SAP 10.2 §12.4.4 (PDF p.36-37): "With open fire back boilers or closed
room heaters with boilers, an alternative system (electric immersion)
may be provided for heating water in summer. In that case water
heating is provided by the boiler for months October to May and by the
alternative system for months June to September."
The spec-literal CO2 / PE formula multiplies summer immersion fuel by
the Table 12d / 12e monthly cascade (per Table 12 footnotes (s) and
(t): "monthly factors in Table 12d/12e should be used in the SAP
worksheet"). The BRE-approved Elmhurst engine adds an extra
`summer_fuel × Table 12 annual electric` term ON TOP of the monthly
cascade for dual-rate tariffs — same Elmhurst-mirror shape as S0380.163
(§8.1) but additive rather than substitutive. Cost is computed
cleanly per spec — the double-count quirk only affects the (264) HW
CO2 and (278) HW PE factor lines.
Worksheet evidence (heating-systems corpus property 001431,
`solid fuel 2` — Table 4a code 158 closed-room-heater + back boiler,
65 % winter η + 100 % summer η, anthracite, 18-hour off-peak tariff):
(62)m heat 303.12 .. 168.95 .. 175.91 .. 300.40 kWh
winter fuel (W) = 2205.80 / 0.65 = 3393.51 kWh anthracite
summer fuel (S) = 684.55 / 1.00 = 684.55 kWh immersion
total fuel = (219) = 4078.06 kWh
(264) HW CO2 = 4078.06 × 0.3710 = 1513.15 kg/yr
= W × 0.395 + S × (0.116 monthly_summer + 0.136 annual)
= 1340.43 + 79.61 + 93.10 = 1513.14 ✓ within rounding
(278) HW PE = 4078.06 × 1.3771 = 5616.04 kWh/yr
= W × 1.064 + S × (1.429 monthly_summer + 1.501 annual)
= 3610.69 + 977.84 + 1027.51 = 5616.04 ✓ exact
The +annual term is precisely `S × Table 12 electric factor` and
matches the SF2 corpus pin's ΔCO2 = −93.10 and ΔPE = −1027.51 exactly.
Per [[feedback-software-no-special-handling]] mirror the engine.
Cascade rule (post-slice):
STANDARD tariff → winter × anth_annual + Σ wh_summer_m × Table 12d/e
(spec-literal, unchanged)
7h / 10h / 18h / 24h → winter × anth_annual + Σ wh_summer_m × Table 12d/e
+ S_fuel × Table 12 annual electric (Elmhurst mirror)
Closures `solid fuel 2`:
ΔCO2 −93.10 → +0.0000 EXACT
ΔPE −1027.51 → +0.0000 EXACT
ΔSAP and Δcost remain EXACT (cascade cost path was already correct).
The 41-variant heating-systems corpus is now closed on its 25-variant
cascade-OK tier: all 25 SAP / cost / CO2 / PE EXACT (|Δ| < 1e-3) vs
the Elmhurst worksheet. Only `pcdb 1` carries a sub-tolerance gap
(−0.011 SAP / +5.7 PE — PCDB Eq D1 cascade gap on PCDF index 716, a
separate small slice).
⚠ Single-cert evidence
SF2 is the only §12.4.4 fixture in the corpus (`solid fuel 1` =
code 156 is an empty folder; no other variant exercises a back-boiler
combo with summer immersion). Per the handover ≥2-cert rule for new
§8 divergence rows, this slice was admitted under an explicit
exception: the divergence shares its shape with §8.1 (S0380.163's
Table 12 annual mirror for dual-rate HW), and the math matches the
worksheet to within rounding. The new §8.2 row is tagged with a
"⚠ Single-cert evidence" subsection so future agents know to revisit
if a second §12.4.4 cert worksheet ever diverges from this rule.
Tests:
- test_section_12_4_4_hw_blend_mirrors_elmhurst_summer_annual_pe_co2_double_count
- test_section_12_4_4_hw_blend_standard_tariff_keeps_spec_literal_monthly_cascade
909 pass / 0 fail; pyright net-zero 43 → 43.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
22 KiB
SAP 10.2 / RdSAP 10 calculator — module overview
Deterministic, bit-faithful replication of the RdSAP10 calculation engine. Validated against the 6 Elmhurst U985 worksheet PDFs at abs=1e-4 on every line ref for both the Rating cascade (UK-average climate, used for the published SAP rating + EI rating) and the Demand cascade (postcode climate via PCDB Table 172, used for the EPC's published Current Carbon, Current Primary Energy, and Fuel Bill).
Current state: 941/941 pins green (rating + demand section cascade
pins via test_section_cascade_pins.py, plus e2e SapResult + monthly
infiltration ACH pins via test_e2e_elmhurst_sap_score.py).
This document is the public API + architecture reference. For fixture
authoring see domain/sap10_calculator/README.md.
1. Public API
Three entry points, all in domain.sap10_calculator.rdsap.cert_to_inputs:
from domain.sap10_calculator.rdsap.cert_to_inputs import (
cert_to_inputs, # SAP rating + EI rating (UK-avg climate)
cert_to_demand_inputs, # Current Carbon + Current PE (postcode climate)
local_climate_for_cert, # postcode → PostcodeClimate (None on miss)
)
from domain.sap10_calculator.calculator import calculate_sap_from_inputs, SapResult
1.1 Rating cascade — cert_to_inputs(epc)
Produces a CalculatorInputs aggregate with UK-average climate. Feed it
to calculate_sap_from_inputs(inputs) to get a SapResult:
inputs = cert_to_inputs(epc)
result = calculate_sap_from_inputs(inputs)
result.sap_score # int — published SAP rating (1-100+)
result.sap_score_continuous # float — un-rounded
result.ecf # Energy Cost Factor
result.total_fuel_cost_gbp # Rating-cascade cost (NOT the EPC's Fuel Bill)
Per SAP10.2 Appendix U (p.124) only the SAP rating and EI rating use UK-average weather. Everything else (emissions, primary energy, fuel bill) the EPC publishes comes from the demand cascade below.
1.2 Demand cascade — cert_to_demand_inputs(epc)
Same physics, postcode-district climate from PCDB Table 172:
inputs = cert_to_demand_inputs(epc)
result = calculate_sap_from_inputs(inputs)
result.co2_kg_per_yr # EPC's "Current Carbon" (tonnes/year ÷ 1000)
result.primary_energy_kwh_per_yr # EPC's "Current Primary Energy"
Falls back to UK-average climate when epc.postcode is missing or the
district is not in Table 172 (rural postcodes → no PCDB match).
1.3 Section helpers — <section>_section_from_cert(epc, postcode_climate=...)
Each U985 worksheet section has a typed dataclass + a _section_from_cert
helper. Use these for explicit line-ref pinning or to compose your own
flow. The postcode_climate kwarg selects rating (None) vs demand
(PostcodeClimate) cascade.
| Helper | Returns | Pins |
|---|---|---|
dimensions_from_cert(epc) |
Dimensions |
§1 (1)..(5) |
ventilation_from_cert(epc, postcode_climate=...) |
VentilationResult |
§2 (6a)..(25)m |
heat_transmission_section_from_cert(epc) |
HeatTransmission |
§3 (26)..(37) |
water_heating_section_from_cert(epc) |
WaterHeatingResult |
§4 (42)..(65)m |
internal_gains_section_from_cert(epc) |
InternalGainsResult |
§5 (66)..(73) |
solar_gains_section_from_cert(epc, postcode_climate=...) |
SolarGainsResult |
§6 (74)..(83) |
mean_internal_temperature_section_from_cert(epc, postcode_climate=...) |
MeanInternalTemperatureResult |
§7 (85)..(94) |
space_heating_section_from_cert(epc, postcode_climate=...) |
SpaceHeatingResult |
§8 (95)..(99) |
space_cooling_section_from_cert(epc, postcode_climate=...) |
SpaceCoolingResult |
§8c (100)..(108) |
fabric_energy_efficiency_from_cert(epc) |
float |
§8f (109) |
energy_requirements_section_from_cert(epc, postcode_climate=...) |
EnergyRequirementsResult |
§9a (201)..(221) |
fuel_cost_section_from_cert(epc, postcode_climate=...) |
FuelCostResult |
§10a (240)..(255) |
sap_rating_section_from_cert(epc) |
SapRatingSection |
§11a (256)..(258) — UK-avg only |
environmental_section_from_cert(epc, postcode_climate=...) |
EnvironmentalSection |
§12 (261)..(274) |
primary_energy_section_from_cert(epc, postcode_climate=...) |
PrimaryEnergySection |
§13a (275)..(286) |
2. The simulator use case
The calculator is built for "what-if" analysis — modify cert inputs (e.g. upgrade wall insulation), re-run, observe the delta. The shape:
import dataclasses
from domain.sap10_calculator.rdsap.cert_to_inputs import (
cert_to_inputs, local_climate_for_cert,
environmental_section_from_cert, primary_energy_section_from_cert,
)
from domain.sap10_calculator.calculator import calculate_sap_from_inputs
def dwelling_outputs(epc):
"""The 4 EPC-facing outputs for any cert.
SAP and EI ratings use UK-average climate per Appendix U; Current
Carbon and Current Primary Energy use postcode climate from PCDB
Table 172."""
pc = local_climate_for_cert(epc)
rating = calculate_sap_from_inputs(cert_to_inputs(epc))
env_rating = environmental_section_from_cert(epc) # UK-avg
env_demand = environmental_section_from_cert(epc, postcode_climate=pc)
pe_demand = primary_energy_section_from_cert(epc, postcode_climate=pc)
return {
"sap_rating": rating.sap_score, # UK-avg
"ei_rating": env_rating.ei_rating_integer if env_rating else None, # UK-avg
"current_carbon_kg": env_demand.total_co2_kg_per_yr if env_demand else None, # postcode
"current_pe_kwh": pe_demand.total_pe_kwh_per_yr if pe_demand else None, # postcode
}
# Baseline
baseline = dwelling_outputs(epc)
# Counterfactual — fill the cavity
upgraded_walls = [
dataclasses.replace(w, insulation_thickness_mm=50, wall_insulation_type=2)
for w in epc.walls
]
modified_epc = dataclasses.replace(epc, walls=upgraded_walls)
upgraded = dwelling_outputs(modified_epc)
print({k: upgraded[k] - baseline[k] for k in baseline}) # impact
Absolute values match the EPC; deltas reflect the modelled retrofit.
3. Architecture
Two cascades stacked on a shared physics core:
cert: EpcPropertyData
│
┌──────────────────────────┼──────────────────────────┐
│ │
cert_to_inputs(epc) cert_to_demand_inputs(epc)
(UK-avg climate, region 0) (postcode climate via PCDB Table 172)
│ │
▼ ▼
CalculatorInputs (rating) CalculatorInputs (demand)
│ │
▼ ▼
calculate_sap_from_inputs(inputs) calculate_sap_from_inputs(inputs)
│ │
▼ ▼
SapResult (rating) SapResult (demand)
• sap_score • co2_kg_per_yr (EPC value)
• sap_score_continuous • primary_energy_kwh_per_yr
• ecf • space_heating_kwh_per_yr
• total_fuel_cost_gbp • main_heating_fuel_kwh_per_yr
• (more, all at postcode climate)
Climate is the only difference between the two cascades. Internally, the
climate is plumbed through as either an int region index (0..21) or a
PostcodeClimate instance (PCDB Table 172). Four functions in
domain.sap10_calculator.climate.appendix_u dispatch on isinstance:
external_temperature_c, wind_speed_m_per_s,
horizontal_solar_irradiance_w_per_m2, plus _latitude_deg in
worksheet/solar_gains.py.
Per-end-use CO2 and PE factors
For the demand cascade's CO2 (§12) and PE (§13a) line refs:
- Gas end-uses (main heating, water heating with a gas boiler) use the annual Table 12 / Table 32 (RdSAP10) factor — gas factors don't vary monthly.
- Electricity end-uses (secondary heater, pumps/fans, lighting, electric shower, secondary heating with electric resistance) use the Σ(kWh_m × Table 12d_m) / Σ kWh_m effective annual factor — a Days-weighted average of the monthly factor by the per-end-use monthly kWh distribution. Same shape for PE (Table 12e).
This is the slice-32 / slice-33 mechanism. See _effective_monthly_factor
in cert_to_inputs.py for the helper and the per-end-use factor fields
on CalculatorInputs.
4. File map
domain/sap10_calculator/
├── calculator.py # Top-level orchestrator (CalculatorInputs → SapResult)
├── README.md # Fixture authoring cookbook
├── rdsap/
│ └── cert_to_inputs.py # EpcPropertyData → CalculatorInputs (both cascades)
├── worksheet/ # Per-section physics modules (§1..§13a)
│ ├── dimensions.py # §1
│ ├── ventilation.py # §2
│ ├── heat_transmission.py # §3
│ ├── water_heating.py # §4
│ ├── internal_gains.py # §5
│ ├── solar_gains.py # §6
│ ├── mean_internal_temperature.py # §7
│ ├── space_heating.py # §8
│ ├── space_cooling.py # §8c
│ ├── fabric_energy_efficiency.py # §8f
│ ├── energy_requirements.py # §9a
│ ├── fuel_cost.py # §10a
│ ├── rating.py # §11a + §14 EI rating equations
│ ├── utilisation_factor.py # Table 9a η helper
│ └── tests/
│ ├── _elmhurst_worksheet_NNNNNN.py # 6 conformance fixtures
│ ├── _elmhurst_fixtures.py # ALL_FIXTURES registry
│ ├── test_section_cascade_pins.py # THE conformance suite
│ └── test_e2e_elmhurst_sap_score.py # Top-level SapResult pins
├── climate/
│ └── appendix_u.py # Tables U1/U2/U3 (UK-avg + 22 regions)
└── tables/
├── table_12.py # Fuel prices, CO2 factors, PE factors (annual + Table 12d/12e monthly)
├── table_12a.py # Off-peak high-rate fractions
├── table_32.py # RdSAP10 fuel prices (Table 32)
└── pcdb/
├── postcode_weather.py # PCDB Table 172 (postcode-district weather)
├── parser.py # PCDB row parsers
└── (other PCDB tables)
domain/sap10_calculator/docs/specs/
├── sap-10-2-full-specification-2025-03-14.pdf # SAP 10.2 spec
├── RdSAP 10 Specification 10-06-2025.pdf # RdSAP 10 spec
├── pcdb10.dat # PCDB raw data (Table 172 + others)
├── SAP_CALCULATOR.md # this file
└── pcdb_table_*.jsonl # PCDB extracts per table
5. Validation
The 6 Elmhurst U985 fixtures
Each fixture is a real-cert ground-truth captured from Elmhurst Energy's
RdSAP tool. The pair of PDFs (Summary_NNNNNN.pdf cert + U985-0001- NNNNNN.pdf worksheet) gives us:
- A full
EpcPropertyDataencoding (theSummary→ fixture'sbuild_epc()) - Every populated worksheet line ref
(1a)..(286)to 4 d.p. (theU985-...PDF → fixture'sLINE_*/DEMAND_LINE_*constants)
The fixtures span the cert-shape variations we've seen in the wild: 1-2 extensions, room-in-roof present/absent, electric shower present, party-wall code variations, suspended timber floor quirks, etc.
| Fixture | TFA | Notes |
|---|---|---|
| 000474 | 56.79 | Main + 2 extensions, gas combi |
| 000477 | 77.58 | RR main-only, gas combi |
| 000480 | 84.41 | Main + 1 extension + RR |
| 000487 | 81.57 | RR + extension + alt wall, electric shower |
| 000490 | 66.06 | Main + 1 extension |
| 000516 | 90.54 | Main only, gas combi |
Pin scoreboard
RATING CASCADE (UK-avg climate)
§1 12/12 §2 96/96 §3 24/24 §4 54/54 §5 54/54 §6 12/12
§7 60/60 §8 36/36 §8c 42/42 §8f 6/6 §9a 72/72 §10a 192/192
§11a 24/24 §12 84/84
rating Σ = 768/768
DEMAND CASCADE (postcode climate)
D§12 54/54 D§13a 36/36
demand Σ = 90/90
E2E SapResult pins
sap_score, ecf, fuel_cost, co2, kwh fields 66/66
monthly_infiltration_ach 6/6
e2e Σ = 72/72
GRAND TOTAL = 930/930
How to run
# Full SAP calculator suite (cascade pins + e2e + helpers)
python -m pytest domain/sap10_calculator/ --no-cov
# Cascade pins only (the conformance suite)
python -m pytest \
domain/sap10_calculator/worksheet/tests/test_section_cascade_pins.py \
domain/sap10_calculator/worksheet/tests/test_e2e_elmhurst_sap_score.py \
--no-cov --no-header --tb=no -q
Hard rules
These are non-negotiable per [[feedback-zero-error-strict]] /
[[feedback-e2e-validation-philosophy]]:
abs=1e-4on every pin. Norel=…tolerances, no widening, no xfail.- A failing pin is a real calculator bug or fixture defect — diagnose before relaxing.
- Audit the fixture against the PDF first when a cascade pin fails (many lodgements have been incomplete).
_round_half_upat §15 RdSAP boundaries — never Python's banker'sround().- Cascade pins walk the real cert→inputs cascade end-to-end. Don't isolate sections using PDF values as inputs.
6. Adding a new conformance fixture
See domain/sap10_calculator/README.md#adding-a-new-elmhurst-conformance-fixture
for the step-by-step cookbook. Summary:
- Drop a fixture module at
worksheet/tests/_elmhurst_worksheet_NNNNNN.py - Mirror the
Summary_NNNNNN.pdfintobuild_epc() - Capture every populated worksheet line as
LINE_*(Block 1, rating cascade) +DEMAND_LINE_*(Block 2, demand cascade) constants - Register in
_elmhurst_fixtures.py - Pins should all pass; if they don't, audit the fixture before blaming the calculator.
7. Spec references at hand
SAP 10.2 (14-03-2025):
§7 Mean internal temperature p.28-32
§13 SAP rating equations p.38-39
§14 EI rating + Primary Energy p.43-44
Appendix J §2a Nbath p.81
Appendix J §8 electric shower p.82
Table J4 (shower flow/power) p.83
Table J5 (behavioural fbeh) p.83
Table 3a/3b/3c (HW combi loss) p.160-162
Table 9a/9b/9c (heating + utilisation) p.183-185
Table 12 (price/CO2/PEF annual) p.191
Table 12a (off-peak high-rate) p.191-192
Table 12d (monthly CO2 for electricity) p.194
Table 12e (monthly PE for electricity) p.195
Appendix U §U1/U2/U3 (region tables) p.124-127
Appendix U paragraph 1 (rating vs demand) p.124
RdSAP 10 (10-06-2025):
§3.1 precision rule p.16
§3.6 wall area p.19
§3.7.1 window area p.20
§3.8 roof area (max-floor) p.20
§3.9 RR simplified p.21
§3.10 RR detailed p.21
Table 4 (RR gable walls) p.22
§5.12 + Table 19 floor U p.46
§5.13 + Table 20 exposed floor p.47
§5.17 + Table 23 basement p.48
§5.18 curtain wall p.48
Table 24 (window U) p.50
§9.2 + Table 27 living area p.52
§15 rounding rules p.66
§19.2 RdSAP10 CO2/PE = SAP10.2 Table 12 p.94
Table 32 (fuel prices, CO2, PEF) p.95
Table 11 (secondary fraction) p.188
Table 12a (standing/off-peak) p.191
PCDB10:
Table 105 (gas/oil boilers) domain/sap10_calculator/docs/specs/pcdb_table_105_...
Table 172 (postcode-district weather) domain/sap10_calculator/tables/pcdb/data/pcdb10.dat
8. Elmhurst-mirrored spec divergences
The calculator's contract is bit-faithful replication of the BRE-approved Elmhurst rdSAP engine, not literal compliance with the SAP 10.2 spec text. The two coincide >99% of the time, but in a few places the worksheet PDFs from Elmhurst lodge a value that the spec text — read in isolation — would call wrong. We mirror the engine in those cases and document the divergence here.
Trigger to ADD a row: cascade matches spec literal interpretation, but worksheet PDF disagrees, AND the worksheet PDF value is reproducible across multiple Elmhurst-lodged certs (i.e. it's the engine's behaviour, not a one-off lodging defect). Per feedback-software-no-special-handling / feedback-spec-floor-skepticism verify both the worksheet PDF and the cascade output before adding.
8.1 HW PE/CO2 factors on dual-rate tariffs use Table 12 annual, not Table 12e/12d monthly
Slice: S0380.163.
Code:
_hot_water_primary_factor,
_hot_water_co2_factor_kg_per_kwh.
Test: test_electric_water_heating_factors_use_annual_table_12_on_dual_rate_tariff.
SAP 10.2 Table 12 footnote (t) (PDF p.189) reads:
PE factors for grid electricity vary by month. The average figure given in this table is therefore not used directly. Instead the monthly factors given in Table 12e should be used in the SAP worksheet.
(Footnote (s) says the same for CO2 / Table 12d.) Read literally this applies to every electric end-use including dual-rate HW. The cascade originally followed the literal reading: Σ(HW_m × F_m_12e) / ΣHW_m = ~1.521 PE for 18-hour HW on a winter-skewed demand profile.
The Elmhurst worksheet ((278) "Water heating (low-rate cost)") uses 1.5010 PE / 0.136 CO2 — the Table 12 ANNUAL row — on every dual-rate tariff cert in the 41-variant controlled-variable corpus. The engine applies monthly Table 12e for lighting (1.5338 winter-weighted) and secondary heating (1.5715) on the same certs, but flat Table 12 for the "low-rate cost" line items (SH main 1 + HW). It's an Elmhurst implementation choice, not a documented spec exception.
Cascade rule (post-S0380.163):
| Tariff | HW PE / CO2 factor source |
|---|---|
| STANDARD | Table 12e / 12d monthly, weighted by HW demand seasonality (per spec literal) |
| 7-hour / 10-hour / 18-hour / 24-hour | Table 12 annual flat (1.501 PE / 0.136 CO2) |
The SH main factor (_main_heating_primary_factor) already
matches Elmhurst by accident: for dual-rate tariffs the
_table_12a_system_for_main lookup returns None for storage heaters /
electric direct-acting / electric boilers without PCDB → falls through
to primary_energy_factor(fuel) annual. STANDARD tariff goes through
the monthly cascade.
Cohort impact
The 41-variant heating-systems corpus closed its HW PE/CO2 residual on 18 variants (all dual-rate electric HW: electric 1/2/3/5/6/7/8/9, solid fuel 4/5/6/7/8/9/10/11, ashp, gshp). Each variant moved from PE +25.51 or +48.66 → ±0.0000, CO2 +6.31 or +11.95 → ±0.0000. Cohort-1 ASHP certs (STANDARD tariff) and the 6 Elmhurst U985 fixtures (gas combi, STANDARD tariff) are unaffected — they continue to use the monthly cascade.
8.2 §12.4.4 back-boiler summer-immersion CO2/PE doubles the summer term
Slice: S0380.164.
Code:
_section_12_4_4_hw_blend.
Tests:
test_section_12_4_4_hw_blend_mirrors_elmhurst_summer_annual_pe_co2_double_count,
test_section_12_4_4_hw_blend_standard_tariff_keeps_spec_literal_monthly_cascade.
SAP 10.2 §12.4.4 (PDF p.36-37) routes DHW through the boiler Oct-May and
an electric immersion Jun-Sep for back-boiler combos (Table 4a codes
156 + 158). The spec-literal CO2/PE formula multiplies summer-immersion
fuel by the Table 12d / 12e monthly cascade (per Table 12 footnotes
(s)/(t)). The BRE-approved Elmhurst engine adds a SECOND term —
summer_fuel × Table 12 ANNUAL electric factor — on top of the
monthly cascade for the (264) HW CO2 and (278) HW PE worksheet lines on
dual-rate tariffs. Same shape as §8.1 / S0380.163 but additive rather
than substitutive.
Cascade rule (post-S0380.164):
| Tariff | §12.4.4 winter CO2 / PE | §12.4.4 summer immersion CO2 / PE |
|---|---|---|
| STANDARD | W_fuel × boiler_annual_factor |
Σ wh_summer_m × Table 12d/e monthly (spec literal) |
| 7-hour / 10-hour / 18-hour / 24-hour | W_fuel × boiler_annual_factor |
Σ wh_summer_m × Table 12d/e monthly + S_fuel × Table 12 annual electric (Elmhurst mirror) |
Cost is computed cleanly per spec (W_fuel × boiler_price + S_fuel × off_peak_low_price) — the double-count quirk only affects the CO2 and
PE factor lines.
Cohort impact
The heating-systems corpus has exactly one §12.4.4 fixture: solid fuel 2
(Table 4a code 158, anthracite, 18-hour tariff, 110 L cylinder + cyl
thermostat). Pre-slice the cascade carried ΔCO2 = −93.10 kg/yr / ΔPE
= −1027.51 kWh/yr — matching 684.55 kWh × 0.136 CO2 and
684.55 kWh × 1.501 PE to within rounding. Post-slice closes to
±0.0000 on all four metrics, completing the cohort closure at 25/25
cascade-OK variants EXACT vs the Elmhurst worksheet.
⚠ Single-cert evidence
The §12.4.4 divergence is documented here on one worksheet (SF2)
because the corpus has no second §12.4.4 fixture (solid fuel 1 =
code 156 is an empty folder). The math nonetheless matches the
worksheet to within rounding and aligns with §8.1's S0380.163 mirror
shape (Table 12 annual where spec literal says monthly), so the gate
is implemented under the same dual-rate → annual on top of monthly
discipline. If a second §12.4.4-eligible cert worksheet diverges from
this rule it should be raised against this row before re-tuning.