{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["4.  2011-2014 LRAM","5.  2015-2020 LRAM"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":1,"defined_names":14,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"4.  2011-2014 LRAM","index":0,"n_rows":546,"n_cols":47,"rows_kept":546,"cut":false,"hidden":false,"merged":[[413,16,414,16],[413,18,413,26],[281,30,281,44],[413,30,413,44],[281,1,282,1],[281,2,282,2],[281,4,281,12],[281,16,282,16],[281,18,281,26],[413,1,414,1],[413,2,414,2],[413,4,413,12],[18,30,18,44],[149,30,149,44],[18,18,18,26],[18,4,18,12],[18,16,19,16],[149,16,150,16],[149,1,150,1],[149,2,150,2],[149,4,149,12],[149,18,149,26],[4,2,4,3],[6,2,6,26],[19,46,19,48],[2,1,3,1],[6,1,7,1],[12,1,13,1],[7,2,7,26],[8,2,8,26],[9,2,9,26],[10,2,10,26],[18,1,19,1],[18,2,19,2]]}
[]
[]
[null,"Legend","User Inputs (Green)"]
[null,null,"Auto Populated Cells (White)"]
[null,null,"Instructions (Grey)"]
[]
[null,"Instructions","1.  LDCs can apply for disposition of LRAMVA amounts at any time, but at a minimum, must do so as part of a cost of service (COS) application.   The following LRAMVA work forms apply to LDCs that need to recover lost revenues from the 2011-2014 period.  Please input or manually link the savings, adjustments and program savings persistence data in these tables from the LDC's Persistence Reports provided by the IESO (in Tab 7).  As noted earlier, persistence data is available upon request from the IESO.  Please also be advised that the same rate classes (of up to 14) are carried over from the Summary Tab 1.  "]
[null,null,"2.  Please ensure that the IESO verified savings adjustments apply back to the program year it relates to.  For example, savings adjustments related to 2012 programs that were reported by the IESO in 2013 should be included in the 2012 program savings table.  In order for persisting savings to be claimed in future years, past year's initiative level savings results need to be filled out in the tables below.   If the IESO adjustments were made available to the LDC after the LRAMVA was approved, the persistence of those savings adjustments in the future can be claimed as approved LRAMVA amounts are considered to be final."]
[null,null,"3.  The work forms below include the monthly multipliers for most programs in order to claim demand savings from energy efficiency programs, consistent with the monthly multipliers indicated in the OEB's updated LRAM policy related to peak demand savings in EB-2016-0182.  Demand Response (DR3) savings should generally not be included with the LRAMVA calculation, unless suported by empirical evidence.  LDCs are requested to confirm the monthly multipliers for all programs each year as placeholder values are provided.  If a different monthly multiplier is used, please include rationale in Tab 1-a and highlight the new multiplier that has been used."]
[null,null,"4.  LDC are requested to input the applicable rate class allocation percentages to allocate actual savings to the rate classes.  The generic template currently includes the same allocation percentage for program savings and its savings adjustments.  If a different allocation is proposed for savings adjustments, LDCs must provide supporting rationale in Tab 1-a and highlight the change.  "]
[null,null,"5.  The persistence of future savings is expected to be included in the distributor's load forecast after re-basing.  LDCs are requested to delete the applicable savings persistence rows (auto-calculated after the LRAMVA totals for the year) if future year's persistence of savings is already captured in the updated load forecast. Please also provide assumptions about the years in which persistence is captured in the load forecast calculation in the \"Notes\" section below each table."]
[]
[null,"Tables","Table 4-a.  2011 Lost Revenues"]
[null,null,"Table 4-b.  2012 Lost Revenues"]
[null,null,"Table 4-c.  2013 Lost Revenues"]
[null,null,"Table 4-d.  2014 Lost Revenues "]
[]
[null,"Table 4-a.  2011 Lost Revenues Work Form"]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA"]
[null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2023,2024,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total","Check","(If =/= 0, shares allocated to kW-billed classes are adjusted so total is euqal to 100%. This may occur due to differences in kWh and kW savings allocations.)"]
[null,"Consumer Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0]
[1,"Appliance Retirement","Verified",69601.599000000002,69601.599000000002,69601.599000000002,69398.828999999998,53021.472999999998,0,0,0,0,0,0,0,0,null,9.7590000000000003,9.7590000000000003,9.7590000000000003,9.532,6.9710000000000001,0,0,0,0,0,0,0,0,1,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE22:AH22)","v":1},{"$f":"IF(AS22=1,0,IF(AS22=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE22","v":1},{"$f":"AF22","v":0},{"$f":"AG22","v":0},{"$f":"AH22","v":0},{"$f":"AI22","v":0},{"$f":"AJ22","v":0},{"$f":"AK22","v":0},{"$f":"AL22","v":0},{"$f":"AM22","v":0},{"$f":"AN22","v":0},{"$f":"AO22","v":0},{"$f":"AP22","v":0},{"$f":"AQ22","v":0},{"$f":"AR22","v":0},null,{"$f":"IF(AS23=1,0,IF(AS23=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS24=1,0,IF(AS24=0,0,1))","v":0}]
[2,"Appliance Exchange","Verified",2645.5569999999998,2645.5569999999998,2645.5569999999998,1344.904,0,0,0,0,0,0,0,0,0,null,2.2090000000000001,2.2090000000000001,2.2090000000000001,0.754,0,0,0,0,0,0,0,0,0,1,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE25:AH25)","v":1},{"$f":"IF(AS25=1,0,IF(AS25=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE25","v":1},{"$f":"AF25","v":0},{"$f":"AG25","v":0},{"$f":"AH25","v":0},{"$f":"AI25","v":0},{"$f":"AJ25","v":0},{"$f":"AK25","v":0},{"$f":"AL25","v":0},{"$f":"AM25","v":0},{"$f":"AN25","v":0},{"$f":"AO25","v":0},{"$f":"AP25","v":0},{"$f":"AQ25","v":0},{"$f":"AR25","v":0},null,{"$f":"IF(AS26=1,0,IF(AS26=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS27=1,0,IF(AS27=0,0,1))","v":0}]
[3,"HVAC Incentives","Verified",230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,230819.65400000001,null,118.139,118.139,118.139,118.139,118.139,118.139,118.139,118.139,118.139,118.139,118.139,118.139,118.139,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE28:AH28)","v":1},{"$f":"IF(AS28=1,0,IF(AS28=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,-46099.303999999996,null,-23.686,-23.686,-23.686,-23.686,-23.686,-23.686,-23.686,-23.686,-23.686,-23.686,-23.686,-23.686,-23.686,{"$f":"AE28","v":1},{"$f":"AF28","v":0},{"$f":"AG28","v":0},{"$f":"AH28","v":0},{"$f":"AI28","v":0},{"$f":"AJ28","v":0},{"$f":"AK28","v":0},{"$f":"AL28","v":0},{"$f":"AM28","v":0},{"$f":"AN28","v":0},{"$f":"AO28","v":0},{"$f":"AP28","v":0},{"$f":"AQ28","v":0},{"$f":"AR28","v":0},null,{"$f":"IF(AS29=1,0,IF(AS29=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS30=1,0,IF(AS30=0,0,1))","v":0}]
[4,"Conservation Instant Coupon Booklet","Verified",98588.392000000007,98588.392000000007,98588.392000000007,98588.392000000007,90691.191999999995,82063.834000000003,63466.74,63073.311000000002,79597.869000000006,30000.960999999999,24485.030333333299,null,null,null,6.1029999999999998,6.1029999999999998,6.1029999999999998,6.1029999999999998,5.7380000000000004,5.3380000000000001,4.4770000000000003,4.4320000000000004,5.1970000000000001,2.9009999999999998,0.60499999999999998,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE31:AH31)","v":1},{"$f":"IF(AS31=1,0,IF(AS31=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",1382.07,1382.07,1382.07,1382.07,1382.07,1262.77,774.69899999999996,773.64400000000001,773.64400000000001,274.036,107.5,null,null,null,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,7.4999999999999997E-2,5.2999999999999999E-2,5.1999999999999998E-2,5.1999999999999998E-2,2.9000000000000001E-2,6.0000000000000001E-3,null,null,{"$f":"AE31","v":1},{"$f":"AF31","v":0},{"$f":"AG31","v":0},{"$f":"AH31","v":0},{"$f":"AI31","v":0},{"$f":"AJ31","v":0},{"$f":"AK31","v":0},{"$f":"AL31","v":0},{"$f":"AM31","v":0},{"$f":"AN31","v":0},{"$f":"AO31","v":0},{"$f":"AP31","v":0},{"$f":"AQ31","v":0},{"$f":"AR31","v":0},null,{"$f":"IF(AS32=1,0,IF(AS32=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS33=1,0,IF(AS33=0,0,1))","v":0}]
[5,"Bi-Annual Retailer Event","Verified",147341.815,147341.815,147341.815,147341.815,134659.568,120804.747,91079.077999999994,90746.824999999997,117283.893,37635.379000000001,28777.253000000001,null,null,null,8.4309999999999992,8.4309999999999992,8.4309999999999992,8.4309999999999992,7.843,7.202,5.8250000000000002,5.7869999999999999,7.016,3.3279999999999998,-0.36,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE34:AH34)","v":1},{"$f":"IF(AS34=1,0,IF(AS34=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",10947.004999999999,10947.004999999999,10947.004999999999,10947.004999999999,10947.004999999999,9947.69,5370.65,5369.5559999999996,5369.5559999999996,1184.566,-210.43066666666601,null,null,null,0.54100000000000004,0.54100000000000004,0.54100000000000004,0.54100000000000004,0.54100000000000004,0.495,0.28299999999999997,0.28199999999999997,0.28199999999999997,8.8999999999999996E-2,-0.104,null,null,{"$f":"AE34","v":1},{"$f":"AF34","v":0},{"$f":"AG34","v":0},{"$f":"AH34","v":0},{"$f":"AI34","v":0},{"$f":"AJ34","v":0},{"$f":"AK34","v":0},{"$f":"AL34","v":0},{"$f":"AM34","v":0},{"$f":"AN34","v":0},{"$f":"AO34","v":0},{"$f":"AP34","v":0},{"$f":"AQ34","v":0},{"$f":"AR34","v":0},null,{"$f":"IF(AS35=1,0,IF(AS35=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS36=1,0,IF(AS36=0,0,1))","v":0}]
[6,"Retailer Co-op","Verified",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE37:AR37)","v":0},{"$f":"IF(AS37=1,0,IF(AS37=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE37","v":0},{"$f":"AF37","v":0},{"$f":"AG37","v":0},{"$f":"AH37","v":0},{"$f":"AI37","v":0},{"$f":"AJ37","v":0},{"$f":"AK37","v":0},{"$f":"AL37","v":0},{"$f":"AM37","v":0},{"$f":"AN37","v":0},{"$f":"AO37","v":0},{"$f":"AP37","v":0},{"$f":"AQ37","v":0},{"$f":"AR37","v":0},null,{"$f":"IF(AS38=1,0,IF(AS38=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS39=1,0,IF(AS39=0,0,1))","v":0}]
[7,"Residential Demand Response","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE40:AR40)","v":0},{"$f":"IF(AS40=1,0,IF(AS40=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40","v":0},{"$f":"AF40","v":0},{"$f":"AG40","v":0},{"$f":"AH40","v":0},{"$f":"AI40","v":0},{"$f":"AJ40","v":0},{"$f":"AK40","v":0},{"$f":"AL40","v":0},{"$f":"AM40","v":0},{"$f":"AN40","v":0},{"$f":"AO40","v":0},{"$f":"AP40","v":0},{"$f":"AQ40","v":0},{"$f":"AR40","v":0},null,{"$f":"IF(AS41=1,0,IF(AS41=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS42=1,0,IF(AS42=0,0,1))","v":0}]
[8,"Residential Demand Response (IHD)","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE43:AR43)","v":0},{"$f":"IF(AS43=1,0,IF(AS43=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE43","v":0},{"$f":"AF43","v":0},{"$f":"AG43","v":0},{"$f":"AH43","v":0},{"$f":"AI43","v":0},{"$f":"AJ43","v":0},{"$f":"AK43","v":0},{"$f":"AL43","v":0},{"$f":"AM43","v":0},{"$f":"AN43","v":0},{"$f":"AO43","v":0},{"$f":"AP43","v":0},{"$f":"AQ43","v":0},{"$f":"AR43","v":0},null,{"$f":"IF(AS44=1,0,IF(AS44=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS45=1,0,IF(AS45=0,0,1))","v":0}]
[9,"Residential New Construction","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE46:AR46)","v":0},{"$f":"IF(AS46=1,0,IF(AS46=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE46","v":0},{"$f":"AF46","v":0},{"$f":"AG46","v":0},{"$f":"AH46","v":0},{"$f":"AI46","v":0},{"$f":"AJ46","v":0},{"$f":"AK46","v":0},{"$f":"AL46","v":0},{"$f":"AM46","v":0},{"$f":"AN46","v":0},{"$f":"AO46","v":0},{"$f":"AP46","v":0},{"$f":"AQ46","v":0},{"$f":"AR46","v":0},null,{"$f":"IF(AS47=1,0,IF(AS47=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG49+AH49","v":0.80318388799999996},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS48=1,0,IF(AS48=0,0,1))","v":0}]
[null,"Business Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44450000000000001,0.35868388800000001,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AF50-AE50","v":0.79980000000000007}]
[10,"Retrofit","Verified",1921835.0060000001,1921835.0060000001,1921835.0060000001,1921835.0060000001,1921835.0060000001,1921835.0060000001,1921835.0060000001,1921835.0060000001,1921835.0060000001,1404474.7479999999,1232021.32866667,973341.19966666703,714661.07066666696,12,360.25,360.25,360.25,360.25,360.25,360.25,360.25,360.25,360.25,240.67599999999999,121.102,1.52800000000002,-118.04600000000001,0,0.20019999999999999,{"$f":"$AS$49/$AH$48*AG49","v":0.44262728039185972},{"$f":"$AS$49/$AH$48*AH49","v":0.3571727196081404},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE50:AH50)","v":1.0000000000000002},{"$f":"IF(AS50=1,0,IF(AS50=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",14398.130999999999,14398.130999999999,14398.130999999999,13517.883,13517.883,13517.883,4474.6059999999998,4474.6059999999998,4474.6059999999998,4474.6059999999998,4474.6059999999998,4474.6059999999998,4474.6059999999998,{"$f":"Q50","v":12},3.3780000000000001,3.3780000000000001,3.3780000000000001,3.1509999999999998,3.1509999999999998,3.1509999999999998,0.81399999999999995,0.81399999999999995,0.81399999999999995,0.81399999999999995,0.81399999999999995,0.81399999999999995,0.81399999999999995,{"$f":"AE50","v":0},{"$f":"AF50","v":0.20019999999999999},{"$f":"AG50","v":0.44262728039185972},{"$f":"AH50","v":0.3571727196081404},{"$f":"AI50","v":0},{"$f":"AJ50","v":0},{"$f":"AK50","v":0},{"$f":"AL50","v":0},{"$f":"AM50","v":0},{"$f":"AN50","v":0},{"$f":"AO50","v":0},{"$f":"AP50","v":0},{"$f":"AQ50","v":0},{"$f":"AR50","v":0},null,{"$f":"IF(AS51=1,0,IF(AS51=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS52=1,0,IF(AS52=0,0,1))","v":0}]
[11,"Direct Install Lighting","Verified",264375.71100000001,264375.71100000001,263791.505,207209.64300000001,207209.64300000001,207209.64300000001,66328.487999999998,64585.815000000002,64585.815000000002,64585.815000000002,64585.815000000002,64585.815000000002,64585.815000000002,12,105.01300000000001,105.01300000000001,104.852,84.606999999999999,84.606999999999999,84.606999999999999,28.341999999999999,26.02,26.02,26.02,26.02,26.02,26.02,0,0.99074074099999998,{"$f":"1-AF53-AE53","v":9.2592590000000197E-3},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE53:AH53)","v":1},{"$f":"IF(AS53=1,0,IF(AS53=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",15858.094999999999,15858.094999999999,15858.094999999999,15858.094999999999,15858.094999999999,15858.094999999999,4996.991,4996.991,4996.991,4996.991,4996.991,4996.991,4996.991,{"$f":"Q53","v":12},5.4379999999999997,5.4379999999999997,5.4379999999999997,5.4379999999999997,5.4379999999999997,5.4379999999999997,1.534,1.534,1.534,1.534,1.534,1.534,1.534,{"$f":"AE53","v":0},{"$f":"AF53","v":0.99074074099999998},{"$f":"AG53","v":9.2592590000000197E-3},{"$f":"AH53","v":0},{"$f":"AI53","v":0},{"$f":"AJ53","v":0},{"$f":"AK53","v":0},{"$f":"AL53","v":0},{"$f":"AM53","v":0},{"$f":"AN53","v":0},{"$f":"AO53","v":0},{"$f":"AP53","v":0},{"$f":"AQ53","v":0},{"$f":"AR53","v":0},null,{"$f":"IF(AS54=1,0,IF(AS54=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS55=1,0,IF(AS55=0,0,1))","v":0}]
[12,"Building Commissioning","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE56:AR56)","v":0},{"$f":"IF(AS56=1,0,IF(AS56=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE56","v":0},{"$f":"AF56","v":0},{"$f":"AG56","v":0},{"$f":"AH56","v":0},{"$f":"AI56","v":0},{"$f":"AJ56","v":0},{"$f":"AK56","v":0},{"$f":"AL56","v":0},{"$f":"AM56","v":0},{"$f":"AN56","v":0},{"$f":"AO56","v":0},{"$f":"AP56","v":0},{"$f":"AQ56","v":0},{"$f":"AR56","v":0},null,{"$f":"IF(AS57=1,0,IF(AS57=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS58=1,0,IF(AS58=0,0,1))","v":0}]
[13,"New Construction","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE59:AR59)","v":0},{"$f":"IF(AS59=1,0,IF(AS59=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q59","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE59","v":0},{"$f":"AF59","v":0},{"$f":"AG59","v":0},{"$f":"AH59","v":0},{"$f":"AI59","v":0},{"$f":"AJ59","v":0},{"$f":"AK59","v":0},{"$f":"AL59","v":0},{"$f":"AM59","v":0},{"$f":"AN59","v":0},{"$f":"AO59","v":0},{"$f":"AP59","v":0},{"$f":"AQ59","v":0},{"$f":"AR59","v":0},null,{"$f":"IF(AS60=1,0,IF(AS60=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS61=1,0,IF(AS61=0,0,1))","v":0}]
[14,"Energy Audit","Verified",0,0,0,0,0,0,0,0,0,0,0,0,0,12,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE62:AR62)","v":1},{"$f":"IF(AS62=1,0,IF(AS62=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",50352.508999999998,50352.508999999998,50352.508999999998,50352.508999999998,50352.508999999998,0,0,0,0,0,0,0,0,{"$f":"Q62","v":12},10.353999999999999,10.353999999999999,10.353999999999999,10.353999999999999,10.353999999999999,0,0,0,0,null,0,null,0,{"$f":"AE62","v":0},{"$f":"AF62","v":0},{"$f":"AG62","v":1},{"$f":"AH62","v":0},{"$f":"AI62","v":0},{"$f":"AJ62","v":0},{"$f":"AK62","v":0},{"$f":"AL62","v":0},{"$f":"AM62","v":0},{"$f":"AN62","v":0},{"$f":"AO62","v":0},{"$f":"AP62","v":0},{"$f":"AQ62","v":0},{"$f":"AR62","v":0},null,{"$f":"IF(AS63=1,0,IF(AS63=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS64=1,0,IF(AS64=0,0,1))","v":0}]
[15,"Small Commercial Demand Response ","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE65:AR65)","v":0},{"$f":"IF(AS65=1,0,IF(AS65=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE65","v":0},{"$f":"AF65","v":0},{"$f":"AG65","v":0},{"$f":"AH65","v":0},{"$f":"AI65","v":0},{"$f":"AJ65","v":0},{"$f":"AK65","v":0},{"$f":"AL65","v":0},{"$f":"AM65","v":0},{"$f":"AN65","v":0},{"$f":"AO65","v":0},{"$f":"AP65","v":0},{"$f":"AQ65","v":0},{"$f":"AR65","v":0},null,{"$f":"IF(AS66=1,0,IF(AS66=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS67=1,0,IF(AS67=0,0,1))","v":0}]
[16,"Small Commercial Demand Response (IHD)","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE68:AR68)","v":0},{"$f":"IF(AS68=1,0,IF(AS68=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE68","v":0},{"$f":"AF68","v":0},{"$f":"AG68","v":0},{"$f":"AH68","v":0},{"$f":"AI68","v":0},{"$f":"AJ68","v":0},{"$f":"AK68","v":0},{"$f":"AL68","v":0},{"$f":"AM68","v":0},{"$f":"AN68","v":0},{"$f":"AO68","v":0},{"$f":"AP68","v":0},{"$f":"AQ68","v":0},{"$f":"AR68","v":0},null,{"$f":"IF(AS69=1,0,IF(AS69=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS70=1,0,IF(AS70=0,0,1))","v":0}]
[17,"Demand Response 3","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE71:AR71)","v":0},{"$f":"IF(AS71=1,0,IF(AS71=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71","v":0},{"$f":"AF71","v":0},{"$f":"AG71","v":0},{"$f":"AH71","v":0},{"$f":"AI71","v":0},{"$f":"AJ71","v":0},{"$f":"AK71","v":0},{"$f":"AL71","v":0},{"$f":"AM71","v":0},{"$f":"AN71","v":0},{"$f":"AO71","v":0},{"$f":"AP71","v":0},{"$f":"AQ71","v":0},{"$f":"AR71","v":0},null,{"$f":"IF(AS72=1,0,IF(AS72=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS73=1,0,IF(AS73=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS74=1,0,IF(AS74=0,0,1))","v":0}]
[18,"Process & System Upgrades","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE75:AR75)","v":0},{"$f":"IF(AS75=1,0,IF(AS75=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE75","v":0},{"$f":"AF75","v":0},{"$f":"AG75","v":0},{"$f":"AH75","v":0},{"$f":"AI75","v":0},{"$f":"AJ75","v":0},{"$f":"AK75","v":0},{"$f":"AL75","v":0},{"$f":"AM75","v":0},{"$f":"AN75","v":0},{"$f":"AO75","v":0},{"$f":"AP75","v":0},{"$f":"AQ75","v":0},{"$f":"AR75","v":0},null,{"$f":"IF(AS76=1,0,IF(AS76=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS77=1,0,IF(AS77=0,0,1))","v":0}]
[19,"Monitoring & Targeting","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE78:AR78)","v":0},{"$f":"IF(AS78=1,0,IF(AS78=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q78","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE78","v":0},{"$f":"AF78","v":0},{"$f":"AG78","v":0},{"$f":"AH78","v":0},{"$f":"AI78","v":0},{"$f":"AJ78","v":0},{"$f":"AK78","v":0},{"$f":"AL78","v":0},{"$f":"AM78","v":0},{"$f":"AN78","v":0},{"$f":"AO78","v":0},{"$f":"AP78","v":0},{"$f":"AQ78","v":0},{"$f":"AR78","v":0},null,{"$f":"IF(AS79=1,0,IF(AS79=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS80=1,0,IF(AS80=0,0,1))","v":0}]
[20,"Energy Manager","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE81:AR81)","v":0},{"$f":"IF(AS81=1,0,IF(AS81=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE81","v":0},{"$f":"AF81","v":0},{"$f":"AG81","v":0},{"$f":"AH81","v":0},{"$f":"AI81","v":0},{"$f":"AJ81","v":0},{"$f":"AK81","v":0},{"$f":"AL81","v":0},{"$f":"AM81","v":0},{"$f":"AN81","v":0},{"$f":"AO81","v":0},{"$f":"AP81","v":0},{"$f":"AQ81","v":0},{"$f":"AR81","v":0},null,{"$f":"IF(AS82=1,0,IF(AS82=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS83=1,0,IF(AS83=0,0,1))","v":0}]
[21,"Retrofit","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE84:AR84)","v":0},{"$f":"IF(AS84=1,0,IF(AS84=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE84","v":0},{"$f":"AF84","v":0},{"$f":"AG84","v":0},{"$f":"AH84","v":0},{"$f":"AI84","v":0},{"$f":"AJ84","v":0},{"$f":"AK84","v":0},{"$f":"AL84","v":0},{"$f":"AM84","v":0},{"$f":"AN84","v":0},{"$f":"AO84","v":0},{"$f":"AP84","v":0},{"$f":"AQ84","v":0},{"$f":"AR84","v":0},null,{"$f":"IF(AS85=1,0,IF(AS85=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS86=1,0,IF(AS86=0,0,1))","v":0}]
[22,"Demand Response 3","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE87:AR87)","v":0},{"$f":"IF(AS87=1,0,IF(AS87=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE87","v":0},{"$f":"AF87","v":0},{"$f":"AG87","v":0},{"$f":"AH87","v":0},{"$f":"AI87","v":0},{"$f":"AJ87","v":0},{"$f":"AK87","v":0},{"$f":"AL87","v":0},{"$f":"AM87","v":0},{"$f":"AN87","v":0},{"$f":"AO87","v":0},{"$f":"AP87","v":0},{"$f":"AQ87","v":0},{"$f":"AR87","v":0},null,{"$f":"IF(AS88=1,0,IF(AS88=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS89=1,0,IF(AS89=0,0,1))","v":0}]
[null,"Home Assistance Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS90=1,0,IF(AS90=0,0,1))","v":0}]
[23,"Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE91:AR91)","v":0},{"$f":"IF(AS91=1,0,IF(AS91=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE91","v":0},{"$f":"AF91","v":0},{"$f":"AG91","v":0},{"$f":"AH91","v":0},{"$f":"AI91","v":0},{"$f":"AJ91","v":0},{"$f":"AK91","v":0},{"$f":"AL91","v":0},{"$f":"AM91","v":0},{"$f":"AN91","v":0},{"$f":"AO91","v":0},{"$f":"AP91","v":0},{"$f":"AQ91","v":0},{"$f":"AR91","v":0},null,{"$f":"IF(AS92=1,0,IF(AS92=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS93=1,0,IF(AS93=0,0,1))","v":0}]
[null,"Aboriginal Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS94=1,0,IF(AS94=0,0,1))","v":0}]
[24,"Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE95:AR95)","v":0},{"$f":"IF(AS95=1,0,IF(AS95=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE95","v":0},{"$f":"AF95","v":0},{"$f":"AG95","v":0},{"$f":"AH95","v":0},{"$f":"AI95","v":0},{"$f":"AJ95","v":0},{"$f":"AK95","v":0},{"$f":"AL95","v":0},{"$f":"AM95","v":0},{"$f":"AN95","v":0},{"$f":"AO95","v":0},{"$f":"AP95","v":0},{"$f":"AQ95","v":0},{"$f":"AR95","v":0},null,{"$f":"IF(AS96=1,0,IF(AS96=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS97=1,0,IF(AS97=0,0,1))","v":0}]
[25,"Direct Install Lighting","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE98:AR98)","v":0},{"$f":"IF(AS98=1,0,IF(AS98=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE98","v":0},{"$f":"AF98","v":0},{"$f":"AG98","v":0},{"$f":"AH98","v":0},{"$f":"AI98","v":0},{"$f":"AJ98","v":0},{"$f":"AK98","v":0},{"$f":"AL98","v":0},{"$f":"AM98","v":0},{"$f":"AN98","v":0},{"$f":"AO98","v":0},{"$f":"AP98","v":0},{"$f":"AQ98","v":0},{"$f":"AR98","v":0},null,{"$f":"IF(AS99=1,0,IF(AS99=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG101+AH101","v":0.80318388799999996},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS100=1,0,IF(AS100=0,0,1))","v":0}]
[null,"Pre-2011 Programs completed in 2011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44450000000000001,0.35868388800000001,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AF102","v":0.79980000000000007},{"$f":"IF(AS101=1,0,IF(AS101=0,0,1))","v":1}]
[26,"Electricity Retrofit Incentive Program","Verified",79337.02,79337.02,79337.02,79337.02,79337.02,79337.02,79337.02,79337.02,79337.02,79337.02,79337.02,79337.02,79337.02,null,12.423,12.423,12.423,12.423,12.423,12.423,12.423,12.423,12.423,12.423,12.423,12.423,12.423,null,0.20019999999999999,{"$f":"$AS$101/$AH$100*AG101","v":0.44262728039185972},{"$f":"$AS$101/$AH$100*AH101","v":0.3571727196081404},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE102:AR102)","v":1.0000000000000002},{"$f":"IF(AS102=1,0,IF(AS102=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE102","v":0},{"$f":"AF102","v":0.20019999999999999},{"$f":"AG102","v":0.44262728039185972},{"$f":"AH102","v":0.3571727196081404},{"$f":"AI102","v":0},{"$f":"AJ102","v":0},{"$f":"AK102","v":0},{"$f":"AL102","v":0},{"$f":"AM102","v":0},{"$f":"AN102","v":0},{"$f":"AO102","v":0},{"$f":"AP102","v":0},{"$f":"AQ102","v":0},{"$f":"AR102","v":0},null,{"$f":"IF(AS103=1,0,IF(AS103=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS104=1,0,IF(AS104=0,0,1))","v":0}]
[27,"High Performance New Construction","Verified",331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,331043.19699999999,null,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,64.454999999999998,null,0.20019999999999999,{"$f":"AG102","v":0.44262728039185972},{"$f":"AH102","v":0.3571727196081404},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE105:AR105)","v":1.0000000000000002},{"$f":"IF(AS105=1,0,IF(AS105=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,444616.06699999998,null,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,86.569000000000003,{"$f":"AE105","v":0},{"$f":"AF105","v":0.20019999999999999},{"$f":"AG105","v":0.44262728039185972},{"$f":"AH105","v":0.3571727196081404},{"$f":"AI105","v":0},{"$f":"AJ105","v":0},{"$f":"AK105","v":0},{"$f":"AL105","v":0},{"$f":"AM105","v":0},{"$f":"AN105","v":0},{"$f":"AO105","v":0},{"$f":"AP105","v":0},{"$f":"AQ105","v":0},{"$f":"AR105","v":0},null,{"$f":"IF(AS106=1,0,IF(AS106=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS107=1,0,IF(AS107=0,0,1))","v":0}]
[28,"Toronto Comprehensive","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE108:AR108)","v":0},{"$f":"IF(AS108=1,0,IF(AS108=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE108","v":0},{"$f":"AF108","v":0},{"$f":"AG108","v":0},{"$f":"AH108","v":0},{"$f":"AI108","v":0},{"$f":"AJ108","v":0},{"$f":"AK108","v":0},{"$f":"AL108","v":0},{"$f":"AM108","v":0},{"$f":"AN108","v":0},{"$f":"AO108","v":0},{"$f":"AP108","v":0},{"$f":"AQ108","v":0},{"$f":"AR108","v":0},null,{"$f":"IF(AS109=1,0,IF(AS109=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS110=1,0,IF(AS110=0,0,1))","v":0}]
[29,"Multifamily Energy Efficiency Rebates","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE111:AR111)","v":0},{"$f":"IF(AS111=1,0,IF(AS111=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE111","v":0},{"$f":"AF111","v":0},{"$f":"AG111","v":0},{"$f":"AH111","v":0},{"$f":"AI111","v":0},{"$f":"AJ111","v":0},{"$f":"AK111","v":0},{"$f":"AL111","v":0},{"$f":"AM111","v":0},{"$f":"AN111","v":0},{"$f":"AO111","v":0},{"$f":"AP111","v":0},{"$f":"AQ111","v":0},{"$f":"AR111","v":0},null,{"$f":"IF(AS112=1,0,IF(AS112=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS113=1,0,IF(AS113=0,0,1))","v":0}]
[30,"LDC Custom Programs","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE114:AR114)","v":0},{"$f":"IF(AS114=1,0,IF(AS114=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE114","v":0},{"$f":"AF114","v":0},{"$f":"AG114","v":0},{"$f":"AH114","v":0},{"$f":"AI114","v":0},{"$f":"AJ114","v":0},{"$f":"AK114","v":0},{"$f":"AL114","v":0},{"$f":"AM114","v":0},{"$f":"AN114","v":0},{"$f":"AO114","v":0},{"$f":"AP114","v":0},{"$f":"AQ114","v":0},{"$f":"AR114","v":0},null,{"$f":"IF(AS115=1,0,IF(AS115=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS116=1,0,IF(AS116=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS117=1,0,IF(AS117=0,0,1))","v":0}]
[31,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE118:AR118)","v":0},{"$f":"IF(AS118=1,0,IF(AS118=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE118","v":0},{"$f":"AF118","v":0},{"$f":"AG118","v":0},{"$f":"AH118","v":0},{"$f":"AI118","v":0},{"$f":"AJ118","v":0},{"$f":"AK118","v":0},{"$f":"AL118","v":0},{"$f":"AM118","v":0},{"$f":"AN118","v":0},{"$f":"AO118","v":0},{"$f":"AP118","v":0},{"$f":"AQ118","v":0},{"$f":"AR118","v":0},null,{"$f":"IF(AS119=1,0,IF(AS119=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS120=1,0,IF(AS120=0,0,1))","v":0}]
[32,"Time of Use Savings","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE121:AR121)","v":0},{"$f":"IF(AS121=1,0,IF(AS121=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE121","v":0},{"$f":"AF121","v":0},{"$f":"AG121","v":0},{"$f":"AH121","v":0},{"$f":"AI121","v":0},{"$f":"AJ121","v":0},{"$f":"AK121","v":0},{"$f":"AL121","v":0},{"$f":"AM121","v":0},{"$f":"AN121","v":0},{"$f":"AO121","v":0},{"$f":"AP121","v":0},{"$f":"AQ121","v":0},{"$f":"AR121","v":0},null,{"$f":"IF(AS122=1,0,IF(AS122=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS123=1,0,IF(AS123=0,0,1))","v":0}]
[33,"LDC Pilots","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE124:AR124)","v":0},{"$f":"IF(AS124=1,0,IF(AS124=0,0,1))","v":0}]
[null,"Adjustment to 2011 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q124","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE124","v":0},{"$f":"AF124","v":0},{"$f":"AG124","v":0},{"$f":"AH124","v":0},{"$f":"AI124","v":0},{"$f":"AJ124","v":0},{"$f":"AK124","v":0},{"$f":"AL124","v":0},{"$f":"AM124","v":0},{"$f":"AN124","v":0},{"$f":"AO124","v":0},{"$f":"AP124","v":0},{"$f":"AQ124","v":0},{"$f":"AR124","v":0},null,{"$f":"IF(AS125=1,0,IF(AS125=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS126=1,0,IF(AS126=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2011",null,{"$f":"SUM(D22:D125)","v":3637042.5240000007},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R22:R125)","v":769.45699999999999},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE21=\"kWh\",SUMPRODUCT(D22:D125,AE22:AE125))","v":515226.788},{"$f":"IF(AF21=\"kWh\",SUMPRODUCT(D22:D125,AF22:AF125))","v":836443.17869389011},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AG22:AG125),SUMPRODUCT(D22:D125,AG22:AG125))","v":1288421.5539572849},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AH22:AH125),SUMPRODUCT(D22:D125,AH22:AH125))","v":996951.00334882503},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AI22:AI125),SUMPRODUCT(D22:D125,AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AJ22:AJ125),SUMPRODUCT(D22:D125,AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AK22:AK125),SUMPRODUCT(D22:D125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AL22:AL125),SUMPRODUCT(D22:D125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AM22:AM125),SUMPRODUCT(D22:D125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AN22:AN125),SUMPRODUCT(D22:D125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AO22:AO125),SUMPRODUCT(D22:D125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AP22:AP125),SUMPRODUCT(D22:D125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AQ22:AQ125),SUMPRODUCT(D22:D125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,R22:R125,AR22:AR125),SUMPRODUCT(D22:D125,AR22:AR125))","v":0},null,{"$f":"IF(AS127=1,0,IF(AS127=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AS128=1,0,IF(AS128=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS129=1,0,IF(AS129=0,0,1))","v":0}]
[null,"Distribution Rate in 2011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AS130=1,0,IF(AS130=0,0,1))","v":0}]
[null,"Lost Revenue in 2011 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE127*AE130","v":0},{"$f":"AF127*AF130","v":0},{"$f":"AG127*AG130","v":0},{"$f":"AH127*AH130","v":0},{"$f":"AI127*AI130","v":0},{"$f":"AJ127*AJ130","v":0},{"$f":"AK127*AK130","v":0},{"$f":"AL127*AL130","v":0},{"$f":"AM127*AM130","v":0},{"$f":"AN127*AN130","v":0},{"$f":"AO127*AO130","v":0},{"$f":"AP127*AP130","v":0},{"$f":"AQ127*AQ130","v":0},{"$f":"AR127*AR130","v":0},{"$f":"SUM(AE131:AR131)","v":0},{"$f":"IF(AS131=1,0,IF(AS131=0,0,1))","v":0}]
[null,"Forecast Lost Revenues in 2011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE128*AE130","v":0},{"$f":"AF128*AF130","v":0},{"$f":"AG128*AG130","v":0},{"$f":"AH128*AH130","v":0},{"$f":"AI128*AI130","v":0},{"$f":"AJ128*AJ130","v":0},{"$f":"AK128*AK130","v":0},{"$f":"AL128*AL130","v":0},{"$f":"AM128*AM130","v":0},{"$f":"AN128*AN130","v":0},{"$f":"AO128*AO130","v":0},{"$f":"AP128*AP130","v":0},{"$f":"AQ128*AQ130","v":0},{"$f":"AR128*AR130","v":0},{"$f":"SUM(AE132:AR132)","v":0},{"$f":"IF(AS132=1,0,IF(AS132=0,0,1))","v":0}]
[null,"LRAMVA in 2011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS131-AS132","v":0},{"$f":"IF(AS133=1,0,IF(AS133=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS134=1,0,IF(AS134=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E22:E125,AE22:AE125)","v":515226.788},{"$f":"SUMPRODUCT(E22:E125,AF22:AF125)","v":836443.17869389011},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AG22:AG125),SUMPRODUCT(E22:E125,AG22:AG125))","v":1288421.5539572849},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AH22:AH125),SUMPRODUCT(E22:E125,AH22:AH125))","v":996951.00334882503},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AI22:AI125),SUMPRODUCT(E22:E125,AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AJ22:AJ125),SUMPRODUCT(E22:E125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AK22:AK125),SUMPRODUCT(E22:E125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AL22:AL125),SUMPRODUCT(E22:E125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AM22:AM125),SUMPRODUCT(E22:E125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AN22:AN125),SUMPRODUCT(E22:E125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AO22:AO125),SUMPRODUCT(E22:E125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AP22:AP125),SUMPRODUCT(E22:E125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AQ22:AQ125),SUMPRODUCT(E22:E125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,S22:S125,AR22:AR125),SUMPRODUCT(E22:E125,AR22:AR125))","v":0},null,{"$f":"IF(AS135=1,0,IF(AS135=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F22:F125,AE22:AE125)","v":515226.788},{"$f":"SUMPRODUCT(F22:F125,AF22:AF125)","v":835864.38200855348},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AG22:AG125),SUMPRODUCT(F22:F125,AG22:AG125))","v":1288416.1446426215},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AH22:AH125),SUMPRODUCT(F22:F125,AH22:AH125))","v":996951.00334882503},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AI22:AI125),SUMPRODUCT(F22:F125, AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AJ22:AJ125),SUMPRODUCT(F22:F125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AK22:AK125),SUMPRODUCT(F22:F125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AL22:AL125),SUMPRODUCT(F22:F125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AM22:AM125),SUMPRODUCT(F22:F125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AN22:AN125),SUMPRODUCT(F22:F125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AO22:AO125),SUMPRODUCT(F22:F125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AP22:AP125),SUMPRODUCT(F22:F125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AQ22:AQ125),SUMPRODUCT(F22:F125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,T22:T125,AR22:AR125),SUMPRODUCT(F22:F125,AR22:AR125))","v":0},null,{"$f":"IF(AS136=1,0,IF(AS136=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G22:G125,AE22:AE125)","v":513723.36499999999},{"$f":"SUMPRODUCT(G22:G125,AF22:AF125)","v":779630.20047391369},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AG22:AG125),SUMPRODUCT(G22:G125,AG22:AG125))","v":1287502.6167493509},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AH22:AH125),SUMPRODUCT(G22:G125,AH22:AH125))","v":996636.60277673544},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AI22:AI125),SUMPRODUCT(G22:G125, AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AJ22:AJ125),SUMPRODUCT(G22:G125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AK22:AK125),SUMPRODUCT(G22:G125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AL22:AL125),SUMPRODUCT(G22:G125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AM22:AM125),SUMPRODUCT(G22:G125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AN22:AN125),SUMPRODUCT(G22:G125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AO22:AO125),SUMPRODUCT(G22:G125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AP22:AP125),SUMPRODUCT(G22:G125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AQ22:AQ125),SUMPRODUCT(G22:G125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,U22:U125,AR22:AR125),SUMPRODUCT(G22:G125,AR22:AR125))","v":0},null,{"$f":"IF(AS137=1,0,IF(AS137=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H22:H125,AE22:AE125)","v":475421.65799999994},{"$f":"SUMPRODUCT(H22:H125,AF22:AF125)","v":779630.20047391369},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AG22:AG125),SUMPRODUCT(H22:H125,AG22:AG125))","v":1287502.6167493509},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AH22:AH125),SUMPRODUCT(H22:H125,AH22:AH125))","v":996636.60277673544},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AI22:AI125),SUMPRODUCT(H22:H125, AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AJ22:AJ125),SUMPRODUCT(H22:H125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AK22:AK125),SUMPRODUCT(H22:H125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AL22:AL125),SUMPRODUCT(H22:H125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AM22:AM125),SUMPRODUCT(H22:H125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AN22:AN125),SUMPRODUCT(H22:H125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AO22:AO125),SUMPRODUCT(H22:H125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AP22:AP125),SUMPRODUCT(H22:H125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AQ22:AQ125),SUMPRODUCT(H22:H125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,V22:V125,AR22:AR125),SUMPRODUCT(H22:H125,AR22:AR125))","v":0},null,{"$f":"IF(AS138=1,0,IF(AS138=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I22:I125,AE22:AE125)","v":398799.391},{"$f":"SUMPRODUCT(I22:I125,AF22:AF125)","v":779630.20047391369},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AG22:AG125),SUMPRODUCT(I22:I125,AG22:AG125))","v":1237150.1077493511},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AH22:AH125),SUMPRODUCT(I22:I125,AH22:AH125))","v":996636.60277673544},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AI22:AI125),SUMPRODUCT(I22:I125, AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AJ22:AJ125),SUMPRODUCT(I22:I125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AK22:AK125),SUMPRODUCT(I22:I125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AL22:AL125),SUMPRODUCT(I22:I125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AM22:AM125),SUMPRODUCT(I22:I125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AN22:AN125),SUMPRODUCT(I22:I125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AO22:AO125),SUMPRODUCT(I22:I125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AP22:AP125),SUMPRODUCT(I22:I125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AQ22:AQ125),SUMPRODUCT(I22:I125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,W22:W125,AR22:AR125),SUMPRODUCT(I22:I125,AR22:AR125))","v":0},null,{"$f":"IF(AS139=1,0,IF(AS139=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J22:J125,AE22:AE125)","v":345411.51699999999},{"$f":"SUMPRODUCT(J22:J125,AF22:AF125)","v":627482.49829583976},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AG22:AG125),SUMPRODUCT(J22:J125,AG22:AG125))","v":1231742.2857676847},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AH22:AH125),SUMPRODUCT(J22:J125,AH22:AH125))","v":993406.59093647567},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AI22:AI125),SUMPRODUCT(J22:J125, AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AJ22:AJ125),SUMPRODUCT(J22:J125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AK22:AK125),SUMPRODUCT(J22:J125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AL22:AL125),SUMPRODUCT(J22:J125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AM22:AM125),SUMPRODUCT(J22:J125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AN22:AN125),SUMPRODUCT(J22:J125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AO22:AO125),SUMPRODUCT(J22:J125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AP22:AP125),SUMPRODUCT(J22:J125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AQ22:AQ125),SUMPRODUCT(J22:J125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,X22:X125,AR22:AR125),SUMPRODUCT(J22:J125,AR22:AR125))","v":0},null,{"$f":"IF(AS140=1,0,IF(AS140=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K22:K125,AE22:AE125)","v":344683.68599999999},{"$f":"SUMPRODUCT(K22:K125,AF22:AF125)","v":625755.96115649911},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AG22:AG125),SUMPRODUCT(K22:K125,AG22:AG125))","v":1231726.1499070255},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AH22:AH125),SUMPRODUCT(K22:K125,AH22:AH125))","v":993406.59093647567},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AI22:AI125),SUMPRODUCT(K22:K125, AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AJ22:AJ125),SUMPRODUCT(K22:K125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AK22:AK125),SUMPRODUCT(K22:K125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AL22:AL125),SUMPRODUCT(K22:K125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AM22:AM125),SUMPRODUCT(K22:K125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AN22:AN125),SUMPRODUCT(K22:K125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AO22:AO125),SUMPRODUCT(K22:K125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AP22:AP125),SUMPRODUCT(K22:K125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AQ22:AQ125),SUMPRODUCT(K22:K125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,Y22:Y125,AR22:AR125),SUMPRODUCT(K22:K125,AR22:AR125))","v":0},null,{"$f":"IF(AS141=1,0,IF(AS141=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(L22:L125,AE22:AE125)","v":387745.31199999998},{"$f":"SUMPRODUCT(L22:L125,AF22:AF125)","v":625755.96115649911},{"$f":"IF(AG21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AG22:AG125),SUMPRODUCT(L22:L125,AG22:AG125))","v":1231726.1499070255},{"$f":"IF(AH21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AH22:AH125),SUMPRODUCT(L22:L125,AH22:AH125))","v":993406.59093647567},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AI22:AI125),SUMPRODUCT(L22:L125, AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AJ22:AJ125),SUMPRODUCT(L22:L125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AK22:AK125),SUMPRODUCT(L22:L125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AL22:AL125),SUMPRODUCT(L22:L125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AM22:AM125),SUMPRODUCT(L22:L125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AN22:AN125),SUMPRODUCT(L22:L125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AO22:AO125),SUMPRODUCT(L22:L125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AP22:AP125),SUMPRODUCT(L22:L125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AQ22:AQ125),SUMPRODUCT(L22:L125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,Z22:Z125,AR22:AR125),SUMPRODUCT(L22:L125,AR22:AR125))","v":0},null,{"$f":"IF(AS142=1,0,IF(AS142=0,0,1))","v":0}]
[null,"2011 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(M$22:M$125,AE$22:AE$125)","v":253815.29200000002},{"$f":"SUMPRODUCT(M$22:M$125,AF$22:AF$125)","v":522180.43750489922},{"$f":"IF($AG$21=\"kW\",SUMPRODUCT(Q$22:Q$125,AA$22:AA$125,AG$22:AG$125),SUMPRODUCT(M$22:M$125,AG$22:AG$125))","v":1002728.3859256546},{"$f":"IF($AH$21=\"kW\",SUMPRODUCT($Q$22:$Q$125,$AA$22:$AA$125,$AH$22:$AH$125),SUMPRODUCT($M$22:$M$125, $AH$22:$AH$125))","v":808619.62056944647},{"$f":"IF(AI21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125,AI22:AI125),SUMPRODUCT(M22:M125, AI22:AI125))","v":0},{"$f":"IF(AJ21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125,AJ22:AJ125),SUMPRODUCT(M22:M125, AJ22:AJ125))","v":0},{"$f":"IF(AK21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125, AK22:AK125),SUMPRODUCT(M22:M125,AK22:AK125))","v":0},{"$f":"IF(AL21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125, AL22:AL125),SUMPRODUCT(M22:M125,AL22:AL125))","v":0},{"$f":"IF(AM21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125, AM22:AM125),SUMPRODUCT(M22:M125,AM22:AM125))","v":0},{"$f":"IF(AN21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125, AN22:AN125),SUMPRODUCT(M22:M125,AN22:AN125))","v":0},{"$f":"IF(AO21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125, AO22:AO125),SUMPRODUCT(M22:M125,AO22:AO125))","v":0},{"$f":"IF(AP21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125, AP22:AP125),SUMPRODUCT(M22:M125,AP22:AP125))","v":0},{"$f":"IF(AQ21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125, AQ22:AQ125),SUMPRODUCT(M22:M125,AQ22:AQ125))","v":0},{"$f":"IF(AR21=\"kW\",SUMPRODUCT(Q22:Q125,AA22:AA125, AR22:AR125),SUMPRODUCT(M22:M125,AR22:AR125))","v":0},null,{"$f":"IF(AS143=1,0,IF(AS143=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(N$22:N$125,AE$22:AE$125)","v":237879.70266666665},{"$f":"SUMPRODUCT(N$22:N$125,AF$22:AF$125)","v":487655.26295436657},{"$f":"IF($AG$21=\"kW\",SUMPRODUCT(Q$22:Q$125,AA$22:AA$125,AG$22:AG$125),SUMPRODUCT(N$22:N$125,AG$22:AG$125))","v":926395.79793186579},{"$f":"IF($AH$21=\"kW\",SUMPRODUCT($Q$22:$Q$125,$AA$22:$AA$125,$AH$22:$AH$125),SUMPRODUCT($N$22:$N$125, $AH$22:$AH$125))","v":747023.96378043795},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS144=1,0,IF(AS144=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O$22:O$125,AE$22:AE$125)","v":184720.35},{"$f":"SUMPRODUCT(O$22:O$125,AF$22:AF$125)","v":435867.50112856599},{"$f":"IF($AG$21=\"kW\",SUMPRODUCT(Q$22:Q$125,AA$22:AA$125,AG$22:AG$125),SUMPRODUCT(O$22:O$125,AG$22:AG$125))","v":811896.91594117892},{"$f":"IF($AH$21=\"kW\",SUMPRODUCT($Q$22:$Q$125,$AA$22:$AA$125,$AH$22:$AH$125),SUMPRODUCT($O$22:$O$125, $AH$22:$AH$125))","v":654630.47859692236},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS145=1,0,IF(AS145=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P$22:P$125,AE$22:AE$125)","v":184720.35},{"$f":"SUMPRODUCT(P$22:P$125,AF$22:AF$125)","v":384079.73930276599},{"$f":"IF($AG$21=\"kW\",SUMPRODUCT(Q$22:Q$125,AA$22:AA$125,AG$22:AG$125),SUMPRODUCT(P$22:P$125,AG$22:AG$125))","v":697398.03395049344},{"$f":"IF($AH$21=\"kW\",SUMPRODUCT($Q$22:$Q$125,$AA$22:$AA$125,$AH$22:$AH$125),SUMPRODUCT($P$22:$P$125, $AH$22:$AH$125))","v":562236.9934134077},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS146=1,0,IF(AS146=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS147=1,0,IF(AS147=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS148=1,0,IF(AS148=0,0,1))","v":0}]
[null,"Table 4-b.  2012 Lost Revenues Work Form",null,"Return to top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS149=1,0,IF(AS149=0,0,1))","v":0}]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS150=1,0,IF(AS150=0,0,1))","v":0}]
[null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,null,null,null,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total",{"$f":"IF(AS151=1,0,IF(AS151=0,0,1))","v":1}]
[null,"Consumer Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,"kWh",null,{"$f":"IF(AS152=1,0,IF(AS152=0,0,1))","v":0}]
[1,"Appliance Retirement","Verified",36436.021999999997,36436.021999999997,36436.021999999997,36436.021999999997,21883.401999999998,0,0,0,0,0,0,0,null,null,5.1040000000000001,5.1040000000000001,5.1040000000000001,5.1040000000000001,2.8769999999999998,0,0,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE153:AH153)","v":1},{"$f":"IF(AS153=1,0,IF(AS153=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE153","v":1},{"$f":"AF153","v":0},{"$f":"AG153","v":0},{"$f":"AH153","v":0},{"$f":"AI153","v":0},{"$f":"AJ153","v":0},{"$f":"AK153","v":0},{"$f":"AL153","v":0},{"$f":"AM153","v":0},{"$f":"AN153","v":0},{"$f":"AO153","v":0},{"$f":"AP153","v":0},{"$f":"AQ153","v":0},{"$f":"AR153","v":0},null,{"$f":"IF(AS154=1,0,IF(AS154=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS155=1,0,IF(AS155=0,0,1))","v":0}]
[2,"Appliance Exchange","Verified",16002.314,16002.314,16002.314,15308.388000000001,0,0,0,0,0,0,0,0,null,null,9.3610000000000007,9.3610000000000007,9.3610000000000007,8.5850000000000009,0,0,0,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE156:AH156)","v":1},{"$f":"IF(AS156=1,0,IF(AS156=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE156","v":1},{"$f":"AF156","v":0},{"$f":"AG156","v":0},{"$f":"AH156","v":0},{"$f":"AI156","v":0},{"$f":"AJ156","v":0},{"$f":"AK156","v":0},{"$f":"AL156","v":0},{"$f":"AM156","v":0},{"$f":"AN156","v":0},{"$f":"AO156","v":0},{"$f":"AP156","v":0},{"$f":"AQ156","v":0},{"$f":"AR156","v":0},null,{"$f":"IF(AS157=1,0,IF(AS157=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS158=1,0,IF(AS158=0,0,1))","v":0}]
[3,"HVAC Incentives","Verified",95798.091,95798.091,95798.091,95798.091,95798.091,95798.091,95798.091,95798.091,95798.091,95798.091,95798.091,95798.091,null,null,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,52.904000000000003,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE159:AH159)","v":1},{"$f":"IF(AS159=1,0,IF(AS159=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,3573.7339999999999,null,null,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,1.7649999999999999,{"$f":"AE159","v":1},{"$f":"AF159","v":0},{"$f":"AG159","v":0},{"$f":"AH159","v":0},{"$f":"AI159","v":0},{"$f":"AJ159","v":0},{"$f":"AK159","v":0},{"$f":"AL159","v":0},{"$f":"AM159","v":0},{"$f":"AN159","v":0},{"$f":"AO159","v":0},{"$f":"AP159","v":0},{"$f":"AQ159","v":0},{"$f":"AR159","v":0},null,{"$f":"IF(AS160=1,0,IF(AS160=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS161=1,0,IF(AS161=0,0,1))","v":0}]
[4,"Conservation Instant Coupon Booklet","Verified",7010.2529999999997,7010.2529999999997,7010.2529999999997,7010.2529999999997,6904.9350000000004,6904.9350000000004,3251.51,3233.5650000000001,3233.5650000000001,3233.5650000000001,3233.5650000000001,3233.5650000000001,null,null,1.155,1.155,1.155,1.155,1.1499999999999999,1.1499999999999999,0.98099999999999998,0.97899999999999998,0.97899999999999998,0.97899999999999998,0.97899999999999998,0.97899999999999998,0.97899999999999998,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE162:AH162)","v":1},{"$f":"IF(AS162=1,0,IF(AS162=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE162","v":1},{"$f":"AF162","v":0},{"$f":"AG162","v":0},{"$f":"AH162","v":0},{"$f":"AI162","v":0},{"$f":"AJ162","v":0},{"$f":"AK162","v":0},{"$f":"AL162","v":0},{"$f":"AM162","v":0},{"$f":"AN162","v":0},{"$f":"AO162","v":0},{"$f":"AP162","v":0},{"$f":"AQ162","v":0},{"$f":"AR162","v":0},null,{"$f":"IF(AS163=1,0,IF(AS163=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS164=1,0,IF(AS164=0,0,1))","v":0}]
[5,"Bi-Annual Retailer Event","Verified",134276.97899999999,134276.97899999999,134276.97899999999,134276.97899999999,120706.462,98151.595000000001,66949.453999999998,66810.288,66810.288,33934.542000000001,22975.96,null,null,null,7.42,7.42,7.42,7.42,6.7919999999999998,5.7480000000000002,4.3029999999999999,4.2869999999999999,4.2869999999999999,2.7650000000000001,1.2430000000000001,-0.27900000000000003,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE165:AH165)","v":1},{"$f":"IF(AS165=1,0,IF(AS165=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE165","v":1},{"$f":"AF165","v":0},{"$f":"AG165","v":0},{"$f":"AH165","v":0},{"$f":"AI165","v":0},{"$f":"AJ165","v":0},{"$f":"AK165","v":0},{"$f":"AL165","v":0},{"$f":"AM165","v":0},{"$f":"AN165","v":0},{"$f":"AO165","v":0},{"$f":"AP165","v":0},{"$f":"AQ165","v":0},{"$f":"AR165","v":0},null,{"$f":"IF(AS166=1,0,IF(AS166=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS167=1,0,IF(AS167=0,0,1))","v":0}]
[6,"Retailer Co-op","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE168:AR168)","v":0},{"$f":"IF(AS168=1,0,IF(AS168=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE168","v":0},{"$f":"AF168","v":0},{"$f":"AG168","v":0},{"$f":"AH168","v":0},{"$f":"AI168","v":0},{"$f":"AJ168","v":0},{"$f":"AK168","v":0},{"$f":"AL168","v":0},{"$f":"AM168","v":0},{"$f":"AN168","v":0},{"$f":"AO168","v":0},{"$f":"AP168","v":0},{"$f":"AQ168","v":0},{"$f":"AR168","v":0},null,{"$f":"IF(AS169=1,0,IF(AS169=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS170=1,0,IF(AS170=0,0,1))","v":0}]
[7,"Residential Demand Response","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE171:AR171)","v":0},{"$f":"IF(AS171=1,0,IF(AS171=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE171","v":0},{"$f":"AF171","v":0},{"$f":"AG171","v":0},{"$f":"AH171","v":0},{"$f":"AI171","v":0},{"$f":"AJ171","v":0},{"$f":"AK171","v":0},{"$f":"AL171","v":0},{"$f":"AM171","v":0},{"$f":"AN171","v":0},{"$f":"AO171","v":0},{"$f":"AP171","v":0},{"$f":"AQ171","v":0},{"$f":"AR171","v":0},null,{"$f":"IF(AS172=1,0,IF(AS172=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS173=1,0,IF(AS173=0,0,1))","v":0}]
[8,"Residential Demand Response (IHD)","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE174:AR174)","v":0},{"$f":"IF(AS174=1,0,IF(AS174=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE174","v":0},{"$f":"AF174","v":0},{"$f":"AG174","v":0},{"$f":"AH174","v":0},{"$f":"AI174","v":0},{"$f":"AJ174","v":0},{"$f":"AK174","v":0},{"$f":"AL174","v":0},{"$f":"AM174","v":0},{"$f":"AN174","v":0},{"$f":"AO174","v":0},{"$f":"AP174","v":0},{"$f":"AQ174","v":0},{"$f":"AR174","v":0},null,{"$f":"IF(AS175=1,0,IF(AS175=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS176=1,0,IF(AS176=0,0,1))","v":0}]
[9,"Residential New Construction","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE177:AR177)","v":0},{"$f":"IF(AS177=1,0,IF(AS177=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE177","v":0},{"$f":"AF177","v":0},{"$f":"AG177","v":0},{"$f":"AH177","v":0},{"$f":"AI177","v":0},{"$f":"AJ177","v":0},{"$f":"AK177","v":0},{"$f":"AL177","v":0},{"$f":"AM177","v":0},{"$f":"AN177","v":0},{"$f":"AO177","v":0},{"$f":"AP177","v":0},{"$f":"AQ177","v":0},{"$f":"AR177","v":0},null,{"$f":"IF(AS178=1,0,IF(AS178=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG180:AI180)","v":0.91428306799999992},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS179=1,0,IF(AS179=0,0,1))","v":0}]
[null,"Business Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73719999999999997,0.167821154,9.2619139999999996E-3,null,null,null,null,null,null,null,null,null,{"$f":"1-AF182","v":0.92549999999999999},{"$f":"IF(AS180=1,0,IF(AS180=0,0,1))","v":1}]
[10,"Retrofit","Verified",3121717.3080000002,3121717.3080000002,3030034.3760000002,2902846.0090000001,2902846.0090000001,2560211.716,2552069.0299999998,2552069.0299999998,2487057.9019999998,2377254.7829999998,2297312.9913333301,2209905.8678333298,null,12,536.31100000000004,536.31100000000004,508.24599999999998,469.78100000000001,469.78100000000001,364.95600000000002,362.88099999999997,362.88099999999997,352.08,324.09899999999999,296.11799999999999,268.137,240.15600000000001,0,7.4499999999999997E-2,{"$f":"AG180*($AS$180/$AI$179)","v":0.74624437866107363},{"$f":"AH180*($AS$180/$AI$179)","v":0.16988007703867927},{"$f":"AI180*($AS$180/$AI$179)","v":9.3755443002472849E-3},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE181:AI181)","v":1.0000000000000002},{"$f":"IF(AS181=1,0,IF(AS181=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,23308.798999999999,null,{"$f":"Q181","v":12},13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,13.515000000000001,{"$f":"AE181","v":0},{"$f":"AF181","v":7.4499999999999997E-2},{"$f":"AG181","v":0.74624437866107363},{"$f":"AH181","v":0.16988007703867927},{"$f":"AI181","v":9.3755443002472849E-3},{"$f":"AJ181","v":0},{"$f":"AK181","v":0},{"$f":"AL181","v":0},{"$f":"AM181","v":0},{"$f":"AN181","v":0},{"$f":"AO181","v":0},{"$f":"AP181","v":0},{"$f":"AQ181","v":0},{"$f":"AR181","v":0},null,{"$f":"IF(AS182=1,0,IF(AS182=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS183=1,0,IF(AS183=0,0,1))","v":0}]
[11,"Direct Install Lighting","Verified",942754.88500000001,942754.88500000001,932589.93500000006,680428.2,680428.2,202283.617,202283.617,202141.36900000001,202141.36900000001,202141.36900000001,202141.36900000001,202141.36900000001,null,12,237.71199999999999,237.71199999999999,235.32400000000001,174.24600000000001,174.24600000000001,42.976999999999997,42.976999999999997,42.834000000000003,42.834000000000003,42.834000000000003,42.834000000000003,42.834000000000003,42.834000000000003,0,0.94820000000000004,5.1799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE184:AR184)","v":1},{"$f":"IF(AS184=1,0,IF(AS184=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",65451.466999999997,65451.466999999997,65451.466999999997,52853.313000000002,52853.313000000002,19258.701000000001,19258.701000000001,19258.701000000001,19258.701000000001,19258.701000000001,19258.701000000001,19258.701000000001,null,{"$f":"Q184","v":12},19.582000000000001,19.582000000000001,19.582000000000001,15.99,15.99,4.8890000000000002,4.8890000000000002,4.8890000000000002,4.8890000000000002,4.8890000000000002,4.8890000000000002,4.8890000000000002,4.8890000000000002,{"$f":"AE184","v":0},{"$f":"AF184","v":0.94820000000000004},{"$f":"AG184","v":5.1799999999999999E-2},{"$f":"AH184","v":0},{"$f":"AI184","v":0},{"$f":"AJ184","v":0},{"$f":"AK184","v":0},{"$f":"AL184","v":0},{"$f":"AM184","v":0},{"$f":"AN184","v":0},{"$f":"AO184","v":0},{"$f":"AP184","v":0},{"$f":"AQ184","v":0},{"$f":"AR184","v":0},null,{"$f":"IF(AS185=1,0,IF(AS185=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS186=1,0,IF(AS186=0,0,1))","v":0}]
[12,"Building Commissioning","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE187:AR187)","v":0},{"$f":"IF(AS187=1,0,IF(AS187=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q187","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE187","v":0},{"$f":"AF187","v":0},{"$f":"AG187","v":0},{"$f":"AH187","v":0},{"$f":"AI187","v":0},{"$f":"AJ187","v":0},{"$f":"AK187","v":0},{"$f":"AL187","v":0},{"$f":"AM187","v":0},{"$f":"AN187","v":0},{"$f":"AO187","v":0},{"$f":"AP187","v":0},{"$f":"AQ187","v":0},{"$f":"AR187","v":0},null,{"$f":"IF(AS188=1,0,IF(AS188=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS189=1,0,IF(AS189=0,0,1))","v":0}]
[13,"New Construction","Verified",1596.91,1596.91,1596.91,1596.91,1596.91,1596.91,1596.91,1596.91,1596.91,1596.91,1596.91,1596.91,null,12,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0,0.33329999999999999,0,{"$f":"1-AF190-AE190","v":0.66670000000000007},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE190:AR190)","v":1},{"$f":"IF(AS190=1,0,IF(AS190=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q190","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE190","v":0},{"$f":"AF190","v":0.33329999999999999},{"$f":"AG190","v":0},{"$f":"AH190","v":0.66670000000000007},{"$f":"AI190","v":0},{"$f":"AJ190","v":0},{"$f":"AK190","v":0},{"$f":"AL190","v":0},{"$f":"AM190","v":0},{"$f":"AN190","v":0},{"$f":"AO190","v":0},{"$f":"AP190","v":0},{"$f":"AQ190","v":0},{"$f":"AR190","v":0},null,{"$f":"IF(AS191=1,0,IF(AS191=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS192=1,0,IF(AS192=0,0,1))","v":0}]
[14,"Energy Audit","Verified",125881.272,125881.272,125881.272,125881.272,0,0,0,0,0,0,0,0,null,12,25.885999999999999,25.885999999999999,25.885999999999999,25.885999999999999,0,0,0,0,0,0,0,0,0,0,0.1429,0.85709999999999997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE193:AR193)","v":1},{"$f":"IF(AS193=1,0,IF(AS193=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",50352.508999999998,50352.508999999998,50352.508999999998,50352.508999999998,0,0,0,0,0,0,0,0,null,{"$f":"Q193","v":12},10.353999999999999,10.353999999999999,10.353999999999999,10.353999999999999,0,0,0,0,0,0,0,0,0,{"$f":"AE193","v":0},{"$f":"AF193","v":0.1429},{"$f":"AG193","v":0.85709999999999997},{"$f":"AH193","v":0},{"$f":"AI193","v":0},{"$f":"AJ193","v":0},{"$f":"AK193","v":0},{"$f":"AL193","v":0},{"$f":"AM193","v":0},{"$f":"AN193","v":0},{"$f":"AO193","v":0},{"$f":"AP193","v":0},{"$f":"AQ193","v":0},{"$f":"AR193","v":0},null,{"$f":"IF(AS194=1,0,IF(AS194=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS195=1,0,IF(AS195=0,0,1))","v":0}]
[15,"Small Commercial Demand Response ","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE196:AR196)","v":0},{"$f":"IF(AS196=1,0,IF(AS196=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE196","v":0},{"$f":"AF196","v":0},{"$f":"AG196","v":0},{"$f":"AH196","v":0},{"$f":"AI196","v":0},{"$f":"AJ196","v":0},{"$f":"AK196","v":0},{"$f":"AL196","v":0},{"$f":"AM196","v":0},{"$f":"AN196","v":0},{"$f":"AO196","v":0},{"$f":"AP196","v":0},{"$f":"AQ196","v":0},{"$f":"AR196","v":0},null,{"$f":"IF(AS197=1,0,IF(AS197=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS198=1,0,IF(AS198=0,0,1))","v":0}]
[16,"Small Commercial Demand Response (IHD)","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE199:AR199)","v":0},{"$f":"IF(AS199=1,0,IF(AS199=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE199","v":0},{"$f":"AF199","v":0},{"$f":"AG199","v":0},{"$f":"AH199","v":0},{"$f":"AI199","v":0},{"$f":"AJ199","v":0},{"$f":"AK199","v":0},{"$f":"AL199","v":0},{"$f":"AM199","v":0},{"$f":"AN199","v":0},{"$f":"AO199","v":0},{"$f":"AP199","v":0},{"$f":"AQ199","v":0},{"$f":"AR199","v":0},null,{"$f":"IF(AS200=1,0,IF(AS200=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS201=1,0,IF(AS201=0,0,1))","v":0}]
[17,"Demand Response 3","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE202:AR202)","v":0},{"$f":"IF(AS202=1,0,IF(AS202=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE202","v":0},{"$f":"AF202","v":0},{"$f":"AG202","v":0},{"$f":"AH202","v":0},{"$f":"AI202","v":0},{"$f":"AJ202","v":0},{"$f":"AK202","v":0},{"$f":"AL202","v":0},{"$f":"AM202","v":0},{"$f":"AN202","v":0},{"$f":"AO202","v":0},{"$f":"AP202","v":0},{"$f":"AQ202","v":0},{"$f":"AR202","v":0},null,{"$f":"IF(AS203=1,0,IF(AS203=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS204=1,0,IF(AS204=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS205=1,0,IF(AS205=0,0,1))","v":0}]
[18,"Process & System Upgrades","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE206:AR206)","v":0},{"$f":"IF(AS206=1,0,IF(AS206=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q206","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE206","v":0},{"$f":"AF206","v":0},{"$f":"AG206","v":0},{"$f":"AH206","v":0},{"$f":"AI206","v":0},{"$f":"AJ206","v":0},{"$f":"AK206","v":0},{"$f":"AL206","v":0},{"$f":"AM206","v":0},{"$f":"AN206","v":0},{"$f":"AO206","v":0},{"$f":"AP206","v":0},{"$f":"AQ206","v":0},{"$f":"AR206","v":0},null,{"$f":"IF(AS207=1,0,IF(AS207=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS208=1,0,IF(AS208=0,0,1))","v":0}]
[19,"Monitoring & Targeting","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE209:AR209)","v":0},{"$f":"IF(AS209=1,0,IF(AS209=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q209","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE209","v":0},{"$f":"AF209","v":0},{"$f":"AG209","v":0},{"$f":"AH209","v":0},{"$f":"AI209","v":0},{"$f":"AJ209","v":0},{"$f":"AK209","v":0},{"$f":"AL209","v":0},{"$f":"AM209","v":0},{"$f":"AN209","v":0},{"$f":"AO209","v":0},{"$f":"AP209","v":0},{"$f":"AQ209","v":0},{"$f":"AR209","v":0},null,{"$f":"IF(AS210=1,0,IF(AS210=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS211=1,0,IF(AS211=0,0,1))","v":0}]
[20,"Energy Manager","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE212:AR212)","v":0},{"$f":"IF(AS212=1,0,IF(AS212=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q212","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE212","v":0},{"$f":"AF212","v":0},{"$f":"AG212","v":0},{"$f":"AH212","v":0},{"$f":"AI212","v":0},{"$f":"AJ212","v":0},{"$f":"AK212","v":0},{"$f":"AL212","v":0},{"$f":"AM212","v":0},{"$f":"AN212","v":0},{"$f":"AO212","v":0},{"$f":"AP212","v":0},{"$f":"AQ212","v":0},{"$f":"AR212","v":0},null,{"$f":"IF(AS213=1,0,IF(AS213=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS214=1,0,IF(AS214=0,0,1))","v":0}]
[21,"Retrofit","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE215:AR215)","v":0},{"$f":"IF(AS215=1,0,IF(AS215=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q215","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE215","v":0},{"$f":"AF215","v":0},{"$f":"AG215","v":0},{"$f":"AH215","v":0},{"$f":"AI215","v":0},{"$f":"AJ215","v":0},{"$f":"AK215","v":0},{"$f":"AL215","v":0},{"$f":"AM215","v":0},{"$f":"AN215","v":0},{"$f":"AO215","v":0},{"$f":"AP215","v":0},{"$f":"AQ215","v":0},{"$f":"AR215","v":0},null,{"$f":"IF(AS216=1,0,IF(AS216=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS217=1,0,IF(AS217=0,0,1))","v":0}]
[22,"Demand Response 3","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE218:AR218)","v":0},{"$f":"IF(AS218=1,0,IF(AS218=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE218","v":0},{"$f":"AF218","v":0},{"$f":"AG218","v":0},{"$f":"AH218","v":0},{"$f":"AI218","v":0},{"$f":"AJ218","v":0},{"$f":"AK218","v":0},{"$f":"AL218","v":0},{"$f":"AM218","v":0},{"$f":"AN218","v":0},{"$f":"AO218","v":0},{"$f":"AP218","v":0},{"$f":"AQ218","v":0},{"$f":"AR218","v":0},null,{"$f":"IF(AS219=1,0,IF(AS219=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS220=1,0,IF(AS220=0,0,1))","v":0}]
[null,"Home Assistance Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS221=1,0,IF(AS221=0,0,1))","v":0}]
[23,"Home Assistance Program","Verified",48513.36,48513.360999999997,48513.360999999997,46049.36,45738.36,45738.36,43094.241999999998,43020.22,25952.22,25708.22,14248.22,5592.22,null,null,5.8680000000000003,5.74,5.74,5.74,5.7350000000000003,5.7350000000000003,5.5970000000000004,5.5970000000000004,4.7110000000000003,4.45,4.1890000000000001,3.9279999999999999,3.6669999999999998,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE222:AR222)","v":1},{"$f":"IF(AS222=1,0,IF(AS222=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE222","v":1},{"$f":"AF222","v":0},{"$f":"AG222","v":0},{"$f":"AH222","v":0},{"$f":"AI222","v":0},{"$f":"AJ222","v":0},{"$f":"AK222","v":0},{"$f":"AL222","v":0},{"$f":"AM222","v":0},{"$f":"AN222","v":0},{"$f":"AO222","v":0},{"$f":"AP222","v":0},{"$f":"AQ222","v":0},{"$f":"AR222","v":0},null,{"$f":"IF(AS223=1,0,IF(AS223=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS224=1,0,IF(AS224=0,0,1))","v":0}]
[null,"Aboriginal Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS225=1,0,IF(AS225=0,0,1))","v":0}]
[24,"Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE226:AR226)","v":0},{"$f":"IF(AS226=1,0,IF(AS226=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE226","v":0},{"$f":"AF226","v":0},{"$f":"AG226","v":0},{"$f":"AH226","v":0},{"$f":"AI226","v":0},{"$f":"AJ226","v":0},{"$f":"AK226","v":0},{"$f":"AL226","v":0},{"$f":"AM226","v":0},{"$f":"AN226","v":0},{"$f":"AO226","v":0},{"$f":"AP226","v":0},{"$f":"AQ226","v":0},{"$f":"AR226","v":0},null,{"$f":"IF(AS227=1,0,IF(AS227=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS228=1,0,IF(AS228=0,0,1))","v":0}]
[25,"Direct Install Lighting","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE229:AR229)","v":0},{"$f":"IF(AS229=1,0,IF(AS229=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE229","v":0},{"$f":"AF229","v":0},{"$f":"AG229","v":0},{"$f":"AH229","v":0},{"$f":"AI229","v":0},{"$f":"AJ229","v":0},{"$f":"AK229","v":0},{"$f":"AL229","v":0},{"$f":"AM229","v":0},{"$f":"AN229","v":0},{"$f":"AO229","v":0},{"$f":"AP229","v":0},{"$f":"AQ229","v":0},{"$f":"AR229","v":0},null,{"$f":"IF(AS230=1,0,IF(AS230=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS231=1,0,IF(AS231=0,0,1))","v":0}]
[null,"Pre-2011 Programs completed in 2011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS232=1,0,IF(AS232=0,0,1))","v":0}]
[26,"Electricity Retrofit Incentive Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE233:AR233)","v":0},{"$f":"IF(AS233=1,0,IF(AS233=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q233","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE233","v":0},{"$f":"AF233","v":0},{"$f":"AG233","v":0},{"$f":"AH233","v":0},{"$f":"AI233","v":0},{"$f":"AJ233","v":0},{"$f":"AK233","v":0},{"$f":"AL233","v":0},{"$f":"AM233","v":0},{"$f":"AN233","v":0},{"$f":"AO233","v":0},{"$f":"AP233","v":0},{"$f":"AQ233","v":0},{"$f":"AR233","v":0},null,{"$f":"IF(AS234=1,0,IF(AS234=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS235=1,0,IF(AS235=0,0,1))","v":0}]
[27,"High Performance New Construction","Verified",327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,327225.69900000002,null,12,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,90.391999999999996,null,0.33329999999999999,0,{"$f":"1-AF236","v":0.66670000000000007},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE236:AR236)","v":1},{"$f":"IF(AS236=1,0,IF(AS236=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q236","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE236","v":0},{"$f":"AF236","v":0.33329999999999999},{"$f":"AG236","v":0},{"$f":"AH236","v":0.66670000000000007},{"$f":"AI236","v":0},{"$f":"AJ236","v":0},{"$f":"AK236","v":0},{"$f":"AL236","v":0},{"$f":"AM236","v":0},{"$f":"AN236","v":0},{"$f":"AO236","v":0},{"$f":"AP236","v":0},{"$f":"AQ236","v":0},{"$f":"AR236","v":0},null,{"$f":"IF(AS237=1,0,IF(AS237=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS238=1,0,IF(AS238=0,0,1))","v":0}]
[28,"Toronto Comprehensive","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE239:AR239)","v":0},{"$f":"IF(AS239=1,0,IF(AS239=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE239","v":0},{"$f":"AF239","v":0},{"$f":"AG239","v":0},{"$f":"AH239","v":0},{"$f":"AI239","v":0},{"$f":"AJ239","v":0},{"$f":"AK239","v":0},{"$f":"AL239","v":0},{"$f":"AM239","v":0},{"$f":"AN239","v":0},{"$f":"AO239","v":0},{"$f":"AP239","v":0},{"$f":"AQ239","v":0},{"$f":"AR239","v":0},null,{"$f":"IF(AS240=1,0,IF(AS240=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS241=1,0,IF(AS241=0,0,1))","v":0}]
[29,"Multifamily Energy Efficiency Rebates","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE242:AR242)","v":0},{"$f":"IF(AS242=1,0,IF(AS242=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE242","v":0},{"$f":"AF242","v":0},{"$f":"AG242","v":0},{"$f":"AH242","v":0},{"$f":"AI242","v":0},{"$f":"AJ242","v":0},{"$f":"AK242","v":0},{"$f":"AL242","v":0},{"$f":"AM242","v":0},{"$f":"AN242","v":0},{"$f":"AO242","v":0},{"$f":"AP242","v":0},{"$f":"AQ242","v":0},{"$f":"AR242","v":0},null,{"$f":"IF(AS243=1,0,IF(AS243=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS244=1,0,IF(AS244=0,0,1))","v":0}]
[30,"LDC Custom Programs","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE245:AR245)","v":0},{"$f":"IF(AS245=1,0,IF(AS245=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE245","v":0},{"$f":"AF245","v":0},{"$f":"AG245","v":0},{"$f":"AH245","v":0},{"$f":"AI245","v":0},{"$f":"AJ245","v":0},{"$f":"AK245","v":0},{"$f":"AL245","v":0},{"$f":"AM245","v":0},{"$f":"AN245","v":0},{"$f":"AO245","v":0},{"$f":"AP245","v":0},{"$f":"AQ245","v":0},{"$f":"AR245","v":0},null,{"$f":"IF(AS246=1,0,IF(AS246=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS247=1,0,IF(AS247=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS248=1,0,IF(AS248=0,0,1))","v":0}]
[31,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE249:AR249)","v":0},{"$f":"IF(AS249=1,0,IF(AS249=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE249","v":0},{"$f":"AF249","v":0},{"$f":"AG249","v":0},{"$f":"AH249","v":0},{"$f":"AI249","v":0},{"$f":"AJ249","v":0},{"$f":"AK249","v":0},{"$f":"AL249","v":0},{"$f":"AM249","v":0},{"$f":"AN249","v":0},{"$f":"AO249","v":0},{"$f":"AP249","v":0},{"$f":"AQ249","v":0},{"$f":"AR249","v":0},null,{"$f":"IF(AS250=1,0,IF(AS250=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS251=1,0,IF(AS251=0,0,1))","v":0}]
[32,"Time of Use Savings","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE252:AR252)","v":0},{"$f":"IF(AS252=1,0,IF(AS252=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE252","v":0},{"$f":"AF252","v":0},{"$f":"AG252","v":0},{"$f":"AH252","v":0},{"$f":"AI252","v":0},{"$f":"AJ252","v":0},{"$f":"AK252","v":0},{"$f":"AL252","v":0},{"$f":"AM252","v":0},{"$f":"AN252","v":0},{"$f":"AO252","v":0},{"$f":"AP252","v":0},{"$f":"AQ252","v":0},{"$f":"AR252","v":0},null,{"$f":"IF(AS253=1,0,IF(AS253=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS254=1,0,IF(AS254=0,0,1))","v":0}]
[33,"LDC Pilots","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE255:AR255)","v":0},{"$f":"IF(AS255=1,0,IF(AS255=0,0,1))","v":0}]
[null,"Adjustment to 2012 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q255","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE255","v":0},{"$f":"AF255","v":0},{"$f":"AG255","v":0},{"$f":"AH255","v":0},{"$f":"AI255","v":0},{"$f":"AJ255","v":0},{"$f":"AK255","v":0},{"$f":"AL255","v":0},{"$f":"AM255","v":0},{"$f":"AN255","v":0},{"$f":"AO255","v":0},{"$f":"AP255","v":0},{"$f":"AQ255","v":0},{"$f":"AR255","v":0},null,{"$f":"IF(AS256=1,0,IF(AS256=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS257=1,0,IF(AS257=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2012",null,{"$f":"SUM(D153:D256)","v":4999899.6020000009},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R153:R256)","v":1018.0640000000001},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE152=\"kWh\",SUMPRODUCT(D153:D256,AE153:AE256))","v":341610.75299999997},{"$f":"IF(AF152=\"kWh\",SUMPRODUCT(D153:D256,AF153:AF256))","v":1325066.0908225002},{"$f":"IF(AG152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AG153:AG256),SUMPRODUCT(D153:D256,AG153:AG256))","v":2550233.1158197704},{"$f":"IF(AH152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AH153:AH256),SUMPRODUCT(D153:D256,AH153:AH256))","v":753503.31076611753},{"$f":"IF(AI152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AI153:AI256),SUMPRODUCT(D153:D256,AI153:AI256))","v":29486.331591612758},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AJ153:AJ256),SUMPRODUCT(D153:D256,AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AK153:AK256),SUMPRODUCT(D153:D256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AL153:AL256),SUMPRODUCT(D153:D256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AM153:AM256),SUMPRODUCT(D153:D256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AN153:AN256),SUMPRODUCT(D153:D256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AO153:AO256),SUMPRODUCT(D153:D256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AP153:AP256),SUMPRODUCT(D153:D256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AQ153:AQ256),SUMPRODUCT(D153:D256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,R153:R256,AR153:AR256),SUMPRODUCT(D153:D256,AR153:AR256))","v":0},null,{"$f":"IF(AS258=1,0,IF(AS258=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AS259=1,0,IF(AS259=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS260=1,0,IF(AS260=0,0,1))","v":0}]
[null,"Distribution Rate in 2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AS261=1,0,IF(AS261=0,0,1))","v":0}]
[null,"Lost Revenue in 2012 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE135*AE261","v":0},{"$f":"AF135*AF261","v":0},{"$f":"AG135*AG261","v":0},{"$f":"AH135*AH261","v":0},{"$f":"AI135*AI261","v":0},{"$f":"AJ135*AJ261","v":0},{"$f":"AK135*AK261","v":0},{"$f":"AL135*AL261","v":0},{"$f":"AM135*AM261","v":0},{"$f":"AN135*AN261","v":0},{"$f":"AO135*AO261","v":0},{"$f":"AP135*AP261","v":0},{"$f":"AQ135*AQ261","v":0},{"$f":"AR135*AR261","v":0},{"$f":"SUM(AE262:AR262)","v":0},{"$f":"IF(AS262=1,0,IF(AS262=0,0,1))","v":0}]
[null,"Lost Revenue in 2012 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE258*AE261","v":0},{"$f":"AF258*AF261","v":0},{"$f":"AG258*AG261","v":0},{"$f":"AH258*AH261","v":0},{"$f":"AI258*AI261","v":0},{"$f":"AJ258*AJ261","v":0},{"$f":"AK258*AK261","v":0},{"$f":"AL258*AL261","v":0},{"$f":"AM258*AM261","v":0},{"$f":"AN258*AN261","v":0},{"$f":"AO258*AO261","v":0},{"$f":"AP258*AP261","v":0},{"$f":"AQ258*AQ261","v":0},{"$f":"AR258*AR261","v":0},{"$f":"SUM(AE263:AR263)","v":0},{"$f":"IF(AS263=1,0,IF(AS263=0,0,1))","v":0}]
[null,"Total Lost Revenues in 2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE262:AE263)","v":0},{"$f":"SUM(AF262:AF263)","v":0},{"$f":"SUM(AG262:AG263)","v":0},{"$f":"SUM(AH262:AH263)","v":0},{"$f":"SUM(AI262:AI263)","v":0},{"$f":"SUM(AJ262:AJ263)","v":0},{"$f":"SUM(AK262:AK263)","v":0},{"$f":"SUM(AL262:AL263)","v":0},{"$f":"SUM(AM262:AM263)","v":0},{"$f":"SUM(AN262:AN263)","v":0},{"$f":"SUM(AO262:AO263)","v":0},{"$f":"SUM(AP262:AP263)","v":0},{"$f":"SUM(AQ262:AQ263)","v":0},{"$f":"SUM(AR262:AR263)","v":0},{"$f":"SUM(AS262:AS263)","v":0},{"$f":"IF(AS264=1,0,IF(AS264=0,0,1))","v":0}]
[null,"Forecast Lost Revenues in 2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE259*AE261","v":0},{"$f":"AF259*AF261","v":0},{"$f":"AG259*AG261","v":0},{"$f":"AH259*AH261","v":0},{"$f":"AI259*AI261","v":0},{"$f":"AJ259*AJ261","v":0},{"$f":"AK259*AK261","v":0},{"$f":"AL259*AL261","v":0},{"$f":"AM259*AM261","v":0},{"$f":"AN259*AN261","v":0},{"$f":"AO259*AO261","v":0},{"$f":"AP259*AP261","v":0},{"$f":"AQ259*AQ261","v":0},{"$f":"AR259*AR261","v":0},{"$f":"SUM(AE265:AR265)","v":0},{"$f":"IF(AS265=1,0,IF(AS265=0,0,1))","v":0}]
[null,"LRAMVA in 2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS264-AS265","v":0},{"$f":"IF(AS266=1,0,IF(AS266=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS267=1,0,IF(AS267=0,0,1))","v":0}]
[null,"2012 Savings Persisting in 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E153:E256,AE153:AE256)","v":341610.75399999996},{"$f":"SUMPRODUCT(E153:E256,AF153:AF256)","v":1325066.0908225002},{"$f":"IF(AG152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AG153:AG256),SUMPRODUCT(E153:E256,AG153:AG256))","v":2550233.1158197704},{"$f":"IF(AH152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AH153:AH256),SUMPRODUCT(E153:E256,AH153:AH256))","v":753503.31076611753},{"$f":"IF(AI152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AI153:AI256),SUMPRODUCT(E153:E256,AI153:AI256))","v":29486.331591612758},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AJ153:AJ256),SUMPRODUCT(E153:E256, AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AK153:AK256),SUMPRODUCT(E153:E256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AL153:AL256),SUMPRODUCT(E153:E256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AM153:AM256),SUMPRODUCT(E153:E256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AN153:AN256),SUMPRODUCT(E153:E256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AO153:AO256),SUMPRODUCT(E153:E256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AP153:AP256),SUMPRODUCT(E153:E256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AQ153:AQ256),SUMPRODUCT(E153:E256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,S153:S256,AR153:AR256),SUMPRODUCT(E153:E256,AR153:AR256))","v":0},null,{"$f":"IF(AS268=1,0,IF(AS268=0,0,1))","v":0}]
[null,"2012 Savings Persisting in 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F153:F256,AE153:AE256)","v":341610.75399999996},{"$f":"SUMPRODUCT(F153:F256,AF153:AF256)","v":1308597.3067985},{"$f":"IF(AG152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AG153:AG256),SUMPRODUCT(F153:F256,AG153:AG256))","v":2481288.6987856054},{"$f":"IF(AH152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AH153:AH256),SUMPRODUCT(F153:F256,AH153:AH256))","v":737928.20721482567},{"$f":"IF(AI152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AI153:AI256),SUMPRODUCT(F153:F256, AI153:AI256))","v":28626.754201070198},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AJ153:AJ256),SUMPRODUCT(F153:F256, AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AK153:AK256),SUMPRODUCT(F153:F256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AL153:AL256),SUMPRODUCT(F153:F256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AM153:AM256),SUMPRODUCT(F153:F256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AN153:AN256),SUMPRODUCT(F153:F256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AO153:AO256),SUMPRODUCT(F153:F256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AP153:AP256),SUMPRODUCT(F153:F256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AQ153:AQ256),SUMPRODUCT(F153:F256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,T153:T256,AR153:AR256),SUMPRODUCT(F153:F256,AR153:AR256))","v":0},null,{"$f":"IF(AS269=1,0,IF(AS269=0,0,1))","v":0}]
[null,"2012 Savings Persisting in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G153:G256,AE153:AE256)","v":338452.82699999993},{"$f":"SUMPRODUCT(G153:G256,AF153:AF256)","v":1048076.4467071999},{"$f":"IF(AG152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AG153:AG256),SUMPRODUCT(G153:G256,AG153:AG256))","v":2372660.5326305735},{"$f":"IF(AH152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AH153:AH256),SUMPRODUCT(G153:G256,AH153:AH256))","v":716321.43763044185},{"$f":"IF(AI152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AI153:AI256),SUMPRODUCT(G153:G256, AI153:AI256))","v":27434.29403178559},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AJ153:AJ256),SUMPRODUCT(G153:G256, AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AK153:AK256),SUMPRODUCT(G153:G256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AL153:AL256),SUMPRODUCT(G153:G256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AM153:AM256),SUMPRODUCT(G153:G256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AN153:AN256),SUMPRODUCT(G153:G256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AO153:AO256),SUMPRODUCT(G153:G256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AP153:AP256),SUMPRODUCT(G153:G256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AQ153:AQ256),SUMPRODUCT(G153:G256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,U153:U256,AR153:AR256),SUMPRODUCT(G153:G256,AR153:AR256))","v":0},null,{"$f":"IF(AS270=1,0,IF(AS270=0,0,1))","v":0}]
[null,"2012 Savings Persisting in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H153:H256,AE153:AE256)","v":294604.984},{"$f":"SUMPRODUCT(H153:H256,AF153:AF256)","v":1022892.6394022999},{"$f":"IF(AG152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AG153:AG256),SUMPRODUCT(H153:H256,AG153:AG256))","v":2221610.5589354737},{"$f":"IF(AH152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AH153:AH256),SUMPRODUCT(H153:H256,AH153:AH256))","v":716321.43763044185},{"$f":"IF(AI152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AI153:AI256),SUMPRODUCT(H153:H256, AI153:AI256))","v":27434.29403178559},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AJ153:AJ256),SUMPRODUCT(H153:H256, AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AK153:AK256),SUMPRODUCT(H153:H256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AL153:AL256),SUMPRODUCT(H153:H256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AM153:AM256),SUMPRODUCT(H153:H256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AN153:AN256),SUMPRODUCT(H153:H256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AO153:AO256),SUMPRODUCT(H153:H256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AP153:AP256),SUMPRODUCT(H153:H256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AQ153:AQ256),SUMPRODUCT(H153:H256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,V153:V256,AR153:AR256),SUMPRODUCT(H153:H256,AR153:AR256))","v":0},null,{"$f":"IF(AS271=1,0,IF(AS271=0,0,1))","v":0}]
[null,"2012 Savings Persisting in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I153:I256,AE153:AE256)","v":250166.71499999997},{"$f":"SUMPRODUCT(I153:I256,AF153:AF256)","v":512135.27987480001},{"$f":"IF(AG152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AG153:AG256),SUMPRODUCT(I153:I256,AG153:AG256))","v":1939413.5535467118},{"$f":"IF(AH152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AH153:AH256),SUMPRODUCT(I153:I256,AH153:AH256))","v":658114.69753950834},{"$f":"IF(AI152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AI153:AI256),SUMPRODUCT(I153:I256, AI153:AI256))","v":24221.911038980179},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AJ153:AJ256),SUMPRODUCT(I153:I256, AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AK153:AK256),SUMPRODUCT(I153:I256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AL153:AL256),SUMPRODUCT(I153:I256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AM153:AM256),SUMPRODUCT(I153:I256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AN153:AN256),SUMPRODUCT(I153:I256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AO153:AO256),SUMPRODUCT(I153:I256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AP153:AP256),SUMPRODUCT(I153:I256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AQ153:AQ256),SUMPRODUCT(I153:I256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,W153:W256,AR153:AR256),SUMPRODUCT(I153:I256,AR153:AR256))","v":0},null,{"$f":"IF(AS272=1,0,IF(AS272=0,0,1))","v":0}]
[null,"2012 Savings Persisting in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J153:J256,AE153:AE256)","v":212667.03099999999},{"$f":"SUMPRODUCT(J153:J256,AF153:AF256)","v":511528.6497678},{"$f":"IF(AG152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AG153:AG256),SUMPRODUCT(J153:J256,AG153:AG256))","v":1933337.1198920095},{"$f":"IF(AH152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AH153:AH256),SUMPRODUCT(J153:J256,AH153:AH256))","v":656731.41741452669},{"$f":"IF(AI152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AI153:AI256),SUMPRODUCT(J153:J256, AI153:AI256))","v":24145.568925664174},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AJ153:AJ256),SUMPRODUCT(J153:J256, AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AK153:AK256),SUMPRODUCT(J153:J256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AL153:AL256),SUMPRODUCT(J153:J256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AM153:AM256),SUMPRODUCT(J153:J256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AN153:AN256),SUMPRODUCT(J153:J256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AO153:AO256),SUMPRODUCT(J153:J256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AP153:AP256),SUMPRODUCT(J153:J256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AQ153:AQ256),SUMPRODUCT(J153:J256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,X153:X256,AR153:AR256),SUMPRODUCT(J153:J256,AR153:AR256))","v":0},null,{"$f":"IF(AS273=1,0,IF(AS273=0,0,1))","v":0}]
[null,"2012 Savings Persisting in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K153:K256,AE153:AE256)","v":212435.89800000002},{"$f":"SUMPRODUCT(K153:K256,AF153:AF256)","v":511393.77021420002},{"$f":"IF(AG152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AG153:AG256),SUMPRODUCT(K153:K256,AG153:AG256))","v":1933329.7514456096},{"$f":"IF(AH152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AH153:AH256),SUMPRODUCT(K153:K256,AH153:AH256))","v":656731.41741452669},{"$f":"IF(AI152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AI153:AI256),SUMPRODUCT(K153:K256, AI153:AI256))","v":24145.568925664174},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AJ153:AJ256),SUMPRODUCT(K153:K256, AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AK153:AK256),SUMPRODUCT(K153:K256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AL153:AL256),SUMPRODUCT(K153:K256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AM153:AM256),SUMPRODUCT(K153:K256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AN153:AN256),SUMPRODUCT(K153:K256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AO153:AO256),SUMPRODUCT(K153:K256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AP153:AP256),SUMPRODUCT(K153:K256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AQ153:AQ256),SUMPRODUCT(K153:K256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,Y153:Y256,AR153:AR256),SUMPRODUCT(K153:K256,AR153:AR256))","v":0},null,{"$f":"IF(AS274=1,0,IF(AS274=0,0,1))","v":0}]
[null,"2012 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($L$153:$L$256,$AE$153:$AE$256)","v":195367.89800000002},{"$f":"SUMPRODUCT($L$153:$L$256,$AF$153:$AF$256)","v":506550.44117819995},{"$f":"IF($AG$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AG$153:$AG$256),SUMPRODUCT($L$153:$L$256,$AG$153:$AG$256))","v":1884815.562625194},{"$f":"IF($AH$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AH$153:$AH$256),SUMPRODUCT($L$153:$L$256,$AH$153:$AH$256))","v":645687.32198151515},{"$f":"IF($AI$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AI$153:$AI$256),SUMPRODUCT($L$153:$L$256, $AI$153:$AI$256))","v":23536.054215091128},{"$f":"IF(AJ152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AJ153:AJ256),SUMPRODUCT(L153:L256, AJ153:AJ256))","v":0},{"$f":"IF(AK152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AK153:AK256),SUMPRODUCT(L153:L256,AK153:AK256))","v":0},{"$f":"IF(AL152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AL153:AL256),SUMPRODUCT(L153:L256,AL153:AL256))","v":0},{"$f":"IF(AM152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AM153:AM256),SUMPRODUCT(L153:L256,AM153:AM256))","v":0},{"$f":"IF(AN152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AN153:AN256),SUMPRODUCT(L153:L256,AN153:AN256))","v":0},{"$f":"IF(AO152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AO153:AO256),SUMPRODUCT(L153:L256,AO153:AO256))","v":0},{"$f":"IF(AP152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AP153:AP256),SUMPRODUCT(L153:L256,AP153:AP256))","v":0},{"$f":"IF(AQ152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AQ153:AQ256),SUMPRODUCT(L153:L256,AQ153:AQ256))","v":0},{"$f":"IF(AR152=\"kW\",SUMPRODUCT(Q153:Q256,Z153:Z256,AR153:AR256),SUMPRODUCT(L153:L256,AR153:AR256))","v":0},null,{"$f":"IF(AS275=1,0,IF(AS275=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($M$153:$M$256,$AE$153:$AE$256)","v":162248.152},{"$f":"SUMPRODUCT($M$153:$M$256,$AF$153:$AF$256)","v":498370.10881270003},{"$f":"IF($AG$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AG$153:$AG$256),SUMPRODUCT($M$153:$M$256,$AG$153:$AG$256))","v":1802875.6023119912},{"$f":"IF($AH$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AH$153:$AH$256),SUMPRODUCT($M$153:$M$256,$AH$153:$AH$256))","v":627033.9596667079},{"$f":"IF($AI$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AI$153:$AI$256),SUMPRODUCT($M$153:$M$256, $AI$153:$AI$256))","v":22506.590208601305},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS276=1,0,IF(AS276=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($N$153:$N$256,$AE$153:$AE$256)","v":139829.57},{"$f":"SUMPRODUCT($N$153:$N$256,$AF$153:$AF$256)","v":492414.44533353311},{"$f":"IF($AG$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AG$153:$AG$256),SUMPRODUCT($N$153:$N$256,$AG$153:$AG$256))","v":1743219.4896606442},{"$f":"IF($AH$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AH$153:$AH$256),SUMPRODUCT($N$153:$N$256,$AH$153:$AH$256))","v":613453.44193976396},{"$f":"IF($AI$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AI$153:$AI$256),SUMPRODUCT($N$153:$N$256, $AI$153:$AI$256))","v":21757.092399389301},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS277=1,0,IF(AS277=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O$153:$O$256,$AE$153:$AE$256)","v":108197.61},{"$f":"SUMPRODUCT($O$153:$O$256,$AF$153:$AF$256)","v":485902.61463278311},{"$f":"IF($AG$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AG$153:$AG$256),SUMPRODUCT($O$153:$O$256,$AG$153:$AG$256))","v":1677992.4150938347},{"$f":"IF($AH$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AH$153:$AH$256),SUMPRODUCT($O$153:$O$256,$AH$153:$AH$256))","v":598604.71306585462},{"$f":"IF($AI$152=\"kW\",SUMPRODUCT($Q$153:$Q$256,$Z$153:$Z$256,$AI$153:$AI$256),SUMPRODUCT($O$153:$O$256, $AI$153:$AI$256))","v":20937.603040857863},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS278=1,0,IF(AS278=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS279=1,0,IF(AS279=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS280=1,0,IF(AS280=0,0,1))","v":0}]
[null,"Table 4-c.  2013 Lost Revenues Work Form",null,"Return to top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS281=1,0,IF(AS281=0,0,1))","v":0}]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS282=1,0,IF(AS282=0,0,1))","v":0}]
[null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,null,null,null,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total",{"$f":"IF(AS283=1,0,IF(AS283=0,0,1))","v":1}]
[null,"Consumer Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0,null,{"$f":"IF(AS284=1,0,IF(AS284=0,0,1))","v":0}]
[1,"Appliance Retirement","Verified",19102.625,19102.625,19102.625,19000.080999999998,13213.419,0,0,0,0,0,0,null,null,null,3.097,3.097,3.097,2.9929999999999999,1.9419999999999999,0,0,0,0,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE285:AR285)","v":1},{"$f":"IF(AS285=1,0,IF(AS285=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE285","v":1},{"$f":"AF285","v":0},{"$f":"AG285","v":0},{"$f":"AH285","v":0},{"$f":"AI285","v":0},{"$f":"AJ285","v":0},{"$f":"AK285","v":0},{"$f":"AL285","v":0},{"$f":"AM285","v":0},{"$f":"AN285","v":0},{"$f":"AO285","v":0},{"$f":"AP285","v":0},{"$f":"AQ285","v":0},{"$f":"AR285","v":0},null,{"$f":"IF(AS286=1,0,IF(AS286=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS287=1,0,IF(AS287=0,0,1))","v":0}]
[2,"Appliance Exchange","Verified",2586.0790000000002,2586.0790000000002,2586.0790000000002,2586.0790000000002,0,0,0,0,0,0,0,null,null,null,1.45,1.45,1.45,1.45,0,0,0,0,0,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE288:AR288)","v":1},{"$f":"IF(AS288=1,0,IF(AS288=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE288","v":1},{"$f":"AF288","v":0},{"$f":"AG288","v":0},{"$f":"AH288","v":0},{"$f":"AI288","v":0},{"$f":"AJ288","v":0},{"$f":"AK288","v":0},{"$f":"AL288","v":0},{"$f":"AM288","v":0},{"$f":"AN288","v":0},{"$f":"AO288","v":0},{"$f":"AP288","v":0},{"$f":"AQ288","v":0},{"$f":"AR288","v":0},null,{"$f":"IF(AS289=1,0,IF(AS289=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS290=1,0,IF(AS290=0,0,1))","v":0}]
[3,"HVAC Incentives","Verified",69935.744999999995,69935.744999999995,69935.744999999995,69935.744999999995,69935.744999999995,69935.744999999995,69935.744999999995,69935.744999999995,69935.744999999995,69935.744999999995,69935.744999999995,null,null,null,38.167000000000002,38.167000000000002,38.167000000000002,38.167000000000002,38.167000000000002,38.167000000000002,38.167000000000002,38.167000000000002,38.167000000000002,38.167000000000002,38.167000000000002,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE291:AR291)","v":1},{"$f":"IF(AS291=1,0,IF(AS291=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE291","v":1},{"$f":"AF291","v":0},{"$f":"AG291","v":0},{"$f":"AH291","v":0},{"$f":"AI291","v":0},{"$f":"AJ291","v":0},{"$f":"AK291","v":0},{"$f":"AL291","v":0},{"$f":"AM291","v":0},{"$f":"AN291","v":0},{"$f":"AO291","v":0},{"$f":"AP291","v":0},{"$f":"AQ291","v":0},{"$f":"AR291","v":0},null,{"$f":"IF(AS292=1,0,IF(AS292=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS293=1,0,IF(AS293=0,0,1))","v":0}]
[4,"Conservation Instant Coupon Booklet","Verified",38643.947,38643.947,37154.769,31477.757000000001,31477.757000000001,31477.757000000001,31477.757000000001,31451.523000000001,22870.544000000002,22870.544000000002,17149.8913333333,null,null,null,2.59,2.59,2.4969999999999999,2.14,2.14,2.14,2.14,2.137,1.5980000000000001,1.5980000000000001,1.2386666666666699,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE294:AR294)","v":1},{"$f":"IF(AS294=1,0,IF(AS294=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE294","v":1},{"$f":"AF294","v":0},{"$f":"AG294","v":0},{"$f":"AH294","v":0},{"$f":"AI294","v":0},{"$f":"AJ294","v":0},{"$f":"AK294","v":0},{"$f":"AL294","v":0},{"$f":"AM294","v":0},{"$f":"AN294","v":0},{"$f":"AO294","v":0},{"$f":"AP294","v":0},{"$f":"AQ294","v":0},{"$f":"AR294","v":0},null,{"$f":"IF(AS295=1,0,IF(AS295=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS296=1,0,IF(AS296=0,0,1))","v":0}]
[5,"Bi-Annual Retailer Event","Verified",86135.657999999996,86135.657999999996,80945.778000000006,63234.031999999999,63234.031999999999,63234.031999999999,63234.031999999999,63159.514000000003,53113.481,53113.481,46416.125666666703,null,null,null,5.9349999999999996,5.9349999999999996,5.609,4.4969999999999999,4.4969999999999999,4.4969999999999999,4.4969999999999999,4.4880000000000004,3.8580000000000001,3.8580000000000001,3.4380000000000002,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE297:AR297)","v":1},{"$f":"IF(AS297=1,0,IF(AS297=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE297","v":1},{"$f":"AF297","v":0},{"$f":"AG297","v":0},{"$f":"AH297","v":0},{"$f":"AI297","v":0},{"$f":"AJ297","v":0},{"$f":"AK297","v":0},{"$f":"AL297","v":0},{"$f":"AM297","v":0},{"$f":"AN297","v":0},{"$f":"AO297","v":0},{"$f":"AP297","v":0},{"$f":"AQ297","v":0},{"$f":"AR297","v":0},null,{"$f":"IF(AS298=1,0,IF(AS298=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS299=1,0,IF(AS299=0,0,1))","v":0}]
[6,"Retailer Co-op","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE300:AR300)","v":0},{"$f":"IF(AS300=1,0,IF(AS300=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE300","v":0},{"$f":"AF300","v":0},{"$f":"AG300","v":0},{"$f":"AH300","v":0},{"$f":"AI300","v":0},{"$f":"AJ300","v":0},{"$f":"AK300","v":0},{"$f":"AL300","v":0},{"$f":"AM300","v":0},{"$f":"AN300","v":0},{"$f":"AO300","v":0},{"$f":"AP300","v":0},{"$f":"AQ300","v":0},{"$f":"AR300","v":0},null,{"$f":"IF(AS301=1,0,IF(AS301=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS302=1,0,IF(AS302=0,0,1))","v":0}]
[7,"Residential Demand Response","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE303:AR303)","v":0},{"$f":"IF(AS303=1,0,IF(AS303=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE303","v":0},{"$f":"AF303","v":0},{"$f":"AG303","v":0},{"$f":"AH303","v":0},{"$f":"AI303","v":0},{"$f":"AJ303","v":0},{"$f":"AK303","v":0},{"$f":"AL303","v":0},{"$f":"AM303","v":0},{"$f":"AN303","v":0},{"$f":"AO303","v":0},{"$f":"AP303","v":0},{"$f":"AQ303","v":0},{"$f":"AR303","v":0},null,{"$f":"IF(AS304=1,0,IF(AS304=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS305=1,0,IF(AS305=0,0,1))","v":0}]
[8,"Residential Demand Response (IHD)","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE306:AR306)","v":0},{"$f":"IF(AS306=1,0,IF(AS306=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE306","v":0},{"$f":"AF306","v":0},{"$f":"AG306","v":0},{"$f":"AH306","v":0},{"$f":"AI306","v":0},{"$f":"AJ306","v":0},{"$f":"AK306","v":0},{"$f":"AL306","v":0},{"$f":"AM306","v":0},{"$f":"AN306","v":0},{"$f":"AO306","v":0},{"$f":"AP306","v":0},{"$f":"AQ306","v":0},{"$f":"AR306","v":0},null,{"$f":"IF(AS307=1,0,IF(AS307=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS308=1,0,IF(AS308=0,0,1))","v":0}]
[9,"Residential New Construction","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE309:AR309)","v":0},{"$f":"IF(AS309=1,0,IF(AS309=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE309","v":0},{"$f":"AF309","v":0},{"$f":"AG309","v":0},{"$f":"AH309","v":0},{"$f":"AI309","v":0},{"$f":"AJ309","v":0},{"$f":"AK309","v":0},{"$f":"AL309","v":0},{"$f":"AM309","v":0},{"$f":"AN309","v":0},{"$f":"AO309","v":0},{"$f":"AP309","v":0},{"$f":"AQ309","v":0},{"$f":"AR309","v":0},null,{"$f":"IF(AS310=1,0,IF(AS310=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG312:AI312)","v":1.20944447},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS311=1,0,IF(AS311=0,0,1))","v":0}]
[null,"Business Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78349999999999997,3.8207779999999999E-3,0.42212369199999999,null,null,null,null,null,null,null,null,null,{"$f":"1-AF313-AE313","v":0.943077163},{"$f":"IF(AS312=1,0,IF(AS312=0,0,1))","v":1}]
[10,"Retrofit","Verified",5089596.2699999996,5089596.2699999996,5089596.2699999996,4813262.4400000004,4772369.3250000002,4761544.1529999999,4761544.1529999999,4601421.2860000003,4511658.12,4443836.4819999998,4361387.1586666703,null,null,12,240.24700000000001,240.24700000000001,240.24700000000001,151.38999999999999,138.29,136.04300000000001,136.04300000000001,136.04300000000001,135.64699999999999,122.836,118.301666666667,null,null,4.2228370000000001E-3,5.2699999999999997E-2,{"$f":"AG312*($AS$312/$AI$311)","v":0.61094244137599796},{"$f":"AH312*($AS$312/$AI$311)","v":2.9792922007347835E-3},{"$f":"AI312*($AS$312/$AI$311)","v":0.3291554294232672},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE313:AR313)","v":1},{"$f":"IF(AS313=1,0,IF(AS313=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q313","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE313","v":4.2228370000000001E-3},{"$f":"AF313","v":5.2699999999999997E-2},{"$f":"AG313","v":0.61094244137599796},{"$f":"AH313","v":2.9792922007347835E-3},{"$f":"AI313","v":0.3291554294232672},{"$f":"AJ313","v":0},{"$f":"AK313","v":0},{"$f":"AL313","v":0},{"$f":"AM313","v":0},{"$f":"AN313","v":0},{"$f":"AO313","v":0},{"$f":"AP313","v":0},{"$f":"AQ313","v":0},{"$f":"AR313","v":0},null,{"$f":"IF(AS314=1,0,IF(AS314=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS315=1,0,IF(AS315=0,0,1))","v":0}]
[11,"Direct Install Lighting","Verified",222931.87599999999,222931.87599999999,215902.94200000001,171456.356,74141.395999999993,74141.395999999993,74141.395999999993,74141.395999999993,74141.395999999993,74141.395999999993,74141.395999999993,null,null,12,64.120999999999995,64.120999999999995,62.021000000000001,48.87,19.3,19.3,19.3,19.3,19.3,19.3,19.3,null,null,0,0.7419,0.2581,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE316:AR316)","v":1},{"$f":"IF(AS316=1,0,IF(AS316=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q316","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE316","v":0},{"$f":"AF316","v":0.7419},{"$f":"AG316","v":0.2581},{"$f":"AH316","v":0},{"$f":"AI316","v":0},{"$f":"AJ316","v":0},{"$f":"AK316","v":0},{"$f":"AL316","v":0},{"$f":"AM316","v":0},{"$f":"AN316","v":0},{"$f":"AO316","v":0},{"$f":"AP316","v":0},{"$f":"AQ316","v":0},{"$f":"AR316","v":0},null,{"$f":"IF(AS317=1,0,IF(AS317=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS318=1,0,IF(AS318=0,0,1))","v":0}]
[12,"Building Commissioning","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE319:AR319)","v":0},{"$f":"IF(AS319=1,0,IF(AS319=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q319","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE319","v":0},{"$f":"AF319","v":0},{"$f":"AG319","v":0},{"$f":"AH319","v":0},{"$f":"AI319","v":0},{"$f":"AJ319","v":0},{"$f":"AK319","v":0},{"$f":"AL319","v":0},{"$f":"AM319","v":0},{"$f":"AN319","v":0},{"$f":"AO319","v":0},{"$f":"AP319","v":0},{"$f":"AQ319","v":0},{"$f":"AR319","v":0},null,{"$f":"IF(AS320=1,0,IF(AS320=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS321=1,0,IF(AS321=0,0,1))","v":0}]
[13,"New Construction","Verified",58802.057999999997,58802.057999999997,58802.057999999997,58802.057999999997,58802.057999999997,58802.057999999997,58802.057999999997,58802.057999999997,58802.057999999997,58802.057999999997,58802.057999999997,null,null,12,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG322:AR322)","v":1},{"$f":"IF(AS322=1,0,IF(AS322=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q322","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE322","v":0},{"$f":"AF322","v":0},{"$f":"AG322","v":1},{"$f":"AH322","v":0},{"$f":"AI322","v":0},{"$f":"AJ322","v":0},{"$f":"AK322","v":0},{"$f":"AL322","v":0},{"$f":"AM322","v":0},{"$f":"AN322","v":0},{"$f":"AO322","v":0},{"$f":"AP322","v":0},{"$f":"AQ322","v":0},{"$f":"AR322","v":0},null,{"$f":"IF(AS323=1,0,IF(AS323=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS324=1,0,IF(AS324=0,0,1))","v":0}]
[14,"Energy Audit","Verified",96901.535999999993,96901.535999999993,96901.535999999993,96901.535999999993,0,0,0,0,0,0,0,null,null,12,17.625,17.625,17.625,17.625,0,0,0,0,0,0,0,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE325:AR325)","v":1},{"$f":"IF(AS325=1,0,IF(AS325=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q325","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE325","v":0},{"$f":"AF325","v":0},{"$f":"AG325","v":1},{"$f":"AH325","v":0},{"$f":"AI325","v":0},{"$f":"AJ325","v":0},{"$f":"AK325","v":0},{"$f":"AL325","v":0},{"$f":"AM325","v":0},{"$f":"AN325","v":0},{"$f":"AO325","v":0},{"$f":"AP325","v":0},{"$f":"AQ325","v":0},{"$f":"AR325","v":0},null,{"$f":"IF(AS326=1,0,IF(AS326=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS327=1,0,IF(AS327=0,0,1))","v":0}]
[15,"Small Commercial Demand Response ","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE328:AR328)","v":0},{"$f":"IF(AS328=1,0,IF(AS328=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE328","v":0},{"$f":"AF328","v":0},{"$f":"AG328","v":0},{"$f":"AH328","v":0},{"$f":"AI328","v":0},{"$f":"AJ328","v":0},{"$f":"AK328","v":0},{"$f":"AL328","v":0},{"$f":"AM328","v":0},{"$f":"AN328","v":0},{"$f":"AO328","v":0},{"$f":"AP328","v":0},{"$f":"AQ328","v":0},{"$f":"AR328","v":0},null,{"$f":"IF(AS329=1,0,IF(AS329=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS330=1,0,IF(AS330=0,0,1))","v":0}]
[16,"Small Commercial Demand Response (IHD)","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE331:AR331)","v":0},{"$f":"IF(AS331=1,0,IF(AS331=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE331","v":0},{"$f":"AF331","v":0},{"$f":"AG331","v":0},{"$f":"AH331","v":0},{"$f":"AI331","v":0},{"$f":"AJ331","v":0},{"$f":"AK331","v":0},{"$f":"AL331","v":0},{"$f":"AM331","v":0},{"$f":"AN331","v":0},{"$f":"AO331","v":0},{"$f":"AP331","v":0},{"$f":"AQ331","v":0},{"$f":"AR331","v":0},null,{"$f":"IF(AS332=1,0,IF(AS332=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS333=1,0,IF(AS333=0,0,1))","v":0}]
[17,"Demand Response 3","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE334:AR334)","v":0},{"$f":"IF(AS334=1,0,IF(AS334=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE334","v":0},{"$f":"AF334","v":0},{"$f":"AG334","v":0},{"$f":"AH334","v":0},{"$f":"AI334","v":0},{"$f":"AJ334","v":0},{"$f":"AK334","v":0},{"$f":"AL334","v":0},{"$f":"AM334","v":0},{"$f":"AN334","v":0},{"$f":"AO334","v":0},{"$f":"AP334","v":0},{"$f":"AQ334","v":0},{"$f":"AR334","v":0},null,{"$f":"IF(AS335=1,0,IF(AS335=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS336=1,0,IF(AS336=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS337=1,0,IF(AS337=0,0,1))","v":0}]
[18,"Process & System Upgrades","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE338:AR338)","v":0},{"$f":"IF(AS338=1,0,IF(AS338=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q338","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE338","v":0},{"$f":"AF338","v":0},{"$f":"AG338","v":0},{"$f":"AH338","v":0},{"$f":"AI338","v":0},{"$f":"AJ338","v":0},{"$f":"AK338","v":0},{"$f":"AL338","v":0},{"$f":"AM338","v":0},{"$f":"AN338","v":0},{"$f":"AO338","v":0},{"$f":"AP338","v":0},{"$f":"AQ338","v":0},{"$f":"AR338","v":0},null,{"$f":"IF(AS339=1,0,IF(AS339=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS340=1,0,IF(AS340=0,0,1))","v":0}]
[19,"Monitoring & Targeting","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE341:AR341)","v":0},{"$f":"IF(AS341=1,0,IF(AS341=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q341","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE341","v":0},{"$f":"AF341","v":0},{"$f":"AG341","v":0},{"$f":"AH341","v":0},{"$f":"AI341","v":0},{"$f":"AJ341","v":0},{"$f":"AK341","v":0},{"$f":"AL341","v":0},{"$f":"AM341","v":0},{"$f":"AN341","v":0},{"$f":"AO341","v":0},{"$f":"AP341","v":0},{"$f":"AQ341","v":0},{"$f":"AR341","v":0},null,{"$f":"IF(AS342=1,0,IF(AS342=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS343=1,0,IF(AS343=0,0,1))","v":0}]
[20,"Energy Manager","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE344:AR344)","v":0},{"$f":"IF(AS344=1,0,IF(AS344=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q344","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE344","v":0},{"$f":"AF344","v":0},{"$f":"AG344","v":0},{"$f":"AH344","v":0},{"$f":"AI344","v":0},{"$f":"AJ344","v":0},{"$f":"AK344","v":0},{"$f":"AL344","v":0},{"$f":"AM344","v":0},{"$f":"AN344","v":0},{"$f":"AO344","v":0},{"$f":"AP344","v":0},{"$f":"AQ344","v":0},{"$f":"AR344","v":0},null,{"$f":"IF(AS345=1,0,IF(AS345=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS346=1,0,IF(AS346=0,0,1))","v":0}]
[21,"Retrofit","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE347:AR347)","v":0},{"$f":"IF(AS347=1,0,IF(AS347=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q347","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE347","v":0},{"$f":"AF347","v":0},{"$f":"AG347","v":0},{"$f":"AH347","v":0},{"$f":"AI347","v":0},{"$f":"AJ347","v":0},{"$f":"AK347","v":0},{"$f":"AL347","v":0},{"$f":"AM347","v":0},{"$f":"AN347","v":0},{"$f":"AO347","v":0},{"$f":"AP347","v":0},{"$f":"AQ347","v":0},{"$f":"AR347","v":0},null,{"$f":"IF(AS348=1,0,IF(AS348=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS349=1,0,IF(AS349=0,0,1))","v":0}]
[22,"Demand Response 3","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE350:AR350)","v":0},{"$f":"IF(AS350=1,0,IF(AS350=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE350","v":0},{"$f":"AF350","v":0},{"$f":"AG350","v":0},{"$f":"AH350","v":0},{"$f":"AI350","v":0},{"$f":"AJ350","v":0},{"$f":"AK350","v":0},{"$f":"AL350","v":0},{"$f":"AM350","v":0},{"$f":"AN350","v":0},{"$f":"AO350","v":0},{"$f":"AP350","v":0},{"$f":"AQ350","v":0},{"$f":"AR350","v":0},null,{"$f":"IF(AS351=1,0,IF(AS351=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS352=1,0,IF(AS352=0,0,1))","v":0}]
[null,"Home Assistance Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS353=1,0,IF(AS353=0,0,1))","v":0}]
[23,"Home Assistance Program","Verified",272016.255,266485.59600000002,264640.413,242702.48800000001,233181.64300000001,224391.62899999999,216133.61,214813.84700000001,122841.59600000001,122017.651,60428.168666666701,null,null,null,26.881,26.594000000000001,26.498000000000001,25.359000000000002,24.864000000000001,24.407,23.978000000000002,23.978000000000002,19.201000000000001,18.318999999999999,14.8403333333333,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE354:AR354)","v":1},{"$f":"IF(AS354=1,0,IF(AS354=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE354","v":1},{"$f":"AF354","v":0},{"$f":"AG354","v":0},{"$f":"AH354","v":0},{"$f":"AI354","v":0},{"$f":"AJ354","v":0},{"$f":"AK354","v":0},{"$f":"AL354","v":0},{"$f":"AM354","v":0},{"$f":"AN354","v":0},{"$f":"AO354","v":0},{"$f":"AP354","v":0},{"$f":"AQ354","v":0},{"$f":"AR354","v":0},null,{"$f":"IF(AS355=1,0,IF(AS355=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS356=1,0,IF(AS356=0,0,1))","v":0}]
[null,"Aboriginal Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS357=1,0,IF(AS357=0,0,1))","v":0}]
[24,"Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE358:AR358)","v":0},{"$f":"IF(AS358=1,0,IF(AS358=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE358","v":0},{"$f":"AF358","v":0},{"$f":"AG358","v":0},{"$f":"AH358","v":0},{"$f":"AI358","v":0},{"$f":"AJ358","v":0},{"$f":"AK358","v":0},{"$f":"AL358","v":0},{"$f":"AM358","v":0},{"$f":"AN358","v":0},{"$f":"AO358","v":0},{"$f":"AP358","v":0},{"$f":"AQ358","v":0},{"$f":"AR358","v":0},null,{"$f":"IF(AS359=1,0,IF(AS359=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS360=1,0,IF(AS360=0,0,1))","v":0}]
[25,"Direct Install Lighting","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE361:AR361)","v":0},{"$f":"IF(AS361=1,0,IF(AS361=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE361","v":0},{"$f":"AF361","v":0},{"$f":"AG361","v":0},{"$f":"AH361","v":0},{"$f":"AI361","v":0},{"$f":"AJ361","v":0},{"$f":"AK361","v":0},{"$f":"AL361","v":0},{"$f":"AM361","v":0},{"$f":"AN361","v":0},{"$f":"AO361","v":0},{"$f":"AP361","v":0},{"$f":"AQ361","v":0},{"$f":"AR361","v":0},null,{"$f":"IF(AS362=1,0,IF(AS362=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS363=1,0,IF(AS363=0,0,1))","v":0}]
[null,"Pre-2011 Programs completed in 2011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS364=1,0,IF(AS364=0,0,1))","v":0}]
[26,"Electricity Retrofit Incentive Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE365:AR365)","v":0},{"$f":"IF(AS365=1,0,IF(AS365=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q365","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE365","v":0},{"$f":"AF365","v":0},{"$f":"AG365","v":0},{"$f":"AH365","v":0},{"$f":"AI365","v":0},{"$f":"AJ365","v":0},{"$f":"AK365","v":0},{"$f":"AL365","v":0},{"$f":"AM365","v":0},{"$f":"AN365","v":0},{"$f":"AO365","v":0},{"$f":"AP365","v":0},{"$f":"AQ365","v":0},{"$f":"AR365","v":0},null,{"$f":"IF(AS366=1,0,IF(AS366=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS367=1,0,IF(AS367=0,0,1))","v":0}]
[27,"High Performance New Construction","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE368:AR368)","v":0},{"$f":"IF(AS368=1,0,IF(AS368=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q368","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE368","v":0},{"$f":"AF368","v":0},{"$f":"AG368","v":0},{"$f":"AH368","v":0},{"$f":"AI368","v":0},{"$f":"AJ368","v":0},{"$f":"AK368","v":0},{"$f":"AL368","v":0},{"$f":"AM368","v":0},{"$f":"AN368","v":0},{"$f":"AO368","v":0},{"$f":"AP368","v":0},{"$f":"AQ368","v":0},{"$f":"AR368","v":0},null,{"$f":"IF(AS369=1,0,IF(AS369=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS370=1,0,IF(AS370=0,0,1))","v":0}]
[28,"Toronto Comprehensive","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE371:AR371)","v":0},{"$f":"IF(AS371=1,0,IF(AS371=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q371","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE371","v":0},{"$f":"AF371","v":0},{"$f":"AG371","v":0},{"$f":"AH371","v":0},{"$f":"AI371","v":0},{"$f":"AJ371","v":0},{"$f":"AK371","v":0},{"$f":"AL371","v":0},{"$f":"AM371","v":0},{"$f":"AN371","v":0},{"$f":"AO371","v":0},{"$f":"AP371","v":0},{"$f":"AQ371","v":0},{"$f":"AR371","v":0},null,{"$f":"IF(AS372=1,0,IF(AS372=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS373=1,0,IF(AS373=0,0,1))","v":0}]
[29,"Multifamily Energy Efficiency Rebates","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE374:AR374)","v":0},{"$f":"IF(AS374=1,0,IF(AS374=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE374","v":0},{"$f":"AF374","v":0},{"$f":"AG374","v":0},{"$f":"AH374","v":0},{"$f":"AI374","v":0},{"$f":"AJ374","v":0},{"$f":"AK374","v":0},{"$f":"AL374","v":0},{"$f":"AM374","v":0},{"$f":"AN374","v":0},{"$f":"AO374","v":0},{"$f":"AP374","v":0},{"$f":"AQ374","v":0},{"$f":"AR374","v":0},null,{"$f":"IF(AS375=1,0,IF(AS375=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS376=1,0,IF(AS376=0,0,1))","v":0}]
[30,"LDC Custom Programs","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE377:AR377)","v":0},{"$f":"IF(AS377=1,0,IF(AS377=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q377","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE377","v":0},{"$f":"AF377","v":0},{"$f":"AG377","v":0},{"$f":"AH377","v":0},{"$f":"AI377","v":0},{"$f":"AJ377","v":0},{"$f":"AK377","v":0},{"$f":"AL377","v":0},{"$f":"AM377","v":0},{"$f":"AN377","v":0},{"$f":"AO377","v":0},{"$f":"AP377","v":0},{"$f":"AQ377","v":0},{"$f":"AR377","v":0},null,{"$f":"IF(AS378=1,0,IF(AS378=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS379=1,0,IF(AS379=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS380=1,0,IF(AS380=0,0,1))","v":0}]
[31,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE381:AR381)","v":0},{"$f":"IF(AS381=1,0,IF(AS381=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE381","v":0},{"$f":"AF381","v":0},{"$f":"AG381","v":0},{"$f":"AH381","v":0},{"$f":"AI381","v":0},{"$f":"AJ381","v":0},{"$f":"AK381","v":0},{"$f":"AL381","v":0},{"$f":"AM381","v":0},{"$f":"AN381","v":0},{"$f":"AO381","v":0},{"$f":"AP381","v":0},{"$f":"AQ381","v":0},{"$f":"AR381","v":0},null,{"$f":"IF(AS382=1,0,IF(AS382=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS383=1,0,IF(AS383=0,0,1))","v":0}]
[32,"Time of Use Savings","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE384:AR384)","v":0},{"$f":"IF(AS384=1,0,IF(AS384=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q384","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE384","v":0},{"$f":"AF384","v":0},{"$f":"AG384","v":0},{"$f":"AH384","v":0},{"$f":"AI384","v":0},{"$f":"AJ384","v":0},{"$f":"AK384","v":0},{"$f":"AL384","v":0},{"$f":"AM384","v":0},{"$f":"AN384","v":0},{"$f":"AO384","v":0},{"$f":"AP384","v":0},{"$f":"AQ384","v":0},{"$f":"AR384","v":0},null,{"$f":"IF(AS385=1,0,IF(AS385=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS386=1,0,IF(AS386=0,0,1))","v":0}]
[33,"LDC Pilots","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE387:AR387)","v":0},{"$f":"IF(AS387=1,0,IF(AS387=0,0,1))","v":0}]
[null,"Adjustment to 2013 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q387","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE387","v":0},{"$f":"AF387","v":0},{"$f":"AG387","v":0},{"$f":"AH387","v":0},{"$f":"AI387","v":0},{"$f":"AJ387","v":0},{"$f":"AK387","v":0},{"$f":"AL387","v":0},{"$f":"AM387","v":0},{"$f":"AN387","v":0},{"$f":"AO387","v":0},{"$f":"AP387","v":0},{"$f":"AQ387","v":0},{"$f":"AR387","v":0},null,{"$f":"IF(AS388=1,0,IF(AS388=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS389=1,0,IF(AS389=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2013",null,{"$f":"SUM(D285:D388)","v":5956652.0489999996},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R285:R388)","v":421.71299999999997},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE284=\"kWh\",SUMPRODUCT(D285:D388,AE285:AE388))","v":509912.84444401797},{"$f":"IF(AF284=\"kWh\",SUMPRODUCT(D285:D388,AF285:AF388))","v":433614.8822333999},{"$f":"IF(AG284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AG285:AG388),SUMPRODUCT(D285:D388,AG285:AG388))","v":3322692.6820075726},{"$f":"IF(AH284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AH285:AH388),SUMPRODUCT(D285:D388,AH285:AH388))","v":15163.394472099844},{"$f":"IF(AI284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AI285:AI388),SUMPRODUCT(D285:D388,AI285:AI388))","v":1675268.2458429087},{"$f":"IF(AJ284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AJ285:AJ388),SUMPRODUCT(D285:D388,AJ285:AJ388))","v":0},{"$f":"IF(AK284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AK285:AK388),SUMPRODUCT(D285:D388,AK285:AK388))","v":0},{"$f":"IF(AL284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AL285:AL388),SUMPRODUCT(D285:D388,AL285:AL388))","v":0},{"$f":"IF(AM284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AM285:AM388),SUMPRODUCT(D285:D388,AM285:AM388))","v":0},{"$f":"IF(AN284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AN285:AN388),SUMPRODUCT(D285:D388,AN285:AN388))","v":0},{"$f":"IF(AO284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AO285:AO388),SUMPRODUCT(D285:D388,AO285:AO388))","v":0},{"$f":"IF(AP284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AP285:AP388),SUMPRODUCT(D285:D388,AP285:AP388))","v":0},{"$f":"IF(AQ284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AQ285:AQ388),SUMPRODUCT(D285:D388,AQ285:AQ388))","v":0},{"$f":"IF(AR284=\"kW\",SUMPRODUCT(Q285:Q388,R285:R388,AR285:AR388),SUMPRODUCT(D285:D388,AR285:AR388))","v":0},null,{"$f":"IF(AS390=1,0,IF(AS390=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AS391=1,0,IF(AS391=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS392=1,0,IF(AS392=0,0,1))","v":0}]
[null,"Distribution Rate in 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AS393=1,0,IF(AS393=0,0,1))","v":0}]
[null,"Lost Revenue in 2013 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE136*AE393","v":0},{"$f":"AF136*AF393","v":0},{"$f":"AG136*AG393","v":0},{"$f":"AH136*AH393","v":0},{"$f":"AI136*AI393","v":0},{"$f":"AJ136*AJ393","v":0},{"$f":"AK136*AK393","v":0},{"$f":"AL136*AL393","v":0},{"$f":"AM136*AM393","v":0},{"$f":"AN136*AN393","v":0},{"$f":"AO136*AO393","v":0},{"$f":"AP136*AP393","v":0},{"$f":"AQ136*AQ393","v":0},{"$f":"AR136*AR393","v":0},{"$f":"SUM(AE394:AR394)","v":0},{"$f":"IF(AS394=1,0,IF(AS394=0,0,1))","v":0}]
[null,"Lost Revenue in 2013 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE268*AE393","v":0},{"$f":"AF268*AF393","v":0},{"$f":"AG268*AG393","v":0},{"$f":"AH268*AH393","v":0},{"$f":"AI268*AI393","v":0},{"$f":"AJ268*AJ393","v":0},{"$f":"AK268*AK393","v":0},{"$f":"AL268*AL393","v":0},{"$f":"AM268*AM393","v":0},{"$f":"AN268*AN393","v":0},{"$f":"AO268*AO393","v":0},{"$f":"AP268*AP393","v":0},{"$f":"AQ268*AQ393","v":0},{"$f":"AR268*AR393","v":0},{"$f":"SUM(AE395:AR395)","v":0},{"$f":"IF(AS395=1,0,IF(AS395=0,0,1))","v":0}]
[null,"Lost Revenue in 2013 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE390*AE393","v":0},{"$f":"AF390*AF393","v":0},{"$f":"AG390*AG393","v":0},{"$f":"AH390*AH393","v":0},{"$f":"AI390*AI393","v":0},{"$f":"AJ390*AJ393","v":0},{"$f":"AK390*AK393","v":0},{"$f":"AL390*AL393","v":0},{"$f":"AM390*AM393","v":0},{"$f":"AN390*AN393","v":0},{"$f":"AO390*AO393","v":0},{"$f":"AP390*AP393","v":0},{"$f":"AQ390*AQ393","v":0},{"$f":"AR390*AR393","v":0},{"$f":"SUM(AE396:AR396)","v":0},{"$f":"IF(AS396=1,0,IF(AS396=0,0,1))","v":0}]
[null,"Total Lost Revenues in 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE394:AE396)","v":0},{"$f":"SUM(AF394:AF396)","v":0},{"$f":"SUM(AG394:AG396)","v":0},{"$f":"SUM(AH394:AH396)","v":0},{"$f":"SUM(AI394:AI396)","v":0},{"$f":"SUM(AJ394:AJ396)","v":0},{"$f":"SUM(AK394:AK396)","v":0},{"$f":"SUM(AL394:AL396)","v":0},{"$f":"SUM(AM394:AM396)","v":0},{"$f":"SUM(AN394:AN396)","v":0},{"$f":"SUM(AO394:AO396)","v":0},{"$f":"SUM(AP394:AP396)","v":0},{"$f":"SUM(AQ394:AQ396)","v":0},{"$f":"SUM(AR394:AR396)","v":0},{"$f":"SUM(AS394:AS396)","v":0},{"$f":"IF(AS397=1,0,IF(AS397=0,0,1))","v":0}]
[null,"Forecast Lost Revenues in 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE391*AE393","v":0},{"$f":"AF391*AF393","v":0},{"$f":"AG391*AG393","v":0},{"$f":"AH391*AH393","v":0},{"$f":"AI391*AI393","v":0},{"$f":"AJ391*AJ393","v":0},{"$f":"AK391*AK393","v":0},{"$f":"AL391*AL393","v":0},{"$f":"AM391*AM393","v":0},{"$f":"AN391*AN393","v":0},{"$f":"AO391*AO393","v":0},{"$f":"AP391*AP393","v":0},{"$f":"AQ391*AQ393","v":0},{"$f":"AR391*AR393","v":0},{"$f":"SUM(AE398:AR398)","v":0},{"$f":"IF(AS398=1,0,IF(AS398=0,0,1))","v":0}]
[null,"LRAMVA in 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS397-AS398","v":0},{"$f":"IF(AS399=1,0,IF(AS399=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS400=1,0,IF(AS400=0,0,1))","v":0}]
[null,"2013 Savings Persisting in 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E285:E388,AE285:AE388)","v":504382.18544401799},{"$f":"SUMPRODUCT(E285:E388,AF285:AF388)","v":433614.8822333999},{"$f":"IF(AG284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AG285:AG388),SUMPRODUCT(E285:E388,AG285:AG388))","v":3322692.6820075726},{"$f":"IF(AH284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AH285:AH388),SUMPRODUCT(E285:E388,AH285:AH388))","v":15163.394472099844},{"$f":"IF(AI284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AI285:AI388),SUMPRODUCT(E285:E388,AI285:AI388))","v":1675268.2458429087},{"$f":"IF(AJ284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AJ285:AJ388),SUMPRODUCT(E285:E388, AJ285:AJ388))","v":0},{"$f":"IF(AK284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AK285:AK388),SUMPRODUCT(E285:E388,AK285:AK388))","v":0},{"$f":"IF(AL284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AL285:AL388),SUMPRODUCT(E285:E388,AL285:AL388))","v":0},{"$f":"IF(AM284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AM285:AM388),SUMPRODUCT(E285:E388,AM285:AM388))","v":0},{"$f":"IF(AN284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AN285:AN388),SUMPRODUCT(E285:E388,AN285:AN388))","v":0},{"$f":"IF(AO284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AO285:AO388),SUMPRODUCT(E285:E388,AO285:AO388))","v":0},{"$f":"IF(AP284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AP285:AP388),SUMPRODUCT(E285:E388,AP285:AP388))","v":0},{"$f":"IF(AQ284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AQ285:AQ388),SUMPRODUCT(E285:E388,AQ285:AQ388))","v":0},{"$f":"IF(AR284=\"kW\",SUMPRODUCT(Q285:Q388,S285:S388,AR285:AR388),SUMPRODUCT(E285:E388,AR285:AR388))","v":0},null,{"$f":"IF(AS401=1,0,IF(AS401=0,0,1))","v":0}]
[null,"2013 Savings Persisting in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F285:F388,AE285:AE388)","v":495857.94444401795},{"$f":"SUMPRODUCT(F285:F388,AF285:AF388)","v":428400.11609879998},{"$f":"IF(AG284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AG285:AG388),SUMPRODUCT(F285:F388,AG285:AG388))","v":3320878.5141421729},{"$f":"IF(AH284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AH285:AH388),SUMPRODUCT(F285:F388,AH285:AH388))","v":15163.394472099844},{"$f":"IF(AI284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AI285:AI388),SUMPRODUCT(F285:F388, AI285:AI388))","v":1675268.2458429087},{"$f":"IF(AJ284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AJ285:AJ388),SUMPRODUCT(F285:F388, AJ285:AJ388))","v":0},{"$f":"IF(AK284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AK285:AK388),SUMPRODUCT(F285:F388,AK285:AK388))","v":0},{"$f":"IF(AL284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AL285:AL388),SUMPRODUCT(F285:F388,AL285:AL388))","v":0},{"$f":"IF(AM284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AM285:AM388),SUMPRODUCT(F285:F388,AM285:AM388))","v":0},{"$f":"IF(AN284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AN285:AN388),SUMPRODUCT(F285:F388,AN285:AN388))","v":0},{"$f":"IF(AO284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AO285:AO388),SUMPRODUCT(F285:F388,AO285:AO388))","v":0},{"$f":"IF(AP284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AP285:AP388),SUMPRODUCT(F285:F388,AP285:AP388))","v":0},{"$f":"IF(AQ284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AQ285:AQ388),SUMPRODUCT(F285:F388,AQ285:AQ388))","v":0},{"$f":"IF(AR284=\"kW\",SUMPRODUCT(Q285:Q388,T285:T388,AR285:AR388),SUMPRODUCT(F285:F388,AR285:AR388))","v":0},null,{"$f":"IF(AS402=1,0,IF(AS402=0,0,1))","v":0}]
[null,"2013 Savings Persisting in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G285:G388,AE285:AE388)","v":449261.80472234229},{"$f":"SUMPRODUCT(G285:G388,AF285:AF388)","v":380862.40110440005},{"$f":"IF(AG284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AG285:AG388),SUMPRODUCT(G285:G388,AG285:AG388))","v":3140582.7855605935},{"$f":"IF(AH284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AH285:AH388),SUMPRODUCT(G285:G388,AH285:AH388))","v":14340.115247581674},{"$f":"IF(AI284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AI285:AI388),SUMPRODUCT(G285:G388, AI285:AI388))","v":1584311.465365083},{"$f":"IF(AJ284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AJ285:AJ388),SUMPRODUCT(G285:G388, AJ285:AJ388))","v":0},{"$f":"IF(AK284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AK285:AK388),SUMPRODUCT(G285:G388,AK285:AK388))","v":0},{"$f":"IF(AL284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AL285:AL388),SUMPRODUCT(G285:G388,AL285:AL388))","v":0},{"$f":"IF(AM284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AM285:AM388),SUMPRODUCT(G285:G388,AM285:AM388))","v":0},{"$f":"IF(AN284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AN285:AN388),SUMPRODUCT(G285:G388,AN285:AN388))","v":0},{"$f":"IF(AO284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AO285:AO388),SUMPRODUCT(G285:G388,AO285:AO388))","v":0},{"$f":"IF(AP284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AP285:AP388),SUMPRODUCT(G285:G388,AP285:AP388))","v":0},{"$f":"IF(AQ284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AQ285:AQ388),SUMPRODUCT(G285:G388,AQ285:AQ388))","v":0},{"$f":"IF(AR284=\"kW\",SUMPRODUCT(Q285:Q388,U285:U388,AR285:AR388),SUMPRODUCT(G285:G388,AR285:AR388))","v":0},null,{"$f":"IF(AS403=1,0,IF(AS403=0,0,1))","v":0}]
[null,"2013 Savings Persisting in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H285:H388,AE285:AE388)","v":431195.53376327502},{"$f":"SUMPRODUCT(H285:H388,AF285:AF388)","v":306509.36511989997},{"$f":"IF(AG284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AG285:AG388),SUMPRODUCT(H285:H388,AG285:AG388))","v":2993580.9188710237},{"$f":"IF(AH284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AH285:AH388),SUMPRODUCT(H285:H388,AH285:AH388))","v":14218.282708998424},{"$f":"IF(AI284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AI285:AI388),SUMPRODUCT(H285:H388, AI285:AI388))","v":1570851.2745368029},{"$f":"IF(AJ284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AJ285:AJ388),SUMPRODUCT(H285:H388, AJ285:AJ388))","v":0},{"$f":"IF(AK284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AK285:AK388),SUMPRODUCT(H285:H388,AK285:AK388))","v":0},{"$f":"IF(AL284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AL285:AL388),SUMPRODUCT(H285:H388,AL285:AL388))","v":0},{"$f":"IF(AM284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AM285:AM388),SUMPRODUCT(H285:H388,AM285:AM388))","v":0},{"$f":"IF(AN284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AN285:AN388),SUMPRODUCT(H285:H388,AN285:AN388))","v":0},{"$f":"IF(AO284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AO285:AO388),SUMPRODUCT(H285:H388,AO285:AO388))","v":0},{"$f":"IF(AP284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AP285:AP388),SUMPRODUCT(H285:H388,AP285:AP388))","v":0},{"$f":"IF(AQ284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AQ285:AQ388),SUMPRODUCT(H285:H388,AQ285:AQ388))","v":0},{"$f":"IF(AR284=\"kW\",SUMPRODUCT(Q285:Q388,V285:V388,AR285:AR388),SUMPRODUCT(H285:H388,AR285:AR388))","v":0},null,{"$f":"IF(AS404=1,0,IF(AS404=0,0,1))","v":0}]
[null,"2013 Savings Persisting in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I285:I388,AE285:AE388)","v":409146.387826422},{"$f":"SUMPRODUCT(I285:I388,AF285:AF388)","v":305938.87855549995},{"$f":"IF(AG284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AG285:AG388),SUMPRODUCT(I285:I388,AG285:AG388))","v":2986967.3618610282},{"$f":"IF(AH284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AH285:AH388),SUMPRODUCT(I285:I388,AH285:AH388))","v":14186.031358487211},{"$f":"IF(AI284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AI285:AI388),SUMPRODUCT(I285:I388, AI285:AI388))","v":1567288.1103985622},{"$f":"IF(AJ284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AJ285:AJ388),SUMPRODUCT(I285:I388, AJ285:AJ388))","v":0},{"$f":"IF(AK284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AK285:AK388),SUMPRODUCT(I285:I388,AK285:AK388))","v":0},{"$f":"IF(AL284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AL285:AL388),SUMPRODUCT(I285:I388,AL285:AL388))","v":0},{"$f":"IF(AM284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AM285:AM388),SUMPRODUCT(I285:I388,AM285:AM388))","v":0},{"$f":"IF(AN284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AN285:AN388),SUMPRODUCT(I285:I388,AN285:AN388))","v":0},{"$f":"IF(AO284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AO285:AO388),SUMPRODUCT(I285:I388,AO285:AO388))","v":0},{"$f":"IF(AP284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AP285:AP388),SUMPRODUCT(I285:I388,AP285:AP388))","v":0},{"$f":"IF(AQ284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AQ285:AQ388),SUMPRODUCT(I285:I388,AQ285:AQ388))","v":0},{"$f":"IF(AR284=\"kW\",SUMPRODUCT(Q285:Q388,W285:W388,AR285:AR388),SUMPRODUCT(I285:I388,AR285:AR388))","v":0},null,{"$f":"IF(AS405=1,0,IF(AS405=0,0,1))","v":0}]
[null,"2013 Savings Persisting in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J285:J388,AE285:AE388)","v":400888.36882642203},{"$f":"SUMPRODUCT(J285:J388,AF285:AF388)","v":305938.87855549995},{"$f":"IF(AG284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AG285:AG388),SUMPRODUCT(J285:J388,AG285:AG388))","v":2986967.3618610282},{"$f":"IF(AH284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AH285:AH388),SUMPRODUCT(J285:J388,AH285:AH388))","v":14186.031358487211},{"$f":"IF(AI284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AI285:AI388),SUMPRODUCT(J285:J388, AI285:AI388))","v":1567288.1103985622},{"$f":"IF(AJ284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AJ285:AJ388),SUMPRODUCT(J285:J388, AJ285:AJ388))","v":0},{"$f":"IF(AK284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AK285:AK388),SUMPRODUCT(J285:J388,AK285:AK388))","v":0},{"$f":"IF(AL284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AL285:AL388),SUMPRODUCT(J285:J388,AL285:AL388))","v":0},{"$f":"IF(AM284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AM285:AM388),SUMPRODUCT(J285:J388,AM285:AM388))","v":0},{"$f":"IF(AN284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AN285:AN388),SUMPRODUCT(J285:J388,AN285:AN388))","v":0},{"$f":"IF(AO284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AO285:AO388),SUMPRODUCT(J285:J388,AO285:AO388))","v":0},{"$f":"IF(AP284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AP285:AP388),SUMPRODUCT(J285:J388,AP285:AP388))","v":0},{"$f":"IF(AQ284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AQ285:AQ388),SUMPRODUCT(J285:J388,AQ285:AQ388))","v":0},{"$f":"IF(AR284=\"kW\",SUMPRODUCT(Q285:Q388,X285:X388,AR285:AR388),SUMPRODUCT(J285:J388,AR285:AR388))","v":0},null,{"$f":"IF(AS406=1,0,IF(AS406=0,0,1))","v":0}]
[null,"2013 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($K$285:$K$388,$AE$285:$AE$388)","v":398791.68105910841},{"$f":"SUMPRODUCT($K$285:$K$388,$AF$285:$AF$388)","v":297500.40346459998},{"$f":"IF($AG$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AG$285:$AG$388),SUMPRODUCT($K$285:$K$388,$AG$285:$AG$388))","v":2889141.5065759243},{"$f":"IF($AH$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AH$285:$AH$388),SUMPRODUCT($K$285:$K$388,$AH$285:$AH$388))","v":13708.978549674819},{"$f":"IF($AI$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AI$285:$AI$388),SUMPRODUCT($K$285:$K$388, $AI$285:$AI$388))","v":1514582.7993506924},{"$f":"IF(AJ284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AJ285:AJ388),SUMPRODUCT(K285:K388, AJ285:AJ388))","v":0},{"$f":"IF(AK284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AK285:AK388),SUMPRODUCT(K285:K388,AK285:AK388))","v":0},{"$f":"IF(AL284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AL285:AL388),SUMPRODUCT(K285:K388,AL285:AL388))","v":0},{"$f":"IF(AM284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AM285:AM388),SUMPRODUCT(K285:K388,AM285:AM388))","v":0},{"$f":"IF(AN284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AN285:AN388),SUMPRODUCT(K285:K388,AN285:AN388))","v":0},{"$f":"IF(AO284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AO285:AO388),SUMPRODUCT(K285:K388,AO285:AO388))","v":0},{"$f":"IF(AP284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AP285:AP388),SUMPRODUCT(K285:K388,AP285:AP388))","v":0},{"$f":"IF(AQ284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AQ285:AQ388),SUMPRODUCT(K285:K388,AQ285:AQ388))","v":0},{"$f":"IF(AR284=\"kW\",SUMPRODUCT(Q285:Q388,Y285:Y388,AR285:AR388),SUMPRODUCT(K285:K388,AR285:AR388))","v":0},null,{"$f":"IF(AS407=1,0,IF(AS407=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($L$285:$L$388,$AE$285:$AE$388)","v":287813.36284048646},{"$f":"SUMPRODUCT($L$285:$L$388,$AF$285:$AF$388)","v":292769.8846164},{"$f":"IF($AG$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AG$285:$AG$388),SUMPRODUCT($L$285:$L$388,$AG$285:$AG$388))","v":2834301.3787942454},{"$f":"IF($AH$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AH$285:$AH$388),SUMPRODUCT($L$285:$L$388,$AH$285:$AH$388))","v":13441.547849297756},{"$f":"IF($AI$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AI$285:$AI$388),SUMPRODUCT($L$285:$L$388, $AI$285:$AI$388))","v":1485036.7658995704},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS408=1,0,IF(AS408=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($M$285:$M$388,$AE$285:$AE$388)","v":286703.01811813941},{"$f":"SUMPRODUCT($M$285:$M$388,$AF$285:$AF$388)","v":289195.68429379998},{"$f":"IF($AG$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AG$285:$AG$388),SUMPRODUCT($M$285:$M$388,$AG$285:$AG$388))","v":2792866.2616964062},{"$f":"IF($AH$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AH$285:$AH$388),SUMPRODUCT($M$285:$M$388,$AH$285:$AH$388))","v":13239.487372163298},{"$f":"IF($AI$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AI$285:$AI$388),SUMPRODUCT($M$285:$M$388, $AI$285:$AI$388))","v":1462712.9055194908},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS409=1,0,IF(AS409=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($N$285:$N$388,$AE$285:$AE$388)","v":212347.35773160917},{"$f":"SUMPRODUCT($N$285:$N$388,$AF$285:$AF$388)","v":284850.60495413351},{"$f":"IF($AG$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AG$285:$AG$388),SUMPRODUCT($N$285:$N$388,$AG$285:$AG$388))","v":2742494.4708093428},{"$f":"IF($AH$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AH$285:$AH$388),SUMPRODUCT($N$285:$N$388,$AH$285:$AH$388))","v":12993.846746200448},{"$f":"IF($AI$284=\"kW\",SUMPRODUCT($Q$285:$Q$388,$Y$285:$Y$388,$AI$285:$AI$388),SUMPRODUCT($N$285:$N$388, $AI$285:$AI$388))","v":1435574.263092051},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS410=1,0,IF(AS410=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS411=1,0,IF(AS411=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS412=1,0,IF(AS412=0,0,1))","v":0}]
[null,"Table 4-d.  2014 Lost Revenues Work Form",null,"Return to Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS413=1,0,IF(AS413=0,0,1))","v":0}]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS414=1,0,IF(AS414=0,0,1))","v":0}]
[null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total",{"$f":"IF(AS415=1,0,IF(AS415=0,0,1))","v":1}]
[null,"Consumer Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0,null,{"$f":"IF(AS416=1,0,IF(AS416=0,0,1))","v":0}]
[1,"Appliance Retirement","Verified",23016.788,23016.788,23016.788,22893.232,15920.871999999999,0,0,0,0,0,null,null,null,null,4.3179999999999996,4.3179999999999996,4.3179999999999996,4.1719999999999997,2.7069999999999999,0,0,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE417:AR417)","v":1},{"$f":"IF(AS417=1,0,IF(AS417=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE417","v":1},{"$f":"AF417","v":0},{"$f":"AG417","v":0},{"$f":"AH417","v":0},{"$f":"AI417","v":0},{"$f":"AJ417","v":0},{"$f":"AK417","v":0},{"$f":"AL417","v":0},{"$f":"AM417","v":0},{"$f":"AN417","v":0},{"$f":"AO417","v":0},{"$f":"AP417","v":0},{"$f":"AQ417","v":0},{"$f":"AR417","v":0},null,{"$f":"IF(AS418=1,0,IF(AS418=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS419=1,0,IF(AS419=0,0,1))","v":0}]
[2,"Appliance Exchange","Verified",15147.035,15147.035,15147.035,15147.035,0,0,0,0,0,0,null,null,null,null,8.4949999999999992,8.4949999999999992,8.4949999999999992,8.4949999999999992,0,0,0,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE420:AR420)","v":1},{"$f":"IF(AS420=1,0,IF(AS420=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE420","v":1},{"$f":"AF420","v":0},{"$f":"AG420","v":0},{"$f":"AH420","v":0},{"$f":"AI420","v":0},{"$f":"AJ420","v":0},{"$f":"AK420","v":0},{"$f":"AL420","v":0},{"$f":"AM420","v":0},{"$f":"AN420","v":0},{"$f":"AO420","v":0},{"$f":"AP420","v":0},{"$f":"AQ420","v":0},{"$f":"AR420","v":0},null,{"$f":"IF(AS421=1,0,IF(AS421=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS422=1,0,IF(AS422=0,0,1))","v":0}]
[3,"HVAC Incentives","Verified",123220.02,123220.02,123220.02,123220.02,123220.02,123220.02,123220.02,123220.02,123220.02,123220.02,null,null,null,null,65.462999999999994,65.462999999999994,65.462999999999994,65.462999999999994,65.462999999999994,65.462999999999994,65.462999999999994,65.462999999999994,65.462999999999994,65.462999999999994,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE423:AR423)","v":1},{"$f":"IF(AS423=1,0,IF(AS423=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE423","v":1},{"$f":"AF423","v":0},{"$f":"AG423","v":0},{"$f":"AH423","v":0},{"$f":"AI423","v":0},{"$f":"AJ423","v":0},{"$f":"AK423","v":0},{"$f":"AL423","v":0},{"$f":"AM423","v":0},{"$f":"AN423","v":0},{"$f":"AO423","v":0},{"$f":"AP423","v":0},{"$f":"AQ423","v":0},{"$f":"AR423","v":0},null,{"$f":"IF(AS424=1,0,IF(AS424=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS425=1,0,IF(AS425=0,0,1))","v":0}]
[4,"Conservation Instant Coupon Booklet","Verified",184681.008,184681.008,177564.163,150433.489,150433.489,150433.489,150433.489,150308.11799999999,109299.266,109299.266,null,null,null,null,13.194000000000001,13.194000000000001,12.718,10.901999999999999,10.901999999999999,10.901999999999999,10.901999999999999,10.887,8.1430000000000007,8.1430000000000007,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE426:AR426)","v":1},{"$f":"IF(AS426=1,0,IF(AS426=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE426","v":1},{"$f":"AF426","v":0},{"$f":"AG426","v":0},{"$f":"AH426","v":0},{"$f":"AI426","v":0},{"$f":"AJ426","v":0},{"$f":"AK426","v":0},{"$f":"AL426","v":0},{"$f":"AM426","v":0},{"$f":"AN426","v":0},{"$f":"AO426","v":0},{"$f":"AP426","v":0},{"$f":"AQ426","v":0},{"$f":"AR426","v":0},null,{"$f":"IF(AS427=1,0,IF(AS427=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS428=1,0,IF(AS428=0,0,1))","v":0}]
[5,"Bi-Annual Retailer Event","Verified",616205.40899999999,616205.40899999999,579077.549,452369.58899999998,452369.58899999998,452369.58899999998,452369.58899999998,451836.49400000001,379968.24,379968.24,null,null,null,null,40.328000000000003,40.328000000000003,38.113999999999997,30.558,30.558,30.558,30.558,30.5,26.215,26.215,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE429:AR429)","v":1},{"$f":"IF(AS429=1,0,IF(AS429=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE429","v":1},{"$f":"AF429","v":0},{"$f":"AG429","v":0},{"$f":"AH429","v":0},{"$f":"AI429","v":0},{"$f":"AJ429","v":0},{"$f":"AK429","v":0},{"$f":"AL429","v":0},{"$f":"AM429","v":0},{"$f":"AN429","v":0},{"$f":"AO429","v":0},{"$f":"AP429","v":0},{"$f":"AQ429","v":0},{"$f":"AR429","v":0},null,{"$f":"IF(AS430=1,0,IF(AS430=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS431=1,0,IF(AS431=0,0,1))","v":0}]
[6,"Retailer Co-op","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE432:AR432)","v":0},{"$f":"IF(AS432=1,0,IF(AS432=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE432","v":0},{"$f":"AF432","v":0},{"$f":"AG432","v":0},{"$f":"AH432","v":0},{"$f":"AI432","v":0},{"$f":"AJ432","v":0},{"$f":"AK432","v":0},{"$f":"AL432","v":0},{"$f":"AM432","v":0},{"$f":"AN432","v":0},{"$f":"AO432","v":0},{"$f":"AP432","v":0},{"$f":"AQ432","v":0},{"$f":"AR432","v":0},null,{"$f":"IF(AS433=1,0,IF(AS433=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS434=1,0,IF(AS434=0,0,1))","v":0}]
[7,"Residential Demand Response","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE435:AR435)","v":0},{"$f":"IF(AS435=1,0,IF(AS435=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE435","v":0},{"$f":"AF435","v":0},{"$f":"AG435","v":0},{"$f":"AH435","v":0},{"$f":"AI435","v":0},{"$f":"AJ435","v":0},{"$f":"AK435","v":0},{"$f":"AL435","v":0},{"$f":"AM435","v":0},{"$f":"AN435","v":0},{"$f":"AO435","v":0},{"$f":"AP435","v":0},{"$f":"AQ435","v":0},{"$f":"AR435","v":0},null,{"$f":"IF(AS436=1,0,IF(AS436=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS437=1,0,IF(AS437=0,0,1))","v":0}]
[8,"Residential Demand Response (IHD)","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE438:AR438)","v":0},{"$f":"IF(AS438=1,0,IF(AS438=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE438","v":0},{"$f":"AF438","v":0},{"$f":"AG438","v":0},{"$f":"AH438","v":0},{"$f":"AI438","v":0},{"$f":"AJ438","v":0},{"$f":"AK438","v":0},{"$f":"AL438","v":0},{"$f":"AM438","v":0},{"$f":"AN438","v":0},{"$f":"AO438","v":0},{"$f":"AP438","v":0},{"$f":"AQ438","v":0},{"$f":"AR438","v":0},null,{"$f":"IF(AS439=1,0,IF(AS439=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS440=1,0,IF(AS440=0,0,1))","v":0}]
[9,"Residential New Construction","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE441:AR441)","v":0},{"$f":"IF(AS441=1,0,IF(AS441=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE441","v":0},{"$f":"AF441","v":0},{"$f":"AG441","v":0},{"$f":"AH441","v":0},{"$f":"AI441","v":0},{"$f":"AJ441","v":0},{"$f":"AK441","v":0},{"$f":"AL441","v":0},{"$f":"AM441","v":0},{"$f":"AN441","v":0},{"$f":"AO441","v":0},{"$f":"AP441","v":0},{"$f":"AQ441","v":0},{"$f":"AR441","v":0},null,{"$f":"IF(AS442=1,0,IF(AS442=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG444:AH444)","v":0.81276505499999996},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS443=1,0,IF(AS443=0,0,1))","v":0}]
[null,"Business Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73899999999999999,7.3765054999999996E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AF445-AE445","v":0.75171460099999998},{"$f":"IF(AS444=1,0,IF(AS444=0,0,1))","v":1}]
[10,"Retrofit","Verified",1834237.828,1834237.828,1834237.828,1734649.9750000001,1719912.52,1716011.24,1716011.24,1658304.615,1625954.899,1601512.683,null,null,null,12,233.04300000000001,233.04300000000001,233.04300000000001,146.851,134.143,131.964,131.964,131.964,131.57900000000001,119.152,null,null,null,1.6885398999999999E-2,0.23139999999999999,{"$f":"$AS$444/$AI$443*AG444","v":0.68349037242872113},{"$f":"$AS$444/$AI$443*AH444","v":6.8224228571278883E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE445:AR445)","v":1},{"$f":"IF(AS445=1,0,IF(AS445=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q445","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE445","v":1.6885398999999999E-2},{"$f":"AF445","v":0.23139999999999999},{"$f":"AG445","v":0.68349037242872113},{"$f":"AH445","v":6.8224228571278883E-2},{"$f":"AI445","v":0},{"$f":"AJ445","v":0},{"$f":"AK445","v":0},{"$f":"AL445","v":0},{"$f":"AM445","v":0},{"$f":"AN445","v":0},{"$f":"AO445","v":0},{"$f":"AP445","v":0},{"$f":"AQ445","v":0},{"$f":"AR445","v":0},null,{"$f":"IF(AS446=1,0,IF(AS446=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS447=1,0,IF(AS447=0,0,1))","v":0}]
[11,"Direct Install Lighting","Verified",338658.34600000002,338658.34600000002,327980.61099999998,260461.299,112629.03599999999,112629.03599999999,112629.03599999999,112629.03599999999,112629.03599999999,112629.03599999999,null,null,null,12,93.215999999999994,93.215999999999994,90.164000000000001,71.045000000000002,28.056999999999999,28.056999999999999,28.056999999999999,28.056999999999999,28.056999999999999,28.056999999999999,null,null,null,null,0.82730000000000004,0.17269999999999999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF448:AR448)","v":1},{"$f":"IF(AS448=1,0,IF(AS448=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q448","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE448","v":0},{"$f":"AF448","v":0.82730000000000004},{"$f":"AG448","v":0.17269999999999999},{"$f":"AH448","v":0},{"$f":"AI448","v":0},{"$f":"AJ448","v":0},{"$f":"AK448","v":0},{"$f":"AL448","v":0},{"$f":"AM448","v":0},{"$f":"AN448","v":0},{"$f":"AO448","v":0},{"$f":"AP448","v":0},{"$f":"AQ448","v":0},{"$f":"AR448","v":0},null,{"$f":"IF(AS449=1,0,IF(AS449=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS450=1,0,IF(AS450=0,0,1))","v":0}]
[12,"Building Commissioning","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE451:AR451)","v":0},{"$f":"IF(AS451=1,0,IF(AS451=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q451","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE451","v":0},{"$f":"AF451","v":0},{"$f":"AG451","v":0},{"$f":"AH451","v":0},{"$f":"AI451","v":0},{"$f":"AJ451","v":0},{"$f":"AK451","v":0},{"$f":"AL451","v":0},{"$f":"AM451","v":0},{"$f":"AN451","v":0},{"$f":"AO451","v":0},{"$f":"AP451","v":0},{"$f":"AQ451","v":0},{"$f":"AR451","v":0},null,{"$f":"IF(AS452=1,0,IF(AS452=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS453=1,0,IF(AS453=0,0,1))","v":0}]
[13,"New Construction","Verified",84927.365999999995,84927.365999999995,84927.365999999995,84927.365999999995,84927.365999999995,84927.365999999995,84927.365999999995,84927.365999999995,84927.365999999995,84927.365999999995,null,null,null,12,48.905000000000001,48.905000000000001,48.905000000000001,48.905000000000001,48.905000000000001,48.905000000000001,48.905000000000001,48.905000000000001,48.905000000000001,48.905000000000001,null,null,null,0,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE454:AR454)","v":1},{"$f":"IF(AS454=1,0,IF(AS454=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q454","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE454","v":0},{"$f":"AF454","v":0.5},{"$f":"AG454","v":0.5},{"$f":"AH454","v":0},{"$f":"AI454","v":0},{"$f":"AJ454","v":0},{"$f":"AK454","v":0},{"$f":"AL454","v":0},{"$f":"AM454","v":0},{"$f":"AN454","v":0},{"$f":"AO454","v":0},{"$f":"AP454","v":0},{"$f":"AQ454","v":0},{"$f":"AR454","v":0},null,{"$f":"IF(AS455=1,0,IF(AS455=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS456=1,0,IF(AS456=0,0,1))","v":0}]
[14,"Energy Audit","Verified",326367.84999999998,326367.84999999998,326367.84999999998,326367.84999999998,0,0,0,0,0,0,null,null,null,12,66.834999999999994,66.834999999999994,66.834999999999994,66.834999999999994,0,0,0,0,0,0,null,null,null,0,0.2,0.8,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE457:AR457)","v":1},{"$f":"IF(AS457=1,0,IF(AS457=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q457","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE457","v":0},{"$f":"AF457","v":0.2},{"$f":"AG457","v":0.8},{"$f":"AH457","v":0},{"$f":"AI457","v":0},{"$f":"AJ457","v":0},{"$f":"AK457","v":0},{"$f":"AL457","v":0},{"$f":"AM457","v":0},{"$f":"AN457","v":0},{"$f":"AO457","v":0},{"$f":"AP457","v":0},{"$f":"AQ457","v":0},{"$f":"AR457","v":0},null,{"$f":"IF(AS458=1,0,IF(AS458=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS459=1,0,IF(AS459=0,0,1))","v":0}]
[15,"Small Commercial Demand Response ","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE460:AR460)","v":0},{"$f":"IF(AS460=1,0,IF(AS460=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE460","v":0},{"$f":"AF460","v":0},{"$f":"AG460","v":0},{"$f":"AH460","v":0},{"$f":"AI460","v":0},{"$f":"AJ460","v":0},{"$f":"AK460","v":0},{"$f":"AL460","v":0},{"$f":"AM460","v":0},{"$f":"AN460","v":0},{"$f":"AO460","v":0},{"$f":"AP460","v":0},{"$f":"AQ460","v":0},{"$f":"AR460","v":0},null,{"$f":"IF(AS461=1,0,IF(AS461=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS462=1,0,IF(AS462=0,0,1))","v":0}]
[16,"Small Commercial Demand Response (IHD)","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE463:AR463)","v":0},{"$f":"IF(AS463=1,0,IF(AS463=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE463","v":0},{"$f":"AF463","v":0},{"$f":"AG463","v":0},{"$f":"AH463","v":0},{"$f":"AI463","v":0},{"$f":"AJ463","v":0},{"$f":"AK463","v":0},{"$f":"AL463","v":0},{"$f":"AM463","v":0},{"$f":"AN463","v":0},{"$f":"AO463","v":0},{"$f":"AP463","v":0},{"$f":"AQ463","v":0},{"$f":"AR463","v":0},null,{"$f":"IF(AS464=1,0,IF(AS464=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS465=1,0,IF(AS465=0,0,1))","v":0}]
[17,"Demand Response 3","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE466:AR466)","v":0},{"$f":"IF(AS466=1,0,IF(AS466=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE466","v":0},{"$f":"AF466","v":0},{"$f":"AG466","v":0},{"$f":"AH466","v":0},{"$f":"AI466","v":0},{"$f":"AJ466","v":0},{"$f":"AK466","v":0},{"$f":"AL466","v":0},{"$f":"AM466","v":0},{"$f":"AN466","v":0},{"$f":"AO466","v":0},{"$f":"AP466","v":0},{"$f":"AQ466","v":0},{"$f":"AR466","v":0},null,{"$f":"IF(AS467=1,0,IF(AS467=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS468=1,0,IF(AS468=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS469=1,0,IF(AS469=0,0,1))","v":0}]
[18,"Process & System Upgrades","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE470:AR470)","v":0},{"$f":"IF(AS470=1,0,IF(AS470=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q470","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE470","v":0},{"$f":"AF470","v":0},{"$f":"AG470","v":0},{"$f":"AH470","v":0},{"$f":"AI470","v":0},{"$f":"AJ470","v":0},{"$f":"AK470","v":0},{"$f":"AL470","v":0},{"$f":"AM470","v":0},{"$f":"AN470","v":0},{"$f":"AO470","v":0},{"$f":"AP470","v":0},{"$f":"AQ470","v":0},{"$f":"AR470","v":0},null,{"$f":"IF(AS471=1,0,IF(AS471=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS472=1,0,IF(AS472=0,0,1))","v":0}]
[19,"Monitoring & Targeting","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE473:AR473)","v":0},{"$f":"IF(AS473=1,0,IF(AS473=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q473","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE473","v":0},{"$f":"AF473","v":0},{"$f":"AG473","v":0},{"$f":"AH473","v":0},{"$f":"AI473","v":0},{"$f":"AJ473","v":0},{"$f":"AK473","v":0},{"$f":"AL473","v":0},{"$f":"AM473","v":0},{"$f":"AN473","v":0},{"$f":"AO473","v":0},{"$f":"AP473","v":0},{"$f":"AQ473","v":0},{"$f":"AR473","v":0},null,{"$f":"IF(AS474=1,0,IF(AS474=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS475=1,0,IF(AS475=0,0,1))","v":0}]
[20,"Energy Manager","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE476:AR476)","v":0},{"$f":"IF(AS476=1,0,IF(AS476=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q476","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE476","v":0},{"$f":"AF476","v":0},{"$f":"AG476","v":0},{"$f":"AH476","v":0},{"$f":"AI476","v":0},{"$f":"AJ476","v":0},{"$f":"AK476","v":0},{"$f":"AL476","v":0},{"$f":"AM476","v":0},{"$f":"AN476","v":0},{"$f":"AO476","v":0},{"$f":"AP476","v":0},{"$f":"AQ476","v":0},{"$f":"AR476","v":0},null,{"$f":"IF(AS477=1,0,IF(AS477=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS478=1,0,IF(AS478=0,0,1))","v":0}]
[21,"Retrofit","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE479:AR479)","v":0},{"$f":"IF(AS479=1,0,IF(AS479=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q479","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE479","v":0},{"$f":"AF479","v":0},{"$f":"AG479","v":0},{"$f":"AH479","v":0},{"$f":"AI479","v":0},{"$f":"AJ479","v":0},{"$f":"AK479","v":0},{"$f":"AL479","v":0},{"$f":"AM479","v":0},{"$f":"AN479","v":0},{"$f":"AO479","v":0},{"$f":"AP479","v":0},{"$f":"AQ479","v":0},{"$f":"AR479","v":0},null,{"$f":"IF(AS480=1,0,IF(AS480=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS481=1,0,IF(AS481=0,0,1))","v":0}]
[22,"Demand Response 3","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE482:AR482)","v":0},{"$f":"IF(AS482=1,0,IF(AS482=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE482","v":0},{"$f":"AF482","v":0},{"$f":"AG482","v":0},{"$f":"AH482","v":0},{"$f":"AI482","v":0},{"$f":"AJ482","v":0},{"$f":"AK482","v":0},{"$f":"AL482","v":0},{"$f":"AM482","v":0},{"$f":"AN482","v":0},{"$f":"AO482","v":0},{"$f":"AP482","v":0},{"$f":"AQ482","v":0},{"$f":"AR482","v":0},null,{"$f":"IF(AS483=1,0,IF(AS483=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS484=1,0,IF(AS484=0,0,1))","v":0}]
[null,"Home Assistance Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS485=1,0,IF(AS485=0,0,1))","v":0}]
[23,"Home Assistance Program","Verified",46219.709000000003,45279.966,44966.440999999999,41238.853000000003,39621.116000000002,38127.559000000001,36724.396000000001,36500.148000000001,20872.66,20732.659,null,null,null,null,7.694,7.6120000000000001,7.5839999999999996,7.258,7.117,6.9859999999999998,6.8630000000000004,6.8630000000000004,5.4960000000000004,5.2430000000000003,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE486:AR486)","v":1},{"$f":"IF(AS486=1,0,IF(AS486=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE486","v":1},{"$f":"AF486","v":0},{"$f":"AG486","v":0},{"$f":"AH486","v":0},{"$f":"AI486","v":0},{"$f":"AJ486","v":0},{"$f":"AK486","v":0},{"$f":"AL486","v":0},{"$f":"AM486","v":0},{"$f":"AN486","v":0},{"$f":"AO486","v":0},{"$f":"AP486","v":0},{"$f":"AQ486","v":0},{"$f":"AR486","v":0},null,{"$f":"IF(AS487=1,0,IF(AS487=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS488=1,0,IF(AS488=0,0,1))","v":0}]
[null,"Aboriginal Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS489=1,0,IF(AS489=0,0,1))","v":0}]
[24,"Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE490:AR490)","v":0},{"$f":"IF(AS490=1,0,IF(AS490=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE490","v":0},{"$f":"AF490","v":0},{"$f":"AG490","v":0},{"$f":"AH490","v":0},{"$f":"AI490","v":0},{"$f":"AJ490","v":0},{"$f":"AK490","v":0},{"$f":"AL490","v":0},{"$f":"AM490","v":0},{"$f":"AN490","v":0},{"$f":"AO490","v":0},{"$f":"AP490","v":0},{"$f":"AQ490","v":0},{"$f":"AR490","v":0},null,{"$f":"IF(AS491=1,0,IF(AS491=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS492=1,0,IF(AS492=0,0,1))","v":0}]
[25,"Direct Install Lighting","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE493:AR493)","v":0},{"$f":"IF(AS493=1,0,IF(AS493=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE493","v":0},{"$f":"AF493","v":0},{"$f":"AG493","v":0},{"$f":"AH493","v":0},{"$f":"AI493","v":0},{"$f":"AJ493","v":0},{"$f":"AK493","v":0},{"$f":"AL493","v":0},{"$f":"AM493","v":0},{"$f":"AN493","v":0},{"$f":"AO493","v":0},{"$f":"AP493","v":0},{"$f":"AQ493","v":0},{"$f":"AR493","v":0},null,{"$f":"IF(AS494=1,0,IF(AS494=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS495=1,0,IF(AS495=0,0,1))","v":0}]
[null,"Pre-2011 Programs completed in 2011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS496=1,0,IF(AS496=0,0,1))","v":0}]
[26,"Electricity Retrofit Incentive Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE497:AR497)","v":0},{"$f":"IF(AS497=1,0,IF(AS497=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q497","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE497","v":0},{"$f":"AF497","v":0},{"$f":"AG497","v":0},{"$f":"AH497","v":0},{"$f":"AI497","v":0},{"$f":"AJ497","v":0},{"$f":"AK497","v":0},{"$f":"AL497","v":0},{"$f":"AM497","v":0},{"$f":"AN497","v":0},{"$f":"AO497","v":0},{"$f":"AP497","v":0},{"$f":"AQ497","v":0},{"$f":"AR497","v":0},null,{"$f":"IF(AS498=1,0,IF(AS498=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS499=1,0,IF(AS499=0,0,1))","v":0}]
[27,"High Performance New Construction","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE500:AR500)","v":0},{"$f":"IF(AS500=1,0,IF(AS500=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q500","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE500","v":0},{"$f":"AF500","v":0},{"$f":"AG500","v":0},{"$f":"AH500","v":0},{"$f":"AI500","v":0},{"$f":"AJ500","v":0},{"$f":"AK500","v":0},{"$f":"AL500","v":0},{"$f":"AM500","v":0},{"$f":"AN500","v":0},{"$f":"AO500","v":0},{"$f":"AP500","v":0},{"$f":"AQ500","v":0},{"$f":"AR500","v":0},null,{"$f":"IF(AS501=1,0,IF(AS501=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS502=1,0,IF(AS502=0,0,1))","v":0}]
[28,"Toronto Comprehensive","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE503:AR503)","v":0},{"$f":"IF(AS503=1,0,IF(AS503=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q503","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE503","v":0},{"$f":"AF503","v":0},{"$f":"AG503","v":0},{"$f":"AH503","v":0},{"$f":"AI503","v":0},{"$f":"AJ503","v":0},{"$f":"AK503","v":0},{"$f":"AL503","v":0},{"$f":"AM503","v":0},{"$f":"AN503","v":0},{"$f":"AO503","v":0},{"$f":"AP503","v":0},{"$f":"AQ503","v":0},{"$f":"AR503","v":0},null,{"$f":"IF(AS504=1,0,IF(AS504=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS505=1,0,IF(AS505=0,0,1))","v":0}]
[29,"Multifamily Energy Efficiency Rebates","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE506:AR506)","v":0},{"$f":"IF(AS506=1,0,IF(AS506=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q506","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE506","v":0},{"$f":"AF506","v":0},{"$f":"AG506","v":0},{"$f":"AH506","v":0},{"$f":"AI506","v":0},{"$f":"AJ506","v":0},{"$f":"AK506","v":0},{"$f":"AL506","v":0},{"$f":"AM506","v":0},{"$f":"AN506","v":0},{"$f":"AO506","v":0},{"$f":"AP506","v":0},{"$f":"AQ506","v":0},{"$f":"AR506","v":0},null,{"$f":"IF(AS507=1,0,IF(AS507=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS508=1,0,IF(AS508=0,0,1))","v":0}]
[30,"LDC Custom Programs","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE509:AR509)","v":0},{"$f":"IF(AS509=1,0,IF(AS509=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE509","v":0},{"$f":"AF509","v":0},{"$f":"AG509","v":0},{"$f":"AH509","v":0},{"$f":"AI509","v":0},{"$f":"AJ509","v":0},{"$f":"AK509","v":0},{"$f":"AL509","v":0},{"$f":"AM509","v":0},{"$f":"AN509","v":0},{"$f":"AO509","v":0},{"$f":"AP509","v":0},{"$f":"AQ509","v":0},{"$f":"AR509","v":0},null,{"$f":"IF(AS510=1,0,IF(AS510=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS511=1,0,IF(AS511=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS512=1,0,IF(AS512=0,0,1))","v":0}]
[31,"Program Enabled Savings","Verified",4712,4712,4712,4712,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE513:AR513)","v":1},{"$f":"IF(AS513=1,0,IF(AS513=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE513","v":1},{"$f":"AF513","v":0},{"$f":"AG513","v":0},{"$f":"AH513","v":0},{"$f":"AI513","v":0},{"$f":"AJ513","v":0},{"$f":"AK513","v":0},{"$f":"AL513","v":0},{"$f":"AM513","v":0},{"$f":"AN513","v":0},{"$f":"AO513","v":0},{"$f":"AP513","v":0},{"$f":"AQ513","v":0},{"$f":"AR513","v":0},null,{"$f":"IF(AS514=1,0,IF(AS514=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS515=1,0,IF(AS515=0,0,1))","v":0}]
[32,"Time of Use Savings","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE516:AR516)","v":0},{"$f":"IF(AS516=1,0,IF(AS516=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q516","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE516","v":0},{"$f":"AF516","v":0},{"$f":"AG516","v":0},{"$f":"AH516","v":0},{"$f":"AI516","v":0},{"$f":"AJ516","v":0},{"$f":"AK516","v":0},{"$f":"AL516","v":0},{"$f":"AM516","v":0},{"$f":"AN516","v":0},{"$f":"AO516","v":0},{"$f":"AP516","v":0},{"$f":"AQ516","v":0},{"$f":"AR516","v":0},null,{"$f":"IF(AS517=1,0,IF(AS517=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS518=1,0,IF(AS518=0,0,1))","v":0}]
[33,"LDC Pilots","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE519:AR519)","v":0},{"$f":"IF(AS519=1,0,IF(AS519=0,0,1))","v":0}]
[null,"Adjustment to 2014 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q519","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE519","v":0},{"$f":"AF519","v":0},{"$f":"AG519","v":0},{"$f":"AH519","v":0},{"$f":"AI519","v":0},{"$f":"AJ519","v":0},{"$f":"AK519","v":0},{"$f":"AL519","v":0},{"$f":"AM519","v":0},{"$f":"AN519","v":0},{"$f":"AO519","v":0},{"$f":"AP519","v":0},{"$f":"AQ519","v":0},{"$f":"AR519","v":0},null,{"$f":"IF(AS520=1,0,IF(AS520=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS521=1,0,IF(AS521=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2014",null,{"$f":"SUM(D417:D520)","v":3597393.3589999997},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R417:R520)","v":581.49099999999999},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE416=\"kWh\",SUMPRODUCT(D417:D520,AE417:AE520))","v":1044173.8065866734},{"$f":"IF(AF416=\"kWh\",SUMPRODUCT(D417:D520,AF417:AF520))","v":812351.93604499998},{"$f":"IF(AG416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AG417:AG520),SUMPRODUCT(D417:D520,AG417:AG520))","v":1615728.1555367685},{"$f":"IF(AH416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AH417:AH520),SUMPRODUCT(D417:D520,AH417:AH520))","v":125139.46083155811},{"$f":"IF(AI416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AI417:AI520),SUMPRODUCT(D417:D520,AI417:AI520))","v":0},{"$f":"IF(AJ416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AJ417:AJ520),SUMPRODUCT(D417:D520,AJ417:AJ520))","v":0},{"$f":"IF(AK416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AK417:AK520),SUMPRODUCT(D417:D520,AK417:AK520))","v":0},{"$f":"IF(AL416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AL417:AL520),SUMPRODUCT(D417:D520,AL417:AL520))","v":0},{"$f":"IF(AM416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AM417:AM520),SUMPRODUCT(D417:D520,AM417:AM520))","v":0},{"$f":"IF(AN416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AN417:AN520),SUMPRODUCT(D417:D520,AN417:AN520))","v":0},{"$f":"IF(AO416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AO417:AO520),SUMPRODUCT(D417:D520,AO417:AO520))","v":0},{"$f":"IF(AP416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AP417:AP520),SUMPRODUCT(D417:D520,AP417:AP520))","v":0},{"$f":"IF(AQ416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AQ417:AQ520),SUMPRODUCT(D417:D520,AQ417:AQ520))","v":0},{"$f":"IF(AR416=\"kW\",SUMPRODUCT(Q417:Q520,R417:R520,AR417:AR520),SUMPRODUCT(D417:D520,AR417:AR520))","v":0},null,{"$f":"IF(AS522=1,0,IF(AS522=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AS523=1,0,IF(AS523=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS524=1,0,IF(AS524=0,0,1))","v":0}]
[null,"Distribution Rate in 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AS525=1,0,IF(AS525=0,0,1))","v":0}]
[null,"Lost Revenue in 2014 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE137*AE525","v":0},{"$f":"AF137*AF525","v":0},{"$f":"AG137*AG525","v":0},{"$f":"AH137*AH525","v":0},{"$f":"AI137*AI525","v":0},{"$f":"AJ137*AJ525","v":0},{"$f":"AK137*AK525","v":0},{"$f":"AL137*AL525","v":0},{"$f":"AM137*AM525","v":0},{"$f":"AN137*AN525","v":0},{"$f":"AO137*AO525","v":0},{"$f":"AP137*AP525","v":0},{"$f":"AQ137*AQ525","v":0},{"$f":"AR137*AR525","v":0},{"$f":"SUM(AE526:AR526)","v":0},{"$f":"IF(AS526=1,0,IF(AS526=0,0,1))","v":0}]
[null,"Lost Revenue in 2014 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE269*AE525","v":0},{"$f":"AF269*AF525","v":0},{"$f":"AG269*AG525","v":0},{"$f":"AH269*AH525","v":0},{"$f":"AI269*AI525","v":0},{"$f":"AJ269*AJ525","v":0},{"$f":"AK269*AK525","v":0},{"$f":"AL269*AL525","v":0},{"$f":"AM269*AM525","v":0},{"$f":"AN269*AN525","v":0},{"$f":"AO269*AO525","v":0},{"$f":"AP269*AP525","v":0},{"$f":"AQ269*AQ525","v":0},{"$f":"AR269*AR525","v":0},{"$f":"SUM(AE527:AR527)","v":0},{"$f":"IF(AS527=1,0,IF(AS527=0,0,1))","v":0}]
[null,"Lost Revenue in 2014 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE401*AE525","v":0},{"$f":"AF401*AF525","v":0},{"$f":"AG401*AG525","v":0},{"$f":"AH401*AH525","v":0},{"$f":"AI401*AI525","v":0},{"$f":"AJ401*AJ525","v":0},{"$f":"AK401*AK525","v":0},{"$f":"AL401*AL525","v":0},{"$f":"AM401*AM525","v":0},{"$f":"AN401*AN525","v":0},{"$f":"AO401*AO525","v":0},{"$f":"AP401*AP525","v":0},{"$f":"AQ401*AQ525","v":0},{"$f":"AR401*AR525","v":0},{"$f":"SUM(AE528:AR528)","v":0},{"$f":"IF(AS528=1,0,IF(AS528=0,0,1))","v":0}]
[null,"Lost Revenue in 2014 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE522*AE525","v":0},{"$f":"AF522*AF525","v":0},{"$f":"AG522*AG525","v":0},{"$f":"AH522*AH525","v":0},{"$f":"AI522*AI525","v":0},{"$f":"AJ522*AJ525","v":0},{"$f":"AK522*AK525","v":0},{"$f":"AL522*AL525","v":0},{"$f":"AM522*AM525","v":0},{"$f":"AN522*AN525","v":0},{"$f":"AO522*AO525","v":0},{"$f":"AP522*AP525","v":0},{"$f":"AQ522*AQ525","v":0},{"$f":"AR522*AR525","v":0},{"$f":"SUM(AE529:AR529)","v":0},{"$f":"IF(AS529=1,0,IF(AS529=0,0,1))","v":0}]
[null,"Total Lost Revenues in 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE526:AE529)","v":0},{"$f":"SUM(AF526:AF529)","v":0},{"$f":"SUM(AG526:AG529)","v":0},{"$f":"SUM(AH526:AH529)","v":0},{"$f":"SUM(AI526:AI529)","v":0},{"$f":"SUM(AJ526:AJ529)","v":0},{"$f":"SUM(AK526:AK529)","v":0},{"$f":"SUM(AL526:AL529)","v":0},{"$f":"SUM(AM526:AM529)","v":0},{"$f":"SUM(AN526:AN529)","v":0},{"$f":"SUM(AO526:AO529)","v":0},{"$f":"SUM(AP526:AP529)","v":0},{"$f":"SUM(AQ526:AQ529)","v":0},{"$f":"SUM(AR526:AR529)","v":0},{"$f":"SUM(AS526:AS529)","v":0},{"$f":"IF(AS530=1,0,IF(AS530=0,0,1))","v":0}]
[null,"Forecast Lost Revenues in 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE523*AE525","v":0},{"$f":"AF523*AF525","v":0},{"$f":"AG523*AG525","v":0},{"$f":"AH523*AH525","v":0},{"$f":"AI523*AI525","v":0},{"$f":"AJ523*AJ525","v":0},{"$f":"AK523*AK525","v":0},{"$f":"AL523*AL525","v":0},{"$f":"AM523*AM525","v":0},{"$f":"AN523*AN525","v":0},{"$f":"AO523*AO525","v":0},{"$f":"AP523*AP525","v":0},{"$f":"AQ523*AQ525","v":0},{"$f":"AR523*AR525","v":0},{"$f":"SUM(AE531:AR531)","v":0},{"$f":"IF(AS531=1,0,IF(AS531=0,0,1))","v":0}]
[null,"LRAMVA in 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS530-AS531","v":0},{"$f":"IF(AS532=1,0,IF(AS532=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS533=1,0,IF(AS533=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS534=1,0,IF(AS534=0,0,1))","v":0}]
[null,"2014 Savings Persisting in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E417:E520,AE417:AE520)","v":1043234.0635866734},{"$f":"SUMPRODUCT(E417:E520,AF417:AF520)","v":812351.93604499998},{"$f":"IF(AG416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AG417:AG520),SUMPRODUCT(E417:E520,AG417:AG520))","v":1615728.1555367685},{"$f":"IF(AH416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AH417:AH520),SUMPRODUCT(E417:E520,AH417:AH520))","v":125139.46083155811},{"$f":"IF(AI416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AI417:AI520),SUMPRODUCT(E417:E520,AI417:AI520))","v":0},{"$f":"IF(AJ416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AJ417:AJ520),SUMPRODUCT(E417:E520, AJ417:AJ520))","v":0},{"$f":"IF(AK416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AK417:AK520),SUMPRODUCT(E417:E520,AK417:AK520))","v":0},{"$f":"IF(AL416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AL417:AL520),SUMPRODUCT(E417:E520,AL417:AL520))","v":0},{"$f":"IF(AM416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AM417:AM520),SUMPRODUCT(E417:E520,AM417:AM520))","v":0},{"$f":"IF(AN416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AN417:AN520),SUMPRODUCT(E417:E520,AN417:AN520))","v":0},{"$f":"IF(AO416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AO417:AO520),SUMPRODUCT(E417:E520,AO417:AO520))","v":0},{"$f":"IF(AP416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AP417:AP520),SUMPRODUCT(E417:E520,AP417:AP520))","v":0},{"$f":"IF(AQ416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AQ417:AQ520),SUMPRODUCT(E417:E520,AQ417:AQ520))","v":0},{"$f":"IF(AR416=\"kW\",SUMPRODUCT(Q417:Q520,S417:S520,AR417:AR520),SUMPRODUCT(E417:E520,AR417:AR520))","v":0},null,{"$f":"IF(AS535=1,0,IF(AS535=0,0,1))","v":0}]
[null,"2014 Savings Persisting in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F417:F520,AE417:AE520)","v":998675.83358667325},{"$f":"SUMPRODUCT(F417:F520,AF417:AF520)","v":803518.24587949982},{"$f":"IF(AG416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AG417:AG520),SUMPRODUCT(F417:F520,AG417:AG520))","v":1613884.1107022685},{"$f":"IF(AH416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AH417:AH520),SUMPRODUCT(F417:F520,AH417:AH520))","v":125139.46083155811},{"$f":"IF(AI416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AI417:AI520),SUMPRODUCT(F417:F520, AI417:AI520))","v":0},{"$f":"IF(AJ416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AJ417:AJ520),SUMPRODUCT(F417:F520, AJ417:AJ520))","v":0},{"$f":"IF(AK416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AK417:AK520),SUMPRODUCT(F417:F520,AK417:AK520))","v":0},{"$f":"IF(AL416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AL417:AL520),SUMPRODUCT(F417:F520,AL417:AL520))","v":0},{"$f":"IF(AM416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AM417:AM520),SUMPRODUCT(F417:F520,AM417:AM520))","v":0},{"$f":"IF(AN416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AN417:AN520),SUMPRODUCT(F417:F520,AN417:AN520))","v":0},{"$f":"IF(AO416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AO417:AO520),SUMPRODUCT(F417:F520,AO417:AO520))","v":0},{"$f":"IF(AP416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AP417:AP520),SUMPRODUCT(F417:F520,AP417:AP520))","v":0},{"$f":"IF(AQ416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AQ417:AQ520),SUMPRODUCT(F417:F520,AQ417:AQ520))","v":0},{"$f":"IF(AR416=\"kW\",SUMPRODUCT(Q417:Q520,T417:T520,AR417:AR520),SUMPRODUCT(F417:F520,AR417:AR520))","v":0},null,{"$f":"IF(AS536=1,0,IF(AS536=0,0,1))","v":0}]
[null,"2014 Savings Persisting in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G417:G520,AE417:AE520)","v":839304.47495321499},{"$f":"SUMPRODUCT(G417:G520,AF417:AF520)","v":724614.8898776999},{"$f":"IF(AG416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AG417:AG520),SUMPRODUCT(G417:G520,AG417:AG520))","v":1534156.1867835219},{"$f":"IF(AH416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AH417:AH520),SUMPRODUCT(G417:G520,AH417:AH520))","v":118345.15638556321},{"$f":"IF(AI416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AI417:AI520),SUMPRODUCT(G417:G520, AI417:AI520))","v":0},{"$f":"IF(AJ416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AJ417:AJ520),SUMPRODUCT(G417:G520, AJ417:AJ520))","v":0},{"$f":"IF(AK416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AK417:AK520),SUMPRODUCT(G417:G520,AK417:AK520))","v":0},{"$f":"IF(AL416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AL417:AL520),SUMPRODUCT(G417:G520,AL417:AL520))","v":0},{"$f":"IF(AM416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AM417:AM520),SUMPRODUCT(G417:G520,AM417:AM520))","v":0},{"$f":"IF(AN416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AN417:AN520),SUMPRODUCT(G417:G520,AN417:AN520))","v":0},{"$f":"IF(AO416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AO417:AO520),SUMPRODUCT(G417:G520,AO417:AO520))","v":0},{"$f":"IF(AP416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AP417:AP520),SUMPRODUCT(G417:G520,AP417:AP520))","v":0},{"$f":"IF(AQ416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AQ417:AQ520),SUMPRODUCT(G417:G520,AQ417:AQ520))","v":0},{"$f":"IF(AR416=\"kW\",SUMPRODUCT(Q417:Q520,U417:U520,AR417:AR520),SUMPRODUCT(G417:G520,AR417:AR520))","v":0},null,{"$f":"IF(AS537=1,0,IF(AS537=0,0,1))","v":0}]
[null,"2014 Savings Persisting in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H417:H520,AE417:AE520)","v":810606.49514529551},{"$f":"SUMPRODUCT(H417:H520,AF417:AF520)","v":533629.44161079999},{"$f":"IF(AG416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AG417:AG520),SUMPRODUCT(H417:H520,AG417:AG520))","v":1237458.3663568201},{"$f":"IF(AH416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AH417:AH520),SUMPRODUCT(H417:H520,AH417:AH520))","v":117339.70488708427},{"$f":"IF(AI416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AI417:AI520),SUMPRODUCT(H417:H520, AI417:AI520))","v":0},{"$f":"IF(AJ416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AJ417:AJ520),SUMPRODUCT(H417:H520, AJ417:AJ520))","v":0},{"$f":"IF(AK416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AK417:AK520),SUMPRODUCT(H417:H520,AK417:AK520))","v":0},{"$f":"IF(AL416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AL417:AL520),SUMPRODUCT(H417:H520,AL417:AL520))","v":0},{"$f":"IF(AM416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AM417:AM520),SUMPRODUCT(H417:H520,AM417:AM520))","v":0},{"$f":"IF(AN416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AN417:AN520),SUMPRODUCT(H417:H520,AN417:AN520))","v":0},{"$f":"IF(AO416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AO417:AO520),SUMPRODUCT(H417:H520,AO417:AO520))","v":0},{"$f":"IF(AP416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AP417:AP520),SUMPRODUCT(H417:H520,AP417:AP520))","v":0},{"$f":"IF(AQ416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AQ417:AQ520),SUMPRODUCT(H417:H520,AQ417:AQ520))","v":0},{"$f":"IF(AR416=\"kW\",SUMPRODUCT(Q417:Q520,V417:V520,AR417:AR520),SUMPRODUCT(H417:H520,AR417:AR520))","v":0},null,{"$f":"IF(AS538=1,0,IF(AS538=0,0,1))","v":0}]
[null,"2014 Savings Persisting in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I417:I520,AE417:AE520)","v":793126.19147588476},{"$f":"SUMPRODUCT(I417:I520,AF417:AF520)","v":532726.68541879999},{"$f":"IF(AG416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AG417:AG520),SUMPRODUCT(I417:I520,AG417:AG520))","v":1234791.8790366715},{"$f":"IF(AH416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AH417:AH520),SUMPRODUCT(I417:I520,AH417:AH520))","v":117073.5430686437},{"$f":"IF(AI416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AI417:AI520),SUMPRODUCT(I417:I520, AI417:AI520))","v":0},{"$f":"IF(AJ416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AJ417:AJ520),SUMPRODUCT(I417:I520, AJ417:AJ520))","v":0},{"$f":"IF(AK416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AK417:AK520),SUMPRODUCT(I417:I520,AK417:AK520))","v":0},{"$f":"IF(AL416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AL417:AL520),SUMPRODUCT(I417:I520,AL417:AL520))","v":0},{"$f":"IF(AM416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AM417:AM520),SUMPRODUCT(I417:I520,AM417:AM520))","v":0},{"$f":"IF(AN416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AN417:AN520),SUMPRODUCT(I417:I520,AN417:AN520))","v":0},{"$f":"IF(AO416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AO417:AO520),SUMPRODUCT(I417:I520,AO417:AO520))","v":0},{"$f":"IF(AP416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AP417:AP520),SUMPRODUCT(I417:I520,AP417:AP520))","v":0},{"$f":"IF(AQ416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AQ417:AQ520),SUMPRODUCT(I417:I520,AQ417:AQ520))","v":0},{"$f":"IF(AR416=\"kW\",SUMPRODUCT(Q417:Q520,W417:W520,AR417:AR520),SUMPRODUCT(I417:I520,AR417:AR520))","v":0},null,{"$f":"IF(AS539=1,0,IF(AS539=0,0,1))","v":0}]
[null,"2014 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($J$417:$J$520,$AE$417:$AE$520)","v":791723.0284758847},{"$f":"SUMPRODUCT($J$417:$J$520,$AF$417:$AF$520)","v":532726.68541879999},{"$f":"IF($AG$416=\"kW\",SUMPRODUCT($Q$417:$Q$520,$X$417:$X$520,$AG$417:$AG$520),SUMPRODUCT($J$417:$J$520,$AG$417:$AG$520))","v":1234791.8790366715},{"$f":"IF($AH$416=\"kW\",SUMPRODUCT($Q$417:$Q$520,$X$417:$X$520,$AH$417:$AH$520),SUMPRODUCT($J$417:$J$520,$AH$417:$AH$520))","v":117073.5430686437},{"$f":"IF(AI416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AI417:AI520),SUMPRODUCT(J417:J520, AI417:AI520))","v":0},{"$f":"IF(AJ416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AJ417:AJ520),SUMPRODUCT(J417:J520, AJ417:AJ520))","v":0},{"$f":"IF(AK416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AK417:AK520),SUMPRODUCT(J417:J520,AK417:AK520))","v":0},{"$f":"IF(AL416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AL417:AL520),SUMPRODUCT(J417:J520,AL417:AL520))","v":0},{"$f":"IF(AM416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AM417:AM520),SUMPRODUCT(J417:J520,AM417:AM520))","v":0},{"$f":"IF(AN416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AN417:AN520),SUMPRODUCT(J417:J520,AN417:AN520))","v":0},{"$f":"IF(AO416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AO417:AO520),SUMPRODUCT(J417:J520,AO417:AO520))","v":0},{"$f":"IF(AP416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AP417:AP520),SUMPRODUCT(J417:J520,AP417:AP520))","v":0},{"$f":"IF(AQ416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AQ417:AQ520),SUMPRODUCT(J417:J520,AQ417:AQ520))","v":0},{"$f":"IF(AR416=\"kW\",SUMPRODUCT(Q417:Q520,X417:X520,AR417:AR520),SUMPRODUCT(J417:J520,AR417:AR520))","v":0},null,{"$f":"IF(AS540=1,0,IF(AS540=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($K$417:$K$520,AE$417:AE$520)","v":789865.91508781642},{"$f":"SUMPRODUCT($K$417:$K$520,AF$417:AF$520)","v":519373.3723938},{"$f":"SUMPRODUCT($K$417:$K$520,AG$417:AG$520)","v":1195349.956423817},{"$f":"SUMPRODUCT($K$417:$K$520,AH$417:AH$520)","v":113136.55309456663},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS541=1,0,IF(AS541=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($L$417:$L$520,AE$417:AE$520)","v":660815.08322561975},{"$f":"SUMPRODUCT($L$417:$L$520,AF$417:AF$520)","v":511887.64811140002},{"$f":"SUMPRODUCT($L$417:$L$520,AG$417:AG$520)","v":1173239.2369870136},{"$f":"SUMPRODUCT($L$417:$L$520,AH$417:AH$520)","v":110929.51867596667},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS542=1,0,IF(AS542=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($M$417:$M$520,AE$417:AE$520)","v":660262.36565601558},{"$f":"SUMPRODUCT($M$417:$M$520,AF$417:AF$520)","v":506231.71932899999},{"$f":"SUMPRODUCT($M$417:$M$520,AG$417:AG$520)","v":1156533.2176701904},{"$f":"SUMPRODUCT($M$417:$M$520,AH$417:AH$520)","v":109261.9673447941},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS543=1,0,IF(AS543=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS544=1,0,IF(AS544=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS545=1,0,IF(AS545=0,0,1))","v":0}]
[null,"Return to top"]

{"sheet":"5.  2015-2020 LRAM","index":1,"n_rows":1182,"n_cols":41,"rows_kept":1182,"cut":false,"hidden":false,"merged":[[21,2,21,23],[15,2,15,3],[13,1,15,1],[33,1,34,1],[33,2,34,2],[33,4,33,12],[17,1,18,1],[23,1,24,1],[17,2,17,23],[18,2,18,23],[19,2,19,23],[20,2,20,23],[219,15,219,23],[405,24,405,38],[219,24,219,38],[33,13,34,13],[33,15,33,23],[33,24,33,38],[405,15,405,23],[591,4,591,12],[591,13,592,13],[405,1,406,1],[219,1,220,1],[219,2,220,2],[219,4,219,12],[219,13,220,13],[963,15,963,23],[963,13,964,13],[963,1,964,1],[963,2,964,2],[963,4,963,12],[405,2,406,2],[405,4,405,12],[405,13,406,13],[591,1,592,1],[591,2,592,2],[34,40,34,42],[963,24,963,38],[591,15,591,23],[777,1,778,1],[777,2,778,2],[777,4,777,12],[777,13,778,13],[777,15,777,23],[777,24,777,38],[591,24,591,38]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Legend","User Inputs (Green)"]
[null,null,"Auto Populated Cells (White)"]
[null,null,"Instructions (Grey)"]
[]
[null,"Instructions","1.  LDCs can apply for disposition of LRAMVA amounts at any time, but at a minimum, must do so as part of a cost of service (COS) application.   The following LRAMVA work forms apply to LDCs that need to recover lost revenues from the 2015-2020 period.  Please input or manually link the savings, adjustments and program savings persistence data in these tables from the LDC's Persistence Reports provided by the IESO (in Tab 7).  As noted earlier, persistence data is available upon request from the IESO.  Please also be advised that the same rate classes (of up to 14) are carried over from the Summary Tab 1.  "]
[null,null,"2.  Please ensure that the IESO verified savings adjustments apply back to the program year it relates to.  For example, savings adjustments related to 2016 programs that were reported by the IESO in 2017 should be included in the 2016 program savings table.  In order for persisting savings to be claimed in future years, past year's initiative level savings results need to be filled out in the tables below.   If the IESO adjustments were made available to the LDC after the LRAMVA was approved, the persistence of those savings adjustments in the future can be claimed as approved LRAMVA amounts are considered to be final."]
[null,null,"3.  The work forms below include the monthly multipliers for most programs in order to claim demand savings from energy efficiency programs, consistent with the monthly multipliers indicated in the OEB's updated LRAM policy related to peak demand savings in EB-2016-0182.  Demand Response (DR3) savings should generally not be included with the LRAMVA calculation, unless suported by empirical evidence.  LDCs are requested to confirm the monthly multipliers for all programs each year as placeholder values are provided.  If a different monthly multiplier is used, please include rationale in Tab 1-a and highlight the new multiplier that has been used."]
[null,null,"4.  LDC are requested to input the applicable rate class allocation percentages to allocate actual savings to the rate classes.  The generic template currently includes the same allocation percentage for program savings and its savings adjustments.  If a different allocation is proposed for savings adjustments, LDCs must provide supporting rationale in Tab 1-a and highlight the change.  "]
[null,null,"5.  The persistence of future savings is expected to be included in the distributor's load forecast after re-basing.  LDCs are requested to delete the applicable savings persistence rows (auto-calculated after the LRAMVA totals for the year) if future year's persistence of savings is already captured in the updated load forecast.  Please also provide assumptions about the years in which persistence is captured in the load forecast calculation in the \"Notes\" section below each table."]
[]
[null,"Tables","Table 5-a.  2015 Lost Revenues"]
[null,null,"Table 5-b.  2016 Lost Revenues "]
[null,null,"Table 5-c.  2017 Lost Revenues "]
[null,null,"Table 5-d.  2018 Lost Revenues "]
[null,null,"Table 5-e.  2019 Lost Revenues"]
[null,null,"Table 5-f.  2020 Lost Revenues"]
[]
[]
[]
[null,"Table 5-a.  2015 Lost Revenues Work Form"]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA"]
[null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total","Check","(If =/= 0, shares allocated to kW-billed classes are adjusted so total is euqal to 100%. This may occur due to differences in kWh and kW savings allocations.)"]
[null,"Legacy Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0]
[null,"Residential Program"]
[1,"Coupon Initiative","Verified",262797,260471,260471,260471,260471,260471,260471,260290,260290,260290,null,17,17,17,17,17,17,17,17,17,17,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y38:AL38)","v":1},{"$f":"IF(AM38=1,0,IF(AM38=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",28983,28610,28610,28610,28610,28610,28610,28448,28448,28448,null,3,3,3,3,3,3,3,3,3,3,{"$f":"Y38","v":1},{"$f":"Z38","v":0},{"$f":"AA38","v":0},{"$f":"AB38","v":0},{"$f":"AC38","v":0},{"$f":"AD38","v":0},{"$f":"AE38","v":0},{"$f":"AF38","v":0},{"$f":"AG38","v":0},{"$f":"AH38","v":0},{"$f":"AI38","v":0},{"$f":"AJ38","v":0},{"$f":"AK38","v":0},{"$f":"AL38","v":0},null,{"$f":"IF(AM39=1,0,IF(AM39=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM40=1,0,IF(AM40=0,0,1))","v":0}]
[2,"Bi-Annual Retailer Event Initiative","Verified",470696,462331,462331,462331,462331,462331,462331,462089,462089,462089,null,32,31,31,31,31,31,31,31,31,31,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y41:AL41)","v":1},{"$f":"IF(AM41=1,0,IF(AM41=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",2923,2889,2889,2889,2889,2889,2889,2882,2882,2882,null,0,0,0,0,0,0,0,0,0,0,{"$f":"Y41","v":1},{"$f":"Z41","v":0},{"$f":"AA41","v":0},{"$f":"AB41","v":0},{"$f":"AC41","v":0},{"$f":"AD41","v":0},{"$f":"AE41","v":0},{"$f":"AF41","v":0},{"$f":"AG41","v":0},{"$f":"AH41","v":0},{"$f":"AI41","v":0},{"$f":"AJ41","v":0},{"$f":"AK41","v":0},{"$f":"AL41","v":0},null,{"$f":"IF(AM42=1,0,IF(AM42=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM43=1,0,IF(AM43=0,0,1))","v":0}]
[3,"Appliance Retirement Initiative","Verified",9159,9159,9159,9159,6105,0,0,0,0,0,null,1,1,1,1,1,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y44:AL44)","v":1},{"$f":"IF(AM44=1,0,IF(AM44=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y44","v":1},{"$f":"Z44","v":0},{"$f":"AA44","v":0},{"$f":"AB44","v":0},{"$f":"AC44","v":0},{"$f":"AD44","v":0},{"$f":"AE44","v":0},{"$f":"AF44","v":0},{"$f":"AG44","v":0},{"$f":"AH44","v":0},{"$f":"AI44","v":0},{"$f":"AJ44","v":0},{"$f":"AK44","v":0},{"$f":"AL44","v":0},null,{"$f":"IF(AM45=1,0,IF(AM45=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM46=1,0,IF(AM46=0,0,1))","v":0}]
[4,"HVAC Incentives Initiative","Verified",270422,270422,270422,270422,270422,270422,270422,270422,270422,270422,null,138,138,138,138,138,138,138,138,138,138,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y47:AL47)","v":1},{"$f":"IF(AM47=1,0,IF(AM47=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",2856,2856,2856,2856,2856,2856,2856,2856,2856,2856,null,1,1,1,1,1,1,1,1,1,1,{"$f":"Y47","v":1},{"$f":"Z47","v":0},{"$f":"AA47","v":0},{"$f":"AB47","v":0},{"$f":"AC47","v":0},{"$f":"AD47","v":0},{"$f":"AE47","v":0},{"$f":"AF47","v":0},{"$f":"AG47","v":0},{"$f":"AH47","v":0},{"$f":"AI47","v":0},{"$f":"AJ47","v":0},{"$f":"AK47","v":0},{"$f":"AL47","v":0},null,{"$f":"IF(AM48=1,0,IF(AM48=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM49=1,0,IF(AM49=0,0,1))","v":0}]
[5,"Residential New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y50:AL50)","v":0},{"$f":"IF(AM50=1,0,IF(AM50=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y50","v":0},{"$f":"Z50","v":0},{"$f":"AA50","v":0},{"$f":"AB50","v":0},{"$f":"AC50","v":0},{"$f":"AD50","v":0},{"$f":"AE50","v":0},{"$f":"AF50","v":0},{"$f":"AG50","v":0},{"$f":"AH50","v":0},{"$f":"AI50","v":0},{"$f":"AJ50","v":0},{"$f":"AK50","v":0},{"$f":"AL50","v":0},null,{"$f":"IF(AM51=1,0,IF(AM51=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA53+AB53","v":1.002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM52=1,0,IF(AM52=0,0,1))","v":0}]
[null,"Commercial & Institutional Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17199999999999999,0.83,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AM53=1,0,IF(AM53=0,0,1))","v":0}]
[6,"Energy Audit Initiative","Verified",3081806,3081806,3078665,3076088,3076088,3076088,3035313,3035313,3024550,2887702,12,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"$AM$53/$AB$52*AA53","v":0.17165668662674649},{"$f":"$AM$53/$AB$52*AB53","v":0.8283433133732534},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y54:AL54)","v":0.99999999999999989},{"$f":"IF(AM54=1,0,IF(AM54=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N54","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y54","v":0},{"$f":"Z54","v":0},{"$f":"AA54","v":0.17165668662674649},{"$f":"AB54","v":0.8283433133732534},{"$f":"AC54","v":0},{"$f":"AD54","v":0},{"$f":"AE54","v":0},{"$f":"AF54","v":0},{"$f":"AG54","v":0},{"$f":"AH54","v":0},{"$f":"AI54","v":0},{"$f":"AJ54","v":0},{"$f":"AK54","v":0},{"$f":"AL54","v":0},null,{"$f":"IF(AM55=1,0,IF(AM55=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM56=1,0,IF(AM56=0,0,1))","v":0}]
[7,"Efficiency:  Equipment Replacement Incentive Initiative","Verified",3081806,3081806,3078665,3076088,3076088,3076088,3035313,3035313,3024550,2887702,12,1168,1168,1167,1166,1166,1166,1091,1091,1090,845,1.4999999999999999E-2,0.53100000000000003,0.37,8.4000000000000005E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y57:AL57)","v":1},{"$f":"IF(AM57=1,0,IF(AM57=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",{"$f":"1339636+(-126611)","v":1213025},{"$f":"1339636-126611","v":1213025},{"$f":"1339636+-122672","v":1216964},{"$f":"1339636+-59234","v":1280402},{"$f":"1339636+-59234","v":1280402},{"$f":"1339636+-59234","v":1280402},{"$f":"1319887+19146","v":1339033},{"$f":"1319887+19146","v":1339033},{"$f":"1319887+34519","v":1354406},{"$f":"1236218+14110","v":1250328},{"$f":"N57","v":12},-6,-6,-4,15,15,15,124,126,92,4,{"$f":"Y57","v":1.4999999999999999E-2},{"$f":"Z57","v":0.53100000000000003},{"$f":"AA57","v":0.37},{"$f":"AB57","v":8.4000000000000005E-2},{"$f":"AC57","v":0},{"$f":"AD57","v":0},{"$f":"AE57","v":0},{"$f":"AF57","v":0},{"$f":"AG57","v":0},{"$f":"AH57","v":0},{"$f":"AI57","v":0},{"$f":"AJ57","v":0},{"$f":"AK57","v":0},{"$f":"AL57","v":0},null,{"$f":"IF(AM58=1,0,IF(AM58=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM59=1,0,IF(AM59=0,0,1))","v":0}]
[8,"Direct Install Lighting and Water Heating Initiative","Verified",192412,165403,135289,127140,127140,127140,127140,127140,127140,127140,12,44,38,30,28,28,28,28,28,28,28,null,0.82730000000000004,0.17269999999999999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y60:AL60)","v":1},{"$f":"IF(AM60=1,0,IF(AM60=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",-63914,-33916,-469,8053,8053,8053,8053,8053,8053,8053,{"$f":"N60","v":12},-16,-9,"-   ",2,2,2,2,2,2,2,{"$f":"Y60","v":0},{"$f":"Z60","v":0.82730000000000004},{"$f":"AA60","v":0.17269999999999999},{"$f":"AB60","v":0},{"$f":"AC60","v":0},{"$f":"AD60","v":0},{"$f":"AE60","v":0},{"$f":"AF60","v":0},{"$f":"AG60","v":0},{"$f":"AH60","v":0},{"$f":"AI60","v":0},{"$f":"AJ60","v":0},{"$f":"AK60","v":0},{"$f":"AL60","v":0},null,{"$f":"IF(AM61=1,0,IF(AM61=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM62=1,0,IF(AM62=0,0,1))","v":0}]
[9,"New Construction and Major Renovation Initiative","Verified",193566,193566,193566,193566,193566,193566,193566,193566,193566,193566,12,70,70,70,70,70,70,70,70,70,70,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y63:AL63)","v":1},{"$f":"IF(AM63=1,0,IF(AM63=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",115495,115495,115495,115495,115495,115495,115495,115495,115495,115495,{"$f":"N63","v":12},20,20,20,20,20,20,20,20,20,20,{"$f":"Y63","v":0},{"$f":"Z63","v":0.5},{"$f":"AA63","v":0.5},{"$f":"AB63","v":0},{"$f":"AC63","v":0},{"$f":"AD63","v":0},{"$f":"AE63","v":0},{"$f":"AF63","v":0},{"$f":"AG63","v":0},{"$f":"AH63","v":0},{"$f":"AI63","v":0},{"$f":"AJ63","v":0},{"$f":"AK63","v":0},{"$f":"AL63","v":0},null,{"$f":"IF(AM64=1,0,IF(AM64=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM65=1,0,IF(AM65=0,0,1))","v":0}]
[10,"Existing Building Commissioning Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y66:AL66)","v":0},{"$f":"IF(AM66=1,0,IF(AM66=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N66","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y66","v":0},{"$f":"Z66","v":0},{"$f":"AA66","v":0},{"$f":"AB66","v":0},{"$f":"AC66","v":0},{"$f":"AD66","v":0},{"$f":"AE66","v":0},{"$f":"AF66","v":0},{"$f":"AG66","v":0},{"$f":"AH66","v":0},{"$f":"AI66","v":0},{"$f":"AJ66","v":0},{"$f":"AK66","v":0},{"$f":"AL66","v":0},null,{"$f":"IF(AM67=1,0,IF(AM67=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM68=1,0,IF(AM68=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM69=1,0,IF(AM69=0,0,1))","v":0}]
[11,"Process and Systems Upgrades Initiatives - Project Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y70:AL70)","v":0},{"$f":"IF(AM70=1,0,IF(AM70=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N70","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y70","v":0},{"$f":"Z70","v":0},{"$f":"AA70","v":0},{"$f":"AB70","v":0},{"$f":"AC70","v":0},{"$f":"AD70","v":0},{"$f":"AE70","v":0},{"$f":"AF70","v":0},{"$f":"AG70","v":0},{"$f":"AH70","v":0},{"$f":"AI70","v":0},{"$f":"AJ70","v":0},{"$f":"AK70","v":0},{"$f":"AL70","v":0},null,{"$f":"IF(AM71=1,0,IF(AM71=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM72=1,0,IF(AM72=0,0,1))","v":0}]
[12,"Process and Systems Upgrades Initiatives - Monitoring and Targeting Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y73:AL73)","v":0},{"$f":"IF(AM73=1,0,IF(AM73=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N73","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y73","v":0},{"$f":"Z73","v":0},{"$f":"AA73","v":0},{"$f":"AB73","v":0},{"$f":"AC73","v":0},{"$f":"AD73","v":0},{"$f":"AE73","v":0},{"$f":"AF73","v":0},{"$f":"AG73","v":0},{"$f":"AH73","v":0},{"$f":"AI73","v":0},{"$f":"AJ73","v":0},{"$f":"AK73","v":0},{"$f":"AL73","v":0},null,{"$f":"IF(AM74=1,0,IF(AM74=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM75=1,0,IF(AM75=0,0,1))","v":0}]
[13,"Process and Systems Upgrades Initiatives - Energy Manager Initiative","Verified",17413,17413,17413,17413,17413,17413,17413,17413,17413,17413,12,5,5,5,5,5,5,5,5,5,5,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y76:AL76)","v":1},{"$f":"IF(AM76=1,0,IF(AM76=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N76","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y76","v":0},{"$f":"Z76","v":0},{"$f":"AA76","v":0.5},{"$f":"AB76","v":0.5},{"$f":"AC76","v":0},{"$f":"AD76","v":0},{"$f":"AE76","v":0},{"$f":"AF76","v":0},{"$f":"AG76","v":0},{"$f":"AH76","v":0},{"$f":"AI76","v":0},{"$f":"AJ76","v":0},{"$f":"AK76","v":0},{"$f":"AL76","v":0},null,{"$f":"IF(AM77=1,0,IF(AM77=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM78=1,0,IF(AM78=0,0,1))","v":0}]
[null,"Low Income Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM79=1,0,IF(AM79=0,0,1))","v":0}]
[14,"Low Income Initiative","Verified",46048,40499,39584,38673,38535,38535,37436,37436,29388,29111,12,4,4,4,4,4,4,3,3,3,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y80:AL80)","v":1},{"$f":"IF(AM80=1,0,IF(AM80=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N80","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y80","v":1},{"$f":"Z80","v":0},{"$f":"AA80","v":0},{"$f":"AB80","v":0},{"$f":"AC80","v":0},{"$f":"AD80","v":0},{"$f":"AE80","v":0},{"$f":"AF80","v":0},{"$f":"AG80","v":0},{"$f":"AH80","v":0},{"$f":"AI80","v":0},{"$f":"AJ80","v":0},{"$f":"AK80","v":0},{"$f":"AL80","v":0},null,{"$f":"IF(AM81=1,0,IF(AM81=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM82=1,0,IF(AM82=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM83=1,0,IF(AM83=0,0,1))","v":0}]
[15,"Aboriginal Conservation Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y84:AL84)","v":0},{"$f":"IF(AM84=1,0,IF(AM84=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N84","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y84","v":0},{"$f":"Z84","v":0},{"$f":"AA84","v":0},{"$f":"AB84","v":0},{"$f":"AC84","v":0},{"$f":"AD84","v":0},{"$f":"AE84","v":0},{"$f":"AF84","v":0},{"$f":"AG84","v":0},{"$f":"AH84","v":0},{"$f":"AI84","v":0},{"$f":"AJ84","v":0},{"$f":"AK84","v":0},{"$f":"AL84","v":0},null,{"$f":"IF(AM85=1,0,IF(AM85=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM86=1,0,IF(AM86=0,0,1))","v":0}]
[16,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y87:AL87)","v":0},{"$f":"IF(AM87=1,0,IF(AM87=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y87","v":0},{"$f":"Z87","v":0},{"$f":"AA87","v":0},{"$f":"AB87","v":0},{"$f":"AC87","v":0},{"$f":"AD87","v":0},{"$f":"AE87","v":0},{"$f":"AF87","v":0},{"$f":"AG87","v":0},{"$f":"AH87","v":0},{"$f":"AI87","v":0},{"$f":"AJ87","v":0},{"$f":"AK87","v":0},{"$f":"AL87","v":0},null,{"$f":"IF(AM88=1,0,IF(AM88=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM89=1,0,IF(AM89=0,0,1))","v":0}]
[null,"Conservation Fund Pilots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM90=1,0,IF(AM90=0,0,1))","v":0}]
[17,"Conservation Fund Pilot - EnerNOC","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y91:AL91)","v":0},{"$f":"IF(AM91=1,0,IF(AM91=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N91","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y91","v":0},{"$f":"Z91","v":0},{"$f":"AA91","v":0},{"$f":"AB91","v":0},{"$f":"AC91","v":0},{"$f":"AD91","v":0},{"$f":"AE91","v":0},{"$f":"AF91","v":0},{"$f":"AG91","v":0},{"$f":"AH91","v":0},{"$f":"AI91","v":0},{"$f":"AJ91","v":0},{"$f":"AK91","v":0},{"$f":"AL91","v":0},null,{"$f":"IF(AM92=1,0,IF(AM92=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM93=1,0,IF(AM93=0,0,1))","v":0}]
[18,"Loblaws Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y94:AL94)","v":0},{"$f":"IF(AM94=1,0,IF(AM94=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N94","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y94","v":0},{"$f":"Z94","v":0},{"$f":"AA94","v":0},{"$f":"AB94","v":0},{"$f":"AC94","v":0},{"$f":"AD94","v":0},{"$f":"AE94","v":0},{"$f":"AF94","v":0},{"$f":"AG94","v":0},{"$f":"AH94","v":0},{"$f":"AI94","v":0},{"$f":"AJ94","v":0},{"$f":"AK94","v":0},{"$f":"AL94","v":0},null,{"$f":"IF(AM95=1,0,IF(AM95=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM96=1,0,IF(AM96=0,0,1))","v":0}]
[19,"Conservation Fund Pilot - SEG","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y97:AL97)","v":0},{"$f":"IF(AM97=1,0,IF(AM97=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N97","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y97","v":0},{"$f":"Z97","v":0},{"$f":"AA97","v":0},{"$f":"AB97","v":0},{"$f":"AC97","v":0},{"$f":"AD97","v":0},{"$f":"AE97","v":0},{"$f":"AF97","v":0},{"$f":"AG97","v":0},{"$f":"AH97","v":0},{"$f":"AI97","v":0},{"$f":"AJ97","v":0},{"$f":"AK97","v":0},{"$f":"AL97","v":0},null,{"$f":"IF(AM98=1,0,IF(AM98=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM99=1,0,IF(AM99=0,0,1))","v":0}]
[20,"Social Benchmarking Pliot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y100:AL100)","v":0},{"$f":"IF(AM100=1,0,IF(AM100=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N100","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y100","v":0},{"$f":"Z100","v":0},{"$f":"AA100","v":0},{"$f":"AB100","v":0},{"$f":"AC100","v":0},{"$f":"AD100","v":0},{"$f":"AE100","v":0},{"$f":"AF100","v":0},{"$f":"AG100","v":0},{"$f":"AH100","v":0},{"$f":"AI100","v":0},{"$f":"AJ100","v":0},{"$f":"AK100","v":0},{"$f":"AL100","v":0},null,{"$f":"IF(AM101=1,0,IF(AM101=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM102=1,0,IF(AM102=0,0,1))","v":0}]
[null,"Conservation First Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM103=1,0,IF(AM103=0,0,1))","v":0}]
[null,"Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM104=1,0,IF(AM104=0,0,1))","v":0}]
[21,"Save on Energy Coupon Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y105:AL105)","v":0},{"$f":"IF(AM105=1,0,IF(AM105=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y105","v":0},{"$f":"Z105","v":0},{"$f":"AA105","v":0},{"$f":"AB105","v":0},{"$f":"AC105","v":0},{"$f":"AD105","v":0},{"$f":"AE105","v":0},{"$f":"AF105","v":0},{"$f":"AG105","v":0},{"$f":"AH105","v":0},{"$f":"AI105","v":0},{"$f":"AJ105","v":0},{"$f":"AK105","v":0},{"$f":"AL105","v":0},null,{"$f":"IF(AM106=1,0,IF(AM106=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM107=1,0,IF(AM107=0,0,1))","v":0}]
[22,"Save on Energy Heating and Cooling Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y108:AL108)","v":0},{"$f":"IF(AM108=1,0,IF(AM108=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y108","v":0},{"$f":"Z108","v":0},{"$f":"AA108","v":0},{"$f":"AB108","v":0},{"$f":"AC108","v":0},{"$f":"AD108","v":0},{"$f":"AE108","v":0},{"$f":"AF108","v":0},{"$f":"AG108","v":0},{"$f":"AH108","v":0},{"$f":"AI108","v":0},{"$f":"AJ108","v":0},{"$f":"AK108","v":0},{"$f":"AL108","v":0},null,{"$f":"IF(AM109=1,0,IF(AM109=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM110=1,0,IF(AM110=0,0,1))","v":0}]
[23,"Save on Energy New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y111:AL111)","v":0},{"$f":"IF(AM111=1,0,IF(AM111=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y111","v":0},{"$f":"Z111","v":0},{"$f":"AA111","v":0},{"$f":"AB111","v":0},{"$f":"AC111","v":0},{"$f":"AD111","v":0},{"$f":"AE111","v":0},{"$f":"AF111","v":0},{"$f":"AG111","v":0},{"$f":"AH111","v":0},{"$f":"AI111","v":0},{"$f":"AJ111","v":0},{"$f":"AK111","v":0},{"$f":"AL111","v":0},null,{"$f":"IF(AM112=1,0,IF(AM112=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM113=1,0,IF(AM113=0,0,1))","v":0}]
[24,"Save on Energy Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y114:AL114)","v":0},{"$f":"IF(AM114=1,0,IF(AM114=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y114","v":0},{"$f":"Z114","v":0},{"$f":"AA114","v":0},{"$f":"AB114","v":0},{"$f":"AC114","v":0},{"$f":"AD114","v":0},{"$f":"AE114","v":0},{"$f":"AF114","v":0},{"$f":"AG114","v":0},{"$f":"AH114","v":0},{"$f":"AI114","v":0},{"$f":"AJ114","v":0},{"$f":"AK114","v":0},{"$f":"AL114","v":0},null,{"$f":"IF(AM115=1,0,IF(AM115=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM116=1,0,IF(AM116=0,0,1))","v":0}]
[null,"Non-Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM117=1,0,IF(AM117=0,0,1))","v":0}]
[25,"Save on Energy Audit Funding Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y118:AL118)","v":0},{"$f":"IF(AM118=1,0,IF(AM118=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N118","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y118","v":0},{"$f":"Z118","v":0},{"$f":"AA118","v":0},{"$f":"AB118","v":0},{"$f":"AC118","v":0},{"$f":"AD118","v":0},{"$f":"AE118","v":0},{"$f":"AF118","v":0},{"$f":"AG118","v":0},{"$f":"AH118","v":0},{"$f":"AI118","v":0},{"$f":"AJ118","v":0},{"$f":"AK118","v":0},{"$f":"AL118","v":0},null,{"$f":"IF(AM119=1,0,IF(AM119=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM120=1,0,IF(AM120=0,0,1))","v":0}]
[26,"Save on Energy Retrofit Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,0.53100000000000003,0.37,8.4000000000000005E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y121:AL121)","v":1},{"$f":"IF(AM121=1,0,IF(AM121=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",9149,9149,9149,9149,9149,9149,{"$f":"9104+44","v":9148},{"$f":"9104+44","v":9148},{"$f":"9104+44","v":9148},{"$f":"8965+31","v":8996},{"$f":"N121","v":12},814,814,814,814,814,{"$f":"814+100","v":914},{"$f":"744+100","v":844},{"$f":"744+100","v":844},{"$f":"744+71","v":815},525,{"$f":"Y121","v":1.4999999999999999E-2},{"$f":"Z121","v":0.53100000000000003},{"$f":"AA121","v":0.37},{"$f":"AB121","v":8.4000000000000005E-2},{"$f":"AC121","v":0},{"$f":"AD121","v":0},{"$f":"AE121","v":0},{"$f":"AF121","v":0},{"$f":"AG121","v":0},{"$f":"AH121","v":0},{"$f":"AI121","v":0},{"$f":"AJ121","v":0},{"$f":"AK121","v":0},{"$f":"AL121","v":0},null,{"$f":"IF(AM122=1,0,IF(AM122=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM123=1,0,IF(AM123=0,0,1))","v":0}]
[27,"Save on Energy Small Business Lighting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y124:AL124)","v":0},{"$f":"IF(AM124=1,0,IF(AM124=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N124","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y124","v":0},{"$f":"Z124","v":0},{"$f":"AA124","v":0},{"$f":"AB124","v":0},{"$f":"AC124","v":0},{"$f":"AD124","v":0},{"$f":"AE124","v":0},{"$f":"AF124","v":0},{"$f":"AG124","v":0},{"$f":"AH124","v":0},{"$f":"AI124","v":0},{"$f":"AJ124","v":0},{"$f":"AK124","v":0},{"$f":"AL124","v":0},null,{"$f":"IF(AM125=1,0,IF(AM125=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM126=1,0,IF(AM126=0,0,1))","v":0}]
[28,"Save on Energy High Performance New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y127:AL127)","v":0},{"$f":"IF(AM127=1,0,IF(AM127=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N127","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y127","v":0},{"$f":"Z127","v":0},{"$f":"AA127","v":0},{"$f":"AB127","v":0},{"$f":"AC127","v":0},{"$f":"AD127","v":0},{"$f":"AE127","v":0},{"$f":"AF127","v":0},{"$f":"AG127","v":0},{"$f":"AH127","v":0},{"$f":"AI127","v":0},{"$f":"AJ127","v":0},{"$f":"AK127","v":0},{"$f":"AL127","v":0},null,{"$f":"IF(AM128=1,0,IF(AM128=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM129=1,0,IF(AM129=0,0,1))","v":0}]
[29,"Save on Energy Existing Building Commissioning Program","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y130:AL130)","v":0},{"$f":"IF(AM130=1,0,IF(AM130=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N130","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y130","v":0},{"$f":"Z130","v":0},{"$f":"AA130","v":0},{"$f":"AB130","v":0},{"$f":"AC130","v":0},{"$f":"AD130","v":0},{"$f":"AE130","v":0},{"$f":"AF130","v":0},{"$f":"AG130","v":0},{"$f":"AH130","v":0},{"$f":"AI130","v":0},{"$f":"AJ130","v":0},{"$f":"AK130","v":0},{"$f":"AL130","v":0},null,{"$f":"IF(AM131=1,0,IF(AM131=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM132=1,0,IF(AM132=0,0,1))","v":0}]
[30,"Save on Energy Process & Systems Upgrades Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y133:AL133)","v":0},{"$f":"IF(AM133=1,0,IF(AM133=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N133","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y133","v":0},{"$f":"Z133","v":0},{"$f":"AA133","v":0},{"$f":"AB133","v":0},{"$f":"AC133","v":0},{"$f":"AD133","v":0},{"$f":"AE133","v":0},{"$f":"AF133","v":0},{"$f":"AG133","v":0},{"$f":"AH133","v":0},{"$f":"AI133","v":0},{"$f":"AJ133","v":0},{"$f":"AK133","v":0},{"$f":"AL133","v":0},null,{"$f":"IF(AM134=1,0,IF(AM134=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM135=1,0,IF(AM135=0,0,1))","v":0}]
[31,"Save on Energy Monitoring & Targeting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y136:AL136)","v":0},{"$f":"IF(AM136=1,0,IF(AM136=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N136","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y136","v":0},{"$f":"Z136","v":0},{"$f":"AA136","v":0},{"$f":"AB136","v":0},{"$f":"AC136","v":0},{"$f":"AD136","v":0},{"$f":"AE136","v":0},{"$f":"AF136","v":0},{"$f":"AG136","v":0},{"$f":"AH136","v":0},{"$f":"AI136","v":0},{"$f":"AJ136","v":0},{"$f":"AK136","v":0},{"$f":"AL136","v":0},null,{"$f":"IF(AM137=1,0,IF(AM137=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM138=1,0,IF(AM138=0,0,1))","v":0}]
[32,"Save on Energy Energy Manager Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y139:AL139)","v":0},{"$f":"IF(AM139=1,0,IF(AM139=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N139","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y139","v":0},{"$f":"Z139","v":0},{"$f":"AA139","v":0},{"$f":"AB139","v":0},{"$f":"AC139","v":0},{"$f":"AD139","v":0},{"$f":"AE139","v":0},{"$f":"AF139","v":0},{"$f":"AG139","v":0},{"$f":"AH139","v":0},{"$f":"AI139","v":0},{"$f":"AJ139","v":0},{"$f":"AK139","v":0},{"$f":"AL139","v":0},null,{"$f":"IF(AM140=1,0,IF(AM140=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM141=1,0,IF(AM141=0,0,1))","v":0}]
[null,"Local & Regional Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM142=1,0,IF(AM142=0,0,1))","v":0}]
[33,"Business Refrigeration Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y143:AL143)","v":0},{"$f":"IF(AM143=1,0,IF(AM143=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N143","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y143","v":0},{"$f":"Z143","v":0},{"$f":"AA143","v":0},{"$f":"AB143","v":0},{"$f":"AC143","v":0},{"$f":"AD143","v":0},{"$f":"AE143","v":0},{"$f":"AF143","v":0},{"$f":"AG143","v":0},{"$f":"AH143","v":0},{"$f":"AI143","v":0},{"$f":"AJ143","v":0},{"$f":"AK143","v":0},{"$f":"AL143","v":0},null,{"$f":"IF(AM144=1,0,IF(AM144=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM145=1,0,IF(AM145=0,0,1))","v":0}]
[34,"First Nation Conservation Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y146:AL146)","v":0},{"$f":"IF(AM146=1,0,IF(AM146=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N146","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y146","v":0},{"$f":"Z146","v":0},{"$f":"AA146","v":0},{"$f":"AB146","v":0},{"$f":"AC146","v":0},{"$f":"AD146","v":0},{"$f":"AE146","v":0},{"$f":"AF146","v":0},{"$f":"AG146","v":0},{"$f":"AH146","v":0},{"$f":"AI146","v":0},{"$f":"AJ146","v":0},{"$f":"AK146","v":0},{"$f":"AL146","v":0},null,{"$f":"IF(AM147=1,0,IF(AM147=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM148=1,0,IF(AM148=0,0,1))","v":0}]
[35,"Social Benchmarking Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y149:AL149)","v":0},{"$f":"IF(AM149=1,0,IF(AM149=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N149","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y149","v":0},{"$f":"Z149","v":0},{"$f":"AA149","v":0},{"$f":"AB149","v":0},{"$f":"AC149","v":0},{"$f":"AD149","v":0},{"$f":"AE149","v":0},{"$f":"AF149","v":0},{"$f":"AG149","v":0},{"$f":"AH149","v":0},{"$f":"AI149","v":0},{"$f":"AJ149","v":0},{"$f":"AK149","v":0},{"$f":"AL149","v":0},null,{"$f":"IF(AM150=1,0,IF(AM150=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM151=1,0,IF(AM151=0,0,1))","v":0}]
[null,"Pilot Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM152=1,0,IF(AM152=0,0,1))","v":0}]
[36,"Enersource Hydro Mississauga Inc. - Performance-Based Conservation Pilot Program - Conservation Fund","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y153:AL153)","v":0},{"$f":"IF(AM153=1,0,IF(AM153=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N153","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y153","v":0},{"$f":"Z153","v":0},{"$f":"AA153","v":0},{"$f":"AB153","v":0},{"$f":"AC153","v":0},{"$f":"AD153","v":0},{"$f":"AE153","v":0},{"$f":"AF153","v":0},{"$f":"AG153","v":0},{"$f":"AH153","v":0},{"$f":"AI153","v":0},{"$f":"AJ153","v":0},{"$f":"AK153","v":0},{"$f":"AL153","v":0},null,{"$f":"IF(AM154=1,0,IF(AM154=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM155=1,0,IF(AM155=0,0,1))","v":0}]
[37,"EnWin Utilities Ltd. - Building Optimization Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y156:AL156)","v":0},{"$f":"IF(AM156=1,0,IF(AM156=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N156","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y156","v":0},{"$f":"Z156","v":0},{"$f":"AA156","v":0},{"$f":"AB156","v":0},{"$f":"AC156","v":0},{"$f":"AD156","v":0},{"$f":"AE156","v":0},{"$f":"AF156","v":0},{"$f":"AG156","v":0},{"$f":"AH156","v":0},{"$f":"AI156","v":0},{"$f":"AJ156","v":0},{"$f":"AK156","v":0},{"$f":"AL156","v":0},null,{"$f":"IF(AM157=1,0,IF(AM157=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM158=1,0,IF(AM158=0,0,1))","v":0}]
[38,"EnWin Utilities Ltd. - Re-Invest Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y159:AL159)","v":0},{"$f":"IF(AM159=1,0,IF(AM159=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N159","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y159","v":0},{"$f":"Z159","v":0},{"$f":"AA159","v":0},{"$f":"AB159","v":0},{"$f":"AC159","v":0},{"$f":"AD159","v":0},{"$f":"AE159","v":0},{"$f":"AF159","v":0},{"$f":"AG159","v":0},{"$f":"AH159","v":0},{"$f":"AI159","v":0},{"$f":"AJ159","v":0},{"$f":"AK159","v":0},{"$f":"AL159","v":0},null,{"$f":"IF(AM160=1,0,IF(AM160=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM161=1,0,IF(AM161=0,0,1))","v":0}]
[39,"Horizon Utilities Corporation - ECM Furnace Motor Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y162:AL162)","v":0},{"$f":"IF(AM162=1,0,IF(AM162=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N162","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y162","v":0},{"$f":"Z162","v":0},{"$f":"AA162","v":0},{"$f":"AB162","v":0},{"$f":"AC162","v":0},{"$f":"AD162","v":0},{"$f":"AE162","v":0},{"$f":"AF162","v":0},{"$f":"AG162","v":0},{"$f":"AH162","v":0},{"$f":"AI162","v":0},{"$f":"AJ162","v":0},{"$f":"AK162","v":0},{"$f":"AL162","v":0},null,{"$f":"IF(AM163=1,0,IF(AM163=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM164=1,0,IF(AM164=0,0,1))","v":0}]
[40,"Horizon Utilities Corporation - Social Benchmarking Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y165:AL165)","v":0},{"$f":"IF(AM165=1,0,IF(AM165=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N165","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y165","v":0},{"$f":"Z165","v":0},{"$f":"AA165","v":0},{"$f":"AB165","v":0},{"$f":"AC165","v":0},{"$f":"AD165","v":0},{"$f":"AE165","v":0},{"$f":"AF165","v":0},{"$f":"AG165","v":0},{"$f":"AH165","v":0},{"$f":"AI165","v":0},{"$f":"AJ165","v":0},{"$f":"AK165","v":0},{"$f":"AL165","v":0},null,{"$f":"IF(AM166=1,0,IF(AM166=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM167=1,0,IF(AM167=0,0,1))","v":0}]
[41,"Hydro Ottawa Limited - Conservation Voltage Regulation (CVR) Leveraging AMI Data Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y168:AL168)","v":0},{"$f":"IF(AM168=1,0,IF(AM168=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N168","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y168","v":0},{"$f":"Z168","v":0},{"$f":"AA168","v":0},{"$f":"AB168","v":0},{"$f":"AC168","v":0},{"$f":"AD168","v":0},{"$f":"AE168","v":0},{"$f":"AF168","v":0},{"$f":"AG168","v":0},{"$f":"AH168","v":0},{"$f":"AI168","v":0},{"$f":"AJ168","v":0},{"$f":"AK168","v":0},{"$f":"AL168","v":0},null,{"$f":"IF(AM169=1,0,IF(AM169=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM170=1,0,IF(AM170=0,0,1))","v":0}]
[42,"Hydro Ottawa Limited - Residential Demand Response Wi-Fi Thermostat Pilot","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y171:AL171)","v":0},{"$f":"IF(AM171=1,0,IF(AM171=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y171","v":0},{"$f":"Z171","v":0},{"$f":"AA171","v":0},{"$f":"AB171","v":0},{"$f":"AC171","v":0},{"$f":"AD171","v":0},{"$f":"AE171","v":0},{"$f":"AF171","v":0},{"$f":"AG171","v":0},{"$f":"AH171","v":0},{"$f":"AI171","v":0},{"$f":"AJ171","v":0},{"$f":"AK171","v":0},{"$f":"AL171","v":0},null,{"$f":"IF(AM172=1,0,IF(AM172=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM173=1,0,IF(AM173=0,0,1))","v":0}]
[43,"Kitchener-Wilmot Hydro Inc. - Pilot - DCKV","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y174:AL174)","v":0},{"$f":"IF(AM174=1,0,IF(AM174=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N174","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y174","v":0},{"$f":"Z174","v":0},{"$f":"AA174","v":0},{"$f":"AB174","v":0},{"$f":"AC174","v":0},{"$f":"AD174","v":0},{"$f":"AE174","v":0},{"$f":"AF174","v":0},{"$f":"AG174","v":0},{"$f":"AH174","v":0},{"$f":"AI174","v":0},{"$f":"AJ174","v":0},{"$f":"AK174","v":0},{"$f":"AL174","v":0},null,{"$f":"IF(AM175=1,0,IF(AM175=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM176=1,0,IF(AM176=0,0,1))","v":0}]
[44,"Niagara-on-the-Lake Hydro Inc. - Direct Install Energy Efficiency Measures for the Agricultural Sector","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y177:AL177)","v":0},{"$f":"IF(AM177=1,0,IF(AM177=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N177","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y177","v":0},{"$f":"Z177","v":0},{"$f":"AA177","v":0},{"$f":"AB177","v":0},{"$f":"AC177","v":0},{"$f":"AD177","v":0},{"$f":"AE177","v":0},{"$f":"AF177","v":0},{"$f":"AG177","v":0},{"$f":"AH177","v":0},{"$f":"AI177","v":0},{"$f":"AJ177","v":0},{"$f":"AK177","v":0},{"$f":"AL177","v":0},null,{"$f":"IF(AM178=1,0,IF(AM178=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM179=1,0,IF(AM179=0,0,1))","v":0}]
[45,"Oakville Hydro Electricity Distribution Inc. - Direct Install - Hydronic","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y180:AL180)","v":0},{"$f":"IF(AM180=1,0,IF(AM180=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N180","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y180","v":0},{"$f":"Z180","v":0},{"$f":"AA180","v":0},{"$f":"AB180","v":0},{"$f":"AC180","v":0},{"$f":"AD180","v":0},{"$f":"AE180","v":0},{"$f":"AF180","v":0},{"$f":"AG180","v":0},{"$f":"AH180","v":0},{"$f":"AI180","v":0},{"$f":"AJ180","v":0},{"$f":"AK180","v":0},{"$f":"AL180","v":0},null,{"$f":"IF(AM181=1,0,IF(AM181=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM182=1,0,IF(AM182=0,0,1))","v":0}]
[46,"Oakville Hydro Electricity Distribution Inc. - Direct Install - RTU Controls","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y183:AL183)","v":0},{"$f":"IF(AM183=1,0,IF(AM183=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N183","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y183","v":0},{"$f":"Z183","v":0},{"$f":"AA183","v":0},{"$f":"AB183","v":0},{"$f":"AC183","v":0},{"$f":"AD183","v":0},{"$f":"AE183","v":0},{"$f":"AF183","v":0},{"$f":"AG183","v":0},{"$f":"AH183","v":0},{"$f":"AI183","v":0},{"$f":"AJ183","v":0},{"$f":"AK183","v":0},{"$f":"AL183","v":0},null,{"$f":"IF(AM184=1,0,IF(AM184=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM185=1,0,IF(AM185=0,0,1))","v":0}]
[47,"Toronto Hydro-Electric System Limited - Direct Install - Hydronic (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y186:AL186)","v":0},{"$f":"IF(AM186=1,0,IF(AM186=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N186","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y186","v":0},{"$f":"Z186","v":0},{"$f":"AA186","v":0},{"$f":"AB186","v":0},{"$f":"AC186","v":0},{"$f":"AD186","v":0},{"$f":"AE186","v":0},{"$f":"AF186","v":0},{"$f":"AG186","v":0},{"$f":"AH186","v":0},{"$f":"AI186","v":0},{"$f":"AJ186","v":0},{"$f":"AK186","v":0},{"$f":"AL186","v":0},null,{"$f":"IF(AM187=1,0,IF(AM187=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM188=1,0,IF(AM188=0,0,1))","v":0}]
[48,"Toronto Hydro-Electric System Limited - Direct Install - RTU Controls (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y189:AL189)","v":0},{"$f":"IF(AM189=1,0,IF(AM189=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N189","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y189","v":0},{"$f":"Z189","v":0},{"$f":"AA189","v":0},{"$f":"AB189","v":0},{"$f":"AC189","v":0},{"$f":"AD189","v":0},{"$f":"AE189","v":0},{"$f":"AF189","v":0},{"$f":"AG189","v":0},{"$f":"AH189","v":0},{"$f":"AI189","v":0},{"$f":"AJ189","v":0},{"$f":"AK189","v":0},{"$f":"AL189","v":0},null,{"$f":"IF(AM190=1,0,IF(AM190=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM191=1,0,IF(AM191=0,0,1))","v":0}]
[49,"Toronto Hydro-Electric System Limited - PFP - Large (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y192:AL192)","v":0},{"$f":"IF(AM192=1,0,IF(AM192=0,0,1))","v":0}]
[null,"Adjustment to 2015 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N192","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y192","v":0},{"$f":"Z192","v":0},{"$f":"AA192","v":0},{"$f":"AB192","v":0},{"$f":"AC192","v":0},{"$f":"AD192","v":0},{"$f":"AE192","v":0},{"$f":"AF192","v":0},{"$f":"AG192","v":0},{"$f":"AH192","v":0},{"$f":"AI192","v":0},{"$f":"AJ192","v":0},{"$f":"AK192","v":0},{"$f":"AL192","v":0},null,{"$f":"IF(AM193=1,0,IF(AM193=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM194=1,0,IF(AM194=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2015",null,{"$f":"SUM(D38:D193)","v":8934642},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O38:O193)","v":2295},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y36=\"kWh\",SUMPRODUCT(D38:D193,Y38:Y193))","v":1158443.7000000002},{"$f":"IF(Z36=\"kWh\",SUMPRODUCT(D38:D193,Z38:Z193))","v":2546250.2754000002},{"$f":"IF(AA36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AA38:AA193),SUMPRODUCT(D38:D193,AA38:AA193))","v":2306913.8113864264},{"$f":"IF(AB36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AB38:AB193),SUMPRODUCT(D38:D193,AB38:AB193))","v":2923034.2132135723},{"$f":"IF(AC36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AC38:AC193),SUMPRODUCT(D38:D193,AC38:AC193))","v":0},{"$f":"IF(AD36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AD38:AD193),SUMPRODUCT(D38:D193,AD38:AD193))","v":0},{"$f":"IF(AE36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AE38:AE193),SUMPRODUCT(D38:D193,AE38:AE193))","v":0},{"$f":"IF(AF36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AF38:AF193),SUMPRODUCT(D38:D193,AF38:AF193))","v":0},{"$f":"IF(AG36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AG38:AG193),SUMPRODUCT(D38:D193,AG38:AG193))","v":0},{"$f":"IF(AH36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AH38:AH193),SUMPRODUCT(D38:D193,AH38:AH193))","v":0},{"$f":"IF(AI36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AI38:AI193),SUMPRODUCT(D38:D193,AI38:AI193))","v":0},{"$f":"IF(AJ36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AJ38:AJ193),SUMPRODUCT(D38:D193,AJ38:AJ193))","v":0},{"$f":"IF(AK36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AK38:AK193),SUMPRODUCT(D38:D193,AK38:AK193))","v":0},{"$f":"IF(AL36=\"kw\",SUMPRODUCT(N38:N193,O38:O193,AL38:AL193),SUMPRODUCT(D38:D193,AL38:AL193))","v":0},null,{"$f":"IF(AM195=1,0,IF(AM195=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM196=1,0,IF(AM196=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM197=1,0,IF(AM197=0,0,1))","v":0}]
[null,"Distribution Rate in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM198=1,0,IF(AM198=0,0,1))","v":0}]
[null,"Lost Revenue in 2015 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AE138*Y198","v":475421.65799999994},{"$f":"'4.  2011-2014 LRAM'!AF138*Z198","v":779630.20047391369},{"$f":"'4.  2011-2014 LRAM'!AG138*AA198","v":1287502.6167493509},{"$f":"'4.  2011-2014 LRAM'!AH138*AB198","v":996636.60277673544},{"$f":"'4.  2011-2014 LRAM'!AI138*AC198","v":0},{"$f":"'4.  2011-2014 LRAM'!AJ138*AD198","v":0},{"$f":"'4.  2011-2014 LRAM'!AK138*AE198","v":0},{"$f":"'4.  2011-2014 LRAM'!AL138*AF198","v":0},{"$f":"'4.  2011-2014 LRAM'!AM138*AG198","v":0},{"$f":"'4.  2011-2014 LRAM'!AN138*AH198","v":0},{"$f":"'4.  2011-2014 LRAM'!AO138*AI198","v":0},{"$f":"'4.  2011-2014 LRAM'!AP138*AJ198","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ138*AK198","v":0},{"$f":"'4.  2011-2014 LRAM'!AR138*AL198","v":0},{"$f":"SUM(Y199:AL199)","v":3539191.0780000002},{"$f":"IF(AM199=1,0,IF(AM199=0,0,1))","v":1}]
[null,"Lost Revenue in 2015 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AE270*Y198","v":338452.82699999993},{"$f":"'4.  2011-2014 LRAM'!AF270*Z198","v":1048076.4467071999},{"$f":"'4.  2011-2014 LRAM'!AG270*AA198","v":2372660.5326305735},{"$f":"'4.  2011-2014 LRAM'!AH270*AB198","v":716321.43763044185},{"$f":"'4.  2011-2014 LRAM'!AI270*AC198","v":27434.29403178559},{"$f":"'4.  2011-2014 LRAM'!AJ270*AD198","v":0},{"$f":"'4.  2011-2014 LRAM'!AK270*AE198","v":0},{"$f":"'4.  2011-2014 LRAM'!AL270*AF198","v":0},{"$f":"'4.  2011-2014 LRAM'!AM270*AG198","v":0},{"$f":"'4.  2011-2014 LRAM'!AN270*AH198","v":0},{"$f":"'4.  2011-2014 LRAM'!AO270*AI198","v":0},{"$f":"'4.  2011-2014 LRAM'!AP270*AJ198","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ270*AK198","v":0},{"$f":"'4.  2011-2014 LRAM'!AR270*AL198","v":0},{"$f":"SUM(Y200:AL200)","v":4502945.5380000006},{"$f":"IF(AM200=1,0,IF(AM200=0,0,1))","v":1}]
[null,"Lost Revenue in 2015 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AE402*Y198","v":495857.94444401795},{"$f":"'4.  2011-2014 LRAM'!AF402*Z198","v":428400.11609879998},{"$f":"'4.  2011-2014 LRAM'!AG402*AA198","v":3320878.5141421729},{"$f":"'4.  2011-2014 LRAM'!AH402*AB198","v":15163.394472099844},{"$f":"'4.  2011-2014 LRAM'!AI402*AC198","v":1675268.2458429087},{"$f":"'4.  2011-2014 LRAM'!AJ402*AD198","v":0},{"$f":"'4.  2011-2014 LRAM'!AK402*AE198","v":0},{"$f":"'4.  2011-2014 LRAM'!AL402*AF198","v":0},{"$f":"'4.  2011-2014 LRAM'!AM402*AG198","v":0},{"$f":"'4.  2011-2014 LRAM'!AN402*AH198","v":0},{"$f":"'4.  2011-2014 LRAM'!AO402*AI198","v":0},{"$f":"'4.  2011-2014 LRAM'!AP402*AJ198","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ402*AK198","v":0},{"$f":"'4.  2011-2014 LRAM'!AR402*AL198","v":0},{"$f":"SUM(Y201:AL201)","v":5935568.2149999989},{"$f":"IF(AM201=1,0,IF(AM201=0,0,1))","v":1}]
[null,"Lost Revenue in 2015 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AE535*Y198","v":1043234.0635866734},{"$f":"'4.  2011-2014 LRAM'!AF535*Z198","v":812351.93604499998},{"$f":"'4.  2011-2014 LRAM'!AG535*AA198","v":1615728.1555367685},{"$f":"'4.  2011-2014 LRAM'!AH535*AB198","v":125139.46083155811},{"$f":"'4.  2011-2014 LRAM'!AI535*AC198","v":0},{"$f":"'4.  2011-2014 LRAM'!AJ535*AD198","v":0},{"$f":"'4.  2011-2014 LRAM'!AK535*AE198","v":0},{"$f":"'4.  2011-2014 LRAM'!AL535*AF198","v":0},{"$f":"'4.  2011-2014 LRAM'!AM535*AG198","v":0},{"$f":"'4.  2011-2014 LRAM'!AN535*AH198","v":0},{"$f":"'4.  2011-2014 LRAM'!AO535*AI198","v":0},{"$f":"'4.  2011-2014 LRAM'!AP535*AJ198","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ535*AK198","v":0},{"$f":"'4.  2011-2014 LRAM'!AR535*AL198","v":0},{"$f":"SUM(Y202:AL202)","v":3596453.6160000004},{"$f":"IF(AM202=1,0,IF(AM202=0,0,1))","v":1}]
[null,"Lost Revenue in 2015 from 2015 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y195*Y198","v":1158443.7000000002},{"$f":"Z195*Z198","v":2546250.2754000002},{"$f":"AA195*AA198","v":2306913.8113864264},{"$f":"AB195*AB198","v":2923034.2132135723},{"$f":"AC195*AC198","v":0},{"$f":"AD195*AD198","v":0},{"$f":"AE195*AE198","v":0},{"$f":"AF195*AF198","v":0},{"$f":"AG195*AG198","v":0},{"$f":"AH195*AH198","v":0},{"$f":"AI195*AI198","v":0},{"$f":"AJ195*AJ198","v":0},{"$f":"AK195*AK198","v":0},{"$f":"AL195*AL198","v":0},{"$f":"SUM(Y203:AL203)","v":8934642},{"$f":"IF(AM203=1,0,IF(AM203=0,0,1))","v":1}]
[null,"Total Lost Revenues in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y199:Y203)","v":3511410.1930306912},{"$f":"SUM(Z199:Z203)","v":5614708.9747249139},{"$f":"SUM(AA199:AA203)","v":10903683.630445292},{"$f":"SUM(AB199:AB203)","v":4776295.1089244075},{"$f":"SUM(AC199:AC203)","v":1702702.5398746943},{"$f":"SUM(AD199:AD203)","v":0},{"$f":"SUM(AE199:AE203)","v":0},{"$f":"SUM(AF199:AF203)","v":0},{"$f":"SUM(AG199:AG203)","v":0},{"$f":"SUM(AH199:AH203)","v":0},{"$f":"SUM(AI199:AI203)","v":0},{"$f":"SUM(AJ199:AJ203)","v":0},{"$f":"SUM(AK199:AK203)","v":0},{"$f":"SUM(AL199:AL203)","v":0},{"$f":"SUM(AM199:AM203)","v":26508800.447000001},{"$f":"IF(AM204=1,0,IF(AM204=0,0,1))","v":1}]
[null,"Forecast Lost Revenues in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y196*Y198","v":0},{"$f":"Z196*Z198","v":0},{"$f":"AA196*AA198","v":0},{"$f":"AB196*AB198","v":0},{"$f":"AC196*AC198","v":0},{"$f":"AD196*AD198","v":0},{"$f":"AE196*AE198","v":0},{"$f":"AF196*AF198","v":0},{"$f":"AG196*AG198","v":0},{"$f":"AH196*AH198","v":0},{"$f":"AI196*AI198","v":0},{"$f":"AJ196*AJ198","v":0},{"$f":"AK196*AK198","v":0},{"$f":"AL196*AL198","v":0},{"$f":"SUM(Y205:AL205)","v":0},{"$f":"IF(AM205=1,0,IF(AM205=0,0,1))","v":0}]
[null,"LRAMVA in 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM204-AM205","v":26508800.447000001},{"$f":"IF(AM206=1,0,IF(AM206=0,0,1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM207=1,0,IF(AM207=0,0,1))","v":0}]
[null,"2015 Savings Persisting in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E38:E193,Y38:Y193)","v":1141796.7000000002},{"$f":"SUMPRODUCT(E38:E193,Z38:Z193)","v":2548723.0751},{"$f":"IF(AA36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AA38:AA193),SUMPRODUCT(E38:E193,AA38:AA193))","v":2307430.0116864266},{"$f":"IF(AB36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AB38:AB193),SUMPRODUCT(E38:E193,AB38:AB193))","v":2923034.2132135723},{"$f":"IF(AC36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AC38:AC193),SUMPRODUCT(E38:E193,AC38:AC193))","v":0},{"$f":"IF(AD36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AD38:AD193),SUMPRODUCT(E38:E193,AD38:AD193))","v":0},{"$f":"IF(AE36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AE38:AE193),SUMPRODUCT(E38:E193,AE38:AE193))","v":0},{"$f":"IF(AF36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AF38:AF193),SUMPRODUCT(E38:E193,AF38:AF193))","v":0},{"$f":"IF(AG36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AG38:AG193),SUMPRODUCT(E38:E193,AG38:AG193))","v":0},{"$f":"IF(AH36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AH38:AH193),SUMPRODUCT(E38:E193,AH38:AH193))","v":0},{"$f":"IF(AI36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AI38:AI193),SUMPRODUCT(E38:E193,AI38:AI193))","v":0},{"$f":"IF(AJ36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AJ38:AJ193),SUMPRODUCT(E38:E193,AJ38:AJ193))","v":0},{"$f":"IF(AK36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AK38:AK193),SUMPRODUCT(E38:E193,AK38:AK193))","v":0},{"$f":"IF(AL36=\"kw\",SUMPRODUCT(N38:N193,P38:P193,AL38:AL193),SUMPRODUCT(E38:E193,AL38:AL193))","v":0},null,{"$f":"IF(AM208=1,0,IF(AM208=0,0,1))","v":0}]
[null,"2015 Savings Persisting in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F38:F193,Y38:Y193)","v":1140893.6700000002},{"$f":"SUMPRODUCT(F38:F193,Z38:Z193)","v":2551904.2039999999},{"$f":"IF(AA36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AA38:AA193),SUMPRODUCT(F38:F193,AA38:AA193))","v":2307761.7071337323},{"$f":"IF(AB36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AB38:AB193),SUMPRODUCT(F38:F193,AB38:AB193))","v":2920499.4188662665},{"$f":"IF(AC36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AC38:AC193),SUMPRODUCT(F38:F193,AC38:AC193))","v":0},{"$f":"IF(AD36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AD38:AD193),SUMPRODUCT(F38:F193,AD38:AD193))","v":0},{"$f":"IF(AE36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AE38:AE193),SUMPRODUCT(F38:F193,AE38:AE193))","v":0},{"$f":"IF(AF36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AF38:AF193),SUMPRODUCT(F38:F193,AF38:AF193))","v":0},{"$f":"IF(AG36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AG38:AG193),SUMPRODUCT(F38:F193,AG38:AG193))","v":0},{"$f":"IF(AH36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AH38:AH193),SUMPRODUCT(F38:F193,AH38:AH193))","v":0},{"$f":"IF(AI36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AI38:AI193),SUMPRODUCT(F38:F193,AI38:AI193))","v":0},{"$f":"IF(AJ36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AJ38:AJ193),SUMPRODUCT(F38:F193,AJ38:AJ193))","v":0},{"$f":"IF(AK36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AK38:AK193),SUMPRODUCT(F38:F193,AK38:AK193))","v":0},{"$f":"IF(AL36=\"kw\",SUMPRODUCT(N38:N193,Q38:Q193,AL38:AL193),SUMPRODUCT(F38:F193,AL38:AL193))","v":0},null,{"$f":"IF(AM209=1,0,IF(AM209=0,0,1))","v":0}]
[null,"2015 Savings Persisting in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G38:G193,Y38:Y193)","v":1140895.5850000002},{"$f":"SUMPRODUCT(G38:G193,Z38:Z193)","v":2584529.9779000003},{"$f":"IF(AA36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AA38:AA193),SUMPRODUCT(G38:G193,AA38:AA193))","v":2329902.3349522958},{"$f":"IF(AB36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AB38:AB193),SUMPRODUCT(G38:G193,AB38:AB193))","v":2923477.1021477045},{"$f":"IF(AC36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AC38:AC193),SUMPRODUCT(G38:G193,AC38:AC193))","v":0},{"$f":"IF(AD36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AD38:AD193),SUMPRODUCT(G38:G193,AD38:AD193))","v":0},{"$f":"IF(AE36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AE38:AE193),SUMPRODUCT(G38:G193,AE38:AE193))","v":0},{"$f":"IF(AF36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AF38:AF193),SUMPRODUCT(G38:G193,AF38:AF193))","v":0},{"$f":"IF(AG36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AG38:AG193),SUMPRODUCT(G38:G193,AG38:AG193))","v":0},{"$f":"IF(AH36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AH38:AH193),SUMPRODUCT(G38:G193,AH38:AH193))","v":0},{"$f":"IF(AI36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AI38:AI193),SUMPRODUCT(G38:G193,AI38:AI193))","v":0},{"$f":"IF(AJ36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AJ38:AJ193),SUMPRODUCT(G38:G193,AJ38:AJ193))","v":0},{"$f":"IF(AK36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AK38:AK193),SUMPRODUCT(G38:G193,AK38:AK193))","v":0},{"$f":"IF(AL36=\"kw\",SUMPRODUCT(N38:N193,R38:R193,AL38:AL193),SUMPRODUCT(G38:G193,AL38:AL193))","v":0},null,{"$f":"IF(AM210=1,0,IF(AM210=0,0,1))","v":0}]
[null,"2015 Savings Persisting in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H38:H193,Y38:Y193)","v":1137703.5850000002},{"$f":"SUMPRODUCT(H38:H193,Z38:Z193)","v":2584529.9779000003},{"$f":"IF(AA36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AA38:AA193),SUMPRODUCT(H38:H193,AA38:AA193))","v":2329902.3349522958},{"$f":"IF(AB36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AB38:AB193),SUMPRODUCT(H38:H193,AB38:AB193))","v":2923477.1021477045},{"$f":"IF(AC36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AC38:AC193),SUMPRODUCT(H38:H193,AC38:AC193))","v":0},{"$f":"IF(AD36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AD38:AD193),SUMPRODUCT(H38:H193,AD38:AD193))","v":0},{"$f":"IF(AE36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AE38:AE193),SUMPRODUCT(H38:H193,AE38:AE193))","v":0},{"$f":"IF(AF36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AF38:AF193),SUMPRODUCT(H38:H193,AF38:AF193))","v":0},{"$f":"IF(AG36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AG38:AG193),SUMPRODUCT(H38:H193,AG38:AG193))","v":0},{"$f":"IF(AH36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AH38:AH193),SUMPRODUCT(H38:H193,AH38:AH193))","v":0},{"$f":"IF(AI36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AI38:AI193),SUMPRODUCT(H38:H193,AI38:AI193))","v":0},{"$f":"IF(AJ36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AJ38:AJ193),SUMPRODUCT(H38:H193,AJ38:AJ193))","v":0},{"$f":"IF(AK36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AK38:AK193),SUMPRODUCT(H38:H193,AK38:AK193))","v":0},{"$f":"IF(AL36=\"kw\",SUMPRODUCT(N38:N193,S38:S193,AL38:AL193),SUMPRODUCT(H38:H193,AL38:AL193))","v":0},null,{"$f":"IF(AM211=1,0,IF(AM211=0,0,1))","v":0}]
[null,"2015 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I$38:I$193,Y$38:Y$193)","v":1131598.5850000002},{"$f":"SUMPRODUCT(I$38:I$193,Z$38:Z$193)","v":2584529.9779000003},{"$f":"IF($AA$36=\"kw\",SUMPRODUCT(N$38:N$193,T$38:T$193,AA$38:AA$193),SUMPRODUCT(I$38:I$193,AA$38:AA$193))","v":2329902.3349522958},{"$f":"IF($AB$36=\"kw\",SUMPRODUCT(N$38:N$193,T$38:T$193,AB$38:AB$193),SUMPRODUCT(I$38:I$193,AB$38:AB$193))","v":2923477.1021477045},{"$f":"IF(AC36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AC38:AC193),SUMPRODUCT(I38:I193,AC38:AC193))","v":0},{"$f":"IF(AD36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AD38:AD193),SUMPRODUCT(I38:I193,AD38:AD193))","v":0},{"$f":"IF(AE36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AE38:AE193),SUMPRODUCT(I38:I193,AE38:AE193))","v":0},{"$f":"IF(AF36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AF38:AF193),SUMPRODUCT(I38:I193,AF38:AF193))","v":0},{"$f":"IF(AG36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AG38:AG193),SUMPRODUCT(I38:I193,AG38:AG193))","v":0},{"$f":"IF(AH36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AH38:AH193),SUMPRODUCT(I38:I193,AH38:AH193))","v":0},{"$f":"IF(AI36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AI38:AI193),SUMPRODUCT(I38:I193,AI38:AI193))","v":0},{"$f":"IF(AJ36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AJ38:AJ193),SUMPRODUCT(I38:I193,AJ38:AJ193))","v":0},{"$f":"IF(AK36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AK38:AK193),SUMPRODUCT(I38:I193,AK38:AK193))","v":0},{"$f":"IF(AL36=\"kw\",SUMPRODUCT(N38:N193,T38:T193,AL38:AL193),SUMPRODUCT(I38:I193,AL38:AL193))","v":0},null,{"$f":"IF(AM212=1,0,IF(AM212=0,0,1))","v":0}]
[null,"2015 Savings Persisting in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J$38:J$193,Y$38:Y$193)","v":1130767.4100000001},{"$f":"SUMPRODUCT(J$38:J$193,Z$38:Z$193)","v":2594010.9828999997},{"$f":"IF($AA$36=\"kw\",SUMPRODUCT(N$38:N$193,U$38:U$193,AA$38:AA$193),SUMPRODUCT(J$38:J$193,AA$38:AA$193))","v":2329509.3835550896},{"$f":"IF($AB$36=\"kw\",SUMPRODUCT(N$38:N$193,U$38:U$193,AB$38:AB$193),SUMPRODUCT(J$38:J$193,AB$38:AB$193))","v":2891201.2235449096},{"$f":"IF(AC37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AC39:AC194),SUMPRODUCT(I39:I194,AC39:AC194))","v":0},{"$f":"IF(AD37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AD39:AD194),SUMPRODUCT(I39:I194,AD39:AD194))","v":0},{"$f":"IF(AE37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AE39:AE194),SUMPRODUCT(I39:I194,AE39:AE194))","v":0},{"$f":"IF(AF37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AF39:AF194),SUMPRODUCT(I39:I194,AF39:AF194))","v":0},{"$f":"IF(AG37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AG39:AG194),SUMPRODUCT(I39:I194,AG39:AG194))","v":0},{"$f":"IF(AH37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AH39:AH194),SUMPRODUCT(I39:I194,AH39:AH194))","v":0},{"$f":"IF(AI37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AI39:AI194),SUMPRODUCT(I39:I194,AI39:AI194))","v":0},{"$f":"IF(AJ37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AJ39:AJ194),SUMPRODUCT(I39:I194,AJ39:AJ194))","v":0},{"$f":"IF(AK37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AK39:AK194),SUMPRODUCT(I39:I194,AK39:AK194))","v":0},{"$f":"IF(AL37=\"kw\",SUMPRODUCT(N39:N194,T39:T194,AL39:AL194),SUMPRODUCT(I39:I194,AL39:AL194))","v":0},null,{"$f":"IF(AM213=1,0,IF(AM213=0,0,1))","v":0}]
[null,"2015 Savings Persisting in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$38:K$193,Y$38:Y$193)","v":1130175.4100000001},{"$f":"SUMPRODUCT(K$38:K$193,Z$38:Z$193)","v":2594010.9828999997},{"$f":"IF($AA$36=\"kw\",SUMPRODUCT(N$38:N$193,V$38:V$193,AA$38:AA$193),SUMPRODUCT(K$38:K$193,AA$38:AA$193))","v":2329509.3835550896},{"$f":"IF($AB$36=\"kw\",SUMPRODUCT(N$38:N$193,V$38:V$193,AB$38:AB$193),SUMPRODUCT(K$38:K$193,AB$38:AB$193))","v":2891201.2235449096},{"$f":"IF(AC38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AC40:AC195),SUMPRODUCT(I40:I195,AC40:AC195))","v":0},{"$f":"IF(AD38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AD40:AD195),SUMPRODUCT(I40:I195,AD40:AD195))","v":0},{"$f":"IF(AE38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AE40:AE195),SUMPRODUCT(I40:I195,AE40:AE195))","v":0},{"$f":"IF(AF38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AF40:AF195),SUMPRODUCT(I40:I195,AF40:AF195))","v":0},{"$f":"IF(AG38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AG40:AG195),SUMPRODUCT(I40:I195,AG40:AG195))","v":0},{"$f":"IF(AH38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AH40:AH195),SUMPRODUCT(I40:I195,AH40:AH195))","v":0},{"$f":"IF(AI38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AI40:AI195),SUMPRODUCT(I40:I195,AI40:AI195))","v":0},{"$f":"IF(AJ38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AJ40:AJ195),SUMPRODUCT(I40:I195,AJ40:AJ195))","v":0},{"$f":"IF(AK38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AK40:AK195),SUMPRODUCT(I40:I195,AK40:AK195))","v":0},{"$f":"IF(AL38=\"kw\",SUMPRODUCT(N40:N195,T40:T195,AL40:AL195),SUMPRODUCT(I40:I195,AL40:AL195))","v":0},null,{"$f":"IF(AM214=1,0,IF(AM214=0,0,1))","v":0}]
[null,"2015 Savings Persisting in 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(L$38:L$193,Y$38:Y$193)","v":1122196.56},{"$f":"SUMPRODUCT(L$38:L$193,Z$38:Z$193)","v":2596458.8928999999},{"$f":"IF($AA$36=\"kw\",SUMPRODUCT(N$38:N$193,W$38:W$193,AA$38:AA$193),SUMPRODUCT(L$38:L$193,AA$38:AA$193))","v":2329367.5426369263},{"$f":"IF($AB$36=\"kw\",SUMPRODUCT(N$38:N$193,W$38:W$193,AB$38:AB$193),SUMPRODUCT(L$38:L$193,AB$38:AB$193))","v":2882673.0044630738},{"$f":"IF(AC39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AC41:AC196),SUMPRODUCT(I41:I196,AC41:AC196))","v":0},{"$f":"IF(AD39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AD41:AD196),SUMPRODUCT(I41:I196,AD41:AD196))","v":0},{"$f":"IF(AE39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AE41:AE196),SUMPRODUCT(I41:I196,AE41:AE196))","v":0},{"$f":"IF(AF39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AF41:AF196),SUMPRODUCT(I41:I196,AF41:AF196))","v":0},{"$f":"IF(AG39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AG41:AG196),SUMPRODUCT(I41:I196,AG41:AG196))","v":0},{"$f":"IF(AH39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AH41:AH196),SUMPRODUCT(I41:I196,AH41:AH196))","v":0},{"$f":"IF(AI39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AI41:AI196),SUMPRODUCT(I41:I196,AI41:AI196))","v":0},{"$f":"IF(AJ39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AJ41:AJ196),SUMPRODUCT(I41:I196,AJ41:AJ196))","v":0},{"$f":"IF(AK39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AK41:AK196),SUMPRODUCT(I41:I196,AK41:AK196))","v":0},{"$f":"IF(AL39=\"kw\",SUMPRODUCT(N41:N196,T41:T196,AL41:AL196),SUMPRODUCT(I41:I196,AL41:AL196))","v":0},null,{"$f":"IF(AM215=1,0,IF(AM215=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM216=1,0,IF(AM216=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM217=1,0,IF(AM217=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM218=1,0,IF(AM218=0,0,1))","v":0}]
[null,"Table 5-b.  2016 Lost Revenues Work Form",null,"Return to top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM219=1,0,IF(AM219=0,0,1))","v":0}]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM220=1,0,IF(AM220=0,0,1))","v":0}]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total",{"$f":"IF(AM221=1,0,IF(AM221=0,0,1))","v":1}]
[null,"Legacy Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0,null,{"$f":"IF(AM222=1,0,IF(AM222=0,0,1))","v":0}]
[null,"Residential Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM223=1,0,IF(AM223=0,0,1))","v":0}]
[1,"Coupon Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y224:AL224)","v":0},{"$f":"IF(AM224=1,0,IF(AM224=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y224","v":0},{"$f":"Z224","v":0},{"$f":"AA224","v":0},{"$f":"AB224","v":0},{"$f":"AC224","v":0},{"$f":"AD224","v":0},{"$f":"AE224","v":0},{"$f":"AF224","v":0},{"$f":"AG224","v":0},{"$f":"AH224","v":0},{"$f":"AI224","v":0},{"$f":"AJ224","v":0},{"$f":"AK224","v":0},{"$f":"AL224","v":0},null,{"$f":"IF(AM225=1,0,IF(AM225=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM226=1,0,IF(AM226=0,0,1))","v":0}]
[2,"Bi-Annual Retailer Event Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y227:AL227)","v":0},{"$f":"IF(AM227=1,0,IF(AM227=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y227","v":0},{"$f":"Z227","v":0},{"$f":"AA227","v":0},{"$f":"AB227","v":0},{"$f":"AC227","v":0},{"$f":"AD227","v":0},{"$f":"AE227","v":0},{"$f":"AF227","v":0},{"$f":"AG227","v":0},{"$f":"AH227","v":0},{"$f":"AI227","v":0},{"$f":"AJ227","v":0},{"$f":"AK227","v":0},{"$f":"AL227","v":0},null,{"$f":"IF(AM228=1,0,IF(AM228=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM229=1,0,IF(AM229=0,0,1))","v":0}]
[3,"Appliance Retirement Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y230:AL230)","v":0},{"$f":"IF(AM230=1,0,IF(AM230=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y230","v":0},{"$f":"Z230","v":0},{"$f":"AA230","v":0},{"$f":"AB230","v":0},{"$f":"AC230","v":0},{"$f":"AD230","v":0},{"$f":"AE230","v":0},{"$f":"AF230","v":0},{"$f":"AG230","v":0},{"$f":"AH230","v":0},{"$f":"AI230","v":0},{"$f":"AJ230","v":0},{"$f":"AK230","v":0},{"$f":"AL230","v":0},null,{"$f":"IF(AM231=1,0,IF(AM231=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM232=1,0,IF(AM232=0,0,1))","v":0}]
[4,"HVAC Incentives Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y233:AL233)","v":0},{"$f":"IF(AM233=1,0,IF(AM233=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y233","v":0},{"$f":"Z233","v":0},{"$f":"AA233","v":0},{"$f":"AB233","v":0},{"$f":"AC233","v":0},{"$f":"AD233","v":0},{"$f":"AE233","v":0},{"$f":"AF233","v":0},{"$f":"AG233","v":0},{"$f":"AH233","v":0},{"$f":"AI233","v":0},{"$f":"AJ233","v":0},{"$f":"AK233","v":0},{"$f":"AL233","v":0},null,{"$f":"IF(AM234=1,0,IF(AM234=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM235=1,0,IF(AM235=0,0,1))","v":0}]
[5,"Residential New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y236:AL236)","v":0},{"$f":"IF(AM236=1,0,IF(AM236=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y236","v":0},{"$f":"Z236","v":0},{"$f":"AA236","v":0},{"$f":"AB236","v":0},{"$f":"AC236","v":0},{"$f":"AD236","v":0},{"$f":"AE236","v":0},{"$f":"AF236","v":0},{"$f":"AG236","v":0},{"$f":"AH236","v":0},{"$f":"AI236","v":0},{"$f":"AJ236","v":0},{"$f":"AK236","v":0},{"$f":"AL236","v":0},null,{"$f":"IF(AM237=1,0,IF(AM237=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM238=1,0,IF(AM238=0,0,1))","v":0}]
[null,"Commercial & Institutional Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM239=1,0,IF(AM239=0,0,1))","v":0}]
[6,"Energy Audit Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y240:AL240)","v":0},{"$f":"IF(AM240=1,0,IF(AM240=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N240","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y240","v":0},{"$f":"Z240","v":0},{"$f":"AA240","v":0},{"$f":"AB240","v":0},{"$f":"AC240","v":0},{"$f":"AD240","v":0},{"$f":"AE240","v":0},{"$f":"AF240","v":0},{"$f":"AG240","v":0},{"$f":"AH240","v":0},{"$f":"AI240","v":0},{"$f":"AJ240","v":0},{"$f":"AK240","v":0},{"$f":"AL240","v":0},null,{"$f":"IF(AM241=1,0,IF(AM241=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM242=1,0,IF(AM242=0,0,1))","v":0}]
[7,"Efficiency:  Equipment Replacement Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y243:AL243)","v":0},{"$f":"IF(AM243=1,0,IF(AM243=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N243","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y243","v":0},{"$f":"Z243","v":0},{"$f":"AA243","v":0},{"$f":"AB243","v":0},{"$f":"AC243","v":0},{"$f":"AD243","v":0},{"$f":"AE243","v":0},{"$f":"AF243","v":0},{"$f":"AG243","v":0},{"$f":"AH243","v":0},{"$f":"AI243","v":0},{"$f":"AJ243","v":0},{"$f":"AK243","v":0},{"$f":"AL243","v":0},null,{"$f":"IF(AM244=1,0,IF(AM244=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM245=1,0,IF(AM245=0,0,1))","v":0}]
[8,"Direct Install Lighting and Water Heating Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y246:AL246)","v":0},{"$f":"IF(AM246=1,0,IF(AM246=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N246","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y246","v":0},{"$f":"Z246","v":0},{"$f":"AA246","v":0},{"$f":"AB246","v":0},{"$f":"AC246","v":0},{"$f":"AD246","v":0},{"$f":"AE246","v":0},{"$f":"AF246","v":0},{"$f":"AG246","v":0},{"$f":"AH246","v":0},{"$f":"AI246","v":0},{"$f":"AJ246","v":0},{"$f":"AK246","v":0},{"$f":"AL246","v":0},null,{"$f":"IF(AM247=1,0,IF(AM247=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM248=1,0,IF(AM248=0,0,1))","v":0}]
[9,"New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y249:AL249)","v":0},{"$f":"IF(AM249=1,0,IF(AM249=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N249","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y249","v":0},{"$f":"Z249","v":0},{"$f":"AA249","v":0},{"$f":"AB249","v":0},{"$f":"AC249","v":0},{"$f":"AD249","v":0},{"$f":"AE249","v":0},{"$f":"AF249","v":0},{"$f":"AG249","v":0},{"$f":"AH249","v":0},{"$f":"AI249","v":0},{"$f":"AJ249","v":0},{"$f":"AK249","v":0},{"$f":"AL249","v":0},null,{"$f":"IF(AM250=1,0,IF(AM250=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM251=1,0,IF(AM251=0,0,1))","v":0}]
[10,"Existing Building Commissioning Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y252:AL252)","v":0},{"$f":"IF(AM252=1,0,IF(AM252=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N252","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y252","v":0},{"$f":"Z252","v":0},{"$f":"AA252","v":0},{"$f":"AB252","v":0},{"$f":"AC252","v":0},{"$f":"AD252","v":0},{"$f":"AE252","v":0},{"$f":"AF252","v":0},{"$f":"AG252","v":0},{"$f":"AH252","v":0},{"$f":"AI252","v":0},{"$f":"AJ252","v":0},{"$f":"AK252","v":0},{"$f":"AL252","v":0},null,{"$f":"IF(AM253=1,0,IF(AM253=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM254=1,0,IF(AM254=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM255=1,0,IF(AM255=0,0,1))","v":0}]
[11,"Process and Systems Upgrades Initiatives - Project Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y256:AL256)","v":0},{"$f":"IF(AM256=1,0,IF(AM256=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N256","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y256","v":0},{"$f":"Z256","v":0},{"$f":"AA256","v":0},{"$f":"AB256","v":0},{"$f":"AC256","v":0},{"$f":"AD256","v":0},{"$f":"AE256","v":0},{"$f":"AF256","v":0},{"$f":"AG256","v":0},{"$f":"AH256","v":0},{"$f":"AI256","v":0},{"$f":"AJ256","v":0},{"$f":"AK256","v":0},{"$f":"AL256","v":0},null,{"$f":"IF(AM257=1,0,IF(AM257=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM258=1,0,IF(AM258=0,0,1))","v":0}]
[12,"Process and Systems Upgrades Initiatives - Monitoring and Targeting Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y259:AL259)","v":0},{"$f":"IF(AM259=1,0,IF(AM259=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N259","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y259","v":0},{"$f":"Z259","v":0},{"$f":"AA259","v":0},{"$f":"AB259","v":0},{"$f":"AC259","v":0},{"$f":"AD259","v":0},{"$f":"AE259","v":0},{"$f":"AF259","v":0},{"$f":"AG259","v":0},{"$f":"AH259","v":0},{"$f":"AI259","v":0},{"$f":"AJ259","v":0},{"$f":"AK259","v":0},{"$f":"AL259","v":0},null,{"$f":"IF(AM260=1,0,IF(AM260=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM261=1,0,IF(AM261=0,0,1))","v":0}]
[13,"Process and Systems Upgrades Initiatives - Energy Manager Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y262:AL262)","v":0},{"$f":"IF(AM262=1,0,IF(AM262=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N262","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y262","v":0},{"$f":"Z262","v":0},{"$f":"AA262","v":0},{"$f":"AB262","v":0},{"$f":"AC262","v":0},{"$f":"AD262","v":0},{"$f":"AE262","v":0},{"$f":"AF262","v":0},{"$f":"AG262","v":0},{"$f":"AH262","v":0},{"$f":"AI262","v":0},{"$f":"AJ262","v":0},{"$f":"AK262","v":0},{"$f":"AL262","v":0},null,{"$f":"IF(AM263=1,0,IF(AM263=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM264=1,0,IF(AM264=0,0,1))","v":0}]
[null,"Low Income Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM265=1,0,IF(AM265=0,0,1))","v":0}]
[14,"Low Income Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y266:AL266)","v":0},{"$f":"IF(AM266=1,0,IF(AM266=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N266","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y266","v":0},{"$f":"Z266","v":0},{"$f":"AA266","v":0},{"$f":"AB266","v":0},{"$f":"AC266","v":0},{"$f":"AD266","v":0},{"$f":"AE266","v":0},{"$f":"AF266","v":0},{"$f":"AG266","v":0},{"$f":"AH266","v":0},{"$f":"AI266","v":0},{"$f":"AJ266","v":0},{"$f":"AK266","v":0},{"$f":"AL266","v":0},null,{"$f":"IF(AM267=1,0,IF(AM267=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM268=1,0,IF(AM268=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM269=1,0,IF(AM269=0,0,1))","v":0}]
[15,"Aboriginal Conservation Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y270:AL270)","v":0},{"$f":"IF(AM270=1,0,IF(AM270=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N270","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y270","v":0},{"$f":"Z270","v":0},{"$f":"AA270","v":0},{"$f":"AB270","v":0},{"$f":"AC270","v":0},{"$f":"AD270","v":0},{"$f":"AE270","v":0},{"$f":"AF270","v":0},{"$f":"AG270","v":0},{"$f":"AH270","v":0},{"$f":"AI270","v":0},{"$f":"AJ270","v":0},{"$f":"AK270","v":0},{"$f":"AL270","v":0},null,{"$f":"IF(AM271=1,0,IF(AM271=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM272=1,0,IF(AM272=0,0,1))","v":0}]
[16,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y273:AL273)","v":0},{"$f":"IF(AM273=1,0,IF(AM273=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N273","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y273","v":0},{"$f":"Z273","v":0},{"$f":"AA273","v":0},{"$f":"AB273","v":0},{"$f":"AC273","v":0},{"$f":"AD273","v":0},{"$f":"AE273","v":0},{"$f":"AF273","v":0},{"$f":"AG273","v":0},{"$f":"AH273","v":0},{"$f":"AI273","v":0},{"$f":"AJ273","v":0},{"$f":"AK273","v":0},{"$f":"AL273","v":0},null,{"$f":"IF(AM274=1,0,IF(AM274=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM275=1,0,IF(AM275=0,0,1))","v":0}]
[null,"Conservation Fund Pilots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM276=1,0,IF(AM276=0,0,1))","v":0}]
[17,"Conservation Fund Pilot - EnerNOC","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y277:AL277)","v":0},{"$f":"IF(AM277=1,0,IF(AM277=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N277","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y277","v":0},{"$f":"Z277","v":0},{"$f":"AA277","v":0},{"$f":"AB277","v":0},{"$f":"AC277","v":0},{"$f":"AD277","v":0},{"$f":"AE277","v":0},{"$f":"AF277","v":0},{"$f":"AG277","v":0},{"$f":"AH277","v":0},{"$f":"AI277","v":0},{"$f":"AJ277","v":0},{"$f":"AK277","v":0},{"$f":"AL277","v":0},null,{"$f":"IF(AM278=1,0,IF(AM278=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM279=1,0,IF(AM279=0,0,1))","v":0}]
[18,"Loblaws Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y280:AL280)","v":0},{"$f":"IF(AM280=1,0,IF(AM280=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N280","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y280","v":0},{"$f":"Z280","v":0},{"$f":"AA280","v":0},{"$f":"AB280","v":0},{"$f":"AC280","v":0},{"$f":"AD280","v":0},{"$f":"AE280","v":0},{"$f":"AF280","v":0},{"$f":"AG280","v":0},{"$f":"AH280","v":0},{"$f":"AI280","v":0},{"$f":"AJ280","v":0},{"$f":"AK280","v":0},{"$f":"AL280","v":0},null,{"$f":"IF(AM281=1,0,IF(AM281=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM282=1,0,IF(AM282=0,0,1))","v":0}]
[19,"Conservation Fund Pilot - SEG","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y283:AL283)","v":0},{"$f":"IF(AM283=1,0,IF(AM283=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N283","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y283","v":0},{"$f":"Z283","v":0},{"$f":"AA283","v":0},{"$f":"AB283","v":0},{"$f":"AC283","v":0},{"$f":"AD283","v":0},{"$f":"AE283","v":0},{"$f":"AF283","v":0},{"$f":"AG283","v":0},{"$f":"AH283","v":0},{"$f":"AI283","v":0},{"$f":"AJ283","v":0},{"$f":"AK283","v":0},{"$f":"AL283","v":0},null,{"$f":"IF(AM284=1,0,IF(AM284=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM285=1,0,IF(AM285=0,0,1))","v":0}]
[20,"Social Benchmarking Pliot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y286:AL286)","v":0},{"$f":"IF(AM286=1,0,IF(AM286=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N286","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y286","v":0},{"$f":"Z286","v":0},{"$f":"AA286","v":0},{"$f":"AB286","v":0},{"$f":"AC286","v":0},{"$f":"AD286","v":0},{"$f":"AE286","v":0},{"$f":"AF286","v":0},{"$f":"AG286","v":0},{"$f":"AH286","v":0},{"$f":"AI286","v":0},{"$f":"AJ286","v":0},{"$f":"AK286","v":0},{"$f":"AL286","v":0},null,{"$f":"IF(AM287=1,0,IF(AM287=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM288=1,0,IF(AM288=0,0,1))","v":0}]
[null,"Conservation First Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM289=1,0,IF(AM289=0,0,1))","v":0}]
[null,"Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM290=1,0,IF(AM290=0,0,1))","v":0}]
[21,"Save on Energy Coupon Program","Verified",849950,849950,849950,849950,849950,849950,849950,849824,849824,845726,null,95,95,95,95,95,95,95,95,95,95,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y291:AL291)","v":1},{"$f":"IF(AM291=1,0,IF(AM291=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",96369,96369,96369,96369,96369,96369,96369,96362,96362,96496,null,6,6,6,6,6,6,6,6,6,6,{"$f":"Y291","v":1},{"$f":"Z291","v":0},{"$f":"AA291","v":0},{"$f":"AB291","v":0},{"$f":"AC291","v":0},{"$f":"AD291","v":0},{"$f":"AE291","v":0},{"$f":"AF291","v":0},{"$f":"AG291","v":0},{"$f":"AH291","v":0},{"$f":"AI291","v":0},{"$f":"AJ291","v":0},{"$f":"AK291","v":0},{"$f":"AL291","v":0},null,{"$f":"IF(AM292=1,0,IF(AM292=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM293=1,0,IF(AM293=0,0,1))","v":0}]
[22,"Save on Energy Heating and Cooling Program","Verified",601202,601202,601202,601202,601202,601202,601202,601202,601202,601202,null,118,118,118,118,118,118,118,118,118,118,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y294:AL294)","v":1},{"$f":"IF(AM294=1,0,IF(AM294=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y294","v":1},{"$f":"Z294","v":0},{"$f":"AA294","v":0},{"$f":"AB294","v":0},{"$f":"AC294","v":0},{"$f":"AD294","v":0},{"$f":"AE294","v":0},{"$f":"AF294","v":0},{"$f":"AG294","v":0},{"$f":"AH294","v":0},{"$f":"AI294","v":0},{"$f":"AJ294","v":0},{"$f":"AK294","v":0},{"$f":"AL294","v":0},null,{"$f":"IF(AM295=1,0,IF(AM295=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM296=1,0,IF(AM296=0,0,1))","v":0}]
[23,"Save on Energy New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y297:AL297)","v":0},{"$f":"IF(AM297=1,0,IF(AM297=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y297","v":0},{"$f":"Z297","v":0},{"$f":"AA297","v":0},{"$f":"AB297","v":0},{"$f":"AC297","v":0},{"$f":"AD297","v":0},{"$f":"AE297","v":0},{"$f":"AF297","v":0},{"$f":"AG297","v":0},{"$f":"AH297","v":0},{"$f":"AI297","v":0},{"$f":"AJ297","v":0},{"$f":"AK297","v":0},{"$f":"AL297","v":0},null,{"$f":"IF(AM298=1,0,IF(AM298=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM299=1,0,IF(AM299=0,0,1))","v":0}]
[24,"Save on Energy Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y300:AL300)","v":0},{"$f":"IF(AM300=1,0,IF(AM300=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y300","v":0},{"$f":"Z300","v":0},{"$f":"AA300","v":0},{"$f":"AB300","v":0},{"$f":"AC300","v":0},{"$f":"AD300","v":0},{"$f":"AE300","v":0},{"$f":"AF300","v":0},{"$f":"AG300","v":0},{"$f":"AH300","v":0},{"$f":"AI300","v":0},{"$f":"AJ300","v":0},{"$f":"AK300","v":0},{"$f":"AL300","v":0},null,{"$f":"IF(AM301=1,0,IF(AM301=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA303+AB303","v":1.002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM302=1,0,IF(AM302=0,0,1))","v":0}]
[null,"Non-Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17199999999999999,0.83,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AM303=1,0,IF(AM303=0,0,1))","v":0}]
[25,"Save on Energy Audit Funding Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$303/$AB$302*AA303","v":0.17165668662674649},{"$f":"$AM$303/$AB$302*AB303","v":0.8283433133732534},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y304:AL304)","v":0.99999999999999989},{"$f":"IF(AM304=1,0,IF(AM304=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",555437,555437,555437,555437,555437,555437,555437,555437,555437,555437,{"$f":"N304","v":12},73,73,73,73,73,73,73,73,73,73,{"$f":"Y304","v":0},{"$f":"Z304","v":0},{"$f":"AA304","v":0.17165668662674649},{"$f":"AB304","v":0.8283433133732534},{"$f":"AC304","v":0},{"$f":"AD304","v":0},{"$f":"AE304","v":0},{"$f":"AF304","v":0},{"$f":"AG304","v":0},{"$f":"AH304","v":0},{"$f":"AI304","v":0},{"$f":"AJ304","v":0},{"$f":"AK304","v":0},{"$f":"AL304","v":0},null,{"$f":"IF(AM305=1,0,IF(AM305=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54,1.2999999999999999E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Z307-Y307","v":0.55100000000000005},{"$f":"IF(AM306=1,0,IF(AM306=0,0,1))","v":1}]
[26,"Save on Energy Retrofit Program","Verified",879813,871464,871464,871464,871464,863197,863197,863197,862533,862533,12,88,87,87,87,87,87,87,87,87,87,1.2999999999999999E-2,0.436,{"$f":"($AM$306/($AA$306+$AB$306))*AA306","v":0.5380470162748644},{"$f":"($AM$306/($AA$306+$AB$306))*AB306","v":1.2952983725135623E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y307:AL307)","v":1},{"$f":"IF(AM307=1,0,IF(AM307=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",1381264,1389614,1399376,1399376,1399376,1345426,1345426,1345426,1345426,1345426,{"$f":"N307","v":12},164,166,168,168,168,159,159,159,159,159,{"$f":"Y307","v":1.2999999999999999E-2},{"$f":"Z307","v":0.436},{"$f":"AA307","v":0.5380470162748644},{"$f":"AB307","v":1.2952983725135623E-2},{"$f":"AC307","v":0},{"$f":"AD307","v":0},{"$f":"AE307","v":0},{"$f":"AF307","v":0},{"$f":"AG307","v":0},{"$f":"AH307","v":0},{"$f":"AI307","v":0},{"$f":"AJ307","v":0},{"$f":"AK307","v":0},{"$f":"AL307","v":0},null,{"$f":"IF(AM308=1,0,IF(AM308=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM309=1,0,IF(AM309=0,0,1))","v":0}]
[27,"Save on Energy Small Business Lighting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y310:AL310)","v":0},{"$f":"IF(AM310=1,0,IF(AM310=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N310","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y310","v":0},{"$f":"Z310","v":0},{"$f":"AA310","v":0},{"$f":"AB310","v":0},{"$f":"AC310","v":0},{"$f":"AD310","v":0},{"$f":"AE310","v":0},{"$f":"AF310","v":0},{"$f":"AG310","v":0},{"$f":"AH310","v":0},{"$f":"AI310","v":0},{"$f":"AJ310","v":0},{"$f":"AK310","v":0},{"$f":"AL310","v":0},null,{"$f":"IF(AM311=1,0,IF(AM311=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM312=1,0,IF(AM312=0,0,1))","v":0}]
[28,"Save on Energy High Performance New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y313:AL313)","v":0},{"$f":"IF(AM313=1,0,IF(AM313=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N313","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y313","v":0},{"$f":"Z313","v":0},{"$f":"AA313","v":0},{"$f":"AB313","v":0},{"$f":"AC313","v":0},{"$f":"AD313","v":0},{"$f":"AE313","v":0},{"$f":"AF313","v":0},{"$f":"AG313","v":0},{"$f":"AH313","v":0},{"$f":"AI313","v":0},{"$f":"AJ313","v":0},{"$f":"AK313","v":0},{"$f":"AL313","v":0},null,{"$f":"IF(AM314=1,0,IF(AM314=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM315=1,0,IF(AM315=0,0,1))","v":0}]
[29,"Save on Energy Existing Building Commissioning Program","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y316:AL316)","v":0},{"$f":"IF(AM316=1,0,IF(AM316=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N316","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y316","v":0},{"$f":"Z316","v":0},{"$f":"AA316","v":0},{"$f":"AB316","v":0},{"$f":"AC316","v":0},{"$f":"AD316","v":0},{"$f":"AE316","v":0},{"$f":"AF316","v":0},{"$f":"AG316","v":0},{"$f":"AH316","v":0},{"$f":"AI316","v":0},{"$f":"AJ316","v":0},{"$f":"AK316","v":0},{"$f":"AL316","v":0},null,{"$f":"IF(AM317=1,0,IF(AM317=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM318=1,0,IF(AM318=0,0,1))","v":0}]
[30,"Save on Energy Process & Systems Upgrades Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y319:AL319)","v":0},{"$f":"IF(AM319=1,0,IF(AM319=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N319","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y319","v":0},{"$f":"Z319","v":0},{"$f":"AA319","v":0},{"$f":"AB319","v":0},{"$f":"AC319","v":0},{"$f":"AD319","v":0},{"$f":"AE319","v":0},{"$f":"AF319","v":0},{"$f":"AG319","v":0},{"$f":"AH319","v":0},{"$f":"AI319","v":0},{"$f":"AJ319","v":0},{"$f":"AK319","v":0},{"$f":"AL319","v":0},null,{"$f":"IF(AM320=1,0,IF(AM320=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM321=1,0,IF(AM321=0,0,1))","v":0}]
[31,"Save on Energy Monitoring & Targeting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y322:AL322)","v":0},{"$f":"IF(AM322=1,0,IF(AM322=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N322","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y322","v":0},{"$f":"Z322","v":0},{"$f":"AA322","v":0},{"$f":"AB322","v":0},{"$f":"AC322","v":0},{"$f":"AD322","v":0},{"$f":"AE322","v":0},{"$f":"AF322","v":0},{"$f":"AG322","v":0},{"$f":"AH322","v":0},{"$f":"AI322","v":0},{"$f":"AJ322","v":0},{"$f":"AK322","v":0},{"$f":"AL322","v":0},null,{"$f":"IF(AM323=1,0,IF(AM323=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM324=1,0,IF(AM324=0,0,1))","v":0}]
[32,"Save on Energy Energy Manager Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y325:AL325)","v":0},{"$f":"IF(AM325=1,0,IF(AM325=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N325","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y325","v":0},{"$f":"Z325","v":0},{"$f":"AA325","v":0},{"$f":"AB325","v":0},{"$f":"AC325","v":0},{"$f":"AD325","v":0},{"$f":"AE325","v":0},{"$f":"AF325","v":0},{"$f":"AG325","v":0},{"$f":"AH325","v":0},{"$f":"AI325","v":0},{"$f":"AJ325","v":0},{"$f":"AK325","v":0},{"$f":"AL325","v":0},null,{"$f":"IF(AM326=1,0,IF(AM326=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM327=1,0,IF(AM327=0,0,1))","v":0}]
[null,"Local & Regional Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM328=1,0,IF(AM328=0,0,1))","v":0}]
[33,"Business Refrigeration Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y329:AL329)","v":0},{"$f":"IF(AM329=1,0,IF(AM329=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N329","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y329","v":0},{"$f":"Z329","v":0},{"$f":"AA329","v":0},{"$f":"AB329","v":0},{"$f":"AC329","v":0},{"$f":"AD329","v":0},{"$f":"AE329","v":0},{"$f":"AF329","v":0},{"$f":"AG329","v":0},{"$f":"AH329","v":0},{"$f":"AI329","v":0},{"$f":"AJ329","v":0},{"$f":"AK329","v":0},{"$f":"AL329","v":0},null,{"$f":"IF(AM330=1,0,IF(AM330=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM331=1,0,IF(AM331=0,0,1))","v":0}]
[34,"First Nation Conservation Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y332:AL332)","v":0},{"$f":"IF(AM332=1,0,IF(AM332=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N332","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y332","v":0},{"$f":"Z332","v":0},{"$f":"AA332","v":0},{"$f":"AB332","v":0},{"$f":"AC332","v":0},{"$f":"AD332","v":0},{"$f":"AE332","v":0},{"$f":"AF332","v":0},{"$f":"AG332","v":0},{"$f":"AH332","v":0},{"$f":"AI332","v":0},{"$f":"AJ332","v":0},{"$f":"AK332","v":0},{"$f":"AL332","v":0},null,{"$f":"IF(AM333=1,0,IF(AM333=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM334=1,0,IF(AM334=0,0,1))","v":0}]
[35,"Social Benchmarking Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y335:AL335)","v":0},{"$f":"IF(AM335=1,0,IF(AM335=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N335","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y335","v":0},{"$f":"Z335","v":0},{"$f":"AA335","v":0},{"$f":"AB335","v":0},{"$f":"AC335","v":0},{"$f":"AD335","v":0},{"$f":"AE335","v":0},{"$f":"AF335","v":0},{"$f":"AG335","v":0},{"$f":"AH335","v":0},{"$f":"AI335","v":0},{"$f":"AJ335","v":0},{"$f":"AK335","v":0},{"$f":"AL335","v":0},null,{"$f":"IF(AM336=1,0,IF(AM336=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM337=1,0,IF(AM337=0,0,1))","v":0}]
[null,"Pilot Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM338=1,0,IF(AM338=0,0,1))","v":0}]
[36,"Enersource Hydro Mississauga Inc. - Performance-Based Conservation Pilot Program - Conservation Fund","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y339:AL339)","v":0},{"$f":"IF(AM339=1,0,IF(AM339=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N339","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y339","v":0},{"$f":"Z339","v":0},{"$f":"AA339","v":0},{"$f":"AB339","v":0},{"$f":"AC339","v":0},{"$f":"AD339","v":0},{"$f":"AE339","v":0},{"$f":"AF339","v":0},{"$f":"AG339","v":0},{"$f":"AH339","v":0},{"$f":"AI339","v":0},{"$f":"AJ339","v":0},{"$f":"AK339","v":0},{"$f":"AL339","v":0},null,{"$f":"IF(AM340=1,0,IF(AM340=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM341=1,0,IF(AM341=0,0,1))","v":0}]
[37,"EnWin Utilities Ltd. - Building Optimization Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y342:AL342)","v":0},{"$f":"IF(AM342=1,0,IF(AM342=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N342","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y342","v":0},{"$f":"Z342","v":0},{"$f":"AA342","v":0},{"$f":"AB342","v":0},{"$f":"AC342","v":0},{"$f":"AD342","v":0},{"$f":"AE342","v":0},{"$f":"AF342","v":0},{"$f":"AG342","v":0},{"$f":"AH342","v":0},{"$f":"AI342","v":0},{"$f":"AJ342","v":0},{"$f":"AK342","v":0},{"$f":"AL342","v":0},null,{"$f":"IF(AM343=1,0,IF(AM343=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM344=1,0,IF(AM344=0,0,1))","v":0}]
[38,"EnWin Utilities Ltd. - Re-Invest Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y345:AL345)","v":0},{"$f":"IF(AM345=1,0,IF(AM345=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N345","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y345","v":0},{"$f":"Z345","v":0},{"$f":"AA345","v":0},{"$f":"AB345","v":0},{"$f":"AC345","v":0},{"$f":"AD345","v":0},{"$f":"AE345","v":0},{"$f":"AF345","v":0},{"$f":"AG345","v":0},{"$f":"AH345","v":0},{"$f":"AI345","v":0},{"$f":"AJ345","v":0},{"$f":"AK345","v":0},{"$f":"AL345","v":0},null,{"$f":"IF(AM346=1,0,IF(AM346=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM347=1,0,IF(AM347=0,0,1))","v":0}]
[39,"Horizon Utilities Corporation - ECM Furnace Motor Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y348:AL348)","v":0},{"$f":"IF(AM348=1,0,IF(AM348=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N348","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y348","v":0},{"$f":"Z348","v":0},{"$f":"AA348","v":0},{"$f":"AB348","v":0},{"$f":"AC348","v":0},{"$f":"AD348","v":0},{"$f":"AE348","v":0},{"$f":"AF348","v":0},{"$f":"AG348","v":0},{"$f":"AH348","v":0},{"$f":"AI348","v":0},{"$f":"AJ348","v":0},{"$f":"AK348","v":0},{"$f":"AL348","v":0},null,{"$f":"IF(AM349=1,0,IF(AM349=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM350=1,0,IF(AM350=0,0,1))","v":0}]
[40,"Horizon Utilities Corporation - Social Benchmarking Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y351:AL351)","v":0},{"$f":"IF(AM351=1,0,IF(AM351=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N351","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y351","v":0},{"$f":"Z351","v":0},{"$f":"AA351","v":0},{"$f":"AB351","v":0},{"$f":"AC351","v":0},{"$f":"AD351","v":0},{"$f":"AE351","v":0},{"$f":"AF351","v":0},{"$f":"AG351","v":0},{"$f":"AH351","v":0},{"$f":"AI351","v":0},{"$f":"AJ351","v":0},{"$f":"AK351","v":0},{"$f":"AL351","v":0},null,{"$f":"IF(AM352=1,0,IF(AM352=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM353=1,0,IF(AM353=0,0,1))","v":0}]
[41,"Hydro Ottawa Limited - Conservation Voltage Regulation (CVR) Leveraging AMI Data Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y354:AL354)","v":0},{"$f":"IF(AM354=1,0,IF(AM354=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N354","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y354","v":0},{"$f":"Z354","v":0},{"$f":"AA354","v":0},{"$f":"AB354","v":0},{"$f":"AC354","v":0},{"$f":"AD354","v":0},{"$f":"AE354","v":0},{"$f":"AF354","v":0},{"$f":"AG354","v":0},{"$f":"AH354","v":0},{"$f":"AI354","v":0},{"$f":"AJ354","v":0},{"$f":"AK354","v":0},{"$f":"AL354","v":0},null,{"$f":"IF(AM355=1,0,IF(AM355=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM356=1,0,IF(AM356=0,0,1))","v":0}]
[42,"Hydro Ottawa Limited - Residential Demand Response Wi-Fi Thermostat Pilot","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y357:AL357)","v":0},{"$f":"IF(AM357=1,0,IF(AM357=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y357","v":0},{"$f":"Z357","v":0},{"$f":"AA357","v":0},{"$f":"AB357","v":0},{"$f":"AC357","v":0},{"$f":"AD357","v":0},{"$f":"AE357","v":0},{"$f":"AF357","v":0},{"$f":"AG357","v":0},{"$f":"AH357","v":0},{"$f":"AI357","v":0},{"$f":"AJ357","v":0},{"$f":"AK357","v":0},{"$f":"AL357","v":0},null,{"$f":"IF(AM358=1,0,IF(AM358=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM359=1,0,IF(AM359=0,0,1))","v":0}]
[43,"Kitchener-Wilmot Hydro Inc. - Pilot - DCKV","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y360:AL360)","v":0},{"$f":"IF(AM360=1,0,IF(AM360=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N360","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y360","v":0},{"$f":"Z360","v":0},{"$f":"AA360","v":0},{"$f":"AB360","v":0},{"$f":"AC360","v":0},{"$f":"AD360","v":0},{"$f":"AE360","v":0},{"$f":"AF360","v":0},{"$f":"AG360","v":0},{"$f":"AH360","v":0},{"$f":"AI360","v":0},{"$f":"AJ360","v":0},{"$f":"AK360","v":0},{"$f":"AL360","v":0},null,{"$f":"IF(AM361=1,0,IF(AM361=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM362=1,0,IF(AM362=0,0,1))","v":0}]
[44,"Niagara-on-the-Lake Hydro Inc. - Direct Install Energy Efficiency Measures for the Agricultural Sector","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y363:AL363)","v":0},{"$f":"IF(AM363=1,0,IF(AM363=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N363","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y363","v":0},{"$f":"Z363","v":0},{"$f":"AA363","v":0},{"$f":"AB363","v":0},{"$f":"AC363","v":0},{"$f":"AD363","v":0},{"$f":"AE363","v":0},{"$f":"AF363","v":0},{"$f":"AG363","v":0},{"$f":"AH363","v":0},{"$f":"AI363","v":0},{"$f":"AJ363","v":0},{"$f":"AK363","v":0},{"$f":"AL363","v":0},null,{"$f":"IF(AM364=1,0,IF(AM364=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM365=1,0,IF(AM365=0,0,1))","v":0}]
[45,"Oakville Hydro Electricity Distribution Inc. - Direct Install - Hydronic","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y366:AL366)","v":0},{"$f":"IF(AM366=1,0,IF(AM366=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N366","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y366","v":0},{"$f":"Z366","v":0},{"$f":"AA366","v":0},{"$f":"AB366","v":0},{"$f":"AC366","v":0},{"$f":"AD366","v":0},{"$f":"AE366","v":0},{"$f":"AF366","v":0},{"$f":"AG366","v":0},{"$f":"AH366","v":0},{"$f":"AI366","v":0},{"$f":"AJ366","v":0},{"$f":"AK366","v":0},{"$f":"AL366","v":0},null,{"$f":"IF(AM367=1,0,IF(AM367=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM368=1,0,IF(AM368=0,0,1))","v":0}]
[46,"Oakville Hydro Electricity Distribution Inc. - Direct Install - RTU Controls","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y369:AL369)","v":0},{"$f":"IF(AM369=1,0,IF(AM369=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N369","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y369","v":0},{"$f":"Z369","v":0},{"$f":"AA369","v":0},{"$f":"AB369","v":0},{"$f":"AC369","v":0},{"$f":"AD369","v":0},{"$f":"AE369","v":0},{"$f":"AF369","v":0},{"$f":"AG369","v":0},{"$f":"AH369","v":0},{"$f":"AI369","v":0},{"$f":"AJ369","v":0},{"$f":"AK369","v":0},{"$f":"AL369","v":0},null,{"$f":"IF(AM370=1,0,IF(AM370=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM371=1,0,IF(AM371=0,0,1))","v":0}]
[47,"Toronto Hydro-Electric System Limited - Direct Install - Hydronic (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y372:AL372)","v":0},{"$f":"IF(AM372=1,0,IF(AM372=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N372","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y372","v":0},{"$f":"Z372","v":0},{"$f":"AA372","v":0},{"$f":"AB372","v":0},{"$f":"AC372","v":0},{"$f":"AD372","v":0},{"$f":"AE372","v":0},{"$f":"AF372","v":0},{"$f":"AG372","v":0},{"$f":"AH372","v":0},{"$f":"AI372","v":0},{"$f":"AJ372","v":0},{"$f":"AK372","v":0},{"$f":"AL372","v":0},null,{"$f":"IF(AM373=1,0,IF(AM373=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM374=1,0,IF(AM374=0,0,1))","v":0}]
[48,"Toronto Hydro-Electric System Limited - Direct Install - RTU Controls (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y375:AL375)","v":0},{"$f":"IF(AM375=1,0,IF(AM375=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N375","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y375","v":0},{"$f":"Z375","v":0},{"$f":"AA375","v":0},{"$f":"AB375","v":0},{"$f":"AC375","v":0},{"$f":"AD375","v":0},{"$f":"AE375","v":0},{"$f":"AF375","v":0},{"$f":"AG375","v":0},{"$f":"AH375","v":0},{"$f":"AI375","v":0},{"$f":"AJ375","v":0},{"$f":"AK375","v":0},{"$f":"AL375","v":0},null,{"$f":"IF(AM376=1,0,IF(AM376=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM377=1,0,IF(AM377=0,0,1))","v":0}]
[49,"Toronto Hydro-Electric System Limited - PFP - Large (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y378:AL378)","v":0},{"$f":"IF(AM378=1,0,IF(AM378=0,0,1))","v":0}]
[null,"Adjustment to 2016 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N378","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y378","v":0},{"$f":"Z378","v":0},{"$f":"AA378","v":0},{"$f":"AB378","v":0},{"$f":"AC378","v":0},{"$f":"AD378","v":0},{"$f":"AE378","v":0},{"$f":"AF378","v":0},{"$f":"AG378","v":0},{"$f":"AH378","v":0},{"$f":"AI378","v":0},{"$f":"AJ378","v":0},{"$f":"AK378","v":0},{"$f":"AL378","v":0},null,{"$f":"IF(AM379=1,0,IF(AM379=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM380=1,0,IF(AM380=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2016",null,{"$f":"SUM(D224:D379)","v":4364035},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O224:O379)","v":544},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y222=\"kWh\",SUMPRODUCT(D224:D379,Y224:Y379))","v":1576915.0009999999},{"$f":"IF(Z222=\"kWh\",SUMPRODUCT(D224:D379,Z224:Z379))","v":985829.57200000004},{"$f":"IF(AA222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AA224:AA379),SUMPRODUCT(D224:D379,AA224:AA379))","v":1311910.2084676218},{"$f":"IF(AB222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AB224:AB379),SUMPRODUCT(D224:D379,AB224:AB379))","v":489380.21853237826},{"$f":"IF(AC222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AC224:AC379),SUMPRODUCT(D224:D379,AC224:AC379))","v":0},{"$f":"IF(AD222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AD224:AD379),SUMPRODUCT(D224:D379,AD224:AD379))","v":0},{"$f":"IF(AE222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AE224:AE379),SUMPRODUCT(D224:D379,AE224:AE379))","v":0},{"$f":"IF(AF222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AF224:AF379),SUMPRODUCT(D224:D379,AF224:AF379))","v":0},{"$f":"IF(AG222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AG224:AG379),SUMPRODUCT(D224:D379,AG224:AG379))","v":0},{"$f":"IF(AH222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AH224:AH379),SUMPRODUCT(D224:D379,AH224:AH379))","v":0},{"$f":"IF(AI222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AI224:AI379),SUMPRODUCT(D224:D379,AI224:AI379))","v":0},{"$f":"IF(AJ222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AJ224:AJ379),SUMPRODUCT(D224:D379,AJ224:AJ379))","v":0},{"$f":"IF(AK222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AK224:AK379),SUMPRODUCT(D224:D379,AK224:AK379))","v":0},{"$f":"IF(AL222=\"kw\",SUMPRODUCT(N224:N379,O224:O379,AL224:AL379),SUMPRODUCT(D224:D379,AL224:AL379))","v":0},null,{"$f":"IF(AM381=1,0,IF(AM381=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443733.51905252738,721840.77288230229,7220.3851208946471,9587.923731410996,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM382=1,0,IF(AM382=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM383=1,0,IF(AM383=0,0,1))","v":0}]
[null,"Distribution Rate in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM384=1,0,IF(AM384=0,0,1))","v":0}]
[null,"Lost Revenue in 2016 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM385=1,0,IF(AM385=0,0,1))","v":0}]
[null,"Lost Revenue in 2016 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM386=1,0,IF(AM386=0,0,1))","v":0}]
[null,"Lost Revenue in 2016 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM387=1,0,IF(AM387=0,0,1))","v":0}]
[null,"Lost Revenue in 2016 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM388=1,0,IF(AM388=0,0,1))","v":0}]
[null,"Lost Revenue in 2016 from 2015 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y384*Y208","v":1141796.7000000002},{"$f":"Z384*Z208","v":2548723.0751},{"$f":"AA384*AA208","v":2307430.0116864266},{"$f":"AB384*AB208","v":2923034.2132135723},{"$f":"AC384*AC208","v":0},{"$f":"AD384*AD208","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Y389:AL389)","v":8920984},{"$f":"IF(AM389=1,0,IF(AM389=0,0,1))","v":1}]
[null,"Lost Revenue in 2016 from 2016 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y381*Y384","v":1576915.0009999999},{"$f":"Z381*Z384","v":985829.57200000004},{"$f":"AA381*AA384","v":1311910.2084676218},{"$f":"AB381*AB384","v":489380.21853237826},{"$f":"AC381*AC384","v":0},{"$f":"AD381*AD384","v":0},{"$f":"AE381*AE384","v":0},{"$f":"AF381*AF384","v":0},{"$f":"AG381*AG384","v":0},{"$f":"AH381*AH384","v":0},{"$f":"AI381*AI384","v":0},{"$f":"AJ381*AJ384","v":0},{"$f":"AK381*AK384","v":0},{"$f":"AL381*AL384","v":0},{"$f":"SUM(Y390:AL390)","v":4364035},{"$f":"IF(AM390=1,0,IF(AM390=0,0,1))","v":1}]
[null,"Total Lost Revenues in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y385:Y390)","v":2718711.7010000004},{"$f":"SUM(Z385:Z390)","v":3534552.6471000002},{"$f":"SUM(AA385:AA390)","v":3619340.2201540484},{"$f":"SUM(AB385:AB390)","v":3412414.4317459506},{"$f":"SUM(AC385:AC390)","v":0},{"$f":"SUM(AD385:AD390)","v":0},{"$f":"SUM(AE385:AE390)","v":0},{"$f":"SUM(AF385:AF390)","v":0},{"$f":"SUM(AG385:AG390)","v":0},{"$f":"SUM(AH385:AH390)","v":0},{"$f":"SUM(AI385:AI390)","v":0},{"$f":"SUM(AJ385:AJ390)","v":0},{"$f":"SUM(AK385:AK390)","v":0},{"$f":"SUM(AL385:AL390)","v":0},{"$f":"SUM(AM385:AM390)","v":13285019},{"$f":"IF(AM391=1,0,IF(AM391=0,0,1))","v":1}]
[null,"Forecast Lost Revenues in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y382*Y384","v":443733.51905252738},{"$f":"Z382*Z384","v":721840.77288230229},{"$f":"AA382*AA384","v":7220.3851208946471},{"$f":"AB382*AB384","v":9587.923731410996},{"$f":"AC382*AC384","v":0},{"$f":"AD382*AD384","v":0},{"$f":"AE382*AE384","v":0},{"$f":"AF382*AF384","v":0},{"$f":"AG382*AG384","v":0},{"$f":"AH382*AH384","v":0},{"$f":"AI382*AI384","v":0},{"$f":"AJ382*AJ384","v":0},{"$f":"AK382*AK384","v":0},{"$f":"AL382*AL384","v":0},{"$f":"SUM(Y392:AL392)","v":1182382.6007871355},{"$f":"IF(AM392=1,0,IF(AM392=0,0,1))","v":1}]
[null,"LRAMVA in 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM391-AM392","v":12102636.399212865},{"$f":"IF(AM393=1,0,IF(AM393=0,0,1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM394=1,0,IF(AM394=0,0,1))","v":0}]
[null,"2016 Savings Persisting in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E224:E379,Y224:Y379)","v":1576915.014},{"$f":"SUMPRODUCT(E224:E379,Z224:Z379)","v":985830.00800000003},{"$f":"IF(AA222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AA224:AA379),SUMPRODUCT($E$224:$E$379,AA224:AA379))","v":1311910.746514638},{"$f":"IF(AB222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AB224:AB379),SUMPRODUCT($E$224:$E$379,AB224:AB379))","v":489380.23148536193},{"$f":"IF(AC222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AC224:AC379),SUMPRODUCT($E$224:$E$379,AC224:AC379))","v":0},{"$f":"IF(AD222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AD224:AD379),SUMPRODUCT($E$224:$E$379,AD224:AD379))","v":0},{"$f":"IF(AE222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AE224:AE379),SUMPRODUCT($E$224:$E$379,AE224:AE379))","v":0},{"$f":"IF(AF222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AF224:AF379),SUMPRODUCT($E$224:$E$379,AF224:AF379))","v":0},{"$f":"IF(AG222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AG224:AG379),SUMPRODUCT($E$224:$E$379,AG224:AG379))","v":0},{"$f":"IF(AH222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AH224:AH379),SUMPRODUCT($E$224:$E$379,AH224:AH379))","v":0},{"$f":"IF(AI222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AI224:AI379),SUMPRODUCT($E$224:$E$379,AI224:AI379))","v":0},{"$f":"IF(AJ222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AJ224:AJ379),SUMPRODUCT($E$224:$E$379,AJ224:AJ379))","v":0},{"$f":"IF(AK222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AK224:AK379),SUMPRODUCT($E$224:$E$379,AK224:AK379))","v":0},{"$f":"IF(AL222=\"kw\",SUMPRODUCT($N$224:$N$379,$P$224:$P$379,AL224:AL379),SUMPRODUCT($E$224:$E$379,AL224:AL379))","v":0},null,{"$f":"IF(AM395=1,0,IF(AM395=0,0,1))","v":0}]
[null,"2016 Savings Persisting in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F224:F379,Y224:Y379)","v":1577041.9199999999},{"$f":"SUMPRODUCT(F224:F379,Z224:Z379)","v":990086.24},{"$f":"IF(AA222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AA224:AA379),SUMPRODUCT($F$224:$F$379,AA224:AA379))","v":1317163.1614875132},{"$f":"IF(AB222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AB224:AB379),SUMPRODUCT($F$224:$F$379,AB224:AB379))","v":489506.67851248675},{"$f":"IF(AC222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AC224:AC379),SUMPRODUCT($F$224:$F$379,AC224:AC379))","v":0},{"$f":"IF(AD222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AD224:AD379),SUMPRODUCT($F$224:$F$379,AD224:AD379))","v":0},{"$f":"IF(AE222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AE224:AE379),SUMPRODUCT($F$224:$F$379,AE224:AE379))","v":0},{"$f":"IF(AF222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AF224:AF379),SUMPRODUCT($F$224:$F$379,AF224:AF379))","v":0},{"$f":"IF(AG222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AG224:AG379),SUMPRODUCT($F$224:$F$379,AG224:AG379))","v":0},{"$f":"IF(AH222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AH224:AH379),SUMPRODUCT($F$224:$F$379,AH224:AH379))","v":0},{"$f":"IF(AI222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AI224:AI379),SUMPRODUCT($F$224:$F$379,AI224:AI379))","v":0},{"$f":"IF(AJ222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AJ224:AJ379),SUMPRODUCT($F$224:$F$379,AJ224:AJ379))","v":0},{"$f":"IF(AK222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AK224:AK379),SUMPRODUCT($F$224:$F$379,AK224:AK379))","v":0},{"$f":"IF(AL222=\"kw\",SUMPRODUCT($N$224:$N$379,$Q$224:$Q$379,AL224:AL379),SUMPRODUCT($F$224:$F$379,AL224:AL379))","v":0},null,{"$f":"IF(AM396=1,0,IF(AM396=0,0,1))","v":0}]
[null,"2016 Savings Persisting in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G224:G379,Y224:Y379)","v":1577041.9199999999},{"$f":"SUMPRODUCT(G224:G379,Z224:Z379)","v":990086.24},{"$f":"IF(AA222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AA224:AA379),SUMPRODUCT($G$224:$G$379,AA224:AA379))","v":1317163.1614875132},{"$f":"IF(AB222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AB224:AB379),SUMPRODUCT($G$224:$G$379,AB224:AB379))","v":489506.67851248675},{"$f":"IF(AC222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AC224:AC379),SUMPRODUCT($G$224:$G$379,AC224:AC379))","v":0},{"$f":"IF(AD222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AD224:AD379),SUMPRODUCT($G$224:$G$379,AD224:AD379))","v":0},{"$f":"IF(AE222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AE224:AE379),SUMPRODUCT($G$224:$G$379,AE224:AE379))","v":0},{"$f":"IF(AF222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AF224:AF379),SUMPRODUCT($G$224:$G$379,AF224:AF379))","v":0},{"$f":"IF(AG222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AG224:AG379),SUMPRODUCT($G$224:$G$379,AG224:AG379))","v":0},{"$f":"IF(AH222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AH224:AH379),SUMPRODUCT($G$224:$G$379,AH224:AH379))","v":0},{"$f":"IF(AI222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AI224:AI379),SUMPRODUCT($G$224:$G$379,AI224:AI379))","v":0},{"$f":"IF(AJ222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AJ224:AJ379),SUMPRODUCT($G$224:$G$379,AJ224:AJ379))","v":0},{"$f":"IF(AK222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AK224:AK379),SUMPRODUCT($G$224:$G$379,AK224:AK379))","v":0},{"$f":"IF(AL222=\"kw\",SUMPRODUCT($N$224:$N$379,$R$224:$R$379,AL224:AL379),SUMPRODUCT($G$224:$G$379,AL224:AL379))","v":0},null,{"$f":"IF(AM397=1,0,IF(AM397=0,0,1))","v":0}]
[null,"2016 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H$224:H$379,Y$224:Y$379)","v":1577041.9199999999},{"$f":"SUMPRODUCT(H$224:H$379,Z$224:Z$379)","v":990086.24},{"$f":"IF($AA$222=\"kw\",SUMPRODUCT(N$224:N$379,S$224:S$379,AA$224:AA$379),SUMPRODUCT(H$224:H$379,AA$224:AA$379))","v":1317163.1614875132},{"$f":"IF($AB$222=\"kw\",SUMPRODUCT(N$224:N$379,S$224:S$379,AB$224:AB$379),SUMPRODUCT(H$224:H$379,AB$224:AB$379))","v":489506.67851248675},{"$f":"IF(AC222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AC224:AC379),SUMPRODUCT($H$224:$H$379,AC224:AC379))","v":0},{"$f":"IF(AD222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AD224:AD379),SUMPRODUCT($H$224:$H$379,AD224:AD379))","v":0},{"$f":"IF(AE222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AE224:AE379),SUMPRODUCT($H$224:$H$379,AE224:AE379))","v":0},{"$f":"IF(AF222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AF224:AF379),SUMPRODUCT($H$224:$H$379,AF224:AF379))","v":0},{"$f":"IF(AG222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AG224:AG379),SUMPRODUCT($H$224:$H$379,AG224:AG379))","v":0},{"$f":"IF(AH222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AH224:AH379),SUMPRODUCT($H$224:$H$379,AH224:AH379))","v":0},{"$f":"IF(AI222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AI224:AI379),SUMPRODUCT($H$224:$H$379,AI224:AI379))","v":0},{"$f":"IF(AJ222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AJ224:AJ379),SUMPRODUCT($H$224:$H$379,AJ224:AJ379))","v":0},{"$f":"IF(AK222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AK224:AK379),SUMPRODUCT($H$224:$H$379,AK224:AK379))","v":0},{"$f":"IF(AL222=\"kw\",SUMPRODUCT($N$224:$N$379,$S$224:$S$379,AL224:AL379),SUMPRODUCT($H$224:$H$379,AL224:AL379))","v":0},null,{"$f":"IF(AM398=1,0,IF(AM398=0,0,1))","v":0}]
[null,"2016 Savings Persisting in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I$224:I$379,Y$224:Y$379)","v":1576233.0989999999},{"$f":"SUMPRODUCT(I$224:I$379,Z$224:Z$379)","v":962959.62800000003},{"$f":"IF($AA$222=\"kw\",SUMPRODUCT(N$224:N$379,T$224:T$379,AA$224:AA$379),SUMPRODUCT(I$224:I$379,AA$224:AA$379))","v":1283687.4902759399},{"$f":"IF($AB$222=\"kw\",SUMPRODUCT(N$224:N$379,T$224:T$379,AB$224:AB$379),SUMPRODUCT(I$224:I$379,AB$224:AB$379))","v":488700.78272406},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM399=1,0,IF(AM399=0,0,1))","v":0}]
[null,"2016 Savings Persisting in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J$224:J$379,Y$224:Y$379)","v":1576233.0989999999},{"$f":"SUMPRODUCT(J$224:J$379,Z$224:Z$379)","v":962959.62800000003},{"$f":"IF($AA$222=\"kw\",SUMPRODUCT(N$224:N$379,U$224:U$379,AA$224:AA$379),SUMPRODUCT(J$224:J$379,AA$224:AA$379))","v":1283687.4902759399},{"$f":"IF($AB$222=\"kw\",SUMPRODUCT(N$224:N$379,U$224:U$379,AB$224:AB$379),SUMPRODUCT(J$224:J$379,AB$224:AB$379))","v":488700.78272406},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM400=1,0,IF(AM400=0,0,1))","v":0}]
[null,"2016 Savings Persisting in 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$224:K$379,Y$224:Y$379)","v":1576100.0989999999},{"$f":"SUMPRODUCT(K$224:K$379,Z$224:Z$379)","v":962959.62800000003},{"$f":"IF($AA$222=\"kw\",SUMPRODUCT(N$224:N$379,V$224:V$379,AA$224:AA$379),SUMPRODUCT(K$224:K$379,AA$224:AA$379))","v":1283687.4902759399},{"$f":"IF($AB$222=\"kw\",SUMPRODUCT(N$224:N$379,V$224:V$379,AB$224:AB$379),SUMPRODUCT(K$224:K$379,AB$224:AB$379))","v":488700.78272406},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM401=1,0,IF(AM401=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM402=1,0,IF(AM402=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM403=1,0,IF(AM403=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM404=1,0,IF(AM404=0,0,1))","v":0}]
[null,"Table 5-c.  2017 Lost Revenues Work Form",null,"Return to top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM405=1,0,IF(AM405=0,0,1))","v":0}]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM406=1,0,IF(AM406=0,0,1))","v":0}]
[null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total",{"$f":"IF(AM407=1,0,IF(AM407=0,0,1))","v":1}]
[null,"Legacy Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0,null,{"$f":"IF(AM408=1,0,IF(AM408=0,0,1))","v":0}]
[null,"Residential Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM409=1,0,IF(AM409=0,0,1))","v":0}]
[1,"Coupon Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y410:AL410)","v":0},{"$f":"IF(AM410=1,0,IF(AM410=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y410","v":0},{"$f":"Z410","v":0},{"$f":"AA410","v":0},{"$f":"AB410","v":0},{"$f":"AC410","v":0},{"$f":"AD410","v":0},{"$f":"AE410","v":0},{"$f":"AF410","v":0},{"$f":"AG410","v":0},{"$f":"AH410","v":0},{"$f":"AI410","v":0},{"$f":"AJ410","v":0},{"$f":"AK410","v":0},{"$f":"AL410","v":0},null,{"$f":"IF(AM411=1,0,IF(AM411=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM412=1,0,IF(AM412=0,0,1))","v":0}]
[2,"Bi-Annual Retailer Event Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y413:AL413)","v":0},{"$f":"IF(AM413=1,0,IF(AM413=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y413","v":0},{"$f":"Z413","v":0},{"$f":"AA413","v":0},{"$f":"AB413","v":0},{"$f":"AC413","v":0},{"$f":"AD413","v":0},{"$f":"AE413","v":0},{"$f":"AF413","v":0},{"$f":"AG413","v":0},{"$f":"AH413","v":0},{"$f":"AI413","v":0},{"$f":"AJ413","v":0},{"$f":"AK413","v":0},{"$f":"AL413","v":0},null,{"$f":"IF(AM414=1,0,IF(AM414=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM415=1,0,IF(AM415=0,0,1))","v":0}]
[3,"Appliance Retirement Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y416:AL416)","v":0},{"$f":"IF(AM416=1,0,IF(AM416=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y416","v":0},{"$f":"Z416","v":0},{"$f":"AA416","v":0},{"$f":"AB416","v":0},{"$f":"AC416","v":0},{"$f":"AD416","v":0},{"$f":"AE416","v":0},{"$f":"AF416","v":0},{"$f":"AG416","v":0},{"$f":"AH416","v":0},{"$f":"AI416","v":0},{"$f":"AJ416","v":0},{"$f":"AK416","v":0},{"$f":"AL416","v":0},null,{"$f":"IF(AM417=1,0,IF(AM417=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM418=1,0,IF(AM418=0,0,1))","v":0}]
[4,"HVAC Incentives Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y419:AL419)","v":0},{"$f":"IF(AM419=1,0,IF(AM419=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y419","v":0},{"$f":"Z419","v":0},{"$f":"AA419","v":0},{"$f":"AB419","v":0},{"$f":"AC419","v":0},{"$f":"AD419","v":0},{"$f":"AE419","v":0},{"$f":"AF419","v":0},{"$f":"AG419","v":0},{"$f":"AH419","v":0},{"$f":"AI419","v":0},{"$f":"AJ419","v":0},{"$f":"AK419","v":0},{"$f":"AL419","v":0},null,{"$f":"IF(AM420=1,0,IF(AM420=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM421=1,0,IF(AM421=0,0,1))","v":0}]
[5,"Residential New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y422:AL422)","v":0},{"$f":"IF(AM422=1,0,IF(AM422=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y422","v":0},{"$f":"Z422","v":0},{"$f":"AA422","v":0},{"$f":"AB422","v":0},{"$f":"AC422","v":0},{"$f":"AD422","v":0},{"$f":"AE422","v":0},{"$f":"AF422","v":0},{"$f":"AG422","v":0},{"$f":"AH422","v":0},{"$f":"AI422","v":0},{"$f":"AJ422","v":0},{"$f":"AK422","v":0},{"$f":"AL422","v":0},null,{"$f":"IF(AM423=1,0,IF(AM423=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM424=1,0,IF(AM424=0,0,1))","v":0}]
[null,"Commercial & Institutional Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM425=1,0,IF(AM425=0,0,1))","v":0}]
[6,"Energy Audit Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y426:AL426)","v":0},{"$f":"IF(AM426=1,0,IF(AM426=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N426","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y426","v":0},{"$f":"Z426","v":0},{"$f":"AA426","v":0},{"$f":"AB426","v":0},{"$f":"AC426","v":0},{"$f":"AD426","v":0},{"$f":"AE426","v":0},{"$f":"AF426","v":0},{"$f":"AG426","v":0},{"$f":"AH426","v":0},{"$f":"AI426","v":0},{"$f":"AJ426","v":0},{"$f":"AK426","v":0},{"$f":"AL426","v":0},null,{"$f":"IF(AM427=1,0,IF(AM427=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM428=1,0,IF(AM428=0,0,1))","v":0}]
[7,"Efficiency:  Equipment Replacement Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y429:AL429)","v":0},{"$f":"IF(AM429=1,0,IF(AM429=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N429","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y429","v":0},{"$f":"Z429","v":0},{"$f":"AA429","v":0},{"$f":"AB429","v":0},{"$f":"AC429","v":0},{"$f":"AD429","v":0},{"$f":"AE429","v":0},{"$f":"AF429","v":0},{"$f":"AG429","v":0},{"$f":"AH429","v":0},{"$f":"AI429","v":0},{"$f":"AJ429","v":0},{"$f":"AK429","v":0},{"$f":"AL429","v":0},null,{"$f":"IF(AM430=1,0,IF(AM430=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM431=1,0,IF(AM431=0,0,1))","v":0}]
[8,"Direct Install Lighting and Water Heating Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y432:AL432)","v":0},{"$f":"IF(AM432=1,0,IF(AM432=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N432","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y432","v":0},{"$f":"Z432","v":0},{"$f":"AA432","v":0},{"$f":"AB432","v":0},{"$f":"AC432","v":0},{"$f":"AD432","v":0},{"$f":"AE432","v":0},{"$f":"AF432","v":0},{"$f":"AG432","v":0},{"$f":"AH432","v":0},{"$f":"AI432","v":0},{"$f":"AJ432","v":0},{"$f":"AK432","v":0},{"$f":"AL432","v":0},null,{"$f":"IF(AM433=1,0,IF(AM433=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM434=1,0,IF(AM434=0,0,1))","v":0}]
[9,"New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y435:AL435)","v":0},{"$f":"IF(AM435=1,0,IF(AM435=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N435","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y435","v":0},{"$f":"Z435","v":0},{"$f":"AA435","v":0},{"$f":"AB435","v":0},{"$f":"AC435","v":0},{"$f":"AD435","v":0},{"$f":"AE435","v":0},{"$f":"AF435","v":0},{"$f":"AG435","v":0},{"$f":"AH435","v":0},{"$f":"AI435","v":0},{"$f":"AJ435","v":0},{"$f":"AK435","v":0},{"$f":"AL435","v":0},null,{"$f":"IF(AM436=1,0,IF(AM436=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM437=1,0,IF(AM437=0,0,1))","v":0}]
[10,"Existing Building Commissioning Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y438:AL438)","v":0},{"$f":"IF(AM438=1,0,IF(AM438=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N438","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y438","v":0},{"$f":"Z438","v":0},{"$f":"AA438","v":0},{"$f":"AB438","v":0},{"$f":"AC438","v":0},{"$f":"AD438","v":0},{"$f":"AE438","v":0},{"$f":"AF438","v":0},{"$f":"AG438","v":0},{"$f":"AH438","v":0},{"$f":"AI438","v":0},{"$f":"AJ438","v":0},{"$f":"AK438","v":0},{"$f":"AL438","v":0},null,{"$f":"IF(AM439=1,0,IF(AM439=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM440=1,0,IF(AM440=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM441=1,0,IF(AM441=0,0,1))","v":0}]
[11,"Process and Systems Upgrades Initiatives - Project Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y442:AL442)","v":0},{"$f":"IF(AM442=1,0,IF(AM442=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N442","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y442","v":0},{"$f":"Z442","v":0},{"$f":"AA442","v":0},{"$f":"AB442","v":0},{"$f":"AC442","v":0},{"$f":"AD442","v":0},{"$f":"AE442","v":0},{"$f":"AF442","v":0},{"$f":"AG442","v":0},{"$f":"AH442","v":0},{"$f":"AI442","v":0},{"$f":"AJ442","v":0},{"$f":"AK442","v":0},{"$f":"AL442","v":0},null,{"$f":"IF(AM443=1,0,IF(AM443=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM444=1,0,IF(AM444=0,0,1))","v":0}]
[12,"Process and Systems Upgrades Initiatives - Monitoring and Targeting Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y445:AL445)","v":0},{"$f":"IF(AM445=1,0,IF(AM445=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N445","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0},{"$f":"AC445","v":0},{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0},{"$f":"AH445","v":0},{"$f":"AI445","v":0},{"$f":"AJ445","v":0},{"$f":"AK445","v":0},{"$f":"AL445","v":0},null,{"$f":"IF(AM446=1,0,IF(AM446=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM447=1,0,IF(AM447=0,0,1))","v":0}]
[13,"Process and Systems Upgrades Initiatives - Energy Manager Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y448:AL448)","v":0},{"$f":"IF(AM448=1,0,IF(AM448=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N448","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y448","v":0},{"$f":"Z448","v":0},{"$f":"AA448","v":0},{"$f":"AB448","v":0},{"$f":"AC448","v":0},{"$f":"AD448","v":0},{"$f":"AE448","v":0},{"$f":"AF448","v":0},{"$f":"AG448","v":0},{"$f":"AH448","v":0},{"$f":"AI448","v":0},{"$f":"AJ448","v":0},{"$f":"AK448","v":0},{"$f":"AL448","v":0},null,{"$f":"IF(AM449=1,0,IF(AM449=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM450=1,0,IF(AM450=0,0,1))","v":0}]
[null,"Low Income Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM451=1,0,IF(AM451=0,0,1))","v":0}]
[14,"Low Income Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y452:AL452)","v":0},{"$f":"IF(AM452=1,0,IF(AM452=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N452","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y452","v":0},{"$f":"Z452","v":0},{"$f":"AA452","v":0},{"$f":"AB452","v":0},{"$f":"AC452","v":0},{"$f":"AD452","v":0},{"$f":"AE452","v":0},{"$f":"AF452","v":0},{"$f":"AG452","v":0},{"$f":"AH452","v":0},{"$f":"AI452","v":0},{"$f":"AJ452","v":0},{"$f":"AK452","v":0},{"$f":"AL452","v":0},null,{"$f":"IF(AM453=1,0,IF(AM453=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM454=1,0,IF(AM454=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM455=1,0,IF(AM455=0,0,1))","v":0}]
[15,"Aboriginal Conservation Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y456:AL456)","v":0},{"$f":"IF(AM456=1,0,IF(AM456=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N456","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y456","v":0},{"$f":"Z456","v":0},{"$f":"AA456","v":0},{"$f":"AB456","v":0},{"$f":"AC456","v":0},{"$f":"AD456","v":0},{"$f":"AE456","v":0},{"$f":"AF456","v":0},{"$f":"AG456","v":0},{"$f":"AH456","v":0},{"$f":"AI456","v":0},{"$f":"AJ456","v":0},{"$f":"AK456","v":0},{"$f":"AL456","v":0},null,{"$f":"IF(AM457=1,0,IF(AM457=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM458=1,0,IF(AM458=0,0,1))","v":0}]
[16,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y459:AL459)","v":0},{"$f":"IF(AM459=1,0,IF(AM459=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N459","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y459","v":0},{"$f":"Z459","v":0},{"$f":"AA459","v":0},{"$f":"AB459","v":0},{"$f":"AC459","v":0},{"$f":"AD459","v":0},{"$f":"AE459","v":0},{"$f":"AF459","v":0},{"$f":"AG459","v":0},{"$f":"AH459","v":0},{"$f":"AI459","v":0},{"$f":"AJ459","v":0},{"$f":"AK459","v":0},{"$f":"AL459","v":0},null,{"$f":"IF(AM460=1,0,IF(AM460=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM461=1,0,IF(AM461=0,0,1))","v":0}]
[null,"Conservation Fund Pilots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM462=1,0,IF(AM462=0,0,1))","v":0}]
[17,"Conservation Fund Pilot - EnerNOC","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y463:AL463)","v":0},{"$f":"IF(AM463=1,0,IF(AM463=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N463","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y463","v":0},{"$f":"Z463","v":0},{"$f":"AA463","v":0},{"$f":"AB463","v":0},{"$f":"AC463","v":0},{"$f":"AD463","v":0},{"$f":"AE463","v":0},{"$f":"AF463","v":0},{"$f":"AG463","v":0},{"$f":"AH463","v":0},{"$f":"AI463","v":0},{"$f":"AJ463","v":0},{"$f":"AK463","v":0},{"$f":"AL463","v":0},null,{"$f":"IF(AM464=1,0,IF(AM464=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM465=1,0,IF(AM465=0,0,1))","v":0}]
[18,"Loblaws Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y466:AL466)","v":0},{"$f":"IF(AM466=1,0,IF(AM466=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N466","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y466","v":0},{"$f":"Z466","v":0},{"$f":"AA466","v":0},{"$f":"AB466","v":0},{"$f":"AC466","v":0},{"$f":"AD466","v":0},{"$f":"AE466","v":0},{"$f":"AF466","v":0},{"$f":"AG466","v":0},{"$f":"AH466","v":0},{"$f":"AI466","v":0},{"$f":"AJ466","v":0},{"$f":"AK466","v":0},{"$f":"AL466","v":0},null,{"$f":"IF(AM467=1,0,IF(AM467=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM468=1,0,IF(AM468=0,0,1))","v":0}]
[19,"Conservation Fund Pilot - SEG","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y469:AL469)","v":0},{"$f":"IF(AM469=1,0,IF(AM469=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N469","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y469","v":0},{"$f":"Z469","v":0},{"$f":"AA469","v":0},{"$f":"AB469","v":0},{"$f":"AC469","v":0},{"$f":"AD469","v":0},{"$f":"AE469","v":0},{"$f":"AF469","v":0},{"$f":"AG469","v":0},{"$f":"AH469","v":0},{"$f":"AI469","v":0},{"$f":"AJ469","v":0},{"$f":"AK469","v":0},{"$f":"AL469","v":0},null,{"$f":"IF(AM470=1,0,IF(AM470=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM471=1,0,IF(AM471=0,0,1))","v":0}]
[20,"Social Benchmarking Pliot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y472:AL472)","v":0},{"$f":"IF(AM472=1,0,IF(AM472=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N472","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y472","v":0},{"$f":"Z472","v":0},{"$f":"AA472","v":0},{"$f":"AB472","v":0},{"$f":"AC472","v":0},{"$f":"AD472","v":0},{"$f":"AE472","v":0},{"$f":"AF472","v":0},{"$f":"AG472","v":0},{"$f":"AH472","v":0},{"$f":"AI472","v":0},{"$f":"AJ472","v":0},{"$f":"AK472","v":0},{"$f":"AL472","v":0},null,{"$f":"IF(AM473=1,0,IF(AM473=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM474=1,0,IF(AM474=0,0,1))","v":0}]
[null,"Conservation First Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM475=1,0,IF(AM475=0,0,1))","v":0}]
[null,"Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM476=1,0,IF(AM476=0,0,1))","v":0}]
[21,"Save on Energy Coupon Program","Verified",2051568,2051568,2051568,2051568,2051568,2051568,2051568,1564543,1564543,1562406,null,142,110,110,110,110,110,110,110,110,110,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y477:AL477)","v":1},{"$f":"IF(AM477=1,0,IF(AM477=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y477","v":1},{"$f":"Z477","v":0},{"$f":"AA477","v":0},{"$f":"AB477","v":0},{"$f":"AC477","v":0},{"$f":"AD477","v":0},{"$f":"AE477","v":0},{"$f":"AF477","v":0},{"$f":"AG477","v":0},{"$f":"AH477","v":0},{"$f":"AI477","v":0},{"$f":"AJ477","v":0},{"$f":"AK477","v":0},{"$f":"AL477","v":0},null,{"$f":"IF(AM478=1,0,IF(AM478=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM479=1,0,IF(AM479=0,0,1))","v":0}]
[22,"Save on Energy Heating and Cooling Program","Verified",248618,248618,248618,248618,248618,248618,248618,248618,248618,248618,null,65,65,65,65,65,65,65,65,65,65,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y480:AL480)","v":1},{"$f":"IF(AM480=1,0,IF(AM480=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y480","v":1},{"$f":"Z480","v":0},{"$f":"AA480","v":0},{"$f":"AB480","v":0},{"$f":"AC480","v":0},{"$f":"AD480","v":0},{"$f":"AE480","v":0},{"$f":"AF480","v":0},{"$f":"AG480","v":0},{"$f":"AH480","v":0},{"$f":"AI480","v":0},{"$f":"AJ480","v":0},{"$f":"AK480","v":0},{"$f":"AL480","v":0},null,{"$f":"IF(AM481=1,0,IF(AM481=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM482=1,0,IF(AM482=0,0,1))","v":0}]
[23,"Save on Energy New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y483:AL483)","v":0},{"$f":"IF(AM483=1,0,IF(AM483=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y483","v":0},{"$f":"Z483","v":0},{"$f":"AA483","v":0},{"$f":"AB483","v":0},{"$f":"AC483","v":0},{"$f":"AD483","v":0},{"$f":"AE483","v":0},{"$f":"AF483","v":0},{"$f":"AG483","v":0},{"$f":"AH483","v":0},{"$f":"AI483","v":0},{"$f":"AJ483","v":0},{"$f":"AK483","v":0},{"$f":"AL483","v":0},null,{"$f":"IF(AM484=1,0,IF(AM484=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM485=1,0,IF(AM485=0,0,1))","v":0}]
[24,"Save on Energy Home Assistance Program","Verified",45191,45191,45191,45191,45191,45191,45191,45191,45191,45191,null,7,7,7,7,7,7,7,7,7,7,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y486:AL486)","v":1},{"$f":"IF(AM486=1,0,IF(AM486=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y486","v":1},{"$f":"Z486","v":0},{"$f":"AA486","v":0},{"$f":"AB486","v":0},{"$f":"AC486","v":0},{"$f":"AD486","v":0},{"$f":"AE486","v":0},{"$f":"AF486","v":0},{"$f":"AG486","v":0},{"$f":"AH486","v":0},{"$f":"AI486","v":0},{"$f":"AJ486","v":0},{"$f":"AK486","v":0},{"$f":"AL486","v":0},null,{"$f":"IF(AM487=1,0,IF(AM487=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM488=1,0,IF(AM488=0,0,1))","v":0}]
[null,"Non-Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM489=1,0,IF(AM489=0,0,1))","v":0}]
[25,"Save on Energy Audit Funding Program","Verified",69409,69409,69409,69409,69409,69409,69409,69409,69409,59947,12,3,3,3,3,3,3,3,3,3,3,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y490:AL490)","v":1},{"$f":"IF(AM490=1,0,IF(AM490=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N490","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y490","v":0},{"$f":"Z490","v":0},{"$f":"AA490","v":1},{"$f":"AB490","v":0},{"$f":"AC490","v":0},{"$f":"AD490","v":0},{"$f":"AE490","v":0},{"$f":"AF490","v":0},{"$f":"AG490","v":0},{"$f":"AH490","v":0},{"$f":"AI490","v":0},{"$f":"AJ490","v":0},{"$f":"AK490","v":0},{"$f":"AL490","v":0},null,{"$f":"IF(AM491=1,0,IF(AM491=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Z493-Y493","v":0.66599999999999993},{"$f":"IF(AM492=1,0,IF(AM492=0,0,1))","v":1}]
[26,"Save on Energy Retrofit Program","Verified",6041014,6332934,6332934,6332934,6332934,6024846,6024846,6024846,5946375,5946375,12,752,867,867,867,867,817,817,817,817,817,2.4E-2,0.31,{"$f":"$AM$492/($AA$492+$AB$492)*AA492","v":0.60635820895522385},{"$f":"$AM$492/($AA$492+$AB$492)*AB492","v":5.964179104477612E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y493:AL493)","v":0.99999999999999989},{"$f":"IF(AM493=1,0,IF(AM493=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N493","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y493","v":2.4E-2},{"$f":"Z493","v":0.31},{"$f":"AA493","v":0.60635820895522385},{"$f":"AB493","v":5.964179104477612E-2},{"$f":"AC493","v":0},{"$f":"AD493","v":0},{"$f":"AE493","v":0},{"$f":"AF493","v":0},{"$f":"AG493","v":0},{"$f":"AH493","v":0},{"$f":"AI493","v":0},{"$f":"AJ493","v":0},{"$f":"AK493","v":0},{"$f":"AL493","v":0},null,{"$f":"IF(AM494=1,0,IF(AM494=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM495=1,0,IF(AM495=0,0,1))","v":0}]
[27,"Save on Energy Small Business Lighting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y496:AL496)","v":0},{"$f":"IF(AM496=1,0,IF(AM496=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N496","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y496","v":0},{"$f":"Z496","v":0},{"$f":"AA496","v":0},{"$f":"AB496","v":0},{"$f":"AC496","v":0},{"$f":"AD496","v":0},{"$f":"AE496","v":0},{"$f":"AF496","v":0},{"$f":"AG496","v":0},{"$f":"AH496","v":0},{"$f":"AI496","v":0},{"$f":"AJ496","v":0},{"$f":"AK496","v":0},{"$f":"AL496","v":0},null,{"$f":"IF(AM497=1,0,IF(AM497=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM498=1,0,IF(AM498=0,0,1))","v":0}]
[28,"Save on Energy High Performance New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y499:AL499)","v":0},{"$f":"IF(AM499=1,0,IF(AM499=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N499","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y499","v":0},{"$f":"Z499","v":0},{"$f":"AA499","v":0},{"$f":"AB499","v":0},{"$f":"AC499","v":0},{"$f":"AD499","v":0},{"$f":"AE499","v":0},{"$f":"AF499","v":0},{"$f":"AG499","v":0},{"$f":"AH499","v":0},{"$f":"AI499","v":0},{"$f":"AJ499","v":0},{"$f":"AK499","v":0},{"$f":"AL499","v":0},null,{"$f":"IF(AM500=1,0,IF(AM500=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM501=1,0,IF(AM501=0,0,1))","v":0}]
[29,"Save on Energy Existing Building Commissioning Program","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y502:AL502)","v":0},{"$f":"IF(AM502=1,0,IF(AM502=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N502","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y502","v":0},{"$f":"Z502","v":0},{"$f":"AA502","v":0},{"$f":"AB502","v":0},{"$f":"AC502","v":0},{"$f":"AD502","v":0},{"$f":"AE502","v":0},{"$f":"AF502","v":0},{"$f":"AG502","v":0},{"$f":"AH502","v":0},{"$f":"AI502","v":0},{"$f":"AJ502","v":0},{"$f":"AK502","v":0},{"$f":"AL502","v":0},null,{"$f":"IF(AM503=1,0,IF(AM503=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM504=1,0,IF(AM504=0,0,1))","v":0}]
[30,"Save on Energy Process & Systems Upgrades Program","Verified",1486520,1486520,1486520,1486520,1486520,1486520,1486520,1486520,"-   ","-   ",12,171,171,171,171,171,171,171,171,"-   ","-   ",null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y505:AL505)","v":1},{"$f":"IF(AM505=1,0,IF(AM505=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N505","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y505","v":0},{"$f":"Z505","v":0},{"$f":"AA505","v":1},{"$f":"AB505","v":0},{"$f":"AC505","v":0},{"$f":"AD505","v":0},{"$f":"AE505","v":0},{"$f":"AF505","v":0},{"$f":"AG505","v":0},{"$f":"AH505","v":0},{"$f":"AI505","v":0},{"$f":"AJ505","v":0},{"$f":"AK505","v":0},{"$f":"AL505","v":0},null,{"$f":"IF(AM506=1,0,IF(AM506=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM507=1,0,IF(AM507=0,0,1))","v":0}]
[31,"Save on Energy Monitoring & Targeting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y508:AL508)","v":0},{"$f":"IF(AM508=1,0,IF(AM508=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N508","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y508","v":0},{"$f":"Z508","v":0},{"$f":"AA508","v":0},{"$f":"AB508","v":0},{"$f":"AC508","v":0},{"$f":"AD508","v":0},{"$f":"AE508","v":0},{"$f":"AF508","v":0},{"$f":"AG508","v":0},{"$f":"AH508","v":0},{"$f":"AI508","v":0},{"$f":"AJ508","v":0},{"$f":"AK508","v":0},{"$f":"AL508","v":0},null,{"$f":"IF(AM509=1,0,IF(AM509=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM510=1,0,IF(AM510=0,0,1))","v":0}]
[32,"Save on Energy Energy Manager Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y511:AL511)","v":0},{"$f":"IF(AM511=1,0,IF(AM511=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N511","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y511","v":0},{"$f":"Z511","v":0},{"$f":"AA511","v":0},{"$f":"AB511","v":0},{"$f":"AC511","v":0},{"$f":"AD511","v":0},{"$f":"AE511","v":0},{"$f":"AF511","v":0},{"$f":"AG511","v":0},{"$f":"AH511","v":0},{"$f":"AI511","v":0},{"$f":"AJ511","v":0},{"$f":"AK511","v":0},{"$f":"AL511","v":0},null,{"$f":"IF(AM512=1,0,IF(AM512=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM513=1,0,IF(AM513=0,0,1))","v":0}]
[null,"Local & Regional Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM514=1,0,IF(AM514=0,0,1))","v":0}]
[33,"Business Refrigeration Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y515:AL515)","v":0},{"$f":"IF(AM515=1,0,IF(AM515=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N515","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y515","v":0},{"$f":"Z515","v":0},{"$f":"AA515","v":0},{"$f":"AB515","v":0},{"$f":"AC515","v":0},{"$f":"AD515","v":0},{"$f":"AE515","v":0},{"$f":"AF515","v":0},{"$f":"AG515","v":0},{"$f":"AH515","v":0},{"$f":"AI515","v":0},{"$f":"AJ515","v":0},{"$f":"AK515","v":0},{"$f":"AL515","v":0},null,{"$f":"IF(AM516=1,0,IF(AM516=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM517=1,0,IF(AM517=0,0,1))","v":0}]
[34,"First Nation Conservation Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y518:AL518)","v":0},{"$f":"IF(AM518=1,0,IF(AM518=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N518","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y518","v":0},{"$f":"Z518","v":0},{"$f":"AA518","v":0},{"$f":"AB518","v":0},{"$f":"AC518","v":0},{"$f":"AD518","v":0},{"$f":"AE518","v":0},{"$f":"AF518","v":0},{"$f":"AG518","v":0},{"$f":"AH518","v":0},{"$f":"AI518","v":0},{"$f":"AJ518","v":0},{"$f":"AK518","v":0},{"$f":"AL518","v":0},null,{"$f":"IF(AM519=1,0,IF(AM519=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM520=1,0,IF(AM520=0,0,1))","v":0}]
[35,"Social Benchmarking Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y521:AL521)","v":0},{"$f":"IF(AM521=1,0,IF(AM521=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N521","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y521","v":0},{"$f":"Z521","v":0},{"$f":"AA521","v":0},{"$f":"AB521","v":0},{"$f":"AC521","v":0},{"$f":"AD521","v":0},{"$f":"AE521","v":0},{"$f":"AF521","v":0},{"$f":"AG521","v":0},{"$f":"AH521","v":0},{"$f":"AI521","v":0},{"$f":"AJ521","v":0},{"$f":"AK521","v":0},{"$f":"AL521","v":0},null,{"$f":"IF(AM522=1,0,IF(AM522=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM523=1,0,IF(AM523=0,0,1))","v":0}]
[null,"Pilot Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM524=1,0,IF(AM524=0,0,1))","v":0}]
[36,"Whole Home Pilot Program","Verified",9967288,9772342,9772342,9772342,9772342,9463882,9463882,9463723,7898732,7887133,12,3,3,3,3,3,2,2,2,2,2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y525:AL525)","v":1},{"$f":"IF(AM525=1,0,IF(AM525=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N525","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y525","v":1},{"$f":"Z525","v":0},{"$f":"AA525","v":0},{"$f":"AB525","v":0},{"$f":"AC525","v":0},{"$f":"AD525","v":0},{"$f":"AE525","v":0},{"$f":"AF525","v":0},{"$f":"AG525","v":0},{"$f":"AH525","v":0},{"$f":"AI525","v":0},{"$f":"AJ525","v":0},{"$f":"AK525","v":0},{"$f":"AL525","v":0},null,{"$f":"IF(AM526=1,0,IF(AM526=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM527=1,0,IF(AM527=0,0,1))","v":0}]
[37,"EnWin Utilities Ltd. - Building Optimization Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y528:AL528)","v":0},{"$f":"IF(AM528=1,0,IF(AM528=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N528","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y528","v":0},{"$f":"Z528","v":0},{"$f":"AA528","v":0},{"$f":"AB528","v":0},{"$f":"AC528","v":0},{"$f":"AD528","v":0},{"$f":"AE528","v":0},{"$f":"AF528","v":0},{"$f":"AG528","v":0},{"$f":"AH528","v":0},{"$f":"AI528","v":0},{"$f":"AJ528","v":0},{"$f":"AK528","v":0},{"$f":"AL528","v":0},null,{"$f":"IF(AM529=1,0,IF(AM529=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM530=1,0,IF(AM530=0,0,1))","v":0}]
[38,"EnWin Utilities Ltd. - Re-Invest Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y531:AL531)","v":0},{"$f":"IF(AM531=1,0,IF(AM531=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N531","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0},{"$f":"AC531","v":0},{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0},{"$f":"AH531","v":0},{"$f":"AI531","v":0},{"$f":"AJ531","v":0},{"$f":"AK531","v":0},{"$f":"AL531","v":0},null,{"$f":"IF(AM532=1,0,IF(AM532=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM533=1,0,IF(AM533=0,0,1))","v":0}]
[39,"Horizon Utilities Corporation - ECM Furnace Motor Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y534:AL534)","v":0},{"$f":"IF(AM534=1,0,IF(AM534=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N534","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y534","v":0},{"$f":"Z534","v":0},{"$f":"AA534","v":0},{"$f":"AB534","v":0},{"$f":"AC534","v":0},{"$f":"AD534","v":0},{"$f":"AE534","v":0},{"$f":"AF534","v":0},{"$f":"AG534","v":0},{"$f":"AH534","v":0},{"$f":"AI534","v":0},{"$f":"AJ534","v":0},{"$f":"AK534","v":0},{"$f":"AL534","v":0},null,{"$f":"IF(AM535=1,0,IF(AM535=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM536=1,0,IF(AM536=0,0,1))","v":0}]
[40,"Horizon Utilities Corporation - Social Benchmarking Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y537:AL537)","v":0},{"$f":"IF(AM537=1,0,IF(AM537=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N537","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y537","v":0},{"$f":"Z537","v":0},{"$f":"AA537","v":0},{"$f":"AB537","v":0},{"$f":"AC537","v":0},{"$f":"AD537","v":0},{"$f":"AE537","v":0},{"$f":"AF537","v":0},{"$f":"AG537","v":0},{"$f":"AH537","v":0},{"$f":"AI537","v":0},{"$f":"AJ537","v":0},{"$f":"AK537","v":0},{"$f":"AL537","v":0},null,{"$f":"IF(AM538=1,0,IF(AM538=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM539=1,0,IF(AM539=0,0,1))","v":0}]
[41,"Hydro Ottawa Limited - Conservation Voltage Regulation (CVR) Leveraging AMI Data Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y540:AL540)","v":0},{"$f":"IF(AM540=1,0,IF(AM540=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N540","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y540","v":0},{"$f":"Z540","v":0},{"$f":"AA540","v":0},{"$f":"AB540","v":0},{"$f":"AC540","v":0},{"$f":"AD540","v":0},{"$f":"AE540","v":0},{"$f":"AF540","v":0},{"$f":"AG540","v":0},{"$f":"AH540","v":0},{"$f":"AI540","v":0},{"$f":"AJ540","v":0},{"$f":"AK540","v":0},{"$f":"AL540","v":0},null,{"$f":"IF(AM541=1,0,IF(AM541=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM542=1,0,IF(AM542=0,0,1))","v":0}]
[42,"Hydro Ottawa Limited - Residential Demand Response Wi-Fi Thermostat Pilot","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y543:AL543)","v":0},{"$f":"IF(AM543=1,0,IF(AM543=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y543","v":0},{"$f":"Z543","v":0},{"$f":"AA543","v":0},{"$f":"AB543","v":0},{"$f":"AC543","v":0},{"$f":"AD543","v":0},{"$f":"AE543","v":0},{"$f":"AF543","v":0},{"$f":"AG543","v":0},{"$f":"AH543","v":0},{"$f":"AI543","v":0},{"$f":"AJ543","v":0},{"$f":"AK543","v":0},{"$f":"AL543","v":0},null,{"$f":"IF(AM544=1,0,IF(AM544=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM545=1,0,IF(AM545=0,0,1))","v":0}]
[43,"Kitchener-Wilmot Hydro Inc. - Pilot - DCKV","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y546:AL546)","v":0},{"$f":"IF(AM546=1,0,IF(AM546=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N546","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y546","v":0},{"$f":"Z546","v":0},{"$f":"AA546","v":0},{"$f":"AB546","v":0},{"$f":"AC546","v":0},{"$f":"AD546","v":0},{"$f":"AE546","v":0},{"$f":"AF546","v":0},{"$f":"AG546","v":0},{"$f":"AH546","v":0},{"$f":"AI546","v":0},{"$f":"AJ546","v":0},{"$f":"AK546","v":0},{"$f":"AL546","v":0},null,{"$f":"IF(AM547=1,0,IF(AM547=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM548=1,0,IF(AM548=0,0,1))","v":0}]
[44,"Niagara-on-the-Lake Hydro Inc. - Direct Install Energy Efficiency Measures for the Agricultural Sector","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y549:AL549)","v":0},{"$f":"IF(AM549=1,0,IF(AM549=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N549","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y549","v":0},{"$f":"Z549","v":0},{"$f":"AA549","v":0},{"$f":"AB549","v":0},{"$f":"AC549","v":0},{"$f":"AD549","v":0},{"$f":"AE549","v":0},{"$f":"AF549","v":0},{"$f":"AG549","v":0},{"$f":"AH549","v":0},{"$f":"AI549","v":0},{"$f":"AJ549","v":0},{"$f":"AK549","v":0},{"$f":"AL549","v":0},null,{"$f":"IF(AM550=1,0,IF(AM550=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM551=1,0,IF(AM551=0,0,1))","v":0}]
[45,"Oakville Hydro Electricity Distribution Inc. - Direct Install - Hydronic","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y552:AL552)","v":0},{"$f":"IF(AM552=1,0,IF(AM552=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N552","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y552","v":0},{"$f":"Z552","v":0},{"$f":"AA552","v":0},{"$f":"AB552","v":0},{"$f":"AC552","v":0},{"$f":"AD552","v":0},{"$f":"AE552","v":0},{"$f":"AF552","v":0},{"$f":"AG552","v":0},{"$f":"AH552","v":0},{"$f":"AI552","v":0},{"$f":"AJ552","v":0},{"$f":"AK552","v":0},{"$f":"AL552","v":0},null,{"$f":"IF(AM553=1,0,IF(AM553=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM554=1,0,IF(AM554=0,0,1))","v":0}]
[46,"Oakville Hydro Electricity Distribution Inc. - Direct Install - RTU Controls","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y555:AL555)","v":0},{"$f":"IF(AM555=1,0,IF(AM555=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N555","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y555","v":0},{"$f":"Z555","v":0},{"$f":"AA555","v":0},{"$f":"AB555","v":0},{"$f":"AC555","v":0},{"$f":"AD555","v":0},{"$f":"AE555","v":0},{"$f":"AF555","v":0},{"$f":"AG555","v":0},{"$f":"AH555","v":0},{"$f":"AI555","v":0},{"$f":"AJ555","v":0},{"$f":"AK555","v":0},{"$f":"AL555","v":0},null,{"$f":"IF(AM556=1,0,IF(AM556=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM557=1,0,IF(AM557=0,0,1))","v":0}]
[47,"Toronto Hydro-Electric System Limited - Direct Install - Hydronic (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y558:AL558)","v":0},{"$f":"IF(AM558=1,0,IF(AM558=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N558","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y558","v":0},{"$f":"Z558","v":0},{"$f":"AA558","v":0},{"$f":"AB558","v":0},{"$f":"AC558","v":0},{"$f":"AD558","v":0},{"$f":"AE558","v":0},{"$f":"AF558","v":0},{"$f":"AG558","v":0},{"$f":"AH558","v":0},{"$f":"AI558","v":0},{"$f":"AJ558","v":0},{"$f":"AK558","v":0},{"$f":"AL558","v":0},null,{"$f":"IF(AM559=1,0,IF(AM559=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM560=1,0,IF(AM560=0,0,1))","v":0}]
[48,"Toronto Hydro-Electric System Limited - Direct Install - RTU Controls (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y561:AL561)","v":0},{"$f":"IF(AM561=1,0,IF(AM561=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N561","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y561","v":0},{"$f":"Z561","v":0},{"$f":"AA561","v":0},{"$f":"AB561","v":0},{"$f":"AC561","v":0},{"$f":"AD561","v":0},{"$f":"AE561","v":0},{"$f":"AF561","v":0},{"$f":"AG561","v":0},{"$f":"AH561","v":0},{"$f":"AI561","v":0},{"$f":"AJ561","v":0},{"$f":"AK561","v":0},{"$f":"AL561","v":0},null,{"$f":"IF(AM562=1,0,IF(AM562=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM563=1,0,IF(AM563=0,0,1))","v":0}]
[49,"Toronto Hydro-Electric System Limited - PFP - Large (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y564:AL564)","v":0},{"$f":"IF(AM564=1,0,IF(AM564=0,0,1))","v":0}]
[null,"Adjustment to 2017 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N564","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y564","v":0},{"$f":"Z564","v":0},{"$f":"AA564","v":0},{"$f":"AB564","v":0},{"$f":"AC564","v":0},{"$f":"AD564","v":0},{"$f":"AE564","v":0},{"$f":"AF564","v":0},{"$f":"AG564","v":0},{"$f":"AH564","v":0},{"$f":"AI564","v":0},{"$f":"AJ564","v":0},{"$f":"AK564","v":0},{"$f":"AL564","v":0},null,{"$f":"IF(AM565=1,0,IF(AM565=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM566=1,0,IF(AM566=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2017",null,{"$f":"SUM(D410:D565)","v":19909608},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O410:O565)","v":1143},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y408=\"kWh\",SUMPRODUCT(D410:D565,Y410:Y565))","v":12457649.335999999},{"$f":"IF(Z408=\"kWh\",SUMPRODUCT(D410:D565,Z410:Z565))","v":1872714.34},{"$f":"IF(AA408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AA410:AA565),SUMPRODUCT(D410:D565,AA410:AA565))","v":5218947.4293134324},{"$f":"IF(AB408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AB410:AB565),SUMPRODUCT(D410:D565,AB410:AB565))","v":360296.89468656719},{"$f":"IF(AC408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AC410:AC565),SUMPRODUCT(D410:D565,AC410:AC565))","v":0},{"$f":"IF(AD408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AD410:AD565),SUMPRODUCT(D410:D565,AD410:AD565))","v":0},{"$f":"IF(AE408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AE410:AE565),SUMPRODUCT(D410:D565,AE410:AE565))","v":0},{"$f":"IF(AF408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AF410:AF565),SUMPRODUCT(D410:D565,AF410:AF565))","v":0},{"$f":"IF(AG408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AG410:AG565),SUMPRODUCT(D410:D565,AG410:AG565))","v":0},{"$f":"IF(AH408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AH410:AH565),SUMPRODUCT(D410:D565,AH410:AH565))","v":0},{"$f":"IF(AI408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AI410:AI565),SUMPRODUCT(D410:D565,AI410:AI565))","v":0},{"$f":"IF(AJ408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AJ410:AJ565),SUMPRODUCT(D410:D565,AJ410:AJ565))","v":0},{"$f":"IF(AK408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AK410:AK565),SUMPRODUCT(D410:D565,AK410:AK565))","v":0},{"$f":"IF(AL408=\"kw\",SUMPRODUCT(N410:N565,O410:O565,AL410:AL565),SUMPRODUCT(D410:D565,AL410:AL565))","v":0},null,{"$f":"IF(AM567=1,0,IF(AM567=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555362.42315632151,1556988.5206721174,13993.702225366822,21577.425565824127,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM568=1,0,IF(AM568=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM569=1,0,IF(AM569=0,0,1))","v":0}]
[null,"Distribution Rate in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM570=1,0,IF(AM570=0,0,1))","v":0}]
[null,"Lost Revenue in 2017 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK140*AE570","v":0},{"$f":"'4.  2011-2014 LRAM'!AL140*AF570","v":0},{"$f":"'4.  2011-2014 LRAM'!AM140*AG570","v":0},{"$f":"'4.  2011-2014 LRAM'!AN140*AH570","v":0},{"$f":"'4.  2011-2014 LRAM'!AO140*AI570","v":0},{"$f":"'4.  2011-2014 LRAM'!AP140*AJ570","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ140*AK570","v":0},{"$f":"'4.  2011-2014 LRAM'!AR140*AL570","v":0},{"$f":"SUM(Y571:AL571)","v":0},{"$f":"IF(AM571=1,0,IF(AM571=0,0,1))","v":0}]
[null,"Lost Revenue in 2017 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK272*AE570","v":0},{"$f":"'4.  2011-2014 LRAM'!AL272*AF570","v":0},{"$f":"'4.  2011-2014 LRAM'!AM272*AG570","v":0},{"$f":"'4.  2011-2014 LRAM'!AN272*AH570","v":0},{"$f":"'4.  2011-2014 LRAM'!AO272*AI570","v":0},{"$f":"'4.  2011-2014 LRAM'!AP272*AJ570","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ272*AK570","v":0},{"$f":"'4.  2011-2014 LRAM'!AR272*AL570","v":0},{"$f":"SUM(Y572:AL572)","v":0},{"$f":"IF(AM572=1,0,IF(AM572=0,0,1))","v":0}]
[null,"Lost Revenue in 2017 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK404*AE570","v":0},{"$f":"'4.  2011-2014 LRAM'!AL404*AF570","v":0},{"$f":"'4.  2011-2014 LRAM'!AM404*AG570","v":0},{"$f":"'4.  2011-2014 LRAM'!AN404*AH570","v":0},{"$f":"'4.  2011-2014 LRAM'!AO404*AI570","v":0},{"$f":"'4.  2011-2014 LRAM'!AP404*AJ570","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ404*AK570","v":0},{"$f":"'4.  2011-2014 LRAM'!AR404*AL570","v":0},{"$f":"SUM(Y573:AL573)","v":0},{"$f":"IF(AM573=1,0,IF(AM573=0,0,1))","v":0}]
[null,"Lost Revenue in 2017 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK537*AE570","v":0},{"$f":"'4.  2011-2014 LRAM'!AL537*AF570","v":0},{"$f":"'4.  2011-2014 LRAM'!AM537*AG570","v":0},{"$f":"'4.  2011-2014 LRAM'!AN537*AH570","v":0},{"$f":"'4.  2011-2014 LRAM'!AO537*AI570","v":0},{"$f":"'4.  2011-2014 LRAM'!AP537*AJ570","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ537*AK570","v":0},{"$f":"'4.  2011-2014 LRAM'!AR537*AL570","v":0},{"$f":"SUM(Y574:AL574)","v":0},{"$f":"IF(AM574=1,0,IF(AM574=0,0,1))","v":0}]
[null,"Lost Revenue in 2017 from 2015 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y208*Y570","v":1141796.7000000002},{"$f":"Z208*Z570","v":2548723.0751},{"$f":"AA208*AA570","v":2307430.0116864266},{"$f":"AB208*AB570","v":2923034.2132135723},{"$f":"AC208*AC570","v":0},{"$f":"AD208*AD570","v":0},{"$f":"AE209*AE570","v":0},{"$f":"AF209*AF570","v":0},{"$f":"AG209*AG570","v":0},{"$f":"AH209*AH570","v":0},{"$f":"AI209*AI570","v":0},{"$f":"AJ209*AJ570","v":0},{"$f":"AK209*AK570","v":0},{"$f":"AL209*AL570","v":0},{"$f":"SUM(Y575:AL575)","v":8920984},{"$f":"IF(AM575=1,0,IF(AM575=0,0,1))","v":1}]
[null,"Lost Revenue in 2017 from 2016 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y395*Y570","v":1576915.014},{"$f":"Z395*Z570","v":985830.00800000003},{"$f":"AA395*AA570","v":1311910.746514638},{"$f":"AB395*AB570","v":489380.23148536193},{"$f":"AC395*AC570","v":0},{"$f":"AD395*AD570","v":0},{"$f":"AE395*AE570","v":0},{"$f":"AF395*AF570","v":0},{"$f":"AG395*AG570","v":0},{"$f":"AH395*AH570","v":0},{"$f":"AI395*AI570","v":0},{"$f":"AJ395*AJ570","v":0},{"$f":"AK395*AK570","v":0},{"$f":"AL395*AL570","v":0},{"$f":"SUM(Y576:AL576)","v":4364036},{"$f":"IF(AM576=1,0,IF(AM576=0,0,1))","v":1}]
[null,"Lost Revenue in 2017 from 2017 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y567*Y570","v":12457649.335999999},{"$f":"Z567*Z570","v":1872714.34},{"$f":"AA567*AA570","v":5218947.4293134324},{"$f":"AB567*AB570","v":360296.89468656719},{"$f":"AC567*AC570","v":0},{"$f":"AD567*AD570","v":0},{"$f":"AE567*AE570","v":0},{"$f":"AF567*AF570","v":0},{"$f":"AG567*AG570","v":0},{"$f":"AH567*AH570","v":0},{"$f":"AI567*AI570","v":0},{"$f":"AJ567*AJ570","v":0},{"$f":"AK567*AK570","v":0},{"$f":"AL567*AL570","v":0},{"$f":"SUM(Y577:AL577)","v":19909608},{"$f":"IF(AM577=1,0,IF(AM577=0,0,1))","v":1}]
[null,"Total Lost Revenues in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y571:Y577)","v":15176361.049999999},{"$f":"SUM(Z571:Z577)","v":5407267.4231000002},{"$f":"SUM(AA571:AA577)","v":8838288.187514497},{"$f":"SUM(AB571:AB577)","v":3772711.3393855016},{"$f":"SUM(AC571:AC577)","v":0},{"$f":"SUM(AD571:AD577)","v":0},{"$f":"SUM(AE571:AE577)","v":0},{"$f":"SUM(AF571:AF577)","v":0},{"$f":"SUM(AG571:AG577)","v":0},{"$f":"SUM(AH571:AH577)","v":0},{"$f":"SUM(AI571:AI577)","v":0},{"$f":"SUM(AJ571:AJ577)","v":0},{"$f":"SUM(AK571:AK577)","v":0},{"$f":"SUM(AL571:AL577)","v":0},{"$f":"SUM(AM571:AM577)","v":33194628},{"$f":"IF(AM578=1,0,IF(AM578=0,0,1))","v":1}]
[null,"Forecast Lost Revenues in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y568*Y570","v":555362.42315632151},{"$f":"Z568*Z570","v":1556988.5206721174},{"$f":"AA568*AA570","v":13993.702225366822},{"$f":"AB568*AB570","v":21577.425565824127},{"$f":"AC568*AC570","v":0},{"$f":"AD568*AD570","v":0},{"$f":"AE568*AE570","v":0},{"$f":"AF568*AF570","v":0},{"$f":"AG568*AG570","v":0},{"$f":"AH568*AH570","v":0},{"$f":"AI568*AI570","v":0},{"$f":"AJ568*AJ570","v":0},{"$f":"AK568*AK570","v":0},{"$f":"AL568*AL570","v":0},{"$f":"SUM(Y579:AL579)","v":2147922.0716196294},{"$f":"IF(AM579=1,0,IF(AM579=0,0,1))","v":1}]
[null,"LRAMVA in 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM578-AM579","v":31046705.92838037},{"$f":"IF(AM580=1,0,IF(AM580=0,0,1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM581=1,0,IF(AM581=0,0,1))","v":0}]
[null,"2017 Savings Persisting in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E410:E565,Y410:Y565)","v":12269709.416000001},{"$f":"SUMPRODUCT(E410:E565,Z410:Z565)","v":1963209.54},{"$f":"IF(AA408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AA410:AA565),SUMPRODUCT($E$410:$E$565,AA410:AA565))","v":5395955.517671641},{"$f":"IF(AB408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AB410:AB565),SUMPRODUCT($E$410:$E$565,AB410:AB565))","v":377707.52632835822},{"$f":"IF(AC408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AC410:AC565),SUMPRODUCT($E$410:$E$565,AC410:AC565))","v":0},{"$f":"IF(AD408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AD410:AD565),SUMPRODUCT($E$410:$E$565,AD410:AD565))","v":0},{"$f":"IF(AE408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AE410:AE565),SUMPRODUCT($E$410:$E$565,AE410:AE565))","v":0},{"$f":"IF(AF408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AF410:AF565),SUMPRODUCT($E$410:$E$565,AF410:AF565))","v":0},{"$f":"IF(AG408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AG410:AG565),SUMPRODUCT($E$410:$E$565,AG410:AG565))","v":0},{"$f":"IF(AH408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AH410:AH565),SUMPRODUCT($E$410:$E$565,AH410:AH565))","v":0},{"$f":"IF(AI408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AI410:AI565),SUMPRODUCT($E$410:$E$565,AI410:AI565))","v":0},{"$f":"IF(AJ408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AJ410:AJ565),SUMPRODUCT($E$410:$E$565,AJ410:AJ565))","v":0},{"$f":"IF(AK408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AK410:AK565),SUMPRODUCT($E$410:$E$565,AK410:AK565))","v":0},{"$f":"IF(AL408=\"kw\",SUMPRODUCT($N$410:$N$565,$P$410:$P$565,AL410:AL565),SUMPRODUCT($E$410:$E$565,AL410:AL565))","v":0},null,{"$f":"IF(AM582=1,0,IF(AM582=0,0,1))","v":0}]
[null,"2017 Savings Persisting in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F410:F565,Y410:Y565)","v":12269709.416000001},{"$f":"SUMPRODUCT(F410:F565,Z410:Z565)","v":1963209.54},{"$f":"IF(AA408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AA410:AA565),SUMPRODUCT($F$410:$F$565,AA410:AA565))","v":5395955.517671641},{"$f":"IF(AB408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AB410:AB565),SUMPRODUCT($F$410:$F$565,AB410:AB565))","v":377707.52632835822},{"$f":"IF(AC408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AC410:AC565),SUMPRODUCT($F$410:$F$565,AC410:AC565))","v":0},{"$f":"IF(AD408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AD410:AD565),SUMPRODUCT($F$410:$F$565,AD410:AD565))","v":0},{"$f":"IF(AE408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AE410:AE565),SUMPRODUCT($F$410:$F$565,AE410:AE565))","v":0},{"$f":"IF(AF408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AF410:AF565),SUMPRODUCT($F$410:$F$565,AF410:AF565))","v":0},{"$f":"IF(AG408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AG410:AG565),SUMPRODUCT($F$410:$F$565,AG410:AG565))","v":0},{"$f":"IF(AH408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AH410:AH565),SUMPRODUCT($F$410:$F$565,AH410:AH565))","v":0},{"$f":"IF(AI408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AI410:AI565),SUMPRODUCT($F$410:$F$565,AI410:AI565))","v":0},{"$f":"IF(AJ408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AJ410:AJ565),SUMPRODUCT($F$410:$F$565,AJ410:AJ565))","v":0},{"$f":"IF(AK408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AK410:AK565),SUMPRODUCT($F$410:$F$565,AK410:AK565))","v":0},{"$f":"IF(AL408=\"kw\",SUMPRODUCT($N$410:$N$565,$Q$410:$Q$565,AL410:AL565),SUMPRODUCT($F$410:$F$565,AL410:AL565))","v":0},null,{"$f":"IF(AM583=1,0,IF(AM583=0,0,1))","v":0}]
[null,"2017 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G$410:G$565,Y$410:Y$565)","v":12269709.416000001},{"$f":"SUMPRODUCT(G$410:G$565,Z$410:Z$565)","v":1963209.54},{"$f":"IF($AA$408=\"kw\",SUMPRODUCT(N$410:N$565,R$410:R$565,AA$410:AA$565),SUMPRODUCT(G$410:G$565,AA$410:AA$565))","v":5395955.517671641},{"$f":"IF($AB$408=\"kw\",SUMPRODUCT(N$410:N$565,R$410:R$565,AB$410:AB$565),SUMPRODUCT(G$410:G$565,AB$410:AB$565))","v":377707.52632835822},{"$f":"IF(AC408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AC410:AC565),SUMPRODUCT($G$410:$G$565,AC410:AC565))","v":0},{"$f":"IF(AD408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AD410:AD565),SUMPRODUCT($G$410:$G$565,AD410:AD565))","v":0},{"$f":"IF(AE408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AE410:AE565),SUMPRODUCT($G$410:$G$565,AE410:AE565))","v":0},{"$f":"IF(AF408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AF410:AF565),SUMPRODUCT($G$410:$G$565,AF410:AF565))","v":0},{"$f":"IF(AG408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AG410:AG565),SUMPRODUCT($G$410:$G$565,AG410:AG565))","v":0},{"$f":"IF(AH408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AH410:AH565),SUMPRODUCT($G$410:$G$565,AH410:AH565))","v":0},{"$f":"IF(AI408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AI410:AI565),SUMPRODUCT($G$410:$G$565,AI410:AI565))","v":0},{"$f":"IF(AJ408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AJ410:AJ565),SUMPRODUCT($G$410:$G$565,AJ410:AJ565))","v":0},{"$f":"IF(AK408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AK410:AK565),SUMPRODUCT($G$410:$G$565,AK410:AK565))","v":0},{"$f":"IF(AL408=\"kw\",SUMPRODUCT($N$410:$N$565,$R$410:$R$565,AL410:AL565),SUMPRODUCT($G$410:$G$565,AL410:AL565))","v":0},null,{"$f":"IF(AM584=1,0,IF(AM584=0,0,1))","v":0}]
[null,"2017 Savings Persisting in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H$410:H$565,Y$410:Y$565)","v":12269709.416000001},{"$f":"SUMPRODUCT(H$410:H$565,Z$410:Z$565)","v":1963209.54},{"$f":"IF($AA$408=\"kw\",SUMPRODUCT(N$410:N$565,R$410:R$565,AA$410:AA$565),SUMPRODUCT(H$410:H$565,AA$410:AA$565))","v":5395955.517671641},{"$f":"IF($AB$408=\"kw\",SUMPRODUCT(N$410:N$565,R$410:R$565,AB$410:AB$565),SUMPRODUCT(H$410:H$565,AB$410:AB$565))","v":377707.52632835822},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM585=1,0,IF(AM585=0,0,1))","v":0}]
[null,"2017 Savings Persisting in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I$410:I$565,Y$410:Y$565)","v":11953855.304},{"$f":"SUMPRODUCT(I$410:I$565,Z$410:Z$565)","v":1867702.26},{"$f":"IF($AA$408=\"kw\",SUMPRODUCT(N$410:N$565,R$410:R$565,AA$410:AA$565),SUMPRODUCT(I$410:I$565,AA$410:AA$565))","v":5209143.8297910448},{"$f":"IF($AB$408=\"kw\",SUMPRODUCT(N$410:N$565,R$410:R$565,AB$410:AB$565),SUMPRODUCT(I$410:I$565,AB$410:AB$565))","v":359332.60620895523},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM586=1,0,IF(AM586=0,0,1))","v":0}]
[null,"2017 Savings Persisting in 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J$410:J$565,Y$410:Y$565)","v":11953855.304},{"$f":"SUMPRODUCT(J$410:J$565,Z$410:Z$565)","v":1867702.26},{"$f":"IF($AA$408=\"kw\",SUMPRODUCT(N$410:N$565,R$410:R$565,AA$410:AA$565),SUMPRODUCT(J$410:J$565,AA$410:AA$565))","v":5209143.8297910448},{"$f":"IF($AB$408=\"kw\",SUMPRODUCT(N$410:N$565,R$410:R$565,AB$410:AB$565),SUMPRODUCT(J$410:J$565,AB$410:AB$565))","v":359332.60620895523},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM587=1,0,IF(AM587=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM588=1,0,IF(AM588=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM589=1,0,IF(AM589=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM590=1,0,IF(AM590=0,0,1))","v":0}]
[null,"Table 5-d.  2018 Lost Revenues Work Form",null,"Return to top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM591=1,0,IF(AM591=0,0,1))","v":0}]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM592=1,0,IF(AM592=0,0,1))","v":0}]
[null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total",{"$f":"IF(AM593=1,0,IF(AM593=0,0,1))","v":1}]
[null,"Legacy Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0,null,{"$f":"IF(AM594=1,0,IF(AM594=0,0,1))","v":0}]
[null,"Residential Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM595=1,0,IF(AM595=0,0,1))","v":0}]
[1,"Coupon Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y596:AL596)","v":0},{"$f":"IF(AM596=1,0,IF(AM596=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y596","v":0},{"$f":"Z596","v":0},{"$f":"AA596","v":0},{"$f":"AB596","v":0},{"$f":"AC596","v":0},{"$f":"AD596","v":0},{"$f":"AE596","v":0},{"$f":"AF596","v":0},{"$f":"AG596","v":0},{"$f":"AH596","v":0},{"$f":"AI596","v":0},{"$f":"AJ596","v":0},{"$f":"AK596","v":0},{"$f":"AL596","v":0},null,{"$f":"IF(AM597=1,0,IF(AM597=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM598=1,0,IF(AM598=0,0,1))","v":0}]
[2,"Bi-Annual Retailer Event Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y599:AL599)","v":0},{"$f":"IF(AM599=1,0,IF(AM599=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y599","v":0},{"$f":"Z599","v":0},{"$f":"AA599","v":0},{"$f":"AB599","v":0},{"$f":"AC599","v":0},{"$f":"AD599","v":0},{"$f":"AE599","v":0},{"$f":"AF599","v":0},{"$f":"AG599","v":0},{"$f":"AH599","v":0},{"$f":"AI599","v":0},{"$f":"AJ599","v":0},{"$f":"AK599","v":0},{"$f":"AL599","v":0},null,{"$f":"IF(AM600=1,0,IF(AM600=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM601=1,0,IF(AM601=0,0,1))","v":0}]
[3,"Appliance Retirement Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y602:AL602)","v":0},{"$f":"IF(AM602=1,0,IF(AM602=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y602","v":0},{"$f":"Z602","v":0},{"$f":"AA602","v":0},{"$f":"AB602","v":0},{"$f":"AC602","v":0},{"$f":"AD602","v":0},{"$f":"AE602","v":0},{"$f":"AF602","v":0},{"$f":"AG602","v":0},{"$f":"AH602","v":0},{"$f":"AI602","v":0},{"$f":"AJ602","v":0},{"$f":"AK602","v":0},{"$f":"AL602","v":0},null,{"$f":"IF(AM603=1,0,IF(AM603=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM604=1,0,IF(AM604=0,0,1))","v":0}]
[4,"HVAC Incentives Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y605:AL605)","v":0},{"$f":"IF(AM605=1,0,IF(AM605=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y605","v":0},{"$f":"Z605","v":0},{"$f":"AA605","v":0},{"$f":"AB605","v":0},{"$f":"AC605","v":0},{"$f":"AD605","v":0},{"$f":"AE605","v":0},{"$f":"AF605","v":0},{"$f":"AG605","v":0},{"$f":"AH605","v":0},{"$f":"AI605","v":0},{"$f":"AJ605","v":0},{"$f":"AK605","v":0},{"$f":"AL605","v":0},null,{"$f":"IF(AM606=1,0,IF(AM606=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM607=1,0,IF(AM607=0,0,1))","v":0}]
[5,"Residential New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y608:AL608)","v":0},{"$f":"IF(AM608=1,0,IF(AM608=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y608","v":0},{"$f":"Z608","v":0},{"$f":"AA608","v":0},{"$f":"AB608","v":0},{"$f":"AC608","v":0},{"$f":"AD608","v":0},{"$f":"AE608","v":0},{"$f":"AF608","v":0},{"$f":"AG608","v":0},{"$f":"AH608","v":0},{"$f":"AI608","v":0},{"$f":"AJ608","v":0},{"$f":"AK608","v":0},{"$f":"AL608","v":0},null,{"$f":"IF(AM609=1,0,IF(AM609=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM610=1,0,IF(AM610=0,0,1))","v":0}]
[null,"Commercial & Institutional Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM611=1,0,IF(AM611=0,0,1))","v":0}]
[6,"Energy Audit Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y612:AL612)","v":0},{"$f":"IF(AM612=1,0,IF(AM612=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N612","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y612","v":0},{"$f":"Z612","v":0},{"$f":"AA612","v":0},{"$f":"AB612","v":0},{"$f":"AC612","v":0},{"$f":"AD612","v":0},{"$f":"AE612","v":0},{"$f":"AF612","v":0},{"$f":"AG612","v":0},{"$f":"AH612","v":0},{"$f":"AI612","v":0},{"$f":"AJ612","v":0},{"$f":"AK612","v":0},{"$f":"AL612","v":0},null,{"$f":"IF(AM613=1,0,IF(AM613=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM614=1,0,IF(AM614=0,0,1))","v":0}]
[7,"Efficiency:  Equipment Replacement Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y615:AL615)","v":0},{"$f":"IF(AM615=1,0,IF(AM615=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N615","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y615","v":0},{"$f":"Z615","v":0},{"$f":"AA615","v":0},{"$f":"AB615","v":0},{"$f":"AC615","v":0},{"$f":"AD615","v":0},{"$f":"AE615","v":0},{"$f":"AF615","v":0},{"$f":"AG615","v":0},{"$f":"AH615","v":0},{"$f":"AI615","v":0},{"$f":"AJ615","v":0},{"$f":"AK615","v":0},{"$f":"AL615","v":0},null,{"$f":"IF(AM616=1,0,IF(AM616=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM617=1,0,IF(AM617=0,0,1))","v":0}]
[8,"Direct Install Lighting and Water Heating Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y618:AL618)","v":0},{"$f":"IF(AM618=1,0,IF(AM618=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N618","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y618","v":0},{"$f":"Z618","v":0},{"$f":"AA618","v":0},{"$f":"AB618","v":0},{"$f":"AC618","v":0},{"$f":"AD618","v":0},{"$f":"AE618","v":0},{"$f":"AF618","v":0},{"$f":"AG618","v":0},{"$f":"AH618","v":0},{"$f":"AI618","v":0},{"$f":"AJ618","v":0},{"$f":"AK618","v":0},{"$f":"AL618","v":0},null,{"$f":"IF(AM619=1,0,IF(AM619=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM620=1,0,IF(AM620=0,0,1))","v":0}]
[9,"New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y621:AL621)","v":0},{"$f":"IF(AM621=1,0,IF(AM621=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N621","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y621","v":0},{"$f":"Z621","v":0},{"$f":"AA621","v":0},{"$f":"AB621","v":0},{"$f":"AC621","v":0},{"$f":"AD621","v":0},{"$f":"AE621","v":0},{"$f":"AF621","v":0},{"$f":"AG621","v":0},{"$f":"AH621","v":0},{"$f":"AI621","v":0},{"$f":"AJ621","v":0},{"$f":"AK621","v":0},{"$f":"AL621","v":0},null,{"$f":"IF(AM622=1,0,IF(AM622=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM623=1,0,IF(AM623=0,0,1))","v":0}]
[10,"Existing Building Commissioning Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y624:AL624)","v":0},{"$f":"IF(AM624=1,0,IF(AM624=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N624","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y624","v":0},{"$f":"Z624","v":0},{"$f":"AA624","v":0},{"$f":"AB624","v":0},{"$f":"AC624","v":0},{"$f":"AD624","v":0},{"$f":"AE624","v":0},{"$f":"AF624","v":0},{"$f":"AG624","v":0},{"$f":"AH624","v":0},{"$f":"AI624","v":0},{"$f":"AJ624","v":0},{"$f":"AK624","v":0},{"$f":"AL624","v":0},null,{"$f":"IF(AM625=1,0,IF(AM625=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM626=1,0,IF(AM626=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM627=1,0,IF(AM627=0,0,1))","v":0}]
[11,"Process and Systems Upgrades Initiatives - Project Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y628:AL628)","v":0},{"$f":"IF(AM628=1,0,IF(AM628=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N628","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y628","v":0},{"$f":"Z628","v":0},{"$f":"AA628","v":0},{"$f":"AB628","v":0},{"$f":"AC628","v":0},{"$f":"AD628","v":0},{"$f":"AE628","v":0},{"$f":"AF628","v":0},{"$f":"AG628","v":0},{"$f":"AH628","v":0},{"$f":"AI628","v":0},{"$f":"AJ628","v":0},{"$f":"AK628","v":0},{"$f":"AL628","v":0},null,{"$f":"IF(AM629=1,0,IF(AM629=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM630=1,0,IF(AM630=0,0,1))","v":0}]
[12,"Process and Systems Upgrades Initiatives - Monitoring and Targeting Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y631:AL631)","v":0},{"$f":"IF(AM631=1,0,IF(AM631=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N631","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y631","v":0},{"$f":"Z631","v":0},{"$f":"AA631","v":0},{"$f":"AB631","v":0},{"$f":"AC631","v":0},{"$f":"AD631","v":0},{"$f":"AE631","v":0},{"$f":"AF631","v":0},{"$f":"AG631","v":0},{"$f":"AH631","v":0},{"$f":"AI631","v":0},{"$f":"AJ631","v":0},{"$f":"AK631","v":0},{"$f":"AL631","v":0},null,{"$f":"IF(AM632=1,0,IF(AM632=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM633=1,0,IF(AM633=0,0,1))","v":0}]
[13,"Process and Systems Upgrades Initiatives - Energy Manager Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y634:AL634)","v":0},{"$f":"IF(AM634=1,0,IF(AM634=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N634","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y634","v":0},{"$f":"Z634","v":0},{"$f":"AA634","v":0},{"$f":"AB634","v":0},{"$f":"AC634","v":0},{"$f":"AD634","v":0},{"$f":"AE634","v":0},{"$f":"AF634","v":0},{"$f":"AG634","v":0},{"$f":"AH634","v":0},{"$f":"AI634","v":0},{"$f":"AJ634","v":0},{"$f":"AK634","v":0},{"$f":"AL634","v":0},null,{"$f":"IF(AM635=1,0,IF(AM635=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM636=1,0,IF(AM636=0,0,1))","v":0}]
[null,"Low Income Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM637=1,0,IF(AM637=0,0,1))","v":0}]
[14,"Low Income Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y638:AL638)","v":0},{"$f":"IF(AM638=1,0,IF(AM638=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N638","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y638","v":0},{"$f":"Z638","v":0},{"$f":"AA638","v":0},{"$f":"AB638","v":0},{"$f":"AC638","v":0},{"$f":"AD638","v":0},{"$f":"AE638","v":0},{"$f":"AF638","v":0},{"$f":"AG638","v":0},{"$f":"AH638","v":0},{"$f":"AI638","v":0},{"$f":"AJ638","v":0},{"$f":"AK638","v":0},{"$f":"AL638","v":0},null,{"$f":"IF(AM639=1,0,IF(AM639=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM640=1,0,IF(AM640=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM641=1,0,IF(AM641=0,0,1))","v":0}]
[15,"Aboriginal Conservation Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y642:AL642)","v":0},{"$f":"IF(AM642=1,0,IF(AM642=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N642","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y642","v":0},{"$f":"Z642","v":0},{"$f":"AA642","v":0},{"$f":"AB642","v":0},{"$f":"AC642","v":0},{"$f":"AD642","v":0},{"$f":"AE642","v":0},{"$f":"AF642","v":0},{"$f":"AG642","v":0},{"$f":"AH642","v":0},{"$f":"AI642","v":0},{"$f":"AJ642","v":0},{"$f":"AK642","v":0},{"$f":"AL642","v":0},null,{"$f":"IF(AM643=1,0,IF(AM643=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM644=1,0,IF(AM644=0,0,1))","v":0}]
[16,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y645:AL645)","v":0},{"$f":"IF(AM645=1,0,IF(AM645=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N645","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y645","v":0},{"$f":"Z645","v":0},{"$f":"AA645","v":0},{"$f":"AB645","v":0},{"$f":"AC645","v":0},{"$f":"AD645","v":0},{"$f":"AE645","v":0},{"$f":"AF645","v":0},{"$f":"AG645","v":0},{"$f":"AH645","v":0},{"$f":"AI645","v":0},{"$f":"AJ645","v":0},{"$f":"AK645","v":0},{"$f":"AL645","v":0},null,{"$f":"IF(AM646=1,0,IF(AM646=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM647=1,0,IF(AM647=0,0,1))","v":0}]
[null,"Conservation Fund Pilots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM648=1,0,IF(AM648=0,0,1))","v":0}]
[17,"Conservation Fund Pilot - EnerNOC","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y649:AL649)","v":0},{"$f":"IF(AM649=1,0,IF(AM649=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N649","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y649","v":0},{"$f":"Z649","v":0},{"$f":"AA649","v":0},{"$f":"AB649","v":0},{"$f":"AC649","v":0},{"$f":"AD649","v":0},{"$f":"AE649","v":0},{"$f":"AF649","v":0},{"$f":"AG649","v":0},{"$f":"AH649","v":0},{"$f":"AI649","v":0},{"$f":"AJ649","v":0},{"$f":"AK649","v":0},{"$f":"AL649","v":0},null,{"$f":"IF(AM650=1,0,IF(AM650=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM651=1,0,IF(AM651=0,0,1))","v":0}]
[18,"Loblaws Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y652:AL652)","v":0},{"$f":"IF(AM652=1,0,IF(AM652=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N652","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y652","v":0},{"$f":"Z652","v":0},{"$f":"AA652","v":0},{"$f":"AB652","v":0},{"$f":"AC652","v":0},{"$f":"AD652","v":0},{"$f":"AE652","v":0},{"$f":"AF652","v":0},{"$f":"AG652","v":0},{"$f":"AH652","v":0},{"$f":"AI652","v":0},{"$f":"AJ652","v":0},{"$f":"AK652","v":0},{"$f":"AL652","v":0},null,{"$f":"IF(AM653=1,0,IF(AM653=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM654=1,0,IF(AM654=0,0,1))","v":0}]
[19,"Conservation Fund Pilot - SEG","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y655:AL655)","v":0},{"$f":"IF(AM655=1,0,IF(AM655=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N655","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y655","v":0},{"$f":"Z655","v":0},{"$f":"AA655","v":0},{"$f":"AB655","v":0},{"$f":"AC655","v":0},{"$f":"AD655","v":0},{"$f":"AE655","v":0},{"$f":"AF655","v":0},{"$f":"AG655","v":0},{"$f":"AH655","v":0},{"$f":"AI655","v":0},{"$f":"AJ655","v":0},{"$f":"AK655","v":0},{"$f":"AL655","v":0},null,{"$f":"IF(AM656=1,0,IF(AM656=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM657=1,0,IF(AM657=0,0,1))","v":0}]
[20,"Social Benchmarking Pliot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y658:AL658)","v":0},{"$f":"IF(AM658=1,0,IF(AM658=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N658","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y658","v":0},{"$f":"Z658","v":0},{"$f":"AA658","v":0},{"$f":"AB658","v":0},{"$f":"AC658","v":0},{"$f":"AD658","v":0},{"$f":"AE658","v":0},{"$f":"AF658","v":0},{"$f":"AG658","v":0},{"$f":"AH658","v":0},{"$f":"AI658","v":0},{"$f":"AJ658","v":0},{"$f":"AK658","v":0},{"$f":"AL658","v":0},null,{"$f":"IF(AM659=1,0,IF(AM659=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM660=1,0,IF(AM660=0,0,1))","v":0}]
[null,"Conservation First Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM661=1,0,IF(AM661=0,0,1))","v":0}]
[null,"Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM662=1,0,IF(AM662=0,0,1))","v":0}]
[21,"Save on Energy Coupon Program","Verified",553305.435635873,553305.435635873,553305.435635873,553305.435635873,553305.435635873,553305.435635873,553305.435635873,{"$f":"J663*0.762608","v":421955.15165940183},{"$f":"K663*1","v":421955.15165940183},{"$f":"L663*0.998634","v":421378.76092223509},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y663:AL663)","v":1},{"$f":"IF(AM663=1,0,IF(AM663=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y663","v":1},{"$f":"Z663","v":0},{"$f":"AA663","v":0},{"$f":"AB663","v":0},{"$f":"AC663","v":0},{"$f":"AD663","v":0},{"$f":"AE663","v":0},{"$f":"AF663","v":0},{"$f":"AG663","v":0},{"$f":"AH663","v":0},{"$f":"AI663","v":0},{"$f":"AJ663","v":0},{"$f":"AK663","v":0},{"$f":"AL663","v":0},null,{"$f":"IF(AM664=1,0,IF(AM664=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM665=1,0,IF(AM665=0,0,1))","v":0}]
[22,"Save on Energy Heating and Cooling Program","Verified",216977.0142974999,216977.0142974999,216977.0142974999,216977.0142974999,216977.0142974999,216977.0142974999,216977.0142974999,216977.0142974999,216977.0142974999,216977.0142974999,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y666:AL666)","v":1},{"$f":"IF(AM666=1,0,IF(AM666=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y666","v":1},{"$f":"Z666","v":0},{"$f":"AA666","v":0},{"$f":"AB666","v":0},{"$f":"AC666","v":0},{"$f":"AD666","v":0},{"$f":"AE666","v":0},{"$f":"AF666","v":0},{"$f":"AG666","v":0},{"$f":"AH666","v":0},{"$f":"AI666","v":0},{"$f":"AJ666","v":0},{"$f":"AK666","v":0},{"$f":"AL666","v":0},null,{"$f":"IF(AM667=1,0,IF(AM667=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM668=1,0,IF(AM668=0,0,1))","v":0}]
[23,"Smart Thermostat Program","Verified",23405.999999999982,23405.999999999982,23405.999999999982,23405.999999999982,23405.999999999982,23405.999999999982,23405.999999999982,23405.999999999982,23405.999999999982,23405.999999999982,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y669:AL669)","v":1},{"$f":"IF(AM669=1,0,IF(AM669=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y669","v":1},{"$f":"Z669","v":0},{"$f":"AA669","v":0},{"$f":"AB669","v":0},{"$f":"AC669","v":0},{"$f":"AD669","v":0},{"$f":"AE669","v":0},{"$f":"AF669","v":0},{"$f":"AG669","v":0},{"$f":"AH669","v":0},{"$f":"AI669","v":0},{"$f":"AJ669","v":0},{"$f":"AK669","v":0},{"$f":"AL669","v":0},null,{"$f":"IF(AM670=1,0,IF(AM670=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM671=1,0,IF(AM671=0,0,1))","v":0}]
[24,"Save on Energy Home Assistance Program","Verified",12907.428447665672,12907.428447665672,12907.428447665672,12907.428447665672,12907.428447665672,12907.428447665672,12907.428447665672,12907.428447665672,12907.428447665672,12907.428447665672,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y672:AL672)","v":1},{"$f":"IF(AM672=1,0,IF(AM672=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y672","v":1},{"$f":"Z672","v":0},{"$f":"AA672","v":0},{"$f":"AB672","v":0},{"$f":"AC672","v":0},{"$f":"AD672","v":0},{"$f":"AE672","v":0},{"$f":"AF672","v":0},{"$f":"AG672","v":0},{"$f":"AH672","v":0},{"$f":"AI672","v":0},{"$f":"AJ672","v":0},{"$f":"AK672","v":0},{"$f":"AL672","v":0},null,{"$f":"IF(AM673=1,0,IF(AM673=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM674=1,0,IF(AM674=0,0,1))","v":0}]
[null,"Non-Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM675=1,0,IF(AM675=0,0,1))","v":0}]
[25,"Save on Energy Audit Funding Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y676:AL676)","v":0},{"$f":"IF(AM676=1,0,IF(AM676=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N676","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y676","v":0},{"$f":"Z676","v":0},{"$f":"AA676","v":0},{"$f":"AB676","v":0},{"$f":"AC676","v":0},{"$f":"AD676","v":0},{"$f":"AE676","v":0},{"$f":"AF676","v":0},{"$f":"AG676","v":0},{"$f":"AH676","v":0},{"$f":"AI676","v":0},{"$f":"AJ676","v":0},{"$f":"AK676","v":0},{"$f":"AL676","v":0},null,{"$f":"IF(AM677=1,0,IF(AM677=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53900000000000003,0.25800000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Z679","v":0.79800000000000004},{"$f":"IF(AM678=1,0,IF(AM678=0,0,1))","v":1}]
[26,"Save on Energy Retrofit Program","Verified",3442164.1782266437,{"$f":"D679*1.048323013","v":3608499.9225592245},{"$f":"E679*1","v":3608499.9225592245},{"$f":"F679*1","v":3608499.9225592245},{"$f":"G679*1","v":3608499.9225592245},{"$f":"H679*0.951351","v":3432950.0098266406},{"$f":"3432950","v":3432950},{"$f":"3432950","v":3432950},{"$f":"K679*0.986975","v":3388235.8262500004},3388235.8262500004,12,{"$f":"D679*((O493+O308+O307+O122)/(D493+D308+D307+D122))","v":752.93872827833616},{"$f":"E679*((P493+P308+P307+P122)/(E493+E308+E307+E122))","v":811.19472833642658},{"$f":"F679*((Q493+Q308+Q307+Q122)/(F493+F308+F307+F122))","v":811.11323647902793},{"$f":"G679*((R493+R308+R307+R122)/(G493+G308+G307+G122))","v":811.11323647902793},{"$f":"H679*((S493+S308+S307+S122)/(H493+H308+H307+H122))","v":811.11323647902793},{"$f":"I679*((T493+T308+T307+T122)/(I493+I308+I307+I122))","v":823.39642203815208},{"$f":"J679*((U493+U308+U307+U122)/(J493+J308+J307+J122))","v":794.24236865548892},{"$f":"K679*((V493+V308+V307+V122)/(K493+K308+K307+K122))","v":794.24236865548892},{"$f":"L679*((W493+W308+W307+W122)/(L493+L308+L307+L122))","v":779.45990224483876},{"$f":"M679*((X493+X308+X307+X122)/(M493+M308+M307+M122))","v":659.10829184719967},null,0.20200000000000001,{"$f":"$AM$678/($AA$678+$AB$678)*AA678","v":0.53967628607277296},{"$f":"$AM$678/($AA$678+$AB$678)*AB678","v":0.25832371392722708},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y679:AL679)","v":1},{"$f":"IF(AM679=1,0,IF(AM679=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N679","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y679","v":0},{"$f":"Z679","v":0.20200000000000001},{"$f":"AA679","v":0.53967628607277296},{"$f":"AB679","v":0.25832371392722708},{"$f":"AC679","v":0},{"$f":"AD679","v":0},{"$f":"AE679","v":0},{"$f":"AF679","v":0},{"$f":"AG679","v":0},{"$f":"AH679","v":0},{"$f":"AI679","v":0},{"$f":"AJ679","v":0},{"$f":"AK679","v":0},{"$f":"AL679","v":0},null,{"$f":"IF(AM680=1,0,IF(AM680=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM681=1,0,IF(AM681=0,0,1))","v":0}]
[27,"Save on Energy Small Business Lighting Program","Verified",18140.435728068802,{"$f":"D682*0.859629337","v":15594.050737810896},{"$f":"E682*0.817936","v":12754.935484282092},{"$f":"F682*0.939765982","v":11986.654470733007},11986.654470733007,11986.654470733007,11986.654470733007,11986.654470733007,11986.654470733007,11986.654470733007,12,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y682:AL682)","v":1},{"$f":"IF(AM682=1,0,IF(AM682=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N682","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y682","v":0},{"$f":"Z682","v":1},{"$f":"AA682","v":0},{"$f":"AB682","v":0},{"$f":"AC682","v":0},{"$f":"AD682","v":0},{"$f":"AE682","v":0},{"$f":"AF682","v":0},{"$f":"AG682","v":0},{"$f":"AH682","v":0},{"$f":"AI682","v":0},{"$f":"AJ682","v":0},{"$f":"AK682","v":0},{"$f":"AL682","v":0},null,{"$f":"IF(AM683=1,0,IF(AM683=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM684=1,0,IF(AM684=0,0,1))","v":0}]
[28,"Save on Energy High Performance New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y685:AL685)","v":0},{"$f":"IF(AM685=1,0,IF(AM685=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N685","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y685","v":0},{"$f":"Z685","v":0},{"$f":"AA685","v":0},{"$f":"AB685","v":0},{"$f":"AC685","v":0},{"$f":"AD685","v":0},{"$f":"AE685","v":0},{"$f":"AF685","v":0},{"$f":"AG685","v":0},{"$f":"AH685","v":0},{"$f":"AI685","v":0},{"$f":"AJ685","v":0},{"$f":"AK685","v":0},{"$f":"AL685","v":0},null,{"$f":"IF(AM686=1,0,IF(AM686=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM687=1,0,IF(AM687=0,0,1))","v":0}]
[29,"Save on Energy Existing Building Commissioning Program","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y688:AL688)","v":0},{"$f":"IF(AM688=1,0,IF(AM688=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N688","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y688","v":0},{"$f":"Z688","v":0},{"$f":"AA688","v":0},{"$f":"AB688","v":0},{"$f":"AC688","v":0},{"$f":"AD688","v":0},{"$f":"AE688","v":0},{"$f":"AF688","v":0},{"$f":"AG688","v":0},{"$f":"AH688","v":0},{"$f":"AI688","v":0},{"$f":"AJ688","v":0},{"$f":"AK688","v":0},{"$f":"AL688","v":0},null,{"$f":"IF(AM689=1,0,IF(AM689=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM690=1,0,IF(AM690=0,0,1))","v":0}]
[30,"Save on Energy Process & Systems Upgrades Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y691:AL691)","v":0},{"$f":"IF(AM691=1,0,IF(AM691=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N691","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y691","v":0},{"$f":"Z691","v":0},{"$f":"AA691","v":0},{"$f":"AB691","v":0},{"$f":"AC691","v":0},{"$f":"AD691","v":0},{"$f":"AE691","v":0},{"$f":"AF691","v":0},{"$f":"AG691","v":0},{"$f":"AH691","v":0},{"$f":"AI691","v":0},{"$f":"AJ691","v":0},{"$f":"AK691","v":0},{"$f":"AL691","v":0},null,{"$f":"IF(AM692=1,0,IF(AM692=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM693=1,0,IF(AM693=0,0,1))","v":0}]
[31,"Save on Energy Monitoring & Targeting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y694:AL694)","v":0},{"$f":"IF(AM694=1,0,IF(AM694=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N694","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y694","v":0},{"$f":"Z694","v":0},{"$f":"AA694","v":0},{"$f":"AB694","v":0},{"$f":"AC694","v":0},{"$f":"AD694","v":0},{"$f":"AE694","v":0},{"$f":"AF694","v":0},{"$f":"AG694","v":0},{"$f":"AH694","v":0},{"$f":"AI694","v":0},{"$f":"AJ694","v":0},{"$f":"AK694","v":0},{"$f":"AL694","v":0},null,{"$f":"IF(AM695=1,0,IF(AM695=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM696=1,0,IF(AM696=0,0,1))","v":0}]
[32,"Save on Energy Energy Manager Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y697:AL697)","v":0},{"$f":"IF(AM697=1,0,IF(AM697=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N697","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y697","v":0},{"$f":"Z697","v":0},{"$f":"AA697","v":0},{"$f":"AB697","v":0},{"$f":"AC697","v":0},{"$f":"AD697","v":0},{"$f":"AE697","v":0},{"$f":"AF697","v":0},{"$f":"AG697","v":0},{"$f":"AH697","v":0},{"$f":"AI697","v":0},{"$f":"AJ697","v":0},{"$f":"AK697","v":0},{"$f":"AL697","v":0},null,{"$f":"IF(AM698=1,0,IF(AM698=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM699=1,0,IF(AM699=0,0,1))","v":0}]
[null,"Local & Regional Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM700=1,0,IF(AM700=0,0,1))","v":0}]
[33,"Business Refrigeration Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y701:AL701)","v":0},{"$f":"IF(AM701=1,0,IF(AM701=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N701","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y701","v":0},{"$f":"Z701","v":0},{"$f":"AA701","v":0},{"$f":"AB701","v":0},{"$f":"AC701","v":0},{"$f":"AD701","v":0},{"$f":"AE701","v":0},{"$f":"AF701","v":0},{"$f":"AG701","v":0},{"$f":"AH701","v":0},{"$f":"AI701","v":0},{"$f":"AJ701","v":0},{"$f":"AK701","v":0},{"$f":"AL701","v":0},null,{"$f":"IF(AM702=1,0,IF(AM702=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM703=1,0,IF(AM703=0,0,1))","v":0}]
[34,"First Nation Conservation Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y704:AL704)","v":0},{"$f":"IF(AM704=1,0,IF(AM704=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N704","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y704","v":0},{"$f":"Z704","v":0},{"$f":"AA704","v":0},{"$f":"AB704","v":0},{"$f":"AC704","v":0},{"$f":"AD704","v":0},{"$f":"AE704","v":0},{"$f":"AF704","v":0},{"$f":"AG704","v":0},{"$f":"AH704","v":0},{"$f":"AI704","v":0},{"$f":"AJ704","v":0},{"$f":"AK704","v":0},{"$f":"AL704","v":0},null,{"$f":"IF(AM705=1,0,IF(AM705=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM706=1,0,IF(AM706=0,0,1))","v":0}]
[35,"Social Benchmarking Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y707:AL707)","v":0},{"$f":"IF(AM707=1,0,IF(AM707=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N707","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y707","v":0},{"$f":"Z707","v":0},{"$f":"AA707","v":0},{"$f":"AB707","v":0},{"$f":"AC707","v":0},{"$f":"AD707","v":0},{"$f":"AE707","v":0},{"$f":"AF707","v":0},{"$f":"AG707","v":0},{"$f":"AH707","v":0},{"$f":"AI707","v":0},{"$f":"AJ707","v":0},{"$f":"AK707","v":0},{"$f":"AL707","v":0},null,{"$f":"IF(AM708=1,0,IF(AM708=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM709=1,0,IF(AM709=0,0,1))","v":0}]
[null,"Pilot Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM710=1,0,IF(AM710=0,0,1))","v":0}]
[36,"Enersource Hydro Mississauga Inc. - Performance-Based Conservation Pilot Program - Conservation Fund","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y711:AL711)","v":0},{"$f":"IF(AM711=1,0,IF(AM711=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N711","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y711","v":0},{"$f":"Z711","v":0},{"$f":"AA711","v":0},{"$f":"AB711","v":0},{"$f":"AC711","v":0},{"$f":"AD711","v":0},{"$f":"AE711","v":0},{"$f":"AF711","v":0},{"$f":"AG711","v":0},{"$f":"AH711","v":0},{"$f":"AI711","v":0},{"$f":"AJ711","v":0},{"$f":"AK711","v":0},{"$f":"AL711","v":0},null,{"$f":"IF(AM712=1,0,IF(AM712=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM713=1,0,IF(AM713=0,0,1))","v":0}]
[37,"EnWin Utilities Ltd. - Building Optimization Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y714:AL714)","v":0},{"$f":"IF(AM714=1,0,IF(AM714=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N714","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y714","v":0},{"$f":"Z714","v":0},{"$f":"AA714","v":0},{"$f":"AB714","v":0},{"$f":"AC714","v":0},{"$f":"AD714","v":0},{"$f":"AE714","v":0},{"$f":"AF714","v":0},{"$f":"AG714","v":0},{"$f":"AH714","v":0},{"$f":"AI714","v":0},{"$f":"AJ714","v":0},{"$f":"AK714","v":0},{"$f":"AL714","v":0},null,{"$f":"IF(AM715=1,0,IF(AM715=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM716=1,0,IF(AM716=0,0,1))","v":0}]
[38,"EnWin Utilities Ltd. - Re-Invest Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y717:AL717)","v":0},{"$f":"IF(AM717=1,0,IF(AM717=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N717","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y717","v":0},{"$f":"Z717","v":0},{"$f":"AA717","v":0},{"$f":"AB717","v":0},{"$f":"AC717","v":0},{"$f":"AD717","v":0},{"$f":"AE717","v":0},{"$f":"AF717","v":0},{"$f":"AG717","v":0},{"$f":"AH717","v":0},{"$f":"AI717","v":0},{"$f":"AJ717","v":0},{"$f":"AK717","v":0},{"$f":"AL717","v":0},null,{"$f":"IF(AM718=1,0,IF(AM718=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM719=1,0,IF(AM719=0,0,1))","v":0}]
[39,"Horizon Utilities Corporation - ECM Furnace Motor Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y720:AL720)","v":0},{"$f":"IF(AM720=1,0,IF(AM720=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N720","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y720","v":0},{"$f":"Z720","v":0},{"$f":"AA720","v":0},{"$f":"AB720","v":0},{"$f":"AC720","v":0},{"$f":"AD720","v":0},{"$f":"AE720","v":0},{"$f":"AF720","v":0},{"$f":"AG720","v":0},{"$f":"AH720","v":0},{"$f":"AI720","v":0},{"$f":"AJ720","v":0},{"$f":"AK720","v":0},{"$f":"AL720","v":0},null,{"$f":"IF(AM721=1,0,IF(AM721=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM722=1,0,IF(AM722=0,0,1))","v":0}]
[40,"Horizon Utilities Corporation - Social Benchmarking Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y723:AL723)","v":0},{"$f":"IF(AM723=1,0,IF(AM723=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N723","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y723","v":0},{"$f":"Z723","v":0},{"$f":"AA723","v":0},{"$f":"AB723","v":0},{"$f":"AC723","v":0},{"$f":"AD723","v":0},{"$f":"AE723","v":0},{"$f":"AF723","v":0},{"$f":"AG723","v":0},{"$f":"AH723","v":0},{"$f":"AI723","v":0},{"$f":"AJ723","v":0},{"$f":"AK723","v":0},{"$f":"AL723","v":0},null,{"$f":"IF(AM724=1,0,IF(AM724=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM725=1,0,IF(AM725=0,0,1))","v":0}]
[41,"Hydro Ottawa Limited - Conservation Voltage Regulation (CVR) Leveraging AMI Data Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y726:AL726)","v":0},{"$f":"IF(AM726=1,0,IF(AM726=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N726","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y726","v":0},{"$f":"Z726","v":0},{"$f":"AA726","v":0},{"$f":"AB726","v":0},{"$f":"AC726","v":0},{"$f":"AD726","v":0},{"$f":"AE726","v":0},{"$f":"AF726","v":0},{"$f":"AG726","v":0},{"$f":"AH726","v":0},{"$f":"AI726","v":0},{"$f":"AJ726","v":0},{"$f":"AK726","v":0},{"$f":"AL726","v":0},null,{"$f":"IF(AM727=1,0,IF(AM727=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM728=1,0,IF(AM728=0,0,1))","v":0}]
[42,"Hydro Ottawa Limited - Residential Demand Response Wi-Fi Thermostat Pilot","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y729:AL729)","v":0},{"$f":"IF(AM729=1,0,IF(AM729=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y729","v":0},{"$f":"Z729","v":0},{"$f":"AA729","v":0},{"$f":"AB729","v":0},{"$f":"AC729","v":0},{"$f":"AD729","v":0},{"$f":"AE729","v":0},{"$f":"AF729","v":0},{"$f":"AG729","v":0},{"$f":"AH729","v":0},{"$f":"AI729","v":0},{"$f":"AJ729","v":0},{"$f":"AK729","v":0},{"$f":"AL729","v":0},null,{"$f":"IF(AM730=1,0,IF(AM730=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM731=1,0,IF(AM731=0,0,1))","v":0}]
[43,"Kitchener-Wilmot Hydro Inc. - Pilot - DCKV","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y732:AL732)","v":0},{"$f":"IF(AM732=1,0,IF(AM732=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N732","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y732","v":0},{"$f":"Z732","v":0},{"$f":"AA732","v":0},{"$f":"AB732","v":0},{"$f":"AC732","v":0},{"$f":"AD732","v":0},{"$f":"AE732","v":0},{"$f":"AF732","v":0},{"$f":"AG732","v":0},{"$f":"AH732","v":0},{"$f":"AI732","v":0},{"$f":"AJ732","v":0},{"$f":"AK732","v":0},{"$f":"AL732","v":0},null,{"$f":"IF(AM733=1,0,IF(AM733=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM734=1,0,IF(AM734=0,0,1))","v":0}]
[44,"Niagara-on-the-Lake Hydro Inc. - Direct Install Energy Efficiency Measures for the Agricultural Sector","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y735:AL735)","v":0},{"$f":"IF(AM735=1,0,IF(AM735=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N735","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y735","v":0},{"$f":"Z735","v":0},{"$f":"AA735","v":0},{"$f":"AB735","v":0},{"$f":"AC735","v":0},{"$f":"AD735","v":0},{"$f":"AE735","v":0},{"$f":"AF735","v":0},{"$f":"AG735","v":0},{"$f":"AH735","v":0},{"$f":"AI735","v":0},{"$f":"AJ735","v":0},{"$f":"AK735","v":0},{"$f":"AL735","v":0},null,{"$f":"IF(AM736=1,0,IF(AM736=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM737=1,0,IF(AM737=0,0,1))","v":0}]
[45,"Oakville Hydro Electricity Distribution Inc. - Direct Install - Hydronic","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y738:AL738)","v":0},{"$f":"IF(AM738=1,0,IF(AM738=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N738","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y738","v":0},{"$f":"Z738","v":0},{"$f":"AA738","v":0},{"$f":"AB738","v":0},{"$f":"AC738","v":0},{"$f":"AD738","v":0},{"$f":"AE738","v":0},{"$f":"AF738","v":0},{"$f":"AG738","v":0},{"$f":"AH738","v":0},{"$f":"AI738","v":0},{"$f":"AJ738","v":0},{"$f":"AK738","v":0},{"$f":"AL738","v":0},null,{"$f":"IF(AM739=1,0,IF(AM739=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM740=1,0,IF(AM740=0,0,1))","v":0}]
[46,"Oakville Hydro Electricity Distribution Inc. - Direct Install - RTU Controls","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y741:AL741)","v":0},{"$f":"IF(AM741=1,0,IF(AM741=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N741","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y741","v":0},{"$f":"Z741","v":0},{"$f":"AA741","v":0},{"$f":"AB741","v":0},{"$f":"AC741","v":0},{"$f":"AD741","v":0},{"$f":"AE741","v":0},{"$f":"AF741","v":0},{"$f":"AG741","v":0},{"$f":"AH741","v":0},{"$f":"AI741","v":0},{"$f":"AJ741","v":0},{"$f":"AK741","v":0},{"$f":"AL741","v":0},null,{"$f":"IF(AM742=1,0,IF(AM742=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM743=1,0,IF(AM743=0,0,1))","v":0}]
[47,"Toronto Hydro-Electric System Limited - Direct Install - Hydronic (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y744:AL744)","v":0},{"$f":"IF(AM744=1,0,IF(AM744=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N744","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y744","v":0},{"$f":"Z744","v":0},{"$f":"AA744","v":0},{"$f":"AB744","v":0},{"$f":"AC744","v":0},{"$f":"AD744","v":0},{"$f":"AE744","v":0},{"$f":"AF744","v":0},{"$f":"AG744","v":0},{"$f":"AH744","v":0},{"$f":"AI744","v":0},{"$f":"AJ744","v":0},{"$f":"AK744","v":0},{"$f":"AL744","v":0},null,{"$f":"IF(AM745=1,0,IF(AM745=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM746=1,0,IF(AM746=0,0,1))","v":0}]
[48,"Toronto Hydro-Electric System Limited - Direct Install - RTU Controls (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y747:AL747)","v":0},{"$f":"IF(AM747=1,0,IF(AM747=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N747","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y747","v":0},{"$f":"Z747","v":0},{"$f":"AA747","v":0},{"$f":"AB747","v":0},{"$f":"AC747","v":0},{"$f":"AD747","v":0},{"$f":"AE747","v":0},{"$f":"AF747","v":0},{"$f":"AG747","v":0},{"$f":"AH747","v":0},{"$f":"AI747","v":0},{"$f":"AJ747","v":0},{"$f":"AK747","v":0},{"$f":"AL747","v":0},null,{"$f":"IF(AM748=1,0,IF(AM748=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM749=1,0,IF(AM749=0,0,1))","v":0}]
[49,"Toronto Hydro-Electric System Limited - PFP - Large (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y750:AL750)","v":0},{"$f":"IF(AM750=1,0,IF(AM750=0,0,1))","v":0}]
[null,"Adjustment to 2018 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N750","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y750","v":0},{"$f":"Z750","v":0},{"$f":"AA750","v":0},{"$f":"AB750","v":0},{"$f":"AC750","v":0},{"$f":"AD750","v":0},{"$f":"AE750","v":0},{"$f":"AF750","v":0},{"$f":"AG750","v":0},{"$f":"AH750","v":0},{"$f":"AI750","v":0},{"$f":"AJ750","v":0},{"$f":"AK750","v":0},{"$f":"AL750","v":0},null,{"$f":"IF(AM751=1,0,IF(AM751=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM752=1,0,IF(AM752=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2018",null,{"$f":"SUM(D596:D751)","v":4266900.4923357507},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O596:O751)","v":752.93872827833616},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y594=\"kWh\",SUMPRODUCT(D596:D751,Y596:Y751))","v":806595.87838103855},{"$f":"IF(Z594=\"kWh\",SUMPRODUCT(D596:D751,Z596:Z751))","v":713457.59972985089},{"$f":"IF(AA594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AA596:AA751),SUMPRODUCT(D596:D751,AA596:AA751))","v":1857654.3797580935},{"$f":"IF(AB594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AB596:AB751),SUMPRODUCT(D596:D751,AB596:AB751))","v":889192.63446676824},{"$f":"IF(AC594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AC596:AC751),SUMPRODUCT(D596:D751,AC596:AC751))","v":0},{"$f":"IF(AD594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AD596:AD751),SUMPRODUCT(D596:D751,AD596:AD751))","v":0},{"$f":"IF(AE594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AE596:AE751),SUMPRODUCT(D596:D751,AE596:AE751))","v":0},{"$f":"IF(AF594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AF596:AF751),SUMPRODUCT(D596:D751,AF596:AF751))","v":0},{"$f":"IF(AG594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AG596:AG751),SUMPRODUCT(D596:D751,AG596:AG751))","v":0},{"$f":"IF(AH594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AH596:AH751),SUMPRODUCT(D596:D751,AH596:AH751))","v":0},{"$f":"IF(AI594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AI596:AI751),SUMPRODUCT(D596:D751,AI596:AI751))","v":0},{"$f":"IF(AJ594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AJ596:AJ751),SUMPRODUCT(D596:D751,AJ596:AJ751))","v":0},{"$f":"IF(AK594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AK596:AK751),SUMPRODUCT(D596:D751,AK596:AK751))","v":0},{"$f":"IF(AL594=\"kw\",SUMPRODUCT(N596:N751,O596:O751,AL596:AL751),SUMPRODUCT(D596:D751,AL596:AL751))","v":0},null,{"$f":"IF(AM753=1,0,IF(AM753=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622675.54621197213,2477681.051013269,21489.618072342186,26604.102892974901,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM754=1,0,IF(AM754=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM755=1,0,IF(AM755=0,0,1))","v":0}]
[null,"Distribution Rate in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM756=1,0,IF(AM756=0,0,1))","v":0}]
[null,"Lost Revenue in 2018 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK141*AE756","v":0},{"$f":"'4.  2011-2014 LRAM'!AL141*AF756","v":0},{"$f":"'4.  2011-2014 LRAM'!AM141*AG756","v":0},{"$f":"'4.  2011-2014 LRAM'!AN141*AH756","v":0},{"$f":"'4.  2011-2014 LRAM'!AO141*AI756","v":0},{"$f":"'4.  2011-2014 LRAM'!AP141*AJ756","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ141*AK756","v":0},{"$f":"'4.  2011-2014 LRAM'!AR141*AL756","v":0},{"$f":"SUM(Y757:AL757)","v":0},{"$f":"IF(AM757=1,0,IF(AM757=0,0,1))","v":0}]
[null,"Lost Revenue in 2018 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK273*AE756","v":0},{"$f":"'4.  2011-2014 LRAM'!AL273*AF756","v":0},{"$f":"'4.  2011-2014 LRAM'!AM273*AG756","v":0},{"$f":"'4.  2011-2014 LRAM'!AN273*AH756","v":0},{"$f":"'4.  2011-2014 LRAM'!AO273*AI756","v":0},{"$f":"'4.  2011-2014 LRAM'!AP273*AJ756","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ273*AK756","v":0},{"$f":"'4.  2011-2014 LRAM'!AR273*AL756","v":0},{"$f":"SUM(Y758:AL758)","v":0},{"$f":"IF(AM758=1,0,IF(AM758=0,0,1))","v":0}]
[null,"Lost Revenue in 2018 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK405*AE756","v":0},{"$f":"'4.  2011-2014 LRAM'!AL405*AF756","v":0},{"$f":"'4.  2011-2014 LRAM'!AM405*AG756","v":0},{"$f":"'4.  2011-2014 LRAM'!AN405*AH756","v":0},{"$f":"'4.  2011-2014 LRAM'!AO405*AI756","v":0},{"$f":"'4.  2011-2014 LRAM'!AP405*AJ756","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ405*AK756","v":0},{"$f":"'4.  2011-2014 LRAM'!AR405*AL756","v":0},{"$f":"SUM(Y759:AL759)","v":0},{"$f":"IF(AM759=1,0,IF(AM759=0,0,1))","v":0}]
[null,"Lost Revenue in 2018 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK538*AE756","v":0},{"$f":"'4.  2011-2014 LRAM'!AL538*AF756","v":0},{"$f":"'4.  2011-2014 LRAM'!AM538*AG756","v":0},{"$f":"'4.  2011-2014 LRAM'!AN538*AH756","v":0},{"$f":"'4.  2011-2014 LRAM'!AO538*AI756","v":0},{"$f":"'4.  2011-2014 LRAM'!AP538*AJ756","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ538*AK756","v":0},{"$f":"'4.  2011-2014 LRAM'!AR538*AL756","v":0},{"$f":"SUM(Y760:AL760)","v":0},{"$f":"IF(AM760=1,0,IF(AM760=0,0,1))","v":0}]
[null,"Lost Revenue in 2018 from 2015 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y209*Y756","v":1140893.6700000002},{"$f":"Z209*Z756","v":2551904.2039999999},{"$f":"AA209*AA756","v":2307761.7071337323},{"$f":"AB209*AB756","v":2920499.4188662665},{"$f":"AC209*AC756","v":0},{"$f":"AD209*AD756","v":0},{"$f":"AE210*AE756","v":0},{"$f":"AF210*AF756","v":0},{"$f":"AG210*AG756","v":0},{"$f":"AH210*AH756","v":0},{"$f":"AI210*AI756","v":0},{"$f":"AJ210*AJ756","v":0},{"$f":"AK210*AK756","v":0},{"$f":"AL210*AL756","v":0},{"$f":"SUM(Y761:AL761)","v":8921059},{"$f":"IF(AM761=1,0,IF(AM761=0,0,1))","v":1}]
[null,"Lost Revenue in 2018 from 2016 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y396*Y756","v":1577041.9199999999},{"$f":"Z396*Z756","v":990086.24},{"$f":"AA396*AA756","v":1317163.1614875132},{"$f":"AB396*AB756","v":489506.67851248675},{"$f":"AC396*AC756","v":0},{"$f":"AD396*AD756","v":0},{"$f":"AE396*AE756","v":0},{"$f":"AF396*AF756","v":0},{"$f":"AG396*AG756","v":0},{"$f":"AH396*AH756","v":0},{"$f":"AI396*AI756","v":0},{"$f":"AJ396*AJ756","v":0},{"$f":"AK396*AK756","v":0},{"$f":"AL396*AL756","v":0},{"$f":"SUM(Y762:AL762)","v":4373798},{"$f":"IF(AM762=1,0,IF(AM762=0,0,1))","v":1}]
[null,"Lost Revenue in 2018 from 2017 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y582*Y756","v":12269709.416000001},{"$f":"Z582*Z756","v":1963209.54},{"$f":"AA582*AA756","v":5395955.517671641},{"$f":"AB582*AB756","v":377707.52632835822},{"$f":"AC582*AC756","v":0},{"$f":"AD582*AD756","v":0},{"$f":"AE582*AE756","v":0},{"$f":"AF582*AF756","v":0},{"$f":"AG582*AG756","v":0},{"$f":"AH582*AH756","v":0},{"$f":"AI582*AI756","v":0},{"$f":"AJ582*AJ756","v":0},{"$f":"AK582*AK756","v":0},{"$f":"AL582*AL756","v":0},{"$f":"SUM(Y763:AL763)","v":20006582},{"$f":"IF(AM763=1,0,IF(AM763=0,0,1))","v":1}]
[null,"Lost Revenue in 2018 from 2018 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y753*Y756","v":806595.87838103855},{"$f":"Z753*Z756","v":713457.59972985089},{"$f":"AA753*AA756","v":1857654.3797580935},{"$f":"AB753*AB756","v":889192.63446676824},{"$f":"AC753*AC756","v":0},{"$f":"AD753*AD756","v":0},{"$f":"AE753*AE756","v":0},{"$f":"AF753*AF756","v":0},{"$f":"AG753*AG756","v":0},{"$f":"AH753*AH756","v":0},{"$f":"AI753*AI756","v":0},{"$f":"AJ753*AJ756","v":0},{"$f":"AK753*AK756","v":0},{"$f":"AL753*AL756","v":0},{"$f":"SUM(Y764:AL764)","v":4266900.4923357517},{"$f":"IF(AM764=1,0,IF(AM764=0,0,1))","v":1}]
[null,"Total Lost Revenues in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y757:Y764)","v":15794240.884381039},{"$f":"SUM(Z757:Z764)","v":6218657.5837298511},{"$f":"SUM(AA757:AA764)","v":10878534.766050979},{"$f":"SUM(AB757:AB764)","v":4676906.2581738792},{"$f":"SUM(AC757:AC764)","v":0},{"$f":"SUM(AD757:AD764)","v":0},{"$f":"SUM(AE757:AE764)","v":0},{"$f":"SUM(AF757:AF764)","v":0},{"$f":"SUM(AG757:AG764)","v":0},{"$f":"SUM(AH757:AH764)","v":0},{"$f":"SUM(AI757:AI764)","v":0},{"$f":"SUM(AJ757:AJ764)","v":0},{"$f":"SUM(AK757:AK764)","v":0},{"$f":"SUM(AL757:AL764)","v":0},{"$f":"SUM(AM757:AM764)","v":37568339.492335752},{"$f":"IF(AM765=1,0,IF(AM765=0,0,1))","v":1}]
[null,"Forecast Lost Revenues in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y754*Y756","v":622675.54621197213},{"$f":"Z754*Z756","v":2477681.051013269},{"$f":"AA754*AA756","v":21489.618072342186},{"$f":"AB754*AB756","v":26604.102892974901},{"$f":"AC754*AC756","v":0},{"$f":"AD754*AD756","v":0},{"$f":"AE754*AE756","v":0},{"$f":"AF754*AF756","v":0},{"$f":"AG754*AG756","v":0},{"$f":"AH754*AH756","v":0},{"$f":"AI754*AI756","v":0},{"$f":"AJ754*AJ756","v":0},{"$f":"AK754*AK756","v":0},{"$f":"AL754*AL756","v":0},{"$f":"SUM(Y766:AL766)","v":3148450.3181905583},{"$f":"IF(AM766=1,0,IF(AM766=0,0,1))","v":1}]
[null,"LRAMVA in 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM765-AM766","v":34419889.174145192},{"$f":"IF(AM767=1,0,IF(AM767=0,0,1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM768=1,0,IF(AM768=0,0,1))","v":0}]
[null,"2018 Savings Persisting in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E596:E751,Y596:Y751)","v":806595.87838103855},{"$f":"SUMPRODUCT(E596:E751,Z596:Z751)","v":744511.03509477433},{"$f":"IF(AA594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AA596:AA751),SUMPRODUCT($E$596:$E$751,AA596:AA751))","v":1947421.8365006512},{"$f":"IF(AB594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AB596:AB751),SUMPRODUCT($E$596:$E$751,AB596:AB751))","v":932161.10170161026},{"$f":"IF(AC594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AC596:AC751),SUMPRODUCT($E$596:$E$751,AC596:AC751))","v":0},{"$f":"IF(AD594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AD596:AD751),SUMPRODUCT($E$596:$E$751,AD596:AD751))","v":0},{"$f":"IF(AE594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AE596:AE751),SUMPRODUCT($E$596:$E$751,AE596:AE751))","v":0},{"$f":"IF(AF594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AF596:AF751),SUMPRODUCT($E$596:$E$751,AF596:AF751))","v":0},{"$f":"IF(AG594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AG596:AG751),SUMPRODUCT($E$596:$E$751,AG596:AG751))","v":0},{"$f":"IF(AH594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AH596:AH751),SUMPRODUCT($E$596:$E$751,AH596:AH751))","v":0},{"$f":"IF(AI594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AI596:AI751),SUMPRODUCT($E$596:$E$751,AI596:AI751))","v":0},{"$f":"IF(AJ594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AJ596:AJ751),SUMPRODUCT($E$596:$E$751,AJ596:AJ751))","v":0},{"$f":"IF(AK594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AK596:AK751),SUMPRODUCT($E$596:$E$751,AK596:AK751))","v":0},{"$f":"IF(AL594=\"kw\",SUMPRODUCT($N$596:$N$751,$P$596:$P$751,AL596:AL751),SUMPRODUCT($E$596:$E$751,AL596:AL751))","v":0},null,{"$f":"IF(AM769=1,0,IF(AM769=0,0,1))","v":0}]
[null,"2018 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F$596:F$751,Y$596:Y$751)","v":806595.87838103855},{"$f":"SUMPRODUCT(F$596:F$751,Z$596:Z$751)","v":741671.91984124552},{"$f":"IF($AA$594=\"kw\",SUMPRODUCT(N$596:N$751,Q$596:Q$751,AA$596:AA$751),SUMPRODUCT(F$596:F$751,AA$596:AA$751))","v":1947421.8365006512},{"$f":"IF($AB$594=\"kw\",SUMPRODUCT(N$596:N$751,Q$596:Q$751,AB$596:AB$751),SUMPRODUCT(F$596:F$751,AB$596:AB$751))","v":932161.10170161026},{"$f":"IF(AC594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AC596:AC751),SUMPRODUCT($F$596:$F$751,AC596:AC751))","v":0},{"$f":"IF(AD594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AD596:AD751),SUMPRODUCT($F$596:$F$751,AD596:AD751))","v":0},{"$f":"IF(AE594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AE596:AE751),SUMPRODUCT($F$596:$F$751,AE596:AE751))","v":0},{"$f":"IF(AF594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AF596:AF751),SUMPRODUCT($F$596:$F$751,AF596:AF751))","v":0},{"$f":"IF(AG594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AG596:AG751),SUMPRODUCT($F$596:$F$751,AG596:AG751))","v":0},{"$f":"IF(AH594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AH596:AH751),SUMPRODUCT($F$596:$F$751,AH596:AH751))","v":0},{"$f":"IF(AI594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AI596:AI751),SUMPRODUCT($F$596:$F$751,AI596:AI751))","v":0},{"$f":"IF(AJ594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AJ596:AJ751),SUMPRODUCT($F$596:$F$751,AJ596:AJ751))","v":0},{"$f":"IF(AK594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AK596:AK751),SUMPRODUCT($F$596:$F$751,AK596:AK751))","v":0},{"$f":"IF(AL594=\"kw\",SUMPRODUCT($N$596:$N$751,$Q$596:$Q$751,AL596:AL751),SUMPRODUCT($F$596:$F$751,AL596:AL751))","v":0},null,{"$f":"IF(AM770=1,0,IF(AM770=0,0,1))","v":0}]
[null,"2018 Savings Persisting in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G$596:G$751,Y$596:Y$751)","v":806595.87838103855},{"$f":"SUMPRODUCT(G$596:G$751,Z$596:Z$751)","v":740903.63882769644},{"$f":"IF($AA$594=\"kw\",SUMPRODUCT(N$596:N$751,R$596:R$751,AA$596:AA$751),SUMPRODUCT(G$596:G$751,AA$596:AA$751))","v":1947421.8365006512},{"$f":"IF($AB$594=\"kw\",SUMPRODUCT(N$596:N$751,R$596:R$751,AB$596:AB$751),SUMPRODUCT(G$596:G$751,AB$596:AB$751))","v":932161.10170161026},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM771=1,0,IF(AM771=0,0,1))","v":0}]
[null,"2018 Savings Persisting in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H$596:H$751,Y$596:Y$751)","v":806595.87838103855},{"$f":"SUMPRODUCT(H$596:H$751,Z$596:Z$751)","v":740903.63882769644},{"$f":"IF($AA$594=\"kw\",SUMPRODUCT(N$596:N$751,S$596:S$751,AA$596:AA$751),SUMPRODUCT(H$596:H$751,AA$596:AA$751))","v":1947421.8365006512},{"$f":"IF($AB$594=\"kw\",SUMPRODUCT(N$596:N$751,S$596:S$751,AB$596:AB$751),SUMPRODUCT(H$596:H$751,AB$596:AB$751))","v":932161.10170161026},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM772=1,0,IF(AM772=0,0,1))","v":0}]
[null,"2018 Savings Persisting in 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I$596:I$751,Y$596:Y$751)","v":806595.87838103855},{"$f":"SUMPRODUCT(I$596:I$751,Z$596:Z$751)","v":705442.55645571451},{"$f":"IF($AA$594=\"kw\",SUMPRODUCT(N$596:N$751,T$596:T$751,AA$596:AA$751),SUMPRODUCT(I$596:I$751,AA$596:AA$751))","v":1852681.7115767309},{"$f":"IF($AB$594=\"kw\",SUMPRODUCT(N$596:N$751,T$596:T$751,AB$596:AB$751),SUMPRODUCT(I$596:I$751,AB$596:AB$751))","v":886812.39626492851},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM773=1,0,IF(AM773=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM774=1,0,IF(AM774=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM775=1,0,IF(AM775=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM776=1,0,IF(AM776=0,0,1))","v":0}]
[null,"Table 5-e.  2019 Lost Revenues Work Form",null,"Return to top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM777=1,0,IF(AM777=0,0,1))","v":0}]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM778=1,0,IF(AM778=0,0,1))","v":0}]
[null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total",{"$f":"IF(AM779=1,0,IF(AM779=0,0,1))","v":1}]
[null,"Legacy Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0,null,{"$f":"IF(AM780=1,0,IF(AM780=0,0,1))","v":0}]
[null,"Residential Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM781=1,0,IF(AM781=0,0,1))","v":0}]
[1,"Coupon Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y782:AL782)","v":0},{"$f":"IF(AM782=1,0,IF(AM782=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y782","v":0},{"$f":"Z782","v":0},{"$f":"AA782","v":0},{"$f":"AB782","v":0},{"$f":"AC782","v":0},{"$f":"AD782","v":0},{"$f":"AE782","v":0},{"$f":"AF782","v":0},{"$f":"AG782","v":0},{"$f":"AH782","v":0},{"$f":"AI782","v":0},{"$f":"AJ782","v":0},{"$f":"AK782","v":0},{"$f":"AL782","v":0},null,{"$f":"IF(AM783=1,0,IF(AM783=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM784=1,0,IF(AM784=0,0,1))","v":0}]
[2,"Bi-Annual Retailer Event Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y785:AL785)","v":0},{"$f":"IF(AM785=1,0,IF(AM785=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y785","v":0},{"$f":"Z785","v":0},{"$f":"AA785","v":0},{"$f":"AB785","v":0},{"$f":"AC785","v":0},{"$f":"AD785","v":0},{"$f":"AE785","v":0},{"$f":"AF785","v":0},{"$f":"AG785","v":0},{"$f":"AH785","v":0},{"$f":"AI785","v":0},{"$f":"AJ785","v":0},{"$f":"AK785","v":0},{"$f":"AL785","v":0},null,{"$f":"IF(AM786=1,0,IF(AM786=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM787=1,0,IF(AM787=0,0,1))","v":0}]
[3,"Appliance Retirement Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y788:AL788)","v":0},{"$f":"IF(AM788=1,0,IF(AM788=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y788","v":0},{"$f":"Z788","v":0},{"$f":"AA788","v":0},{"$f":"AB788","v":0},{"$f":"AC788","v":0},{"$f":"AD788","v":0},{"$f":"AE788","v":0},{"$f":"AF788","v":0},{"$f":"AG788","v":0},{"$f":"AH788","v":0},{"$f":"AI788","v":0},{"$f":"AJ788","v":0},{"$f":"AK788","v":0},{"$f":"AL788","v":0},null,{"$f":"IF(AM789=1,0,IF(AM789=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM790=1,0,IF(AM790=0,0,1))","v":0}]
[4,"HVAC Incentives Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y791:AL791)","v":0},{"$f":"IF(AM791=1,0,IF(AM791=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y791","v":0},{"$f":"Z791","v":0},{"$f":"AA791","v":0},{"$f":"AB791","v":0},{"$f":"AC791","v":0},{"$f":"AD791","v":0},{"$f":"AE791","v":0},{"$f":"AF791","v":0},{"$f":"AG791","v":0},{"$f":"AH791","v":0},{"$f":"AI791","v":0},{"$f":"AJ791","v":0},{"$f":"AK791","v":0},{"$f":"AL791","v":0},null,{"$f":"IF(AM792=1,0,IF(AM792=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM793=1,0,IF(AM793=0,0,1))","v":0}]
[5,"Residential New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y794:AL794)","v":0},{"$f":"IF(AM794=1,0,IF(AM794=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y794","v":0},{"$f":"Z794","v":0},{"$f":"AA794","v":0},{"$f":"AB794","v":0},{"$f":"AC794","v":0},{"$f":"AD794","v":0},{"$f":"AE794","v":0},{"$f":"AF794","v":0},{"$f":"AG794","v":0},{"$f":"AH794","v":0},{"$f":"AI794","v":0},{"$f":"AJ794","v":0},{"$f":"AK794","v":0},{"$f":"AL794","v":0},null,{"$f":"IF(AM795=1,0,IF(AM795=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM796=1,0,IF(AM796=0,0,1))","v":0}]
[null,"Commercial & Institutional Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM797=1,0,IF(AM797=0,0,1))","v":0}]
[6,"Energy Audit Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y798:AL798)","v":0},{"$f":"IF(AM798=1,0,IF(AM798=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N798","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y798","v":0},{"$f":"Z798","v":0},{"$f":"AA798","v":0},{"$f":"AB798","v":0},{"$f":"AC798","v":0},{"$f":"AD798","v":0},{"$f":"AE798","v":0},{"$f":"AF798","v":0},{"$f":"AG798","v":0},{"$f":"AH798","v":0},{"$f":"AI798","v":0},{"$f":"AJ798","v":0},{"$f":"AK798","v":0},{"$f":"AL798","v":0},null,{"$f":"IF(AM799=1,0,IF(AM799=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM800=1,0,IF(AM800=0,0,1))","v":0}]
[7,"Efficiency:  Equipment Replacement Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y801:AL801)","v":0},{"$f":"IF(AM801=1,0,IF(AM801=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N801","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y801","v":0},{"$f":"Z801","v":0},{"$f":"AA801","v":0},{"$f":"AB801","v":0},{"$f":"AC801","v":0},{"$f":"AD801","v":0},{"$f":"AE801","v":0},{"$f":"AF801","v":0},{"$f":"AG801","v":0},{"$f":"AH801","v":0},{"$f":"AI801","v":0},{"$f":"AJ801","v":0},{"$f":"AK801","v":0},{"$f":"AL801","v":0},null,{"$f":"IF(AM802=1,0,IF(AM802=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM803=1,0,IF(AM803=0,0,1))","v":0}]
[8,"Direct Install Lighting and Water Heating Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y804:AL804)","v":0},{"$f":"IF(AM804=1,0,IF(AM804=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N804","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y804","v":0},{"$f":"Z804","v":0},{"$f":"AA804","v":0},{"$f":"AB804","v":0},{"$f":"AC804","v":0},{"$f":"AD804","v":0},{"$f":"AE804","v":0},{"$f":"AF804","v":0},{"$f":"AG804","v":0},{"$f":"AH804","v":0},{"$f":"AI804","v":0},{"$f":"AJ804","v":0},{"$f":"AK804","v":0},{"$f":"AL804","v":0},null,{"$f":"IF(AM805=1,0,IF(AM805=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM806=1,0,IF(AM806=0,0,1))","v":0}]
[9,"New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y807:AL807)","v":0},{"$f":"IF(AM807=1,0,IF(AM807=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N807","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y807","v":0},{"$f":"Z807","v":0},{"$f":"AA807","v":0},{"$f":"AB807","v":0},{"$f":"AC807","v":0},{"$f":"AD807","v":0},{"$f":"AE807","v":0},{"$f":"AF807","v":0},{"$f":"AG807","v":0},{"$f":"AH807","v":0},{"$f":"AI807","v":0},{"$f":"AJ807","v":0},{"$f":"AK807","v":0},{"$f":"AL807","v":0},null,{"$f":"IF(AM808=1,0,IF(AM808=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM809=1,0,IF(AM809=0,0,1))","v":0}]
[10,"Existing Building Commissioning Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y810:AL810)","v":0},{"$f":"IF(AM810=1,0,IF(AM810=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N810","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y810","v":0},{"$f":"Z810","v":0},{"$f":"AA810","v":0},{"$f":"AB810","v":0},{"$f":"AC810","v":0},{"$f":"AD810","v":0},{"$f":"AE810","v":0},{"$f":"AF810","v":0},{"$f":"AG810","v":0},{"$f":"AH810","v":0},{"$f":"AI810","v":0},{"$f":"AJ810","v":0},{"$f":"AK810","v":0},{"$f":"AL810","v":0},null,{"$f":"IF(AM811=1,0,IF(AM811=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM812=1,0,IF(AM812=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM813=1,0,IF(AM813=0,0,1))","v":0}]
[11,"Process and Systems Upgrades Initiatives - Project Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y814:AL814)","v":0},{"$f":"IF(AM814=1,0,IF(AM814=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N814","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y814","v":0},{"$f":"Z814","v":0},{"$f":"AA814","v":0},{"$f":"AB814","v":0},{"$f":"AC814","v":0},{"$f":"AD814","v":0},{"$f":"AE814","v":0},{"$f":"AF814","v":0},{"$f":"AG814","v":0},{"$f":"AH814","v":0},{"$f":"AI814","v":0},{"$f":"AJ814","v":0},{"$f":"AK814","v":0},{"$f":"AL814","v":0},null,{"$f":"IF(AM815=1,0,IF(AM815=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM816=1,0,IF(AM816=0,0,1))","v":0}]
[12,"Process and Systems Upgrades Initiatives - Monitoring and Targeting Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y817:AL817)","v":0},{"$f":"IF(AM817=1,0,IF(AM817=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N817","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y817","v":0},{"$f":"Z817","v":0},{"$f":"AA817","v":0},{"$f":"AB817","v":0},{"$f":"AC817","v":0},{"$f":"AD817","v":0},{"$f":"AE817","v":0},{"$f":"AF817","v":0},{"$f":"AG817","v":0},{"$f":"AH817","v":0},{"$f":"AI817","v":0},{"$f":"AJ817","v":0},{"$f":"AK817","v":0},{"$f":"AL817","v":0},null,{"$f":"IF(AM818=1,0,IF(AM818=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM819=1,0,IF(AM819=0,0,1))","v":0}]
[13,"Process and Systems Upgrades Initiatives - Energy Manager Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y820:AL820)","v":0},{"$f":"IF(AM820=1,0,IF(AM820=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N820","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y820","v":0},{"$f":"Z820","v":0},{"$f":"AA820","v":0},{"$f":"AB820","v":0},{"$f":"AC820","v":0},{"$f":"AD820","v":0},{"$f":"AE820","v":0},{"$f":"AF820","v":0},{"$f":"AG820","v":0},{"$f":"AH820","v":0},{"$f":"AI820","v":0},{"$f":"AJ820","v":0},{"$f":"AK820","v":0},{"$f":"AL820","v":0},null,{"$f":"IF(AM821=1,0,IF(AM821=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM822=1,0,IF(AM822=0,0,1))","v":0}]
[null,"Low Income Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM823=1,0,IF(AM823=0,0,1))","v":0}]
[14,"Low Income Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y824:AL824)","v":0},{"$f":"IF(AM824=1,0,IF(AM824=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N824","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y824","v":0},{"$f":"Z824","v":0},{"$f":"AA824","v":0},{"$f":"AB824","v":0},{"$f":"AC824","v":0},{"$f":"AD824","v":0},{"$f":"AE824","v":0},{"$f":"AF824","v":0},{"$f":"AG824","v":0},{"$f":"AH824","v":0},{"$f":"AI824","v":0},{"$f":"AJ824","v":0},{"$f":"AK824","v":0},{"$f":"AL824","v":0},null,{"$f":"IF(AM825=1,0,IF(AM825=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM826=1,0,IF(AM826=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM827=1,0,IF(AM827=0,0,1))","v":0}]
[15,"Aboriginal Conservation Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y828:AL828)","v":0},{"$f":"IF(AM828=1,0,IF(AM828=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N828","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y828","v":0},{"$f":"Z828","v":0},{"$f":"AA828","v":0},{"$f":"AB828","v":0},{"$f":"AC828","v":0},{"$f":"AD828","v":0},{"$f":"AE828","v":0},{"$f":"AF828","v":0},{"$f":"AG828","v":0},{"$f":"AH828","v":0},{"$f":"AI828","v":0},{"$f":"AJ828","v":0},{"$f":"AK828","v":0},{"$f":"AL828","v":0},null,{"$f":"IF(AM829=1,0,IF(AM829=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM830=1,0,IF(AM830=0,0,1))","v":0}]
[16,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y831:AL831)","v":0},{"$f":"IF(AM831=1,0,IF(AM831=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N831","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y831","v":0},{"$f":"Z831","v":0},{"$f":"AA831","v":0},{"$f":"AB831","v":0},{"$f":"AC831","v":0},{"$f":"AD831","v":0},{"$f":"AE831","v":0},{"$f":"AF831","v":0},{"$f":"AG831","v":0},{"$f":"AH831","v":0},{"$f":"AI831","v":0},{"$f":"AJ831","v":0},{"$f":"AK831","v":0},{"$f":"AL831","v":0},null,{"$f":"IF(AM832=1,0,IF(AM832=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM833=1,0,IF(AM833=0,0,1))","v":0}]
[null,"Conservation Fund Pilots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM834=1,0,IF(AM834=0,0,1))","v":0}]
[17,"Conservation Fund Pilot - EnerNOC","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y835:AL835)","v":0},{"$f":"IF(AM835=1,0,IF(AM835=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N835","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y835","v":0},{"$f":"Z835","v":0},{"$f":"AA835","v":0},{"$f":"AB835","v":0},{"$f":"AC835","v":0},{"$f":"AD835","v":0},{"$f":"AE835","v":0},{"$f":"AF835","v":0},{"$f":"AG835","v":0},{"$f":"AH835","v":0},{"$f":"AI835","v":0},{"$f":"AJ835","v":0},{"$f":"AK835","v":0},{"$f":"AL835","v":0},null,{"$f":"IF(AM836=1,0,IF(AM836=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM837=1,0,IF(AM837=0,0,1))","v":0}]
[18,"Loblaws Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y838:AL838)","v":0},{"$f":"IF(AM838=1,0,IF(AM838=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N838","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y838","v":0},{"$f":"Z838","v":0},{"$f":"AA838","v":0},{"$f":"AB838","v":0},{"$f":"AC838","v":0},{"$f":"AD838","v":0},{"$f":"AE838","v":0},{"$f":"AF838","v":0},{"$f":"AG838","v":0},{"$f":"AH838","v":0},{"$f":"AI838","v":0},{"$f":"AJ838","v":0},{"$f":"AK838","v":0},{"$f":"AL838","v":0},null,{"$f":"IF(AM839=1,0,IF(AM839=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM840=1,0,IF(AM840=0,0,1))","v":0}]
[19,"Conservation Fund Pilot - SEG","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y841:AL841)","v":0},{"$f":"IF(AM841=1,0,IF(AM841=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N841","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y841","v":0},{"$f":"Z841","v":0},{"$f":"AA841","v":0},{"$f":"AB841","v":0},{"$f":"AC841","v":0},{"$f":"AD841","v":0},{"$f":"AE841","v":0},{"$f":"AF841","v":0},{"$f":"AG841","v":0},{"$f":"AH841","v":0},{"$f":"AI841","v":0},{"$f":"AJ841","v":0},{"$f":"AK841","v":0},{"$f":"AL841","v":0},null,{"$f":"IF(AM842=1,0,IF(AM842=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM843=1,0,IF(AM843=0,0,1))","v":0}]
[20,"Social Benchmarking Pliot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y844:AL844)","v":0},{"$f":"IF(AM844=1,0,IF(AM844=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N844","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y844","v":0},{"$f":"Z844","v":0},{"$f":"AA844","v":0},{"$f":"AB844","v":0},{"$f":"AC844","v":0},{"$f":"AD844","v":0},{"$f":"AE844","v":0},{"$f":"AF844","v":0},{"$f":"AG844","v":0},{"$f":"AH844","v":0},{"$f":"AI844","v":0},{"$f":"AJ844","v":0},{"$f":"AK844","v":0},{"$f":"AL844","v":0},null,{"$f":"IF(AM845=1,0,IF(AM845=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM846=1,0,IF(AM846=0,0,1))","v":0}]
[null,"Conservation First Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM847=1,0,IF(AM847=0,0,1))","v":0}]
[null,"Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM848=1,0,IF(AM848=0,0,1))","v":0}]
[21,"Save on Energy Coupon Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y849:AL849)","v":0},{"$f":"IF(AM849=1,0,IF(AM849=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y849","v":0},{"$f":"Z849","v":0},{"$f":"AA849","v":0},{"$f":"AB849","v":0},{"$f":"AC849","v":0},{"$f":"AD849","v":0},{"$f":"AE849","v":0},{"$f":"AF849","v":0},{"$f":"AG849","v":0},{"$f":"AH849","v":0},{"$f":"AI849","v":0},{"$f":"AJ849","v":0},{"$f":"AK849","v":0},{"$f":"AL849","v":0},null,{"$f":"IF(AM850=1,0,IF(AM850=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM851=1,0,IF(AM851=0,0,1))","v":0}]
[22,"Save on Energy Heating and Cooling Program","Verified",3150,{"$f":"D852","v":3150},{"$f":"E852","v":3150},{"$f":"F852","v":3150},{"$f":"G852","v":3150},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y852:AL852)","v":1},{"$f":"IF(AM852=1,0,IF(AM852=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y852","v":1},{"$f":"Z852","v":0},{"$f":"AA852","v":0},{"$f":"AB852","v":0},{"$f":"AC852","v":0},{"$f":"AD852","v":0},{"$f":"AE852","v":0},{"$f":"AF852","v":0},{"$f":"AG852","v":0},{"$f":"AH852","v":0},{"$f":"AI852","v":0},{"$f":"AJ852","v":0},{"$f":"AK852","v":0},{"$f":"AL852","v":0},null,{"$f":"IF(AM853=1,0,IF(AM853=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM854=1,0,IF(AM854=0,0,1))","v":0}]
[23,"Save on Energy New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y855:AL855)","v":0},{"$f":"IF(AM855=1,0,IF(AM855=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y855","v":0},{"$f":"Z855","v":0},{"$f":"AA855","v":0},{"$f":"AB855","v":0},{"$f":"AC855","v":0},{"$f":"AD855","v":0},{"$f":"AE855","v":0},{"$f":"AF855","v":0},{"$f":"AG855","v":0},{"$f":"AH855","v":0},{"$f":"AI855","v":0},{"$f":"AJ855","v":0},{"$f":"AK855","v":0},{"$f":"AL855","v":0},null,{"$f":"IF(AM856=1,0,IF(AM856=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM857=1,0,IF(AM857=0,0,1))","v":0}]
[24,"Save on Energy Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y858:AL858)","v":0},{"$f":"IF(AM858=1,0,IF(AM858=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y858","v":0},{"$f":"Z858","v":0},{"$f":"AA858","v":0},{"$f":"AB858","v":0},{"$f":"AC858","v":0},{"$f":"AD858","v":0},{"$f":"AE858","v":0},{"$f":"AF858","v":0},{"$f":"AG858","v":0},{"$f":"AH858","v":0},{"$f":"AI858","v":0},{"$f":"AJ858","v":0},{"$f":"AK858","v":0},{"$f":"AL858","v":0},null,{"$f":"IF(AM859=1,0,IF(AM859=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM860=1,0,IF(AM860=0,0,1))","v":0}]
[null,"Non-Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM861=1,0,IF(AM861=0,0,1))","v":0}]
[25,"Save on Energy Audit Funding Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y862:AL862)","v":0},{"$f":"IF(AM862=1,0,IF(AM862=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N862","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y862","v":0},{"$f":"Z862","v":0},{"$f":"AA862","v":0},{"$f":"AB862","v":0},{"$f":"AC862","v":0},{"$f":"AD862","v":0},{"$f":"AE862","v":0},{"$f":"AF862","v":0},{"$f":"AG862","v":0},{"$f":"AH862","v":0},{"$f":"AI862","v":0},{"$f":"AJ862","v":0},{"$f":"AK862","v":0},{"$f":"AL862","v":0},null,{"$f":"IF(AM863=1,0,IF(AM863=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53900000000000003,0.25800000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Z865","v":0.79800000000000004},{"$f":"IF(AM864=1,0,IF(AM864=0,0,1))","v":1}]
[26,"Save on Energy Retrofit Program","Verified",6828.734088451386,{"$f":"D865","v":6828.734088451386},{"$f":"E865","v":6828.734088451386},{"$f":"F865","v":6828.734088451386},{"$f":"G865","v":6828.734088451386},null,null,null,null,null,12,{"$f":"D865*((O679+O493+O308+O307+O122)/(D122+D307+D308+D493+D679))","v":1.4937167706388721},{"$f":"E865*((P679+P493+P308+P307+P122)/(E122+E307+E308+E493+E679))","v":1.5351068900215841},{"$f":"F865*((Q679+Q493+Q308+Q307+Q122)/(F122+F307+F308+F493+F679))","v":1.5349526746311191},{"$f":"G865*((R679+R493+R308+R307+R122)/(G122+G307+G308+G493+G679))","v":1.5349526746311191},{"$f":"H865*((S679+S493+S308+S307+S122)/(H122+H307+H308+H493+H679))","v":1.5349526746311191},null,null,null,null,null,null,0.20200000000000001,{"$f":"$AM$864/($AA$864+$AB$864)*AA864","v":0.53967628607277296},{"$f":"$AM$864/($AA$864+$AB$864)*AB864","v":0.25832371392722708},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y865:AL865)","v":1},{"$f":"IF(AM865=1,0,IF(AM865=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N865","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y865","v":0},{"$f":"Z865","v":0.20200000000000001},{"$f":"AA865","v":0.53967628607277296},{"$f":"AB865","v":0.25832371392722708},{"$f":"AC865","v":0},{"$f":"AD865","v":0},{"$f":"AE865","v":0},{"$f":"AF865","v":0},{"$f":"AG865","v":0},{"$f":"AH865","v":0},{"$f":"AI865","v":0},{"$f":"AJ865","v":0},{"$f":"AK865","v":0},{"$f":"AL865","v":0},null,{"$f":"IF(AM866=1,0,IF(AM866=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM867=1,0,IF(AM867=0,0,1))","v":0}]
[27,"Save on Energy Small Business Lighting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y868:AL868)","v":0},{"$f":"IF(AM868=1,0,IF(AM868=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y868","v":0},{"$f":"Z868","v":0},{"$f":"AA868","v":0},{"$f":"AB868","v":0},{"$f":"AC868","v":0},{"$f":"AD868","v":0},{"$f":"AE868","v":0},{"$f":"AF868","v":0},{"$f":"AG868","v":0},{"$f":"AH868","v":0},{"$f":"AI868","v":0},{"$f":"AJ868","v":0},{"$f":"AK868","v":0},{"$f":"AL868","v":0},null,{"$f":"IF(AM869=1,0,IF(AM869=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM870=1,0,IF(AM870=0,0,1))","v":0}]
[28,"Save on Energy High Performance New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y871:AL871)","v":0},{"$f":"IF(AM871=1,0,IF(AM871=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y871","v":0},{"$f":"Z871","v":0},{"$f":"AA871","v":0},{"$f":"AB871","v":0},{"$f":"AC871","v":0},{"$f":"AD871","v":0},{"$f":"AE871","v":0},{"$f":"AF871","v":0},{"$f":"AG871","v":0},{"$f":"AH871","v":0},{"$f":"AI871","v":0},{"$f":"AJ871","v":0},{"$f":"AK871","v":0},{"$f":"AL871","v":0},null,{"$f":"IF(AM872=1,0,IF(AM872=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM873=1,0,IF(AM873=0,0,1))","v":0}]
[29,"Save on Energy Existing Building Commissioning Program","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y874:AL874)","v":0},{"$f":"IF(AM874=1,0,IF(AM874=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y874","v":0},{"$f":"Z874","v":0},{"$f":"AA874","v":0},{"$f":"AB874","v":0},{"$f":"AC874","v":0},{"$f":"AD874","v":0},{"$f":"AE874","v":0},{"$f":"AF874","v":0},{"$f":"AG874","v":0},{"$f":"AH874","v":0},{"$f":"AI874","v":0},{"$f":"AJ874","v":0},{"$f":"AK874","v":0},{"$f":"AL874","v":0},null,{"$f":"IF(AM875=1,0,IF(AM875=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM876=1,0,IF(AM876=0,0,1))","v":0}]
[30,"Save on Energy Process & Systems Upgrades Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y877:AL877)","v":0},{"$f":"IF(AM877=1,0,IF(AM877=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N877","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y877","v":0},{"$f":"Z877","v":0},{"$f":"AA877","v":0},{"$f":"AB877","v":0},{"$f":"AC877","v":0},{"$f":"AD877","v":0},{"$f":"AE877","v":0},{"$f":"AF877","v":0},{"$f":"AG877","v":0},{"$f":"AH877","v":0},{"$f":"AI877","v":0},{"$f":"AJ877","v":0},{"$f":"AK877","v":0},{"$f":"AL877","v":0},null,{"$f":"IF(AM878=1,0,IF(AM878=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM879=1,0,IF(AM879=0,0,1))","v":0}]
[31,"Save on Energy Business Refrigeration Incentive","Verified",47070.296666666647,{"$f":"D880","v":47070.296666666647},{"$f":"E880","v":47070.296666666647},{"$f":"F880","v":47070.296666666647},{"$f":"G880","v":47070.296666666647},null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y880:AL880)","v":1},{"$f":"IF(AM880=1,0,IF(AM880=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N880","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y880","v":0},{"$f":"Z880","v":1},{"$f":"AA880","v":0},{"$f":"AB880","v":0},{"$f":"AC880","v":0},{"$f":"AD880","v":0},{"$f":"AE880","v":0},{"$f":"AF880","v":0},{"$f":"AG880","v":0},{"$f":"AH880","v":0},{"$f":"AI880","v":0},{"$f":"AJ880","v":0},{"$f":"AK880","v":0},{"$f":"AL880","v":0},null,{"$f":"IF(AM881=1,0,IF(AM881=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM882=1,0,IF(AM882=0,0,1))","v":0}]
[32,"Save on Energy Energy Manager Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y883:AL883)","v":0},{"$f":"IF(AM883=1,0,IF(AM883=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N883","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y883","v":0},{"$f":"Z883","v":0},{"$f":"AA883","v":0},{"$f":"AB883","v":0},{"$f":"AC883","v":0},{"$f":"AD883","v":0},{"$f":"AE883","v":0},{"$f":"AF883","v":0},{"$f":"AG883","v":0},{"$f":"AH883","v":0},{"$f":"AI883","v":0},{"$f":"AJ883","v":0},{"$f":"AK883","v":0},{"$f":"AL883","v":0},null,{"$f":"IF(AM884=1,0,IF(AM884=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM885=1,0,IF(AM885=0,0,1))","v":0}]
[null,"Local & Regional Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM886=1,0,IF(AM886=0,0,1))","v":0}]
[33,"Kingston Hydro Smart Thermostat Program","Verified",41111,41111,41111,41111,41111,41111,41111,41111,41111,41111,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y887:AL887)","v":1},{"$f":"IF(AM887=1,0,IF(AM887=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N887","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y887","v":1},{"$f":"Z887","v":0},{"$f":"AA887","v":0},{"$f":"AB887","v":0},{"$f":"AC887","v":0},{"$f":"AD887","v":0},{"$f":"AE887","v":0},{"$f":"AF887","v":0},{"$f":"AG887","v":0},{"$f":"AH887","v":0},{"$f":"AI887","v":0},{"$f":"AJ887","v":0},{"$f":"AK887","v":0},{"$f":"AL887","v":0},null,{"$f":"IF(AM888=1,0,IF(AM888=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM889=1,0,IF(AM889=0,0,1))","v":0}]
[34,"First Nation Conservation Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y890:AL890)","v":0},{"$f":"IF(AM890=1,0,IF(AM890=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N890","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y890","v":0},{"$f":"Z890","v":0},{"$f":"AA890","v":0},{"$f":"AB890","v":0},{"$f":"AC890","v":0},{"$f":"AD890","v":0},{"$f":"AE890","v":0},{"$f":"AF890","v":0},{"$f":"AG890","v":0},{"$f":"AH890","v":0},{"$f":"AI890","v":0},{"$f":"AJ890","v":0},{"$f":"AK890","v":0},{"$f":"AL890","v":0},null,{"$f":"IF(AM891=1,0,IF(AM891=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM892=1,0,IF(AM892=0,0,1))","v":0}]
[35,"Social Benchmarking Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y893:AL893)","v":0},{"$f":"IF(AM893=1,0,IF(AM893=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N893","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y893","v":0},{"$f":"Z893","v":0},{"$f":"AA893","v":0},{"$f":"AB893","v":0},{"$f":"AC893","v":0},{"$f":"AD893","v":0},{"$f":"AE893","v":0},{"$f":"AF893","v":0},{"$f":"AG893","v":0},{"$f":"AH893","v":0},{"$f":"AI893","v":0},{"$f":"AJ893","v":0},{"$f":"AK893","v":0},{"$f":"AL893","v":0},null,{"$f":"IF(AM894=1,0,IF(AM894=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM895=1,0,IF(AM895=0,0,1))","v":0}]
[null,"Pilot Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM896=1,0,IF(AM896=0,0,1))","v":0}]
[36,"Enersource Hydro Mississauga Inc. - Performance-Based Conservation Pilot Program - Conservation Fund","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y897:AL897)","v":0},{"$f":"IF(AM897=1,0,IF(AM897=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N897","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y897","v":0},{"$f":"Z897","v":0},{"$f":"AA897","v":0},{"$f":"AB897","v":0},{"$f":"AC897","v":0},{"$f":"AD897","v":0},{"$f":"AE897","v":0},{"$f":"AF897","v":0},{"$f":"AG897","v":0},{"$f":"AH897","v":0},{"$f":"AI897","v":0},{"$f":"AJ897","v":0},{"$f":"AK897","v":0},{"$f":"AL897","v":0},null,{"$f":"IF(AM898=1,0,IF(AM898=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM899=1,0,IF(AM899=0,0,1))","v":0}]
[37,"EnWin Utilities Ltd. - Building Optimization Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y900:AL900)","v":0},{"$f":"IF(AM900=1,0,IF(AM900=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N900","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y900","v":0},{"$f":"Z900","v":0},{"$f":"AA900","v":0},{"$f":"AB900","v":0},{"$f":"AC900","v":0},{"$f":"AD900","v":0},{"$f":"AE900","v":0},{"$f":"AF900","v":0},{"$f":"AG900","v":0},{"$f":"AH900","v":0},{"$f":"AI900","v":0},{"$f":"AJ900","v":0},{"$f":"AK900","v":0},{"$f":"AL900","v":0},null,{"$f":"IF(AM901=1,0,IF(AM901=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM902=1,0,IF(AM902=0,0,1))","v":0}]
[38,"EnWin Utilities Ltd. - Re-Invest Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y903:AL903)","v":0},{"$f":"IF(AM903=1,0,IF(AM903=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N903","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y903","v":0},{"$f":"Z903","v":0},{"$f":"AA903","v":0},{"$f":"AB903","v":0},{"$f":"AC903","v":0},{"$f":"AD903","v":0},{"$f":"AE903","v":0},{"$f":"AF903","v":0},{"$f":"AG903","v":0},{"$f":"AH903","v":0},{"$f":"AI903","v":0},{"$f":"AJ903","v":0},{"$f":"AK903","v":0},{"$f":"AL903","v":0},null,{"$f":"IF(AM904=1,0,IF(AM904=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM905=1,0,IF(AM905=0,0,1))","v":0}]
[39,"Horizon Utilities Corporation - ECM Furnace Motor Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y906:AL906)","v":0},{"$f":"IF(AM906=1,0,IF(AM906=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N906","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y906","v":0},{"$f":"Z906","v":0},{"$f":"AA906","v":0},{"$f":"AB906","v":0},{"$f":"AC906","v":0},{"$f":"AD906","v":0},{"$f":"AE906","v":0},{"$f":"AF906","v":0},{"$f":"AG906","v":0},{"$f":"AH906","v":0},{"$f":"AI906","v":0},{"$f":"AJ906","v":0},{"$f":"AK906","v":0},{"$f":"AL906","v":0},null,{"$f":"IF(AM907=1,0,IF(AM907=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM908=1,0,IF(AM908=0,0,1))","v":0}]
[40,"Horizon Utilities Corporation - Social Benchmarking Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y909:AL909)","v":0},{"$f":"IF(AM909=1,0,IF(AM909=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N909","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y909","v":0},{"$f":"Z909","v":0},{"$f":"AA909","v":0},{"$f":"AB909","v":0},{"$f":"AC909","v":0},{"$f":"AD909","v":0},{"$f":"AE909","v":0},{"$f":"AF909","v":0},{"$f":"AG909","v":0},{"$f":"AH909","v":0},{"$f":"AI909","v":0},{"$f":"AJ909","v":0},{"$f":"AK909","v":0},{"$f":"AL909","v":0},null,{"$f":"IF(AM910=1,0,IF(AM910=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM911=1,0,IF(AM911=0,0,1))","v":0}]
[41,"Hydro Ottawa Limited - Conservation Voltage Regulation (CVR) Leveraging AMI Data Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y912:AL912)","v":0},{"$f":"IF(AM912=1,0,IF(AM912=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N912","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y912","v":0},{"$f":"Z912","v":0},{"$f":"AA912","v":0},{"$f":"AB912","v":0},{"$f":"AC912","v":0},{"$f":"AD912","v":0},{"$f":"AE912","v":0},{"$f":"AF912","v":0},{"$f":"AG912","v":0},{"$f":"AH912","v":0},{"$f":"AI912","v":0},{"$f":"AJ912","v":0},{"$f":"AK912","v":0},{"$f":"AL912","v":0},null,{"$f":"IF(AM913=1,0,IF(AM913=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM914=1,0,IF(AM914=0,0,1))","v":0}]
[42,"Hydro Ottawa Limited - Residential Demand Response Wi-Fi Thermostat Pilot","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y915:AL915)","v":0},{"$f":"IF(AM915=1,0,IF(AM915=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y915","v":0},{"$f":"Z915","v":0},{"$f":"AA915","v":0},{"$f":"AB915","v":0},{"$f":"AC915","v":0},{"$f":"AD915","v":0},{"$f":"AE915","v":0},{"$f":"AF915","v":0},{"$f":"AG915","v":0},{"$f":"AH915","v":0},{"$f":"AI915","v":0},{"$f":"AJ915","v":0},{"$f":"AK915","v":0},{"$f":"AL915","v":0},null,{"$f":"IF(AM916=1,0,IF(AM916=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM917=1,0,IF(AM917=0,0,1))","v":0}]
[43,"Kitchener-Wilmot Hydro Inc. - Pilot - DCKV","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y918:AL918)","v":0},{"$f":"IF(AM918=1,0,IF(AM918=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N918","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y918","v":0},{"$f":"Z918","v":0},{"$f":"AA918","v":0},{"$f":"AB918","v":0},{"$f":"AC918","v":0},{"$f":"AD918","v":0},{"$f":"AE918","v":0},{"$f":"AF918","v":0},{"$f":"AG918","v":0},{"$f":"AH918","v":0},{"$f":"AI918","v":0},{"$f":"AJ918","v":0},{"$f":"AK918","v":0},{"$f":"AL918","v":0},null,{"$f":"IF(AM919=1,0,IF(AM919=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM920=1,0,IF(AM920=0,0,1))","v":0}]
[44,"Niagara-on-the-Lake Hydro Inc. - Direct Install Energy Efficiency Measures for the Agricultural Sector","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y921:AL921)","v":0},{"$f":"IF(AM921=1,0,IF(AM921=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N921","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y921","v":0},{"$f":"Z921","v":0},{"$f":"AA921","v":0},{"$f":"AB921","v":0},{"$f":"AC921","v":0},{"$f":"AD921","v":0},{"$f":"AE921","v":0},{"$f":"AF921","v":0},{"$f":"AG921","v":0},{"$f":"AH921","v":0},{"$f":"AI921","v":0},{"$f":"AJ921","v":0},{"$f":"AK921","v":0},{"$f":"AL921","v":0},null,{"$f":"IF(AM922=1,0,IF(AM922=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM923=1,0,IF(AM923=0,0,1))","v":0}]
[45,"Oakville Hydro Electricity Distribution Inc. - Direct Install - Hydronic","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y924:AL924)","v":0},{"$f":"IF(AM924=1,0,IF(AM924=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N924","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y924","v":0},{"$f":"Z924","v":0},{"$f":"AA924","v":0},{"$f":"AB924","v":0},{"$f":"AC924","v":0},{"$f":"AD924","v":0},{"$f":"AE924","v":0},{"$f":"AF924","v":0},{"$f":"AG924","v":0},{"$f":"AH924","v":0},{"$f":"AI924","v":0},{"$f":"AJ924","v":0},{"$f":"AK924","v":0},{"$f":"AL924","v":0},null,{"$f":"IF(AM925=1,0,IF(AM925=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM926=1,0,IF(AM926=0,0,1))","v":0}]
[46,"Oakville Hydro Electricity Distribution Inc. - Direct Install - RTU Controls","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y927:AL927)","v":0},{"$f":"IF(AM927=1,0,IF(AM927=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N927","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y927","v":0},{"$f":"Z927","v":0},{"$f":"AA927","v":0},{"$f":"AB927","v":0},{"$f":"AC927","v":0},{"$f":"AD927","v":0},{"$f":"AE927","v":0},{"$f":"AF927","v":0},{"$f":"AG927","v":0},{"$f":"AH927","v":0},{"$f":"AI927","v":0},{"$f":"AJ927","v":0},{"$f":"AK927","v":0},{"$f":"AL927","v":0},null,{"$f":"IF(AM928=1,0,IF(AM928=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM929=1,0,IF(AM929=0,0,1))","v":0}]
[47,"Toronto Hydro-Electric System Limited - Direct Install - Hydronic (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y930:AL930)","v":0},{"$f":"IF(AM930=1,0,IF(AM930=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N930","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y930","v":0},{"$f":"Z930","v":0},{"$f":"AA930","v":0},{"$f":"AB930","v":0},{"$f":"AC930","v":0},{"$f":"AD930","v":0},{"$f":"AE930","v":0},{"$f":"AF930","v":0},{"$f":"AG930","v":0},{"$f":"AH930","v":0},{"$f":"AI930","v":0},{"$f":"AJ930","v":0},{"$f":"AK930","v":0},{"$f":"AL930","v":0},null,{"$f":"IF(AM931=1,0,IF(AM931=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM932=1,0,IF(AM932=0,0,1))","v":0}]
[48,"Toronto Hydro-Electric System Limited - Direct Install - RTU Controls (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y933:AL933)","v":0},{"$f":"IF(AM933=1,0,IF(AM933=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N933","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y933","v":0},{"$f":"Z933","v":0},{"$f":"AA933","v":0},{"$f":"AB933","v":0},{"$f":"AC933","v":0},{"$f":"AD933","v":0},{"$f":"AE933","v":0},{"$f":"AF933","v":0},{"$f":"AG933","v":0},{"$f":"AH933","v":0},{"$f":"AI933","v":0},{"$f":"AJ933","v":0},{"$f":"AK933","v":0},{"$f":"AL933","v":0},null,{"$f":"IF(AM934=1,0,IF(AM934=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM935=1,0,IF(AM935=0,0,1))","v":0}]
[49,"Toronto Hydro-Electric System Limited - PFP - Large (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y936:AL936)","v":0},{"$f":"IF(AM936=1,0,IF(AM936=0,0,1))","v":0}]
[null,"Adjustment to 2019 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N936","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y936","v":0},{"$f":"Z936","v":0},{"$f":"AA936","v":0},{"$f":"AB936","v":0},{"$f":"AC936","v":0},{"$f":"AD936","v":0},{"$f":"AE936","v":0},{"$f":"AF936","v":0},{"$f":"AG936","v":0},{"$f":"AH936","v":0},{"$f":"AI936","v":0},{"$f":"AJ936","v":0},{"$f":"AK936","v":0},{"$f":"AL936","v":0},null,{"$f":"IF(AM937=1,0,IF(AM937=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM938=1,0,IF(AM938=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2019",null,{"$f":"SUM(D782:D937)","v":98160.03075511803},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O782:O937)","v":1.4937167706388721},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y780=\"kWh\",SUMPRODUCT(D782:D937,Y782:Y937))","v":44261},{"$f":"IF(Z780=\"kWh\",SUMPRODUCT(D782:D937,Z782:Z937))","v":48449.700952533829},{"$f":"IF(AA780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AA782:AA937),SUMPRODUCT(D782:D937,AA782:AA937))","v":3685.3058514339868},{"$f":"IF(AB780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AB782:AB937),SUMPRODUCT(D782:D937,AB782:AB937))","v":1764.0239511502195},{"$f":"IF(AC780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AC782:AC937),SUMPRODUCT(D782:D937,AC782:AC937))","v":0},{"$f":"IF(AD780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AD782:AD937),SUMPRODUCT(D782:D937,AD782:AD937))","v":0},{"$f":"IF(AE780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AE782:AE937),SUMPRODUCT(D782:D937,AE782:AE937))","v":0},{"$f":"IF(AF780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AF782:AF937),SUMPRODUCT(D782:D937,AF782:AF937))","v":0},{"$f":"IF(AG780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AG782:AG937),SUMPRODUCT(D782:D937,AG782:AG937))","v":0},{"$f":"IF(AH780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AH782:AH937),SUMPRODUCT(D782:D937,AH782:AH937))","v":0},{"$f":"IF(AI780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AI782:AI937),SUMPRODUCT(D782:D937,AI782:AI937))","v":0},{"$f":"IF(AJ780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AJ782:AJ937),SUMPRODUCT(D782:D937,AJ782:AJ937))","v":0},{"$f":"IF(AK780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AK782:AK937),SUMPRODUCT(D782:D937,AK782:AK937))","v":0},{"$f":"IF(AL780=\"kw\",SUMPRODUCT(N782:N937,O782:O937,AL782:AL937),SUMPRODUCT(D782:D937,AL782:AL937))","v":0},null,{"$f":"IF(AM939=1,0,IF(AM939=0,0,1))","v":0}]
[null,"Forecast CDM Savings in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692022.30677957775,3476867.3306674063,29611.272369386894,29189.651855949553,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM940=1,0,IF(AM940=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM941=1,0,IF(AM941=0,0,1))","v":0}]
[null,"Distribution Rate in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0,null,{"$f":"IF(AM942=1,0,IF(AM942=0,0,1))","v":0}]
[null,"Lost Revenue in 2019 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK142*AE942","v":0},{"$f":"'4.  2011-2014 LRAM'!AL142*AF942","v":0},{"$f":"'4.  2011-2014 LRAM'!AM142*AG942","v":0},{"$f":"'4.  2011-2014 LRAM'!AN142*AH942","v":0},{"$f":"'4.  2011-2014 LRAM'!AO142*AI942","v":0},{"$f":"'4.  2011-2014 LRAM'!AP142*AJ942","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ142*AK942","v":0},{"$f":"'4.  2011-2014 LRAM'!AR142*AL942","v":0},{"$f":"SUM(Y943:AL943)","v":0},{"$f":"IF(AM943=1,0,IF(AM943=0,0,1))","v":0}]
[null,"Lost Revenue in 2019 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK274*AE942","v":0},{"$f":"'4.  2011-2014 LRAM'!AL274*AF942","v":0},{"$f":"'4.  2011-2014 LRAM'!AM274*AG942","v":0},{"$f":"'4.  2011-2014 LRAM'!AN274*AH942","v":0},{"$f":"'4.  2011-2014 LRAM'!AO274*AI942","v":0},{"$f":"'4.  2011-2014 LRAM'!AP274*AJ942","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ274*AK942","v":0},{"$f":"'4.  2011-2014 LRAM'!AR274*AL942","v":0},{"$f":"SUM(Y944:AL944)","v":0},{"$f":"IF(AM944=1,0,IF(AM944=0,0,1))","v":0}]
[null,"Lost Revenue in 2019 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK406*AE942","v":0},{"$f":"'4.  2011-2014 LRAM'!AL406*AF942","v":0},{"$f":"'4.  2011-2014 LRAM'!AM406*AG942","v":0},{"$f":"'4.  2011-2014 LRAM'!AN406*AH942","v":0},{"$f":"'4.  2011-2014 LRAM'!AO406*AI942","v":0},{"$f":"'4.  2011-2014 LRAM'!AP406*AJ942","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ406*AK942","v":0},{"$f":"'4.  2011-2014 LRAM'!AR406*AL942","v":0},{"$f":"SUM(Y945:AL945)","v":0},{"$f":"IF(AM945=1,0,IF(AM945=0,0,1))","v":0}]
[null,"Lost Revenue in 2019 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK539*AE942","v":0},{"$f":"'4.  2011-2014 LRAM'!AL539*AF942","v":0},{"$f":"'4.  2011-2014 LRAM'!AM539*AG942","v":0},{"$f":"'4.  2011-2014 LRAM'!AN539*AH942","v":0},{"$f":"'4.  2011-2014 LRAM'!AO539*AI942","v":0},{"$f":"'4.  2011-2014 LRAM'!AP539*AJ942","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ539*AK942","v":0},{"$f":"'4.  2011-2014 LRAM'!AR539*AL942","v":0},{"$f":"SUM(Y946:AL946)","v":0},{"$f":"IF(AM946=1,0,IF(AM946=0,0,1))","v":0}]
[null,"Lost Revenue in 2019 from 2015 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y210*Y942","v":1140895.5850000002},{"$f":"Z210*Z942","v":2584529.9779000003},{"$f":"AA210*AA942","v":2329902.3349522958},{"$f":"AB210*AB942","v":2923477.1021477045},{"$f":"AC210*AC942","v":0},{"$f":"AD210*AD942","v":0},{"$f":"AE211*AE942","v":0},{"$f":"AF211*AF942","v":0},{"$f":"AG211*AG942","v":0},{"$f":"AH211*AH942","v":0},{"$f":"AI211*AI942","v":0},{"$f":"AJ211*AJ942","v":0},{"$f":"AK211*AK942","v":0},{"$f":"AL211*AL942","v":0},{"$f":"SUM(Y947:AL947)","v":8978805},{"$f":"IF(AM947=1,0,IF(AM947=0,0,1))","v":1}]
[null,"Lost Revenue in 2019 from 2016 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397*Y942","v":1577041.9199999999},{"$f":"Z397*Z942","v":990086.24},{"$f":"AA397*AA942","v":1317163.1614875132},{"$f":"AB397*AB942","v":489506.67851248675},{"$f":"AC397*AC942","v":0},{"$f":"AD397*AD942","v":0},{"$f":"AE397*AE942","v":0},{"$f":"AF397*AF942","v":0},{"$f":"AG397*AG942","v":0},{"$f":"AH397*AH942","v":0},{"$f":"AI397*AI942","v":0},{"$f":"AJ397*AJ942","v":0},{"$f":"AK397*AK942","v":0},{"$f":"AL397*AL942","v":0},{"$f":"SUM(Y948:AL948)","v":4373798},{"$f":"IF(AM948=1,0,IF(AM948=0,0,1))","v":1}]
[null,"Lost Revenue in 2019 from 2017 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y583*Y942","v":12269709.416000001},{"$f":"Z583*Z942","v":1963209.54},{"$f":"AA583*AA942","v":5395955.517671641},{"$f":"AB583*AB942","v":377707.52632835822},{"$f":"AC583*AC942","v":0},{"$f":"AD583*AD942","v":0},{"$f":"AE583*AE942","v":0},{"$f":"AF583*AF942","v":0},{"$f":"AG583*AG942","v":0},{"$f":"AH583*AH942","v":0},{"$f":"AI583*AI942","v":0},{"$f":"AJ583*AJ942","v":0},{"$f":"AK583*AK942","v":0},{"$f":"AL583*AL942","v":0},{"$f":"SUM(Y949:AL949)","v":20006582},{"$f":"IF(AM949=1,0,IF(AM949=0,0,1))","v":1}]
[null,"Lost Revenue in 2019 from 2018 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y769*Y942","v":806595.87838103855},{"$f":"Z769*Z942","v":744511.03509477433},{"$f":"AA769*AA942","v":1947421.8365006512},{"$f":"AB769*AB942","v":932161.10170161026},{"$f":"AC769*AC942","v":0},{"$f":"AD769*AD942","v":0},{"$f":"AE769*AE942","v":0},{"$f":"AF769*AF942","v":0},{"$f":"AG769*AG942","v":0},{"$f":"AH769*AH942","v":0},{"$f":"AI769*AI942","v":0},{"$f":"AJ769*AJ942","v":0},{"$f":"AK769*AK942","v":0},{"$f":"AL769*AL942","v":0},{"$f":"SUM(Y950:AL950)","v":4430689.8516780743},{"$f":"IF(AM950=1,0,IF(AM950=0,0,1))","v":1}]
[null,"Lost Revenue in 2019 from 2019 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y939*Y942","v":44261},{"$f":"Z939*Z942","v":48449.700952533829},{"$f":"AA939*AA942","v":3685.3058514339868},{"$f":"AB939*AB942","v":1764.0239511502195},{"$f":"AC939*AC942","v":0},{"$f":"AD939*AD942","v":0},{"$f":"AE939*AE942","v":0},{"$f":"AF939*AF942","v":0},{"$f":"AG939*AG942","v":0},{"$f":"AH939*AH942","v":0},{"$f":"AI939*AI942","v":0},{"$f":"AJ939*AJ942","v":0},{"$f":"AK939*AK942","v":0},{"$f":"AL939*AL942","v":0},{"$f":"SUM(Y951:AL951)","v":98160.030755118045},{"$f":"IF(AM951=1,0,IF(AM951=0,0,1))","v":1}]
[null,"Total Lost Revenues in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y943:Y951)","v":15838503.799381038},{"$f":"SUM(Z943:Z951)","v":6330786.4939473085},{"$f":"SUM(AA943:AA951)","v":10994128.156463534},{"$f":"SUM(AB943:AB951)","v":4724616.4326413106},{"$f":"SUM(AC943:AC951)","v":0},{"$f":"SUM(AD943:AD951)","v":0},{"$f":"SUM(AE943:AE951)","v":0},{"$f":"SUM(AF943:AF951)","v":0},{"$f":"SUM(AG943:AG951)","v":0},{"$f":"SUM(AH943:AH951)","v":0},{"$f":"SUM(AI943:AI951)","v":0},{"$f":"SUM(AJ943:AJ951)","v":0},{"$f":"SUM(AK943:AK951)","v":0},{"$f":"SUM(AL943:AL951)","v":0},{"$f":"SUM(AM943:AM951)","v":37888034.882433191},{"$f":"IF(AM952=1,0,IF(AM952=0,0,1))","v":1}]
[null,"Forecast Lost Revenues in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y940*Y942","v":692022.30677957775},{"$f":"Z940*Z942","v":3476867.3306674063},{"$f":"AA940*AA942","v":29611.272369386894},{"$f":"AB940*AB942","v":29189.651855949553},{"$f":"AC940*AC942","v":0},{"$f":"AD940*AD942","v":0},{"$f":"AE940*AE942","v":0},{"$f":"AF940*AF942","v":0},{"$f":"AG940*AG942","v":0},{"$f":"AH940*AH942","v":0},{"$f":"AI940*AI942","v":0},{"$f":"AJ940*AJ942","v":0},{"$f":"AK940*AK942","v":0},{"$f":"AL940*AL942","v":0},{"$f":"SUM(Y953:AL953)","v":4227690.5616723206},{"$f":"IF(AM953=1,0,IF(AM953=0,0,1))","v":1}]
[null,"LRAMVA in 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM952-AM953","v":33660344.320760868},{"$f":"IF(AM954=1,0,IF(AM954=0,0,1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM955=1,0,IF(AM955=0,0,1))","v":0}]
[null,"2019 Savings Persisting in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E$782:E$937,Y$782:Y$937)","v":44261},{"$f":"SUMPRODUCT(E$782:E$937,Z$782:Z$937)","v":48449.700952533829},{"$f":"IF($AA$780=\"kw\",SUMPRODUCT(N$782:N$937,P$782:P$937,AA$782:AA$937),SUMPRODUCT(E$782:E$937,AA$782:AA$937))","v":3685.3058514339868},{"$f":"IF($AB$780=\"kw\",SUMPRODUCT(N$782:N$937,P$782:P$937,AB$782:AB$937),SUMPRODUCT(E$782:E$937,AB$782:AB$937))","v":1764.0239511502195},{"$f":"IF(AC780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AC782:AC937),SUMPRODUCT($E$782:$E$937,AC782:AC937))","v":0},{"$f":"IF(AD780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AD782:AD937),SUMPRODUCT($E$782:$E$937,AD782:AD937))","v":0},{"$f":"IF(AE780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AE782:AE937),SUMPRODUCT($E$782:$E$937,AE782:AE937))","v":0},{"$f":"IF(AF780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AF782:AF937),SUMPRODUCT($E$782:$E$937,AF782:AF937))","v":0},{"$f":"IF(AG780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AG782:AG937),SUMPRODUCT($E$782:$E$937,AG782:AG937))","v":0},{"$f":"IF(AH780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AH782:AH937),SUMPRODUCT($E$782:$E$937,AH782:AH937))","v":0},{"$f":"IF(AI780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AI782:AI937),SUMPRODUCT($E$782:$E$937,AI782:AI937))","v":0},{"$f":"IF(AJ780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AJ782:AJ937),SUMPRODUCT($E$782:$E$937,AJ782:AJ937))","v":0},{"$f":"IF(AK780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AK782:AK937),SUMPRODUCT($E$782:$E$937,AK782:AK937))","v":0},{"$f":"IF(AL780=\"kw\",SUMPRODUCT($N$782:$N$937,$P$782:$P$937,AL782:AL937),SUMPRODUCT($E$782:$E$937,AL782:AL937))","v":0},null,{"$f":"IF(AM956=1,0,IF(AM956=0,0,1))","v":0}]
[null,"2019 Savings Persisting in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F$782:F$937,Y$782:Y$937)","v":44261},{"$f":"SUMPRODUCT(F$782:F$937,Z$782:Z$937)","v":48449.700952533829},{"$f":"IF($AA$780=\"kw\",SUMPRODUCT(N$782:N$937,Q$782:Q$937,AA$782:AA$937),SUMPRODUCT(F$782:F$937,AA$782:AA$937))","v":3685.3058514339868},{"$f":"IF($AB$780=\"kw\",SUMPRODUCT(N$782:N$937,Q$782:Q$937,AB$782:AB$937),SUMPRODUCT(F$782:F$937,AB$782:AB$937))","v":1764.0239511502195},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM957=1,0,IF(AM957=0,0,1))","v":0}]
[null,"2019 Savings Persisting in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G$782:G$937,Y$782:Y$937)","v":44261},{"$f":"SUMPRODUCT(G$782:G$937,Z$782:Z$937)","v":48449.700952533829},{"$f":"IF($AA$780=\"kw\",SUMPRODUCT(N$782:N$937,R$782:R$937,AA$782:AA$937),SUMPRODUCT(G$782:G$937,AA$782:AA$937))","v":3685.3058514339868},{"$f":"IF($AB$780=\"kw\",SUMPRODUCT(N$782:N$937,R$782:R$937,AB$782:AB$937),SUMPRODUCT(G$782:G$937,AB$782:AB$937))","v":1764.0239511502195},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM958=1,0,IF(AM958=0,0,1))","v":0}]
[null,"2019 Savings Persisting in 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H$782:H$937,Y$782:Y$937)","v":44261},{"$f":"SUMPRODUCT(H$782:H$937,Z$782:Z$937)","v":48449.700952533829},{"$f":"IF($AA$780=\"kw\",SUMPRODUCT(N$782:N$937,S$782:S$937,AA$782:AA$937),SUMPRODUCT(H$782:H$937,AA$782:AA$937))","v":3685.3058514339868},{"$f":"IF($AB$780=\"kw\",SUMPRODUCT(N$782:N$937,S$782:S$937,AB$782:AB$937),SUMPRODUCT(H$782:H$937,AB$782:AB$937))","v":1764.0239511502195},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM959=1,0,IF(AM959=0,0,1))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM960=1,0,IF(AM960=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM961=1,0,IF(AM961=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM962=1,0,IF(AM962=0,0,1))","v":0}]
[null,"Table 5-f.  2020 Lost Revenues Work Form",null,"Return to top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM963=1,0,IF(AM963=0,0,1))","v":0}]
[null,"Program","Results Status","Net Energy Savings (kWh)","Net Energy Savings Persistence (kWh)",null,null,null,null,null,null,null,null,"Monthly Multiplier","Net Demand Savings (kW) ","Net Peak Demand Savings Persistence (kW)",null,null,null,null,null,null,null,null,"Rate Allocations for LRAMVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM964=1,0,IF(AM964=0,0,1))","v":0}]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,"Residential","GS<50 kW","GS 50 to 4,999 kW","Large Use","Street Lights","Unmetered Scattered Load","","","","","","","","","Total",{"$f":"IF(AM965=1,0,IF(AM965=0,0,1))","v":1}]
[null,"Legacy Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh",0,0,0,0,0,0,0,0,null,{"$f":"IF(AM966=1,0,IF(AM966=0,0,1))","v":0}]
[null,"Residential Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM967=1,0,IF(AM967=0,0,1))","v":0}]
[1,"Coupon Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y968:AL968)","v":0},{"$f":"IF(AM968=1,0,IF(AM968=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y968","v":0},{"$f":"Z968","v":0},{"$f":"AA968","v":0},{"$f":"AB968","v":0},{"$f":"AC968","v":0},{"$f":"AD968","v":0},{"$f":"AE968","v":0},{"$f":"AF968","v":0},{"$f":"AG968","v":0},{"$f":"AH968","v":0},{"$f":"AI968","v":0},{"$f":"AJ968","v":0},{"$f":"AK968","v":0},{"$f":"AL968","v":0},null,{"$f":"IF(AM969=1,0,IF(AM969=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM970=1,0,IF(AM970=0,0,1))","v":0}]
[2,"Bi-Annual Retailer Event Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y971:AL971)","v":0},{"$f":"IF(AM971=1,0,IF(AM971=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y971","v":0},{"$f":"Z971","v":0},{"$f":"AA971","v":0},{"$f":"AB971","v":0},{"$f":"AC971","v":0},{"$f":"AD971","v":0},{"$f":"AE971","v":0},{"$f":"AF971","v":0},{"$f":"AG971","v":0},{"$f":"AH971","v":0},{"$f":"AI971","v":0},{"$f":"AJ971","v":0},{"$f":"AK971","v":0},{"$f":"AL971","v":0},null,{"$f":"IF(AM972=1,0,IF(AM972=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM973=1,0,IF(AM973=0,0,1))","v":0}]
[3,"Appliance Retirement Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y974:AL974)","v":0},{"$f":"IF(AM974=1,0,IF(AM974=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y974","v":0},{"$f":"Z974","v":0},{"$f":"AA974","v":0},{"$f":"AB974","v":0},{"$f":"AC974","v":0},{"$f":"AD974","v":0},{"$f":"AE974","v":0},{"$f":"AF974","v":0},{"$f":"AG974","v":0},{"$f":"AH974","v":0},{"$f":"AI974","v":0},{"$f":"AJ974","v":0},{"$f":"AK974","v":0},{"$f":"AL974","v":0},null,{"$f":"IF(AM975=1,0,IF(AM975=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM976=1,0,IF(AM976=0,0,1))","v":0}]
[4,"HVAC Incentives Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y977:AL977)","v":0},{"$f":"IF(AM977=1,0,IF(AM977=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y977","v":0},{"$f":"Z977","v":0},{"$f":"AA977","v":0},{"$f":"AB977","v":0},{"$f":"AC977","v":0},{"$f":"AD977","v":0},{"$f":"AE977","v":0},{"$f":"AF977","v":0},{"$f":"AG977","v":0},{"$f":"AH977","v":0},{"$f":"AI977","v":0},{"$f":"AJ977","v":0},{"$f":"AK977","v":0},{"$f":"AL977","v":0},null,{"$f":"IF(AM978=1,0,IF(AM978=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM979=1,0,IF(AM979=0,0,1))","v":0}]
[5,"Residential New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y980:AL980)","v":0},{"$f":"IF(AM980=1,0,IF(AM980=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y980","v":0},{"$f":"Z980","v":0},{"$f":"AA980","v":0},{"$f":"AB980","v":0},{"$f":"AC980","v":0},{"$f":"AD980","v":0},{"$f":"AE980","v":0},{"$f":"AF980","v":0},{"$f":"AG980","v":0},{"$f":"AH980","v":0},{"$f":"AI980","v":0},{"$f":"AJ980","v":0},{"$f":"AK980","v":0},{"$f":"AL980","v":0},null,{"$f":"IF(AM981=1,0,IF(AM981=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM982=1,0,IF(AM982=0,0,1))","v":0}]
[null,"Commercial & Institutional Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM983=1,0,IF(AM983=0,0,1))","v":0}]
[6,"Energy Audit Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y984:AL984)","v":0},{"$f":"IF(AM984=1,0,IF(AM984=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N984","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y984","v":0},{"$f":"Z984","v":0},{"$f":"AA984","v":0},{"$f":"AB984","v":0},{"$f":"AC984","v":0},{"$f":"AD984","v":0},{"$f":"AE984","v":0},{"$f":"AF984","v":0},{"$f":"AG984","v":0},{"$f":"AH984","v":0},{"$f":"AI984","v":0},{"$f":"AJ984","v":0},{"$f":"AK984","v":0},{"$f":"AL984","v":0},null,{"$f":"IF(AM985=1,0,IF(AM985=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM986=1,0,IF(AM986=0,0,1))","v":0}]
[7,"Efficiency:  Equipment Replacement Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y987:AL987)","v":0},{"$f":"IF(AM987=1,0,IF(AM987=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N987","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y987","v":0},{"$f":"Z987","v":0},{"$f":"AA987","v":0},{"$f":"AB987","v":0},{"$f":"AC987","v":0},{"$f":"AD987","v":0},{"$f":"AE987","v":0},{"$f":"AF987","v":0},{"$f":"AG987","v":0},{"$f":"AH987","v":0},{"$f":"AI987","v":0},{"$f":"AJ987","v":0},{"$f":"AK987","v":0},{"$f":"AL987","v":0},null,{"$f":"IF(AM988=1,0,IF(AM988=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM989=1,0,IF(AM989=0,0,1))","v":0}]
[8,"Direct Install Lighting and Water Heating Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y990:AL990)","v":0},{"$f":"IF(AM990=1,0,IF(AM990=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N990","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y990","v":0},{"$f":"Z990","v":0},{"$f":"AA990","v":0},{"$f":"AB990","v":0},{"$f":"AC990","v":0},{"$f":"AD990","v":0},{"$f":"AE990","v":0},{"$f":"AF990","v":0},{"$f":"AG990","v":0},{"$f":"AH990","v":0},{"$f":"AI990","v":0},{"$f":"AJ990","v":0},{"$f":"AK990","v":0},{"$f":"AL990","v":0},null,{"$f":"IF(AM991=1,0,IF(AM991=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM992=1,0,IF(AM992=0,0,1))","v":0}]
[9,"New Construction and Major Renovation Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y993:AL993)","v":0},{"$f":"IF(AM993=1,0,IF(AM993=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N993","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y993","v":0},{"$f":"Z993","v":0},{"$f":"AA993","v":0},{"$f":"AB993","v":0},{"$f":"AC993","v":0},{"$f":"AD993","v":0},{"$f":"AE993","v":0},{"$f":"AF993","v":0},{"$f":"AG993","v":0},{"$f":"AH993","v":0},{"$f":"AI993","v":0},{"$f":"AJ993","v":0},{"$f":"AK993","v":0},{"$f":"AL993","v":0},null,{"$f":"IF(AM994=1,0,IF(AM994=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM995=1,0,IF(AM995=0,0,1))","v":0}]
[10,"Existing Building Commissioning Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y996:AL996)","v":0},{"$f":"IF(AM996=1,0,IF(AM996=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N996","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y996","v":0},{"$f":"Z996","v":0},{"$f":"AA996","v":0},{"$f":"AB996","v":0},{"$f":"AC996","v":0},{"$f":"AD996","v":0},{"$f":"AE996","v":0},{"$f":"AF996","v":0},{"$f":"AG996","v":0},{"$f":"AH996","v":0},{"$f":"AI996","v":0},{"$f":"AJ996","v":0},{"$f":"AK996","v":0},{"$f":"AL996","v":0},null,{"$f":"IF(AM997=1,0,IF(AM997=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM998=1,0,IF(AM998=0,0,1))","v":0}]
[null,"Industrial Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM999=1,0,IF(AM999=0,0,1))","v":0}]
[11,"Process and Systems Upgrades Initiatives - Project Incentive Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1000:AL1000)","v":0},{"$f":"IF(AM1000=1,0,IF(AM1000=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1000","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1000","v":0},{"$f":"Z1000","v":0},{"$f":"AA1000","v":0},{"$f":"AB1000","v":0},{"$f":"AC1000","v":0},{"$f":"AD1000","v":0},{"$f":"AE1000","v":0},{"$f":"AF1000","v":0},{"$f":"AG1000","v":0},{"$f":"AH1000","v":0},{"$f":"AI1000","v":0},{"$f":"AJ1000","v":0},{"$f":"AK1000","v":0},{"$f":"AL1000","v":0},null,{"$f":"IF(AM1001=1,0,IF(AM1001=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1002=1,0,IF(AM1002=0,0,1))","v":0}]
[12,"Process and Systems Upgrades Initiatives - Monitoring and Targeting Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1003:AL1003)","v":0},{"$f":"IF(AM1003=1,0,IF(AM1003=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1003","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1003","v":0},{"$f":"Z1003","v":0},{"$f":"AA1003","v":0},{"$f":"AB1003","v":0},{"$f":"AC1003","v":0},{"$f":"AD1003","v":0},{"$f":"AE1003","v":0},{"$f":"AF1003","v":0},{"$f":"AG1003","v":0},{"$f":"AH1003","v":0},{"$f":"AI1003","v":0},{"$f":"AJ1003","v":0},{"$f":"AK1003","v":0},{"$f":"AL1003","v":0},null,{"$f":"IF(AM1004=1,0,IF(AM1004=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1005=1,0,IF(AM1005=0,0,1))","v":0}]
[13,"Process and Systems Upgrades Initiatives - Energy Manager Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1006:AL1006)","v":0},{"$f":"IF(AM1006=1,0,IF(AM1006=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1006","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1006","v":0},{"$f":"Z1006","v":0},{"$f":"AA1006","v":0},{"$f":"AB1006","v":0},{"$f":"AC1006","v":0},{"$f":"AD1006","v":0},{"$f":"AE1006","v":0},{"$f":"AF1006","v":0},{"$f":"AG1006","v":0},{"$f":"AH1006","v":0},{"$f":"AI1006","v":0},{"$f":"AJ1006","v":0},{"$f":"AK1006","v":0},{"$f":"AL1006","v":0},null,{"$f":"IF(AM1007=1,0,IF(AM1007=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1008=1,0,IF(AM1008=0,0,1))","v":0}]
[null,"Low Income Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1009=1,0,IF(AM1009=0,0,1))","v":0}]
[14,"Low Income Initiative","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1010:AL1010)","v":0},{"$f":"IF(AM1010=1,0,IF(AM1010=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1010","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1010","v":0},{"$f":"Z1010","v":0},{"$f":"AA1010","v":0},{"$f":"AB1010","v":0},{"$f":"AC1010","v":0},{"$f":"AD1010","v":0},{"$f":"AE1010","v":0},{"$f":"AF1010","v":0},{"$f":"AG1010","v":0},{"$f":"AH1010","v":0},{"$f":"AI1010","v":0},{"$f":"AJ1010","v":0},{"$f":"AK1010","v":0},{"$f":"AL1010","v":0},null,{"$f":"IF(AM1011=1,0,IF(AM1011=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1012=1,0,IF(AM1012=0,0,1))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1013=1,0,IF(AM1013=0,0,1))","v":0}]
[15,"Aboriginal Conservation Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1014:AL1014)","v":0},{"$f":"IF(AM1014=1,0,IF(AM1014=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1014","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1014","v":0},{"$f":"Z1014","v":0},{"$f":"AA1014","v":0},{"$f":"AB1014","v":0},{"$f":"AC1014","v":0},{"$f":"AD1014","v":0},{"$f":"AE1014","v":0},{"$f":"AF1014","v":0},{"$f":"AG1014","v":0},{"$f":"AH1014","v":0},{"$f":"AI1014","v":0},{"$f":"AJ1014","v":0},{"$f":"AK1014","v":0},{"$f":"AL1014","v":0},null,{"$f":"IF(AM1015=1,0,IF(AM1015=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1016=1,0,IF(AM1016=0,0,1))","v":0}]
[16,"Program Enabled Savings","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1017:AL1017)","v":0},{"$f":"IF(AM1017=1,0,IF(AM1017=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1017","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1017","v":0},{"$f":"Z1017","v":0},{"$f":"AA1017","v":0},{"$f":"AB1017","v":0},{"$f":"AC1017","v":0},{"$f":"AD1017","v":0},{"$f":"AE1017","v":0},{"$f":"AF1017","v":0},{"$f":"AG1017","v":0},{"$f":"AH1017","v":0},{"$f":"AI1017","v":0},{"$f":"AJ1017","v":0},{"$f":"AK1017","v":0},{"$f":"AL1017","v":0},null,{"$f":"IF(AM1018=1,0,IF(AM1018=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1019=1,0,IF(AM1019=0,0,1))","v":0}]
[null,"Conservation Fund Pilots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1020=1,0,IF(AM1020=0,0,1))","v":0}]
[17,"Conservation Fund Pilot - EnerNOC","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1021:AL1021)","v":0},{"$f":"IF(AM1021=1,0,IF(AM1021=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1021","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1021","v":0},{"$f":"Z1021","v":0},{"$f":"AA1021","v":0},{"$f":"AB1021","v":0},{"$f":"AC1021","v":0},{"$f":"AD1021","v":0},{"$f":"AE1021","v":0},{"$f":"AF1021","v":0},{"$f":"AG1021","v":0},{"$f":"AH1021","v":0},{"$f":"AI1021","v":0},{"$f":"AJ1021","v":0},{"$f":"AK1021","v":0},{"$f":"AL1021","v":0},null,{"$f":"IF(AM1022=1,0,IF(AM1022=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1023=1,0,IF(AM1023=0,0,1))","v":0}]
[18,"Loblaws Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1024:AL1024)","v":0},{"$f":"IF(AM1024=1,0,IF(AM1024=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1024","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1024","v":0},{"$f":"Z1024","v":0},{"$f":"AA1024","v":0},{"$f":"AB1024","v":0},{"$f":"AC1024","v":0},{"$f":"AD1024","v":0},{"$f":"AE1024","v":0},{"$f":"AF1024","v":0},{"$f":"AG1024","v":0},{"$f":"AH1024","v":0},{"$f":"AI1024","v":0},{"$f":"AJ1024","v":0},{"$f":"AK1024","v":0},{"$f":"AL1024","v":0},null,{"$f":"IF(AM1025=1,0,IF(AM1025=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1026=1,0,IF(AM1026=0,0,1))","v":0}]
[19,"Conservation Fund Pilot - SEG","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1027:AL1027)","v":0},{"$f":"IF(AM1027=1,0,IF(AM1027=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1027","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1027","v":0},{"$f":"Z1027","v":0},{"$f":"AA1027","v":0},{"$f":"AB1027","v":0},{"$f":"AC1027","v":0},{"$f":"AD1027","v":0},{"$f":"AE1027","v":0},{"$f":"AF1027","v":0},{"$f":"AG1027","v":0},{"$f":"AH1027","v":0},{"$f":"AI1027","v":0},{"$f":"AJ1027","v":0},{"$f":"AK1027","v":0},{"$f":"AL1027","v":0},null,{"$f":"IF(AM1028=1,0,IF(AM1028=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1029=1,0,IF(AM1029=0,0,1))","v":0}]
[20,"Social Benchmarking Pliot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1030:AL1030)","v":0},{"$f":"IF(AM1030=1,0,IF(AM1030=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1030","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1030","v":0},{"$f":"Z1030","v":0},{"$f":"AA1030","v":0},{"$f":"AB1030","v":0},{"$f":"AC1030","v":0},{"$f":"AD1030","v":0},{"$f":"AE1030","v":0},{"$f":"AF1030","v":0},{"$f":"AG1030","v":0},{"$f":"AH1030","v":0},{"$f":"AI1030","v":0},{"$f":"AJ1030","v":0},{"$f":"AK1030","v":0},{"$f":"AL1030","v":0},null,{"$f":"IF(AM1031=1,0,IF(AM1031=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1032=1,0,IF(AM1032=0,0,1))","v":0}]
[null,"Conservation First Framework",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1033=1,0,IF(AM1033=0,0,1))","v":0}]
[null,"Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1034=1,0,IF(AM1034=0,0,1))","v":0}]
[21,"Save on Energy Coupon Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1035:AL1035)","v":0},{"$f":"IF(AM1035=1,0,IF(AM1035=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1035","v":0},{"$f":"Z1035","v":0},{"$f":"AA1035","v":0},{"$f":"AB1035","v":0},{"$f":"AC1035","v":0},{"$f":"AD1035","v":0},{"$f":"AE1035","v":0},{"$f":"AF1035","v":0},{"$f":"AG1035","v":0},{"$f":"AH1035","v":0},{"$f":"AI1035","v":0},{"$f":"AJ1035","v":0},{"$f":"AK1035","v":0},{"$f":"AL1035","v":0},null,{"$f":"IF(AM1036=1,0,IF(AM1036=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1037=1,0,IF(AM1037=0,0,1))","v":0}]
[22,"Save on Energy Heating and Cooling Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1038:AL1038)","v":0},{"$f":"IF(AM1038=1,0,IF(AM1038=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1038","v":0},{"$f":"Z1038","v":0},{"$f":"AA1038","v":0},{"$f":"AB1038","v":0},{"$f":"AC1038","v":0},{"$f":"AD1038","v":0},{"$f":"AE1038","v":0},{"$f":"AF1038","v":0},{"$f":"AG1038","v":0},{"$f":"AH1038","v":0},{"$f":"AI1038","v":0},{"$f":"AJ1038","v":0},{"$f":"AK1038","v":0},{"$f":"AL1038","v":0},null,{"$f":"IF(AM1039=1,0,IF(AM1039=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1040=1,0,IF(AM1040=0,0,1))","v":0}]
[23,"Save on Energy New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1041:AL1041)","v":0},{"$f":"IF(AM1041=1,0,IF(AM1041=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1041","v":0},{"$f":"Z1041","v":0},{"$f":"AA1041","v":0},{"$f":"AB1041","v":0},{"$f":"AC1041","v":0},{"$f":"AD1041","v":0},{"$f":"AE1041","v":0},{"$f":"AF1041","v":0},{"$f":"AG1041","v":0},{"$f":"AH1041","v":0},{"$f":"AI1041","v":0},{"$f":"AJ1041","v":0},{"$f":"AK1041","v":0},{"$f":"AL1041","v":0},null,{"$f":"IF(AM1042=1,0,IF(AM1042=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1043=1,0,IF(AM1043=0,0,1))","v":0}]
[24,"Save on Energy Home Assistance Program","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1044:AL1044)","v":0},{"$f":"IF(AM1044=1,0,IF(AM1044=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1044","v":0},{"$f":"Z1044","v":0},{"$f":"AA1044","v":0},{"$f":"AB1044","v":0},{"$f":"AC1044","v":0},{"$f":"AD1044","v":0},{"$f":"AE1044","v":0},{"$f":"AF1044","v":0},{"$f":"AG1044","v":0},{"$f":"AH1044","v":0},{"$f":"AI1044","v":0},{"$f":"AJ1044","v":0},{"$f":"AK1044","v":0},{"$f":"AL1044","v":0},null,{"$f":"IF(AM1045=1,0,IF(AM1045=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1046=1,0,IF(AM1046=0,0,1))","v":0}]
[null,"Non-Residential Province-Wide Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1047=1,0,IF(AM1047=0,0,1))","v":0}]
[25,"Save on Energy Audit Funding Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1048:AL1048)","v":0},{"$f":"IF(AM1048=1,0,IF(AM1048=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1048","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1048","v":0},{"$f":"Z1048","v":0},{"$f":"AA1048","v":0},{"$f":"AB1048","v":0},{"$f":"AC1048","v":0},{"$f":"AD1048","v":0},{"$f":"AE1048","v":0},{"$f":"AF1048","v":0},{"$f":"AG1048","v":0},{"$f":"AH1048","v":0},{"$f":"AI1048","v":0},{"$f":"AJ1048","v":0},{"$f":"AK1048","v":0},{"$f":"AL1048","v":0},null,{"$f":"IF(AM1049=1,0,IF(AM1049=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1050=1,0,IF(AM1050=0,0,1))","v":0}]
[26,"Save on Energy Retrofit Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1051:AL1051)","v":0},{"$f":"IF(AM1051=1,0,IF(AM1051=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1051","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1051","v":0},{"$f":"Z1051","v":0},{"$f":"AA1051","v":0},{"$f":"AB1051","v":0},{"$f":"AC1051","v":0},{"$f":"AD1051","v":0},{"$f":"AE1051","v":0},{"$f":"AF1051","v":0},{"$f":"AG1051","v":0},{"$f":"AH1051","v":0},{"$f":"AI1051","v":0},{"$f":"AJ1051","v":0},{"$f":"AK1051","v":0},{"$f":"AL1051","v":0},null,{"$f":"IF(AM1052=1,0,IF(AM1052=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1053=1,0,IF(AM1053=0,0,1))","v":0}]
[27,"Save on Energy Small Business Lighting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1054:AL1054)","v":0},{"$f":"IF(AM1054=1,0,IF(AM1054=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1054","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1054","v":0},{"$f":"Z1054","v":0},{"$f":"AA1054","v":0},{"$f":"AB1054","v":0},{"$f":"AC1054","v":0},{"$f":"AD1054","v":0},{"$f":"AE1054","v":0},{"$f":"AF1054","v":0},{"$f":"AG1054","v":0},{"$f":"AH1054","v":0},{"$f":"AI1054","v":0},{"$f":"AJ1054","v":0},{"$f":"AK1054","v":0},{"$f":"AL1054","v":0},null,{"$f":"IF(AM1055=1,0,IF(AM1055=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1056=1,0,IF(AM1056=0,0,1))","v":0}]
[28,"Save on Energy High Performance New Construction Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1057:AL1057)","v":0},{"$f":"IF(AM1057=1,0,IF(AM1057=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1057","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1057","v":0},{"$f":"Z1057","v":0},{"$f":"AA1057","v":0},{"$f":"AB1057","v":0},{"$f":"AC1057","v":0},{"$f":"AD1057","v":0},{"$f":"AE1057","v":0},{"$f":"AF1057","v":0},{"$f":"AG1057","v":0},{"$f":"AH1057","v":0},{"$f":"AI1057","v":0},{"$f":"AJ1057","v":0},{"$f":"AK1057","v":0},{"$f":"AL1057","v":0},null,{"$f":"IF(AM1058=1,0,IF(AM1058=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1059=1,0,IF(AM1059=0,0,1))","v":0}]
[29,"Save on Energy Existing Building Commissioning Program","Verified",null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1060:AL1060)","v":0},{"$f":"IF(AM1060=1,0,IF(AM1060=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1060","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1060","v":0},{"$f":"Z1060","v":0},{"$f":"AA1060","v":0},{"$f":"AB1060","v":0},{"$f":"AC1060","v":0},{"$f":"AD1060","v":0},{"$f":"AE1060","v":0},{"$f":"AF1060","v":0},{"$f":"AG1060","v":0},{"$f":"AH1060","v":0},{"$f":"AI1060","v":0},{"$f":"AJ1060","v":0},{"$f":"AK1060","v":0},{"$f":"AL1060","v":0},null,{"$f":"IF(AM1061=1,0,IF(AM1061=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1062=1,0,IF(AM1062=0,0,1))","v":0}]
[30,"Save on Energy Process & Systems Upgrades Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1063:AL1063)","v":0},{"$f":"IF(AM1063=1,0,IF(AM1063=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1063","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1063","v":0},{"$f":"Z1063","v":0},{"$f":"AA1063","v":0},{"$f":"AB1063","v":0},{"$f":"AC1063","v":0},{"$f":"AD1063","v":0},{"$f":"AE1063","v":0},{"$f":"AF1063","v":0},{"$f":"AG1063","v":0},{"$f":"AH1063","v":0},{"$f":"AI1063","v":0},{"$f":"AJ1063","v":0},{"$f":"AK1063","v":0},{"$f":"AL1063","v":0},null,{"$f":"IF(AM1064=1,0,IF(AM1064=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1065=1,0,IF(AM1065=0,0,1))","v":0}]
[31,"Save on Energy Monitoring & Targeting Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1066:AL1066)","v":0},{"$f":"IF(AM1066=1,0,IF(AM1066=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1066","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1066","v":0},{"$f":"Z1066","v":0},{"$f":"AA1066","v":0},{"$f":"AB1066","v":0},{"$f":"AC1066","v":0},{"$f":"AD1066","v":0},{"$f":"AE1066","v":0},{"$f":"AF1066","v":0},{"$f":"AG1066","v":0},{"$f":"AH1066","v":0},{"$f":"AI1066","v":0},{"$f":"AJ1066","v":0},{"$f":"AK1066","v":0},{"$f":"AL1066","v":0},null,{"$f":"IF(AM1067=1,0,IF(AM1067=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1068=1,0,IF(AM1068=0,0,1))","v":0}]
[32,"Save on Energy Energy Manager Program","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1069:AL1069)","v":0},{"$f":"IF(AM1069=1,0,IF(AM1069=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1069","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1069","v":0},{"$f":"Z1069","v":0},{"$f":"AA1069","v":0},{"$f":"AB1069","v":0},{"$f":"AC1069","v":0},{"$f":"AD1069","v":0},{"$f":"AE1069","v":0},{"$f":"AF1069","v":0},{"$f":"AG1069","v":0},{"$f":"AH1069","v":0},{"$f":"AI1069","v":0},{"$f":"AJ1069","v":0},{"$f":"AK1069","v":0},{"$f":"AL1069","v":0},null,{"$f":"IF(AM1070=1,0,IF(AM1070=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1071=1,0,IF(AM1071=0,0,1))","v":0}]
[null,"Local & Regional Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1072=1,0,IF(AM1072=0,0,1))","v":0}]
[33,"Kingston Hydro Smart Thermostat Program","Verified",56213,56213,56213,56213,56213,56213,56213,56213,56213,56213,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1073:AL1073)","v":1},{"$f":"IF(AM1073=1,0,IF(AM1073=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1073","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1073","v":1},{"$f":"Z1073","v":0},{"$f":"AA1073","v":0},{"$f":"AB1073","v":0},{"$f":"AC1073","v":0},{"$f":"AD1073","v":0},{"$f":"AE1073","v":0},{"$f":"AF1073","v":0},{"$f":"AG1073","v":0},{"$f":"AH1073","v":0},{"$f":"AI1073","v":0},{"$f":"AJ1073","v":0},{"$f":"AK1073","v":0},{"$f":"AL1073","v":0},null,{"$f":"IF(AM1074=1,0,IF(AM1074=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1075=1,0,IF(AM1075=0,0,1))","v":0}]
[34,"First Nation Conservation Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1076:AL1076)","v":0},{"$f":"IF(AM1076=1,0,IF(AM1076=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1076","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1076","v":0},{"$f":"Z1076","v":0},{"$f":"AA1076","v":0},{"$f":"AB1076","v":0},{"$f":"AC1076","v":0},{"$f":"AD1076","v":0},{"$f":"AE1076","v":0},{"$f":"AF1076","v":0},{"$f":"AG1076","v":0},{"$f":"AH1076","v":0},{"$f":"AI1076","v":0},{"$f":"AJ1076","v":0},{"$f":"AK1076","v":0},{"$f":"AL1076","v":0},null,{"$f":"IF(AM1077=1,0,IF(AM1077=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1078=1,0,IF(AM1078=0,0,1))","v":0}]
[35,"Social Benchmarking Local Program","Verified",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1079:AL1079)","v":0},{"$f":"IF(AM1079=1,0,IF(AM1079=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1079","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1079","v":0},{"$f":"Z1079","v":0},{"$f":"AA1079","v":0},{"$f":"AB1079","v":0},{"$f":"AC1079","v":0},{"$f":"AD1079","v":0},{"$f":"AE1079","v":0},{"$f":"AF1079","v":0},{"$f":"AG1079","v":0},{"$f":"AH1079","v":0},{"$f":"AI1079","v":0},{"$f":"AJ1079","v":0},{"$f":"AK1079","v":0},{"$f":"AL1079","v":0},null,{"$f":"IF(AM1080=1,0,IF(AM1080=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1081=1,0,IF(AM1081=0,0,1))","v":0}]
[null,"Pilot Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1082=1,0,IF(AM1082=0,0,1))","v":0}]
[36,"Enersource Hydro Mississauga Inc. - Performance-Based Conservation Pilot Program - Conservation Fund","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1083:AL1083)","v":0},{"$f":"IF(AM1083=1,0,IF(AM1083=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1083","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1083","v":0},{"$f":"Z1083","v":0},{"$f":"AA1083","v":0},{"$f":"AB1083","v":0},{"$f":"AC1083","v":0},{"$f":"AD1083","v":0},{"$f":"AE1083","v":0},{"$f":"AF1083","v":0},{"$f":"AG1083","v":0},{"$f":"AH1083","v":0},{"$f":"AI1083","v":0},{"$f":"AJ1083","v":0},{"$f":"AK1083","v":0},{"$f":"AL1083","v":0},null,{"$f":"IF(AM1084=1,0,IF(AM1084=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1085=1,0,IF(AM1085=0,0,1))","v":0}]
[37,"EnWin Utilities Ltd. - Building Optimization Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1086:AL1086)","v":0},{"$f":"IF(AM1086=1,0,IF(AM1086=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1086","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1086","v":0},{"$f":"Z1086","v":0},{"$f":"AA1086","v":0},{"$f":"AB1086","v":0},{"$f":"AC1086","v":0},{"$f":"AD1086","v":0},{"$f":"AE1086","v":0},{"$f":"AF1086","v":0},{"$f":"AG1086","v":0},{"$f":"AH1086","v":0},{"$f":"AI1086","v":0},{"$f":"AJ1086","v":0},{"$f":"AK1086","v":0},{"$f":"AL1086","v":0},null,{"$f":"IF(AM1087=1,0,IF(AM1087=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1088=1,0,IF(AM1088=0,0,1))","v":0}]
[38,"EnWin Utilities Ltd. - Re-Invest Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1089:AL1089)","v":0},{"$f":"IF(AM1089=1,0,IF(AM1089=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1089","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1089","v":0},{"$f":"Z1089","v":0},{"$f":"AA1089","v":0},{"$f":"AB1089","v":0},{"$f":"AC1089","v":0},{"$f":"AD1089","v":0},{"$f":"AE1089","v":0},{"$f":"AF1089","v":0},{"$f":"AG1089","v":0},{"$f":"AH1089","v":0},{"$f":"AI1089","v":0},{"$f":"AJ1089","v":0},{"$f":"AK1089","v":0},{"$f":"AL1089","v":0},null,{"$f":"IF(AM1090=1,0,IF(AM1090=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1091=1,0,IF(AM1091=0,0,1))","v":0}]
[39,"Horizon Utilities Corporation - ECM Furnace Motor Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1092:AL1092)","v":0},{"$f":"IF(AM1092=1,0,IF(AM1092=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1092","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1092","v":0},{"$f":"Z1092","v":0},{"$f":"AA1092","v":0},{"$f":"AB1092","v":0},{"$f":"AC1092","v":0},{"$f":"AD1092","v":0},{"$f":"AE1092","v":0},{"$f":"AF1092","v":0},{"$f":"AG1092","v":0},{"$f":"AH1092","v":0},{"$f":"AI1092","v":0},{"$f":"AJ1092","v":0},{"$f":"AK1092","v":0},{"$f":"AL1092","v":0},null,{"$f":"IF(AM1093=1,0,IF(AM1093=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1094=1,0,IF(AM1094=0,0,1))","v":0}]
[40,"Horizon Utilities Corporation - Social Benchmarking Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1095:AL1095)","v":0},{"$f":"IF(AM1095=1,0,IF(AM1095=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1095","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1095","v":0},{"$f":"Z1095","v":0},{"$f":"AA1095","v":0},{"$f":"AB1095","v":0},{"$f":"AC1095","v":0},{"$f":"AD1095","v":0},{"$f":"AE1095","v":0},{"$f":"AF1095","v":0},{"$f":"AG1095","v":0},{"$f":"AH1095","v":0},{"$f":"AI1095","v":0},{"$f":"AJ1095","v":0},{"$f":"AK1095","v":0},{"$f":"AL1095","v":0},null,{"$f":"IF(AM1096=1,0,IF(AM1096=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1097=1,0,IF(AM1097=0,0,1))","v":0}]
[41,"Hydro Ottawa Limited - Conservation Voltage Regulation (CVR) Leveraging AMI Data Pilot","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1098:AL1098)","v":0},{"$f":"IF(AM1098=1,0,IF(AM1098=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1098","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1098","v":0},{"$f":"Z1098","v":0},{"$f":"AA1098","v":0},{"$f":"AB1098","v":0},{"$f":"AC1098","v":0},{"$f":"AD1098","v":0},{"$f":"AE1098","v":0},{"$f":"AF1098","v":0},{"$f":"AG1098","v":0},{"$f":"AH1098","v":0},{"$f":"AI1098","v":0},{"$f":"AJ1098","v":0},{"$f":"AK1098","v":0},{"$f":"AL1098","v":0},null,{"$f":"IF(AM1099=1,0,IF(AM1099=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1100=1,0,IF(AM1100=0,0,1))","v":0}]
[42,"Hydro Ottawa Limited - Residential Demand Response Wi-Fi Thermostat Pilot","Verified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1101:AL1101)","v":0},{"$f":"IF(AM1101=1,0,IF(AM1101=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1101","v":0},{"$f":"Z1101","v":0},{"$f":"AA1101","v":0},{"$f":"AB1101","v":0},{"$f":"AC1101","v":0},{"$f":"AD1101","v":0},{"$f":"AE1101","v":0},{"$f":"AF1101","v":0},{"$f":"AG1101","v":0},{"$f":"AH1101","v":0},{"$f":"AI1101","v":0},{"$f":"AJ1101","v":0},{"$f":"AK1101","v":0},{"$f":"AL1101","v":0},null,{"$f":"IF(AM1102=1,0,IF(AM1102=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1103=1,0,IF(AM1103=0,0,1))","v":0}]
[43,"Kitchener-Wilmot Hydro Inc. - Pilot - DCKV","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1104:AL1104)","v":0},{"$f":"IF(AM1104=1,0,IF(AM1104=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1104","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1104","v":0},{"$f":"Z1104","v":0},{"$f":"AA1104","v":0},{"$f":"AB1104","v":0},{"$f":"AC1104","v":0},{"$f":"AD1104","v":0},{"$f":"AE1104","v":0},{"$f":"AF1104","v":0},{"$f":"AG1104","v":0},{"$f":"AH1104","v":0},{"$f":"AI1104","v":0},{"$f":"AJ1104","v":0},{"$f":"AK1104","v":0},{"$f":"AL1104","v":0},null,{"$f":"IF(AM1105=1,0,IF(AM1105=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1106=1,0,IF(AM1106=0,0,1))","v":0}]
[44,"Niagara-on-the-Lake Hydro Inc. - Direct Install Energy Efficiency Measures for the Agricultural Sector","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1107:AL1107)","v":0},{"$f":"IF(AM1107=1,0,IF(AM1107=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1107","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1107","v":0},{"$f":"Z1107","v":0},{"$f":"AA1107","v":0},{"$f":"AB1107","v":0},{"$f":"AC1107","v":0},{"$f":"AD1107","v":0},{"$f":"AE1107","v":0},{"$f":"AF1107","v":0},{"$f":"AG1107","v":0},{"$f":"AH1107","v":0},{"$f":"AI1107","v":0},{"$f":"AJ1107","v":0},{"$f":"AK1107","v":0},{"$f":"AL1107","v":0},null,{"$f":"IF(AM1108=1,0,IF(AM1108=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1109=1,0,IF(AM1109=0,0,1))","v":0}]
[45,"Oakville Hydro Electricity Distribution Inc. - Direct Install - Hydronic","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1110:AL1110)","v":0},{"$f":"IF(AM1110=1,0,IF(AM1110=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1110","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1110","v":0},{"$f":"Z1110","v":0},{"$f":"AA1110","v":0},{"$f":"AB1110","v":0},{"$f":"AC1110","v":0},{"$f":"AD1110","v":0},{"$f":"AE1110","v":0},{"$f":"AF1110","v":0},{"$f":"AG1110","v":0},{"$f":"AH1110","v":0},{"$f":"AI1110","v":0},{"$f":"AJ1110","v":0},{"$f":"AK1110","v":0},{"$f":"AL1110","v":0},null,{"$f":"IF(AM1111=1,0,IF(AM1111=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1112=1,0,IF(AM1112=0,0,1))","v":0}]
[46,"Oakville Hydro Electricity Distribution Inc. - Direct Install - RTU Controls","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1113:AL1113)","v":0},{"$f":"IF(AM1113=1,0,IF(AM1113=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1113","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1113","v":0},{"$f":"Z1113","v":0},{"$f":"AA1113","v":0},{"$f":"AB1113","v":0},{"$f":"AC1113","v":0},{"$f":"AD1113","v":0},{"$f":"AE1113","v":0},{"$f":"AF1113","v":0},{"$f":"AG1113","v":0},{"$f":"AH1113","v":0},{"$f":"AI1113","v":0},{"$f":"AJ1113","v":0},{"$f":"AK1113","v":0},{"$f":"AL1113","v":0},null,{"$f":"IF(AM1114=1,0,IF(AM1114=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1115=1,0,IF(AM1115=0,0,1))","v":0}]
[47,"Toronto Hydro-Electric System Limited - Direct Install - Hydronic (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1116:AL1116)","v":0},{"$f":"IF(AM1116=1,0,IF(AM1116=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1116","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1116","v":0},{"$f":"Z1116","v":0},{"$f":"AA1116","v":0},{"$f":"AB1116","v":0},{"$f":"AC1116","v":0},{"$f":"AD1116","v":0},{"$f":"AE1116","v":0},{"$f":"AF1116","v":0},{"$f":"AG1116","v":0},{"$f":"AH1116","v":0},{"$f":"AI1116","v":0},{"$f":"AJ1116","v":0},{"$f":"AK1116","v":0},{"$f":"AL1116","v":0},null,{"$f":"IF(AM1117=1,0,IF(AM1117=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1118=1,0,IF(AM1118=0,0,1))","v":0}]
[48,"Toronto Hydro-Electric System Limited - Direct Install - RTU Controls (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1119:AL1119)","v":0},{"$f":"IF(AM1119=1,0,IF(AM1119=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1119","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1119","v":0},{"$f":"Z1119","v":0},{"$f":"AA1119","v":0},{"$f":"AB1119","v":0},{"$f":"AC1119","v":0},{"$f":"AD1119","v":0},{"$f":"AE1119","v":0},{"$f":"AF1119","v":0},{"$f":"AG1119","v":0},{"$f":"AH1119","v":0},{"$f":"AI1119","v":0},{"$f":"AJ1119","v":0},{"$f":"AK1119","v":0},{"$f":"AL1119","v":0},null,{"$f":"IF(AM1120=1,0,IF(AM1120=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1121=1,0,IF(AM1121=0,0,1))","v":0}]
[49,"Toronto Hydro-Electric System Limited - PFP - Large (Pilot Savings)","Verified",null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1122:AL1122)","v":0},{"$f":"IF(AM1122=1,0,IF(AM1122=0,0,1))","v":0}]
[null,"Adjustment to 2020 savings","True-up",null,null,null,null,null,null,null,null,null,null,{"$f":"N1122","v":12},null,null,null,null,null,null,null,null,null,null,{"$f":"Y1122","v":0},{"$f":"Z1122","v":0},{"$f":"AA1122","v":0},{"$f":"AB1122","v":0},{"$f":"AC1122","v":0},{"$f":"AD1122","v":0},{"$f":"AE1122","v":0},{"$f":"AF1122","v":0},{"$f":"AG1122","v":0},{"$f":"AH1122","v":0},{"$f":"AI1122","v":0},{"$f":"AJ1122","v":0},{"$f":"AK1122","v":0},{"$f":"AL1122","v":0},null,{"$f":"IF(AM1123=1,0,IF(AM1123=0,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM1124=1,0,IF(AM1124=0,0,1))","v":0}]
[null,"Actual CDM Savings in 2020",null,{"$f":"SUM(D968:D1123)","v":56213},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O968:O1123)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y966=\"kWh\",SUMPRODUCT(D968:D1123,Y968:Y1123))","v":56213},{"$f":"IF(Z966=\"kWh\",SUMPRODUCT(D968:D1123,Z968:Z1123))","v":0},{"$f":"IF(AA966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AA968:AA1123),SUMPRODUCT(D968:D1123,AA968:AA1123))","v":0},{"$f":"IF(AB966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AB968:AB1123),SUMPRODUCT(D968:D1123,AB968:AB1123))","v":0},{"$f":"IF(AC966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AC968:AC1123),SUMPRODUCT(D968:D1123,AC968:AC1123))","v":0},{"$f":"IF(AD966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AD968:AD1123),SUMPRODUCT(D968:D1123,AD968:AD1123))","v":0},{"$f":"IF(AE966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AE968:AE1123),SUMPRODUCT(D968:D1123,AE968:AE1123))","v":0},{"$f":"IF(AF966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AF968:AF1123),SUMPRODUCT(D968:D1123,AF968:AF1123))","v":0},{"$f":"IF(AG966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AG968:AG1123),SUMPRODUCT(D968:D1123,AG968:AG1123))","v":0},{"$f":"IF(AH966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AH968:AH1123),SUMPRODUCT(D968:D1123,AH968:AH1123))","v":0},{"$f":"IF(AI966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AI968:AI1123),SUMPRODUCT(D968:D1123,AI968:AI1123))","v":0},{"$f":"IF(AJ966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AJ968:AJ1123),SUMPRODUCT(D968:D1123,AJ968:AJ1123))","v":0},{"$f":"IF(AK966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AK968:AK1123),SUMPRODUCT(D968:D1123,AK968:AK1123))","v":0},{"$f":"IF(AL966=\"kw\",SUMPRODUCT(N968:N1123,O968:O1123,AL968:AL1123),SUMPRODUCT(D968:D1123,AL968:AL1123))","v":0}]
[null,"Forecast CDM Savings in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763402.70485913823,4548070.7360211285,38340.984287868385,31804.961957684773,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Distribution Rate in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0]
[null,"Lost Revenue in 2020 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK143*AE1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AL143*AF1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AM143*AG1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AN143*AH1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AO143*AI1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AP143*AJ1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ143*AK1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AR143*AL1128","v":0},{"$f":"SUM(Y1129:AL1129)","v":0}]
[null,"Lost Revenue in 2020 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK275*AE1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AL275*AF1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AM275*AG1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AN275*AH1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AO275*AI1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AP275*AJ1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ275*AK1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AR275*AL1128","v":0},{"$f":"SUM(Y1130:AL1130)","v":0}]
[null,"Lost Revenue in 2020 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK407*AE1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AL407*AF1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AM407*AG1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AN407*AH1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AO407*AI1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AP407*AJ1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ407*AK1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AR407*AL1128","v":0},{"$f":"SUM(Y1131:AL1131)","v":0}]
[null,"Lost Revenue in 2020 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK540*AE1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AL540*AF1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AM540*AG1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AN540*AH1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AO540*AI1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AP540*AJ1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ540*AK1128","v":0},{"$f":"'4.  2011-2014 LRAM'!AR540*AL1128","v":0},{"$f":"SUM(Y1132:AL1132)","v":0}]
[null,"Lost Revenue in 2020 from 2015 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y212*Y1128","v":1131598.5850000002},{"$f":"Z212*Z1128","v":2584529.9779000003},{"$f":"AA212*AA1128","v":2329902.3349522958},{"$f":"AB212*AB1128","v":2923477.1021477045},{"$f":"AC212*AC1128","v":0},{"$f":"AD212*AD1128","v":0},{"$f":"AE212*AE1128","v":0},{"$f":"AF212*AF1128","v":0},{"$f":"AG212*AG1128","v":0},{"$f":"AH212*AH1128","v":0},{"$f":"AI212*AI1128","v":0},{"$f":"AJ212*AJ1128","v":0},{"$f":"AK212*AK1128","v":0},{"$f":"AL212*AL1128","v":0},{"$f":"SUM(Y1133:AL1133)","v":8969508}]
[null,"Lost Revenue in 2020 from 2016 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y398*Y1128","v":1577041.9199999999},{"$f":"Z398*Z1128","v":990086.24},{"$f":"AA398*AA1128","v":1317163.1614875132},{"$f":"AB398*AB1128","v":489506.67851248675},{"$f":"AC398*AC1128","v":0},{"$f":"AD398*AD1128","v":0},{"$f":"AE398*AE1128","v":0},{"$f":"AF398*AF1128","v":0},{"$f":"AG398*AG1128","v":0},{"$f":"AH398*AH1128","v":0},{"$f":"AI398*AI1128","v":0},{"$f":"AJ398*AJ1128","v":0},{"$f":"AK398*AK1128","v":0},{"$f":"AL398*AL1128","v":0},{"$f":"SUM(Y1134:AL1134)","v":4373798}]
[null,"Lost Revenue in 2020 from 2017 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y584*Y1128","v":12269709.416000001},{"$f":"Z584*Z1128","v":1963209.54},{"$f":"AA584*AA1128","v":5395955.517671641},{"$f":"AB584*AB1128","v":377707.52632835822},{"$f":"AC584*AC1128","v":0},{"$f":"AD584*AD1128","v":0},{"$f":"AE584*AE1128","v":0},{"$f":"AF584*AF1128","v":0},{"$f":"AG584*AG1128","v":0},{"$f":"AH584*AH1128","v":0},{"$f":"AI584*AI1128","v":0},{"$f":"AJ584*AJ1128","v":0},{"$f":"AK584*AK1128","v":0},{"$f":"AL584*AL1128","v":0},{"$f":"SUM(Y1135:AL1135)","v":20006582}]
[null,"Lost Revenue in 2020 from 2018 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y770*Y1128","v":806595.87838103855},{"$f":"Z770*Z1128","v":741671.91984124552},{"$f":"AA770*AA1128","v":1947421.8365006512},{"$f":"AB770*AB1128","v":932161.10170161026},{"$f":"AC770*AC1128","v":0},{"$f":"AD770*AD1128","v":0},{"$f":"AE770*AE1128","v":0},{"$f":"AF770*AF1128","v":0},{"$f":"AG770*AG1128","v":0},{"$f":"AH770*AH1128","v":0},{"$f":"AI770*AI1128","v":0},{"$f":"AJ770*AJ1128","v":0},{"$f":"AK770*AK1128","v":0},{"$f":"AL770*AL1128","v":0},{"$f":"SUM(Y1136:AL1136)","v":4427850.7364245448}]
[null,"Lost Revenue in 2020 from 2019 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y956*Y1128","v":44261},{"$f":"Z956*Z1128","v":48449.700952533829},{"$f":"AA956*AA1128","v":3685.3058514339868},{"$f":"AB956*AB1128","v":1764.0239511502195},{"$f":"AC956*AC1128","v":0},{"$f":"AD956*AD1128","v":0},{"$f":"AE956*AE1128","v":0},{"$f":"AF956*AF1128","v":0},{"$f":"AG956*AG1128","v":0},{"$f":"AH956*AH1128","v":0},{"$f":"AI956*AI1128","v":0},{"$f":"AJ956*AJ1128","v":0},{"$f":"AK956*AK1128","v":0},{"$f":"AL956*AL1128","v":0},{"$f":"SUM(Y1137:AL1137)","v":98160.030755118045}]
[null,"Lost Revenue in 2020 from 2020 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1125*Y1128","v":56213},{"$f":"Z1125*Z1128","v":0},{"$f":"AA1125*AA1128","v":0},{"$f":"AB1125*AB1128","v":0},{"$f":"AC1125*AC1128","v":0},{"$f":"AD1125*AD1128","v":0},{"$f":"AE1125*AE1128","v":0},{"$f":"AF1125*AF1128","v":0},{"$f":"AG1125*AG1128","v":0},{"$f":"AH1125*AH1128","v":0},{"$f":"AI1125*AI1128","v":0},{"$f":"AJ1125*AJ1128","v":0},{"$f":"AK1125*AK1128","v":0},{"$f":"AL1125*AL1128","v":0},{"$f":"SUM(Y1138:AL1138)","v":56213}]
[null,"Total Lost Revenues in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1129:Y1138)","v":15885419.799381038},{"$f":"SUM(Z1129:Z1138)","v":6327947.3786937799},{"$f":"SUM(AA1129:AA1138)","v":10994128.156463534},{"$f":"SUM(AB1129:AB1138)","v":4724616.4326413106},{"$f":"SUM(AC1129:AC1138)","v":0},{"$f":"SUM(AD1129:AD1138)","v":0},{"$f":"SUM(AE1129:AE1138)","v":0},{"$f":"SUM(AF1129:AF1138)","v":0},{"$f":"SUM(AG1129:AG1138)","v":0},{"$f":"SUM(AH1129:AH1138)","v":0},{"$f":"SUM(AI1129:AI1138)","v":0},{"$f":"SUM(AJ1129:AJ1138)","v":0},{"$f":"SUM(AK1129:AK1138)","v":0},{"$f":"SUM(AL1129:AL1138)","v":0},{"$f":"SUM(AM1129:AM1138)","v":37932111.76717966}]
[null,"Forecast Lost Revenues in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1126*Y1128","v":763402.70485913823},{"$f":"Z1126*Z1128","v":4548070.7360211285},{"$f":"AA1126*AA1128","v":38340.984287868385},{"$f":"AB1126*AB1128","v":31804.961957684773},{"$f":"AC1126*AC1128","v":0},{"$f":"AD1126*AD1128","v":0},{"$f":"AE1126*AE1128","v":0},{"$f":"AF1126*AF1128","v":0},{"$f":"AG1126*AG1128","v":0},{"$f":"AH1126*AH1128","v":0},{"$f":"AI1126*AI1128","v":0},{"$f":"AJ1126*AJ1128","v":0},{"$f":"AK1126*AK1128","v":0},{"$f":"AL1126*AL1128","v":0},{"$f":"SUM(Y1140:AL1140)","v":5381619.3871258199}]
[null,"LRAMVA in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1139-AM1140","v":32550492.380053841}]
[]
[null,"2020 Savings Persisting in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E$968:E$1123,Y$968:Y$1123)","v":56213},{"$f":"SUMPRODUCT(E$968:E$1123,Z$968:Z$1123)","v":0},{"$f":"IF($AA$780=\"kw\",SUMPRODUCT(N$968:N$1123,P$968:P$1123,AA$968:AA$1123),SUMPRODUCT(E$968:E$1123,AA$968:AA$1123))","v":0},{"$f":"IF($AB$780=\"kw\",SUMPRODUCT(N$968:N$1123,P$968:P$1123,AB$968:AB$1123),SUMPRODUCT(E$968:E$1123,AB$968:AB$1123))","v":0}]
[null,"2020 Savings Persisting in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F$968:F$1123,Y$968:Y$1123)","v":56213},{"$f":"SUMPRODUCT(F$968:F$1123,Z$968:Z$1123)","v":0},{"$f":"IF($AA$780=\"kw\",SUMPRODUCT(N$968:N$1123,Q$968:Q$1123,AA$968:AA$1123),SUMPRODUCT(F$968:F$1123,AA$968:AA$1123))","v":0},{"$f":"IF($AB$780=\"kw\",SUMPRODUCT(N$968:N$1123,Q$968:Q$1123,AB$968:AB$1123),SUMPRODUCT(F$968:F$1123,AB$968:AB$1123))","v":0}]
[null,"2020 Savings Persisting in 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G$968:G$1123,Y$968:Y$1123)","v":56213},{"$f":"SUMPRODUCT(G$968:G$1123,Z$968:Z$1123)","v":0},{"$f":"IF($AA$780=\"kw\",SUMPRODUCT(N$968:N$1123,R$968:R$1123,AA$968:AA$1123),SUMPRODUCT(G$968:G$1123,AA$968:AA$1123))","v":0},{"$f":"IF($AB$780=\"kw\",SUMPRODUCT(N$968:N$1123,R$968:R$1123,AB$968:AB$1123),SUMPRODUCT(G$968:G$1123,AB$968:AB$1123))","v":0}]
[null,"Note:  LDC to make note of key assumptions included above"]
[]
[null,"Return to top"]
[]
[null,"Forecast CDM Savings in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763402.70485913823,4548070.7360211285,38340.984287868385,31804.961957684773,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Distribution Rate in 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0]
[null,"Lost Revenue in 2021 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK168*AE1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AL168*AF1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AM168*AG1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AN168*AH1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AO168*AI1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AP168*AJ1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ168*AK1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AR168*AL1151","v":0},{"$f":"SUM(Y1152:AL1152)","v":0}]
[null,"Lost Revenue in 2021 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK300*AE1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AL300*AF1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AM300*AG1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AN300*AH1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AO300*AI1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AP300*AJ1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ300*AK1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AR300*AL1151","v":0},{"$f":"SUM(Y1153:AL1153)","v":0}]
[null,"Lost Revenue in 2021 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK432*AE1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AL432*AF1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AM432*AG1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AN432*AH1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AO432*AI1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AP432*AJ1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ432*AK1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AR432*AL1151","v":0},{"$f":"SUM(Y1154:AL1154)","v":0}]
[null,"Lost Revenue in 2021 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK565*AE1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AL565*AF1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AM565*AG1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AN565*AH1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AO565*AI1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AP565*AJ1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ565*AK1151","v":0},{"$f":"'4.  2011-2014 LRAM'!AR565*AL1151","v":0},{"$f":"SUM(Y1155:AL1155)","v":0}]
[null,"Lost Revenue in 2021 from 2015 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y213*Y1151","v":1130767.4100000001},{"$f":"Z213*Z1151","v":2594010.9828999997},{"$f":"AA213*AA1151","v":2329509.3835550896},{"$f":"AB213*AB1151","v":2891201.2235449096},{"$f":"AC213*AC1151","v":0},{"$f":"AD213*AD1151","v":0},{"$f":"AE234*AE1151","v":0},{"$f":"AF234*AF1151","v":0},{"$f":"AG234*AG1151","v":0},{"$f":"AH234*AH1151","v":0},{"$f":"AI234*AI1151","v":0},{"$f":"AJ234*AJ1151","v":0},{"$f":"AK234*AK1151","v":0},{"$f":"AL234*AL1151","v":0},{"$f":"SUM(Y1156:AL1156)","v":8945489}]
[null,"Lost Revenue in 2021 from 2016 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y399*Y1151","v":1576233.0989999999},{"$f":"Z399*Z1151","v":962959.62800000003},{"$f":"AA399*AA1151","v":1283687.4902759399},{"$f":"AB399*AB1151","v":488700.78272406},{"$f":"AC399*AC1151","v":0},{"$f":"AD399*AD1151","v":0},{"$f":"AE420*AE1151","v":0},{"$f":"AF420*AF1151","v":0},{"$f":"AG420*AG1151","v":0},{"$f":"AH420*AH1151","v":0},{"$f":"AI420*AI1151","v":0},{"$f":"AJ420*AJ1151","v":0},{"$f":"AK420*AK1151","v":0},{"$f":"AL420*AL1151","v":0},{"$f":"SUM(Y1157:AL1157)","v":4311581}]
[null,"Lost Revenue in 2021 from 2017 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y585*Y1151","v":12269709.416000001},{"$f":"Z585*Z1151","v":1963209.54},{"$f":"AA585*AA1151","v":5395955.517671641},{"$f":"AB585*AB1151","v":377707.52632835822},{"$f":"AC585*AC1151","v":0},{"$f":"AD585*AD1151","v":0},{"$f":"AE606*AE1151","v":0},{"$f":"AF606*AF1151","v":0},{"$f":"AG606*AG1151","v":0},{"$f":"AH606*AH1151","v":0},{"$f":"AI606*AI1151","v":0},{"$f":"AJ606*AJ1151","v":0},{"$f":"AK606*AK1151","v":0},{"$f":"AL606*AL1151","v":0},{"$f":"SUM(Y1158:AL1158)","v":20006582}]
[null,"Lost Revenue in 2021 from 2018 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y771*Y1151","v":806595.87838103855},{"$f":"Z771*Z1151","v":740903.63882769644},{"$f":"AA771*AA1151","v":1947421.8365006512},{"$f":"AB771*AB1151","v":932161.10170161026},{"$f":"AC771*AC1151","v":0},{"$f":"AD771*AD1151","v":0},{"$f":"AE792*AE1151","v":0},{"$f":"AF792*AF1151","v":0},{"$f":"AG792*AG1151","v":0},{"$f":"AH792*AH1151","v":0},{"$f":"AI792*AI1151","v":0},{"$f":"AJ792*AJ1151","v":0},{"$f":"AK792*AK1151","v":0},{"$f":"AL792*AL1151","v":0},{"$f":"SUM(Y1159:AL1159)","v":4427082.4554109965}]
[null,"Lost Revenue in 2021 from 2019 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y957*Y1151","v":44261},{"$f":"Z957*Z1151","v":48449.700952533829},{"$f":"AA957*AA1151","v":3685.3058514339868},{"$f":"AB957*AB1151","v":1764.0239511502195},{"$f":"AC957*AC1151","v":0},{"$f":"AD957*AD1151","v":0},{"$f":"AE978*AE1151","v":0},{"$f":"AF978*AF1151","v":0},{"$f":"AG978*AG1151","v":0},{"$f":"AH978*AH1151","v":0},{"$f":"AI978*AI1151","v":0},{"$f":"AJ978*AJ1151","v":0},{"$f":"AK978*AK1151","v":0},{"$f":"AL978*AL1151","v":0},{"$f":"SUM(Y1160:AL1160)","v":98160.030755118045}]
[null,"Lost Revenue in 2021 from 2020 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1143*Y1151","v":56213},{"$f":"Z1143*Z1151","v":0},{"$f":"AA1143*AA1151","v":0},{"$f":"AB1143*AB1151","v":0},{"$f":"AC1143*AC1151","v":0},{"$f":"AD1143*AD1151","v":0},{"$f":"AE1147*AE1151","v":0},{"$f":"AF1147*AF1151","v":0},{"$f":"AG1147*AG1151","v":0},{"$f":"AH1147*AH1151","v":0},{"$f":"AI1147*AI1151","v":0},{"$f":"AJ1147*AJ1151","v":0},{"$f":"AK1147*AK1151","v":0},{"$f":"AL1147*AL1151","v":0},{"$f":"SUM(Y1161:AL1161)","v":56213}]
[null,"Total Lost Revenues in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1152:Y1161)","v":15883779.803381039},{"$f":"SUM(Z1152:Z1161)","v":6309533.4906802299},{"$f":"SUM(AA1152:AA1161)","v":10960259.533854757},{"$f":"SUM(AB1152:AB1161)","v":4691534.6582500888},{"$f":"SUM(AC1152:AC1161)","v":0},{"$f":"SUM(AD1152:AD1161)","v":0},{"$f":"SUM(AE1152:AE1161)","v":0},{"$f":"SUM(AF1152:AF1161)","v":0},{"$f":"SUM(AG1152:AG1161)","v":0},{"$f":"SUM(AH1152:AH1161)","v":0},{"$f":"SUM(AI1152:AI1161)","v":0},{"$f":"SUM(AJ1152:AJ1161)","v":0},{"$f":"SUM(AK1152:AK1161)","v":0},{"$f":"SUM(AL1152:AL1161)","v":0},{"$f":"SUM(AM1152:AM1161)","v":37845107.486166112}]
[null,"Forecast Lost Revenues in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1150*Y1151","v":763402.70485913823},{"$f":"Z1150*Z1151","v":4548070.7360211285},{"$f":"AA1150*AA1151","v":38340.984287868385},{"$f":"AB1150*AB1151","v":31804.961957684773},{"$f":"AC1150*AC1151","v":0},{"$f":"AD1150*AD1151","v":0},{"$f":"AE1148*AE1151","v":0},{"$f":"AF1148*AF1151","v":0},{"$f":"AG1148*AG1151","v":0},{"$f":"AH1148*AH1151","v":0},{"$f":"AI1148*AI1151","v":0},{"$f":"AJ1148*AJ1151","v":0},{"$f":"AK1148*AK1151","v":0},{"$f":"AL1148*AL1151","v":0},{"$f":"SUM(Y1163:AL1163)","v":5381619.3871258199}]
[null,"LRAMVA in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1162-AM1163","v":32463488.099040292}]
[]
[]
[]
[null,"Forecast CDM Savings in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763402.70485913823,4548070.7360211285,38340.984287868385,31804.961957684773,0,0]
[null,"Distribution Rate in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0]
[null,"Lost Revenue in 2022 from 2011 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK189*AE1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AL189*AF1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AM189*AG1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AN189*AH1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AO189*AI1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AP189*AJ1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ189*AK1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AR189*AL1169","v":0},{"$f":"SUM(Y1170:AL1170)","v":0}]
[null,"Lost Revenue in 2022 from 2012 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK321*AE1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AL321*AF1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AM321*AG1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AN321*AH1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AO321*AI1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AP321*AJ1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ321*AK1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AR321*AL1169","v":0},{"$f":"SUM(Y1171:AL1171)","v":0}]
[null,"Lost Revenue in 2022 from 2013 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK453*AE1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AL453*AF1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AM453*AG1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AN453*AH1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AO453*AI1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AP453*AJ1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ453*AK1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AR453*AL1169","v":0},{"$f":"SUM(Y1172:AL1172)","v":0}]
[null,"Lost Revenue in 2022 from 2014 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4.  2011-2014 LRAM'!AK586*AE1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AL586*AF1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AM586*AG1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AN586*AH1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AO586*AI1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AP586*AJ1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AQ586*AK1169","v":0},{"$f":"'4.  2011-2014 LRAM'!AR586*AL1169","v":0},{"$f":"SUM(Y1173:AL1173)","v":0}]
[null,"Lost Revenue in 2022 from 2015 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y213*Y1169","v":1130767.4100000001},{"$f":"Z213*Z1169","v":2594010.9828999997},{"$f":"AA213*AA1169","v":2329509.3835550896},{"$f":"AB213*AB1169","v":2891201.2235449096},{"$f":"AC213*AC1169","v":0},{"$f":"AD213*AD1169","v":0},{"$f":"AE255*AE1169","v":0},{"$f":"AF255*AF1169","v":0},{"$f":"AG255*AG1169","v":0},{"$f":"AH255*AH1169","v":0},{"$f":"AI255*AI1169","v":0},{"$f":"AJ255*AJ1169","v":0},{"$f":"AK255*AK1169","v":0},{"$f":"AL255*AL1169","v":0},{"$f":"SUM(Y1174:AL1174)","v":8945489}]
[null,"Lost Revenue in 2022 from 2016 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y400*Y1169","v":1576233.0989999999},{"$f":"Z400*Z1169","v":962959.62800000003},{"$f":"AA400*AA1169","v":1283687.4902759399},{"$f":"AB400*AB1169","v":488700.78272406},{"$f":"AC400*AC1169","v":0},{"$f":"AD400*AD1169","v":0},{"$f":"AE441*AE1169","v":0},{"$f":"AF441*AF1169","v":0},{"$f":"AG441*AG1169","v":0},{"$f":"AH441*AH1169","v":0},{"$f":"AI441*AI1169","v":0},{"$f":"AJ441*AJ1169","v":0},{"$f":"AK441*AK1169","v":0},{"$f":"AL441*AL1169","v":0},{"$f":"SUM(Y1175:AL1175)","v":4311581}]
[null,"Lost Revenue in 2022 from 2017 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y586*Y1169","v":11953855.304},{"$f":"Z586*Z1169","v":1867702.26},{"$f":"AA586*AA1169","v":5209143.8297910448},{"$f":"AB586*AB1169","v":359332.60620895523},{"$f":"AC586*AC1169","v":0},{"$f":"AD586*AD1169","v":0},{"$f":"AE627*AE1169","v":0},{"$f":"AF627*AF1169","v":0},{"$f":"AG627*AG1169","v":0},{"$f":"AH627*AH1169","v":0},{"$f":"AI627*AI1169","v":0},{"$f":"AJ627*AJ1169","v":0},{"$f":"AK627*AK1169","v":0},{"$f":"AL627*AL1169","v":0},{"$f":"SUM(Y1176:AL1176)","v":19390033.999999996}]
[null,"Lost Revenue in 2022 from 2018 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y772*Y1169","v":806595.87838103855},{"$f":"Z772*Z1169","v":740903.63882769644},{"$f":"AA772*AA1169","v":1947421.8365006512},{"$f":"AB772*AB1169","v":932161.10170161026},{"$f":"AC772*AC1169","v":0},{"$f":"AD772*AD1169","v":0},{"$f":"AE813*AE1169","v":0},{"$f":"AF813*AF1169","v":0},{"$f":"AG813*AG1169","v":0},{"$f":"AH813*AH1169","v":0},{"$f":"AI813*AI1169","v":0},{"$f":"AJ813*AJ1169","v":0},{"$f":"AK813*AK1169","v":0},{"$f":"AL813*AL1169","v":0},{"$f":"SUM(Y1177:AL1177)","v":4427082.4554109965}]
[null,"Lost Revenue in 2022 from 2019 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y958*Y1169","v":44261},{"$f":"Z958*Z1169","v":48449.700952533829},{"$f":"AA958*AA1169","v":3685.3058514339868},{"$f":"AB958*AB1169","v":1764.0239511502195},{"$f":"AC958*AC1169","v":0},{"$f":"AD958*AD1169","v":0},{"$f":"AE999*AE1169","v":0},{"$f":"AF999*AF1169","v":0},{"$f":"AG999*AG1169","v":0},{"$f":"AH999*AH1169","v":0},{"$f":"AI999*AI1169","v":0},{"$f":"AJ999*AJ1169","v":0},{"$f":"AK999*AK1169","v":0},{"$f":"AL999*AL1169","v":0},{"$f":"SUM(Y1178:AL1178)","v":98160.030755118045}]
[null,"Lost Revenue in 2022 from 2022 programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1144*Y1169","v":56213},{"$f":"Z1144*Z1169","v":0},{"$f":"AA1144*AA1169","v":0},{"$f":"AB1144*AB1169","v":0},{"$f":"AC1144*AC1169","v":0},{"$f":"AD1144*AD1169","v":0},{"$f":"AE1166*AE1169","v":0},{"$f":"AF1166*AF1169","v":0},{"$f":"AG1166*AG1169","v":0},{"$f":"AH1166*AH1169","v":0},{"$f":"AI1166*AI1169","v":0},{"$f":"AJ1166*AJ1169","v":0},{"$f":"AK1166*AK1169","v":0},{"$f":"AL1166*AL1169","v":0},{"$f":"SUM(Y1179:AL1179)","v":56213}]
[null,"Total Lost Revenues in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1170:Y1179)","v":15567925.691381037},{"$f":"SUM(Z1170:Z1179)","v":6214026.2106802296},{"$f":"SUM(AA1170:AA1179)","v":10773447.845974158},{"$f":"SUM(AB1170:AB1179)","v":4673159.7381306859},{"$f":"SUM(AC1170:AC1179)","v":0},{"$f":"SUM(AD1170:AD1179)","v":0},{"$f":"SUM(AE1170:AE1179)","v":0},{"$f":"SUM(AF1170:AF1179)","v":0},{"$f":"SUM(AG1170:AG1179)","v":0},{"$f":"SUM(AH1170:AH1179)","v":0},{"$f":"SUM(AI1170:AI1179)","v":0},{"$f":"SUM(AJ1170:AJ1179)","v":0},{"$f":"SUM(AK1170:AK1179)","v":0},{"$f":"SUM(AL1170:AL1179)","v":0},{"$f":"SUM(AM1170:AM1179)","v":37228559.486166112}]
[null,"Forecast Lost Revenues in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1168*Y1169","v":763402.70485913823},{"$f":"Z1168*Z1169","v":4548070.7360211285},{"$f":"AA1168*AA1169","v":38340.984287868385},{"$f":"AB1168*AB1169","v":31804.961957684773},{"$f":"AC1168*AC1169","v":0},{"$f":"AD1168*AD1169","v":0},{"$f":"AE1167*AE1169","v":0},{"$f":"AF1167*AF1169","v":0},{"$f":"AG1167*AG1169","v":0},{"$f":"AH1167*AH1169","v":0},{"$f":"AI1167*AI1169","v":0},{"$f":"AJ1167*AJ1169","v":0},{"$f":"AK1167*AK1169","v":0},{"$f":"AL1167*AL1169","v":0},{"$f":"SUM(Y1181:AL1181)","v":5381619.3871258199}]
[null,"LRAMVA in 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1180-AM1181","v":31846940.099040292}]