{"text_format":"2","workbook":"xlsx","n_sheets":7,"sheets":["Reporting Activity","Respondent Assumptions","Respondent Burden - ICR","Incremental Costs","Summary","Agency Assumptions","Agency Burden"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":1,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Reporting Activity","index":0,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Quarterly Reports","Number of unique facilities/companies"]
[null,"Producer",10]
[null,"Imports",75]
[null,"Exports",26]
[null,"Exports (non-Importers)",4]
[null,"Reclamation",31]
[null,"Fire Suppression",4]
[]
[null,"Biannual Reports","Number of unique facilities/companies"]
[null,"App-specific Allowance Holder",55]
[]
[null,"One-Time Reports","Number of unique facilities/companies"]
[null,"Destruction",10]
[null,"Transformation",3]
[null,"Process Agent",4]
[null,"Production",7]
[null,"Reclamation"]
[]
[null,"As Needed Reports","Number of unique facilities/companies","Number of Reports","Months of Activity","Average Reports/Company/Year"]
[null,"Transfers",11,34,12,{"$f":"D21/C21*12/E21","v":3.0909090909090913}]
[null,"Conferrals (Suppliers)",3,8,12,2.6666666666666665]
[null,"Conferrals (App-specific Allowance Holders)",25,93,13,{"$f":"D23/C23*12/E23","v":3.433846153846154}]
[null,"RACA",16,249,12,{"$f":"D24/C24*12/E24","v":15.5625}]
[null,"Petitions",2,63,9,42]
[null,"Transhipments",1,2,12,{"$f":"D26/C26*12/E26","v":2}]
[]
[null,"Source: HFC Submission Summary Report (2.14.23)"]

{"sheet":"Respondent Assumptions","index":1,"n_rows":75,"n_cols":38,"rows_kept":75,"cut":false,"hidden":false,"merged":[[10,16,10,18],[20,16,20,18],[4,1,12,1],[4,9,12,9],[13,1,25,1],[13,9,25,9],[28,9,32,9],[68,9,72,9],[64,9,67,9],[59,9,63,9],[56,1,58,1],[56,9,58,9],[59,1,63,1],[33,1,38,1],[28,1,32,1],[33,9,38,9],[50,9,55,9],[39,9,43,9],[44,9,47,9],[48,9,49,9],[74,1,74,5],[39,1,43,1],[44,1,47,1],[48,1,49,1],[64,1,67,1],[68,1,72,1],[50,1,55,1]]}
["Responent Burden Assumptions"]
[]
[{"$nulls":9},"Respondents per Year",{"$nulls":5},"Certification ID Respondent Burden Assumptions",{"$nulls":11},"Audit Costs",null,null,null,"ACE Report Burden Assumptions"]
[null,"Respondent Type","Acitvity","Technical Hours per Response","Clerical Hours per Response","Responses per Year","Maximum Respondents per Acitvity","Basis for Assumptions",null,"Respondent Type","Acitvity","Y1 (2024)","Y2 (2025)","Y3 (2026)",null,"Respondent","Number of Cylinders","Cylinder Capacity (lbs)","Total HFC Quantity (lbs)","ISO Tank Capacity (lbs)","Number of ISO Tanks","Number of ID Generators/ Scanners","Responses/ Year/Respondent ","Time per Response","Unit of Response Time","Time per Response (hours)",null,"Auditor Labor Rate ($)","Auditor Time (hours)","Total Cost to Respondent ($)",null,"Respondent","Total Annual Shipments","Total Respondents","Responses/Respondent","Time per Response","Unit of Response Time","Time per Response (hours)"]
[null,"HFC Producer","Submit one-time producer report",100,0,1,1,"Assumes up to one response per year to account for revisions or new production facilities.",null,"HFC Producer",{"$f":"C5","v":"Submit one-time producer report"},{"$f":"1/$G$5*$G$5","v":1},{"$f":"1/$G$5*$G$5","v":1},1,null,"Producer, importer",{"$f":"5.94*10^6","v":5940000},30,{"$f":"Q5*R5","v":178200000},60000,{"$f":"S5/T5","v":2970},{"$f":"SUM(G6,G14)","v":85},{"$f":"U5/V5","v":34.941176470588232},2,"Hours",{"$f":"IF(Y5=\"Hours\",X5,IF(Y5=\"Minutes\",X5/60,X5/3600))","v":2},null,{"$f":"ROUND(37.14*2.1,2)","v":77.989999999999995},80,{"$f":"AB5*AC5","v":6239.2},null,"Importer",7500,{"$f":"G14","v":75},{"$f":"AG5/AH5","v":100},15,"Minutes",{"$f":"IF(AK5=\"Hours\",AJ5,IF(AK5=\"Minutes\",AJ5/60,AJ5/3600))","v":0.25}]
[null,null,"Submit quarterly report",{"$f":"6","v":6},0,4,{"$f":"'Reporting Activity'!C3","v":10},"Number of facilities based on HFC 2022 report submissions",null,null,"Submit quarterly report",{"$f":"$G6","v":10},{"$f":"$G6","v":10},10,null,"Reclaimer, filler/packager, fire suppression recycler",{"$f":"Q5","v":5940000},"NA","NA","NA","NA",{"$f":"SUM(G52,G57,G60)","v":85},{"$f":"Q6/V6","v":69882.352941176476},20,"Seconds",{"$f":"IF(Y6=\"Hours\",X6,IF(Y6=\"Minutes\",X6/60,X6/3600))","v":5.5555555555555558E-3}]
[null,null,"Submit annual inventory report (part of quarterly report)",20,0,1,{"$f":"G6","v":10},"Number of facilities based on HFC 2022 report submissions",null,null,"Submit annual inventory report (part of quarterly report)",{"$f":"$G7","v":10},10,10,null,"Supplier",{"$f":"1.5*Q6","v":8910000},"NA","NA","NA","NA",{"$f":"G34","v":10000},{"$f":"Q7/V7","v":891},10,"Seconds",2.7777777777777779E-3]
[null,null,"Maintain records",0,100,1,{"$f":"G6","v":10},"Number of facilities based on HFC 2022 report submissions",null,null,"Maintain records",{"$f":"$G8","v":10},10,10]
[null,null,"Register with certification ID system",0.5,0,1,{"$f":"G6","v":10},"Number of facilities based on HFC 2022 report submissions",null,null,"Register with certification ID system",{"$f":"$G9*Q13","v":10},{"$f":"$G9*R13","v":1},{"$f":"$G9*S13","v":1}]
[null,null,"Enter data into certification ID system",{"$f":"Z5","v":2},0,{"$f":"ROUND(W5,0)","v":35},{"$f":"G6","v":10},"See 'Certification ID Respondent Burden Assumptions' table",null,null,"Enter data into certification ID system",{"$f":"$G10*Q24","v":2.5},{"$f":"$G10*R24","v":10},{"$f":"$G10*S24","v":10},null,"Certification ID Respondent Percentage per Year"]
[null,null,"Submit annual HFC-23 emissions report",12,0,1,4,"Burden estimate for reporting to eGGRT under subpart O from GHGRP ICR 2019 renewal; Respndents based on eGGRT subpart O reporting",null,null,"Submit annual HFC-23 emissions report",{"$f":"$G11","v":4},4,4,null,null,"Certification ID Registration"]
[null,null,"Submit HFC-23 proof of destruction",0.25,0,2,4,null,null,null,"Submit HFC-23 proof of destruction",4,4,4,null,null,"Y1 (2024)","Y2 (2025)","Y3 (2026)"]
[null,null,"Provide certification to third party (conferrer)",2,0,1,{"$f":"G36-G24","v":1},"Based on second party transformation and destruction verification assumption",null,null,"Provide certification to third party (conferrer)",1,1,1,null,"Producer",1,{"$f":"1/$G$9","v":0.1},{"$f":"1/$G$9","v":0.1}]
[null,"HFC Importer","Submit quarterly report",{"$f":"6","v":6},0,4,{"$f":"'Reporting Activity'!C4","v":75},"Number of companies based on HFC 2022 report submissions",null,"HFC Importer","Submit quarterly report",{"$f":"$G14","v":75},75,75,null,"Importer",1,{"$f":"1/$G$17","v":1.3333333333333334E-2},{"$f":"1/$G$17","v":1.3333333333333334E-2}]
[null,null,"Submit annual inventory report (part of quarterly report)",10,0,1,{"$f":"G14","v":75},"Number of companies based on HFC 2022 report submissions",null,null,"Submit annual inventory report (part of quarterly report)",75,75,75,null,"Reclaimer",0,1,{"$f":"1/$G$55","v":3.2258064516129031E-2}]
[null,null,"Maintain records",0,100,1,{"$f":"G14","v":75},"Number of companies based on HFC 2022 report submissions",null,null,"Maintain records",75,75,75,null,"Filler/Packager",0,1,{"$f":"1/$G$57","v":0.02}]
[null,null,"Register with certification ID system",0.5,0,1,{"$f":"G14","v":75},"Number of companies based on HFC 2022 report submissions",null,null,"Register with certification ID system",{"$f":"$G17*Q14","v":75},{"$f":"$G17*R14","v":1},{"$f":"$G17*S14","v":1},null,"Fire Suppression Recycler",0,1,{"$f":"1/$G$63","v":0.25}]
[null,null,"Enter data into certification ID system",{"$f":"Z5","v":2},0,{"$f":"ROUND(W5,0)","v":35},{"$f":"G14","v":75},"See 'Certification ID Respondent Burden Assumptions' table",null,null,"Enter data into certification ID system",{"$f":"$G18*Q24","v":18.75},{"$f":"$G18*R24","v":75},{"$f":"$G18*S24","v":75},null,"Supplier",0,0,1]
[null,null,"Petition to import HFCs for transformation/destruction",2,0,{"$f":"ROUND('Reporting Activity'!F25,0)","v":42},{"$f":"'Reporting Activity'!C25","v":2},"Activity based on HFC 2022 report submissions from mid-March",null,null,"Petition to import HFCs for transformation/destruction",{"$f":"$G19","v":2},2,2]
[null,null,"Petition to import used HFCs for destruction",6,0,{"$f":"ROUND(10/G20,0)","v":5},2,"Activity based on 2022 DPETI submissions",null,null,"Petition to import used HFCs for destruction",2,2,2]
[null,null,"Submit ACE report",{"$f":"AL5","v":0.25},0,{"$f":"AI5","v":100},{"$f":"G14","v":75},"7500 unique shipments based on historical ACE data; Number of companies based on HFC 2022 report submissions",null,null,"Submit ACE report",75,75,75,null,null,"Certification ID Data Entry"]
[null,null,"Submit proof of destruction of used imports",0.25,0,{"$f":"F20","v":5},{"$f":"G20","v":2},null,null,null,"Submit proof of destruction of used imports",2,2,2,null,null,"Y1 (2024)","Y2 (2025)","Y3 (2026)"]
[null,null,"Maintain records on used imports for destruction",0,20,1,{"$f":"G20","v":2},null,null,null,"Maintain records on used imports for destruction",2,2,2,null,"Producer",0.25,1,1]
[null,null,"Provide certification to third party (conferrer)",2,0,1,{"$f":"ROUND(G36/2,0)","v":2},"Based on second party transformation and destruction verification assumption",null,null,"Provide certification to third party (conferrer)",2,2,2,null,"Importer",0.25,1,1]
[null,null,"Submit Importer of Record annual report",2,0,1,{"$f":"G14","v":75},"Number of companies based on HFC 2022 report submissions",null,null,"Submit Importer of Record annual report",75,75,75,null,"Reclaimer",0,0.25,1]
[null,null,"Submit notification of transhipments ",1,0,4,{"$f":"'Reporting Activity'!C26","v":1},"Based on 2022 HSHIP submissions",null,null,"Submit notification of transhipments ",{"$f":"$G26","v":1},1,1,null,"Filler/Packager",0,0.25,1]
[null,"HFC Aggregator","Maintain records",0,20,1,5,"Provided by EPA",null,"HFC Aggregator","Maintain records",{"$f":"$G27","v":5},5,5,null,"Fire Suppression Recycler",0,0.25,1]
[null,"Vessel Owner","Maintain records",0,20,1,100,"Provided by EPA",null,"Vessel Owner","Maintain records",100,100,100,null,"Supplier",0,0,0.25]
[null,"HFC Exporter","Submit quarterly report",{"$f":"6","v":6},0,4,{"$f":"'Reporting Activity'!C5","v":26},"Number of companies based on HFC 2022 report submissions",null,"HFC Exporter","Submit quarterly report",26,26,26]
[null,null,"Submit annual inventory report (part of quarterly report)",10,0,1,{"$f":"G29","v":26},"Number of companies based on HFC 2022 report submissions",null,null,"Submit annual inventory report (part of quarterly report)",26,26,26]
[null,null,"Maintain records",0,20,1,{"$f":"'Reporting Activity'!C6","v":4},"Number of companies based on HFC 2022 report submissions; reflects companies that only export (i.e., non-importers)",null,null,"Maintain records",4,4,4]
[null,null,"Submit request for additional consumption allowances",6,0,{"$f":"ROUND('Reporting Activity'!F24,0)","v":16},{"$f":"'Reporting Activity'!C24","v":16},"Activity based on 2022 HRACA submissions",null,null,"Submit request for additional consumption allowances",16,16,16]
[null,null,"Submit notification of transhipments ",1,0,4,{"$f":"G26","v":1},"Based on 2022 HSHIP submissions",null,null,"Submit notification of transhipments ",{"$f":"$G33","v":1},1,1]
[null,"HFC Suppliers","Register with certification ID system",0.5,0,1,{"$f":"(5000*2)","v":10000},"2x HARDI wholesaler/distributor locations",null,"HFC Suppliers","Register with certification ID system",{"$f":"$G34*Q18","v":0},{"$f":"$G34*R18","v":0},{"$f":"$G34*S18","v":10000}]
[null,null,"Enter data into certification ID system",{"$f":"Z7","v":2.7777777777777779E-3},0,{"$f":"W7","v":891},{"$f":"G34","v":10000},"2x HARDI wholesaler/distributor locations; See 'Certification ID Respondent Burden Assumptions' table",null,null,"Enter data into certification ID system",{"$f":"$G35*Q28","v":0},{"$f":"$G35*R28","v":0},{"$f":"$G35*S28","v":2500}]
[null,null,"Submit conferral request",6,0,{"$f":"ROUND('Reporting Activity'!F22,0)","v":3},{"$f":"'Reporting Activity'!C22","v":3},"Based on 2022 HCONF submissions",null,null,"Submit conferral request",{"$f":"$G36","v":3},3,3]
[null,null,"Provide certification to third party (conferee)",2,0,{"$f":"F36","v":3},{"$f":"G36","v":3},"Based on 2022 HCONF submissions",null,null,"Provide certification to third party (conferee)",3,3,3]
[null,null,"Provide certification to third party (conferrer)",2,0,4,{"$f":"G36","v":3},"Based on 2022 HCONF submissions",null,null,{"$f":"C38","v":"Provide certification to third party (conferrer)"},3,3,3]
[null,null,"Maintain records",0,20,1,{"$f":"G36","v":3},"Based on 2022 HCONF submissions",null,null,"Maintain records",3,3,3]
[null,"HFC Destoyer","Submit one-time report",100,0,1,1,"Assumes up to one response per year to account for revisions or new destruction facilities.",null,"HFC Destoyer","Submit one-time report",{"$f":"$G40","v":1},1,1]
[null,null,"Submit annual second party report",4,0,1,{"$f":"'Reporting Activity'!C14","v":10},"Number of facilities based on HFC 2022 one-time report submissions",null,null,"Submit annual second party report",{"$f":"$G41","v":10},{"$f":"$G41","v":10},10]
[null,null,"Maintain records",0,20,1,{"$f":"G41","v":10},"Number of facilities based on HFC 2022 one-time report submissions",null,null,"Maintain records",{"$f":"$G42","v":10},10,10]
[null,null,"Provide destruction verification to third party",2,0,1,{"$f":"G41","v":10},"Number of facilities based on HFC 2022 one-time report submissions",null,null,"Provide destruction verification to third party",{"$f":"$G43","v":10},10,10]
[null,null,"Provide proof of destruction to third party",2,0,1,{"$f":"G20*F20","v":10},"Number of petitions to import HFCs for destruction",null,null,"Provide proof of destruction to third party",10,10,10]
[null,"HFC Transformer","Submit one-time report",100,0,1,1,"Assumes up to one response per year to account for revisions or new transformation facilities.",null,"HFC Transformer","Submit one-time report",{"$f":"$G45","v":1},1,1]
[null,null,"Submit annual second party report",4,0,1,{"$f":"'Reporting Activity'!C15","v":3},"Number of facilities based on HFC 2022 one-time report submissions",null,null,"Submit annual second party report",{"$f":"$G46","v":3},3,3]
[null,null,"Maintain records",0,20,1,{"$f":"G46","v":3},"Number of facilities based on HFC 2022 one-time report submissions",null,null,"Maintain records",3,3,3]
[null,null,"Provide transformation verification to third party",2,0,1,{"$f":"G46","v":3},"Number of facilities based on HFC 2022 one-time report submissions",null,null,"Provide transformation verification to third party",3,3,3]
[null,"HFC Process Agent Use","Submit one-time report",100,0,1,1,"Assumes up to one response per year to account for revisions or new process agent end-users",null,"HFC Process Agent Use","Submit one-time report",{"$f":"$G49","v":1},1,1]
[null,null,"Submit annual report",6,0,1,{"$f":"'Reporting Activity'!C16","v":4},"Number of facilities based on HFC 2022 one-time report submissions",null,null,"Submit annual report",{"$f":"$G50","v":4},4,4]
[null,"HFC Reclaimers","Submit one-time report",40,0,1,0,"Assumes up to one response per year to account for revisions.",null,"HFC Reclaimers","Submit one-time report",{"$f":"$G51","v":0},0,0]
[null,null,"Submit quarterly report",9.4,0,4,{"$f":"'Reporting Activity'!C7","v":31},"Burden for annual activity report from Section 608 ICR, number of companies based on HFC 2022 report submissions",null,null,"Submit quarterly report",{"$f":"$G52","v":31},31,31]
[null,null,"Submit annual inventory report (part of quarterly report)",10,0,1,{"$f":"G52","v":31},"Number of companies based on HFC 2022 report submissions",null,null,"Submit annual inventory report (part of quarterly report)",31,31,31]
[null,null,"Maintain records",0,60,1,{"$f":"G52","v":31},"Number of companies based on HFC 2022 report submissions",null,null,"Maintain records",31,31,31]
[null,null,"Register with certification ID system",0.5,0,1,{"$f":"G52","v":31},"Number of companies based on HFC 2022 report submissions",null,null,"Register with certification ID system",{"$f":"$G55*Q15","v":0},{"$f":"$G55*R15","v":31},{"$f":"$G55*S15","v":1}]
[null,null,"Enter data into certification ID system",{"$f":"Z6","v":5.5555555555555558E-3},0,{"$f":"ROUND(W6,0)","v":69882},{"$f":"G52","v":31},"See 'Certification ID Respondent Burden Assumptions' table",null,null,"Enter data into certification ID system",{"$f":"$G56*Q25","v":0},{"$f":"$G56*R25","v":7.75},{"$f":"$G56*S25","v":31}]
[null,"HFC Fillers and Packagers","Register with certification ID system",{"$f":"D55","v":0.5},0,1,50,"Provided by EPA",null,"HFC Fillers and Packagers","Register with certification ID system",{"$f":"$G57*Q16","v":0},{"$f":"$G57*R16","v":50},{"$f":"$G57*S16","v":1}]
[null,null,"Enter data into certification ID system",{"$f":"Z6","v":5.5555555555555558E-3},0,{"$f":"ROUND(W6,0)","v":69882},50,"See 'Certification ID Respondent Burden Assumptions' table",null,null,"Enter data into certification ID system",{"$f":"$G58*Q26","v":0},{"$f":"$G58*R26","v":12.5},{"$f":"$G58*S26","v":50}]
[null,null,"Maintain records",0,20,1,50,null,null,null,"Maintain records",{"$f":"$M57","v":50},{"$f":"$M57","v":50},{"$f":"$M57","v":50}]
[null,"HFC Fire Suppression Agent Recyclers","Submit quarterly report",{"$f":"D52","v":9.4},0,4,{"$f":"'Reporting Activity'!C8","v":4},"Burden for annual activity report from Section 608 ICR, number of respondents based on HFC 2022 report submissions",null,"HFC Fire Suppression Agent Recyclers","Submit quarterly report",{"$f":"$G60","v":4},4,4]
[null,null,"Submit annual inventory report (part of quarterly report)",{"$f":"D53","v":10},0,1,{"$f":"G60","v":4},"Number of respondents based on HFC 2022 report submissions",null,null,"Submit annual inventory report (part of quarterly report)",4,4,4]
[null,null,"Maintain records",0,40,1,{"$f":"G60","v":4},"Number of respondents based on HFC 2022 report submissions",null,null,"Maintain records",4,4,4]
[null,null,"Register with certification ID system",{"$f":"D55","v":0.5},0,1,{"$f":"G60","v":4},"Number of respondents based on HFC 2022 report submissions",null,null,"Register with certification ID system",{"$f":"$G63*Q17","v":0},{"$f":"$G63*R17","v":4},{"$f":"$G63*S17","v":1}]
[null,null,"Enter data into certification ID system",{"$f":"Z6","v":5.5555555555555558E-3},0,{"$f":"ROUND(W6,0)","v":69882},{"$f":"G60","v":4},"See 'Certification ID Respondent Burden Assumptions' table",null,null,"Enter data into certification ID system",{"$f":"$G64*Q27","v":0},{"$f":"$G64*R27","v":1},{"$f":"$G64*S27","v":4}]
[null,"HFC Transfers","Submit inter-company transfer request",6,0,{"$f":"ROUND('Reporting Activity'!F21,0)","v":3},{"$f":"'Reporting Activity'!C21","v":11},"Activity based on 2022 HTRAN submissions",null,"HFC Transfers","Submit inter-company transfer request",{"$f":"$G65","v":11},11,11]
[null,null,"Submit request to transfer from a person in a foreign country",{"$f":"D65","v":6},0,1,1,"ICF estimate",null,null,"Submit request to transfer from a person in a foreign country",1,1,1]
[null,null,"Submit request to transfer to a person in a foreign country",{"$f":"D65","v":6},0,1,1,"ICF estimate",null,null,"Submit request to transfer to a person in a foreign country",1,1,1]
[null,null,"Submit request to sell/transfer HFCs produced/imported with application-specific allowances",{"$f":"D65","v":6},0,1,5,"ICF estimate",null,null,"Submit request to sell/transfer HFCs produced/imported with application-specific allowances",5,5,5]
[null,"Application-Specific Allowance Holders","Submit biannual report",6,0,2,46,"Based on 2023 allowance recipients",null,"Application-Specific Allowance Holders","Submit biannual report",46,46,46]
[null,null,"Submit annual report (part of biannual report)",6,0,1,{"$f":"G69+8","v":54},"Based on 2023 allowance recipients plus 8 to account for new applicants",null,null,"Submit annual report (part of biannual report)",{"$f":"$G70","v":54},54,54]
[null,null,"Submit conferral request",6,0,{"$f":"ROUND('Reporting Activity'!D23/'Respondent Assumptions'!G71,0)","v":2},{"$f":"G69","v":46},"Based on application-specific allowance holders minus companies with consumption allowances; based on HCONF submissions",null,null,{"$f":"C71","v":"Submit conferral request"},46,46,46]
[null,null,"Provide certification to third party (conferee)",2,0,{"$f":"F71","v":2},{"$f":"G71","v":46},null,null,null,{"$f":"C72","v":"Provide certification to third party (conferee)"},46,46,46]
[null,null,"Maintain records",0,80,1,{"$f":"G69","v":46},"Based on 2023 allowance recipients",null,null,{"$f":"C73","v":"Maintain records"},46,46,46]
[null,"Third Party Audits","Submit annual audit report",40,0,1,{"$f":"G6+G14+G52+G69","v":162},"Importers + producers + reclaimers + application specific allowance holders",null,"Third Party Audits",{"$f":"C74","v":"Submit annual audit report"},162,162,162]
[null,"Unique number of Respondents",{"$nulls":4},{"$f":"G6+G14+G52+G27+G41+G46+G58+G60+G69+G34","v":10234},"aggregators + producers + importers + suppliers + reclaimers+ destroyers + transformers + fillers/packagers + application specific allowance holders (assumes other respondents overlap with these activities)"]

{"sheet":"Respondent Burden - ICR","index":2,"n_rows":81,"n_cols":33,"rows_kept":81,"cut":false,"hidden":false,"merged":[[2,32,3,32],[2,27,3,27],[2,28,3,28],[2,29,3,29],[2,30,3,30],[2,31,3,31],[75,22,75,24],[76,22,76,24],[2,21,3,21],[2,8,3,8],[2,15,2,17],[2,18,2,20],[76,18,76,20],[76,15,76,17],[76,12,76,14],[75,12,75,14],[75,15,75,17],[75,18,75,20],[2,22,2,24],[2,12,2,14],[2,9,2,11],[2,6,3,6],[2,7,3,7],[2,5,3,5],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[33,1,38,1],[39,1,43,1],[4,1,12,1],[13,1,25,1],[68,1,72,1],[44,1,47,1],[50,1,55,1],[64,1,67,1],[28,1,32,1],[56,1,58,1],[59,1,63,1],[48,1,49,1]]}
["Responent Burden",{"$nulls":24}," "]
[]
[null,"Respondent Type","Activity","Responses per Respondent per Year","Technical Hours per Response","Clerical Hours per Response","Total Hours per Respondent per Year","Labor Cost per Respondent per Year","O&M Costs per Respondent per Year","Respondents per Activity per Year",null,null,"Total Responses per Year",null,null,"Total Hours per Year",null,null,"Total Labor Cost per Year",null,null,"Total O&M Costs per Year","Total Cost per Year",{"$nulls":4},"Year","Total Responses","Total Hours","Total Labor Costs","Total O&M Costs","Total Costs"]
[{"$nulls":9},"Y1","Y2","Y3","Y1","Y2","Y3","Y1","Y2","Y3","Y1","Y2","Y3",null,"Y1","Y2","Y3"]
[1,"HFC Producer",{"$f":"'Respondent Assumptions'!C5","v":"Submit one-time producer report"},{"$f":"'Respondent Assumptions'!F5","v":1},{"$f":"'Respondent Assumptions'!D5","v":100},{"$f":"'Respondent Assumptions'!E5","v":0},{"$f":"D5*(E5+F5)","v":100},{"$f":"(D5*E5*$B$80)+(D5*F5*$B$81)","v":12713},0,{"$f":"'Respondent Assumptions'!L5","v":1},{"$f":"'Respondent Assumptions'!M5","v":1},{"$f":"'Respondent Assumptions'!N5","v":1},{"$f":"$D5*J5","v":1},{"$f":"$D5*K5","v":1},{"$f":"$D5*L5","v":1},{"$f":"J5*$G5","v":100},{"$f":"K5*$G5","v":100},{"$f":"L5*$G5","v":100},{"$f":"$H5*J5","v":12713},{"$f":"$H5*K5","v":12713},{"$f":"$H5*L5","v":12713},{"$f":"I5*J5","v":0},{"$f":"S5+$V5","v":12713},{"$f":"T5+$V5","v":12713},{"$f":"U5+$V5","v":12713},1,null,"Year 1",{"$f":"M75","v":10465.75},{"$f":"P75","v":37615.5},{"$f":"S75","v":4304852.5149999987},{"$f":"V75","v":1028100.4},{"$f":"W75","v":5332952.9149999991}]
[1,null,{"$f":"'Respondent Assumptions'!C6","v":"Submit quarterly report"},{"$f":"'Respondent Assumptions'!F6","v":4},{"$f":"'Respondent Assumptions'!D6","v":6},{"$f":"'Respondent Assumptions'!E6","v":0},24,3051.12,0,{"$f":"'Respondent Assumptions'!L6","v":10},{"$f":"'Respondent Assumptions'!M6","v":10},{"$f":"'Respondent Assumptions'!N6","v":10},40,40,40,240,240,240,30511.199999999997,30511.199999999997,30511.199999999997,0,{"$f":"S6+$V6","v":30511.199999999997},{"$f":"T6+$V6","v":30511.199999999997},{"$f":"U6+$V6","v":30511.199999999997},1,null,"Year 2",{"$f":"N75","v":1497691.5},{"$f":"Q75","v":50328.958333333328},{"$f":"T75","v":5921114.4729166683},{"$f":"AF5","v":1028100.4},{"$f":"X75","v":6949214.8729166677}]
[null,null,{"$f":"'Respondent Assumptions'!C7","v":"Submit annual inventory report (part of quarterly report)"},{"$f":"'Respondent Assumptions'!F7","v":1},{"$f":"'Respondent Assumptions'!D7","v":20},{"$f":"'Respondent Assumptions'!E7","v":0},20,2542.6,0,{"$f":"'Respondent Assumptions'!L7","v":10},{"$f":"'Respondent Assumptions'!M7","v":10},{"$f":"'Respondent Assumptions'!N7","v":10},10,10,10,200,200,200,25426,25426,25426,0,25426,25426,25426,1,null,"Year 3",{"$f":"O75","v":8190087},{"$f":"R75","v":86225.333333333328},{"$f":"U75","v":10484620.626666665},{"$f":"AF6","v":1028100.4},{"$f":"Y75","v":11512721.026666665}]
[null,null,{"$f":"'Respondent Assumptions'!C8","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F8","v":1},{"$f":"'Respondent Assumptions'!D8","v":0},{"$f":"'Respondent Assumptions'!E8","v":100},100,10023,50,{"$f":"'Respondent Assumptions'!L8","v":10},{"$f":"'Respondent Assumptions'!M8","v":10},{"$f":"'Respondent Assumptions'!N8","v":10},10,10,10,1000,1000,1000,100230,100230,100230,500,100730,100730,100730,2,null,"Annual Average",{"$f":"AVERAGE(AC5:AC7)","v":3232748.0833333335},{"$f":"AVERAGE(AD5:AD7)","v":58056.597222222219},{"$f":"AVERAGE(AE5:AE7)","v":6903529.204861111},{"$f":"AVERAGE(AF5:AF7)","v":1028100.4},{"$f":"AVERAGE(AG5:AG7)","v":7931629.6048611104}]
[null,null,{"$f":"'Respondent Assumptions'!C9","v":"Register with certification ID system"},{"$f":"'Respondent Assumptions'!F9","v":1},{"$f":"'Respondent Assumptions'!D9","v":0.5},{"$f":"'Respondent Assumptions'!E9","v":0},0.5,63.564999999999998,0,{"$f":"'Respondent Assumptions'!L9","v":10},{"$f":"'Respondent Assumptions'!M9","v":1},{"$f":"'Respondent Assumptions'!N9","v":1},10,1,1,5,0.5,0.5,635.65,63.564999999999998,63.564999999999998,0,635.65,63.564999999999998,63.564999999999998,1,null,null,{"$f":"AC8-M77","v":0},{"$f":"AD8-P77","v":0},{"$f":"AE8-S77","v":0},{"$f":"AF8-V77","v":0},{"$f":"AG8-W77","v":0}]
[null,null,{"$f":"'Respondent Assumptions'!C10","v":"Enter data into certification ID system"},{"$f":"'Respondent Assumptions'!F10","v":35},{"$f":"'Respondent Assumptions'!D10","v":2},{"$f":"'Respondent Assumptions'!E10","v":0},{"$f":"D10*(E10+F10)","v":70},8899.1,0,{"$f":"'Respondent Assumptions'!L10","v":2.5},{"$f":"'Respondent Assumptions'!M10","v":10},{"$f":"'Respondent Assumptions'!N10","v":10},87.5,350,350,175,700,700,{"$f":"$H10*J10","v":22247.75},88991,88991,0,{"$f":"S10+$V10","v":22247.75},88991,88991,1,null,null,null,{"$f":"AD8/AC8","v":1.7958899278770656E-2}]
[1,null,{"$f":"'Respondent Assumptions'!C11","v":"Submit annual HFC-23 emissions report"},{"$f":"'Respondent Assumptions'!F11","v":1},{"$f":"'Respondent Assumptions'!D11","v":12},{"$f":"'Respondent Assumptions'!E11","v":0},12,1525.56,50,{"$f":"'Respondent Assumptions'!L11","v":4},{"$f":"'Respondent Assumptions'!M11","v":4},{"$f":"'Respondent Assumptions'!N11","v":4},{"$f":"$D11*J11","v":4},4,4,48,48,48,6102.24,6102.24,6102.24,200,6302.24,6302.24,6302.24,1]
[1,null,{"$f":"'Respondent Assumptions'!C12","v":"Submit HFC-23 proof of destruction"},{"$f":"'Respondent Assumptions'!F12","v":2},{"$f":"'Respondent Assumptions'!D12","v":0.25},{"$f":"'Respondent Assumptions'!E12","v":0},0.5,63.564999999999998,0,{"$f":"'Respondent Assumptions'!L12","v":4},{"$f":"'Respondent Assumptions'!M12","v":4},{"$f":"'Respondent Assumptions'!N12","v":4},8,8,8,2,2,2,254.26,254.26,254.26,0,254.26,254.26,254.26,1]
[null,null,{"$f":"'Respondent Assumptions'!C13","v":"Provide certification to third party (conferrer)"},{"$f":"'Respondent Assumptions'!F13","v":1},{"$f":"'Respondent Assumptions'!D13","v":2},{"$f":"'Respondent Assumptions'!E13","v":0},2,254.26,0,{"$f":"'Respondent Assumptions'!L13","v":1},{"$f":"'Respondent Assumptions'!M13","v":1},{"$f":"'Respondent Assumptions'!N13","v":1},1,1,1,2,2,2,254.26,254.26,254.26,0,254.26,254.26,254.26,3,null,"Total Hours/Year","Year 1","Year 2","Year 3","Average"]
[1,"HFC Importer",{"$f":"'Respondent Assumptions'!C14","v":"Submit quarterly report"},{"$f":"'Respondent Assumptions'!F14","v":4},{"$f":"'Respondent Assumptions'!D14","v":6},{"$f":"'Respondent Assumptions'!E14","v":0},24,3051.12,0,{"$f":"'Respondent Assumptions'!L14","v":75},{"$f":"'Respondent Assumptions'!M14","v":75},{"$f":"'Respondent Assumptions'!N14","v":75},300,300,300,1800,1800,1800,228834,228834,228834,0,228834,228834,228834,1,null,"Reporting",{"$f":"SUMIF($Z$5:$Z$74,\"1\",P$5:P$74)","v":19597.5},{"$f":"SUMIF($Z$5:$Z$74,\"1\",Q$5:Q$74)","v":32310.958333333336},{"$f":"SUMIF($Z$5:$Z$74,\"1\",R$5:R$74)","v":68207.333333333343},{"$f":"AVERAGE(AC14:AE14)","v":40038.597222222226}]
[null,null,{"$f":"'Respondent Assumptions'!C15","v":"Submit annual inventory report (part of quarterly report)"},{"$f":"'Respondent Assumptions'!F15","v":1},{"$f":"'Respondent Assumptions'!D15","v":10},{"$f":"'Respondent Assumptions'!E15","v":0},10,1271.3,0,{"$f":"'Respondent Assumptions'!L15","v":75},{"$f":"'Respondent Assumptions'!M15","v":75},{"$f":"'Respondent Assumptions'!N15","v":75},75,75,75,750,750,750,95347.5,95347.5,95347.5,0,{"$f":"S15+$V15","v":95347.5},95347.5,95347.5,1,null,"Recordkeeping",{"$f":"SUMIF($Z$5:$Z$74,\"2\",P$5:P$74)","v":17740},{"$f":"SUMIF($Z$5:$Z$74,\"2\",Q$5:Q$74)","v":17740},{"$f":"SUMIF($Z$5:$Z$74,\"2\",R$5:R$74)","v":17740},{"$f":"AVERAGE(AC15:AE15)","v":17740}]
[null,null,{"$f":"'Respondent Assumptions'!C16","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F16","v":1},{"$f":"'Respondent Assumptions'!D16","v":0},{"$f":"'Respondent Assumptions'!E16","v":100},100,10023,50,{"$f":"'Respondent Assumptions'!L16","v":75},{"$f":"'Respondent Assumptions'!M16","v":75},{"$f":"'Respondent Assumptions'!N16","v":75},75,75,75,7500,7500,7500,751725,751725,751725,3750,755475,755475,755475,2,{"$nulls":5},{"$f":"SUM(AF14:AF15)","v":57778.597222222226}]
[null,null,{"$f":"'Respondent Assumptions'!C17","v":"Register with certification ID system"},{"$f":"'Respondent Assumptions'!F17","v":1},{"$f":"'Respondent Assumptions'!D17","v":0.5},{"$f":"'Respondent Assumptions'!E17","v":0},0.5,63.564999999999998,0,{"$f":"'Respondent Assumptions'!L17","v":75},{"$f":"'Respondent Assumptions'!M17","v":1},{"$f":"'Respondent Assumptions'!N17","v":1},75,1,1,37.5,0.5,0.5,4767.375,63.564999999999998,63.564999999999998,0,4767.375,63.564999999999998,63.564999999999998,1]
[null,null,{"$f":"'Respondent Assumptions'!C18","v":"Enter data into certification ID system"},{"$f":"'Respondent Assumptions'!F18","v":35},{"$f":"'Respondent Assumptions'!D18","v":2},{"$f":"'Respondent Assumptions'!E18","v":0},70,8899.1,0,{"$f":"'Respondent Assumptions'!L18","v":18.75},{"$f":"'Respondent Assumptions'!M18","v":75},{"$f":"'Respondent Assumptions'!N18","v":75},656.25,2625,2625,1312.5,5250,5250,166858.125,667432.5,667432.5,0,166858.125,667432.5,667432.5,1]
[null,null,{"$f":"'Respondent Assumptions'!C19","v":"Petition to import HFCs for transformation/destruction"},{"$f":"'Respondent Assumptions'!F19","v":42},{"$f":"'Respondent Assumptions'!D19","v":2},{"$f":"'Respondent Assumptions'!E19","v":0},84,10678.92,0,{"$f":"'Respondent Assumptions'!L19","v":2},{"$f":"'Respondent Assumptions'!M19","v":2},{"$f":"'Respondent Assumptions'!N19","v":2},84,84,84,168,168,168,21357.84,21357.84,21357.84,0,21357.84,21357.84,21357.84,1]
[null,null,{"$f":"'Respondent Assumptions'!C20","v":"Petition to import used HFCs for destruction"},{"$f":"'Respondent Assumptions'!F20","v":5},{"$f":"'Respondent Assumptions'!D20","v":6},{"$f":"'Respondent Assumptions'!E20","v":0},30,3813.8999999999996,0,{"$f":"'Respondent Assumptions'!L20","v":2},{"$f":"'Respondent Assumptions'!M20","v":2},{"$f":"'Respondent Assumptions'!N20","v":2},10,10,10,60,60,60,7627.7999999999993,7627.7999999999993,7627.7999999999993,0,7627.7999999999993,7627.7999999999993,7627.7999999999993,1]
[null,null,{"$f":"'Respondent Assumptions'!C21","v":"Submit ACE report"},{"$f":"'Respondent Assumptions'!F21","v":100},{"$f":"'Respondent Assumptions'!D21","v":0.25},{"$f":"'Respondent Assumptions'!E21","v":0},25,3178.25,0,{"$f":"'Respondent Assumptions'!L21","v":75},{"$f":"'Respondent Assumptions'!M21","v":75},{"$f":"'Respondent Assumptions'!N21","v":75},7500,7500,7500,1875,1875,1875,238368.75,238368.75,238368.75,0,238368.75,238368.75,238368.75,1]
[1,null,{"$f":"'Respondent Assumptions'!C22","v":"Submit proof of destruction of used imports"},{"$f":"'Respondent Assumptions'!F22","v":5},{"$f":"'Respondent Assumptions'!D22","v":0.25},{"$f":"'Respondent Assumptions'!E22","v":0},1.25,158.91249999999999,0,{"$f":"'Respondent Assumptions'!L22","v":2},{"$f":"'Respondent Assumptions'!M22","v":2},{"$f":"'Respondent Assumptions'!N22","v":2},10,10,10,2.5,2.5,2.5,317.82499999999999,317.82499999999999,317.82499999999999,0,317.82499999999999,317.82499999999999,317.82499999999999,1]
[null,null,{"$f":"'Respondent Assumptions'!C23","v":"Maintain records on used imports for destruction"},{"$f":"'Respondent Assumptions'!F23","v":1},{"$f":"'Respondent Assumptions'!D23","v":0},{"$f":"'Respondent Assumptions'!E23","v":20},20,2004.6000000000001,50,{"$f":"'Respondent Assumptions'!L23","v":2},{"$f":"'Respondent Assumptions'!M23","v":2},{"$f":"'Respondent Assumptions'!N23","v":2},2,2,2,40,40,40,4009.2000000000003,4009.2000000000003,4009.2000000000003,100,4109.2000000000007,4109.2000000000007,4109.2000000000007,2]
[null,null,{"$f":"'Respondent Assumptions'!C24","v":"Provide certification to third party (conferrer)"},{"$f":"'Respondent Assumptions'!F24","v":1},{"$f":"'Respondent Assumptions'!D24","v":2},{"$f":"'Respondent Assumptions'!E24","v":0},2,254.26,0,{"$f":"'Respondent Assumptions'!L24","v":2},{"$f":"'Respondent Assumptions'!M24","v":2},{"$f":"'Respondent Assumptions'!N24","v":2},2,2,2,4,4,4,508.52,508.52,508.52,0,508.52,508.52,508.52,3]
[1,null,{"$f":"'Respondent Assumptions'!C25","v":"Submit Importer of Record annual report"},{"$f":"'Respondent Assumptions'!F25","v":1},{"$f":"'Respondent Assumptions'!D25","v":2},{"$f":"'Respondent Assumptions'!E25","v":0},2,254.26,0,{"$f":"'Respondent Assumptions'!L25","v":75},{"$f":"'Respondent Assumptions'!M25","v":75},{"$f":"'Respondent Assumptions'!N25","v":75},75,75,75,150,150,150,19069.5,19069.5,19069.5,0,19069.5,19069.5,19069.5,1]
[null,null,{"$f":"'Respondent Assumptions'!C26","v":"Submit notification of transhipments "},{"$f":"'Respondent Assumptions'!F26","v":4},{"$f":"'Respondent Assumptions'!D26","v":1},{"$f":"'Respondent Assumptions'!E26","v":0},4,508.52,0,{"$f":"'Respondent Assumptions'!L26","v":1},{"$f":"'Respondent Assumptions'!M26","v":1},{"$f":"'Respondent Assumptions'!N26","v":1},4,4,4,4,4,4,508.52,508.52,508.52,0,508.52,508.52,508.52,1]
[null,"HFC Aggregator",{"$f":"'Respondent Assumptions'!C27","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F27","v":1},{"$f":"'Respondent Assumptions'!D27","v":0},{"$f":"'Respondent Assumptions'!E27","v":20},20,2004.6000000000001,50,{"$f":"'Respondent Assumptions'!L27","v":5},{"$f":"'Respondent Assumptions'!M27","v":5},{"$f":"'Respondent Assumptions'!N27","v":5},5,5,5,100,100,100,10023,10023,10023,250,10273,10273,10273,2]
[null,"Vessel Owner",{"$f":"'Respondent Assumptions'!C28","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F28","v":1},{"$f":"'Respondent Assumptions'!D28","v":0},{"$f":"'Respondent Assumptions'!E28","v":20},20,2004.6000000000001,50,{"$f":"'Respondent Assumptions'!L28","v":100},{"$f":"'Respondent Assumptions'!M28","v":100},{"$f":"'Respondent Assumptions'!N28","v":100},100,100,100,2000,2000,2000,200460,200460,200460,5000,205460,205460,205460,2]
[1,"HFC Exporter",{"$f":"'Respondent Assumptions'!C29","v":"Submit quarterly report"},{"$f":"'Respondent Assumptions'!F29","v":4},{"$f":"'Respondent Assumptions'!D29","v":6},{"$f":"'Respondent Assumptions'!E29","v":0},24,3051.12,0,{"$f":"'Respondent Assumptions'!L29","v":26},{"$f":"'Respondent Assumptions'!M29","v":26},{"$f":"'Respondent Assumptions'!N29","v":26},104,104,104,624,624,624,79329.119999999995,79329.119999999995,79329.119999999995,0,79329.119999999995,79329.119999999995,79329.119999999995,1]
[null,null,{"$f":"'Respondent Assumptions'!C30","v":"Submit annual inventory report (part of quarterly report)"},{"$f":"'Respondent Assumptions'!F30","v":1},{"$f":"'Respondent Assumptions'!D30","v":10},{"$f":"'Respondent Assumptions'!E30","v":0},10,1271.3,0,{"$f":"'Respondent Assumptions'!L30","v":26},{"$f":"'Respondent Assumptions'!M30","v":26},{"$f":"'Respondent Assumptions'!N30","v":26},26,26,26,260,260,260,33053.799999999996,33053.799999999996,33053.799999999996,0,33053.799999999996,33053.799999999996,33053.799999999996,1]
[null,null,{"$f":"'Respondent Assumptions'!C31","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F31","v":1},{"$f":"'Respondent Assumptions'!D31","v":0},{"$f":"'Respondent Assumptions'!E31","v":20},{"$f":"D31*(E31+F31)","v":20},2004.6000000000001,50,{"$f":"'Respondent Assumptions'!L31","v":4},{"$f":"'Respondent Assumptions'!M31","v":4},{"$f":"'Respondent Assumptions'!N31","v":4},{"$f":"$D31*J31","v":4},{"$f":"$D31*K31","v":4},{"$f":"$D31*L31","v":4},{"$f":"J31*$G31","v":80},{"$f":"K31*$G31","v":80},{"$f":"L31*$G31","v":80},{"$f":"$H31*J31","v":8018.4000000000005},{"$f":"$H31*K31","v":8018.4000000000005},{"$f":"$H31*L31","v":8018.4000000000005},{"$f":"I31*J31","v":200},{"$f":"S31+$V31","v":8218.4000000000015},{"$f":"T31+$V31","v":8218.4000000000015},{"$f":"U31+$V31","v":8218.4000000000015},2]
[1,null,{"$f":"'Respondent Assumptions'!C32","v":"Submit request for additional consumption allowances"},{"$f":"'Respondent Assumptions'!F32","v":16},{"$f":"'Respondent Assumptions'!D32","v":6},{"$f":"'Respondent Assumptions'!E32","v":0},96,12204.48,0,{"$f":"'Respondent Assumptions'!L32","v":16},{"$f":"'Respondent Assumptions'!M32","v":16},{"$f":"'Respondent Assumptions'!N32","v":16},256,256,256,1536,1536,1536,195271.67999999999,195271.67999999999,195271.67999999999,0,195271.67999999999,195271.67999999999,195271.67999999999,1]
[null,null,{"$f":"'Respondent Assumptions'!C33","v":"Submit notification of transhipments "},{"$f":"'Respondent Assumptions'!F33","v":4},{"$f":"'Respondent Assumptions'!D33","v":1},{"$f":"'Respondent Assumptions'!E33","v":0},4,508.52,0,{"$f":"'Respondent Assumptions'!L33","v":1},{"$f":"'Respondent Assumptions'!M33","v":1},{"$f":"'Respondent Assumptions'!N33","v":1},4,4,4,4,4,4,508.52,508.52,508.52,0,508.52,508.52,508.52,1]
[null,"HFC Suppliers",{"$f":"'Respondent Assumptions'!C34","v":"Register with certification ID system"},{"$f":"'Respondent Assumptions'!F34","v":1},{"$f":"'Respondent Assumptions'!D34","v":0.5},{"$f":"'Respondent Assumptions'!E34","v":0},{"$f":"D34*(E34+F34)","v":0.5},{"$f":"(D34*E34*$B$80)+(D34*F34*$B$81)","v":63.564999999999998},0,{"$f":"'Respondent Assumptions'!L34","v":0},{"$f":"'Respondent Assumptions'!M34","v":0},{"$f":"'Respondent Assumptions'!N34","v":10000},{"$f":"$D34*J34","v":0},{"$f":"$D34*K34","v":0},{"$f":"$D34*L34","v":10000},{"$f":"J34*$G34","v":0},{"$f":"K34*$G34","v":0},{"$f":"L34*$G34","v":5000},{"$f":"$H34*J34","v":0},{"$f":"$H34*K34","v":0},{"$f":"$H34*L34","v":635650},{"$f":"I34*J34","v":0},0,0,635650,1]
[null,null,{"$f":"'Respondent Assumptions'!C35","v":"Enter data into certification ID system"},{"$f":"'Respondent Assumptions'!F35","v":891},{"$f":"'Respondent Assumptions'!D35","v":2.7777777777777779E-3},{"$f":"'Respondent Assumptions'!E35","v":0},2.4750000000000001,314.64675,0,{"$f":"'Respondent Assumptions'!L35","v":0},{"$f":"'Respondent Assumptions'!M35","v":0},{"$f":"'Respondent Assumptions'!N35","v":2500},0,0,2227500,0,0,6187.5,0,0,786616.875,0,{"$f":"S35+$V35","v":0},{"$f":"T35+$V35","v":0},{"$f":"U35+$V35","v":786616.875},1]
[1,null,{"$f":"'Respondent Assumptions'!C36","v":"Submit conferral request"},{"$f":"'Respondent Assumptions'!F36","v":3},{"$f":"'Respondent Assumptions'!D36","v":6},{"$f":"'Respondent Assumptions'!E36","v":0},18,2288.34,0,{"$f":"'Respondent Assumptions'!L36","v":3},{"$f":"'Respondent Assumptions'!M36","v":3},{"$f":"'Respondent Assumptions'!N36","v":3},9,9,9,54,54,54,6865.02,6865.02,6865.02,0,6865.02,6865.02,6865.02,1]
[null,null,{"$f":"'Respondent Assumptions'!C37","v":"Provide certification to third party (conferee)"},{"$f":"'Respondent Assumptions'!F37","v":3},{"$f":"'Respondent Assumptions'!D37","v":2},{"$f":"'Respondent Assumptions'!E37","v":0},6,762.78,0,{"$f":"'Respondent Assumptions'!L37","v":3},{"$f":"'Respondent Assumptions'!M37","v":3},{"$f":"'Respondent Assumptions'!N37","v":3},9,9,9,18,18,18,2288.34,2288.34,2288.34,0,2288.34,2288.34,2288.34,3]
[null,null,{"$f":"'Respondent Assumptions'!C38","v":"Provide certification to third party (conferrer)"},{"$f":"'Respondent Assumptions'!F38","v":4},{"$f":"'Respondent Assumptions'!D38","v":2},{"$f":"'Respondent Assumptions'!E38","v":0},8,1017.04,0,{"$f":"'Respondent Assumptions'!L38","v":3},{"$f":"'Respondent Assumptions'!M38","v":3},{"$f":"'Respondent Assumptions'!N38","v":3},12,12,12,24,24,24,3051.12,3051.12,3051.12,0,3051.12,3051.12,3051.12,3]
[null,null,{"$f":"'Respondent Assumptions'!C39","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F39","v":1},{"$f":"'Respondent Assumptions'!D39","v":0},{"$f":"'Respondent Assumptions'!E39","v":20},20,2004.6000000000001,50,{"$f":"'Respondent Assumptions'!L39","v":3},{"$f":"'Respondent Assumptions'!M39","v":3},{"$f":"'Respondent Assumptions'!N39","v":3},3,3,3,60,60,60,6013.8,6013.8,6013.8,150,6163.8,6163.8,6163.8,2]
[1,"HFC Destroyer",{"$f":"'Respondent Assumptions'!C40","v":"Submit one-time report"},{"$f":"'Respondent Assumptions'!F40","v":1},{"$f":"'Respondent Assumptions'!D40","v":100},{"$f":"'Respondent Assumptions'!E40","v":0},100,12713,0,{"$f":"'Respondent Assumptions'!L40","v":1},{"$f":"'Respondent Assumptions'!M40","v":1},{"$f":"'Respondent Assumptions'!N40","v":1},1,1,1,100,100,100,12713,12713,12713,0,12713,12713,12713,1]
[1,null,{"$f":"'Respondent Assumptions'!C41","v":"Submit annual second party report"},{"$f":"'Respondent Assumptions'!F41","v":1},{"$f":"'Respondent Assumptions'!D41","v":4},{"$f":"'Respondent Assumptions'!E41","v":0},4,508.52,0,{"$f":"'Respondent Assumptions'!L41","v":10},{"$f":"'Respondent Assumptions'!M41","v":10},{"$f":"'Respondent Assumptions'!N41","v":10},10,10,10,40,40,40,5085.2,5085.2,5085.2,0,5085.2,5085.2,5085.2,1]
[null,null,{"$f":"'Respondent Assumptions'!C42","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F42","v":1},{"$f":"'Respondent Assumptions'!D42","v":0},{"$f":"'Respondent Assumptions'!E42","v":20},20,2004.6000000000001,50,{"$f":"'Respondent Assumptions'!L42","v":10},{"$f":"'Respondent Assumptions'!M42","v":10},{"$f":"'Respondent Assumptions'!N42","v":10},10,10,10,200,200,200,20046,20046,20046,500,20546,20546,20546,2]
[null,null,{"$f":"'Respondent Assumptions'!C43","v":"Provide destruction verification to third party"},{"$f":"'Respondent Assumptions'!F43","v":1},{"$f":"'Respondent Assumptions'!D43","v":2},{"$f":"'Respondent Assumptions'!E43","v":0},2,254.26,0,{"$f":"'Respondent Assumptions'!L43","v":10},{"$f":"'Respondent Assumptions'!M43","v":10},{"$f":"'Respondent Assumptions'!N43","v":10},10,10,10,20,20,20,2542.6,2542.6,2542.6,0,2542.6,2542.6,2542.6,3]
[null,null,{"$f":"'Respondent Assumptions'!C44","v":"Provide proof of destruction to third party"},{"$f":"'Respondent Assumptions'!F44","v":1},{"$f":"'Respondent Assumptions'!D44","v":2},{"$f":"'Respondent Assumptions'!E44","v":0},2,254.26,0,{"$f":"'Respondent Assumptions'!L44","v":10},{"$f":"'Respondent Assumptions'!M44","v":10},{"$f":"'Respondent Assumptions'!N44","v":10},10,10,10,20,20,20,2542.6,2542.6,2542.6,0,2542.6,2542.6,2542.6,3]
[1,"HFC Transformer",{"$f":"'Respondent Assumptions'!C45","v":"Submit one-time report"},{"$f":"'Respondent Assumptions'!F45","v":1},{"$f":"'Respondent Assumptions'!D45","v":100},{"$f":"'Respondent Assumptions'!E45","v":0},100,12713,0,{"$f":"'Respondent Assumptions'!L45","v":1},{"$f":"'Respondent Assumptions'!M45","v":1},{"$f":"'Respondent Assumptions'!N45","v":1},1,1,1,100,100,100,12713,12713,12713,0,12713,12713,12713,1]
[1,null,{"$f":"'Respondent Assumptions'!C46","v":"Submit annual second party report"},{"$f":"'Respondent Assumptions'!F46","v":1},{"$f":"'Respondent Assumptions'!D46","v":4},{"$f":"'Respondent Assumptions'!E46","v":0},4,508.52,0,{"$f":"'Respondent Assumptions'!L46","v":3},{"$f":"'Respondent Assumptions'!M46","v":3},{"$f":"'Respondent Assumptions'!N46","v":3},3,3,3,12,12,12,1525.56,1525.56,1525.56,0,1525.56,1525.56,1525.56,1]
[null,null,{"$f":"'Respondent Assumptions'!C47","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F47","v":1},{"$f":"'Respondent Assumptions'!D47","v":0},{"$f":"'Respondent Assumptions'!E47","v":20},20,2004.6000000000001,50,{"$f":"'Respondent Assumptions'!L47","v":3},{"$f":"'Respondent Assumptions'!M47","v":3},{"$f":"'Respondent Assumptions'!N47","v":3},3,3,3,60,60,60,6013.8,6013.8,6013.8,150,6163.8,6163.8,6163.8,2]
[null,null,{"$f":"'Respondent Assumptions'!C48","v":"Provide transformation verification to third party"},{"$f":"'Respondent Assumptions'!F48","v":1},{"$f":"'Respondent Assumptions'!D48","v":2},{"$f":"'Respondent Assumptions'!E48","v":0},2,254.26,0,{"$f":"'Respondent Assumptions'!L48","v":3},{"$f":"'Respondent Assumptions'!M48","v":3},{"$f":"'Respondent Assumptions'!N48","v":3},3,3,3,6,6,6,762.78,762.78,762.78,0,762.78,762.78,762.78,3]
[1,"HFC Process Agent Use",{"$f":"'Respondent Assumptions'!C49","v":"Submit one-time report"},{"$f":"'Respondent Assumptions'!F49","v":1},{"$f":"'Respondent Assumptions'!D49","v":100},{"$f":"'Respondent Assumptions'!E49","v":0},100,12713,0,{"$f":"'Respondent Assumptions'!L49","v":1},{"$f":"'Respondent Assumptions'!M49","v":1},{"$f":"'Respondent Assumptions'!N49","v":1},1,1,1,100,100,100,12713,12713,12713,0,12713,12713,12713,1]
[1,null,{"$f":"'Respondent Assumptions'!C50","v":"Submit annual report"},{"$f":"'Respondent Assumptions'!F50","v":1},{"$f":"'Respondent Assumptions'!D50","v":6},{"$f":"'Respondent Assumptions'!E50","v":0},6,762.78,0,{"$f":"'Respondent Assumptions'!L50","v":4},{"$f":"'Respondent Assumptions'!M50","v":4},{"$f":"'Respondent Assumptions'!N50","v":4},4,4,4,24,24,24,3051.12,3051.12,3051.12,0,3051.12,3051.12,3051.12,1]
[1,"HFC Reclaimers",{"$f":"'Respondent Assumptions'!C51","v":"Submit one-time report"},{"$f":"'Respondent Assumptions'!F51","v":1},{"$f":"'Respondent Assumptions'!D51","v":40},{"$f":"'Respondent Assumptions'!E51","v":0},40,5085.2,0,{"$f":"'Respondent Assumptions'!L51","v":0},{"$f":"'Respondent Assumptions'!M51","v":0},{"$f":"'Respondent Assumptions'!N51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[1,null,{"$f":"'Respondent Assumptions'!C52","v":"Submit quarterly report"},{"$f":"'Respondent Assumptions'!F52","v":4},{"$f":"'Respondent Assumptions'!D52","v":9.4},{"$f":"'Respondent Assumptions'!E52","v":0},37.6,4780.0879999999997,0,{"$f":"'Respondent Assumptions'!L52","v":31},{"$f":"'Respondent Assumptions'!M52","v":31},{"$f":"'Respondent Assumptions'!N52","v":31},124,124,124,1165.6000000000001,1165.6000000000001,1165.6000000000001,148182.728,148182.728,148182.728,0,148182.728,148182.728,148182.728,1]
[null,null,{"$f":"'Respondent Assumptions'!C53","v":"Submit annual inventory report (part of quarterly report)"},{"$f":"'Respondent Assumptions'!F53","v":1},{"$f":"'Respondent Assumptions'!D53","v":10},{"$f":"'Respondent Assumptions'!E53","v":0},10,1271.3,0,{"$f":"'Respondent Assumptions'!L53","v":31},{"$f":"'Respondent Assumptions'!M53","v":31},{"$f":"'Respondent Assumptions'!N53","v":31},31,31,31,310,310,310,39410.299999999996,39410.299999999996,39410.299999999996,0,39410.299999999996,39410.299999999996,39410.299999999996,1]
[null,null,{"$f":"'Respondent Assumptions'!C54","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F54","v":1},{"$f":"'Respondent Assumptions'!D54","v":0},{"$f":"'Respondent Assumptions'!E54","v":60},60,6013.8,50,{"$f":"'Respondent Assumptions'!L54","v":31},{"$f":"'Respondent Assumptions'!M54","v":31},{"$f":"'Respondent Assumptions'!N54","v":31},31,31,31,1860,1860,1860,186427.80000000002,186427.80000000002,186427.80000000002,1550,187977.80000000002,187977.80000000002,187977.80000000002,2]
[null,null,{"$f":"'Respondent Assumptions'!C55","v":"Register with certification ID system"},{"$f":"'Respondent Assumptions'!F55","v":1},{"$f":"'Respondent Assumptions'!D55","v":0.5},{"$f":"'Respondent Assumptions'!E55","v":0},0.5,63.564999999999998,0,{"$f":"'Respondent Assumptions'!L55","v":0},{"$f":"'Respondent Assumptions'!M55","v":31},{"$f":"'Respondent Assumptions'!N55","v":1},0,31,1,0,15.5,0.5,0,1970.5149999999999,63.564999999999998,0,0,1970.5149999999999,63.564999999999998,1]
[null,null,{"$f":"'Respondent Assumptions'!C56","v":"Enter data into certification ID system"},{"$f":"'Respondent Assumptions'!F56","v":69882},{"$f":"'Respondent Assumptions'!D56","v":5.5555555555555558E-3},{"$f":"'Respondent Assumptions'!E56","v":0},388.23333333333335,49356.10366666667,0,{"$f":"'Respondent Assumptions'!L56","v":0},{"$f":"'Respondent Assumptions'!M56","v":7.75},{"$f":"'Respondent Assumptions'!N56","v":31},0,541585.5,2166342,0,3008.8083333333334,12035.233333333334,0,382509.80341666669,1530039.2136666668,0,0,382509.80341666669,1530039.2136666668,1]
[null,"HFC Fillers and Packagers",{"$f":"'Respondent Assumptions'!C57","v":"Register with certification ID system"},{"$f":"'Respondent Assumptions'!F57","v":1},{"$f":"'Respondent Assumptions'!D57","v":0.5},{"$f":"'Respondent Assumptions'!E57","v":0},0.5,63.564999999999998,0,{"$f":"'Respondent Assumptions'!L57","v":0},{"$f":"'Respondent Assumptions'!M57","v":50},{"$f":"'Respondent Assumptions'!N57","v":1},0,50,1,0,25,0.5,0,3178.25,63.564999999999998,0,{"$f":"S57+$V57","v":0},3178.25,63.564999999999998,1]
[null,null,{"$f":"'Respondent Assumptions'!C58","v":"Enter data into certification ID system"},{"$f":"'Respondent Assumptions'!F58","v":69882},{"$f":"'Respondent Assumptions'!D58","v":5.5555555555555558E-3},{"$f":"'Respondent Assumptions'!E58","v":0},388.23333333333335,49356.10366666667,0,{"$f":"'Respondent Assumptions'!L58","v":0},{"$f":"'Respondent Assumptions'!M58","v":12.5},{"$f":"'Respondent Assumptions'!N58","v":50},0,873525,3494100,0,4852.916666666667,19411.666666666668,0,616951.2958333334,2467805.1833333336,0,0,616951.2958333334,2467805.1833333336,1]
[null,null,{"$f":"'Respondent Assumptions'!C59","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F59","v":1},{"$f":"'Respondent Assumptions'!D59","v":0},{"$f":"'Respondent Assumptions'!E59","v":20},20,2004.6000000000001,50,{"$f":"'Respondent Assumptions'!L59","v":50},{"$f":"'Respondent Assumptions'!M59","v":50},{"$f":"'Respondent Assumptions'!N59","v":50},50,50,50,1000,1000,1000,100230,100230,100230,2500,102730,102730,102730,2]
[1,"HFC Fire Suppression Agent Recyclers",{"$f":"'Respondent Assumptions'!C60","v":"Submit quarterly report"},{"$f":"'Respondent Assumptions'!F60","v":4},{"$f":"'Respondent Assumptions'!D60","v":9.4},{"$f":"'Respondent Assumptions'!E60","v":0},37.6,4780.0879999999997,0,{"$f":"'Respondent Assumptions'!L60","v":4},{"$f":"'Respondent Assumptions'!M60","v":4},{"$f":"'Respondent Assumptions'!N60","v":4},16,16,16,150.4,150.4,150.4,19120.351999999999,19120.351999999999,19120.351999999999,0,19120.351999999999,19120.351999999999,19120.351999999999,1]
[null,null,{"$f":"'Respondent Assumptions'!C61","v":"Submit annual inventory report (part of quarterly report)"},{"$f":"'Respondent Assumptions'!F61","v":1},{"$f":"'Respondent Assumptions'!D61","v":10},{"$f":"'Respondent Assumptions'!E61","v":0},10,1271.3,0,{"$f":"'Respondent Assumptions'!L61","v":4},{"$f":"'Respondent Assumptions'!M61","v":4},{"$f":"'Respondent Assumptions'!N61","v":4},4,4,4,40,40,40,5085.2,5085.2,5085.2,0,5085.2,5085.2,5085.2,1]
[null,null,{"$f":"'Respondent Assumptions'!C62","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F62","v":1},{"$f":"'Respondent Assumptions'!D62","v":0},{"$f":"'Respondent Assumptions'!E62","v":40},40,4009.2000000000003,50,{"$f":"'Respondent Assumptions'!L62","v":4},{"$f":"'Respondent Assumptions'!M62","v":4},{"$f":"'Respondent Assumptions'!N62","v":4},4,4,4,160,160,160,16036.800000000001,16036.800000000001,16036.800000000001,200,16236.800000000001,16236.800000000001,16236.800000000001,2]
[null,null,{"$f":"'Respondent Assumptions'!C63","v":"Register with certification ID system"},{"$f":"'Respondent Assumptions'!F63","v":1},{"$f":"'Respondent Assumptions'!D63","v":0.5},{"$f":"'Respondent Assumptions'!E63","v":0},0.5,63.564999999999998,0,{"$f":"'Respondent Assumptions'!L63","v":0},{"$f":"'Respondent Assumptions'!M63","v":4},{"$f":"'Respondent Assumptions'!N63","v":1},0,4,1,0,2,0.5,0,254.26,63.564999999999998,0,0,254.26,63.564999999999998,1]
[null,null,{"$f":"'Respondent Assumptions'!C64","v":"Enter data into certification ID system"},{"$f":"'Respondent Assumptions'!F64","v":69882},{"$f":"'Respondent Assumptions'!D64","v":5.5555555555555558E-3},{"$f":"'Respondent Assumptions'!E64","v":0},388.23333333333335,49356.10366666667,0,{"$f":"'Respondent Assumptions'!L64","v":0},{"$f":"'Respondent Assumptions'!M64","v":1},{"$f":"'Respondent Assumptions'!N64","v":4},0,69882,279528,0,388.23333333333335,1552.9333333333334,0,49356.10366666667,197424.41466666668,0,0,49356.10366666667,197424.41466666668,1]
[null,"HFC Transfers",{"$f":"'Respondent Assumptions'!C65","v":"Submit inter-company transfer request"},{"$f":"'Respondent Assumptions'!F65","v":3},{"$f":"'Respondent Assumptions'!D65","v":6},{"$f":"'Respondent Assumptions'!E65","v":0},18,2288.34,0,{"$f":"'Respondent Assumptions'!L65","v":11},{"$f":"'Respondent Assumptions'!M65","v":11},{"$f":"'Respondent Assumptions'!N65","v":11},33,33,33,198,198,198,25171.74,25171.74,25171.74,0,25171.74,25171.74,25171.74,1]
[null,null,{"$f":"'Respondent Assumptions'!C66","v":"Submit request to transfer from a person in a foreign country"},{"$f":"'Respondent Assumptions'!F66","v":1},{"$f":"'Respondent Assumptions'!D66","v":6},{"$f":"'Respondent Assumptions'!E66","v":0},{"$f":"D66*(E66+F66)","v":6},{"$f":"(D66*E66*$B$80)+(D66*F66*$B$81)","v":762.78},0,{"$f":"'Respondent Assumptions'!L66","v":1},{"$f":"'Respondent Assumptions'!M66","v":1},{"$f":"'Respondent Assumptions'!N66","v":1},{"$f":"$D66*J66","v":1},{"$f":"$D66*K66","v":1},{"$f":"$D66*L66","v":1},{"$f":"J66*$G66","v":6},{"$f":"K66*$G66","v":6},{"$f":"L66*$G66","v":6},{"$f":"$H66*J66","v":762.78},{"$f":"$H66*K66","v":762.78},{"$f":"$H66*L66","v":762.78},{"$f":"I66*J66","v":0},762.78,762.78,762.78,1]
[null,null,{"$f":"'Respondent Assumptions'!C67","v":"Submit request to transfer to a person in a foreign country"},{"$f":"'Respondent Assumptions'!F67","v":1},{"$f":"'Respondent Assumptions'!D67","v":6},{"$f":"'Respondent Assumptions'!E67","v":0},6,762.78,0,{"$f":"'Respondent Assumptions'!L67","v":1},{"$f":"'Respondent Assumptions'!M67","v":1},{"$f":"'Respondent Assumptions'!N67","v":1},1,1,1,6,6,6,762.78,762.78,762.78,0,{"$f":"S67+$V67","v":762.78},{"$f":"T67+$V67","v":762.78},{"$f":"U67+$V67","v":762.78},1]
[null,null,{"$f":"'Respondent Assumptions'!C68","v":"Submit request to sell/transfer HFCs produced/imported with application-specific allowances"},{"$f":"'Respondent Assumptions'!F68","v":1},{"$f":"'Respondent Assumptions'!D68","v":6},{"$f":"'Respondent Assumptions'!E68","v":0},6,762.78,0,{"$f":"'Respondent Assumptions'!L68","v":5},{"$f":"'Respondent Assumptions'!M68","v":5},{"$f":"'Respondent Assumptions'!N68","v":5},5,5,5,30,30,30,3813.8999999999996,3813.8999999999996,3813.8999999999996,0,3813.8999999999996,3813.8999999999996,3813.8999999999996,1]
[1,"Application-Specific Allowance Holders",{"$f":"'Respondent Assumptions'!C69","v":"Submit biannual report"},{"$f":"'Respondent Assumptions'!F69","v":2},{"$f":"'Respondent Assumptions'!D69","v":6},{"$f":"'Respondent Assumptions'!E69","v":0},12,1525.56,0,{"$f":"'Respondent Assumptions'!L69","v":46},{"$f":"'Respondent Assumptions'!M69","v":46},{"$f":"'Respondent Assumptions'!N69","v":46},92,92,92,552,552,552,70175.759999999995,70175.759999999995,70175.759999999995,0,70175.759999999995,70175.759999999995,70175.759999999995,1]
[null,null,{"$f":"'Respondent Assumptions'!C70","v":"Submit annual report (part of biannual report)"},{"$f":"'Respondent Assumptions'!F70","v":1},{"$f":"'Respondent Assumptions'!D70","v":6},{"$f":"'Respondent Assumptions'!E70","v":0},6,762.78,0,{"$f":"'Respondent Assumptions'!L70","v":54},{"$f":"'Respondent Assumptions'!M70","v":54},{"$f":"'Respondent Assumptions'!N70","v":54},54,54,54,324,324,324,41190.119999999995,41190.119999999995,41190.119999999995,0,41190.119999999995,41190.119999999995,41190.119999999995,1]
[1,null,{"$f":"'Respondent Assumptions'!C71","v":"Submit conferral request"},{"$f":"'Respondent Assumptions'!F71","v":2},{"$f":"'Respondent Assumptions'!D71","v":6},{"$f":"'Respondent Assumptions'!E71","v":0},12,{"$f":"(D71*E71*$B$80)+(D71*F71*$B$81)","v":1525.56},0,{"$f":"'Respondent Assumptions'!L71","v":46},{"$f":"'Respondent Assumptions'!M71","v":46},{"$f":"'Respondent Assumptions'!N71","v":46},92,92,92,552,552,552,70175.759999999995,70175.759999999995,70175.759999999995,0,70175.759999999995,70175.759999999995,70175.759999999995,1]
[null,null,{"$f":"'Respondent Assumptions'!C72","v":"Provide certification to third party (conferee)"},{"$f":"'Respondent Assumptions'!F72","v":2},{"$f":"'Respondent Assumptions'!D72","v":2},{"$f":"'Respondent Assumptions'!E72","v":0},4,508.52,0,{"$f":"'Respondent Assumptions'!L72","v":46},{"$f":"'Respondent Assumptions'!M72","v":46},{"$f":"'Respondent Assumptions'!N72","v":46},92,92,92,184,184,184,23391.919999999998,23391.919999999998,23391.919999999998,0,23391.919999999998,23391.919999999998,23391.919999999998,3]
[null,null,{"$f":"'Respondent Assumptions'!C73","v":"Maintain records"},{"$f":"'Respondent Assumptions'!F73","v":1},{"$f":"'Respondent Assumptions'!D73","v":0},{"$f":"'Respondent Assumptions'!E73","v":80},80,8018.4000000000005,50,{"$f":"'Respondent Assumptions'!L73","v":46},{"$f":"'Respondent Assumptions'!M73","v":46},{"$f":"'Respondent Assumptions'!N73","v":46},46,46,46,3680,3680,3680,368846.4,368846.4,368846.4,2300,371146.4,371146.4,371146.4,2]
[null,"Third Party Audits",{"$f":"'Respondent Assumptions'!C74","v":"Submit annual audit report"},{"$f":"'Respondent Assumptions'!F74","v":1},{"$f":"'Respondent Assumptions'!D74","v":40},{"$f":"'Respondent Assumptions'!E74","v":0},40,5085.2,{"$f":"'Respondent Assumptions'!AD5","v":6239.2},{"$f":"'Respondent Assumptions'!L74","v":162},{"$f":"'Respondent Assumptions'!M74","v":162},{"$f":"'Respondent Assumptions'!N74","v":162},162,162,162,6480,6480,6480,823802.4,823802.4,823802.4,1010750.4,{"$f":"S74+$V74","v":1834552.8},{"$f":"T74+$V74","v":1834552.8},{"$f":"U74+$V74","v":1834552.8},1]
[null,"Annual Total",{"$nulls":10},{"$f":"SUM(M5:M74)","v":10465.75},1497691.5,8190087,37615.5,50328.958333333328,86225.333333333328,4304852.5149999987,5921114.4729166683,10484620.626666665,1028100.4,5332952.9149999991,6949214.8729166677,11512721.026666665]
[null,"3 Year Total",{"$nulls":10},{"$f":"SUM(M75:O75)","v":9698244.25},null,null,{"$f":"SUM(P75:R75)","v":174169.79166666666},null,null,{"$f":"SUM(S75:U75)","v":20710587.614583332},null,null,{"$f":"V75*3","v":3084301.2},{"$f":"SUM(W75:Y75)","v":23794888.814583331}]
[null,"Annual Average",{"$nulls":10},{"$f":"AVERAGE(M75:O75)","v":3232748.0833333335},null,null,{"$f":"AVERAGE(P75:R75)","v":58056.597222222219},null,null,{"$f":"AVERAGE(S75:U75)","v":6903529.204861111},null,null,{"$f":"V75","v":1028100.4},{"$f":"AVERAGE(W75:Y75)","v":7931629.6048611104}]
[]
[null,"Respondent Burden"]
[null,{"$f":"ROUND(60.54*2.1,2)","v":127.13},"Hourly Labor Rate - Technical Staff"]
[null,{"$f":"ROUND(47.73*2.1,2)","v":100.23},"Hourly Labor Rate - Clerical Staff"]

{"sheet":"Incremental Costs","index":3,"n_rows":10,"n_cols":24,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,3,1,3],[0,4,1,4],[0,17,0,19],[0,20,1,20],[0,21,0,23],[0,2,1,2],[0,5,1,5],[0,6,1,6],[0,7,1,7],[0,8,0,10],[0,11,0,13],[0,14,0,16]]}
["Respondent Type","Activity","Responses per Respondent per Year","Incremental Technical Hours per Response","Incremental Clerical Hours per Response","Total Incremental Hours per Respondent per Year","Incremental Labor Cost per Respondent per Year","Incremental O&M Costs per Respondent per Year","Respondents per Activity per Year",null,null,"Total Responses per Year",null,null,"Total Incremental Hours per Year",null,null,"Total Incremental Labor Cost per Year",null,null,"Total Incremental O&M Costs per Year","Total Incremental Costs per Year"]
[{"$nulls":8},"Y1","Y2","Y3","Y1","Y2","Y3","Y1","Y2","Y3","Y1","Y2","Y3",null,"Y1","Y2","Y3"]
["HFC Fire Suppression Agent Recyclers","Maintain records",1,null,20,{"$f":"C3*(D3+E3)","v":20},{"$f":"(C3*D3*'Respondent Burden - ICR'!$B$80)+(C3*E3*'Respondent Burden - ICR'!$B$81)","v":2004.6000000000001},0,{"$f":"'Respondent Burden - ICR'!J62","v":4},{"$f":"'Respondent Burden - ICR'!K62","v":4},{"$f":"'Respondent Burden - ICR'!L62","v":4},{"$f":"$C3*I3","v":4},{"$f":"$C3*J3","v":4},4,{"$f":"I3*$F3","v":80},{"$f":"J3*$F3","v":80},80,{"$f":"$G3*I3","v":8018.4000000000005},{"$f":"$G3*J3","v":8018.4000000000005},8018.4000000000005,{"$f":"H3*I3","v":0},{"$f":"R3+$U3","v":8018.4000000000005},{"$f":"S3+$U3","v":8018.4000000000005},{"$f":"T3+$U3","v":8018.4000000000005}]
["HFC Importer","Maintain records",1,null,20,{"$f":"C4*(D4+E4)","v":20},{"$f":"(C4*D4*'Respondent Burden - ICR'!$B$80)+(C4*E4*'Respondent Burden - ICR'!$B$81)","v":2004.6000000000001},0,{"$f":"'Respondent Burden - ICR'!J16","v":75},{"$f":"'Respondent Burden - ICR'!K16","v":75},{"$f":"'Respondent Burden - ICR'!L16","v":75},{"$f":"$C4*I4","v":75},{"$f":"$C4*J4","v":75},{"$f":"$C4*K4","v":75},{"$f":"I4*$F4","v":1500},{"$f":"J4*$F4","v":1500},{"$f":"K4*$F4","v":1500},{"$f":"$G4*I4","v":150345},{"$f":"$G4*J4","v":150345},{"$f":"$G4*K4","v":150345},{"$f":"H4*I4","v":0},{"$f":"R4+$U4","v":150345},{"$f":"S4+$U4","v":150345},{"$f":"T4+$U4","v":150345}]
["HFC Importer","Submit Importer of Record annual report",1,2,null,2,{"$f":"(C5*D5*'Respondent Burden - ICR'!$B$80)+(C5*E5*'Respondent Burden - ICR'!$B$81)","v":254.26},0,{"$f":"'Respondent Burden - ICR'!J25","v":75},{"$f":"'Respondent Burden - ICR'!K25","v":75},{"$f":"'Respondent Burden - ICR'!L25","v":75},75,75,75,150,150,150,19069.5,19069.5,19069.5,0,19069.5,19069.5,19069.5]
["HFC Exporter","Maintain records",1,null,20,{"$f":"C6*(D6+E6)","v":20},{"$f":"(C6*D6*'Respondent Burden - ICR'!$B$80)+(C6*E6*'Respondent Burden - ICR'!$B$81)","v":2004.6000000000001},{"$f":"'Respondent Burden - ICR'!I31","v":50},{"$f":"'Respondent Burden - ICR'!J31","v":4},{"$f":"'Respondent Burden - ICR'!K31","v":4},{"$f":"'Respondent Burden - ICR'!L31","v":4},{"$f":"$C6*I6","v":4},{"$f":"$C6*J6","v":4},{"$f":"$C6*K6","v":4},{"$f":"I6*$F6","v":80},{"$f":"J6*$F6","v":80},{"$f":"K6*$F6","v":80},{"$f":"$G6*I6","v":8018.4000000000005},{"$f":"$G6*J6","v":8018.4000000000005},{"$f":"$G6*K6","v":8018.4000000000005},{"$f":"H6*I6","v":200},{"$f":"R6+$U6","v":8218.4000000000015},{"$f":"S6+$U6","v":8218.4000000000015},{"$f":"T6+$U6","v":8218.4000000000015}]
["HFC Producer","Maintain records",1,null,20,20,{"$f":"(C7*D7*'Respondent Burden - ICR'!$B$80)+(C7*E7*'Respondent Burden - ICR'!$B$81)","v":2004.6000000000001},0,{"$f":"'Respondent Burden - ICR'!J8","v":10},{"$f":"'Respondent Burden - ICR'!K8","v":10},{"$f":"'Respondent Burden - ICR'!L8","v":10},10,10,10,200,200,200,20046,20046,20046,0,20046,20046,20046]
["HFC Reclaimers","Maintain records",1,null,20,20,{"$f":"(C8*D8*'Respondent Burden - ICR'!$B$80)+(C8*E8*'Respondent Burden - ICR'!$B$81)","v":2004.6000000000001},0,{"$f":"'Respondent Burden - ICR'!J54","v":31},{"$f":"'Respondent Burden - ICR'!K54","v":31},{"$f":"'Respondent Burden - ICR'!L54","v":31},31,31,31,620,620,620,62142.600000000006,62142.600000000006,62142.600000000006,0,62142.600000000006,62142.600000000006,62142.600000000006]
["HFC Fillers and Packagers","Maintain records",1,null,20,20,{"$f":"(C9*D9*'Respondent Burden - ICR'!$B$80)+(C9*E9*'Respondent Burden - ICR'!$B$81)","v":2004.6000000000001},{"$f":"'Respondent Burden - ICR'!I59","v":50},{"$f":"'Respondent Burden - ICR'!J59","v":50},{"$f":"'Respondent Burden - ICR'!K59","v":50},{"$f":"'Respondent Burden - ICR'!L59","v":50},50,50,50,1000,1000,1000,100230,100230,100230,{"$f":"H9*I9","v":2500},102730,102730,102730]
[{"$nulls":21},{"$f":"SUM(V3:V9)","v":370569.9},{"$f":"SUM(W3:W9)","v":370569.9},370569.9]

{"sheet":"Summary","index":4,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[2,6,3,6],[24,1,25,1],[24,2,25,2],[24,3,25,3],[24,4,25,4],[24,5,25,5],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[13,5,14,5],[13,6,14,6],[32,1,33,1],[32,2,33,2],[32,3,33,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[24,6,25,6]]}
[]
[null,"Prior ICR (Framework Rule)"]
[null,"Year","Total Responses","Total Hours","Total Labor Costs","Total O&M Costs","Total Costs"]
[]
[null,"Year 1 (2022)",{"$f":"'[1]RIA Burden Summary'!B3","v":12767},{"$f":"'[1]RIA Burden Summary'!C3","v":91334.8},{"$f":"'[1]RIA Burden Summary'!D3","v":10310605.16},{"$f":"'[1]RIA Burden Summary'!E3","v":2737392},{"$f":"'[1]RIA Burden Summary'!F3","v":13047997.16}]
[null,"Year 2 (2023)",{"$f":"'[1]RIA Burden Summary'!B4","v":12245},{"$f":"'[1]RIA Burden Summary'!C4","v":78904.800000000003},{"$f":"'[1]RIA Burden Summary'!D4","v":8791659.1600000001},{"$f":"'[1]RIA Burden Summary'!E4","v":2737392},{"$f":"'[1]RIA Burden Summary'!F4","v":11529051.16}]
[null,"Year 3 (2024)",{"$f":"'[1]RIA Burden Summary'!B5","v":13314.5},{"$f":"'[1]RIA Burden Summary'!C5","v":80553.3},{"$f":"'[1]RIA Burden Summary'!D5","v":8993105.8600000013},{"$f":"'[1]RIA Burden Summary'!E5","v":2737392},{"$f":"'[1]RIA Burden Summary'!F5","v":11730497.860000001}]
[null,"Year 4 (2025)",{"$f":"'[1]RIA Burden Summary'!B6","v":1500345},{"$f":"'[1]RIA Burden Summary'!C6","v":93159.8},{"$f":"'[1]RIA Burden Summary'!D6","v":10533620.16},{"$f":"'[1]RIA Burden Summary'!E6","v":2737392},{"$f":"'[1]RIA Burden Summary'!F6","v":13271012.16}]
[null,"Year 5 (2026)",{"$f":"'[1]RIA Burden Summary'!B7","v":8192720},{"$f":"'[1]RIA Burden Summary'!C7","v":129034.8},{"$f":"'[1]RIA Burden Summary'!D7","v":14917545.159999996},{"$f":"'[1]RIA Burden Summary'!E7","v":2737392},{"$f":"'[1]RIA Burden Summary'!F7","v":17654937.159999996}]
[null,"Year 6 (2027)",{"$f":"'[1]RIA Burden Summary'!B8","v":14865420},{"$f":"'[1]RIA Burden Summary'!C8","v":142697.29999999999},{"$f":"'[1]RIA Burden Summary'!D8","v":16587102.659999996},{"$f":"'[1]RIA Burden Summary'!E8","v":2737392},{"$f":"'[1]RIA Burden Summary'!F8","v":19324494.659999996}]
[null,"Year 7 (2028)",{"$f":"'[1]RIA Burden Summary'!B9","v":14865420},{"$f":"'[1]RIA Burden Summary'!C9","v":142697.29999999999},{"$f":"'[1]RIA Burden Summary'!D9","v":16587102.659999996},{"$f":"'[1]RIA Burden Summary'!E9","v":2737392},{"$f":"'[1]RIA Burden Summary'!F9","v":19324494.659999996}]
[]
[null,"Prior ICR (Framework Rule) - ADJUSTED"]
[null,"Year","Total Responses","Total Hours","Total Labor Costs","Total O&M Costs","Total Costs"]
[]
[null,"Year 1 (2022)",{"$f":"'[2]RIA Burden Summary'!B3","v":9701},{"$f":"'[2]RIA Burden Summary'!C3","v":37225.5},{"$f":"'[2]RIA Burden Summary'!D3","v":4348883.8149999995},{"$f":"'[2]RIA Burden Summary'!E3","v":1025400.4},{"$f":"'[2]RIA Burden Summary'!F3","v":5374284.2149999989}]
[null,"Year 2 (2023)",{"$f":"'[2]RIA Burden Summary'!B4","v":9508},{"$f":"'[2]RIA Burden Summary'!C4","v":32455.5},{"$f":"'[2]RIA Burden Summary'!D4","v":3742473.7149999999},{"$f":"'[2]RIA Burden Summary'!E4","v":1025400.4},{"$f":"'[2]RIA Burden Summary'!F4","v":4767874.1150000002}]
[null,"Year 3 (2024)",{"$f":"'[2]RIA Burden Summary'!B5","v":10336.75},{"$f":"'[2]RIA Burden Summary'!C5","v":33985.5},{"$f":"'[2]RIA Burden Summary'!D5","v":3936982.6149999998},{"$f":"'[2]RIA Burden Summary'!E5","v":1025400.4},{"$f":"'[2]RIA Burden Summary'!F5","v":4962383.0149999997}]
[null,"Year 4 (2025)",{"$f":"'[2]RIA Burden Summary'!B6","v":1497562.5},{"$f":"'[2]RIA Burden Summary'!C6","v":46698.958333333328},{"$f":"'[2]RIA Burden Summary'!D6","v":5553244.5729166679},{"$f":"'[2]RIA Burden Summary'!E6","v":1025400.4},{"$f":"'[2]RIA Burden Summary'!F6","v":6578644.9729166673}]
[null,"Year 5 (2026)",{"$f":"'[2]RIA Burden Summary'!B7","v":8189958},{"$f":"'[2]RIA Burden Summary'!C7","v":82595.333333333328},{"$f":"'[2]RIA Burden Summary'!D7","v":10116750.726666668},{"$f":"'[2]RIA Burden Summary'!E7","v":1025400.4},{"$f":"'[2]RIA Burden Summary'!F7","v":11142151.126666669}]
[null,"Year 6 (2027)",{"$f":"'[2]RIA Burden Summary'!B8","v":14862658},{"$f":"'[2]RIA Burden Summary'!C8","v":96257.833333333328},{"$f":"'[2]RIA Burden Summary'!D8","v":11853664.351666665},{"$f":"'[2]RIA Burden Summary'!E8","v":1025400.4},{"$f":"'[2]RIA Burden Summary'!F8","v":12879064.751666665}]
[null,"Year 7 (2028)",{"$f":"'[2]RIA Burden Summary'!B9","v":14862658},{"$f":"'[2]RIA Burden Summary'!C9","v":96257.833333333328},{"$f":"'[2]RIA Burden Summary'!D9","v":11853664.351666665},{"$f":"'[2]RIA Burden Summary'!E9","v":1025400.4},{"$f":"'[2]RIA Burden Summary'!F9","v":12879064.751666665}]
[]
[null,"This ICR"]
[null,"Year","Total Responses","Total Hours","Total Labor Costs","Total O&M Costs","Total Costs"]
[]
[null,"Year 1 (2024)",{"$f":"'Respondent Burden - ICR'!AC5","v":10465.75},{"$f":"'Respondent Burden - ICR'!AD5","v":37615.5},{"$f":"'Respondent Burden - ICR'!AE5","v":4304852.5149999987},{"$f":"'Respondent Burden - ICR'!AF5","v":1028100.4},{"$f":"'Respondent Burden - ICR'!AG5","v":5332952.9149999991}]
[null,"Year 2 (2025)",{"$f":"'Respondent Burden - ICR'!AC6","v":1497691.5},{"$f":"'Respondent Burden - ICR'!AD6","v":50328.958333333328},{"$f":"'Respondent Burden - ICR'!AE6","v":5921114.4729166683},{"$f":"'Respondent Burden - ICR'!AF6","v":1028100.4},{"$f":"'Respondent Burden - ICR'!AG6","v":6949214.8729166677}]
[null,"Year 3 (2026)",{"$f":"'Respondent Burden - ICR'!AC7","v":8190087},{"$f":"'Respondent Burden - ICR'!AD7","v":86225.333333333328},{"$f":"'Respondent Burden - ICR'!AE7","v":10484620.626666665},{"$f":"'Respondent Burden - ICR'!AF7","v":1028100.4},{"$f":"'Respondent Burden - ICR'!AG7","v":11512721.026666665}]
[null,"Annual Average",{"$f":"'Respondent Burden - ICR'!AC8","v":3232748.0833333335},{"$f":"'Respondent Burden - ICR'!AD8","v":58056.597222222219},{"$f":"'Respondent Burden - ICR'!AE8","v":6903529.204861111},{"$f":"'Respondent Burden - ICR'!AF8","v":1028100.4},{"$f":"'Respondent Burden - ICR'!AG8","v":7931629.6048611104}]
[]
[null,"Difference relative to Adjusted Prior ICR"]
[null,"Year","Total Responses","Total Hours","Total Labor Costs","Total O&M Costs","Total Costs"]
[]
[null,"Year 1 (2024)",{"$f":"C27-C18","v":129},3630,367869.89999999898,2700,370569.89999999944]
[null,"Year 2 (2025)",129,3630,367869.90000000037,2700,370569.90000000037]
[null,"Year 3 (2026)",129,3630,367869.89999999665,2700,370569.89999999665]

{"sheet":"Agency Assumptions","index":5,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[18,1,19,1],[18,2,18,4],[18,5,19,6],[20,5,20,6],[28,5,28,6],[25,5,25,6],[29,5,29,6],[32,5,32,6],[31,5,31,6],[26,5,26,6],[21,5,21,6],[22,5,22,6],[23,5,23,6],[24,5,24,6],[27,5,27,6],[30,5,30,6]]}
["Agency Assumptions"]
[]
[]
[null,"Activity","Managerial Hours per activity","Technical Hours per activity","Clerical Hours per activity","Contractor Hours per activity","Source"]
[null,"Develop and Maintain a Certification ID Tracking System",120,3000,0,12000,"Based on input from EPA"]
[null,"Notify Submitters of Baseline Allowances",0.1,1,0,1,"Based on ODS ICR and input from EPA"]
[null,"Review Data for Reporting Completeness and Compliance",0,0.33,0,0.5,"Based on ODS ICR, input from EPA, and HFC reporting experience"]
[null,"Process Transfer Reports",0.1,0.5,0,0.5,"Based on ODS ICR"]
[null,"Review Petitions to Import HFCs",0.1,1,0,0.5,"Based on ODS ICR and input from EPA"]
[null,"Review Importer of Record Reports",0.1,1,0,0]
[null,"Review Third-Party Audits",0.1,2,0,4,"Based on input from EPA"]
[null,"Provide Reporting Guidance",0,2,0,2,"Based on ODS ICR plus an increase since new program"]
[null,"Conduct Stakeholder Outreach Efforts",4,60,0,120,"Based on ODS ICR plus an increase since new program"]
[null,"Maintain the Data Tracking System",40,750,0,1800,"Based on input from EPA"]
[null,"Review Import Data Submitted in ACE",0.01,0.25,0,0.1,"Based on input from EPA"]
[null,"Conduct Compliance Monitoring Activities",120,2500,0,750,"Based on input from EPA"]
[null,"Ensure Non-Exceedance of AIM Act Limits",20,80,0,80,"Based on ODS ICR and input from EPA"]
[]
[null,"Activity","Number of Activities",null,null,"Source"]
[null,null,"Y1","Y2","Y3"]
[null,{"$f":"B5","v":"Develop and Maintain a Certification ID Tracking System"},1,1,0.75,"Assumes development will be complete after year 2"]
[null,"Notify Submitters of Baseline Allowances",{"$f":"'Respondent Burden - ICR'!J6+'Respondent Burden - ICR'!J14","v":85},{"$f":"'Respondent Burden - ICR'!K6+'Respondent Burden - ICR'!K14","v":85},{"$f":"'Respondent Burden - ICR'!L6+'Respondent Burden - ICR'!L14","v":85},"Equals the number of producers + importers"]
[null,"Review Data for Reporting Completeness and Compliance",{"$f":"SUMIF('Respondent Burden - ICR'!$A$5:$A$74,\"1\",'Respondent Burden - ICR'!M5:M74)","v":1151},{"$f":"SUMIF('Respondent Burden - ICR'!$A$5:$A$74,\"1\",'Respondent Burden - ICR'!N5:N74)","v":1151},{"$f":"SUMIF('Respondent Burden - ICR'!$A$5:$A$74,\"1\",'Respondent Burden - ICR'!O5:O74)","v":1151},"Equals the number of one-time reports, producer, importer, exporter, transformation, destruction, process agent, RACA, and application-specific allowance holder reports received per year"]
[null,"Process Transfer Reports",{"$f":"SUM('Respondent Burden - ICR'!M65:M68)","v":40},{"$f":"SUM('Respondent Burden - ICR'!N65:N68)","v":40},{"$f":"SUM('Respondent Burden - ICR'!O65:O68)","v":40},"Equals the number of trade reports received per year"]
[null,"Review Petitions to Import HFCs",{"$f":"'Respondent Burden - ICR'!M19+'Respondent Burden - ICR'!M20","v":94},{"$f":"'Respondent Burden - ICR'!N19+'Respondent Burden - ICR'!N20","v":94},{"$f":"'Respondent Burden - ICR'!O19+'Respondent Burden - ICR'!O20","v":94},"Equals the number of petitions to import for destruction received per year"]
[null,"Review Importer of Record Reports",{"$f":"'Respondent Burden - ICR'!J14","v":75},{"$f":"'Respondent Burden - ICR'!K14","v":75},{"$f":"'Respondent Burden - ICR'!L14","v":75},"Equals the maximum number of importers"]
[null,{"$f":"B11","v":"Review Third-Party Audits"},{"$f":"'Respondent Burden - ICR'!M74","v":162},{"$f":"'Respondent Burden - ICR'!N74","v":162},{"$f":"'Respondent Burden - ICR'!O74","v":162}]
[null,"Provide Reporting Guidance",40,{"$f":"C28","v":40},{"$f":"C28","v":40},"Based on ODS ICR"]
[null,"Conduct Stakeholder Outreach Efforts",1,1,1]
[null,"Maintain the Data Tracking System",1,1,1]
[null,"Review Import Data Submitted in ACE",{"$f":"'Respondent Burden - ICR'!M19","v":84},{"$f":"'Respondent Burden - ICR'!N19","v":84},{"$f":"'Respondent Burden - ICR'!O19","v":84},"Based on current import level and EPA estimated effort"]
[null,"Conduct Compliance Monitoring Activities",2,2,2,"imports and exports"]
[null,"Ensure Non-Exceedance of AIM Act Limits",1,1,1]

{"sheet":"Agency Burden","index":6,"n_rows":26,"n_cols":32,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,6,2,8],[2,9,2,11],[2,13,2,15],[2,16,2,18],[2,19,2,21],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[18,9,18,11],[19,9,19,11],[17,1,17,8],[18,1,18,8],[19,1,19,8],[18,13,18,15],[19,13,19,15],[18,16,18,18],[19,16,19,18],[18,19,18,21],[19,19,19,21],[2,29,3,29],[2,30,3,30],[2,31,3,31],[18,22,18,24],[19,22,19,24],[18,25,18,27],[19,25,19,27],[2,22,2,24],[2,25,2,27]]}
["Agency Burden"]
[]
[null,"Activity","Managerial Hours per Activity","Technical Hours per Activity","Clerical Hours per Activity","Contractor Hours per Activity","Number of Activities ",null,null,"Total Hours ",null,null,null,"Managerial Cost ",null,null,"Technical Cost ",null,null,"Clerical Cost ",null,null,"Contractor Cost ",null,null,"Total Cost ",null,null,null,"Year","Total Hours","Total Costs"]
[{"$nulls":6},"Y1","Y2","Y3","Y1","Y2","Y3",null,"Y1","Y2","Y3","Y1","Y2","Y3","Y1","Y2","Y3","Y1","Y2","Y3","Y1","Y2","Y3"]
[null,{"$f":"'Agency Assumptions'!B5","v":"Develop and Maintain a Certification ID Tracking System"},{"$f":"'Agency Assumptions'!C5","v":120},{"$f":"'Agency Assumptions'!D5","v":3000},{"$f":"'Agency Assumptions'!E5","v":0},{"$f":"'Agency Assumptions'!F5","v":12000},{"$f":"'Agency Assumptions'!C21","v":1},{"$f":"'Agency Assumptions'!D21","v":1},{"$f":"'Agency Assumptions'!E21","v":0.75},{"$f":"SUM($C5:$F5)*G5","v":15120},{"$f":"SUM($C5:$F5)*H5","v":15120},{"$f":"SUM($C5:$F5)*I5","v":11340},null,{"$f":"$C5*G5*$F$23","v":13660.800000000001},{"$f":"$C5*H5*$F$23","v":13660.800000000001},{"$f":"$C5*I5*$F$23","v":10245.6},{"$f":"$D5*G5*$F$24","v":245670},{"$f":"$D5*H5*$F$24","v":245670},{"$f":"$D5*I5*$F$24","v":184252.5},{"$f":"$E5*G5*$F$25","v":0},{"$f":"$E5*H5*$F$25","v":0},{"$f":"$E5*I5*$F$25","v":0},{"$f":"$F5*G5*$F$26","v":1566239.9999999998},{"$f":"$F5*H5*$F$26","v":1566239.9999999998},{"$f":"$F5*I5*$F$26","v":1174679.9999999998},{"$f":"N5+Q5+T5+W5","v":1825570.7999999998},{"$f":"O5+R5+U5+X5","v":1825570.7999999998},{"$f":"P5+S5+V5+Y5","v":1369178.0999999999},null,"Year 1",{"$f":"J18","v":27403.170000000002},{"$f":"Z18","v":3084030.6063000001}]
[null,{"$f":"'Agency Assumptions'!B6","v":"Notify Submitters of Baseline Allowances"},{"$f":"'Agency Assumptions'!C6","v":0.1},{"$f":"'Agency Assumptions'!D6","v":1},{"$f":"'Agency Assumptions'!E6","v":0},{"$f":"'Agency Assumptions'!F6","v":1},{"$f":"'Agency Assumptions'!C22","v":85},{"$f":"'Agency Assumptions'!D22","v":85},{"$f":"'Agency Assumptions'!E22","v":85},{"$f":"SUM($C6:$F6)*G6","v":178.5},{"$f":"SUM($C6:$F6)*H6","v":178.5},{"$f":"SUM($C6:$F6)*I6","v":178.5},null,967.64,967.64,967.64,6960.65,6960.65,6960.65,0,0,0,{"$f":"$F6*G6*$F$26","v":11094.199999999999},11094.199999999999,11094.199999999999,{"$f":"N6+Q6+T6+W6","v":19022.489999999998},{"$f":"O6+R6+U6+X6","v":19022.489999999998},{"$f":"P6+S6+V6+Y6","v":19022.489999999998},null,"Year 2",{"$f":"K18","v":27403.170000000002},{"$f":"AA18","v":3084030.6063000001}]
[null,{"$f":"'Agency Assumptions'!B7","v":"Review Data for Reporting Completeness and Compliance"},{"$f":"'Agency Assumptions'!C7","v":0},{"$f":"'Agency Assumptions'!D7","v":0.33},{"$f":"'Agency Assumptions'!E7","v":0},{"$f":"'Agency Assumptions'!F7","v":0.5},{"$f":"'Agency Assumptions'!C23","v":1151},{"$f":"'Agency Assumptions'!D23","v":1151},{"$f":"'Agency Assumptions'!E23","v":1151},955.33,955.33,955.33,null,0,0,0,31104.278700000003,31104.278700000003,31104.278700000003,0,0,0,75114.259999999995,75114.259999999995,75114.259999999995,106218.5387,106218.5387,106218.5387,null,"Year 3",{"$f":"L18","v":23623.170000000002},{"$f":"AB18","v":2627637.9062999999}]
[null,{"$f":"'Agency Assumptions'!B8","v":"Process Transfer Reports"},{"$f":"'Agency Assumptions'!C8","v":0.1},{"$f":"'Agency Assumptions'!D8","v":0.5},{"$f":"'Agency Assumptions'!E8","v":0},{"$f":"'Agency Assumptions'!F8","v":0.5},{"$f":"'Agency Assumptions'!C24","v":40},{"$f":"'Agency Assumptions'!D24","v":40},{"$f":"'Agency Assumptions'!E24","v":40},44,44,44,null,455.36,455.36,455.36,1637.8,1637.8,1637.8,0,0,0,2610.3999999999996,2610.3999999999996,2610.3999999999996,4703.5599999999995,4703.5599999999995,4703.5599999999995,null,"Annual Average",{"$f":"AVERAGE(AE5:AE7)","v":26143.170000000002},{"$f":"AVERAGE(AF5:AF7)","v":2931899.7063000002}]
[null,{"$f":"'Agency Assumptions'!B9","v":"Review Petitions to Import HFCs"},{"$f":"'Agency Assumptions'!C9","v":0.1},{"$f":"'Agency Assumptions'!D9","v":1},{"$f":"'Agency Assumptions'!E9","v":0},{"$f":"'Agency Assumptions'!F9","v":0.5},{"$f":"'Agency Assumptions'!C25","v":94},{"$f":"'Agency Assumptions'!D25","v":94},{"$f":"'Agency Assumptions'!E25","v":94},150.4,150.4,150.4,null,1070.096,1070.096,1070.096,7697.66,7697.66,7697.66,0,0,0,6134.4399999999987,6134.4399999999987,6134.4399999999987,14902.195999999998,14902.195999999998,14902.195999999998]
[null,{"$f":"'Agency Assumptions'!B10","v":"Review Importer of Record Reports"},{"$f":"'Agency Assumptions'!C10","v":0.1},{"$f":"'Agency Assumptions'!D10","v":1},{"$f":"'Agency Assumptions'!E10","v":0},{"$f":"'Agency Assumptions'!F10","v":0},{"$f":"'Agency Assumptions'!C26","v":75},{"$f":"'Agency Assumptions'!D26","v":75},{"$f":"'Agency Assumptions'!E26","v":75},82.5,82.5,82.5,null,853.80000000000007,853.80000000000007,853.80000000000007,6141.75,6141.75,6141.75,0,0,0,0,0,0,6995.55,6995.55,6995.55,null,null,null,{"$f":"AF8+'Respondent Burden - ICR'!AG8","v":10863529.31116111}]
[null,{"$f":"'Agency Assumptions'!B11","v":"Review Third-Party Audits"},{"$f":"'Agency Assumptions'!C11","v":0.1},{"$f":"'Agency Assumptions'!D11","v":2},{"$f":"'Agency Assumptions'!E11","v":0},{"$f":"'Agency Assumptions'!F11","v":4},{"$f":"'Agency Assumptions'!C27","v":162},{"$f":"'Agency Assumptions'!D27","v":162},{"$f":"'Agency Assumptions'!E27","v":162},988.19999999999993,988.19999999999993,988.19999999999993,null,1844.2080000000001,1844.2080000000001,1844.2080000000001,26532.36,26532.36,26532.36,0,0,0,84576.959999999992,84576.959999999992,84576.959999999992,112953.52799999999,112953.52799999999,112953.52799999999]
[null,{"$f":"'Agency Assumptions'!B12","v":"Provide Reporting Guidance"},{"$f":"'Agency Assumptions'!C12","v":0},{"$f":"'Agency Assumptions'!D12","v":2},{"$f":"'Agency Assumptions'!E12","v":0},{"$f":"'Agency Assumptions'!F12","v":2},{"$f":"'Agency Assumptions'!C28","v":40},{"$f":"'Agency Assumptions'!D28","v":40},{"$f":"'Agency Assumptions'!E28","v":40},160,160,160,null,0,0,0,6551.2,6551.2,6551.2,0,0,0,10441.599999999999,10441.599999999999,10441.599999999999,16992.8,16992.8,16992.8]
[null,{"$f":"'Agency Assumptions'!B13","v":"Conduct Stakeholder Outreach Efforts"},{"$f":"'Agency Assumptions'!C13","v":4},{"$f":"'Agency Assumptions'!D13","v":60},{"$f":"'Agency Assumptions'!E13","v":0},{"$f":"'Agency Assumptions'!F13","v":120},{"$f":"'Agency Assumptions'!C29","v":1},{"$f":"'Agency Assumptions'!D29","v":1},{"$f":"'Agency Assumptions'!E29","v":1},184,184,184,null,455.36,455.36,455.36,4913.3999999999996,4913.3999999999996,4913.3999999999996,0,0,0,15662.399999999998,15662.399999999998,15662.399999999998,21031.159999999996,21031.159999999996,21031.159999999996]
[null,{"$f":"'Agency Assumptions'!B14","v":"Maintain the Data Tracking System"},{"$f":"'Agency Assumptions'!C14","v":40},{"$f":"'Agency Assumptions'!D14","v":750},{"$f":"'Agency Assumptions'!E14","v":0},{"$f":"'Agency Assumptions'!F14","v":1800},{"$f":"'Agency Assumptions'!C30","v":1},{"$f":"'Agency Assumptions'!D30","v":1},{"$f":"'Agency Assumptions'!E30","v":1},2590,2590,2590,null,4553.6000000000004,4553.6000000000004,4553.6000000000004,61417.5,61417.5,61417.5,0,0,0,234935.99999999997,234935.99999999997,234935.99999999997,300907.09999999998,300907.09999999998,300907.09999999998]
[null,{"$f":"'Agency Assumptions'!B15","v":"Review Import Data Submitted in ACE"},{"$f":"'Agency Assumptions'!C15","v":0.01},{"$f":"'Agency Assumptions'!D15","v":0.25},{"$f":"'Agency Assumptions'!E15","v":0},{"$f":"'Agency Assumptions'!F15","v":0.1},{"$f":"'Agency Assumptions'!C31","v":84},{"$f":"'Agency Assumptions'!D31","v":84},{"$f":"'Agency Assumptions'!E31","v":84},30.24,30.24,30.24,null,95.625600000000006,95.625600000000006,95.625600000000006,1719.69,1719.69,1719.69,0,0,0,1096.3679999999999,1096.3679999999999,1096.3679999999999,2911.6836000000003,2911.6836000000003,2911.6836000000003]
[null,{"$f":"'Agency Assumptions'!B16","v":"Conduct Compliance Monitoring Activities"},{"$f":"'Agency Assumptions'!C16","v":120},{"$f":"'Agency Assumptions'!D16","v":2500},{"$f":"'Agency Assumptions'!E16","v":0},{"$f":"'Agency Assumptions'!F16","v":750},{"$f":"'Agency Assumptions'!C32","v":2},{"$f":"'Agency Assumptions'!D32","v":2},{"$f":"'Agency Assumptions'!E32","v":2},6740,6740,6740,null,27321.600000000002,27321.600000000002,27321.600000000002,409450,409450,409450,0,0,0,195779.99999999997,195779.99999999997,195779.99999999997,632551.6,632551.6,632551.6]
[null,{"$f":"'Agency Assumptions'!B17","v":"Ensure Non-Exceedance of AIM Act Limits"},{"$f":"'Agency Assumptions'!C17","v":20},{"$f":"'Agency Assumptions'!D17","v":80},{"$f":"'Agency Assumptions'!E17","v":0},{"$f":"'Agency Assumptions'!F17","v":80},{"$f":"'Agency Assumptions'!C33","v":1},{"$f":"'Agency Assumptions'!D33","v":1},{"$f":"'Agency Assumptions'!E33","v":1},180,180,180,null,2276.8000000000002,2276.8000000000002,2276.8000000000002,6551.2,6551.2,6551.2,0,0,0,10441.599999999999,10441.599999999999,10441.599999999999,19269.599999999999,19269.599999999999,19269.599999999999]
[null,"TOTAL",{"$nulls":7},{"$f":"SUM(J5:J17)","v":27403.170000000002},{"$f":"SUM(K5:K17)","v":27403.170000000002},{"$f":"SUM(L5:L17)","v":23623.170000000002},null,{"$f":"SUM(N5:N17)","v":53554.88960000001},53554.88960000001,50139.689600000005,816347.48869999987,816347.48869999987,754929.98869999999,0,0,0,2214128.2279999997,2214128.2279999997,1822568.2279999997,3084030.6063000001,3084030.6063000001,2627637.9062999999]
[null,"3 Year Total",{"$nulls":7},{"$f":"SUM(J18:L18)","v":78429.510000000009},null,null,null,{"$f":"SUM(N18:P18)","v":157249.46880000003},null,null,{"$f":"SUM(Q18:S18)","v":2387624.9660999998},null,null,{"$f":"SUM(T18:V18)","v":0},null,null,{"$f":"SUM(W18:Y18)","v":6250824.6839999985},null,null,{"$f":"SUM(Z18:AB18)","v":8795699.118900001}]
[null,"Annual Average",{"$nulls":7},{"$f":"AVERAGE(J18:L18)","v":26143.170000000002},null,null,null,{"$f":"AVERAGE(N18:P18)","v":52416.489600000008},null,null,{"$f":"AVERAGE(Q18:S18)","v":795874.98869999999},null,null,{"$f":"AVERAGE(T18:V18)","v":0},null,null,{"$f":"AVERAGE(W18:Y18)","v":2083608.2279999994},null,null,{"$f":"AVERAGE(Z18:AB18)","v":2931899.7063000002}]
[]
[null,"Hourly Rates"]
[null,"Managerial Rate","GS 15 Step 1",71.150000000000006,1.6,{"$f":"ROUND(D23*E23,2)","v":113.84}]
[null,"Technical Rate","GS 13 Step 1",51.18,1.6,{"$f":"ROUND(D24*E24,2)","v":81.89}]
[null,"Clerical Rate","GS 11 Step 1",49.04,1.6,{"$f":"ROUND(D25*E25,2)","v":78.459999999999994}]
[null,"Extramural Rate",null,null,null,{"$f":"(164.13+96.91)/2","v":130.51999999999998}]