,null,null,null,null,null,"Enter alternate measure details",null,null,null,{"$f":"IFERROR(L129*K129,0)","v":0},{"$f":"IFERROR(K129*M129,0)","v":0},null,{"$f":"IFERROR(P129*(L129-M129),0)","v":0},{"$f":"IFERROR(P129*M129,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Delivered Energy from Photovoltaic",null,null,null,{"$f":"IFERROR(L130*K130*1.5,0)","v":0},{"$f":"IFERROR(K130*M130*1.5,0)","v":0},null,{"$f":"IFERROR(P130*(L130-M130),0)","v":0},{"$f":"IFERROR(P130*M130,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Number of Credits",null,null,null,{"$f":"SUM(N117:N130)","v":0},{"$f":"SUM(O117:O130)","v":0},null,{"$f":"SUM(Q117:Q130)","v":0},{"$f":"SUM(R117:R130)","v":0}]

{"sheet":"DR Project 1","index":5,"n_rows":50,"n_cols":26,"rows_kept":50,"cut":false,"hidden":true,"merged":[[16,2,16,3],[20,0,20,7],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[15,4,15,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",null,"-","-",null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A1","Stone",null,null,null,"Non Renewable Heating Upgrade","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"]
["Dwelling Type","Ground Floor Apartment",null,null,null,null,null,null,null,null,null,null,null,null,"Roof Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A2","Solid Brick Wall",null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["No of Energy Poor Units"," ",null,null,null,null,null,null,null,null,null,null,null,null,"Floor Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A3","Cavity Wall"]
["No of Units (Non Energy Poor + Energy Poor)",null,null," ",null,null,null,null,null,null,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)",null,null,"Solid Mass Concrete"]
["Year of Construction","2005 onwards",null,null,null,null,null,null,null,null,null,null,null,null,"Heat Recovery Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,"Concrete Hollow Block"]
["Construction Type:","-",null,null,null,null,null,null,null,null,null,null,null,null,"Whole House Extract Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nNo of Wet Rooms & Kitchen\nControls",null,null,"Timber Frame"]
["Pre Works BER No:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating & DHW Controls","Proposed Heat Pump\nEfficiency of Heat Pump for Space Heating based on DEAP Heat Pump Tool\nEfficiency of Heat Pump for Hot Water based on DEAP Heat Pump Tool\nType of Heat Emitter\nkW of proposed Heat Pump\nProposed Heating and DHW Controls",null,null,"Unknown"]
["Pre Works BER Grade",null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP\nProposed Heating and DHW Controls"]
["Pre Works BER kWh/m2/yr",null,null,null,null,null,null,null,null,null," ",null,null,null,"Biomass Boiler","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\n% of Heating/DHW energy served by Biomass\nProposed Heating and DHW Controls"]
["Pre Works Air Permeability Test m3/h/m2",null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaics","-","kW rating of panels\nNo of Panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Post Works BER Grade","-","Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal Panels","Type of Existing system\nEfficiency of Existing system\nExisting Controls","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank\nProposed Controls\nIs the Solar Panel supplementing heating?"]
["Post Works BER kWh/m2/yr",null,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null," ",null,null,null,"Lighting","Existing lighting specification \nExisting lighting wattage","Proposed lighting type \nProposed lighting wattage"]
["Post Works Air Permeability Test m3/h/m2",null,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Airtightness","-","Proposed measures"]
["Renewable Contribution kWh/m2/yr",null,"Proposed Thermal Equivalent that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Monitoring","-","Proposed M&V"]
["Floor Area of Dwelling Type (m2)"]
["Wall Area of Dwelling Type (m2)",null,"Average value for this building type, excluding window and door area"]
["Cost of Supported Measures",{"$f":"SUM(H37)","v":0}]
["Cost of Total Measures",{"$f":"SUM(H37,H47)","v":0}]
[]
["Proposed Energy Upgrades"]
["Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Wall Insulation",{"$f":"VLOOKUP(A23,$O$1:$Q$29,2,)","v":"Existing U Value of each element (W/m2K)\nArea of each element (m2)"},null,{"$f":"VLOOKUP(A23,$O$1:$Q$29,3,)","v":"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"},null," ",null,null,null,{"$f":"SUM(I23)","v":0}]
["Roof Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)"," ",{"$f":"VLOOKUP(A24,$O$1:$Q$29,3,)","v":"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"}," "," "," ",null,null,{"$f":"SUM(I24)","v":0}]
["Floor Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)"," ","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"," "," ",null,null,null,0]
["Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)",null,"Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"," "," ",null,null,null,0]
["Whole House Extract Ventilation","Details of Existing Ventilation ",null,"Proposed System\nSFP\nNo of Wet Rooms & Kitchen\nControls",null,null,null,0,null,0]
["Heat Pump","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating & DHW Controls",null,"Proposed Heat Pump\nEfficiency of Heat Pump for Space Heating based on DEAP Heat Pump Tool\nEfficiency of Heat Pump for Hot Water based on DEAP Heat Pump Tool\nType of Heat Emitter\nkW of proposed Heat Pump\nProposed Heating and DHW Controls",null,null,null,0,null,0]
["Solar Photovoltaics","-",null,"kW rating of panels\nNo of Panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading",null,null,null,0,null,0]
["Lighting","Existing lighting specification \nExisting lighting wattage",null,"Proposed lighting type \nProposed lighting wattage"]
[null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
["-","-",null,"-"]
["-"]
["-"]
["-"]
["-","-",null,"-",null,null,null,0,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H23:H36)","v":0},null,{"$f":"SUM(J23:J36)","v":0}]
["Non Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Non Renewable Heating Upgrade",{"$f":"VLOOKUP(A39,$X$1:$Y$5,2,)","v":"Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls"}," ",{"$f":"VLOOKUP(A39,$X$1:$Z$5,3,)","v":"Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"}," "," ",null,0]
["Other","Provide technical data of existing system"," ","Provide technical data of proposed system"," "," "," ",0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H39:H46)","v":0}]
[]
[]
[" "]

{"sheet":"DR Project 2","index":6,"n_rows":48,"n_cols":26,"rows_kept":48,"cut":false,"hidden":true,"merged":[[16,2,16,3],[20,0,20,7],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[15,4,15,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",null,"-","-",null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A1","Stone",null,null,null,"Non Renewable Heating Upgrade","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"]
["Dwelling Type","Ground Floor Apartment",null,null,null,null,null,null,null,null,null,null,null,null,"Roof Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A2","Solid Brick Wall",null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["No of Energy Poor Units",null,null,null,null,null,null,null,null,null,null,null,null,null,"Floor Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A3","Cavity Wall"]
["No of Units (Non Energy Poor + Energy Poor)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)",null,null,"Solid Mass Concrete"]
["Year of Construction","2005 onwards",null,null,null,null,null,null,null,null,null,null,null,null,"Heat Recovery Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,"Concrete Hollow Block"]
["Construction Type:","-",null,null,null,null,null,null,null,null,null,null,null,null,"Whole House Extract Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nNo of Wet Rooms & Kitchen\nControls",null,null,"Timber Frame"]
["Pre Works BER No:",0,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating & DHW Controls","Proposed Heat Pump\nEfficiency of Heat Pump for Space Heating based on DEAP Heat Pump Tool\nEfficiency of Heat Pump for Hot Water based on DEAP Heat Pump Tool\nType of Heat Emitter\nkW of proposed Heat Pump\nProposed Heating and DHW Controls",null,null,"Unknown"]
["Pre Works BER Grade",0,null,null,null,null,null,null,null,null,null,null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP\nProposed Heating and DHW Controls"]
["Pre Works BER kWh/m2/yr",0,null,null,null,null,null,null,null,null," ",null,null,null,"Biomass Boiler","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\n% of Heating/DHW energy served by Biomass\nProposed Heating and DHW Controls"]
["Pre Works Air Permeability Test m3/h/m2",null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaics","-","kW rating of panels\nNo of Panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Post Works BER Grade","-","Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal Panels","Type of Existing system\nEfficiency of Existing system\nExisting Controls","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank\nProposed Controls\nIs the Solar Panel supplementing heating?"]
["Post Works BER kWh/m2/yr",0,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null," ",null,null,null,"Lighting","Existing lighting specification \nExisting lighting wattage","Proposed lighting type \nProposed lighting wattage"]
["Post Works Air Permeability Test m3/h/m2",null,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Airtightness","-","Proposed measures"]
["Renewable Contribution kWh/m2/yr",null,"Proposed Thermal Equivalent that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Monitoring","-","Proposed M&V"]
["Floor Area of Dwelling Type (m2)",0]
["Wall Area of Dwelling Type (m2)",null,"Average value for this building type, excluding window and door area"]
["Cost of Supported Measures",{"$f":"SUM(H35)","v":0}]
["Cost of Total Measures",{"$f":"SUM(H35,H45)","v":0}]
[]
["Proposed Energy Upgrades",null,null,null,null,null,null,null,"Milestone","Invoice"]
["Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Floor Insulation",{"$f":"VLOOKUP(A23,$O$1:$Q$32,2,)","v":"Existing U Value of each element (W/m2K)\nArea of each element (m2)"}," ",{"$f":"VLOOKUP(A23,$O$1:$Q$32,3,)","v":"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"}," ",null,null,null,null,{"$f":"SUM(I23)","v":0}]
["Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)"," ","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"," ",null," ",null,null,{"$f":"SUM(I24)","v":0}]
["Heat Recovery Ventilation","Details of Existing Ventilation "," ","Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls"," ",null,null,null,null,0]
["Lighting","Existing lighting specification \nExisting lighting wattage",null,"Proposed lighting type \nProposed lighting wattage"," ",null,null,null,null,0]
[]
[]
["Airtightness"]
[]
[null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,0,null,0]
[null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,0,null,0]
[null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,0,null,0]
[null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,0,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H23:H34)","v":0},null,{"$f":"SUM(J23:J34)","v":0}]
["Non Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Non Renewable Heating Upgrade",{"$f":"VLOOKUP(A37,$X$1:$Y$4,2,)","v":"Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls"},null,{"$f":"VLOOKUP(A37,$X$1:$Z$4,3,)","v":"Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"}]
["Other","Provide technical data of existing system"," ","Provide technical data of proposed system"," "," "," ",0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H37:H44)","v":0}]
[]
[]
[" "]

{"sheet":"DR Project 3","index":7,"n_rows":47,"n_cols":26,"rows_kept":47,"cut":false,"hidden":true,"merged":[[16,2,16,3],[20,0,20,7],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[15,4,15,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",null,"-","-",null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A1","Stone",null,null,null,"Non Renewable Heating Upgrade","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"]
["Dwelling Type","Ground Floor Apartment",null,null,null,null,null,null,null,null,null,null,null,null,"Roof Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A2","Solid Brick Wall",null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["No of Energy Poor Units",null,null,null,null,null,null,null,null,null,null,null,null,null,"Floor Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A3","Cavity Wall"]
["No of Units (Non Energy Poor + Energy Poor)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)",null,null,"Solid Mass Concrete"]
["Year of Construction","2005 onwards",null,null,null,null,null,null,null,null,null,null,null,null,"Heat Recovery Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,"Concrete Hollow Block"]
["Construction Type:","-",null,null,null,null,null,null,null,null,null,null,null,null,"Whole House Extract Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nNo of Wet Rooms & Kitchen\nControls",null,null,"Timber Frame"]
["Pre Works BER No:",0,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating & DHW Controls","Proposed Heat Pump\nEfficiency of Heat Pump for Space Heating based on DEAP Heat Pump Tool\nEfficiency of Heat Pump for Hot Water based on DEAP Heat Pump Tool\nType of Heat Emitter\nkW of proposed Heat Pump\nProposed Heating and DHW Controls",null,null,"Unknown"]
["Pre Works BER Grade",0,null,null,null,null,null,null,null,null,null,null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP\nProposed Heating and DHW Controls"]
["Pre Works BER kWh/m2/yr",0,null,null,null,null,null,null,null,null," ",null,null,null,"Biomass Boiler","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\n% of Heating/DHW energy served by Biomass\nProposed Heating and DHW Controls"]
["Pre Works Air Permeability Test m3/h/m2",null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaics","-","kW rating of panels\nNo of Panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Post Works BER Grade","A3","Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal Panels","Type of Existing system\nEfficiency of Existing system\nExisting Controls","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank\nProposed Controls\nIs the Solar Panel supplementing heating?"]
["Post Works BER kWh/m2/yr",0,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null," ",null,null,null,"Lighting","Existing lighting specification \nExisting lighting wattage","Proposed lighting type \nProposed lighting wattage"]
["Post Works Air Permeability Test m3/h/m2",null,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Airtightness","-","Proposed measures"]
["Renewable Contribution kWh/m2/yr",null,"Proposed Thermal Equivalent that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Monitoring","-","Proposed M&V"]
["Floor Area of Dwelling Type (m2)",83]
["Wall Area of Dwelling Type (m2)",null,"Average value for this building type, excluding window and door area"]
["Cost of Supported Measures",{"$f":"SUM(H34)","v":0}]
["Cost of Total Measures",{"$f":"SUM(H34,H44)","v":0}]
[]
["Proposed Energy Upgrades",null,null,null,null,null,null,null,"Milestone","Invoice"]
["Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Floor Insulation",{"$f":"VLOOKUP(A23,$O$1:$Q$32,2,)","v":"Existing U Value of each element (W/m2K)\nArea of each element (m2)"},null,{"$f":"VLOOKUP(A23,$O$1:$Q$32,3,)","v":"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"},null,null,null,null,null,{"$f":"SUM(I23)","v":0}]
["Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)",null,"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,null," ",null,null,{"$f":"SUM(I24)","v":0}]
["Heat Recovery Ventilation","Details of Existing Ventilation ",null,"Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,null,null,null,0]
["Solar Panels",{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,null,null,0]
["-","-",null,"-",null,null,null,0,null,0]
[]
[]
[]
[null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H23:H33)","v":0},null,{"$f":"SUM(J23:J33)","v":0}]
["Non Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Non Renewable Heating Upgrade",{"$f":"VLOOKUP(A36,$X$1:$Y$4,2,)","v":"Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls"},null,{"$f":"VLOOKUP(A36,$X$1:$Z$4,3,)","v":"Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"}]
["Other","Provide technical data of existing system"," ","Provide technical data of proposed system"," "," "," ",0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H36:H43)","v":0}]
[]
[]
[" "]

{"sheet":"DR Project 4","index":8,"n_rows":48,"n_cols":26,"rows_kept":48,"cut":false,"hidden":true,"merged":[[16,2,16,3],[20,0,20,7],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[15,4,15,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",null,"-","-",null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A1","Stone",null,null,null,"Non Renewable Heating Upgrade","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"]
["Dwelling Type","Ground Floor Apartment",null,null,null,null,null,null,null,null,null,null,null,null,"Roof Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A2","Solid Brick Wall",null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["No of Energy Poor Units",null,null,null,null,null,null,null,null,null,null,null,null,null,"Floor Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A3","Cavity Wall"]
["No of Units (Non Energy Poor + Energy Poor)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)",null,null,"Solid Mass Concrete"]
["Year of Construction","2005 onwards",null,null,null,null,null,null,null,null,null,null,null,null,"Heat Recovery Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,"Concrete Hollow Block"]
["Construction Type:","-",null,null,null,null,null,null,null,null,null,null,null,null,"Whole House Extract Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nNo of Wet Rooms & Kitchen\nControls",null,null,"Timber Frame"]
["Pre Works BER No:",0,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating & DHW Controls","Proposed Heat Pump\nEfficiency of Heat Pump for Space Heating based on DEAP Heat Pump Tool\nEfficiency of Heat Pump for Hot Water based on DEAP Heat Pump Tool\nType of Heat Emitter\nkW of proposed Heat Pump\nProposed Heating and DHW Controls",null,null,"Unknown"]
["Pre Works BER Grade",0,null,null,null,null,null,null,null,null,null,null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP\nProposed Heating and DHW Controls"]
["Pre Works BER kWh/m2/yr",0,null,null,null,null,null,null,null,null," ",null,null,null,"Biomass Boiler","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\n% of Heating/DHW energy served by Biomass\nProposed Heating and DHW Controls"]
["Pre Works Air Permeability Test m3/h/m2",null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaics","-","kW rating of panels\nNo of Panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Post Works BER Grade","A3","Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal Panels","Type of Existing system\nEfficiency of Existing system\nExisting Controls","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank\nProposed Controls\nIs the Solar Panel supplementing heating?"]
["Post Works BER kWh/m2/yr",0,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null," ",null,null,null,"Lighting","Existing lighting specification \nExisting lighting wattage","Proposed lighting type \nProposed lighting wattage"]
["Post Works Air Permeability Test m3/h/m2",null,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Airtightness","-","Proposed measures"]
["Renewable Contribution kWh/m2/yr",null,"Proposed Thermal Equivalent that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Monitoring","-","Proposed M&V"]
["Floor Area of Dwelling Type (m2)",83]
["Wall Area of Dwelling Type (m2)",null,"Average value for this building type, excluding window and door area"]
["Cost of Supported Measures",{"$f":"SUM(H35)","v":0}]
["Cost of Total Measures",{"$f":"SUM(H35,H45)","v":0}]
[]
["Proposed Energy Upgrades",null,null,null,null,null,null,null,"Milestone","Invoice"]
["Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Floor Insulation",{"$f":"VLOOKUP(A23,$O$1:$Q$33,2,)","v":"Existing U Value of each element (W/m2K)\nArea of each element (m2)"},null,{"$f":"VLOOKUP(A23,$O$1:$Q$33,3,)","v":"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"},null,null,null,null,null,{"$f":"SUM(I23)","v":0}]
["Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)",null,"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,null,null,null,null,{"$f":"SUM(I24)","v":0}]
["Heat Recovery Ventilation","Details of Existing Ventilation ",null,"Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,null,null,null,0]
["Solar Panels",{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,null,null,0]
["-","-",null,"-"]
["-","-",null,"-"]
["-","-",null,"-"]
["-","-",null,"-"]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H23:H34)","v":0},null,{"$f":"SUM(J23:J34)","v":0}]
["Non Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Non Renewable Heating Upgrade",{"$f":"VLOOKUP(A37,$X$1:$Y$4,2,)","v":"Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls"},null,{"$f":"VLOOKUP(A37,$X$1:$Z$4,3,)","v":"Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"}]
["Other","Provide technical data of existing system"," ","Provide technical data of proposed system"," "," "," ",0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H37:H44)","v":0}]
[]
[]
[" "]

{"sheet":"DR Project 5","index":9,"n_rows":48,"n_cols":26,"rows_kept":48,"cut":false,"hidden":true,"merged":[[16,2,16,3],[20,0,20,7],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[15,4,15,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",null,"-","-",null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A1","Stone",null,null,null,"Non Renewable Heating Upgrade","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"]
["Dwelling Type","Ground Floor Apartment",null,null,null,null,null,null,null,null,null,null,null,null,"Roof Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A2","Solid Brick Wall",null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["No of Energy Poor Units",null,null,null,null,null,null,null,null,null,null,null,null,null,"Floor Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A3","Cavity Wall"]
["No of Units (Non Energy Poor + Energy Poor)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)",null,null,"Solid Mass Concrete"]
["Year of Construction","2005 onwards",null,null,null,null,null,null,null,null,null,null,null,null,"Heat Recovery Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,"Concrete Hollow Block"]
["Construction Type:","-",null,null,null,null,null,null,null,null,null,null,null,null,"Whole House Extract Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nNo of Wet Rooms & Kitchen\nControls",null,null,"Timber Frame"]
["Pre Works BER No:",0,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating & DHW Controls","Proposed Heat Pump\nEfficiency of Heat Pump for Space Heating based on DEAP Heat Pump Tool\nEfficiency of Heat Pump for Hot Water based on DEAP Heat Pump Tool\nType of Heat Emitter\nkW of proposed Heat Pump\nProposed Heating and DHW Controls",null,null,"Unknown"]
["Pre Works BER Grade",0,null,null,null,null,null,null,null,null,null,null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP\nProposed Heating and DHW Controls"]
["Pre Works BER kWh/m2/yr",0,null,null,null,null,null,null,null,null," ",null,null,null,"Biomass Boiler","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\n% of Heating/DHW energy served by Biomass\nProposed Heating and DHW Controls"]
["Pre Works Air Permeability Test m3/h/m2",null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaics","-","kW rating of panels\nNo of Panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Post Works BER Grade","A3","Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal Panels","Type of Existing system\nEfficiency of Existing system\nExisting Controls","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank\nProposed Controls\nIs the Solar Panel supplementing heating?"]
["Post Works BER kWh/m2/yr",0,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null," ",null,null,null,"Lighting","Existing lighting specification \nExisting lighting wattage","Proposed lighting type \nProposed lighting wattage"]
["Post Works Air Permeability Test m3/h/m2",null,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Airtightness","-","Proposed measures"]
["Renewable Contribution kWh/m2/yr",null,"Proposed Thermal Equivalent that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Monitoring","-","Proposed M&V"]
["Floor Area of Dwelling Type (m2)",83]
["Wall Area of Dwelling Type (m2)",null,"Average value for this building type, excluding window and door area"]
["Cost of Supported Measures",{"$f":"SUM(H35)","v":0}]
["Cost of Total Measures",{"$f":"SUM(H35,H45)","v":0}]
[]
["Proposed Energy Upgrades"]
["Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Floor Insulation",{"$f":"VLOOKUP(A23,$O$1:$Q$33,2,)","v":"Existing U Value of each element (W/m2K)\nArea of each element (m2)"},null,{"$f":"VLOOKUP(A23,$O$1:$Q$33,3,)","v":"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"},null,null,null,null,null,{"$f":"SUM(I23)","v":0}]
["Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)",null,"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,null,null,null,null,{"$f":"SUM(I24)","v":0}]
["Heat Recovery Ventilation","Details of Existing Ventilation ",null,"Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,null,null,null,0]
["Solar Panels",{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,null,null,0]
[]
[]
[]
[]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H23:H34)","v":0},null,{"$f":"SUM(J23:J34)","v":0}]
["Non Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Non Renewable Heating Upgrade",{"$f":"VLOOKUP(A37,$X$1:$Y$4,2,)","v":"Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls"},null,{"$f":"VLOOKUP(A37,$X$1:$Z$4,3,)","v":"Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"}]
["Other","Provide technical data of existing system"," ","Provide technical data of proposed system"," "," "," ",0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H37:H44)","v":0}]
[]
[]
[" "]

{"sheet":"DR Project 6","index":10,"n_rows":48,"n_cols":26,"rows_kept":48,"cut":false,"hidden":true,"merged":[[16,2,16,3],[20,0,20,7],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[15,4,15,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-",null,"-","-",null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A1","Stone",null,null,null,"Non Renewable Heating Upgrade","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"]
["Dwelling Type","Ground Floor Apartment",null,null,null,null,null,null,null,null,null,null,null,null,"Roof Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A2","Solid Brick Wall",null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["No of Energy Poor Units",null,null,null,null,null,null,null,null,null,null,null,null,null,"Floor Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,"A3","Cavity Wall"]
["No of Units (Non Energy Poor + Energy Poor)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)",null,null,"Solid Mass Concrete"]
["Year of Construction","2005 onwards",null,null,null,null,null,null,null,null,null,null,null,null,"Heat Recovery Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,"Concrete Hollow Block"]
["Construction Type:","-",null,null,null,null,null,null,null,null,null,null,null,null,"Whole House Extract Ventilation","Details of Existing Ventilation ","Proposed System\nSFP\nNo of Wet Rooms & Kitchen\nControls",null,null,"Timber Frame"]
["Pre Works BER No:",0,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating & DHW Controls","Proposed Heat Pump\nEfficiency of Heat Pump for Space Heating based on DEAP Heat Pump Tool\nEfficiency of Heat Pump for Hot Water based on DEAP Heat Pump Tool\nType of Heat Emitter\nkW of proposed Heat Pump\nProposed Heating and DHW Controls",null,null,"Unknown"]
["Pre Works BER Grade",0,null,null,null,null,null,null,null,null,null,null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP\nProposed Heating and DHW Controls"]
["Pre Works BER kWh/m2/yr",0,null,null,null,null,null,null,null,null," ",null,null,null,"Biomass Boiler","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls","Heating Capacity (kW)\nHeating efficiency\n% of Heating/DHW energy served by Biomass\nProposed Heating and DHW Controls"]
["Pre Works Air Permeability Test m3/h/m2",null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaics","-","kW rating of panels\nNo of Panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Post Works BER Grade","A3","Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal Panels","Type of Existing system\nEfficiency of Existing system\nExisting Controls","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank\nProposed Controls\nIs the Solar Panel supplementing heating?"]
["Post Works BER kWh/m2/yr",0,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null," ",null,null,null,"Lighting","Existing lighting specification \nExisting lighting wattage","Proposed lighting type \nProposed lighting wattage"]
["Post Works Air Permeability Test m3/h/m2",null,"Proposed Value that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Airtightness","-","Proposed measures"]
["Renewable Contribution kWh/m2/yr",null,"Proposed Thermal Equivalent that Applicant is commiting to achieving",null,null,null,null,null,null,null,null,null,null,null,"Monitoring","-","Proposed M&V"]
["Floor Area of Dwelling Type (m2)",83]
["Wall Area of Dwelling Type (m2)",null,"Average value for this building type, excluding window and door area"]
["Cost of Supported Measures",{"$f":"SUM(H35)","v":0}]
["Cost of Total Measures",{"$f":"SUM(H35,H45)","v":0}]
[]
["Proposed Energy Upgrades"]
["Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Floor Insulation",{"$f":"VLOOKUP(A23,$O$1:$Q$33,2,)","v":"Existing U Value of each element (W/m2K)\nArea of each element (m2)"},null,{"$f":"VLOOKUP(A23,$O$1:$Q$33,3,)","v":"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation"},null,null,null,null,null,{"$f":"SUM(I23)","v":0}]
["Wall Insulation","Existing U Value of each element (W/m2K)\nArea of each element (m2)",null,"Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)\nThickness of Insulation\nConductivity of Insulation",null,null,null,null,null,{"$f":"SUM(I24)","v":0}]
["Heat Recovery Ventilation","Details of Existing Ventilation ",null,"Proposed System\nSFP\nHeat Recovery Efficiency\nNo of Wet Rooms & Kitchen\nControls",null,null,null,null,null,0]
["Solar Panels",{"$error":"#N/A"},null,{"$error":"#N/A"},null,null,null,null,null,0]
["-"]
["-"]
["-"]
["-"]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["-","-",null,"-",null,null,null,0,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H23:H34)","v":0},null,{"$f":"SUM(J23:J34)","v":0}]
["Non Supported Measures","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Existing Specification","Proposed Specification","Additional Information","Where product proposed is included on the Triple E register please indicate the ref","Cost of measure per Unit (excl VAT)"]
["Non Renewable Heating Upgrade",{"$f":"VLOOKUP(A37,$X$1:$Y$4,2,)","v":"Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System\nExisting Heating and DHW Controls"},null,{"$f":"VLOOKUP(A37,$X$1:$Z$4,3,)","v":"Heating Capacity (kW)\nHeating efficiency\nFuel\nProposed Heating and Hot Water Controls"}]
["Other","Provide technical data of existing system"," ","Provide technical data of proposed system"," "," "," ",0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["-","-",null,"-",null,null,null,0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H37:H44)","v":0}]
[]
[]
[" "]

{"sheet":"Non Domestic 1","index":11,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,17,13,18],[31,4,31,5],[11,12,11,15],[11,8,11,11],[28,4,28,15],[29,4,29,5],[3,1,3,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[9,4,9,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Educational / Library / Cultural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["-",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"-"},null,{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"-"},null,null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 2","index":12,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,4,9,7],[8,1,8,2],[11,8,11,11],[11,12,11,15],[9,1,9,2],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 3","index":13,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,17,13,18],[28,4,28,15],[29,4,29,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[30,4,30,5],[31,4,31,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Public Sector Buildings & Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 4","index":14,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,4,9,7],[8,1,8,2],[11,8,11,11],[11,12,11,15],[9,1,9,2],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Educational / Library / Cultural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 5","index":15,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,17,13,18],[28,4,28,15],[29,4,29,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[30,4,30,5],[31,4,31,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Private Sector Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 6","index":16,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,4,9,7],[8,1,8,2],[11,8,11,11],[11,12,11,15],[9,1,9,2],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 7","index":17,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,17,13,18],[28,4,28,15],[29,4,29,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[30,4,30,5],[31,4,31,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 8","index":18,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,4,9,7],[8,1,8,2],[11,8,11,11],[11,12,11,15],[9,1,9,2],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 9","index":19,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,17,13,18],[28,4,28,15],[29,4,29,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[30,4,30,5],[31,4,31,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 10","index":20,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,4,9,7],[8,1,8,2],[11,8,11,11],[11,12,11,15],[9,1,9,2],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 11","index":21,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[11,12,11,15],[28,4,28,15],[29,4,29,5],[30,4,30,5],[13,17,13,18],[3,1,3,2],[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 12","index":22,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 13","index":23,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[11,12,11,15],[28,4,28,15],[29,4,29,5],[30,4,30,5],[13,17,13,18],[3,1,3,2],[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 14","index":24,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 15","index":25,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[11,12,11,15],[28,4,28,15],[29,4,29,5],[30,4,30,5],[13,17,13,18],[3,1,3,2],[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 16","index":26,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,4,9,7],[8,1,8,2],[11,8,11,11],[11,12,11,15],[9,1,9,2],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 17","index":27,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,4,9,7],[8,1,8,2],[11,8,11,11],[11,12,11,15],[9,1,9,2],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 18","index":28,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,17,13,18],[28,4,28,15],[29,4,29,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[30,4,30,5],[31,4,31,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 19","index":29,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,4,31,5],[9,4,9,7],[8,1,8,2],[11,8,11,11],[11,12,11,15],[9,1,9,2],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 20","index":30,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[11,12,11,15],[28,4,28,15],[29,4,29,5],[30,4,30,5],[13,17,13,18],[3,1,3,2],[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,0,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 21","index":31,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 22","index":32,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 23","index":33,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 24","index":34,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 25","index":35,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 26","index":36,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 27","index":37,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 28","index":38,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 29","index":39,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 30","index":40,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,4,31,5],[9,1,9,2],[9,4,9,7],[11,8,11,11],[11,12,11,15],[3,1,3,2],[13,17,13,18],[28,4,28,15],[29,4,29,5],[30,4,30,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 31","index":41,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 32","index":42,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 33","index":43,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 34","index":44,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 35","index":45,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,2.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,null,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 36","index":46,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 37","index":47,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 38","index":48,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 39","index":49,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Non Domestic 40","index":50,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":true,"merged":[[11,12,11,15],[13,17,13,18],[28,4,28,15],[29,4,29,5],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[30,4,30,5],[31,4,31,5],[9,4,9,7],[11,8,11,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aeration Upgrade","Provide technical data of existing system","Provide technical data of proposed system"]
["Project Category","Other Community buildings & services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHU","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)","Flow Rate of Unit (m3/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No \nHeat Recovery Present Yes/ No\nEfficiency of Heat Recovery if present (%)"]
["Eircode No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Boiler","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Facility Name",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Address",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Upgrade","Type of cooling system\nCOP of existing cooling system \nCapacity of existing cooling system (kW)","Type of proposed cooling system\nCOP of proposed cooling system\nCapacity of proposed cooling system (kW)"]
["Organisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Energy Factor for Renewables based on CO2 emissions",null,null,null,"Cooling Controls","Details of Time and Temperature controls","Proposed Time and Temperature controls\nSchematic of heating arrangement showing proposed controls\n"]
["Brief description of the facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=0.409,1.5,1)","v":1},null,null,null,"CHP","Existing Heating System\nCapacity of Existing System\nEfficiency of Existing System","Heating Capacity (kW)\nElectric Capacity (kW)\nHeating efficiency\nElectric efficiency\nExpected run hours of CHP\n% of heating/hw energy served by CHP"]
["Year of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\nSupply Temperature of Existing System\nSize of HW Cylinder\nHeat Emitters for Existing System","COP of Heating Pump \nCapacity of Heat Pump (kW)\nSupply temperature for heating system\nProposed Heat Emitters\nSize of HW Cylinder\n% of heating/hw energy served by proposed Heat Pump"]
["Floor Area of building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation Upgrade","Element to be upgraded (walls, floor etc.)\nExisting U Value of each element (W/m2K)\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nArea of each element to be Upgraded (m2)"]
["Occupancy Hours (hrs)",{"$f":"SUM(P31:P32)","v":0}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Upgrade","No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation","No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"]
["Current Annual Electrical Use kWh/yr",0,{"$f":"B12*2.5","v":0},"Primary Annual Electrical Use kWh/yr",null,null,null,null,"kgCO2 per kWh",null,null,null,"Cost per kWh, €/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Controls Upgrade","No of Hrs Lights On","Proposed No of Hrs Lights On"]
["Current Annual Thermal Use kWh/yr",0,{"$f":"B13","v":0},"Primary Annual Thermal Use kWh/yr",null,null,null,null,"Electrical","Thermal  ","Fleet  ","Renewables","Electrical","Thermal  ","Fleet  ","Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas/ Oil Boiler Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)","Efficiency of Proposed Boiler (%)\nCapacity of Proposed Boiler (kW)\n% of heating/hw energy served by proposed boiler"]
["Current Annual Fleet Use kWh/yr",0,{"$f":"B14","v":0},"Primary Annual Fleet Use kWh/yr",null,null,null,null,0.40899999999999997,0.20499999999999999,0.26400000000000001,0.20499999999999999,0.09,2.5999999999999999E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Upgrade","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No ","Flow Rate of Unit (kg/s)\nMotor Size (kW)\nVariable Speed Drive Yes/ No "]
["Proposed Energy Upgrades",null,null,null,null,null,null,"Electrical Savings kWh","Thermal Savings kWh","Fleet Savings kWh","Renewables Savings kWh","kgCo2 Electrical","kgCo2 Thermal","kgCo2 Fleet","kgCo2 Renewable","Electrical savings €","Thermal Savings €","Fleet savings €","Renewable Savings €","Cost of measure (excl VAT)","Milestone","Invoice","Payback on investment (excl VAT/ Other Costs)","Energy Credits","Cost per Primary kWh (excl VAT/ Other Costs)",null,null,null,null,"PV Panel",null,"kW rating of panels\nType of Panel\nOrientation to be installed\nAngle of Panel\n% of Overshading"]
["Category of Energy upgrade eg. Lighting upgrade, Attic Insulation sqm, Roof Insulation, External Insulation, Heat Pump, Heating Controls etc","Description of Minimum Data Required for Existing Specification","Existing Specification","Description of Minimum Data Required for Proposed Specification","Proposed Specification","Additional Information","Triple E register Ref ID - where proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal","Type of Existing system\nEfficiency of Existing system","Aperture area of Panel\nType of Panel, (ηo and a1 if known)\nOrientation to installed\nAngle of Panel\n% of Overshading\nSize of DHW Tank and dedicated solar storage volume\nInsulation on Tank"]
["Lighting Upgrade",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,2,)","v":"No of Light Fittings per Type\nWattage of light fitting per Type \nLux level of existing installation"},"20mm insul",{"$f":"VLOOKUP(A17,$AD$1:$AF$22,3,)","v":"No of Fittings to be Upgraded\nWattage per proposed light fitting\nProposed Lux level as result of upgrade"},"40mm insul",null,null,0,0,null,0,{"$f":"I$14*H17","v":0},0,0,0,{"$f":"M$14*H17","v":0},0,0,0,0,null,{"$f":"SUM(U17)","v":0},{"$f":"IF(ISERROR(T17/SUM(P17:S17)),0,(T17/SUM(P17:S17)))","v":0},{"$f":"(H17*2.5)+(I17*1)+(J17*1)+(K17*$Z$8)","v":0},{"$f":"IF(ISERROR(T17/X17),0,(T17/X17))","v":0},null,null,null,null,"Storage Heater Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Capacity of Proposed Boiler (kW)\nType of Storage Heater\nControls of Storage Heater"]
["-",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,2,)","v":"-"}," ",{"$f":"VLOOKUP(A18,$AD$1:$AF$22,3,)","v":"-"}," "," "," ",0,0,null,null,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U18)","v":0},{"$f":"IF(ISERROR(T18/SUM(P18:S18)),0,(T18/SUM(P18:S18)))","v":0},{"$f":"(H18*2.5)+(I18*1)+(J18*1)+(K18*$Z$8)","v":0},{"$f":"IF(ISERROR(T18/X18),0,(T18/X18))","v":0},null,null,null,null,"Stove Upgrade","Type of Heating System\nEfficiency of Existing System (%)\nCapacity of Existing System (kW)\n","Type of Stove\nEfficiency of Stove (%)\nCapacity of Stove (kW)\n% of heating/hw energy served by Stove"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Windows/ Doors Upgrade","Existing U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element (m2)","Proposed U Value of each element (W/m2K)\nSolar Transmission through glazing\nLight Transmission through glazing\nArea of each element to be Upgraded (m2)"]
["-","-",null,"-",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Monitoring and Verification","Details of Existing Meters on Site\nDetails of Monitoring if any","Details of Proposed Meters on Site\nDetails of Monitoring and Targeting Software"]
["-","-",null,"-",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Refrigeration","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,null,null,"Other","Provide technical data of existing system","Provide technical data of proposed system"]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
["-","-",null,"-",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"(H24*2.5)+(I24*1)+(J24*1)+(K24*$Z$8)","v":0},0]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V17:V24)","v":0},{"$f":"IF(ISERROR(T25/SUM(P25:S25)),0,(T25/SUM(P25:S25)))","v":0},{"$f":"SUM(X17:X24)","v":0},{"$f":"IF(ISERROR(T25/X25),0,(T25/X25))","v":0}]
[]
[]
[]
[null,null,null,null,"occupancy rates of subject building (hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Energy Credits"]
[null,null,null,null,null,null,null,"Monday","Tuesday","Wednesday","Thursday","Friday","Saturday","Sunday","sub-total","total",null,null,null,null,null,null,null,{"$f":"K25*Z8","v":0}]
[null,null,null,null,"heating season (oct - march)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"O31*26","v":0}]
[null,null,null,null,"non-heating season (april - sept)",null,"No of Hrs",null,null,null,null,null,null,null,{"$f":"H32+I32+J32+K32+L32+M32+N32","v":0},{"$f":"O32*26","v":0}]

{"sheet":"Lookups","index":51,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["Construction Vat","PM Vat","Other Vat",null,"Project Category"]
[0,0,0,null,"Other Community buildings & services"]
[0.13500000000000001,0.23,0.13500000000000001,null,"Educational / Library / Cultural"]
[0.23,null,0.23,null,"Public Sector Buildings & Services"]
[null,null,null,null,"Sports & Leisure Centres"]
[null,null,null,null,"Private Sector Buildings"]
[null,null,null,null,"Dwelling Description"]
[null,null,null,null,"Private: Energy Poor"]
[null,null,null,null,"Private: Non - Energy Poor Homes"]
[null,null,null,null,"Local Auth: Energy Poor"]
[null,null,null,null,"Local Auth: Non - Energy Poor Homes"]
[]
[]
[null,null,null,null,"Project Category"]
[null,null,null,null,"Ground Floor Apartment"]
[null,null,null,null,"Mid Floor Apartment"]
[null,null,null,null,"Top Floor Apartment"]
[null,null,null,null,"End of Terrace House"]
[null,null,null,null,"Mid Terrace House"]
[null,null,null,null,"Semi Detached House"]
[null,null,null,null,"Detached House"]
[null,null,null,null,"Maisonette"]
[null,null,null,null,"Basement Apartment"]
[]
[null,null,null,null,"Year of Construction"]
[null,null,null,null,"2005 onwards"]
[null,null,null,null,"2000-2004"]
[null,null,null,null,"1994-1999"]
[null,null,null,null,"1983-1993"]
[null,null,null,null,"1978-1982"]
[null,null,null,null,"1967-1977"]
[null,null,null,null,"1950-1966"]
[null,null,null,null,"1930-1949"]
[null,null,null,null,"1900-1929"]
[null,null,null,null,"Pre 1900"]

{"sheet":"Evaluation","index":52,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":true,"merged":[[10,1,10,5],[18,2,18,3],[30,1,30,5],[0,0,1,5],[2,1,2,6],[4,1,4,6],[5,1,5,6],[8,1,8,6],[9,1,9,5]]}
["Better Energy Communities Programme 2014 - Evaluation"]
[]
["Project Summary (e.g. partners, buildings, key measures, innovation, delivery, etc. (Sect 1)",{"$f":"'Project Summary'!C3","v":" "}]
[]
["Lead Applicant Company Name (Sect 2a)",{"$f":"'Project Summary'!C5","v":" "}]
["Public/Private/Voluntary/Commercial (2a)",{"$f":"'Project Summary'!C6","v":0}]
["Number of Partners (2a) (Including Lead Applicant)",{"$f":"'Project Summary'!C7","v":" "}]
[]
["Summary of Project Team & Management (1 & 6)",{"$f":"'Project Summary'!C14","v":" "}]
["Project Co-ord Time commitment (2d)",{"$f":"'Project Summary'!C15","v":" "}]
["Project Co-ordinator has adequate experience (CV (2d))",{"$f":"'Project Summary'!C16","v":" "}]
[]
[null,"Electrical","Thermal","Fleet","Renewables","Total"]
["Aggregate Annual Energy Savings (kWh) (4b)",{"$f":"'Project Summary'!D195","v":0},{"$f":"'Project Summary'!E195","v":0},{"$f":"'Project Summary'!F195","v":0},{"$f":"'Project Summary'!G195","v":0},{"$f":"SUM(B14:E14)","v":0},null," "]
["Primary Energy Factor",2.5,1,1,1,null,"Does Energy Credits match Primary Energy Saving"]
["Aggregate Primary Annual Energy Savings (kWh)",{"$f":"B14*B15","v":0},{"$f":"C14*C15","v":0},{"$f":"D14*D15","v":0},{"$f":"E14*E15","v":0},{"$f":"SUM(B16:E16)","v":0},{"$f":"IF(F16='Project Summary'!N195,\"Yes\",\"No\")","v":"Yes"}]
["Aggregate Annual Energy Savings (€) (3)",{"$f":"SUM('Project Summary'!J195:M195)","v":0}]
["Aggregate Annual Energy Savings (%) (3)",{"$f":"('Project Summary'!N195/('Project Summary'!D65*2.5+'Project Summary'!E65+'Project Summary'!F65))","v":{"$error":"#DIV/0!"}}]
["Total Project Cost (€) (5)",{"$f":"'Project Summary'!S129+'Project Summary'!T129","v":0}]
["Total Grant Request (€) (5)",{"$f":"'Project Summary'!#REF!","v":{"$error":"#REF!"}}]
["% Grant Request (5)",{"$f":"B20/B19","v":{"$error":"#REF!"}}]
["Euro Cents/kWh (Total Project) (=Total Project Cost (€)/Aggregate Primary Annual Energy Savings (kWh))",{"$f":"'Project Summary'!O195","v":0}]
["Euro Cents/kWh (Grant Request) (=Total Grant Request (€)/Aggregate Primary Annual Energy Savings (kWh))",{"$f":"(B19-B20)*B22/B19","v":{"$error":"#REF!"}}]
["Payback (Years) without Grant (Cost/Savings)",{"$f":"'Project Summary'!I195","v":0}]
["Payback (Years) with Grant (Cost/Savings)",{"$f":"(B19-B20)*B24/B19","v":{"$error":"#REF!"}}]
[]
["Completion Date (6)",{"$f":"'Project Summary'!C17","v":"00:00:00"}]
["Tax Clearance Certificate (Yes/No)"]
[]
["Application Complete (Yes/No)"]
["If not, what is missing"]