{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Cases","Tables","2005","Data"],"not_rendered":{"charts":0,"images":140,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cases","index":0,"n_rows":56,"n_cols":6,"rows_kept":56,"cut":false,"hidden":false,"merged":[[26,0,26,1],[21,0,21,1],[0,0,0,7],[2,6,2,7],[6,6,6,7],[3,6,3,7],[18,0,18,1],[7,6,7,7],[1,5,1,7],[5,5,5,7],[17,0,17,1],[16,2,16,3],[19,3,19,4],[20,3,20,4],[20,0,20,1],[19,0,19,1],[40,0,40,1],[41,0,41,1],[24,3,24,7],[22,3,22,7],[36,0,39,7],[33,0,33,1],[30,0,30,1],[31,0,31,1],[34,0,34,1],[29,0,29,1],[23,0,23,1],[22,0,22,1],[28,0,28,1],[27,0,27,1],[25,0,25,1],[24,0,24,1]]}
["2024 Benefit Calculation Worksheet"]
["Programs Applying For",null,null,"Living Arrangement",null,"County/Supplier"]
["Household Size",3,null,null,null,"County"]
["Household Income",5000,null,"Heat Included?",null,"MEAP Supplier"]
["EUSP Energy Source",null,null,null,null,"EUSP Supplier"]
["MEAP Energy Source",null,null,"Landlord/ Direct Pay?"]
["EUSP KWH",10000]
["MEAP KWH",10000]
["MEAP Therms"]
["Gas Arrearage"]
[]
[]
[]
[]
[]
[]
[null,null,"Benefits Based on Above Entries"]
["Fiscal Year",null,2024]
["100% Federal Poverty Limit",null,2072]
["EUSP - Poverty Percent",null,2.413127413127413,"MEAP - Poverty Percent",null,0.52351452752813887]
["EUSP - Level Of Poverty",null,5,"MEAP - Level Of Poverty",null,5]
["EUSP Benefit Level",null,"Over Income"]
["EUSP Grant",null,"Over Income"]
["MEAP Benefit Level",null,5]
["MEAP Grant",null,382]
[]
["EUSP Electric Payment Percent"]
["MEAP Electric Payment Percent",null,0.3]
["MEAP Gas Payment Percent",null,0.5]
[null,null,0.5]
["Estimated Annual Total Kwh Cost",null,1820]
["Estimated Annual Total Therm Cost"]
[]
["Estimated Monthly Electric Payment"]
["Estimated Monthly Gas Payment"]
[]
["***Note: The estimated budgeted monthly customer payment identified in this example includes basic monthly utility charges only; other costs, such as late payments, alternative payment plans and appliance service contracts are not included.***"]
[]
[]
[]
["MEAP Low Usage Percent",null,0.21]
["MEAP High Usage Percent",null,0.21]
[]
["Instructions:"]
[]
["This table provides an estimate of the EUSP and MEAP benefits when all appropriate data is entered.  The following items must be entered or selected:"]
["Programs Applying For"]
["Household Size"]
["Household Income ( monthly)"]
["EUSP KWH"]
["Living Arrangement"]
["Heat Included?"]
["Landlord/Direct Pay?"]
["County"]
["MEAP Supplier"]
["EUSP Supplier"]

{"sheet":"Tables","index":1,"n_rows":180,"n_cols":14,"rows_kept":180,"cut":false,"hidden":false,"merged":[[80,0,80,1],[0,0,0,2],[32,4,32,7],[33,4,33,6],[34,4,34,6],[37,4,37,6],[9,0,9,13],[11,0,11,13],[19,0,19,13],[35,4,35,6],[36,4,36,6],[39,4,39,6],[38,4,38,6],[85,0,85,1],[86,0,86,1],[91,0,91,1],[43,4,43,6],[44,4,44,6],[45,4,45,6],[40,4,40,6],[42,4,42,6],[41,4,41,6],[47,0,47,6],[83,0,83,1],[77,0,77,1],[84,0,84,1],[82,0,82,1],[99,0,99,2],[95,0,95,1],[94,0,94,1],[109,0,109,4],[74,0,74,4],[79,0,79,1],[76,0,76,1],[78,0,78,1],[75,0,75,1],[81,0,81,1],[93,0,93,1],[92,0,92,1],[90,0,90,1],[87,0,87,1],[88,0,88,1],[89,0,89,1]]}
["EUSP 2024 Poverty Levels"]
["Poverty Level","Greater than PCT","To PCT"]
[]
[]
[]
[]
[]
[]
[]
["FY 2024 Benefit Levels"]
["Benefit Level","Program","Source","Heat Included?","Living Arrangements","From Pct","To Pct","Electric Pct","Gas Pct","Bulk Pct","Low Use PCT","High Use PCT","Use Level of Income?","Use County Supplement?"]
["EUSP "]
[]
[]
[]
[]
[]
[]
[]
["MEAP "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Benefit Amounts","Fuel Cost","Flat Rate",null,"FY 2024 Program Years"]
["Type","Amount","Amount",null,"EUSP KWH Usage Limit"]
["Electric",null,null,null,"KWH Cost"]
["Gas",null,null,null,"Bulk Discount Percent"]
["Propane",null,null,null,"Therm Usage Limit"]
["Oil",null,null,null,"Therm Cost"]
["Kerosene",null,null,null,"MEAP High Usage KWH Limit"]
["Coal",null,null,null,"MEAP with EUSP Discount"]
["Wood",null,null,null,"100% Federal Poverty Limit"]
["Corn",null,null,null,"Dollar Amount Per Additional Person"]
[null,null,null,null,"EUSP Minimum Payment"]
[null,null,null,null,"MEAP Minimum Payment"]
[null,null,null,null,"EUSP Maximum Payment %"]
[null,null,null,null,"MEAP Maximum Payment %"]
[]
["FY 2024 County Supplement"]
["County","EUSP","Type","MEAP","Type","Bulk","Type"]
["ALLEGANY",1,"M",1,"M",1,"M"]
["ANNE ARUNDEL",1,"M",1,"M",1,"M"]
["BALTIMORE",1,"M",1,"M",1,"M"]
["BALTIMORE CITY",1,"M",1,"M",1,"M"]
["CALVERT",1,"M",1,"M",1,"M"]
["CAROLINE",1,"M",1,"M",1,"M"]
["CARROLL",1,"M",1,"M",1,"M"]
["CECIL",1,"M",1,"M",1,"M"]
["CHARLES",1,"M",1,"M",1,"M"]
["DORCHESTER",1,"M",1,"M",1,"M"]
["FREDERICK",1,"M",1,"M",1,"M"]
["GARRETT",1,"M",1,"M",1.1000000000000001,"M"]
["HARFORD",1,"M",1,"M",1,"M"]
["HOWARD",1,"M",1,"M",1,"M"]
["KENT",1,"M",1,"M",1,"M"]
["MONTGOMERY",1,"M",1,"M",1,"M"]
["PRINCE GEORGES",1,"M",72,"A",1,"M"]
["QUEEN ANNES",1,"M",1,"M",1,"M"]
["SOMERSET",1,"M",1,"M",1,"M"]
["ST MARYS",1,"M",1,"M",1,"M"]
["TALBOT",1,"M",1,"M",1,"M"]
["WASHINGTON",1,"M",1,"M",1,"M"]
["WICOMICO",1,"M",1,"M",1,"M"]
["WORCESTER",1,"M",1,"M",1,"M"]
[]
["FY 2024 Vendor Index Factor"]
["Vendor",null,"EUSP","MEAP Electric","MEAP Gas"]
["OTHER",null,1,1,1]
["A & N COOP",null,1.31,1.31,1]
["POTOMAC EDISON",null,0.81,0.81,1]
["BERLIN ELEC",null,1.29,1.29,1]
["BGE",null,1.05,1.05,1]
["CHES. UTIL/CAMB",null,1,1,1]
["CH U/SALISBURY",null,1,1,1]
["CHOPTANK ELEC",null,1.02,1.02,1]
["COLUMBIA GAS",null,1,1,1.1000000000000001]
["DELMARVA",null,1,1,1]
["EASTON UTILITY",null,1.04,1.04,1]
["ELKTON GAS",null,1,1,1]
["FRED GAS",null,1,1,1.1000000000000001]
["HAG LIGHT DEPT",null,0.69,0.69,1]
["PEPCO",null,0.98,0.98,1]
["SO MD ELEC",null,1.1299999999999999,1.1299999999999999,1]
["SOMERSET ELEC",null,1.1399999999999999,1.1399999999999999,1]
["THURMONT MUNICIPAL",null,0.79,0.79,1]
["WMSPORT ELEC",null,0.74,0.74,1]
["WASHINGTON GAS",null,1,1,1.1000000000000001]
[]
[]
[]
["2024 Meap Poverty Levels"]
["Meap Poverty Level","Greater than PCT","To PCT"]
[1,0,0.12]
[2,0.12,0.24]
[3,0.24,0.36]
[4,0.36,0.48]
[5,0.48,0.6]
[]
[]
[]
["2024 Meap State Household Limit"]
["Household Size","% of 4 person household calculation for SMI (from OCS)","60% SMI per ACF-- 12 Months","Calculation Using ACF's method","60 % of Monthly Income Using Numbers provided by ACF"]
[1,0.52,42569,42570.216,3547.4166666666665]
[2,0.68,55668,55668.744000000006,4639]
[3,0.84,68766,68767.271999999997,5730.5]
[4,1,81865,81865.8,6822.083333333333]
[5,1.1599999999999999,94963,94964.327999999994,7913.583333333333]
[6,1.32,108061,108062.85600000001,9005.0833333333339]
[7,1.35,110517,110518.83000000002,9209.75]
[8,1.38,112973,112974.80399999999,9414.4166666666661]
[9,1.41,115429,115430.77799999999,9619.0833333333339]
[10,1.44,117885,117886.75199999999,9823.75]
[11,1.47,120341,120342.726,10028.416666666666]
[12,1.5,122797,122798.70000000001,10233.083333333334]
[13,1.53,125254.67400000001,125254.67400000001,10437.889500000001]
[14,1.56,127710.64800000002,127710.64800000002,10642.554000000002]
[15,1.59,130166.62200000002,130166.62200000002,10847.218500000001]
[16,1.62,132622.59600000002,132622.59600000002,11051.883000000002]
[17,1.65,135078.57,135078.57,11256.547500000001]
[18,1.68,137534.54399999999,137534.54399999999,11461.212]
[19,1.71,139990.51800000001,139990.51800000001,11665.8765]
[20,1.74,142446.492,142446.492,11870.540999999999]
[21,1.77,144902.46600000001,144902.46600000001,12075.205500000002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,1,2,8,null,null,null,null,null,null,null,2,1]
[null,null,1,2,8,null,null,null,null,1,null,1,2,2]
[null,null,1,2,8,null,null,null,null,1,null,1,2,2]
[null,null,1,2,8,null,null,null,null,1,null,1,2,2]
[null,null,1,2,8,null,null,null,null,1,null,1,2,2]
[null,null,1,2,3,null,null,null,null,1,null,1,2,2]
[null,null,1,2,5,null,null,null,null,1,null,1,1,2]
[null,null,1,2,8,null,null,null,null,1,null,1,2,1]
[null,null,1,2,8,null,null,null,null,null,null,null,2,1]
[null,null,1,2,8,null,null,null,null,1,null,1,2,1]
[null,null,1,2,8,null,null,null,null,1,null,1,2,1]
[null,null,1,2,8,null,null,null,null,1,null,1,2,1]
[null,null,1,2,8,null,null,null,null,1,null,1,2,1]
[null,null,1,2,3,null,null,null,null,1,null,1,2,1]
[null,null,2,1,2,null,null,null,null,1,null,1,1,1]
[null,null,2,1,4,null,null,null,null,1,null,1,2,1]
[null,null,3,2,6,null,null,null,null,1,null,1,1,1]
[null,null,3,2,5,null,null,null,null,1,null,1,1,1]
[null,null,3,2,5,null,null,null,null,null,null,null,1,1]

{"sheet":"2005","index":2,"n_rows":337,"n_cols":9,"rows_kept":337,"cut":false,"hidden":true,"merged":[[0,0,0,8],[319,0,319,4]]}
["2005 Benefit Matrix Table"]
["Group","Program","Level","Energy","Amount","Income From","Income To","Addition From","Addition To"]
[31,1,1,1,468,0,387.92,0,132.5]
[31,1,1,2,528,0,387.92,0,132.5]
[31,1,1,3,630,0,387.92,0,132.5]
[31,1,1,4,600,0,387.92,0,132.5]
[31,1,1,5,560,0,387.92,0,132.5]
[31,1,1,6,275,0,387.92,0,132.5]
[31,1,1,7,275,0,387.92,0,132.5]
[31,1,1,8,0,0,387.92,0,132.5]
[31,1,2,1,350,387.93,775.83,132.51,265]
[31,1,2,2,400,387.93,775.83,132.51,265]
[31,1,2,3,600,387.93,775.83,132.51,265]
[31,1,2,4,560,387.93,775.83,132.51,265]
[31,1,2,5,530,387.93,775.83,132.51,265]
[31,1,2,6,265,387.93,775.83,132.51,265]
[31,1,2,7,265,387.93,775.83,132.51,265]
[31,1,2,8,0,387.93,775.83,132.51,265]
[31,1,3,1,230,775.84,1164,265.01,397.5]
[31,1,3,2,320,775.84,1164,265.01,397.5]
[31,1,3,3,450,775.84,1164,265.01,397.5]
[31,1,3,4,425,775.84,1164,265.01,397.5]
[31,1,3,5,400,775.84,1164,265.01,397.5]
[31,1,3,6,205,775.84,1164,265.01,397.5]
[31,1,3,7,205,775.84,1164,265.01,397.5]
[31,1,3,8,0,775.84,1164,265.01,397.5]
[31,2,1,1,192,1,3000,0,0]
[31,2,1,1,264,3001,4000,0,0]
[31,2,1,1,336,4001,5000,0,0]
[31,2,1,1,396,5001,6000,0,0]
[31,2,1,1,468,6001,7000,0,0]
[31,2,1,1,528,7001,8000,0,0]
[31,2,1,1,600,8001,9000,0,0]
[31,2,1,1,672,9001,10000,0,0]
[31,2,1,1,732,10001,11000,0,0]
[31,2,1,1,804,11001,12000,0,0]
[31,2,1,1,864,12001,13000,0,0]
[31,2,1,1,936,13001,14000,0,0]
[31,2,1,1,996,14001,100000,0,0]
[31,2,2,1,132,1,3000,0,0]
[31,2,2,1,180,3001,4000,0,0]
[31,2,2,1,228,4001,5000,0,0]
[31,2,2,1,276,5001,6000,0,0]
[31,2,2,1,324,6001,7000,0,0]
[31,2,2,1,372,7001,8000,0,0]
[31,2,2,1,408,8001,9000,0,0]
[31,2,2,1,456,9001,10000,0,0]
[31,2,2,1,504,10001,11000,0,0]
[31,2,2,1,552,11001,12000,0,0]
[31,2,2,1,600,12001,13000,0,0]
[31,2,2,1,636,13001,14000,0,0]
[31,2,2,1,684,14001,100000,0,0]
[31,2,3,1,96,1,3000,0,0]
[31,2,3,1,132,3001,4000,0,0]
[31,2,3,1,168,4001,5000,0,0]
[31,2,3,1,204,5001,6000,0,0]
[31,2,3,1,228,6001,7000,0,0]
[31,2,3,1,264,7001,8000,0,0]
[31,2,3,1,300,8001,9000,0,0]
[31,2,3,1,336,9001,10000,0,0]
[31,2,3,1,372,10001,11000,0,0]
[31,2,3,1,396,11001,12000,0,0]
[31,2,3,1,432,12001,13000,0,0]
[31,2,3,1,468,13001,14000,0,0]
[31,2,3,1,504,14001,100000,0,0]
[31,2,4,1,72,1,3000,0,0]
[31,2,4,1,96,3001,4000,0,0]
[31,2,4,1,120,4001,5000,0,0]
[31,2,4,1,144,5001,6000,0,0]
[31,2,4,1,156,6001,7000,0,0]
[31,2,4,1,192,7001,8000,0,0]
[31,2,4,1,204,8001,9000,0,0]
[31,2,4,1,228,9001,10000,0,0]
[31,2,4,1,252,10001,11000,0,0]
[31,2,4,1,276,11001,12000,0,0]
[31,2,4,1,300,12001,13000,0,0]
[31,2,4,1,324,13001,14000,0,0]
[31,2,4,1,348,14001,100000,0,0]
[31,3,1,1,0,0,387.92,0,132.5]
[31,3,2,1,0,387.93,775.83,132.51,265]
[31,3,3,1,0,775.84,1164,265.01,397.5]
[32,1,1,1,588,0,387.92,0,132.5]
[32,1,1,2,660,0,387.92,0,132.5]
[32,1,1,3,790,0,387.92,0,132.5]
[32,1,1,4,740,0,387.92,0,132.5]
[32,1,1,5,700,0,387.92,0,132.5]
[32,1,1,6,350,0,387.92,0,132.5]
[32,1,1,7,350,0,387.92,0,132.5]
[32,1,1,8,0,0,387.92,0,132.5]
[32,1,2,1,440,387.93,775.83,132.51,265]
[32,1,2,2,500,387.93,775.83,132.51,265]
[32,1,2,3,750,387.93,775.83,132.51,265]
[32,1,2,4,700,387.93,775.83,132.51,265]
[32,1,2,5,660,387.93,775.83,132.51,265]
[32,1,2,6,330,387.93,775.83,132.51,265]
[32,1,2,7,330,387.93,775.83,132.51,265]
[32,1,2,8,0,387.93,775.83,132.51,265]
[32,1,3,1,295,775.84,1164,265.01,397.5]
[32,1,3,2,400,775.84,1164,265.01,397.5]
[32,1,3,3,560,775.84,1164,265.01,397.5]
[32,1,3,4,530,775.84,1164,265.01,397.5]
[32,1,3,5,500,775.84,1164,265.01,397.5]
[32,1,3,6,250,775.84,1164,265.01,397.5]
[32,1,3,7,250,775.84,1164,265.01,397.5]
[32,1,3,8,0,775.84,1164,265.01,397.5]
[32,2,1,1,192,1,3000,0,0]
[32,2,1,1,264,3001,4000,0,0]
[32,2,1,1,336,4001,5000,0,0]
[32,2,1,1,396,5001,6000,0,0]
[32,2,1,1,468,6001,7000,0,0]
[32,2,1,1,528,7001,8000,0,0]
[32,2,1,1,600,8001,9000,0,0]
[32,2,1,1,672,9001,10000,0,0]
[32,2,1,1,732,10001,11000,0,0]
[32,2,1,1,804,11001,12000,0,0]
[32,2,1,1,864,12001,13000,0,0]
[32,2,1,1,936,13001,14000,0,0]
[32,2,1,1,996,14001,100000,0,0]
[32,2,2,1,132,1,3000,0,0]
[32,2,2,1,180,3001,4000,0,0]
[32,2,2,1,228,4001,5000,0,0]
[32,2,2,1,276,5001,6000,0,0]
[32,2,2,1,324,6001,7000,0,0]
[32,2,2,1,372,7001,8000,0,0]
[32,2,2,1,408,8001,9000,0,0]
[32,2,2,1,456,9001,10000,0,0]
[32,2,2,1,504,10001,11000,0,0]
[32,2,2,1,552,11001,12000,0,0]
[32,2,2,1,600,12001,13000,0,0]
[32,2,2,1,636,13001,14000,0,0]
[32,2,2,1,684,14001,100000,0,0]
[32,2,3,1,96,1,3000,0,0]
[32,2,3,1,132,3001,4000,0,0]
[32,2,3,1,168,4001,5000,0,0]
[32,2,3,1,204,5001,6000,0,0]
[32,2,3,1,228,6001,7000,0,0]
[32,2,3,1,264,7001,8000,0,0]
[32,2,3,1,300,8001,9000,0,0]
[32,2,3,1,336,9001,10000,0,0]
[32,2,3,1,372,10001,11000,0,0]
[32,2,3,1,396,11001,12000,0,0]
[32,2,3,1,432,12001,13000,0,0]
[32,2,3,1,468,13001,14000,0,0]
[32,2,3,1,504,14001,100000,0,0]
[32,2,4,1,72,1,3000,0,0]
[32,2,4,1,96,3001,4000,0,0]
[32,2,4,1,120,4001,5000,0,0]
[32,2,4,1,144,5001,6000,0,0]
[32,2,4,1,156,6001,7000,0,0]
[32,2,4,1,192,7001,8000,0,0]
[32,2,4,1,204,8001,9000,0,0]
[32,2,4,1,228,9001,10000,0,0]
[32,2,4,1,252,10001,11000,0,0]
[32,2,4,1,276,11001,12000,0,0]
[32,2,4,1,300,12001,13000,0,0]
[32,2,4,1,324,13001,14000,0,0]
[32,2,4,1,348,14001,100000,0,0]
[32,3,1,1,0,0,387.92,0,132.5]
[32,3,2,1,0,387.93,775.83,132.51,265]
[32,3,3,1,0,775.84,1164,265.01,397.5]
[33,1,1,1,540,0,387.92,0,132.5]
[33,1,1,2,600,0,387.92,0,132.5]
[33,1,1,3,702,0,387.92,0,132.5]
[33,1,1,4,672,0,387.92,0,132.5]
[33,1,1,5,632,0,387.92,0,132.5]
[33,1,1,6,347,0,387.92,0,132.5]
[33,1,1,7,347,0,387.92,0,132.5]
[33,1,1,8,0,0,387.92,0,132.5]
[33,1,2,1,422,387.93,775.83,132.51,265]
[33,1,2,2,472,387.93,775.83,132.51,265]
[33,1,2,3,672,387.93,775.83,132.51,265]
[33,1,2,4,632,387.93,775.83,132.51,265]
[33,1,2,5,602,387.93,775.83,132.51,265]
[33,1,2,6,337,387.93,775.83,132.51,265]
[33,1,2,7,337,387.93,775.83,132.51,265]
[33,1,2,8,0,387.93,775.83,132.51,265]
[33,1,3,1,302,775.84,1164,265.01,397.5]
[33,1,3,2,392,775.84,1164,265.01,397.5]
[33,1,3,3,522,775.84,1164,265.01,397.5]
[33,1,3,4,497,775.84,1164,265.01,397.5]
[33,1,3,5,472,775.84,1164,265.01,397.5]
[33,1,3,6,277,775.84,1164,265.01,397.5]
[33,1,3,7,277,775.84,1164,265.01,397.5]
[33,1,3,8,0,775.84,1164,265.01,397.5]
[33,2,1,1,192,1,3000,0,0]
[33,2,1,1,264,3001,4000,0,0]
[33,2,1,1,336,4001,5000,0,0]
[33,2,1,1,396,5001,6000,0,0]
[33,2,1,1,468,6001,7000,0,0]
[33,2,1,1,528,7001,8000,0,0]
[33,2,1,1,600,8001,9000,0,0]
[33,2,1,1,672,9001,10000,0,0]
[33,2,1,1,732,10001,11000,0,0]
[33,2,1,1,804,11001,12000,0,0]
[33,2,1,1,864,12001,13000,0,0]
[33,2,1,1,936,13001,14000,0,0]
[33,2,1,1,996,14001,100000,0,0]
[33,2,2,1,132,1,3000,0,0]
[33,2,2,1,180,3001,4000,0,0]
[33,2,2,1,228,4001,5000,0,0]
[33,2,2,1,276,5001,6000,0,0]
[33,2,2,1,324,6001,7000,0,0]
[33,2,2,1,372,7001,8000,0,0]
[33,2,2,1,408,8001,9000,0,0]
[33,2,2,1,456,9001,10000,0,0]
[33,2,2,1,504,10001,11000,0,0]
[33,2,2,1,552,11001,12000,0,0]
[33,2,2,1,600,12001,13000,0,0]
[33,2,2,1,636,13001,14000,0,0]
[33,2,2,1,684,14001,100000,0,0]
[33,2,3,1,96,1,3000,0,0]
[33,2,3,1,132,3001,4000,0,0]
[33,2,3,1,168,4001,5000,0,0]
[33,2,3,1,204,5001,6000,0,0]
[33,2,3,1,228,6001,7000,0,0]
[33,2,3,1,264,7001,8000,0,0]
[33,2,3,1,300,8001,9000,0,0]
[33,2,3,1,336,9001,10000,0,0]
[33,2,3,1,372,10001,11000,0,0]
[33,2,3,1,396,11001,12000,0,0]
[33,2,3,1,432,12001,13000,0,0]
[33,2,3,1,468,13001,14000,0,0]
[33,2,3,1,504,14001,100000,0,0]
[33,2,4,1,72,1,3000,0,0]
[33,2,4,1,96,3001,4000,0,0]
[33,2,4,1,120,4001,5000,0,0]
[33,2,4,1,144,5001,6000,0,0]
[33,2,4,1,156,6001,7000,0,0]
[33,2,4,1,192,7001,8000,0,0]
[33,2,4,1,204,8001,9000,0,0]
[33,2,4,1,228,9001,10000,0,0]
[33,2,4,1,252,10001,11000,0,0]
[33,2,4,1,276,11001,12000,0,0]
[33,2,4,1,300,12001,13000,0,0]
[33,2,4,1,324,13001,14000,0,0]
[33,2,4,1,348,14001,100000,0,0]
[33,3,1,1,0,0,387.92,0,132.5]
[33,3,2,1,0,387.93,775.83,132.51,265]
[33,3,3,1,0,775.84,1164,265.01,397.5]
[55,1,1,1,515,0,387.92,0,132.5]
[55,1,1,2,581,0,387.92,0,132.5]
[55,1,1,3,693,0,387.92,0,132.5]
[55,1,1,4,660,0,387.92,0,132.5]
[55,1,1,5,616,0,387.92,0,132.5]
[55,1,1,6,275,0,387.92,0,132.5]
[55,1,1,7,275,0,387.92,0,132.5]
[55,1,1,8,0,0,387.92,0,132.5]
[55,1,2,1,385,387.93,775.83,132.51,265]
[55,1,2,2,440,387.93,775.83,132.51,265]
[55,1,2,3,660,387.93,775.83,132.51,265]
[55,1,2,4,616,387.93,775.83,132.51,265]
[55,1,2,5,583,387.93,775.83,132.51,265]
[55,1,2,6,265,387.93,775.83,132.51,265]
[55,1,2,7,265,387.93,775.83,132.51,265]
[55,1,2,8,0,387.93,775.83,132.51,265]
[55,1,3,1,253,775.84,1164,265.01,397.5]
[55,1,3,2,352,775.84,1164,265.01,397.5]
[55,1,3,3,495,775.84,1164,265.01,397.5]
[55,1,3,4,468,775.84,1164,265.01,397.5]
[55,1,3,5,440,775.84,1164,265.01,397.5]
[55,1,3,6,205,775.84,1164,265.01,397.5]
[55,1,3,7,205,775.84,1164,265.01,397.5]
[55,1,3,8,0,775.84,1164,265.01,397.5]
[55,2,1,1,192,1,3000,0,0]
[55,2,1,1,264,3001,4000,0,0]
[55,2,1,1,336,4001,5000,0,0]
[55,2,1,1,396,5001,6000,0,0]
[55,2,1,1,468,6001,7000,0,0]
[55,2,1,1,528,7001,8000,0,0]
[55,2,1,1,600,8001,9000,0,0]
[55,2,1,1,672,9001,10000,0,0]
[55,2,1,1,732,10001,11000,0,0]
[55,2,1,1,804,11001,12000,0,0]
[55,2,1,1,864,12001,13000,0,0]
[55,2,1,1,936,13001,14000,0,0]
[55,2,1,1,996,14001,100000,0,0]
[55,2,2,1,132,1,3000,0,0]
[55,2,2,1,180,3001,4000,0,0]
[55,2,2,1,228,4001,5000,0,0]
[55,2,2,1,276,5001,6000,0,0]
[55,2,2,1,324,6001,7000,0,0]
[55,2,2,1,372,7001,8000,0,0]
[55,2,2,1,408,8001,9000,0,0]
[55,2,2,1,456,9001,10000,0,0]
[55,2,2,1,504,10001,11000,0,0]
[55,2,2,1,552,11001,12000,0,0]
[55,2,2,1,600,12001,13000,0,0]
[55,2,2,1,636,13001,14000,0,0]
[55,2,2,1,684,14001,100000,0,0]
[55,2,3,1,96,1,3000,0,0]
[55,2,3,1,132,3001,4000,0,0]
[55,2,3,1,168,4001,5000,0,0]
[55,2,3,1,204,5001,6000,0,0]
[55,2,3,1,228,6001,7000,0,0]
[55,2,3,1,264,7001,8000,0,0]
[55,2,3,1,300,8001,9000,0,0]
[55,2,3,1,336,9001,10000,0,0]
[55,2,3,1,372,10001,11000,0,0]
[55,2,3,1,396,11001,12000,0,0]
[55,2,3,1,432,12001,13000,0,0]
[55,2,3,1,468,13001,14000,0,0]
[55,2,3,1,504,14001,100000,0,0]
[55,2,4,1,72,1,3000,0,0]
[55,2,4,1,96,3001,4000,0,0]
[55,2,4,1,120,4001,5000,0,0]
[55,2,4,1,144,5001,6000,0,0]
[55,2,4,1,156,6001,7000,0,0]
[55,2,4,1,192,7001,8000,0,0]
[55,2,4,1,204,8001,9000,0,0]
[55,2,4,1,228,9001,10000,0,0]
[55,2,4,1,252,10001,11000,0,0]
[55,2,4,1,276,11001,12000,0,0]
[55,2,4,1,300,12001,13000,0,0]
[55,2,4,1,324,13001,14000,0,0]
[55,2,4,1,348,14001,100000,0,0]
[55,3,1,1,0,0,387.92,0,132.5]
[55,3,2,1,0,387.93,775.83,132.51,265]
[55,3,3,1,0,775.84,1164,265.01,397.5]
[]
["Consumption Matrix"]
["Vendor","Energy","CONS_MAX","CONS_MIN","BENEFIT_MAX","BENEFIT_MIN","CONS_BENEFIT_RATIO"]
[1,1,22340,20000,585,468,0.05]
[1,1,22340,20000,632,515,0.05]
[1,1,22340,20000,657,540,0.05]
[1,1,22940,20000,735,588,0.05]
[2,1,22340,20000,585,468,0.05]
[2,1,22340,20000,632,515,0.05]
[2,1,22340,20000,657,540,0.05]
[2,1,22940,20000,735,588,0.05]
[1,2,1024,760,660,528,0.5]
[1,2,1024,760,713,581,0.5]
[1,2,1024,760,732,600,0.5]
[1,2,1070,740,825,660,0.5]
[2,2,1024,760,660,528,0.5]
[2,2,1024,760,713,581,0.5]
[2,2,1024,760,732,600,0.5]
[2,2,1070,740,825,660,0.5]

{"sheet":"Data","index":3,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":true,"merged":[[4,0,4,2],[5,1,5,2],[6,1,6,2],[4,7,4,8],[14,0,14,2],[7,1,7,2],[8,1,8,2],[23,1,23,2],[9,1,9,2],[25,1,25,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[24,1,24,2]]}
["Supplment Type",null,null,null,"Household Size",null,null,"Source"]
["Multiplier",null,null,null,{"$f":"Cases!B3","v":3},null,null,"Formula"]
["Addition",null,null,null,null,null,null,"Table"]
[null,null,null,null,"Household Income",null,null,"Flat Amount"]
["Living Arrangements Table",null,null,null,{"$f":"Cases!B4","v":5000},null,null,"Landlord Data"]
[1,"Homeowner",null,null,null,null,null,"N","No"]
[2,"Renter",null,null,null,null,null,"YM","Yes - MEAP Only"]
[3,"Public/  Subsidized",null,null,"Usage",null,null,"YE","Yes - EUSP Only"]
[4,"Roomer/Boarder",null,null,"EUSP",{"$f":"Cases!B7","v":10000},null,"YME","Yes - MEAP+EUSP"]
[5,"MEAP Subsidized Submetered",null,null,"MEAP KWH",{"$f":"Cases!B8","v":10000}]
[6,"SUBMETERED",null,null,"MEAP THERM",{"$f":"Cases!B9","v":0}]
[7,"Rent/Heat Included (Unsubsidized)",null,null,"Gas Arrearage",{"$f":"Cases!B10","v":0}]
[8,"N/A"]
[]
["Heat Included"]
["Y","Yes"]
["N","No"]
[]
[]
["Programs",null,null,null,"2005 Agencies"]
[1,"EUSP",null,null,"GARRETT",32]
[2,"MEAP",null,null,"MONTGOMERY",55]
[3,"EUSP + MEAP",null,null,"PRINCE GEORGES",33]
[null,null,null,null,"OTHERS",31]
[]
[null,null,null,null,"2005 Vendors"]
[null,null,null,null,"BGE",1]
["Vendor Index",null,null,null,"OTHERS",2]
["Multiplier"]