{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Introduction","Inputs","Summary","Start!","Version_History","Subscriber Mgt","System Ownership-Leased Offsite","System Ownership-Host Onsite","System Ownership-Host Anchor","Onsite Host & Anchor","Anchor Subscription Only","SRECs","Dashboard"],"not_rendered":{"charts":14,"images":5,"macros":1,"external_links":1,"defined_names":79,"comments":1,"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":"Introduction","index":0,"n_rows":51,"n_cols":4,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,0,0,15]]}
[]
[]
[null,null,null,"Community Solar Pro Forma"]
[null,null,null,"v1.1 March 2021"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Version History:"]
[null,"v1.0","Released on Feb 18, 2021"]
[null,"v1.1","Released on Mar 15, 2021"]
[null,null,"Added developer fees to ITC basis"]
[null,null,"Formatting changes to ITC and MACRS calculations"]

{"sheet":"Inputs","index":1,"n_rows":64,"n_cols":19,"rows_kept":64,"cut":false,"hidden":false,"merged":[[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[21,15,21,16],[23,15,23,16],[24,15,24,16],[25,15,25,16],[3,15,3,16],[4,15,4,16],[5,15,5,16],[6,15,6,16],[9,15,9,16],[10,15,10,16],[11,15,11,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,15,20,16],[12,8,12,9],[13,8,13,9],[9,8,9,9],[3,8,3,9],[4,8,4,9],[7,8,7,9],[8,8,8,9]]}
[]
[null,null,"SYSTEM INPUTS",null,null,null,null,null,"FINANCIAL INPUTS INPUTS",null,null,null,null,null,null,"SUBSCRIBER INPUTS"]
[null,null,"Installation",null,null,null,null,null,"Financial",null,null,null,null,null,null,"Anchor Rates and Savings"]
[null,null,"System Size","kW",1000,null,null,null,"Annual Energy & Demand Cost Increase:",null,null,2.7799999999999998E-2,null,null,null,"Anchor Subscription Percent of System",null,"%",0.4]
[null,null,"Installation Type:","Roof, Ground or Canopy","Roof",null,null,null,"Developer NPV Discount Rate:",null,null,0.06,null,null,null,"Anchor Subscriber Retail Electricity Rate",null,"$ per kWh",0.08]
[null,null,"City","Enter City or Town","Portland",null,null,null,null,null,null,null,null,null,null,"Anchor Subscriber Bill Credit Rate",null,"$ per kWh",3.5000000000000003E-2]
[null,null,"State","State","OR",null,null,null,"SRECs:",null,null,null,null,null,null,"Targeted Anchor Subscription Savings Percent",null,"% of electricity rate",0.2]
[null,null,"Cost per installed watt","Auto based on size",{"$f":"INDEX(J59:L64,MATCH(I54,I59:I64,0),MATCH(E5,$J$58:$L$58,0))","v":1.9},null,null,null,"REC Value",null,"$/REC",0]
[null,null,"Estimated anchor annual electricity usage","kWh",900000,null,null,null,"How many year will generated RECs be bought?",null,"Years",0,null,null,null,"Subscriber Rates and Savings"]
[null,null,null,null,null,null,null,null,"How many years is the payment term?",null,"Years",0,null,null,null,"General Subscriber Retail Electricity Rate",null,"$ per kWh",0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Electricity Bill Credit Rate",null,"$ per kWh",5.8000000000000003E-2]
[null,null,"System Components",null,null,null,null,null,"Tax Benefits",null,null,null,null,null,null,"Targeted Subscriber Savings Percent",null,"% of electricity rate",0.2]
[null,null,"Module Size","Watts",400,null,null,null,"Federal ITC",null,"Yes",0.26]
[null,null,"Capacity Factor:","%",0.13,null,null,null,"Accelerated Depreciation (MACRS)",null,"Yes",0.35,null,null,null,"Unsubscribed Energy"]
[null,null,"System Losses (%):","%",14.1,null,null,null,null,null,null,null,null,null,null,"Unsubscribed energy purchased by utility?","Yes","Rate per kWh",0.03]
[null,null,"Inverter Efficiency (%):","%",96,null,null,null,"Incentives and Grants"]
[null,null,"Annual Power Production"," (kWh per kW):",{"$f":"E56","v":1022.0759257812499},null,null,null,"Incentive #1","[NAME]","(please select)",0,null,null,null,"Subscriber Management"]
[null,null,"Annual Derate (%):","%",5.0000000000000001E-3,null,null,null,"Incentive #2","[NAME]","(please select)",0,null,null,null,"Total Number of System Panels:",null,"# Panels",{"$f":"(E4*1000)/E13","v":2500}]
[null,null,"Number of Panels:",null,{"$f":"(E4*1000)/E13","v":2500},null,null,null,"Incentive #3","[NAME]","(please select)",0,null,null,null,"Average Subscriber Share",null,"kW per Subscriber",4]
[null,null,null,null,null,null,null,null,"Incentive #4","[NAME]","(please select)",0,null,null,null,"Panels per Subscriber",null,"# Panels",{"$f":"(S19/E4)*S18","v":10}]
[null,null,"ENERGY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,"# Subscribers at Full Subscription (after Anchors)",null,"# Subscribers",{"$f":"((E4*(1-S4)/S19))","v":150}]
[null,null,"PV Watts generated production or manual?",null,"PV Watts",null,null,null,"FINANCING INPUTS",null,null,null,null,null,null,"Years to Full Subscription",null,"# Years",2]
[null,null,null,null,null,null,null,null,"Construction Loan",null,null,null,null,null,null,"Annual Subscriber Turnover Rate",null,"%",1.4999999999999999E-2]
[null,null,"MANUAL PRODUCTION INPUTS","First Year Power Generation",null,null,null,null,"Loan amount","%",0,null,null,null,null,"Subscriber Acquisition Difficulty",null,"Easy/Moderate/Difficult","Moderate"]
[null,null,"Month",null,null,null,null,null,"Interest Rate","%",0,null,null,null,null,"Subscriber Management Average Labor Rate",null,"$ per Hour",60]
[null,null,"January",null,{"$f":"IF($E$22=\"Manual\",\"<=  Enter total kilowatt\",\"\")","v":""},null,null,null,"Loan Term","Years",0,null,null,null,null,"Labor Rate Escalator",null,"% Increase",0.03]
[null,null,"February",null,{"$f":"IF($E$22=\"Manual\",\"<=  hours for each\",\"\")","v":""},null,null,null,"Operating Loan"]
[null,null,"March",null,{"$f":"IF($E$22=\"Manual\",\"<=  month of the\",\"\")","v":""},null,null,null,"Loan amount","%",0]
[null,null,"April",null,{"$f":"IF($E$22=\"Manual\",\"<=  first production\",\"\")","v":""},null,null,null,"Interest Rate","%",0]
[null,null,"May",null,{"$f":"IF($E$22=\"Manual\",\"<=  year.\",\"\")","v":""},null,null,null,"Loan Term","Years",0]
[null,null,"June",null,{"$f":"IF($E$22=\"Manual\",\"<=\",\"\")","v":""}]
[null,null,"July",null,""]
[null,null,"August",null,""]
[null,null,"September",null,""]
[null,null,"October",null,""]
[null,null,"November",null,""]
[null,null,"December",null,""]
[null,null,"TOTAL",{"$f":"SUM(D26:D37)","v":0}]
[]
[]
[null,null,"POWER GENERATION FROM PV WATTS",null,null,null,null,null,"INSTALLATION COSTS"]
[]
[null,null,"Generation Output per PVWatts ",null,"kWh per kW",null,null,null,"SIZE CATEORY"]
[null,null,"January",null,33.233160156250001]
[null,null,"February",null,44.092378906249998,null,null,null,"Size From:",null,"Size To:","Size Category"]
[null,null,"March",null,78.933562499999994,null,null,null,0,null,10,1]
[null,null,"April",null,100.3297265625,null,null,null,11,null,25,2]
[null,null,"May",null,137.09643750000001,null,null,null,26,null,100,3]
[null,null,"June",null,138.87356249999999,null,null,null,101,null,200,4]
[null,null,"July",null,153.02000000000001,null,null,null,201,null,500,5]
[null,null,"August",null,124.082578125,null,null,null,501,null,2000,6]
[null,null,"September",null,91.969250000000002]
[null,null,"October",null,63.307035156250002,null,null,null,"Size Category"]
[null,null,"November",null,33.271679687499997,null,null,null,{"$f":"IF(E4>500,6,IF(E4>200,5,IF(E4>100,4,IF(E4>25,3,IF(E4>10,2,1)))))","v":6}]
[null,null,"December",null,23.866554687499999]
[null,null,"Annual",null,{"$f":"SUM(E44:E55)","v":1022.0759257812499},null,null,null,"INSTALLATION COSTS BY CATEGORY",null,null,null,"`"]
[]
[null,null,null,null,null,null,null,null,"Size Category","Roof","Ground","Canopy"]
[null,null,null,null,null,null,null,null,1,2.6,2.6,3.25]
[null,null,null,null,null,null,null,null,2,2.4500000000000002,2.4500000000000002,3.1]
[null,null,null,null,null,null,null,null,3,2.25,2,3]
[null,null,null,null,null,null,null,null,4,2.1,1.9,2.8]
[null,null,null,null,null,null,null,null,5,2,1.85,2.75]
[null,null,null,null,null,null,null,null,6,1.9,1.8,2.65]

{"sheet":"Summary","index":2,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"System Ownership: Offsite Lease",null,"System Ownership: Onsite Host",null,"System Ownership: Onsite Host and Anchor",null,"Onsite Host & Anchor Subscription Only",null,"Anchor Subscription Only"]
[null,"System Size in kW",{"$f":"Inputs!$E$4","v":1000},null,{"$f":"Inputs!$E$4","v":1000},null,{"$f":"Inputs!$E$4","v":1000},null,{"$f":"Inputs!$E$4","v":1000},null,{"$f":"Inputs!$E$4","v":1000}]
[null,"Anchor Share",{"$f":"Inputs!$E$4*Inputs!$S$4","v":400},null,{"$f":"Inputs!$E$4*Inputs!$S$4","v":400},null,{"$f":"Inputs!$E$4*Inputs!$S$4","v":400},null,{"$f":"Inputs!$E$4*Inputs!$S$4","v":400},null,{"$f":"Inputs!$E$4*Inputs!$S$4","v":400}]
[null,"# Panels",{"$f":"(Inputs!$E$4*1000)/Inputs!$E$13","v":2500},null,{"$f":"(Inputs!$E$4*1000)/Inputs!$E$13","v":2500},null,{"$f":"(Inputs!$E$4*1000)/Inputs!$E$13","v":2500},null,{"$f":"(Inputs!$E$4*1000)/Inputs!$E$13","v":2500},null,{"$f":"(Inputs!$E$4*1000)/Inputs!$E$13","v":2500}]
[null,null,{"$f":"'System Ownership-Leased Offsite'!B2","v":"Host site owns and operates a community solar project installed on a leased property with external subscribers"},null,{"$f":"'System Ownership-Host Onsite'!B2","v":"Host site owns and operates a community solar project installed on a thier property with external subscribers"},null,{"$f":"'System Ownership-Host Anchor'!B2","v":"Host site owns and operates a community solar project installed on a thier property and is the Anchor Subscriber"},null,{"$f":"'Onsite Host & Anchor'!B2","v":"Host a third-party owned community solar project installed on their property as the anchor subscriber"},null,{"$f":"'Anchor Subscription Only'!B2","v":"Anchor subsciprtion only to a third-party owned community solar project installed at an external site"}]
[null,"Energy Offset:",{"$f":"'System Ownership-Leased Offsite'!D239/('System Ownership-Leased Offsite'!D239+'System Ownership-Leased Offsite'!D240)","v":0},null,{"$f":"'System Ownership-Host Onsite'!D239/('System Ownership-Host Onsite'!D239+'System Ownership-Host Onsite'!D240)","v":0.45425596701388893},null,{"$f":"'System Ownership-Host Anchor'!D239/('System Ownership-Host Anchor'!D239+'System Ownership-Host Anchor'!D240)","v":0.45425596701388893},null,{"$f":"'Onsite Host & Anchor'!F73/Inputs!E9","v":0.45425596701388893},null,{"$f":"'Anchor Subscription Only'!D93","v":0.45425596701388893}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"System Owner",null,"System Owner/Host",null,"Host/Anchor",null,"Host/Anchor",null,"Anchor"]
[null,"Average Annual Net Revenue/Savings",{"$f":"'System Ownership-Leased Offsite'!D14","v":-40678.566013457072},null,{"$f":"'System Ownership-Host Onsite'!D14","v":-37028.791688437937},null,{"$f":"'System Ownership-Host Anchor'!D14","v":-33279.477873824857},null,{"$f":"'Onsite Host & Anchor'!D14","v":7399.0881396322302},null,{"$f":"'Anchor Subscription Only'!D14","v":3899.2863671976056}]
[]
[null,"25-Year Costs:",{"$f":"'System Ownership-Leased Offsite'!D7","v":-3523308.585691303},null,{"$f":"'System Ownership-Host Onsite'!D7","v":-3428414.4532408053},null,{"$f":"'System Ownership-Host Anchor'!D7","v":-3428414.4532408053},null,{"$f":"'Onsite Host & Anchor'!D7","v":-389928.6367197606},null,{"$f":"'Anchor Subscription Only'!D7","v":-389928.6367197606}]
[null,"25-Year Revenues:",{"$f":"'System Ownership-Leased Offsite'!D8","v":2465665.8693414191},null,{"$f":"'System Ownership-Host Onsite'!D8","v":2465665.8693414191},null,{"$f":"'System Ownership-Host Anchor'!D8","v":2563148.028521359},null,{"$f":"'Onsite Host & Anchor'!D8","v":582304.92835019855},null,{"$f":"'Anchor Subscription Only'!D8","v":487410.79589970078}]
[null,"25-Year Net Benefits:",{"$f":"'System Ownership-Leased Offsite'!D9","v":-1057642.7163498839},null,{"$f":"'System Ownership-Host Onsite'!D9","v":-962748.58389938623},null,{"$f":"'System Ownership-Host Anchor'!D9","v":-865266.42471944634},null,{"$f":"'Onsite Host & Anchor'!D9","v":192376.29163043795},null,{"$f":"'Anchor Subscription Only'!D9","v":97482.159179940179}]
[null,"25-Year Net Present Value (NPV):",{"$f":"'System Ownership-Leased Offsite'!D10","v":-1144157.3608751721},null,{"$f":"'System Ownership-Host Onsite'!D10","v":-1095420.4520852044},null,{"$f":"'System Ownership-Host Anchor'!D10","v":-1048784.7219071062},null,{"$f":"'Onsite Host & Anchor'!D10","v":95372.63896806605},null,{"$f":"'Anchor Subscription Only'!D10","v":46635.730178098187}]
[null,"Return on Investment (ROI) %:",{"$f":"'System Ownership-Leased Offsite'!D11","v":-0.30018452560333014},null,{"$f":"'System Ownership-Host Onsite'!D11","v":-0.28081452724868811},null,{"$f":"'System Ownership-Host Anchor'!D11","v":-0.2523809290039391},null,{"$f":"'Onsite Host & Anchor'!D11","v":1.4933628195374058},null,{"$f":"'Anchor Subscription Only'!D11","v":1.25}]
[null,"Internal Rate of Return (IRR) %:",{"$f":"'System Ownership-Leased Offsite'!D12","v":-0.12725587907530278},null,{"$f":"'System Ownership-Host Onsite'!D12","v":-0.10253400945896385},null,{"$f":"'System Ownership-Host Anchor'!D12","v":-8.2467561152304469E-2},null,"NA",null,"NA"]
[null,"Upfront Costs",{"$f":"'System Ownership-Leased Offsite'!D13","v":-2021133.9577594122},null,{"$f":"'System Ownership-Host Onsite'!D13","v":-2017920},null,{"$f":"'System Ownership-Host Anchor'!D13","v":-2017920},null,{"$f":"'Onsite Host & Anchor'!D13","v":0},null,{"$f":"'Anchor Subscription Only'!D13","v":0}]
[null,"Payback Period: years",{"$f":"'System Ownership-Leased Offsite'!D15","v":25},null,{"$f":"'System Ownership-Host Onsite'!D15","v":25},null,{"$f":"'System Ownership-Host Anchor'!D15","v":25},null,{"$f":"'Onsite Host & Anchor'!D15","v":0},null,{"$f":"'Anchor Subscription Only'!D15","v":0}]
[]
[null,null,"Subscriber"]
[null,null," Management"]
[null,"Customer Acquisition Costs ($)",{"$f":"'Subscriber Mgt'!D29","v":86007.125}]
[null,"Customer Acquisition Costs ($/Watt)",{"$f":"'Subscriber Mgt'!E29","v":8.6007125000000004E-2}]
[null,"Customer Acquisition Costs ($/Subscriber)",{"$f":"'Subscriber Mgt'!G29","v":573.38083333333338}]
[null,"Ongoing  Subscriber Management Costs ($/Watt)",{"$f":"'Subscriber Mgt'!E37","v":0.85425410471222696}]
[null,"Ongoing  Subscriber Management Costs ($/Subscriber)",{"$f":"'Subscriber Mgt'!G37","v":5695.0273647481799}]

{"sheet":"Start!","index":3,"n_rows":57,"n_cols":5,"rows_kept":57,"cut":false,"hidden":true,"merged":[[7,0,7,15],[8,0,8,15],[63,0,65,14],[48,0,54,14],[56,0,62,14]]}
[]
[]
[]
[]
[]
[]
[]
["Community Solar Business Case Tool - Illinois"]
["v1.21 July 2017"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Contact developers with questions:"]
["Emily McGavisk, West Monroe Partners: ",null,null,null,"emcgavisk@westmonroepartners.com"]
["Vito Greco, Elevate Energy: ",null,null,"Vito.Greco@ElevateEnergy.org"]
[]
["This decision support tool (“Tool\") was developed by the Cook County Community Solar project team (\"Cook County\"), lead by West Monroe Partners, LLC (\"West Monroe\") and Elevate Energy for the purpose of considering community solar initiatives from the perspective of a subscriber or system owner in Cook County. It is not intended, and should be used, as the basis for investment decision making.  The Tool is provided on an “as-is” basis and “with all faults”, and no representations or warranty of any kind, whether expressed or implied either in fact or by operation of law, statutory or otherwise, including without limitation warranties of merchantability, or fitness for a particular purpose is given by West Monroe, Cook County, Elevate Energy or any other person as to the accuracy of the Tool or any output therefrom.  Any user of the Tool agrees to assume full responsibility for use of the Tool and use of any output therefrom."]
[]
[]
[]
[]
[]
[]
[]
["This report was prepared as an account of work sponsored by an agency of the United States Government. Neither the United States Government nor any agency thereof, nor any of their employees, makes any warranty, express or implied, or assumes any legal liability or responsibility for the accuracy, completeness, or usefulness of any information, apparatus, product, or process disclosed, or represents that its use would not infringe privately owned rights. Reference herein to any specific commercial product, process, or service by trade name, trademark, manufacturer, or otherwise does not necessarily constitute or imply its endorsement, recommendation, or favoring by the United States Government or any agency thereof. The views and opinions of authors expressed herein do not necessarily state or reflect those of the United States Government or any agency thereof."]

{"sheet":"Version_History","index":4,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":true,"merged":[[7,0,7,15],[8,0,8,15]]}
[]
[]
[]
[]
[]
[]
[]
["Version History"]
["v1.21 July 2017"]

{"sheet":"Subscriber Mgt","index":5,"n_rows":125,"n_cols":44,"rows_kept":125,"cut":false,"hidden":false,"merged":[[106,30,106,31],[106,34,106,35],[113,30,113,31],[113,34,113,35],[100,34,100,35],[30,1,30,2],[31,1,31,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[100,30,100,31],[53,1,53,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[79,1,79,2],[80,1,80,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[90,1,90,2],[101,1,101,2],[103,1,103,2],[17,1,17,2],[18,1,18,2],[28,1,28,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[36,1,36,2],[42,1,42,2],[44,1,44,2],[40,1,40,2],[41,1,41,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[23,1,23,2],[22,1,22,2],[43,1,43,2],[35,1,35,2],[8,1,8,4],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[54,1,54,2],[81,1,81,2],[66,1,66,2],[67,1,67,2],[70,1,71,2],[56,1,56,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[65,1,65,2],[55,1,55,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[104,1,104,2],[87,1,87,2],[96,1,96,2],[82,1,82,2],[85,1,85,2],[86,1,86,2],[88,1,88,2],[89,1,89,2],[91,1,91,2],[92,1,92,2],[95,1,95,2],[93,1,93,2],[94,1,94,2],[102,1,102,2],[106,1,106,2],[112,1,112,2],[126,1,126,2],[123,1,123,2],[122,1,122,2],[124,1,124,2],[121,1,121,2],[116,1,116,2],[117,1,117,2],[118,1,118,2],[112,30,112,31],[112,34,112,35],[120,1,120,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[113,1,113,2],[114,1,114,2],[120,30,120,31],[120,34,120,35]]}
[]
[null,"Customer Acquisition and Subscriber Management Costs:"]
[]
[]
[]
[]
[null,"SUMMARY OF ASSUMPTIONS"]
[]
[null,"Assumptions (from INPUTS Page)"]
[null,"System Size:",null,{"$f":"Inputs!E4","v":1000},"kW"]
[null,"Number of Panels:",null,{"$f":"Inputs!S18","v":2500},"#"]
[null,"Panels per Subscriber:",null,{"$f":"Inputs!S20","v":10},"#"]
[null,"Number of Subscribers at Full Subscription (after Anchors)",null,{"$f":"Inputs!S21","v":150},"#"]
[null,"Full Subscription Rate (after Anchors)",null,{"$f":"1-Inputs!S4","v":0.6},"%"]
[null,"Labor Rate",null,{"$f":"Inputs!S25","v":60},"/hour"]
[null,"Labor Rate Escalator",null,{"$f":"Inputs!S26","v":0.03},"%"]
[null,"Subscriber Acquisition Difficulty",null,{"$f":"Inputs!S24","v":"Moderate"},"Easy/Moderate/Difficult"]
[null,"Years to Full Subscription",null,{"$f":"Inputs!S22","v":2},"#"]
[null,"Annual Subscriber Turnover Rate",null,{"$f":"Inputs!S23","v":1.4999999999999999E-2},"%"]
[]
[null,"SUMMARY OF COSTS"]
[]
[null,"Total Upfront Administrative Costs (Year 1)",null,"Total ($)","$/W",null,"$/Subscriber"]
[null,"Marketing & Communications",null,{"$f":"I46","v":21280},{"$f":"(D24/$D$10)/1000","v":2.128E-2},null,{"$f":"D24/$D$13","v":141.86666666666667}]
[null,"Customer Acquisition Setup",null,{"$f":"I58","v":31580},3.1579999999999997E-2,null,210.53333333333333]
[null,"Outreach Setup",null,{"$f":"I64","v":3380},3.3799999999999998E-3,null,22.533333333333335]
[null,"Admin Setup",null,{"$f":"I69","v":1680},1.6799999999999999E-3,null,11.2]
[null,"Year 1 Subscriber Management Costs",null,{"$f":"E83","v":28087.125},2.8087125000000001E-2,null,187.2475]
[null,"TOTAL UPFRONT COSTS",null,{"$f":"SUM(D24:D28)","v":86007.125},8.6007125000000004E-2,null,573.38083333333338]
[]
[null,"Total Lifetime Subsciber Management Costs (year 2-25)",null,"Total ($)","$/W",null,"$/Subscriber"]
[null,"Outreach",null,{"$f":"AD78-E99","v":364254.45708114514},{"$f":"(D32/$D$10)/1000","v":0.36425445708114512},null,{"$f":"D32/$D$13","v":2428.3630472076343}]
[null,"Sales",null,{"$f":"AD79-E105","v":59643.034513524195},{"$f":"(D33/$D$10)/1000","v":5.9643034513524193E-2},null,397.62023009016133]
[null,"Sign-up Transaction",null,{"$f":"AD80-E111","v":42602.167509660125},{"$f":"(D34/$D$10)/1000","v":4.260216750966013E-2},null,284.01445006440082]
[null,"Customer Service",null,{"$f":"AD81-E119","v":19671.718324433998},{"$f":"(D35/$D$10)/1000","v":1.9671718324433995E-2},null,131.14478882955999]
[null,"Billing Admin",null,{"$f":"AD82-E125","v":368082.72728346352},{"$f":"(D36/$D$10)/1000","v":0.36808272728346347},null,2453.8848485564235]
[null,"TOTAL ONGOING-TRANSACTIONAL COSTS",null,{"$f":"SUM(D32:D36)","v":854254.10471222701},{"$f":"SUM(E32:E36)","v":0.85425410471222696},null,5695.0273647481799]
[]
[null,"UPFRONT COSTS"]
[]
[null,"Marketing & Communications",null,"$/W","Labor Hours","Labor Rate","Labor Cost","OOP Cost","TOTAL Cost"]
[null,"Messaging",null,{"$f":"I42/($D$10*1000)","v":1.1999999999999999E-3},20,{"$f":"$D$15","v":60},{"$f":"E42*F42","v":1200},0,{"$f":"G42+H42","v":1200}]
[null,"Marketing Materials",null,{"$f":"I43/($D$10*1000)","v":8.6999999999999994E-3},20,{"$f":"$D$15","v":60},{"$f":"E43*F43","v":1200},{"$f":"D13*J43","v":7500},{"$f":"G43+H43","v":8700},50,"Marketing Materials Rate per Subscriber"]
[null,"Media Buy",null,{"$f":"I44/($D$10*1000)","v":8.6999999999999994E-3},20,{"$f":"$D$15","v":60},{"$f":"E44*F44","v":1200},{"$f":"D13*J44","v":7500},{"$f":"G44+H44","v":8700},50,"Media Buy Rate per Subscriber"]
[null,"Website",null,{"$f":"I45/($D$10*1000)","v":2.6800000000000001E-3},28,{"$f":"$D$15","v":60},{"$f":"E45*F45","v":1680},1000,{"$f":"G45+H45","v":2680}]
[null,null,null,null,null,null,{"$f":"SUM(G42:G45)","v":5280},{"$f":"SUM(H42:H45)","v":16000},{"$f":"SUM(I42:I45)","v":21280}]
[]
[null,"Customer Acquisition-Call Center Setup",null,"$/W","Labor Hours","Labor Rate","Labor Cost","OOP Cost","TOTAL Cost"]
[null,"Email setup",null,{"$f":"I49/($D$10*1000)","v":4.8999999999999998E-4},4,{"$f":"$D$15","v":60},{"$f":"E49*F49","v":240},250,{"$f":"G49+H49","v":490}]
[null,"Templates and SOPs",null,9.6000000000000002E-4,16,60,960,0,960]
[null,"Live chat setup",null,9.6000000000000002E-4,16,60,960,0,960]
[null,"CIS integration",null,2.1440000000000001E-2,24,60,1440,20000,21440]
[null,"E-pay solution integration",null,4.0800000000000003E-3,18,60,1080,3000,4080]
[null,"Phone #",null,3.6999999999999999E-4,2,60,120,250,370]
[null,"Training prep",null,1.2199999999999999E-3,12,60,720,500,1220]
[null,"Training execution",null,1.1999999999999999E-3,20,60,1200,0,1200]
[null,"IVR Setup",null,8.5999999999999998E-4,6,{"$f":"$D$15","v":60},360,500,860]
[null,null,null,null,null,null,{"$f":"SUM(G49:G57)","v":7080},{"$f":"SUM(H49:H57)","v":24500},{"$f":"SUM(I49:I57)","v":31580}]
[]
[null,"Outreach Setup",null,"$/W","Labor Hours","Labor Rate","Labor Cost","OOP Cost","TOTAL Cost"]
[null,"Training prep",null,{"$f":"I61/($D$10*1000)","v":1.4599999999999999E-3},16,{"$f":"$D$15","v":60},{"$f":"E61*F61","v":960},500,{"$f":"G61+H61","v":1460}]
[null,"Training execution",null,{"$f":"I62/($D$10*1000)","v":1.1999999999999999E-3},20,{"$f":"$D$15","v":60},{"$f":"E62*F62","v":1200},0,{"$f":"G62+H62","v":1200}]
[null,"SOPs",null,{"$f":"I63/($D$10*1000)","v":7.2000000000000005E-4},12,{"$f":"$D$15","v":60},{"$f":"E63*F63","v":720},0,{"$f":"G63+H63","v":720}]
[null,null,null,null,null,null,{"$f":"SUM(G61:G63)","v":2880},{"$f":"SUM(H61:H63)","v":500},3380]
[]
[null,"Admin",null,"$/W","Labor Hours","Labor Rate","Labor Cost","OOP Cost","TOTAL Cost"]
[null,"Billing templates and setup",null,{"$f":"I67/($D$10*1000)","v":1.1999999999999999E-3},20,{"$f":"$D$15","v":60},{"$f":"E67*F67","v":1200},0,{"$f":"G67+H67","v":1200}]
[null,"SOPs",null,{"$f":"I68/($D$10*1000)","v":4.8000000000000001E-4},8,{"$f":"$D$15","v":60},{"$f":"E68*F68","v":480},0,{"$f":"G68+H68","v":480}]
[null,null,null,null,null,null,{"$f":"SUM(G67:G68)","v":1680},{"$f":"SUM(H67:H68)","v":0},1680]
[]
[null,"TOTAL UPFRONT COSTS",null,"$/W","Labor Hours","Labor Rate","Labor Cost","OOP Cost","TOTAL Cost"]
[null,null,null,{"$f":"I72/($D$10*1000)","v":5.7919999999999999E-2},"N/A","N/A",{"$f":"G46+G58+G69+G64","v":16920},{"$f":"H46+H58+H69+H64","v":41000},{"$f":"I46+I58+I69+I64","v":57920}]
[]
[]
[null,"TRANSACTIONAL COSTS"]
[]
[null,"Customer Acquisition",null,"$/W",1,{"$f":"E77+1","v":2},{"$f":"F77+1","v":3},{"$f":"G77+1","v":4},{"$f":"H77+1","v":5},{"$f":"I77+1","v":6},7,{"$f":"K77+1","v":8},9,10,11,{"$f":"O77+1","v":12},13,14,15,16,17,18,19,20,21,22,23,24,25,"TOTAL"]
[null,"Outreach",null,{"$f":"AD78/($D$10*1000)","v":0.37605383208114512},{"$f":"E99","v":11799.375},{"$f":"F99","v":15973.125000000002},10712.099062499999,11086.662034374998,11415.811895406248,11754.836252268437,12104.031339836489,12463.702280031586,12834.163348432534,13215.738248885511,13608.760396352074,14013.573208242638,14430.530404489917,14859.996316624616,15302.346206123353,15757.966592307057,16227.255590076269,16710.623257778556,17208.491955511912,17721.296714177271,18249.485615602589,18793.520184070669,19353.875789592792,19931.042063280576,20525.523325178994,{"$f":"SUM(E78:AC78)","v":376053.83208114514}]
[null,"Sales",null,6.0975222013524198E-2,{"$f":"E105","v":1332.1875},{"$f":"F105","v":2027.8125},1775.3498437500002,1828.6103390625001,1883.4686492343749,1939.9727087114065,1998.1718899727484,2058.1170466719313,2119.8605580720896,2183.4563748142523,2248.9600660586798,2316.4288680404397,2385.9217340816531,2457.4993861041025,2531.2243676872258,2607.1610987178428,2685.3759316793785,2765.9372096297598,2848.9153259186528,2934.3827856962125,3022.4142692670989,3113.086697345112,3206.4792982654658,3302.6736772134295,3401.7538875298328,{"$f":"SUM(E79:AC79)","v":60975.222013524195}]
[null,"Sign-up transaction",null,4.3553730009660126E-2,{"$f":"E111","v":951.5625},{"$f":"F111","v":1448.4375},1268.1070312500001,1306.1502421875,1345.3347494531249,1385.6947919367187,1427.2656356948203,1470.0836047656651,1514.1861129086351,1559.6116962958943,1606.400047184771,1654.5920486003142,1704.2298100583237,1755.3567043600733,1808.0174054908757,1862.2579276556021,1918.1256654852702,1975.6694354498284,2034.9395185133235,2095.9877040687234,2158.8673351907846,2223.6333552465085,2290.3423559039038,2359.0526265810208,2429.8242053784516,43553.730009660125]
[null,"Customer service",null,2.1021718324433999E-2,{"$f":"E119","v":1350},{"$f":"F119","v":782.15625000000023},582.06112734375006,599.52296116406251,617.50864999898431,636.0339094989539,655.11492678392256,674.76837458744023,695.0114258250635,715.86176859981538,737.3376216578099,759.45775030754407,782.24148281677049,805.70872730127371,829.87998912031185,854.77638879392134,880.4196804577391,906.83227087147111,934.0372389976153,962.05835616754382,990.92010685257014,1020.6477100581474,1051.2671413598919,1082.8051556006885,1115.2893102687094,21021.718324433998]
[null,"Billing admin",null,0.38073672728346353,{"$f":"E125","v":12654},{"$f":"F125","v":12514.5},10956.444750000001,11285.138092500001,11623.692235275001,11972.403002333251,12331.575092403247,12701.522345175346,13082.568015530607,13475.045055996528,13879.296407676422,14295.675299906714,14724.545558903916,15166.281925671034,15621.270383441166,16089.908494944402,16572.605749792732,17069.783922286519,17581.877439955111,18109.333763153765,18652.61377604838,19212.192189329831,19788.557955009732,20382.214693660018,20993.681134469822,380736.72728346352]
[null,"TOTAL ONGOING COSTS",null,0.88234122971222695,{"$f":"SUM(E78:E82)","v":28087.125},{"$f":"SUM(F78:F82)","v":32746.03125},25294.06181484375,26106.083669289059,26885.816179367735,27688.940664748767,28516.158884691227,29368.193651231966,30245.78946076893,31149.713144591999,32080.754538929759,33039.727175097651,34027.468990350579,35044.843060061103,36092.738351862936,37172.070502418828,38283.782617491393,39428.846096016132,40608.261478896617,41823.059323263515,43074.301102961421,44363.080136050266,45690.522540131788,47057.788216335735,48466.071862825811,{"$f":"SUM(E83:AC83)","v":882341.22971222689}]
[]
[]
[null,"Subscriber Assumptions",null,null,1,{"$f":"E86+1","v":2},{"$f":"F86+1","v":3},{"$f":"G86+1","v":4},{"$f":"H86+1","v":5},{"$f":"I86+1","v":6},7,{"$f":"K86+1","v":8},9,10,11,{"$f":"O86+1","v":12},13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Total # Subscribers Needed (after Anchor)",null,null,{"$f":"$D$13","v":150},{"$f":"$D$13","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,"Annual Subscriber Gain",null,null,{"$f":"IF(E86<=$D$18,(E87/$D$18)+(E87/$D$18*$D$19),(E87/$D$18*$D$19))","v":76.125},{"$f":"IF(F86<=$D$18,(F87/$D$18)+(F87/$D$18*$D$19),((E87-E90)+E89))","v":76.125},1.2000000000000002,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,{"$f":"IF(O86<=$D$18,(O87/$D$18)+(O87/$D$18*$D$19),((N87-N90)+N89))","v":2.3000000000000003},2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,null,"Efficiency of tasks over previous year"]
[null,"Annual Subscriber Loss",null,null,0,{"$f":"ROUNDUP(E90*$D$19,1)","v":1.2000000000000002},{"$f":"ROUNDUP(F90*$D$19,1)","v":2.3000000000000003},2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,null,"Year 1","Year 2","Year 3"]
[null,"Cumulative Subscribers",null,null,{"$f":"IF(E77<Inputs!$S$22,E88-E89,'Subscriber Mgt'!E87)","v":76.125},{"$f":"IF(F77<Inputs!$S$22,E90+F88-F89,'Subscriber Mgt'!F87)","v":150},{"$f":"IF(G77<Inputs!$S$22,F90+G88-G89,'Subscriber Mgt'!G87)","v":150},{"$f":"IF(H77<Inputs!$S$22,G90+H88-H89,'Subscriber Mgt'!H87)","v":150},{"$f":"IF(I77<Inputs!$S$22,H90+I88-I89,'Subscriber Mgt'!I87)","v":150},{"$f":"IF(J77<Inputs!$S$22,I90+J88-J89,'Subscriber Mgt'!J87)","v":150},{"$f":"IF(K77<Inputs!$S$22,J90+K88-K89,'Subscriber Mgt'!K87)","v":150},{"$f":"IF(L77<Inputs!$S$22,K90+L88-L89,'Subscriber Mgt'!L87)","v":150},{"$f":"IF(M77<Inputs!$S$22,L90+M88-M89,'Subscriber Mgt'!M87)","v":150},{"$f":"IF(N77<Inputs!$S$22,M90+N88-N89,'Subscriber Mgt'!N87)","v":150},{"$f":"IF(O77<Inputs!$S$22,N90+O88-O89,'Subscriber Mgt'!O87)","v":150},{"$f":"IF(P77<Inputs!$S$22,O90+P88-P89,'Subscriber Mgt'!P87)","v":150},{"$f":"IF(Q77<Inputs!$S$22,P90+Q88-Q89,'Subscriber Mgt'!Q87)","v":150},{"$f":"IF(R77<Inputs!$S$22,Q90+R88-R89,'Subscriber Mgt'!R87)","v":150},{"$f":"IF(S77<Inputs!$S$22,R90+S88-S89,'Subscriber Mgt'!S87)","v":150},{"$f":"IF(T77<Inputs!$S$22,S90+T88-T89,'Subscriber Mgt'!T87)","v":150},{"$f":"IF(U77<Inputs!$S$22,T90+U88-U89,'Subscriber Mgt'!U87)","v":150},{"$f":"IF(V77<Inputs!$S$22,U90+V88-V89,'Subscriber Mgt'!V87)","v":150},{"$f":"IF(W77<Inputs!$S$22,V90+W88-W89,'Subscriber Mgt'!W87)","v":150},{"$f":"IF(X77<Inputs!$S$22,W90+X88-X89,'Subscriber Mgt'!X87)","v":150},{"$f":"IF(Y77<Inputs!$S$22,X90+Y88-Y89,'Subscriber Mgt'!Y87)","v":150},{"$f":"IF(Z77<Inputs!$S$22,Y90+Z88-Z89,'Subscriber Mgt'!Z87)","v":150},{"$f":"IF(AA77<Inputs!$S$22,Z90+AA88-AA89,'Subscriber Mgt'!AA87)","v":150},{"$f":"IF(AB77<Inputs!$S$22,AA90+AB88-AB89,'Subscriber Mgt'!AB87)","v":150},{"$f":"IF(AC77<Inputs!$S$22,AB90+AC88-AC89,'Subscriber Mgt'!AC87)","v":150},null,"NA",0.25,0.15]
[null,"Cumulative Subscriber %",null,null,{"$f":"E90/E87","v":0.50749999999999995},{"$f":"F90/F87","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Outreach",null,null,1,{"$f":"E93+1","v":2},{"$f":"F93+1","v":3},{"$f":"G93+1","v":4},{"$f":"H93+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,null,"Outreach hours per subscriber"]
[null,"Media Buy",null,null,{"$f":"E88*$J$44","v":3806.25},{"$f":"F88*$J$44","v":3806.25},60.000000000000007,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,115.00000000000001,null,"Year 1","Year 2","Year 3+"]
[null,"Media Buy Rate / Subscriber",null,null,{"$f":"J44","v":50},{"$f":"E95*1.03","v":51.5},{"$f":"F95*1.03","v":53.045000000000002},{"$f":"G95*1.03","v":54.63635},{"$f":"H95*1.03","v":56.275440500000002},57.963703715000001,59.702614826450002,61.493693271243501,63.338504069380811,65.238659191462233,67.195818967206108,69.211693536222299,71.288044342308964,73.42668567257823,75.629486242755576,77.898370830038246,80.235321954939394,82.642381613587574,85.121653061995204,87.675302653855056,90.305561733470711,93.014728585474828,95.805170443039074,98.679325556330255,101.63970532302017,null,"Hours","Hours","Hours"]
[null,"Outreach hours per subscriber",null,null,{"$f":"IF(Inputs!$S$24=\"Easy\",$AE$96,IF(Inputs!$S$24=\"Moderate\",$AE$97,IF(Inputs!$S$24=\"Difficult\",$AE$98)))","v":1.75},{"$f":"IF(Inputs!$S$24=\"Easy\",$AF$96,IF(Inputs!$S$24=\"Moderate\",$AF$97,IF(Inputs!$S$24=\"Difficult\",$AF$98)))","v":1.3125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},{"$f":"IF(Inputs!$S$24=\"Easy\",$AG$96,IF(Inputs!$S$24=\"Moderate\",$AG$97,IF(Inputs!$S$24=\"Difficult\",$AG$98)))","v":1.1156249999999999},"Easy",1.5,{"$f":"AE96*(1-AF$90)","v":1.125},0.95624999999999993]
[null,"Labor rate",null,null,{"$f":"$D$15","v":60},{"$f":"E97*(1+$D$16)","v":61.800000000000004},{"$f":"F97*(1+$D$16)","v":63.654000000000003},{"$f":"G97*(1+$D$16)","v":65.56362},{"$f":"H97*(1+$D$16)","v":67.530528599999997},69.556444458000001,71.643137791740003,73.79243192549221,76.006204883256984,78.286391029754697,80.634982760647333,83.05403224346675,85.545653210770752,88.112022807093879,90.755383491306702,93.478044996045909,96.282386345927293,99.170857936305111,102.14598367439427,105.2103631846261,108.36667408016488,111.61767430256984,114.96620453164694,118.41519066759635,121.96764638762424,"Moderate",1.75,1.3125,1.1156249999999999]
[null,"Outreach cost per subscriber",null,null,{"$f":"E96*E97","v":105},{"$f":"F96*F97","v":81.112500000000011},{"$f":"G96*G97","v":71.013993749999997},{"$f":"H96*H97","v":73.144413562499992},75.338745969374983,77.598908348456249,79.92687559890993,82.324681866877242,84.794422322883563,87.338254992570072,89.958402642347167,92.657154721617587,95.436869363266112,98.299975444164104,101.24897470748903,104.28644394871371,107.41503726717512,110.63748838519038,113.95661303674609,117.37531142784849,120.89657077068394,124.52346789380447,128.25917193061861,132.10694708853717,136.07015550119328,"Difficult",2,1.5,1.2749999999999999]
[null,"Annual costs",null,null,{"$f":"(E90*E98)+E94","v":11799.375},{"$f":"(F90*F98)+F94","v":15973.125000000002},10712.099062499999,11086.662034374998,11415.811895406248,11754.836252268437,12104.031339836489,12463.702280031586,12834.163348432534,13215.738248885511,13608.760396352074,14013.573208242638,14430.530404489917,14859.996316624616,15302.346206123353,15757.966592307057,16227.255590076269,16710.623257778556,17208.491955511912,17721.296714177271,18249.485615602589,18793.520184070669,19353.875789592792,19931.042063280576,20525.523325178994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales time per Subcriber"]
[null,"Sales",null,null,1,{"$f":"E101+1","v":2},{"$f":"F101+1","v":3},{"$f":"G101+1","v":4},{"$f":"H101+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,null,"Year 1",null,"Year 2",null,"Year 3+"]
[null,"Sales hours per subscriber",null,null,{"$f":"IF(Inputs!$S$24=\"Easy\",$AF$103,IF(Inputs!$S$24=\"Moderate\",$AF$104,IF(Inputs!$S$24=\"Difficult\",$AF$105)))","v":0.29166666666666669},{"$f":"IF(Inputs!$S$24=\"Easy\",$AH$103,IF(Inputs!$S$24=\"Moderate\",$AH$104,IF(Inputs!$S$24=\"Difficult\",$AH$105)))","v":0.21875},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$103,IF(Inputs!$S$24=\"Moderate\",$AJ$104,IF(Inputs!$S$24=\"Difficult\",$AJ$105)))","v":0.18593750000000001},"Easy","Minutes","% of hour","Minutes","% of hour","Minutes","% of hour"]
[null,"Labor rate",null,null,{"$f":"$D$15","v":60},{"$f":"E103*(1+$D$16)","v":61.800000000000004},{"$f":"F103*(1+$D$16)","v":63.654000000000003},{"$f":"G103*(1+$D$16)","v":65.56362},{"$f":"H103*(1+$D$16)","v":67.530528599999997},69.556444458000001,71.643137791740003,73.79243192549221,76.006204883256984,78.286391029754697,80.634982760647333,83.05403224346675,85.545653210770752,88.112022807093879,90.755383491306702,93.478044996045909,96.282386345927293,99.170857936305111,102.14598367439427,105.2103631846261,108.36667408016488,111.61767430256984,114.96620453164694,118.41519066759635,121.96764638762424,"Moderate",15,{"$f":"AE103/60","v":0.25},{"$f":"AE103*(1-$AF$90)","v":11.25},{"$f":"AG103/60","v":0.1875},{"$f":"AG103*(1-$AG$90)","v":9.5625},{"$f":"AI103/60","v":0.15937499999999999}]
[null,"Sales cost per subscriber",null,null,{"$f":"E102*E103","v":17.5},{"$f":"F102*F103","v":13.518750000000001},11.835665625000001,{"$f":"H102*H103","v":12.19073559375},{"$f":"I102*I103","v":12.556457661562499},{"$f":"J102*J103","v":12.933151391409377},{"$f":"K102*K103","v":13.321145933151657},{"$f":"L102*L103","v":13.720780311146209},{"$f":"M102*M103","v":14.132403720480596},{"$f":"N102*N103","v":14.556375832095014},{"$f":"O102*O103","v":14.993067107057865},{"$f":"P102*P103","v":15.442859120269599},{"$f":"Q102*Q103","v":15.906144893877688},{"$f":"R102*R103","v":16.383329240694017},{"$f":"S102*S103","v":16.874829117914839},{"$f":"T102*T103","v":17.381073991452286},{"$f":"U102*U103","v":17.902506211195856},{"$f":"V102*V103","v":18.439581397531732},{"$f":"W102*W103","v":18.992768839457685},{"$f":"X102*X103","v":19.562551904641417},{"$f":"Y102*Y103","v":20.149428461780658},{"$f":"Z102*Z103","v":20.753911315634081},{"$f":"AA102*AA103","v":21.376528655103105},{"$f":"AB102*AB103","v":22.017824514756196},{"$f":"AC102*AC103","v":22.678359250198884},"Difficult",17.5,{"$f":"AE104/60","v":0.29166666666666669},{"$f":"AE104*(1-$AF$90)","v":13.125},{"$f":"AG104/60","v":0.21875},{"$f":"AG104*(1-$AG$90)","v":11.15625},{"$f":"AI104/60","v":0.18593750000000001}]
[null,"Annual costs",null,null,{"$f":"E90*E104","v":1332.1875},{"$f":"F90*F104","v":2027.8125},1775.3498437500002,1828.6103390625001,1883.4686492343749,1939.9727087114065,1998.1718899727484,2058.1170466719313,2119.8605580720896,2183.4563748142523,2248.9600660586798,2316.4288680404397,2385.9217340816531,2457.4993861041025,2531.2243676872258,2607.1610987178428,2685.3759316793785,2765.9372096297598,2848.9153259186528,2934.3827856962125,3022.4142692670989,3113.086697345112,3206.4792982654658,3302.6736772134295,3401.7538875298328,null,20,{"$f":"AE105/60","v":0.33333333333333331},{"$f":"AE105*(1-$AF$90)","v":15},{"$f":"AG105/60","v":0.25},{"$f":"AG105*(1-$AG$90)","v":12.75},{"$f":"AI105/60","v":0.21249999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transaction time per Subscriber"]
[null,"Sign-up Transaction",null,null,1,{"$f":"E107+1","v":2},{"$f":"F107+1","v":3},{"$f":"G107+1","v":4},{"$f":"H107+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,null,"Year 1",null,"Year 2",null,"Year 3+"]
[null,"Sign-up hours per subscriber",null,null,{"$f":"IF(Inputs!$S$24=\"Easy\",$AF$109,IF(Inputs!$S$24=\"Moderate\",$AF$110,IF(Inputs!$S$24=\"Difficult\",$AF$111)))","v":0.20833333333333334},{"$f":"IF(Inputs!$S$24=\"Easy\",$AH$109,IF(Inputs!$S$24=\"Moderate\",$AH$110,IF(Inputs!$S$24=\"Difficult\",$AH$111)))","v":0.15625},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$109,IF(Inputs!$S$24=\"Moderate\",$AJ$110,IF(Inputs!$S$24=\"Difficult\",$AJ$111)))","v":0.1328125},"Easy","Minutes","% of hour","Minutes","% of hour","Minutes","% of hour"]
[null,"Labor rate",null,null,{"$f":"$D$15","v":60},{"$f":"E109*(1+$D$16)","v":61.800000000000004},{"$f":"F109*(1+$D$16)","v":63.654000000000003},{"$f":"G109*(1+$D$16)","v":65.56362},{"$f":"H109*(1+$D$16)","v":67.530528599999997},69.556444458000001,71.643137791740003,73.79243192549221,76.006204883256984,78.286391029754697,80.634982760647333,83.05403224346675,85.545653210770752,88.112022807093879,90.755383491306702,93.478044996045909,96.282386345927293,99.170857936305111,102.14598367439427,105.2103631846261,108.36667408016488,111.61767430256984,114.96620453164694,118.41519066759635,121.96764638762424,"Moderate",10,{"$f":"AE109/60","v":0.16666666666666666},{"$f":"AE109*(1-$AF$90)","v":7.5},{"$f":"AG109/60","v":0.125},{"$f":"AG109*(1-$AG$90)","v":6.375},{"$f":"AI109/60","v":0.10625}]
[null,"Sign-up cost per subscriber",null,null,{"$f":"E108*E109","v":12.5},{"$f":"F108*F109","v":9.65625},8.4540468750000013,{"$f":"H108*H109","v":8.7076682812499993},{"$f":"I108*I109","v":8.9688983296874998},{"$f":"J108*J109","v":9.2379652795781251},{"$f":"K108*K109","v":9.5151042379654687},{"$f":"L108*L109","v":9.8005573651044333},{"$f":"M108*M109","v":10.094574086057568},{"$f":"N108*N109","v":10.397411308639295},{"$f":"O108*O109","v":10.709333647898474},{"$f":"P108*P109","v":11.030613657335428},{"$f":"Q108*Q109","v":11.36153206705549},{"$f":"R108*R109","v":11.702378029067155},{"$f":"S108*S109","v":12.053449369939171},{"$f":"T108*T109","v":12.415052851037347},{"$f":"U108*U109","v":12.787504436568469},{"$f":"V108*V109","v":13.171129569665522},{"$f":"W108*W109","v":13.56626345675549},{"$f":"X108*X109","v":13.973251360458155},{"$f":"Y108*Y109","v":14.392448901271898},{"$f":"Z108*Z109","v":14.824222368310057},{"$f":"AA108*AA109","v":15.268949039359359},{"$f":"AB108*AB109","v":15.72701751054014},{"$f":"AC108*AC109","v":16.198828035856344},"Difficult",12.5,{"$f":"AE110/60","v":0.20833333333333334},{"$f":"AE110*(1-$AF$90)","v":9.375},{"$f":"AG110/60","v":0.15625},{"$f":"AG110*(1-$AG$90)","v":7.96875},{"$f":"AI110/60","v":0.1328125}]
[null,"Annual costs",null,null,{"$f":"E90*E110","v":951.5625},{"$f":"F90*F110","v":1448.4375},1268.1070312500001,1306.1502421875,1345.3347494531249,1385.6947919367187,1427.2656356948203,1470.0836047656651,1514.1861129086351,1559.6116962958943,1606.400047184771,1654.5920486003142,1704.2298100583237,1755.3567043600733,1808.0174054908757,1862.2579276556021,1918.1256654852702,1975.6694354498284,2034.9395185133235,2095.9877040687234,2158.8673351907846,2223.6333552465085,2290.3423559039038,2359.0526265810208,2429.8242053784516,null,15,{"$f":"AE111/60","v":0.25},{"$f":"AE111*(1-$AF$90)","v":11.25},{"$f":"AG111/60","v":0.1875},{"$f":"AG111*(1-$AG$90)","v":9.5625},{"$f":"AI111/60","v":0.15937499999999999}]
[]
[null,"Customer Service",null,null,1,{"$f":"E113+1","v":2},{"$f":"F113+1","v":3},{"$f":"G113+1","v":4},{"$f":"H113+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,null,"Customer Service time per Subscriber",null,null,null,null,null,null,null,"% of Total Subscribers requiring service monthly"]
[null,"% of subscribers calling per month",null,null,{"$f":"IF(Inputs!$S$24=\"Easy\",AM116,IF(Inputs!$S$24=\"Moderate\",AM117,IF(Inputs!$S$24=\"Difficult\",AM118)))","v":0.1},{"$f":"IF(Inputs!$S$24=\"Easy\",AN116,IF(Inputs!$S$24=\"Moderate\",AN117,IF(Inputs!$S$24=\"Difficult\",AN118)))","v":7.5000000000000011E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AO$116,IF(Inputs!$S$24=\"Moderate\",$AO$117,IF(Inputs!$S$24=\"Difficult\",$AO$118)))","v":6.3750000000000001E-2},null,"Year 1",null,"Year 2",null,"Year 3+",null,null,null,"Year 1","Year 2","Year 3+"]
[null,"Hours per call",null,null,{"$f":"IF(Inputs!$S$24=\"Easy\",$AF$116,IF(Inputs!$S$24=\"Moderate\",$AF$117,IF(Inputs!$S$24=\"Difficult\",$AF$118)))","v":0.125},{"$f":"IF(Inputs!$S$24=\"Easy\",$AH$116,IF(Inputs!$S$24=\"Moderate\",$AH$117,IF(Inputs!$S$24=\"Difficult\",$AH$118)))","v":9.375E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},{"$f":"IF(Inputs!$S$24=\"Easy\",$AJ$116,IF(Inputs!$S$24=\"Moderate\",$AJ$117,IF(Inputs!$S$24=\"Difficult\",$AJ$118)))","v":7.9687499999999994E-2},"Easy","Minutes","% of hour","Minutes","% of hour","Minutes","% of hour",null,null,"Hours","Hours","Hours"]
[null,"Total monthly calls",null,null,{"$f":"E87*E114","v":15},11.250000000000002,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,9.5625,"Moderate",5,{"$f":"AE116/60","v":8.3333333333333329E-2},{"$f":"AE116*(1-$AF$90)","v":3.75},{"$f":"AG116/60","v":6.25E-2},{"$f":"AG116*(1-$AG$90)","v":3.1875},{"$f":"AI116/60","v":5.3124999999999999E-2},null,null,0.08,{"$f":"AM116*(1-$AF$90)","v":0.06},{"$f":"AN116*(1-$AG$90)","v":5.0999999999999997E-2}]
[null,"Total call hours",null,null,{"$f":"(E115*E116)","v":1.875},{"$f":"(F115*F116)","v":1.0546875000000002},0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,0.76201171874999996,"Difficult",7.5,{"$f":"AE117/60","v":0.125},{"$f":"AE117*(1-$AF$90)","v":5.625},{"$f":"AG117/60","v":9.375E-2},{"$f":"AG117*(1-$AG$90)","v":4.78125},{"$f":"AI117/60","v":7.9687499999999994E-2},null,null,0.1,{"$f":"AM117*(1-$AF$90)","v":7.5000000000000011E-2},{"$f":"AN117*(1-$AG$90)","v":6.3750000000000001E-2}]
[null,"Labor rate",null,null,{"$f":"$D$15","v":60},{"$f":"E118*(1+$D$16)","v":61.800000000000004},{"$f":"F118*(1+$D$16)","v":63.654000000000003},{"$f":"G118*(1+$D$16)","v":65.56362},{"$f":"H118*(1+$D$16)","v":67.530528599999997},69.556444458000001,71.643137791740003,73.79243192549221,76.006204883256984,78.286391029754697,80.634982760647333,83.05403224346675,85.545653210770752,88.112022807093879,90.755383491306702,93.478044996045909,96.282386345927293,99.170857936305111,102.14598367439427,105.2103631846261,108.36667408016488,111.61767430256984,114.96620453164694,118.41519066759635,121.96764638762424,null,10,{"$f":"AE118/60","v":0.16666666666666666},{"$f":"AE118*(1-$AF$90)","v":7.5},{"$f":"AG118/60","v":0.125},{"$f":"AG118*(1-$AG$90)","v":6.375},{"$f":"AI118/60","v":0.10625},null,null,0.12,{"$f":"AM118*(1-$AF$90)","v":0.09},7.6499999999999999E-2]
[null,"Annual costs",null,null,{"$f":"E117*E118*12","v":1350},{"$f":"F117*F118*12","v":782.15625000000023},582.06112734375006,599.52296116406251,617.50864999898431,636.0339094989539,655.11492678392256,674.76837458744023,695.0114258250635,715.86176859981538,737.3376216578099,759.45775030754407,782.24148281677049,805.70872730127371,829.87998912031185,854.77638879392134,880.4196804577391,906.83227087147111,934.0372389976153,962.05835616754382,990.92010685257014,1020.6477100581474,1051.2671413598919,1082.8051556006885,1115.2893102687094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minutes for admin setup per Subscriber",null,null,null,null,null,null,null,"Minutes individual billing per Subscriber"]
[null,"Billing Admin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,"Year 2",null,"Year 3+",null,null,null,"Year 1",null,"Year 2",null,"Year 3+"]
[null,"Billing setup hours per month",null,null,{"$f":"IF(Inputs!$S$24=\"Easy\",(E90*$AF$123),IF(Inputs!$S$24=\"Moderate\",(E90*$AF$124),IF(Inputs!$S$24=\"Difficult\",E90*$AF$125)))","v":5.0750000000000002},{"$f":"IF(Inputs!$S$24=\"Easy\",(F90*$AH$123),IF(Inputs!$S$24=\"Moderate\",(F90*$AH$124),IF(Inputs!$S$24=\"Difficult\",F90*$AH$125)))","v":7.5},{"$f":"IF(Inputs!$S$24=\"Easy\",(G90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(G90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",G90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(H90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(H90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",H90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(I90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(I90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",I90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(J90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(J90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",J90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(K90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(K90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",K90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(L90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(L90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",L90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(M90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(M90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",M90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(N90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(N90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",N90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(O90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(O90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",O90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(P90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(P90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",P90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(Q90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(Q90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",Q90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(R90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(R90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",R90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(S90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(S90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",S90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(T90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(T90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",T90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(U90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(U90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",U90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(V90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(V90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",V90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(W90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(W90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",W90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(X90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(X90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",X90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(Y90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(Y90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",Y90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(Z90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(Z90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",Z90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(AA90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(AA90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",AA90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(AB90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(AB90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",AB90*$AJ$125)))","v":6.3749999999999991},{"$f":"IF(Inputs!$S$24=\"Easy\",(AC90*$AJ$123),IF(Inputs!$S$24=\"Moderate\",(AC90*$AJ$124),IF(Inputs!$S$24=\"Difficult\",AC90*$AJ$125)))","v":6.3749999999999991},"Easy","Minutes","% of hour","Minutes","% of hour","Minutes","% of hour",null,null,"Minutes","% of hour","Minutes","% of hour","Minutes","% of hour"]
[null,"Individual subscriber billing hours",null,null,{"$f":"IF(Inputs!$S$24=\"Easy\",(E87*$AN$123),IF(Inputs!$S$24=\"Moderate\",(E87*$AN$124),IF(Inputs!$S$24=\"Difficult\",E87*$AN$125)))","v":12.5},{"$f":"IF(Inputs!$S$24=\"Easy\",(F87*$AP$123),IF(Inputs!$S$24=\"Moderate\",(F87*$AP$124),IF(Inputs!$S$24=\"Difficult\",F87*$AP$125)))","v":9.375},{"$f":"IF(Inputs!$S$24=\"Easy\",(G87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(G87*$AR$124),IF(Inputs!$S$24=\"Difficult\",G87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(H87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(H87*$AR$124),IF(Inputs!$S$24=\"Difficult\",H87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(I87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(I87*$AR$124),IF(Inputs!$S$24=\"Difficult\",I87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(J87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(J87*$AR$124),IF(Inputs!$S$24=\"Difficult\",J87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(K87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(K87*$AR$124),IF(Inputs!$S$24=\"Difficult\",K87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(L87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(L87*$AR$124),IF(Inputs!$S$24=\"Difficult\",L87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(M87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(M87*$AR$124),IF(Inputs!$S$24=\"Difficult\",M87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(N87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(N87*$AR$124),IF(Inputs!$S$24=\"Difficult\",N87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(O87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(O87*$AR$124),IF(Inputs!$S$24=\"Difficult\",O87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(P87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(P87*$AR$124),IF(Inputs!$S$24=\"Difficult\",P87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(Q87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(Q87*$AR$124),IF(Inputs!$S$24=\"Difficult\",Q87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(R87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(R87*$AR$124),IF(Inputs!$S$24=\"Difficult\",R87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(S87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(S87*$AR$124),IF(Inputs!$S$24=\"Difficult\",S87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(T87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(T87*$AR$124),IF(Inputs!$S$24=\"Difficult\",T87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(U87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(U87*$AR$124),IF(Inputs!$S$24=\"Difficult\",U87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(V87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(V87*$AR$124),IF(Inputs!$S$24=\"Difficult\",V87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(W87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(W87*$AR$124),IF(Inputs!$S$24=\"Difficult\",W87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(X87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(X87*$AR$124),IF(Inputs!$S$24=\"Difficult\",X87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(Y87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(Y87*$AR$124),IF(Inputs!$S$24=\"Difficult\",Y87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(Z87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(Z87*$AR$124),IF(Inputs!$S$24=\"Difficult\",Z87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(AA87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(AA87*$AR$124),IF(Inputs!$S$24=\"Difficult\",AA87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(AB87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(AB87*$AR$124),IF(Inputs!$S$24=\"Difficult\",AB87*$AR$125)))","v":7.96875},{"$f":"IF(Inputs!$S$24=\"Easy\",(AC87*$AR$123),IF(Inputs!$S$24=\"Moderate\",(AC87*$AR$124),IF(Inputs!$S$24=\"Difficult\",AC87*$AR$125)))","v":7.96875},"Moderate",3,{"$f":"AE123/60","v":0.05},{"$f":"AE123*(1-$AF$90)","v":2.25},{"$f":"AG123/60","v":3.7499999999999999E-2},{"$f":"AG123*(1-$AG$90)","v":1.9124999999999999},{"$f":"AI123/60","v":3.1875000000000001E-2},null,"Easy",3,{"$f":"AM123/60","v":0.05},{"$f":"AM123*(1-$AF$90)","v":2.25},{"$f":"AO123/60","v":3.7499999999999999E-2},{"$f":"AO123*(1-$AG$90)","v":1.9124999999999999},{"$f":"AQ123/60","v":3.1875000000000001E-2}]
[null,"Labor rate",null,null,{"$f":"$D$15","v":60},{"$f":"E124*(1+$D$16)","v":61.800000000000004},{"$f":"F124*(1+$D$16)","v":63.654000000000003},{"$f":"G124*(1+$D$16)","v":65.56362},{"$f":"H124*(1+$D$16)","v":67.530528599999997},69.556444458000001,71.643137791740003,73.79243192549221,76.006204883256984,78.286391029754697,80.634982760647333,83.05403224346675,85.545653210770752,88.112022807093879,90.755383491306702,93.478044996045909,96.282386345927293,99.170857936305111,102.14598367439427,105.2103631846261,108.36667408016488,111.61767430256984,114.96620453164694,118.41519066759635,121.96764638762424,"Difficult",4,{"$f":"AE124/60","v":6.6666666666666666E-2},{"$f":"AE124*(1-$AF$90)","v":3},{"$f":"AG124/60","v":0.05},{"$f":"AG124*(1-$AG$90)","v":2.5499999999999998},{"$f":"AI124/60","v":4.2499999999999996E-2},null,"Moderate",5,{"$f":"AM124/60","v":8.3333333333333329E-2},{"$f":"AM124*(1-$AF$90)","v":3.75},{"$f":"AO124/60","v":6.25E-2},{"$f":"AO124*(1-$AG$90)","v":3.1875},{"$f":"AQ124/60","v":5.3124999999999999E-2}]
[null,"Annual costs",null,null,{"$f":"((E122+E123)*E124)*12","v":12654},{"$f":"((F122+F123)*F124)*12","v":12514.5},10956.444750000001,11285.138092500001,11623.692235275001,11972.403002333251,12331.575092403247,12701.522345175346,13082.568015530607,13475.045055996528,13879.296407676422,14295.675299906714,14724.545558903916,15166.281925671034,15621.270383441166,16089.908494944402,16572.605749792732,17069.783922286519,17581.877439955111,18109.333763153765,18652.61377604838,19212.192189329831,19788.557955009732,20382.214693660018,20993.681134469822,null,5,{"$f":"AE125/60","v":8.3333333333333329E-2},{"$f":"AE125*(1-$AF$90)","v":3.75},{"$f":"AG125/60","v":6.25E-2},{"$f":"AG125*(1-$AG$90)","v":3.1875},{"$f":"AI125/60","v":5.3124999999999999E-2},null,"Difficult",7,{"$f":"AM125/60","v":0.11666666666666667},{"$f":"AM125*(1-$AF$90)","v":5.25},{"$f":"AO125/60","v":8.7499999999999994E-2},4.4624999999999995,{"$f":"AQ125/60","v":7.4374999999999997E-2}]

{"sheet":"System Ownership-Leased Offsite","index":6,"n_rows":241,"n_cols":32,"rows_kept":241,"cut":false,"hidden":false,"merged":[[104,1,104,2],[19,1,19,2]]}
[null,"Community Solar: System Ownership with Land Lease"]
[null,"Host site owns and operates a community solar project installed on a leased property with external subscribers"]
[]
[null,"Summary Financial Metrics"]
[]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF32+AF39+AF48","v":-3523308.585691303}]
[null,"25-Year Revenues:","$",{"$f":"AF55+AF65+AF73","v":2465665.8693414191}]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":-1057642.7163498839}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E76+NPV(Inputs!L5,F76:AD76)","v":-1144157.3608751721}]
[null,"Return on Investment (ROI):","%",{"$f":"(D8+D7)/(-D7)","v":-0.30018452560333014}]
[null,"Internal Rate of Return (IRR)","$",{"$f":"IRR(E81:AD81)","v":-0.12725587907530278}]
[null,"Upfront Costs","$",{"$f":"E32+E48","v":-2021133.9577594122}]
[null,"Average Annual Revenue","$",{"$f":"AVERAGE(E76:AD76)","v":-40678.566013457072}]
[null,"Payback Period:","years",{"$f":"E78","v":25}]
[]
[]
[null,"Business Case"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"INSTALLATION COSTS"]
[null,"Generation Equipment","$",0.47581941847550441,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D23","v":-904056.89510345843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:AE23)","v":-904056.89510345843}]
[null,"Balance of Plant","$",0.23620447232666417,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D24","v":-448788.49742066191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-448788.49742066191]
[null,"Interconnection","$",6.0103076242341374E-2,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D25","v":-114195.84486044862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-114195.84486044862]
[null,"Development Costs & Fee","$",0.22787303295549008,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D26","v":-432958.76261543116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-432958.76261543116]
[null,"Site Preparation cost","$/Installed watt",0.06,{"$f":"-(Inputs!E4*1000)*D27","v":-60000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60000]
[null,"Site Purchase Cost","$",0,{"$f":"D28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Removal Cost","$",0,{"$f":"D29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Site lease cost (based on per acre $=>)","$/Acre/Yr",800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Annual lease cost increase",null,0.01]
[null,"Total Installation Costs",null,null,{"$f":"SUM(E23:E30)","v":-1960000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF23:AF30)","v":-1960000}]
[]
[null,"CAPITAL COSTS"]
[null,"Construction loan","$",null,{"$f":"-E32*Inputs!K24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E35:AE35)","v":0}]
[null,"Construction loan payments","$",null,null,{"$f":"-IF(F20=0,0,IF(F20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(G20=0,0,IF(G20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(H20=0,0,IF(H20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(I20=0,0,IF(I20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(J20=0,0,IF(J20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(K20=0,0,IF(K20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(L20=0,0,IF(L20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(M20=0,0,IF(M20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(N20=0,0,IF(N20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(O20=0,0,IF(O20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(P20=0,0,IF(P20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Q20=0,0,IF(Q20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(R20=0,0,IF(R20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(S20=0,0,IF(S20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(T20=0,0,IF(T20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(U20=0,0,IF(U20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(V20=0,0,IF(V20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(W20=0,0,IF(W20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(X20=0,0,IF(X20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Y20=0,0,IF(Y20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Z20=0,0,IF(Z20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AA20=0,0,IF(AA20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AB20=0,0,IF(AB20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AC20=0,0,IF(AC20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AD20=0,0,IF(AD20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},null,{"$f":"SUM(E36:AE36)","v":0}]
[null,"Operating loan","$",null,null,{"$f":"-E32*Inputs!K28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Operating loan payments","$",null,null,{"$f":"IF(F20=0,0,IF(F20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(G20=0,0,IF(G20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(H20=0,0,IF(H20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(I20=0,0,IF(I20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(J20=0,0,IF(J20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(K20=0,0,IF(K20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(L20=0,0,IF(L20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(M20=0,0,IF(M20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(N20=0,0,IF(N20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(O20=0,0,IF(O20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(P20=0,0,IF(P20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Q20=0,0,IF(Q20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(R20=0,0,IF(R20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(S20=0,0,IF(S20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(T20=0,0,IF(T20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(U20=0,0,IF(U20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(V20=0,0,IF(V20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(W20=0,0,IF(W20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(X20=0,0,IF(X20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Y20=0,0,IF(Y20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Z20=0,0,IF(Z20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AA20=0,0,IF(AA20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AB20=0,0,IF(AB20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AC20=0,0,IF(AC20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AD20=0,0,IF(AD20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},null,0]
[null,"Total Cost of Capital",null,null,{"$f":"SUM(E35:E38)","v":0},{"$f":"SUM(F35:F38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"OPERATING EXPENSES",null,"$/kW/Yr"]
[null,"Fixed O&M Expense","$",10.4,null,{"$f":"-D42*Inputs!E4","v":-10400},{"$f":"F42*1.02","v":-10608},{"$f":"G42*1.02","v":-10820.16},-11036.563200000001,-11257.294464000001,-11482.440353280001,-11712.0891603456,-11946.330943552512,-12185.257562423561,-12428.962713672034,-12677.541967945475,-12931.092807304385,-13189.714663450473,-13453.508956719483,-13722.579135853872,-13997.03071857095,-14276.971332942368,-14562.510759601217,{"$f":"W42*1.02","v":-14853.760974793242},-15150.836194289108,0,0,0,0,0,null,{"$f":"SUM(E42:AE42)","v":-252692.64590874431}]
[null,"Insurance","$",3.4,null,{"$f":"-D43*Inputs!E4","v":-3400},{"$f":"F43*1.02","v":-3468},-3537.36,-3608.1072000000004,-3680.2693440000003,-3753.8747308800002,-3828.9522254976005,-3905.5312700075524,-3983.6418954077035,-4063.3147333158577,-4144.5810279821753,-4227.4726485418187,-4312.0221015126554,-4398.2625435429081,-4486.2277944137668,-4575.9523503020419,-4667.4713973080825,-4760.8208252542445,-4856.0372417593298,-4953.1579865945168,-5052.2211463264075,-5153.2655692529361,-5256.3308806379946,-5361.4574982507547,-5468.6866482157702,null,-108903.0190590041]
[null,"Project Administration","$",5.2,null,{"$f":"-D44*Inputs!E4","v":-5200},-5304,-5410.08,-5518.2816000000003,-5628.6472320000003,-5741.2201766400003,-5856.0445801728001,-5973.1654717762558,-6092.6287812117807,-6214.4813568360169,-6338.7709839727377,-6465.5464036521926,-6594.8573317252367,-6726.7544783597414,-6861.2895679269359,-6998.5153592854749,-7138.4856664711842,-7281.2553798006084,-7426.880487396621,-7575.4180971445539,-7726.9264590874454,-7881.4649882691947,-8039.0942880345783,-8199.87617379527,-8363.8736972711758,null,-166557.55856082978]
[null,"Subscriber Acquisition","$","Annual",{"$f":"-'Subscriber Mgt'!I72","v":-57920},{"$f":"-('Subscriber Mgt'!E78+'Subscriber Mgt'!E79)","v":-13131.5625},{"$f":"-('Subscriber Mgt'!F78+'Subscriber Mgt'!F79)","v":-18000.9375},{"$f":"-('Subscriber Mgt'!G78+'Subscriber Mgt'!G79)","v":-12487.44890625},{"$f":"-('Subscriber Mgt'!H78+'Subscriber Mgt'!H79)","v":-12915.272373437498},{"$f":"-('Subscriber Mgt'!I78+'Subscriber Mgt'!I79)","v":-13299.280544640624},{"$f":"-('Subscriber Mgt'!J78+'Subscriber Mgt'!J79)","v":-13694.808960979843},{"$f":"-('Subscriber Mgt'!K78+'Subscriber Mgt'!K79)","v":-14102.203229809238},{"$f":"-('Subscriber Mgt'!L78+'Subscriber Mgt'!L79)","v":-14521.819326703517},{"$f":"-('Subscriber Mgt'!M78+'Subscriber Mgt'!M79)","v":-14954.023906504623},{"$f":"-('Subscriber Mgt'!N78+'Subscriber Mgt'!N79)","v":-15399.194623699763},{"$f":"-('Subscriber Mgt'!O78+'Subscriber Mgt'!O79)","v":-15857.720462410754},{"$f":"-('Subscriber Mgt'!P78+'Subscriber Mgt'!P79)","v":-16330.002076283079},{"$f":"-('Subscriber Mgt'!Q78+'Subscriber Mgt'!Q79)","v":-16816.452138571571},{"$f":"-('Subscriber Mgt'!R78+'Subscriber Mgt'!R79)","v":-17317.49570272872},{"$f":"-('Subscriber Mgt'!S78+'Subscriber Mgt'!S79)","v":-17833.570573810579},{"$f":"-('Subscriber Mgt'!T78+'Subscriber Mgt'!T79)","v":-18365.1276910249},{"$f":"-('Subscriber Mgt'!U78+'Subscriber Mgt'!U79)","v":-18912.631521755648},{"$f":"-('Subscriber Mgt'!V78+'Subscriber Mgt'!V79)","v":-19476.560467408315},{"$f":"-('Subscriber Mgt'!W78+'Subscriber Mgt'!W79)","v":-20057.407281430565},{"$f":"-('Subscriber Mgt'!X78+'Subscriber Mgt'!X79)","v":-20655.679499873484},{"$f":"-('Subscriber Mgt'!Y78+'Subscriber Mgt'!Y79)","v":-21271.899884869687},{"$f":"-('Subscriber Mgt'!Z78+'Subscriber Mgt'!Z79)","v":-21906.606881415781},{"$f":"-('Subscriber Mgt'!AA78+'Subscriber Mgt'!AA79)","v":-22560.355087858257},{"$f":"-('Subscriber Mgt'!AB78+'Subscriber Mgt'!AB79)","v":-23233.715740494004},{"$f":"-('Subscriber Mgt'!AC78+'Subscriber Mgt'!AC79)","v":-23927.277212708828},null,-494949.05409466941]
[null,"Land Lease Payments","$","Annual",{"$f":"-((Inputs!E4*175)/43560)*D30","v":-3213.9577594123048},{"$f":"E46*(1+$D$31)","v":-3246.097337006428},{"$f":"F46*(1+$D$31)","v":-3278.5583103764925},-3311.3438934802575,-3344.4573324150601,-3377.9019057392106,-3411.680924796603,-3445.7977340445691,-3480.2557113850148,-3515.0582684988649,-3550.2088511838538,-3585.7109396956926,-3621.5680490926497,-3657.7837295835761,-3694.3615668794118,-3731.3051825482062,-3768.6182343736882,-3806.3044167174253,-3844.3674608845995,-3882.8111354934454,-3921.63924684838,-3960.8556393168637,-4000.4641957100325,-4040.4688376671329,-4080.8735260438043,-4121.6822613042423,null,-94894.13245049784]
[null,"Ongoing Transactional and Billing Costs","$","Annual",null,{"$f":"-('Subscriber Mgt'!E80+'Subscriber Mgt'!E81+'Subscriber Mgt'!E82)","v":-14955.5625},{"$f":"-('Subscriber Mgt'!F80+'Subscriber Mgt'!F81+'Subscriber Mgt'!F82)","v":-14745.09375},{"$f":"-('Subscriber Mgt'!G80+'Subscriber Mgt'!G81+'Subscriber Mgt'!G82)","v":-12806.61290859375},{"$f":"-('Subscriber Mgt'!H80+'Subscriber Mgt'!H81+'Subscriber Mgt'!H82)","v":-13190.811295851563},{"$f":"-('Subscriber Mgt'!I80+'Subscriber Mgt'!I81+'Subscriber Mgt'!I82)","v":-13586.53563472711},{"$f":"-('Subscriber Mgt'!J80+'Subscriber Mgt'!J81+'Subscriber Mgt'!J82)","v":-13994.131703768922},{"$f":"-('Subscriber Mgt'!K80+'Subscriber Mgt'!K81+'Subscriber Mgt'!K82)","v":-14413.955654881989},{"$f":"-('Subscriber Mgt'!L80+'Subscriber Mgt'!L81+'Subscriber Mgt'!L82)","v":-14846.374324528451},{"$f":"-('Subscriber Mgt'!M80+'Subscriber Mgt'!M81+'Subscriber Mgt'!M82)","v":-15291.765554264306},{"$f":"-('Subscriber Mgt'!N80+'Subscriber Mgt'!N81+'Subscriber Mgt'!N82)","v":-15750.518520892238},{"$f":"-('Subscriber Mgt'!O80+'Subscriber Mgt'!O81+'Subscriber Mgt'!O82)","v":-16223.034076519003},{"$f":"-('Subscriber Mgt'!P80+'Subscriber Mgt'!P81+'Subscriber Mgt'!P82)","v":-16709.725098814572},{"$f":"-('Subscriber Mgt'!Q80+'Subscriber Mgt'!Q81+'Subscriber Mgt'!Q82)","v":-17211.016851779008},{"$f":"-('Subscriber Mgt'!R80+'Subscriber Mgt'!R81+'Subscriber Mgt'!R82)","v":-17727.347357332379},{"$f":"-('Subscriber Mgt'!S80+'Subscriber Mgt'!S81+'Subscriber Mgt'!S82)","v":-18259.167778052353},{"$f":"-('Subscriber Mgt'!T80+'Subscriber Mgt'!T81+'Subscriber Mgt'!T82)","v":-18806.942811393925},{"$f":"-('Subscriber Mgt'!U80+'Subscriber Mgt'!U81+'Subscriber Mgt'!U82)","v":-19371.151095735742},{"$f":"-('Subscriber Mgt'!V80+'Subscriber Mgt'!V81+'Subscriber Mgt'!V82)","v":-19952.285628607817},{"$f":"-('Subscriber Mgt'!W80+'Subscriber Mgt'!W81+'Subscriber Mgt'!W82)","v":-20550.854197466051},{"$f":"-('Subscriber Mgt'!X80+'Subscriber Mgt'!X81+'Subscriber Mgt'!X82)","v":-21167.379823390031},{"$f":"-('Subscriber Mgt'!Y80+'Subscriber Mgt'!Y81+'Subscriber Mgt'!Y82)","v":-21802.401218091734},{"$f":"-('Subscriber Mgt'!Z80+'Subscriber Mgt'!Z81+'Subscriber Mgt'!Z82)","v":-22456.473254634486},{"$f":"-('Subscriber Mgt'!AA80+'Subscriber Mgt'!AA81+'Subscriber Mgt'!AA82)","v":-23130.167452273527},{"$f":"-('Subscriber Mgt'!AB80+'Subscriber Mgt'!AB81+'Subscriber Mgt'!AB82)","v":-23824.072475841727},{"$f":"-('Subscriber Mgt'!AC80+'Subscriber Mgt'!AC81+'Subscriber Mgt'!AC82)","v":-24538.794650116983},null,-445312.17561755772]
[null,"Total Operating Expenses",null,null,{"$f":"SUM(E42:E47)","v":-61133.957759412304},-50333.222337006431,-55404.589560376495,-48373.005708324003,-49613.493001704126,-50829.929125106944,-52078.156850345367,-53359.042584751798,-54673.477047953296,-56022.375968310836,-57406.680799599766,-58827.35945852584,-60285.407083688697,-61781.846816622521,-63317.730605562647,-64894.140032605705,-66512.187164950985,-68173.015430930449,-69877.800521556812,-71627.751318339258,-73424.110848140073,-59814.304347692138,-61398.274889282431,-63026.41654647149,-64699.995414425561,-66420.314469616991,null,{"$f":"SUM(AF42:AF47)","v":-1563308.5856913032}]
[]
[null,"OPERATING RESERVES",null,"$/kW/Yr"]
[null,"Annual reserve contribution","$",10.4,null,{"$f":"-F42","v":10400},10608,10820.16,11036.563200000001,11257.294464000001,11482.440353280001,11712.0891603456,11946.330943552512,12185.257562423561,12428.962713672034,12677.541967945475,12931.092807304385,13189.714663450473,13453.508956719483,13722.579135853872,13997.03071857095,14276.971332942368,14562.510759601217,14853.760974793242,15150.836194289108,0,0,0,0,0]
[null,"Cumulative reserves","$",10.4,null,{"$f":"F51+F53","v":10400},{"$f":"F52+F54+G51+G53","v":21216},{"$f":"G52+G54+H51+H53","v":32460.48},43929.849600000001,55628.606592000004,67561.338723840003,79732.725498316795,92147.540008283133,104810.6508084488,12916.373016168975,26091.07349266133,39529.267978683536,53236.226354426188,67217.323897683687,81478.043391806335,96023.977275811441,110860.82983749665,125994.41945041556,141430.68085559286,15744.986633280845,16351.020081052409,16969.174197779404,17599.691396840939,18242.818939883706,18898.809033787325]
[null,"Inverter replacement","$",3.4,null,0,{"$f":"F53*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-N52","v":-104810.6508084488},0,{"$f":"P53*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-X52","v":-141430.68085559286},0,0,0,0,0]
[null,"Reserve interest","$",5.2,null,{"$f":"F52*0.02","v":208},{"$f":"G52*0.02","v":424.32},432.8064,441.46252800000002,450.29177856000001,459.29761413120002,468.48356641382401,477.85323774210048,487.41030249694251,497.15850854688136,507.10167871781903,517.24371229217536,527.58858653801883,538.14035826877921,548.90316543415486,559.88122874283795,571.07885331769467,582.50043038404851,594.15043899172952,606.03344777156417,618.15411672699543,630.51719906153539,643.12754304276609,655.99009390362141,669.10989578169381]
[null,"Reserve interest revenue",null,null,null,{"$f":"F54","v":208},{"$f":"G54","v":424.32},432.8064,441.46252800000002,450.29177856000001,459.29761413120002,468.48356641382401,477.85323774210048,487.41030249694251,497.15850854688136,507.10167871781903,517.24371229217536,527.58858653801883,538.14035826877921,548.90316543415486,559.88122874283795,571.07885331769467,582.50043038404851,594.15043899172952,606.03344777156417,618.15411672699543,630.51719906153539,643.12754304276609,{"$f":"AC52+AC54","v":18898.809033787325},{"$f":"SUM(AD52:AD54)","v":19567.918929569019},null,{"$f":"SUM(E55:AE55)","v":50258.23265853741}]
[]
[null,"INCENTIVES PAYMENTS"]
[null,"Federal ITC",{"$f":"IF(Inputs!K13=\"Yes\",Inputs!L13,0)","v":0.26},"Year 1",null,{"$f":"-(E23+E24+E25+E26+E27)*C58","v":509600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E58:AE58)","v":509600}]
[null,"Federal MACRS Cash Equivalent",{"$f":"IF(Inputs!$K$14=\"Yes\",Inputs!L14,0)","v":0.35},null,null,{"$f":"IF(F20=1,(-$E$32+$E$25-($F$58/2))*0.2*$C$59)+IF(F20=2,(-$E$32+$E$25-($F$58/2))*0.32*$C$59)+IF(F20=3,(-$E$32+$E$25-($F$58/2))*0.192*$C$59)+IF(F20=4,(-$E$32+$E$25-($F$58/2))*0.1152*$C$59)+IF(F20=5,(-$E$32+$E$25-($F$58/2))*0.1152*$C$59)+IF(F20=6,(-$E$32+$E$25-($F$58/2))*0.0576*$C$59,0)","v":111370.29085976862},178192.46537562978,106915.47922537786,64149.287535226707,64149.287535226707,32074.643767613354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556851.45429884305]
[null,"SRECs","$ over payout term",{"$f":"Inputs!L10","v":0},null,{"$f":"IF(F20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(G20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(H20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(I20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(J20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(K20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(L20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(M20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(N20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(O20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(P20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Q20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(R20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(S20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(T20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(U20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(V20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(W20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(X20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Y20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Z20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AA20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AB20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AC20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AD20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},null,0]
[null,{"$f":"Inputs!J17","v":"[NAME]"},{"$f":"Inputs!L17","v":0},{"$f":"Inputs!K17","v":"(please select)"},null,{"$f":"IF(D61=\"$ per installed watt\",(C61*Inputs!$E$4*1000),C61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J18","v":"[NAME]"},{"$f":"Inputs!L18","v":0},{"$f":"Inputs!K18","v":"(please select)"},null,{"$f":"IF(D62=\"$ per installed watt\",(C62*Inputs!$E$4*1000),C62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J19","v":"[NAME]"},{"$f":"Inputs!L19","v":0},{"$f":"Inputs!K19","v":"(please select)"},null,{"$f":"IF(D63=\"$ per installed watt\",(C63*Inputs!$E$4*1000),C63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J20","v":"[NAME]"},{"$f":"Inputs!L20","v":0},{"$f":"Inputs!K20","v":"(please select)"},null,{"$f":"IF(D64=\"$ per installed watt\",(C64*Inputs!$E$4*1000),C64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Incentive Payments",null,null,null,{"$f":"SUM(F58:F64)","v":620970.29085976863},178192.46537562978,106915.47922537786,64149.287535226707,64149.287535226707,32074.643767613354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AF58:AF64)","v":1066451.4542988432}]
[]
[null,"REVENUES"]
[null,"Anchor Payments","$","Annual",null,{"$f":"F152*(1-Inputs!$S$7)","v":11765.483929001253},{"$f":"G152*(1-Inputs!$S$7)","v":12032.101560316349},{"$f":"H152*(1-Inputs!$S$7)","v":12304.761013774681},{"$f":"I152*(1-Inputs!$S$7)","v":12583.599203107829},{"$f":"J152*(1-Inputs!$S$7)","v":12868.756144649453},{"$f":"K152*(1-Inputs!$S$7)","v":13160.375027643357},{"$f":"L152*(1-Inputs!$S$7)","v":13458.602286144785},{"$f":"M152*(1-Inputs!$S$7)","v":13763.587672551113},{"$f":"N152*(1-Inputs!$S$7)","v":14075.484332798791},{"$f":"O152*(1-Inputs!$S$7)","v":14394.448883264353},{"$f":"P152*(1-Inputs!$S$7)","v":14720.641489408003},{"$f":"Q152*(1-Inputs!$S$7)","v":15054.225946199478},{"$f":"R152*(1-Inputs!$S$7)","v":15395.369760366302},{"$f":"S152*(1-Inputs!$S$7)","v":15744.244234505966},{"$f":"T152*(1-Inputs!$S$7)","v":16101.024553104107},{"$f":"U152*(1-Inputs!$S$7)","v":16465.889870502},{"$f":"V152*(1-Inputs!$S$7)","v":16839.023400857444},{"$f":"W152*(1-Inputs!$S$7)","v":17220.612510144278},{"$f":"X152*(1-Inputs!$S$7)","v":17610.848810236654},{"$f":"Y152*(1-Inputs!$S$7)","v":18009.928255125425},{"$f":"Z152*(1-Inputs!$S$7)","v":18418.051239314831},{"$f":"AA152*(1-Inputs!$S$7)","v":18835.422698448943},{"$f":"AB152*(1-Inputs!$S$7)","v":19262.2522122185},{"$f":"AC152*(1-Inputs!$S$7)","v":19698.754109599577},{"$f":"AD152*(1-Inputs!$S$7)","v":20145.147576477215},null,{"$f":"SUM(E68:AE68)","v":389928.6367197606}]
[null,"Host Net Metering",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Subscriber Payments",null,null,null,{"$f":"F199*(1-Inputs!$S$12)","v":14767.947186552898},{"$f":"G199*(1-Inputs!$S$12)","v":29758.824901965272},{"$f":"H199*(1-Inputs!$S$12)","v":30433.189633068712},{"$f":"I199*(1-Inputs!$S$12)","v":31122.83614334368},{"$f":"J199*(1-Inputs!$S$12)","v":31828.110733187998},{"$f":"K199*(1-Inputs!$S$12)","v":32549.367550512772},{"$f":"L199*(1-Inputs!$S$12)","v":33286.968768574952},{"$f":"M199*(1-Inputs!$S$12)","v":34041.284767839614},{"$f":"N199*(1-Inputs!$S$12)","v":34812.694321963638},{"$f":"O199*(1-Inputs!$S$12)","v":35601.584787993663},{"$f":"P199*(1-Inputs!$S$12)","v":36408.35230087438},{"$f":"Q199*(1-Inputs!$S$12)","v":37233.401972364503},{"$f":"R199*(1-Inputs!$S$12)","v":38077.148094460252},{"$f":"S199*(1-Inputs!$S$12)","v":38940.014347428827},{"$f":"T199*(1-Inputs!$S$12)","v":39822.43401255591},{"$f":"U199*(1-Inputs!$S$12)","v":40724.850189714438},{"$f":"V199*(1-Inputs!$S$12)","v":41647.716019863554},{"$f":"W199*(1-Inputs!$S$12)","v":42591.494912589696},{"$f":"X199*(1-Inputs!$S$12)","v":43556.660778803882},{"$f":"Y199*(1-Inputs!$S$12)","v":44543.69826871236},{"$f":"Z199*(1-Inputs!$S$12)","v":45553.103015179659},{"$f":"AA199*(1-Inputs!$S$12)","v":46585.381882606649},{"$f":"AB199*(1-Inputs!$S$12)","v":47641.053221448405},{"$f":"AC199*(1-Inputs!$S$12)","v":48720.647128499651},{"$f":"AD199*(1-Inputs!$S$12)","v":49824.705713078576},null,950073.47065318399]
[null,"Unsubscribed energy payments",null,null,null,{"$f":"F233","v":8954.0750110936515},{"$f":"G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8954.0750110936515]
[null,"Site Lease Revenue","$","Fixed Annual",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F68:F72)","v":35487.506126647801},{"$f":"SUM(G68:G72)","v":41790.926462281619},42737.950646843397,43706.435346451508,44696.866877837449,45709.742578156132,46745.571054719738,47804.872440390725,48888.178654762429,49996.033671258017,51128.99379028238,52287.62791856398,53472.517854826554,54684.258581934795,55923.458565660017,57190.740060216442,58486.739420721002,59812.10742273397,61167.509589040536,62553.626523837782,63971.15425449449,65420.804581055592,66903.305433666901,68419.401238099235,69969.853289555787,null,{"$f":"SUM(AF68:AF72)","v":1348956.1823840383}]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E32+E39+E48","v":-2021133.9577594122},{"$f":"F39+F48+F55+F65+F73","v":606332.57464940997},165003.12227753489,101713.23056389726,58683.692407974086,58466.517066517212,26165.527109555322,-6144.9879636182377,-6390.7513698204712,-6646.7870110514632,-6913.4886197948654,-7191.2639895256434,-7480.5354528325406,-7781.7403752579485,-8095.3316653590737,-8421.7783015115347,-8761.5658759916987,-9115.1971568917506,-9483.1926684387872,-9866.0912903069984,-10264.450876530726,4775.0040235293491,4653.0468908346957,4520.0164302381745,22618.214857461004,23117.457749507812,null,{"$f":"SUM(E76:AE76)","v":-1057642.7163498839}]
[null,"Cumulative Cashflow","$",null,{"$f":"D76+E76","v":-2021133.9577594122},{"$f":"E77+F76","v":-1414801.3831100021},{"$f":"F77+G76","v":-1249798.2608324673},-1148085.0302685702,-1089401.3378605961,-1030934.8207940789,-1004769.2936845236,-1010914.2816481418,-1017305.0330179622,-1023951.8200290137,-1030865.3086488085,-1038056.5726383341,-1045537.1080911667,-1053318.8484664247,-1061414.1801317837,-1069835.9584332951,-1078597.5243092868,-1087712.7214661785,-1097195.9141346174,-1107062.0054249244,-1117326.4563014552,-1112551.4522779258,-1107898.405387091,-1103378.3889568527,-1080760.1740993918,-1057642.7163498839,null,{"$f":"AD77","v":-1057642.7163498839}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F78:AD78)","v":25},{"$f":"IF(F77<0,1,IF(AND(F77>0,E77<0),(-E77/(F77-E77)),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Internal Rate of Return"]
[null,"Internal Net Benefits (Costs)","$",null,{"$f":"E32+E48+E55","v":-2021133.9577594122},{"$f":"F48+F55+F65+F73","v":606332.57464940997},{"$f":"G48+G55+G65+G73","v":165003.12227753489},101713.23056389726,58683.692407974086,58466.517066517212,26165.527109555322,-6144.9879636182377,-6390.7513698204712,-6646.7870110514632,-6913.4886197948654,-7191.2639895256434,-7480.5354528325406,-7781.7403752579485,-8095.3316653590737,-8421.7783015115347,-8761.5658759916987,-9115.1971568917506,-9483.1926684387872,-9866.0912903069984,-10264.450876530726,4775.0040235293491,4653.0468908346957,4520.0164302381745,22618.214857461004,23117.457749507812,null,{"$f":"SUM(E81:AE81)","v":-1057642.7163498839}]
[null,"Internal Cumulative Cashflow","$",null,{"$f":"D81+E81","v":-2021133.9577594122},{"$f":"E82+F81","v":-1414801.3831100021},{"$f":"F82+G81","v":-1249798.2608324673},{"$f":"G82+H81","v":-1148085.0302685702},-1089401.3378605961,-1030934.8207940789,-1004769.2936845236,-1010914.2816481418,-1017305.0330179622,-1023951.8200290137,-1030865.3086488085,-1038056.5726383341,-1045537.1080911667,-1053318.8484664247,-1061414.1801317837,-1069835.9584332951,-1078597.5243092868,-1087712.7214661785,-1097195.9141346174,-1107062.0054249244,-1117326.4563014552,-1112551.4522779258,-1107898.405387091,-1103378.3889568527,-1080760.1740993918,-1057642.7163498839,null,{"$f":"AD82","v":-1057642.7163498839}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F83:AD83)","v":25},{"$f":"IF(F82<0,1,IF(AND(F82>0,E82<0),(-E82/(F82-E82)),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[null,"Power Generation and Value of Power"]
[]
[null,"Power Generated"]
[null,"Month","Total Generation (kWh)",null,{"$f":"D186","v":0},"Anchor Subscription"]
[null,"January",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E44,Inputs!D26)","v":33233.16015625},"kWh's per mo.",null,{"$f":"($C91*(1-Inputs!$E$18))","v":33066.994355468749},{"$f":"(F91*(1-Inputs!$E$18))","v":32901.659383691403},{"$f":"(G91*(1-Inputs!$E$18))","v":32737.151086772945},{"$f":"(H91*(1-Inputs!$E$18))","v":32573.465331339081},{"$f":"(I91*(1-Inputs!$E$18))","v":32410.598004682386},{"$f":"(J91*(1-Inputs!$E$18))","v":32248.545014658976},{"$f":"(K91*(1-Inputs!$E$18))","v":32087.302289585681},{"$f":"(L91*(1-Inputs!$E$18))","v":31926.865778137751},{"$f":"(M91*(1-Inputs!$E$18))","v":31767.231449247061},{"$f":"(N91*(1-Inputs!$E$18))","v":31608.395292000827},{"$f":"(O91*(1-Inputs!$E$18))","v":31450.353315540822},{"$f":"(P91*(1-Inputs!$E$18))","v":31293.101548963117},{"$f":"(Q91*(1-Inputs!$E$18))","v":31136.636041218302},{"$f":"(R91*(1-Inputs!$E$18))","v":30980.952861012211},{"$f":"(S91*(1-Inputs!$E$18))","v":30826.048096707149},{"$f":"(T91*(1-Inputs!$E$18))","v":30671.917856223612},{"$f":"(U91*(1-Inputs!$E$18))","v":30518.558266942495},{"$f":"(V91*(1-Inputs!$E$18))","v":30365.965475607783},{"$f":"(W91*(1-Inputs!$E$18))","v":30214.135648229745},{"$f":"(X91*(1-Inputs!$E$18))","v":30063.064969988598},{"$f":"(Y91*(1-Inputs!$E$18))","v":29912.749645138654},{"$f":"(Z91*(1-Inputs!$E$18))","v":29763.185896912961},{"$f":"(AA91*(1-Inputs!$E$18))","v":29614.369967428396},{"$f":"(AB91*(1-Inputs!$E$18))","v":29466.298117591254},{"$f":"(AC91*(1-Inputs!$E$18))","v":29318.966627003298}]
[null,"February",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E45,Inputs!D27)","v":44092.37890625},"kWh's per mo.",null,{"$f":"($C92*(1-Inputs!$E$18))","v":43871.917011718753},{"$f":"(F92*(1-Inputs!$E$18))","v":43652.557426660162},{"$f":"(G92*(1-Inputs!$E$18))","v":43434.294639526859},{"$f":"(H92*(1-Inputs!$E$18))","v":43217.123166329227},{"$f":"(I92*(1-Inputs!$E$18))","v":43001.037550497582},{"$f":"(J92*(1-Inputs!$E$18))","v":42786.032362745093},{"$f":"(K92*(1-Inputs!$E$18))","v":42572.102200931367},{"$f":"(L92*(1-Inputs!$E$18))","v":42359.241689926712},{"$f":"(M92*(1-Inputs!$E$18))","v":42147.44548147708},{"$f":"(N92*(1-Inputs!$E$18))","v":41936.708254069694},{"$f":"(O92*(1-Inputs!$E$18))","v":41727.024712799343},{"$f":"(P92*(1-Inputs!$E$18))","v":41518.389589235347},{"$f":"(Q92*(1-Inputs!$E$18))","v":41310.797641289173},{"$f":"(R92*(1-Inputs!$E$18))","v":41104.243653082725},{"$f":"(S92*(1-Inputs!$E$18))","v":40898.722434817311},{"$f":"(T92*(1-Inputs!$E$18))","v":40694.228822643221},{"$f":"(U92*(1-Inputs!$E$18))","v":40490.757678530004},{"$f":"(V92*(1-Inputs!$E$18))","v":40288.303890137351},{"$f":"(W92*(1-Inputs!$E$18))","v":40086.862370686664},{"$f":"(X92*(1-Inputs!$E$18))","v":39886.428058833233},{"$f":"(Y92*(1-Inputs!$E$18))","v":39686.995918539069},{"$f":"(Z92*(1-Inputs!$E$18))","v":39488.560938946372},{"$f":"(AA92*(1-Inputs!$E$18))","v":39291.118134251643},{"$f":"(AB92*(1-Inputs!$E$18))","v":39094.662543580387},{"$f":"(AC92*(1-Inputs!$E$18))","v":38899.189230862488}]
[null,"March",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E46,Inputs!D28)","v":78933.5625},"kWh's per mo.",null,{"$f":"($C93*(1-Inputs!$E$18))","v":78538.894687499997},{"$f":"(F93*(1-Inputs!$E$18))","v":78146.200214062497},{"$f":"(G93*(1-Inputs!$E$18))","v":77755.46921299219},{"$f":"(H93*(1-Inputs!$E$18))","v":77366.691866927227},{"$f":"(I93*(1-Inputs!$E$18))","v":76979.85840759259},{"$f":"(J93*(1-Inputs!$E$18))","v":76594.959115554622},{"$f":"(K93*(1-Inputs!$E$18))","v":76211.984319976851},{"$f":"(L93*(1-Inputs!$E$18))","v":75830.92439837697},{"$f":"(M93*(1-Inputs!$E$18))","v":75451.769776385088},{"$f":"(N93*(1-Inputs!$E$18))","v":75074.510927503157},{"$f":"(O93*(1-Inputs!$E$18))","v":74699.138372865636},{"$f":"(P93*(1-Inputs!$E$18))","v":74325.642681001307},{"$f":"(Q93*(1-Inputs!$E$18))","v":73954.014467596295},{"$f":"(R93*(1-Inputs!$E$18))","v":73584.244395258313},{"$f":"(S93*(1-Inputs!$E$18))","v":73216.323173282028},{"$f":"(T93*(1-Inputs!$E$18))","v":72850.241557415618},{"$f":"(U93*(1-Inputs!$E$18))","v":72485.990349628541},{"$f":"(V93*(1-Inputs!$E$18))","v":72123.560397880399},{"$f":"(W93*(1-Inputs!$E$18))","v":71762.942595891},{"$f":"(X93*(1-Inputs!$E$18))","v":71404.127882911547},{"$f":"(Y93*(1-Inputs!$E$18))","v":71047.107243496983},{"$f":"(Z93*(1-Inputs!$E$18))","v":70691.871707279497},{"$f":"(AA93*(1-Inputs!$E$18))","v":70338.412348743106},{"$f":"(AB93*(1-Inputs!$E$18))","v":69986.720286999393},{"$f":"(AC93*(1-Inputs!$E$18))","v":69636.786685564395}]
[null,"April",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E47,Inputs!D29)","v":100329.7265625},"kWh's per mo.",null,{"$f":"($C94*(1-Inputs!$E$18))","v":99828.077929687497},{"$f":"(F94*(1-Inputs!$E$18))","v":99328.937540039056},{"$f":"(G94*(1-Inputs!$E$18))","v":98832.292852338855},{"$f":"(H94*(1-Inputs!$E$18))","v":98338.131388077163},{"$f":"(I94*(1-Inputs!$E$18))","v":97846.440731136783},{"$f":"(J94*(1-Inputs!$E$18))","v":97357.208527481096},{"$f":"(K94*(1-Inputs!$E$18))","v":96870.422484843686},{"$f":"(L94*(1-Inputs!$E$18))","v":96386.070372419461},{"$f":"(M94*(1-Inputs!$E$18))","v":95904.140020557359},{"$f":"(N94*(1-Inputs!$E$18))","v":95424.619320454571},{"$f":"(O94*(1-Inputs!$E$18))","v":94947.4962238523},{"$f":"(P94*(1-Inputs!$E$18))","v":94472.758742733044},{"$f":"(Q94*(1-Inputs!$E$18))","v":94000.394949019377},{"$f":"(R94*(1-Inputs!$E$18))","v":93530.392974274277},{"$f":"(S94*(1-Inputs!$E$18))","v":93062.741009402904},{"$f":"(T94*(1-Inputs!$E$18))","v":92597.427304355893},{"$f":"(U94*(1-Inputs!$E$18))","v":92134.440167834109},{"$f":"(V94*(1-Inputs!$E$18))","v":91673.767966994943},{"$f":"(W94*(1-Inputs!$E$18))","v":91215.399127159966},{"$f":"(X94*(1-Inputs!$E$18))","v":90759.322131524168},{"$f":"(Y94*(1-Inputs!$E$18))","v":90305.525520866548},{"$f":"(Z94*(1-Inputs!$E$18))","v":89853.997893262218},{"$f":"(AA94*(1-Inputs!$E$18))","v":89404.727903795909},{"$f":"(AB94*(1-Inputs!$E$18))","v":88957.704264276923},{"$f":"(AC94*(1-Inputs!$E$18))","v":88512.915742955534}]
[null,"May",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E48,Inputs!D30)","v":137096.4375},"kWh's per mo.",null,{"$f":"($C95*(1-Inputs!$E$18))","v":136410.95531250001},{"$f":"(F95*(1-Inputs!$E$18))","v":135728.90053593752},{"$f":"(G95*(1-Inputs!$E$18))","v":135050.25603325781},{"$f":"(H95*(1-Inputs!$E$18))","v":134375.00475309152},{"$f":"(I95*(1-Inputs!$E$18))","v":133703.12972932606},{"$f":"(J95*(1-Inputs!$E$18))","v":133034.61408067943},{"$f":"(K95*(1-Inputs!$E$18))","v":132369.44101027603},{"$f":"(L95*(1-Inputs!$E$18))","v":131707.59380522466},{"$f":"(M95*(1-Inputs!$E$18))","v":131049.05583619855},{"$f":"(N95*(1-Inputs!$E$18))","v":130393.81055701755},{"$f":"(O95*(1-Inputs!$E$18))","v":129741.84150423246},{"$f":"(P95*(1-Inputs!$E$18))","v":129093.13229671129},{"$f":"(Q95*(1-Inputs!$E$18))","v":128447.66663522774},{"$f":"(R95*(1-Inputs!$E$18))","v":127805.4283020516},{"$f":"(S95*(1-Inputs!$E$18))","v":127166.40116054134},{"$f":"(T95*(1-Inputs!$E$18))","v":126530.56915473864},{"$f":"(U95*(1-Inputs!$E$18))","v":125897.91630896494},{"$f":"(V95*(1-Inputs!$E$18))","v":125268.42672742011},{"$f":"(W95*(1-Inputs!$E$18))","v":124642.08459378302},{"$f":"(X95*(1-Inputs!$E$18))","v":124018.8741708141},{"$f":"(Y95*(1-Inputs!$E$18))","v":123398.77979996003},{"$f":"(Z95*(1-Inputs!$E$18))","v":122781.78590096023},{"$f":"(AA95*(1-Inputs!$E$18))","v":122167.87697145542},{"$f":"(AB95*(1-Inputs!$E$18))","v":121557.03758659815},{"$f":"(AC95*(1-Inputs!$E$18))","v":120949.25239866515}]
[null,"June",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E49,Inputs!D31)","v":138873.5625},"kWh's per mo.",null,{"$f":"($C96*(1-Inputs!$E$18))","v":138179.19468749998},{"$f":"(F96*(1-Inputs!$E$18))","v":137488.29871406249},{"$f":"(G96*(1-Inputs!$E$18))","v":136800.85722049218},{"$f":"(H96*(1-Inputs!$E$18))","v":136116.85293438972},{"$f":"(I96*(1-Inputs!$E$18))","v":135436.26866971777},{"$f":"(J96*(1-Inputs!$E$18))","v":134759.08732636919},{"$f":"(K96*(1-Inputs!$E$18))","v":134085.29188973733},{"$f":"(L96*(1-Inputs!$E$18))","v":133414.86543028866},{"$f":"(M96*(1-Inputs!$E$18))","v":132747.79110313722},{"$f":"(N96*(1-Inputs!$E$18))","v":132084.05214762152},{"$f":"(O96*(1-Inputs!$E$18))","v":131423.63188688341},{"$f":"(P96*(1-Inputs!$E$18))","v":130766.51372744898},{"$f":"(Q96*(1-Inputs!$E$18))","v":130112.68115881174},{"$f":"(R96*(1-Inputs!$E$18))","v":129462.11775301768},{"$f":"(S96*(1-Inputs!$E$18))","v":128814.80716425259},{"$f":"(T96*(1-Inputs!$E$18))","v":128170.73312843133},{"$f":"(U96*(1-Inputs!$E$18))","v":127529.87946278916},{"$f":"(V96*(1-Inputs!$E$18))","v":126892.23006547522},{"$f":"(W96*(1-Inputs!$E$18))","v":126257.76891514784},{"$f":"(X96*(1-Inputs!$E$18))","v":125626.4800705721},{"$f":"(Y96*(1-Inputs!$E$18))","v":124998.34767021924},{"$f":"(Z96*(1-Inputs!$E$18))","v":124373.35593186815},{"$f":"(AA96*(1-Inputs!$E$18))","v":123751.48915220881},{"$f":"(AB96*(1-Inputs!$E$18))","v":123132.73170644777},{"$f":"(AC96*(1-Inputs!$E$18))","v":122517.06804791553}]
[null,"July",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E50,Inputs!D32)","v":153020},"kWh's per mo.",null,{"$f":"($C97*(1-Inputs!$E$18))","v":152254.9},{"$f":"(F97*(1-Inputs!$E$18))","v":151493.62549999999},{"$f":"(G97*(1-Inputs!$E$18))","v":150736.15737249999},{"$f":"(H97*(1-Inputs!$E$18))","v":149982.47658563749},{"$f":"(I97*(1-Inputs!$E$18))","v":149232.5642027093},{"$f":"(J97*(1-Inputs!$E$18))","v":148486.40138169576},{"$f":"(K97*(1-Inputs!$E$18))","v":147743.96937478727},{"$f":"(L97*(1-Inputs!$E$18))","v":147005.24952791334},{"$f":"(M97*(1-Inputs!$E$18))","v":146270.22328027379},{"$f":"(N97*(1-Inputs!$E$18))","v":145538.87216387241},{"$f":"(O97*(1-Inputs!$E$18))","v":144811.17780305305},{"$f":"(P97*(1-Inputs!$E$18))","v":144087.12191403779},{"$f":"(Q97*(1-Inputs!$E$18))","v":143366.68630446761},{"$f":"(R97*(1-Inputs!$E$18))","v":142649.85287294528},{"$f":"(S97*(1-Inputs!$E$18))","v":141936.60360858057},{"$f":"(T97*(1-Inputs!$E$18))","v":141226.92059053766},{"$f":"(U97*(1-Inputs!$E$18))","v":140520.78598758497},{"$f":"(V97*(1-Inputs!$E$18))","v":139818.18205764703},{"$f":"(W97*(1-Inputs!$E$18))","v":139119.09114735879},{"$f":"(X97*(1-Inputs!$E$18))","v":138423.495691622},{"$f":"(Y97*(1-Inputs!$E$18))","v":137731.37821316387},{"$f":"(Z97*(1-Inputs!$E$18))","v":137042.72132209805},{"$f":"(AA97*(1-Inputs!$E$18))","v":136357.50771548756},{"$f":"(AB97*(1-Inputs!$E$18))","v":135675.72017691014},{"$f":"(AC97*(1-Inputs!$E$18))","v":134997.34157602559}]
[null,"August",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E51,Inputs!D33)","v":124082.578125},"kWh's per mo.",null,{"$f":"($C98*(1-Inputs!$E$18))","v":123462.165234375},{"$f":"(F98*(1-Inputs!$E$18))","v":122844.85440820313},{"$f":"(G98*(1-Inputs!$E$18))","v":122230.63013616212},{"$f":"(H98*(1-Inputs!$E$18))","v":121619.47698548131},{"$f":"(I98*(1-Inputs!$E$18))","v":121011.3796005539},{"$f":"(J98*(1-Inputs!$E$18))","v":120406.32270255113},{"$f":"(K98*(1-Inputs!$E$18))","v":119804.29108903838},{"$f":"(L98*(1-Inputs!$E$18))","v":119205.26963359318},{"$f":"(M98*(1-Inputs!$E$18))","v":118609.24328542521},{"$f":"(N98*(1-Inputs!$E$18))","v":118016.19706899808},{"$f":"(O98*(1-Inputs!$E$18))","v":117426.11608365309},{"$f":"(P98*(1-Inputs!$E$18))","v":116838.98550323483},{"$f":"(Q98*(1-Inputs!$E$18))","v":116254.79057571865},{"$f":"(R98*(1-Inputs!$E$18))","v":115673.51662284006},{"$f":"(S98*(1-Inputs!$E$18))","v":115095.14903972586},{"$f":"(T98*(1-Inputs!$E$18))","v":114519.67329452722},{"$f":"(U98*(1-Inputs!$E$18))","v":113947.07492805459},{"$f":"(V98*(1-Inputs!$E$18))","v":113377.33955341431},{"$f":"(W98*(1-Inputs!$E$18))","v":112810.45285564724},{"$f":"(X98*(1-Inputs!$E$18))","v":112246.40059136901},{"$f":"(Y98*(1-Inputs!$E$18))","v":111685.16858841215},{"$f":"(Z98*(1-Inputs!$E$18))","v":111126.7427454701},{"$f":"(AA98*(1-Inputs!$E$18))","v":110571.10903174274},{"$f":"(AB98*(1-Inputs!$E$18))","v":110018.25348658403},{"$f":"(AC98*(1-Inputs!$E$18))","v":109468.16221915111}]
[null,"September",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E52,Inputs!D34)","v":91969.25},"kWh's per mo.",null,{"$f":"($C99*(1-Inputs!$E$18))","v":91509.403749999998},{"$f":"(F99*(1-Inputs!$E$18))","v":91051.856731249994},{"$f":"(G99*(1-Inputs!$E$18))","v":90596.59744759374},{"$f":"(H99*(1-Inputs!$E$18))","v":90143.614460355777},{"$f":"(I99*(1-Inputs!$E$18))","v":89692.896388053996},{"$f":"(J99*(1-Inputs!$E$18))","v":89244.431906113721},{"$f":"(K99*(1-Inputs!$E$18))","v":88798.209746583147},{"$f":"(L99*(1-Inputs!$E$18))","v":88354.218697850229},{"$f":"(M99*(1-Inputs!$E$18))","v":87912.447604360976},{"$f":"(N99*(1-Inputs!$E$18))","v":87472.885366339164},{"$f":"(O99*(1-Inputs!$E$18))","v":87035.520939507463},{"$f":"(P99*(1-Inputs!$E$18))","v":86600.343334809921},{"$f":"(Q99*(1-Inputs!$E$18))","v":86167.341618135877},{"$f":"(R99*(1-Inputs!$E$18))","v":85736.504910045202},{"$f":"(S99*(1-Inputs!$E$18))","v":85307.822385494976},{"$f":"(T99*(1-Inputs!$E$18))","v":84881.283273567504},{"$f":"(U99*(1-Inputs!$E$18))","v":84456.876857199662},{"$f":"(V99*(1-Inputs!$E$18))","v":84034.59247291366},{"$f":"(W99*(1-Inputs!$E$18))","v":83614.419510549094},{"$f":"(X99*(1-Inputs!$E$18))","v":83196.347412996343},{"$f":"(Y99*(1-Inputs!$E$18))","v":82780.36567593136},{"$f":"(Z99*(1-Inputs!$E$18))","v":82366.463847551699},{"$f":"(AA99*(1-Inputs!$E$18))","v":81954.631528313941},{"$f":"(AB99*(1-Inputs!$E$18))","v":81544.858370672373},{"$f":"(AC99*(1-Inputs!$E$18))","v":81137.134078819014}]
[null,"October",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E53,Inputs!D35)","v":63307.03515625},"kWh's per mo.",null,{"$f":"($C100*(1-Inputs!$E$18))","v":62990.499980468747},{"$f":"(F100*(1-Inputs!$E$18))","v":62675.547480566405},{"$f":"(G100*(1-Inputs!$E$18))","v":62362.169743163569},{"$f":"(H100*(1-Inputs!$E$18))","v":62050.358894447752},{"$f":"(I100*(1-Inputs!$E$18))","v":61740.10709997551},{"$f":"(J100*(1-Inputs!$E$18))","v":61431.406564475634},{"$f":"(K100*(1-Inputs!$E$18))","v":61124.249531653259},{"$f":"(L100*(1-Inputs!$E$18))","v":60818.628283994993},{"$f":"(M100*(1-Inputs!$E$18))","v":60514.53514257502},{"$f":"(N100*(1-Inputs!$E$18))","v":60211.962466862147},{"$f":"(O100*(1-Inputs!$E$18))","v":59910.902654527839},{"$f":"(P100*(1-Inputs!$E$18))","v":59611.348141255199},{"$f":"(Q100*(1-Inputs!$E$18))","v":59313.291400548922},{"$f":"(R100*(1-Inputs!$E$18))","v":59016.724943546178},{"$f":"(S100*(1-Inputs!$E$18))","v":58721.64131882845},{"$f":"(T100*(1-Inputs!$E$18))","v":58428.033112234305},{"$f":"(U100*(1-Inputs!$E$18))","v":58135.892946673135},{"$f":"(V100*(1-Inputs!$E$18))","v":57845.213481939769},{"$f":"(W100*(1-Inputs!$E$18))","v":57555.987414530071},{"$f":"(X100*(1-Inputs!$E$18))","v":57268.207477457421},{"$f":"(Y100*(1-Inputs!$E$18))","v":56981.866440070131},{"$f":"(Z100*(1-Inputs!$E$18))","v":56696.957107869777},{"$f":"(AA100*(1-Inputs!$E$18))","v":56413.472322330425},{"$f":"(AB100*(1-Inputs!$E$18))","v":56131.40496071877},{"$f":"(AC100*(1-Inputs!$E$18))","v":55850.747935915177}]
[null,"November",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E54,Inputs!D36)","v":33271.6796875},"kWh's per mo.",null,{"$f":"($C101*(1-Inputs!$E$18))","v":33105.3212890625},{"$f":"(F101*(1-Inputs!$E$18))","v":32939.79468261719},{"$f":"(G101*(1-Inputs!$E$18))","v":32775.095709204106},{"$f":"(H101*(1-Inputs!$E$18))","v":32611.220230658084},{"$f":"(I101*(1-Inputs!$E$18))","v":32448.164129504792},{"$f":"(J101*(1-Inputs!$E$18))","v":32285.923308857269},{"$f":"(K101*(1-Inputs!$E$18))","v":32124.493692312983},{"$f":"(L101*(1-Inputs!$E$18))","v":31963.871223851416},{"$f":"(M101*(1-Inputs!$E$18))","v":31804.05186773216},{"$f":"(N101*(1-Inputs!$E$18))","v":31645.031608393499},{"$f":"(O101*(1-Inputs!$E$18))","v":31486.806450351531},{"$f":"(P101*(1-Inputs!$E$18))","v":31329.372418099774},{"$f":"(Q101*(1-Inputs!$E$18))","v":31172.725556009274},{"$f":"(R101*(1-Inputs!$E$18))","v":31016.861928229227},{"$f":"(S101*(1-Inputs!$E$18))","v":30861.777618588083},{"$f":"(T101*(1-Inputs!$E$18))","v":30707.468730495144},{"$f":"(U101*(1-Inputs!$E$18))","v":30553.931386842669},{"$f":"(V101*(1-Inputs!$E$18))","v":30401.161729908454},{"$f":"(W101*(1-Inputs!$E$18))","v":30249.155921258913},{"$f":"(X101*(1-Inputs!$E$18))","v":30097.910141652617},{"$f":"(Y101*(1-Inputs!$E$18))","v":29947.420590944355},{"$f":"(Z101*(1-Inputs!$E$18))","v":29797.683487989634},{"$f":"(AA101*(1-Inputs!$E$18))","v":29648.695070549686},{"$f":"(AB101*(1-Inputs!$E$18))","v":29500.451595196937},{"$f":"(AC101*(1-Inputs!$E$18))","v":29352.949337220951}]
[null,"December",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E55,Inputs!D37)","v":23866.5546875},"kWh's per mo.",null,{"$f":"($C102*(1-Inputs!$E$18))","v":23747.221914062498},{"$f":"(F102*(1-Inputs!$E$18))","v":23628.485804492186},{"$f":"(G102*(1-Inputs!$E$18))","v":23510.343375469725},{"$f":"(H102*(1-Inputs!$E$18))","v":23392.791658592378},{"$f":"(I102*(1-Inputs!$E$18))","v":23275.827700299415},{"$f":"(J102*(1-Inputs!$E$18))","v":23159.448561797919},{"$f":"(K102*(1-Inputs!$E$18))","v":23043.65131898893},{"$f":"(L102*(1-Inputs!$E$18))","v":22928.433062393986},{"$f":"(M102*(1-Inputs!$E$18))","v":22813.790897082017},{"$f":"(N102*(1-Inputs!$E$18))","v":22699.721942596607},{"$f":"(O102*(1-Inputs!$E$18))","v":22586.223332883623},{"$f":"(P102*(1-Inputs!$E$18))","v":22473.292216219204},{"$f":"(Q102*(1-Inputs!$E$18))","v":22360.925755138109},{"$f":"(R102*(1-Inputs!$E$18))","v":22249.121126362417},{"$f":"(S102*(1-Inputs!$E$18))","v":22137.875520730606},{"$f":"(T102*(1-Inputs!$E$18))","v":22027.186143126954},{"$f":"(U102*(1-Inputs!$E$18))","v":21917.050212411319},{"$f":"(V102*(1-Inputs!$E$18))","v":21807.464961349262},{"$f":"(W102*(1-Inputs!$E$18))","v":21698.427636542514},{"$f":"(X102*(1-Inputs!$E$18))","v":21589.935498359802},{"$f":"(Y102*(1-Inputs!$E$18))","v":21481.985820868002},{"$f":"(Z102*(1-Inputs!$E$18))","v":21374.575891763663},{"$f":"(AA102*(1-Inputs!$E$18))","v":21267.703012304846},{"$f":"(AB102*(1-Inputs!$E$18))","v":21161.364497243321},{"$f":"(AC102*(1-Inputs!$E$18))","v":21055.557674757103}]
[null,"Annual",{"$f":"SUM(C91:C102)","v":1022075.92578125},"kWh's per yr.",null,{"$f":"SUM(F91:F102)","v":1016965.5461523437},{"$f":"SUM(G91:G102)","v":1011880.7184215819},1006821.3148294741,1001787.2082553268,996778.27221405006,991794.38085297984,986835.40894871484,981901.23190397141,976991.72574445163,972106.76711572928,967246.23328015057,962410.00211374974,957597.95210318116,952809.9623426653,948045.9125309519,943305.68296829716,938589.15455345553,933896.20878068823,929226.72773678473,924580.59409810102,919957.69112761028,915357.90267197241,910781.11315861263,906227.20759281947,{"$f":"SUM(AD91:AD102)","v":901696.07155485533},{"$f":"SUM(E103:AD103)","v":23955590.99105252}]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Anchor Rate Schedule:"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C109*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F109*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G109*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H109*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I109*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J109*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K109*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L109*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M109*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N109*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O109*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P109*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q109*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R109*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S109*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T109*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U109*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V109*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W109*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X109*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y109*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z109*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA109*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB109*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC109*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"February",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C110*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F110*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G110*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H110*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I110*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J110*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K110*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L110*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M110*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N110*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O110*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P110*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q110*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R110*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S110*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T110*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U110*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V110*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W110*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X110*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y110*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z110*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA110*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB110*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC110*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"March",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C111*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F111*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G111*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H111*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I111*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J111*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K111*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L111*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M111*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N111*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O111*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P111*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q111*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R111*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S111*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T111*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U111*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V111*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W111*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X111*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y111*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z111*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA111*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB111*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC111*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"April",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C112*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F112*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G112*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H112*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I112*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J112*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K112*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L112*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M112*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N112*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O112*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P112*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q112*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R112*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S112*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T112*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U112*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V112*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W112*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X112*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y112*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z112*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA112*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB112*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC112*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"May",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C113*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F113*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G113*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H113*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I113*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J113*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K113*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L113*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M113*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N113*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O113*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P113*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q113*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R113*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S113*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T113*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U113*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V113*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W113*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X113*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y113*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z113*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA113*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB113*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC113*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"June",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C114*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F114*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G114*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H114*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I114*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J114*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K114*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L114*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M114*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N114*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O114*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P114*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q114*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R114*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S114*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T114*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U114*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V114*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W114*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X114*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y114*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z114*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA114*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB114*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC114*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"July",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C115*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F115*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G115*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H115*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I115*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J115*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K115*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L115*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M115*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N115*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O115*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P115*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q115*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R115*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S115*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T115*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U115*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V115*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W115*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X115*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y115*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z115*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA115*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB115*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC115*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"August",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C116*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F116*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G116*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H116*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I116*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J116*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K116*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L116*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M116*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N116*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O116*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P116*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q116*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R116*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S116*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T116*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U116*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V116*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W116*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X116*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y116*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z116*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA116*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB116*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC116*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"September",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C117*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F117*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G117*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H117*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I117*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J117*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K117*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L117*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M117*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N117*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O117*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P117*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q117*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R117*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S117*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T117*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U117*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V117*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W117*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X117*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y117*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z117*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA117*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB117*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC117*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"October",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C118*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F118*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G118*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H118*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I118*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J118*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K118*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L118*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M118*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N118*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O118*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P118*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q118*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R118*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S118*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T118*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U118*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V118*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W118*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X118*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y118*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z118*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA118*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB118*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC118*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"November",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C119*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F119*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G119*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H119*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I119*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J119*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K119*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L119*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M119*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N119*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O119*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P119*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q119*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R119*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S119*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T119*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U119*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V119*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W119*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X119*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y119*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z119*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA119*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB119*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC119*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"December",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C120*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F120*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G120*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H120*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I120*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J120*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K120*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L120*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M120*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N120*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O120*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P120*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q120*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R120*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S120*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T120*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U120*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V120*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W120*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X120*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y120*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z120*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA120*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB120*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC120*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[]
[null,"Anchor Generation Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"Inputs!S4","v":0.4},"Anchor Subscription"]
[null,"January",{"$f":"C91*Inputs!$S$4","v":13293.2640625},"kWh's per mo.",null,{"$f":"C124","v":13293.2640625},{"$f":"F124-(F124*Inputs!$E$18)","v":13226.7977421875},{"$f":"G124-(G124*Inputs!$E$18)","v":13160.663753476563},{"$f":"H124-(H124*Inputs!$E$18)","v":13094.86043470918},{"$f":"I124-(I124*Inputs!$E$18)","v":13029.386132535634},{"$f":"J124-(J124*Inputs!$E$18)","v":12964.239201872955},{"$f":"K124-(K124*Inputs!$E$18)","v":12899.41800586359},{"$f":"L124-(L124*Inputs!$E$18)","v":12834.920915834273},{"$f":"M124-(M124*Inputs!$E$18)","v":12770.746311255101},{"$f":"N124-(N124*Inputs!$E$18)","v":12706.892579698826},{"$f":"O124-(O124*Inputs!$E$18)","v":12643.358116800331},{"$f":"P124-(P124*Inputs!$E$18)","v":12580.14132621633},{"$f":"Q124-(Q124*Inputs!$E$18)","v":12517.240619585247},{"$f":"R124-(R124*Inputs!$E$18)","v":12454.654416487321},{"$f":"S124-(S124*Inputs!$E$18)","v":12392.381144404884},{"$f":"T124-(T124*Inputs!$E$18)","v":12330.41923868286},{"$f":"U124-(U124*Inputs!$E$18)","v":12268.767142489445},{"$f":"V124-(V124*Inputs!$E$18)","v":12207.423306776998},{"$f":"W124-(W124*Inputs!$E$18)","v":12146.386190243113},{"$f":"X124-(X124*Inputs!$E$18)","v":12085.654259291898},{"$f":"Y124-(Y124*Inputs!$E$18)","v":12025.225987995438},{"$f":"Z124-(Z124*Inputs!$E$18)","v":11965.099858055461},{"$f":"AA124-(AA124*Inputs!$E$18)","v":11905.274358765184},{"$f":"AB124-(AB124*Inputs!$E$18)","v":11845.747986971359},{"$f":"AC124-(AC124*Inputs!$E$18)","v":11786.519247036502}]
[null,"February",{"$f":"C92*Inputs!$S$4","v":17636.951562500002},"kWh's per mo.",null,{"$f":"C125","v":17636.951562500002},{"$f":"F125-(F125*Inputs!$E$18)","v":17548.766804687501},{"$f":"G125-(G125*Inputs!$E$18)","v":17461.022970664064},{"$f":"H125-(H125*Inputs!$E$18)","v":17373.717855810744},{"$f":"I125-(I125*Inputs!$E$18)","v":17286.849266531692},{"$f":"J125-(J125*Inputs!$E$18)","v":17200.415020199034},{"$f":"K125-(K125*Inputs!$E$18)","v":17114.41294509804},{"$f":"L125-(L125*Inputs!$E$18)","v":17028.840880372551},{"$f":"M125-(M125*Inputs!$E$18)","v":16943.696675970688},{"$f":"N125-(N125*Inputs!$E$18)","v":16858.978192590836},{"$f":"O125-(O125*Inputs!$E$18)","v":16774.68330162788},{"$f":"P125-(P125*Inputs!$E$18)","v":16690.809885119739},{"$f":"Q125-(Q125*Inputs!$E$18)","v":16607.355835694139},{"$f":"R125-(R125*Inputs!$E$18)","v":16524.319056515669},{"$f":"S125-(S125*Inputs!$E$18)","v":16441.697461233092},{"$f":"T125-(T125*Inputs!$E$18)","v":16359.488973926927},{"$f":"U125-(U125*Inputs!$E$18)","v":16277.691529057292},{"$f":"V125-(V125*Inputs!$E$18)","v":16196.303071412007},{"$f":"W125-(W125*Inputs!$E$18)","v":16115.321556054947},{"$f":"X125-(X125*Inputs!$E$18)","v":16034.744948274672},{"$f":"Y125-(Y125*Inputs!$E$18)","v":15954.571223533299},{"$f":"Z125-(Z125*Inputs!$E$18)","v":15874.798367415633},{"$f":"AA125-(AA125*Inputs!$E$18)","v":15795.424375578556},{"$f":"AB125-(AB125*Inputs!$E$18)","v":15716.447253700662},{"$f":"AC125-(AC125*Inputs!$E$18)","v":15637.865017432159}]
[null,"March",{"$f":"C93*Inputs!$S$4","v":31573.425000000003},"kWh's per mo.",null,31573.425000000003,{"$f":"F126-(F126*Inputs!$E$18)","v":31415.557875000002},{"$f":"G126-(G126*Inputs!$E$18)","v":31258.480085625004},{"$f":"H126-(H126*Inputs!$E$18)","v":31102.187685196877},{"$f":"I126-(I126*Inputs!$E$18)","v":30946.676746770892},{"$f":"J126-(J126*Inputs!$E$18)","v":30791.943363037037},{"$f":"K126-(K126*Inputs!$E$18)","v":30637.983646221852},{"$f":"L126-(L126*Inputs!$E$18)","v":30484.793727990742},{"$f":"M126-(M126*Inputs!$E$18)","v":30332.36975935079},{"$f":"N126-(N126*Inputs!$E$18)","v":30180.707910554036},{"$f":"O126-(O126*Inputs!$E$18)","v":30029.804371001264},{"$f":"P126-(P126*Inputs!$E$18)","v":29879.655349146258},{"$f":"Q126-(Q126*Inputs!$E$18)","v":29730.257072400527},{"$f":"R126-(R126*Inputs!$E$18)","v":29581.605787038523},{"$f":"S126-(S126*Inputs!$E$18)","v":29433.697758103332},{"$f":"T126-(T126*Inputs!$E$18)","v":29286.529269312814},{"$f":"U126-(U126*Inputs!$E$18)","v":29140.096622966252},{"$f":"V126-(V126*Inputs!$E$18)","v":28994.396139851422},{"$f":"W126-(W126*Inputs!$E$18)","v":28849.424159152164},{"$f":"X126-(X126*Inputs!$E$18)","v":28705.177038356404},{"$f":"Y126-(Y126*Inputs!$E$18)","v":28561.651153164621},{"$f":"Z126-(Z126*Inputs!$E$18)","v":28418.842897398798},{"$f":"AA126-(AA126*Inputs!$E$18)","v":28276.748682911802},{"$f":"AB126-(AB126*Inputs!$E$18)","v":28135.364939497242},{"$f":"AC126-(AC126*Inputs!$E$18)","v":27994.688114799756}]
[null,"April",{"$f":"C94*Inputs!$S$4","v":40131.890625},"kWh's per mo.",null,40131.890625,{"$f":"F127-(F127*Inputs!$E$18)","v":39931.231171874999},{"$f":"G127-(G127*Inputs!$E$18)","v":39731.575016015624},{"$f":"H127-(H127*Inputs!$E$18)","v":39532.917140935548},{"$f":"I127-(I127*Inputs!$E$18)","v":39335.252555230873},{"$f":"J127-(J127*Inputs!$E$18)","v":39138.576292454716},{"$f":"K127-(K127*Inputs!$E$18)","v":38942.883410992443},{"$f":"L127-(L127*Inputs!$E$18)","v":38748.168993937477},{"$f":"M127-(M127*Inputs!$E$18)","v":38554.428148967789},{"$f":"N127-(N127*Inputs!$E$18)","v":38361.656008222948},{"$f":"O127-(O127*Inputs!$E$18)","v":38169.847728181834},{"$f":"P127-(P127*Inputs!$E$18)","v":37978.998489540922},{"$f":"Q127-(Q127*Inputs!$E$18)","v":37789.103497093216},{"$f":"R127-(R127*Inputs!$E$18)","v":37600.157979607749},{"$f":"S127-(S127*Inputs!$E$18)","v":37412.157189709709},{"$f":"T127-(T127*Inputs!$E$18)","v":37225.096403761163},{"$f":"U127-(U127*Inputs!$E$18)","v":37038.970921742359},{"$f":"V127-(V127*Inputs!$E$18)","v":36853.776067133644},{"$f":"W127-(W127*Inputs!$E$18)","v":36669.507186797979},{"$f":"X127-(X127*Inputs!$E$18)","v":36486.159650863992},{"$f":"Y127-(Y127*Inputs!$E$18)","v":36303.728852609675},{"$f":"Z127-(Z127*Inputs!$E$18)","v":36122.210208346623},{"$f":"AA127-(AA127*Inputs!$E$18)","v":35941.599157304889},{"$f":"AB127-(AB127*Inputs!$E$18)","v":35761.891161518361},{"$f":"AC127-(AC127*Inputs!$E$18)","v":35583.081705710771}]
[null,"May",{"$f":"C95*Inputs!$S$4","v":54838.575000000004},"kWh's per mo.",null,54838.575000000004,{"$f":"F128-(F128*Inputs!$E$18)","v":54564.382125000004},{"$f":"G128-(G128*Inputs!$E$18)","v":54291.560214375},{"$f":"H128-(H128*Inputs!$E$18)","v":54020.102413303124},{"$f":"I128-(I128*Inputs!$E$18)","v":53750.00190123661},{"$f":"J128-(J128*Inputs!$E$18)","v":53481.251891730426},{"$f":"K128-(K128*Inputs!$E$18)","v":53213.845632271776},{"$f":"L128-(L128*Inputs!$E$18)","v":52947.776404110416},{"$f":"M128-(M128*Inputs!$E$18)","v":52683.037522089864},{"$f":"N128-(N128*Inputs!$E$18)","v":52419.622334479413},{"$f":"O128-(O128*Inputs!$E$18)","v":52157.524222807013},{"$f":"P128-(P128*Inputs!$E$18)","v":51896.736601692981},{"$f":"Q128-(Q128*Inputs!$E$18)","v":51637.252918684513},{"$f":"R128-(R128*Inputs!$E$18)","v":51379.06665409109},{"$f":"S128-(S128*Inputs!$E$18)","v":51122.171320820635},{"$f":"T128-(T128*Inputs!$E$18)","v":50866.560464216534},{"$f":"U128-(U128*Inputs!$E$18)","v":50612.227661895449},{"$f":"V128-(V128*Inputs!$E$18)","v":50359.166523585969},{"$f":"W128-(W128*Inputs!$E$18)","v":50107.37069096804},{"$f":"X128-(X128*Inputs!$E$18)","v":49856.833837513201},{"$f":"Y128-(Y128*Inputs!$E$18)","v":49607.549668325635},{"$f":"Z128-(Z128*Inputs!$E$18)","v":49359.511919984005},{"$f":"AA128-(AA128*Inputs!$E$18)","v":49112.714360384081},{"$f":"AB128-(AB128*Inputs!$E$18)","v":48867.150788582163},{"$f":"AC128-(AC128*Inputs!$E$18)","v":48622.81503463925}]
[null,"June",{"$f":"C96*Inputs!$S$4","v":55549.425000000003},"kWh's per mo.",null,55549.425000000003,{"$f":"F129-(F129*Inputs!$E$18)","v":55271.677875000001},{"$f":"G129-(G129*Inputs!$E$18)","v":54995.319485625005},{"$f":"H129-(H129*Inputs!$E$18)","v":54720.342888196879},{"$f":"I129-(I129*Inputs!$E$18)","v":54446.741173755894},{"$f":"J129-(J129*Inputs!$E$18)","v":54174.507467887117},{"$f":"K129-(K129*Inputs!$E$18)","v":53903.634930547683},{"$f":"L129-(L129*Inputs!$E$18)","v":53634.116755894946},{"$f":"M129-(M129*Inputs!$E$18)","v":53365.946172115473},{"$f":"N129-(N129*Inputs!$E$18)","v":53099.116441254897},{"$f":"O129-(O129*Inputs!$E$18)","v":52833.62085904862},{"$f":"P129-(P129*Inputs!$E$18)","v":52569.45275475338},{"$f":"Q129-(Q129*Inputs!$E$18)","v":52306.605490979615},{"$f":"R129-(R129*Inputs!$E$18)","v":52045.072463524717},{"$f":"S129-(S129*Inputs!$E$18)","v":51784.847101207095},{"$f":"T129-(T129*Inputs!$E$18)","v":51525.922865701061},{"$f":"U129-(U129*Inputs!$E$18)","v":51268.293251372554},{"$f":"V129-(V129*Inputs!$E$18)","v":51011.951785115692},{"$f":"W129-(W129*Inputs!$E$18)","v":50756.892026190115},{"$f":"X129-(X129*Inputs!$E$18)","v":50503.107566059167},{"$f":"Y129-(Y129*Inputs!$E$18)","v":50250.592028228872},{"$f":"Z129-(Z129*Inputs!$E$18)","v":49999.339068087727},{"$f":"AA129-(AA129*Inputs!$E$18)","v":49749.342372747291},{"$f":"AB129-(AB129*Inputs!$E$18)","v":49500.595660883555},{"$f":"AC129-(AC129*Inputs!$E$18)","v":49253.092682579139}]
[null,"July",{"$f":"C97*Inputs!$S$4","v":61208},"kWh's per mo.",null,61208,{"$f":"F130-(F130*Inputs!$E$18)","v":60901.96},{"$f":"G130-(G130*Inputs!$E$18)","v":60597.450199999999},{"$f":"H130-(H130*Inputs!$E$18)","v":60294.462949000001},{"$f":"I130-(I130*Inputs!$E$18)","v":59992.990634255002},{"$f":"J130-(J130*Inputs!$E$18)","v":59693.025681083724},{"$f":"K130-(K130*Inputs!$E$18)","v":59394.560552678304},{"$f":"L130-(L130*Inputs!$E$18)","v":59097.587749914914},{"$f":"M130-(M130*Inputs!$E$18)","v":58802.099811165339},{"$f":"N130-(N130*Inputs!$E$18)","v":58508.089312109514},{"$f":"O130-(O130*Inputs!$E$18)","v":58215.548865548968},{"$f":"P130-(P130*Inputs!$E$18)","v":57924.471121221221},{"$f":"Q130-(Q130*Inputs!$E$18)","v":57634.848765615112},{"$f":"R130-(R130*Inputs!$E$18)","v":57346.674521787034},{"$f":"S130-(S130*Inputs!$E$18)","v":57059.941149178099},{"$f":"T130-(T130*Inputs!$E$18)","v":56774.641443432207},{"$f":"U130-(U130*Inputs!$E$18)","v":56490.768236215044},{"$f":"V130-(V130*Inputs!$E$18)","v":56208.314395033973},{"$f":"W130-(W130*Inputs!$E$18)","v":55927.272823058804},{"$f":"X130-(X130*Inputs!$E$18)","v":55647.636458943511},{"$f":"Y130-(Y130*Inputs!$E$18)","v":55369.39827664879},{"$f":"Z130-(Z130*Inputs!$E$18)","v":55092.551285265545},{"$f":"AA130-(AA130*Inputs!$E$18)","v":54817.088528839216},{"$f":"AB130-(AB130*Inputs!$E$18)","v":54543.003086195022},{"$f":"AC130-(AC130*Inputs!$E$18)","v":54270.288070764043}]
[null,"August",{"$f":"C98*Inputs!$S$4","v":49633.03125},"kWh's per mo.",null,49633.03125,{"$f":"F131-(F131*Inputs!$E$18)","v":49384.866093750003},{"$f":"G131-(G131*Inputs!$E$18)","v":49137.941763281255},{"$f":"H131-(H131*Inputs!$E$18)","v":48892.252054464851},{"$f":"I131-(I131*Inputs!$E$18)","v":48647.79079419253},{"$f":"J131-(J131*Inputs!$E$18)","v":48404.551840221568},{"$f":"K131-(K131*Inputs!$E$18)","v":48162.529081020461},{"$f":"L131-(L131*Inputs!$E$18)","v":47921.716435615359},{"$f":"M131-(M131*Inputs!$E$18)","v":47682.107853437279},{"$f":"N131-(N131*Inputs!$E$18)","v":47443.697314170095},{"$f":"O131-(O131*Inputs!$E$18)","v":47206.478827599247},{"$f":"P131-(P131*Inputs!$E$18)","v":46970.446433461249},{"$f":"Q131-(Q131*Inputs!$E$18)","v":46735.594201293941},{"$f":"R131-(R131*Inputs!$E$18)","v":46501.916230287468},{"$f":"S131-(S131*Inputs!$E$18)","v":46269.406649136028},{"$f":"T131-(T131*Inputs!$E$18)","v":46038.05961589035},{"$f":"U131-(U131*Inputs!$E$18)","v":45807.869317810895},{"$f":"V131-(V131*Inputs!$E$18)","v":45578.829971221843},{"$f":"W131-(W131*Inputs!$E$18)","v":45350.935821365732},{"$f":"X131-(X131*Inputs!$E$18)","v":45124.181142258902},{"$f":"Y131-(Y131*Inputs!$E$18)","v":44898.560236547608},{"$f":"Z131-(Z131*Inputs!$E$18)","v":44674.067435364872},{"$f":"AA131-(AA131*Inputs!$E$18)","v":44450.697098188044},{"$f":"AB131-(AB131*Inputs!$E$18)","v":44228.443612697105},{"$f":"AC131-(AC131*Inputs!$E$18)","v":44007.301394633621}]
[null,"September",{"$f":"C99*Inputs!$S$4","v":36787.700000000004},"kWh's per mo.",null,36787.700000000004,{"$f":"F132-(F132*Inputs!$E$18)","v":36603.761500000008},{"$f":"G132-(G132*Inputs!$E$18)","v":36420.742692500011},{"$f":"H132-(H132*Inputs!$E$18)","v":36238.638979037511},{"$f":"I132-(I132*Inputs!$E$18)","v":36057.445784142321},{"$f":"J132-(J132*Inputs!$E$18)","v":35877.158555221613},{"$f":"K132-(K132*Inputs!$E$18)","v":35697.772762445507},{"$f":"L132-(L132*Inputs!$E$18)","v":35519.283898633279},{"$f":"M132-(M132*Inputs!$E$18)","v":35341.687479140113},{"$f":"N132-(N132*Inputs!$E$18)","v":35164.979041744409},{"$f":"O132-(O132*Inputs!$E$18)","v":34989.154146535686},{"$f":"P132-(P132*Inputs!$E$18)","v":34814.208375803006},{"$f":"Q132-(Q132*Inputs!$E$18)","v":34640.137333923987},{"$f":"R132-(R132*Inputs!$E$18)","v":34466.93664725437},{"$f":"S132-(S132*Inputs!$E$18)","v":34294.601964018097},{"$f":"T132-(T132*Inputs!$E$18)","v":34123.128954198008},{"$f":"U132-(U132*Inputs!$E$18)","v":33952.51330942702},{"$f":"V132-(V132*Inputs!$E$18)","v":33782.750742879885},{"$f":"W132-(W132*Inputs!$E$18)","v":33613.836989165487},{"$f":"X132-(X132*Inputs!$E$18)","v":33445.767804219657},{"$f":"Y132-(Y132*Inputs!$E$18)","v":33278.538965198561},{"$f":"Z132-(Z132*Inputs!$E$18)","v":33112.14627037257},{"$f":"AA132-(AA132*Inputs!$E$18)","v":32946.585539020707},{"$f":"AB132-(AB132*Inputs!$E$18)","v":32781.852611325601},{"$f":"AC132-(AC132*Inputs!$E$18)","v":32617.943348268975}]
[null,"October",{"$f":"C100*Inputs!$S$4","v":25322.814062500001},"kWh's per mo.",null,25322.814062500001,{"$f":"F133-(F133*Inputs!$E$18)","v":25196.199992187503},{"$f":"G133-(G133*Inputs!$E$18)","v":25070.218992226564},{"$f":"H133-(H133*Inputs!$E$18)","v":24944.867897265431},{"$f":"I133-(I133*Inputs!$E$18)","v":24820.143557779105},{"$f":"J133-(J133*Inputs!$E$18)","v":24696.042839990208},{"$f":"K133-(K133*Inputs!$E$18)","v":24572.562625790259},{"$f":"L133-(L133*Inputs!$E$18)","v":24449.699812661307},{"$f":"M133-(M133*Inputs!$E$18)","v":24327.451313598001},{"$f":"N133-(N133*Inputs!$E$18)","v":24205.814057030013},{"$f":"O133-(O133*Inputs!$E$18)","v":24084.784986744864},{"$f":"P133-(P133*Inputs!$E$18)","v":23964.361061811138},{"$f":"Q133-(Q133*Inputs!$E$18)","v":23844.539256502081},{"$f":"R133-(R133*Inputs!$E$18)","v":23725.31656021957},{"$f":"S133-(S133*Inputs!$E$18)","v":23606.689977418471},{"$f":"T133-(T133*Inputs!$E$18)","v":23488.656527531381},{"$f":"U133-(U133*Inputs!$E$18)","v":23371.213244893723},{"$f":"V133-(V133*Inputs!$E$18)","v":23254.357178669256},{"$f":"W133-(W133*Inputs!$E$18)","v":23138.085392775909},{"$f":"X133-(X133*Inputs!$E$18)","v":23022.394965812029},{"$f":"Y133-(Y133*Inputs!$E$18)","v":22907.282990982971},{"$f":"Z133-(Z133*Inputs!$E$18)","v":22792.746576028057},{"$f":"AA133-(AA133*Inputs!$E$18)","v":22678.782843147917},{"$f":"AB133-(AB133*Inputs!$E$18)","v":22565.388928932178},{"$f":"AC133-(AC133*Inputs!$E$18)","v":22452.561984287517}]
[null,"November",{"$f":"C101*Inputs!$S$4","v":13308.671875},"kWh's per mo.",null,13308.671875,{"$f":"F134-(F134*Inputs!$E$18)","v":13242.128515625},{"$f":"G134-(G134*Inputs!$E$18)","v":13175.917873046874},{"$f":"H134-(H134*Inputs!$E$18)","v":13110.038283681639},{"$f":"I134-(I134*Inputs!$E$18)","v":13044.488092263231},{"$f":"J134-(J134*Inputs!$E$18)","v":12979.265651801916},{"$f":"K134-(K134*Inputs!$E$18)","v":12914.369323542905},{"$f":"L134-(L134*Inputs!$E$18)","v":12849.79747692519},{"$f":"M134-(M134*Inputs!$E$18)","v":12785.548489540564},{"$f":"N134-(N134*Inputs!$E$18)","v":12721.620747092862},{"$f":"O134-(O134*Inputs!$E$18)","v":12658.012643357397},{"$f":"P134-(P134*Inputs!$E$18)","v":12594.722580140609},{"$f":"Q134-(Q134*Inputs!$E$18)","v":12531.748967239906},{"$f":"R134-(R134*Inputs!$E$18)","v":12469.090222403707},{"$f":"S134-(S134*Inputs!$E$18)","v":12406.744771291689},{"$f":"T134-(T134*Inputs!$E$18)","v":12344.71104743523},{"$f":"U134-(U134*Inputs!$E$18)","v":12282.987492198054},{"$f":"V134-(V134*Inputs!$E$18)","v":12221.572554737064},{"$f":"W134-(W134*Inputs!$E$18)","v":12160.464691963378},{"$f":"X134-(X134*Inputs!$E$18)","v":12099.662368503561},{"$f":"Y134-(Y134*Inputs!$E$18)","v":12039.164056661044},{"$f":"Z134-(Z134*Inputs!$E$18)","v":11978.968236377739},{"$f":"AA134-(AA134*Inputs!$E$18)","v":11919.07339519585},{"$f":"AB134-(AB134*Inputs!$E$18)","v":11859.47802821987},{"$f":"AC134-(AC134*Inputs!$E$18)","v":11800.180638078771}]
[null,"December",{"$f":"C102*Inputs!$S$4","v":9546.6218750000007},"kWh's per mo.",null,9546.6218750000007,{"$f":"F135-(F135*Inputs!$E$18)","v":9498.8887656250008},{"$f":"G135-(G135*Inputs!$E$18)","v":9451.3943217968754},{"$f":"H135-(H135*Inputs!$E$18)","v":9404.1373501878916},{"$f":"I135-(I135*Inputs!$E$18)","v":9357.1166634369529},{"$f":"J135-(J135*Inputs!$E$18)","v":9310.3310801197676},{"$f":"K135-(K135*Inputs!$E$18)","v":9263.7794247191687},{"$f":"L135-(L135*Inputs!$E$18)","v":9217.4605275955728},{"$f":"M135-(M135*Inputs!$E$18)","v":9171.3732249575951},{"$f":"N135-(N135*Inputs!$E$18)","v":9125.5163588328069},{"$f":"O135-(O135*Inputs!$E$18)","v":9079.8887770386427},{"$f":"P135-(P135*Inputs!$E$18)","v":9034.4893331534495},{"$f":"Q135-(Q135*Inputs!$E$18)","v":8989.3168864876825},{"$f":"R135-(R135*Inputs!$E$18)","v":8944.3703020552439},{"$f":"S135-(S135*Inputs!$E$18)","v":8899.648450544968},{"$f":"T135-(T135*Inputs!$E$18)","v":8855.1502082922434},{"$f":"U135-(U135*Inputs!$E$18)","v":8810.8744572507821},{"$f":"V135-(V135*Inputs!$E$18)","v":8766.8200849645291},{"$f":"W135-(W135*Inputs!$E$18)","v":8722.9859845397059},{"$f":"X135-(X135*Inputs!$E$18)","v":8679.3710546170078},{"$f":"Y135-(Y135*Inputs!$E$18)","v":8635.974199343922},{"$f":"Z135-(Z135*Inputs!$E$18)","v":8592.7943283472032},{"$f":"AA135-(AA135*Inputs!$E$18)","v":8549.8303567054663},{"$f":"AB135-(AB135*Inputs!$E$18)","v":8507.0812049219385},{"$f":"AC135-(AC135*Inputs!$E$18)","v":8464.5457988973285}]
[null,"Annual",{"$f":"SUM(C124:C135)","v":408830.37031250005},"kWh's per yr.",null,{"$f":"SUM(F124:F135)","v":408830.37031250005},{"$f":"SUM(G124:G135)","v":406786.21846093755},404752.28736863291,402728.5259317896,400714.88330213068,398711.30888562009,396717.75234119192,394734.16357948608,392760.49276158871,390796.69029778067,388842.70684629178,386898.49331206037,384964.00084550004,383039.18084127246,381123.9849370661,379218.3650123807,377322.27318731887,375435.66182138224,373558.48351227533,371690.69109471404,369832.23763924045,367983.07645104424,366143.16106878896,364312.44526344514,{"$f":"SUM(AD124:AD135)","v":362490.88303712779},{"$f":"SUM(E136:AD136)","v":9630388.3381115664}]
[]
[null,"Anchor Revenue Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"Inputs!S4","v":0.4},"Anchor Subscription"]
[null,"January",{"$f":"C124","v":13293.2640625},"$ per mo.",null,{"$f":"(F109)*F124","v":478.19858812031259},{"$f":"(G109)*G124","v":489.03504632570701},{"$f":"(H109)*H124","v":500.11706951049388},511.45022242267123,523.04019591299141,534.89280979257569,547.0140157552853,559.40990036631581,572.08668811851692,585.05074455797069,598.30857948039886,611.86685020000425,625.7323648923865,639.91208601321296,654.41313379435837,669.24278981927228,684.40850067936685,699.91788171326198,715.77872083076613,731.99898242351219,748.58681136421148,765.55053709653589,782.89867781768066,800.63994475570723,818.78324654381629]
[null,"February",{"$f":"C125","v":17636.951562500002},"$ per mo.",null,{"$f":"(F110)*F125","v":634.45405855781269},648.83142197879124,663.53459083225266,678.57094819510246,693.94804445215175,709.67360108748198,725.75551456172548,742.20186027720877,759.02089663295067,776.22106917155008,793.81101482004658,811.7995662268836,830.19575619715101,849.00882222833468,868.24821114885117,887.92358386169531,908.0448201955852,928.62202386603735,949.66552754886561,971.18589806865054,993.19394170478438,1015.7007096177566,1038.7175033984047,1062.2558807429159,1086.3276612564312]
[null,"March",31573.425000000003,"$ per mo.",null,1135.7908175250002,1161.5289732409342,1187.8503813035472,1214.768258794267,1242.2961223068039,1270.4477947343983,1299.2374122108747,1328.6794312089853,1358.7886357996122,1389.5801450754675,1421.0694207430226,1453.2722748864803,1486.2048779076829,1519.883766645949,1554.3258526819129,1589.5484308295377,1625.569187820566,1662.4062111857679,1700.0779983374484,1738.6034658577735,1778.0019589975766,1818.2932613904209,1859.4976049867892,1901.6356802133948,1944.7286463627106]
[null,"April",40131.890625,"$ per mo.",null,1443.6645014531252,1476.3793827205545,1509.835615912385,1544.0500008045758,1579.0397178728085,1614.8223369195241,1651.4158258964576,1688.8385599270971,1727.1093305336051,1766.2473550728273,1806.2722863861327,1847.2042226679287,1889.0637175578067,1931.8717904613843,1975.6499371050297,2020.420140329767,2066.20488112978,2113.0271499410615,2160.910458185876,2209.8788500788264,2259.9569147004631,2311.1697983444906,2363.5432171447751,2417.1034699884926,2471.8774517219022]
[null,"May",54838.575000000004,"$ per mo.",null,1972.7080584750004,2017.4115957881024,2063.1281599602567,2109.880707193116,2157.6927138988194,2206.5881884884807,2256.5916834278182,2307.7283075659761,2360.0237387437287,2413.5042366874004,2468.1966561949739,2524.1284606210083,2581.327735667141,2639.8232034850944,2699.64423709927,2760.820875156177,2823.3838370080907,2887.3645381385309,2952.7951059372881,3019.7083958329335,3088.1380077909039,3158.1183031854534,3229.6844220539392,3302.8723007421036,3377.7186899492203]
[null,"June",55549.425000000003,"$ per mo.",null,1998.2794655250004,2043.5624764932625,2089.8716457730766,2137.2302271379403,2185.6620013151132,2235.1912879269153,2285.8429577026272,2337.6424449671267,2390.6157604125269,2444.7895041592355,2500.1908791129881,2556.8477046245675,2614.7884304590652,2674.0421510816982,2734.6386202673607,2796.6082660412394,2859.9822059579997,2924.7922627272142,2991.0709801928756,3058.8516396750265,3128.168276681703,3199.0556979995872,3271.5494991719561,3345.686082372692,3421.5026746853396]
[null,"July",61208,"$ per mo.",null,2201.8353840000004,2251.7311756368244,2302.7576558079304,2354.9404470461945,2408.3057525167083,2462.8803691744893,2518.6917012203526,2575.7677738617072,2634.1372473851875,2693.8294315481835,2754.874300296497,2817.3025068155162,2881.1453989224624,2946.4350348074445,3013.2041991312158,3081.4864194877282,3151.3159832397396,3222.7279547359358,3295.7581929182065,3370.4433693279266,3446.8209865202666,3524.9293968958027,3604.8078219588588,3686.4963720122687,3770.0360662984385]
[null,"August",49633.03125,"$ per mo.",null,1785.4490331562502,1825.9090936966043,1867.2860196688632,1909.6005881605795,1952.8740470888865,1997.1281258699678,2042.3850463303074,2088.6675338651985,2135.9988288501177,2184.4026983106905,2233.9034478571098,2284.5259338889996,2336.2955760768582,2389.2383701263357,2443.3809008317685,2498.7503554255177,2555.3745372298149,2613.2818796179799,2672.5014602920028,2733.0630158836798,2794.9969568866204,2858.3343829266282,2923.1070983781287,2989.3476283344758,3057.0892349401634]
[null,"September",36787.700000000004,"$ per mo.",null,1323.3639321000003,1353.3526821653186,1384.0210072958671,1415.3843073421988,1447.4583311308804,1480.2591843726375,1513.8033377497061,1548.1076351864522,1583.1893023074124,1619.0659550870007,1655.7556086952272,1693.2766865438698,1731.6480295376402,1770.888905534993,1811.0190190233216,1852.0585210134091,1894.0280191580941,1936.9485881002356,1980.8417800551751,2025.7296356330053,2071.6346949060853,2118.5800087273524,2166.589150305123,2215.6862270401875,2265.8958926311452]
[null,"October",25322.814062500001,"$ per mo.",null,910.93759027031263,931.5803470034283,952.69088924687298,974.27981748809646,996.35797243219429,1018.9364404454802,1042.0265591224154,1065.6399229786884,1089.7883892733087,1114.4840839626313,1139.7394077893086,1165.5670425092221,1191.9799572595236,1218.9914150709815,1246.6149795279052,1274.864521578987,1303.7542265024886,1333.2986010292614,1363.5124806271856,1394.4110369506782,1426.0097854590178,1458.3245932073048,1491.3716868139757,1525.1676606088672,1559.7294849659247]
[null,"November",13308.671875,"$ per mo.",null,478.75285335937508,489.60187176935187,500.69673978551714,512.04302860579674,523.64643567703274,535.51278755590999,547.64804283471449,560.05829513339199,572.74977615940986,585.72885883695824,599.00206050706265,612.57604620021311,626.45763198315615,640.65378838152651,655.17164388004039,670.01848850200599,685.20177746994989,700.72913494919646,716.60835787628014,732.84741987411462,749.45447525588202,766.43786311965562,783.80611153581015,801.5679418293231,819.73227295911749]
[null,"December",9546.6218750000007,"$ per mo.",null,343.42062870937508,351.20288357655824,359.16149212128664,367.30045069424716,375.62384620742955,{"$f":"(K120)*K135","v":384.13585818633607},392.84076086869669,401.74292535074221,410.8468217821154,420.15702161051996,429.67819987723601,439.415137564654,449.37272399700669,459.55595929550287,469.96995688909828,480.61994608216219,491.51127468033008,502.64941167586107,514.0399499938477,525.6886093006583,537.6012388760206,549.78382055019017,562.24247170767796,574.98344835904572,588.01314828231]
[null,"Annual",{"$f":"SUM(C140:C151)","v":408830.37031250005},"$ per yr.",null,{"$f":"SUM(F140:F151)","v":14706.854911251565},{"$f":"SUM(G140:G151)","v":15040.126950395435},15380.95126721835,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680982,17204.484590688891,17594.355415998489,17993.06110408044,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906783,23022.564049143537,23544.278373061177,24077.815265273122,24623.442636999469,25181.434470596516]
[]
[null,"Subscriber Rate Schedule:"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C156*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F156*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G156*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H156*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I156*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J156*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K156*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L156*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M156*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N156*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O156*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P156*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q156*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R156*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S156*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T156*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U156*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V156*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W156*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X156*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y156*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z156*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA156*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB156*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC156*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"February",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C157*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F157*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G157*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H157*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I157*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J157*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K157*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L157*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M157*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N157*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O157*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P157*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q157*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R157*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S157*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T157*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U157*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V157*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W157*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X157*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y157*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z157*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA157*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB157*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC157*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"March",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C158*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F158*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G158*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H158*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I158*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J158*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K158*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L158*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M158*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N158*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O158*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P158*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q158*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R158*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S158*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T158*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U158*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V158*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W158*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X158*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y158*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z158*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA158*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB158*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC158*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"April",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C159*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F159*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G159*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H159*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I159*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J159*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K159*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L159*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M159*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N159*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O159*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P159*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q159*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R159*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S159*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T159*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U159*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V159*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W159*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X159*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y159*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z159*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA159*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB159*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC159*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"May",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C160*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F160*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G160*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H160*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I160*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J160*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K160*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L160*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M160*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N160*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O160*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P160*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q160*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R160*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S160*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T160*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U160*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V160*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W160*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X160*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y160*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z160*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA160*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB160*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC160*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"June",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C161*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F161*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G161*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H161*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I161*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J161*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K161*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L161*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M161*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N161*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O161*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P161*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q161*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R161*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S161*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T161*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U161*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V161*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W161*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X161*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y161*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z161*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA161*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB161*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC161*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"July",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C162*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F162*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G162*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H162*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I162*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J162*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K162*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L162*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M162*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N162*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O162*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P162*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q162*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R162*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S162*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T162*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U162*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V162*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W162*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X162*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y162*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z162*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA162*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB162*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC162*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"August",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C163*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F163*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G163*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H163*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I163*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J163*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K163*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L163*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M163*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N163*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O163*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P163*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q163*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R163*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S163*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T163*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U163*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V163*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W163*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X163*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y163*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z163*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA163*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB163*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC163*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"September",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C164*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F164*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G164*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H164*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I164*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J164*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K164*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L164*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M164*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N164*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O164*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P164*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q164*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R164*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S164*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T164*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U164*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V164*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W164*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X164*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y164*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z164*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA164*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB164*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC164*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"October",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C165*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F165*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G165*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H165*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I165*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J165*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K165*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L165*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M165*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N165*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O165*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P165*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q165*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R165*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S165*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T165*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U165*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V165*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W165*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X165*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y165*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z165*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA165*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB165*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC165*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"November",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C166*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F166*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G166*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H166*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I166*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J166*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K166*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L166*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M166*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N166*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O166*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P166*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q166*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R166*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S166*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T166*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U166*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V166*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W166*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X166*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y166*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z166*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA166*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB166*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC166*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"December",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C167*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F167*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G167*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H167*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I167*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J167*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K167*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L167*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M167*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N167*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O167*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P167*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q167*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R167*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S167*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T167*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U167*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V167*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W167*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X167*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y167*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z167*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA167*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB167*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC167*(1+Inputs!$L$4)","v":0.11511802425465655}]
[]
[null,"Subscriber Generation Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"of Toal generation = Anchor subscription"]
[null,"January",{"$f":"(C91-C124)","v":19939.896093750001},"kWh's per mo.",null,{"$f":"(F91*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":10068.899781240232},{"$f":"(G91*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":19740.995630214842},{"$f":"(H91*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":19642.290652063766},{"$f":"(I91*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":19544.079198803447},{"$f":"(J91*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":19446.358802809431},{"$f":"(K91*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":19349.127008795385},{"$f":"(L91*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":19252.381373751406},{"$f":"(M91*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":19156.11946688265},{"$f":"(N91*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":19060.338869548235},{"$f":"(O91*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":18965.037175200494},{"$f":"(P91*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":18870.211989324493},{"$f":"(Q91*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":18775.860929377868},{"$f":"(R91*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":18681.981624730979},{"$f":"(S91*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":18588.571716607326},{"$f":"(T91*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":18495.628858024287},{"$f":"(U91*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":18403.150713734165},{"$f":"(V91*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":18311.134960165495},{"$f":"(W91*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":18219.579285364671},{"$f":"(X91*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":18128.481388937846},{"$f":"(Y91*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":18037.838981993158},{"$f":"(Z91*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":17947.649787083192},{"$f":"(AA91*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":17857.911538147775},{"$f":"(AB91*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":17768.621980457036},{"$f":"(AC91*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":17679.77887055475},{"$f":"(AD91*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":17591.379976201977}]
[null,"February",{"$f":"(C92-C125)","v":26455.427343749998},"kWh's per mo.",null,{"$f":"(F92*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":13358.998730068359},{"$f":"(G92*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":26191.534455996098},{"$f":"(H92*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":26060.576783716115},{"$f":"(I92*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":25930.273899797536},{"$f":"(J92*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":25800.622530298548},{"$f":"(K92*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":25671.619417647056},{"$f":"(L92*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":25543.26132055882},{"$f":"(M92*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":25415.545013956027},{"$f":"(N92*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":25288.467288886248},{"$f":"(O92*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":25162.024952441814},{"$f":"(P92*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":25036.214827679603},{"$f":"(Q92*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":24911.033753541207},{"$f":"(R92*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":24786.478584773504},{"$f":"(S92*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":24662.546191849633},{"$f":"(T92*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":24539.233460890388},{"$f":"(U92*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":24416.53729358593},{"$f":"(V92*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":24294.454607118001},{"$f":"(W92*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":24172.982334082411},{"$f":"(X92*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":24052.117422411997},{"$f":"(Y92*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":23931.856835299939},{"$f":"(Z92*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":23812.197551123441},{"$f":"(AA92*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":23693.136563367822},{"$f":"(AB92*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":23574.670880550984},{"$f":"(AC92*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":23456.797526148232},{"$f":"(AD92*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":23339.513538517491}]
[null,"March",47360.137499999997,"kWh's per mo.",null,{"$f":"(F93*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":23915.093432343747},{"$f":"(G93*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":46887.720128437497},{"$f":"(H93*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":46653.281527795312},{"$f":"(I93*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":46420.015120156335},{"$f":"(J93*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":46187.91504455555},{"$f":"(K93*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":45956.97546933277},{"$f":"(L93*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":45727.190591986109},{"$f":"(M93*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":45498.554639026181},{"$f":"(N93*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":45271.061865831049},{"$f":"(O93*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":45044.706556501893},{"$f":"(P93*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":44819.483023719382},{"$f":"(Q93*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":44595.38560860078},{"$f":"(R93*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":44372.408680557775},{"$f":"(S93*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":44150.546637154985},{"$f":"(T93*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":43929.793903969214},{"$f":"(U93*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":43710.144934449367},{"$f":"(V93*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":43491.594209777126},{"$f":"(W93*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":43274.136238728235},{"$f":"(X93*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":43057.7655575346},{"$f":"(Y93*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":42842.47672974693},{"$f":"(Z93*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":42628.264346098185},{"$f":"(AA93*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":42415.123024367698},{"$f":"(AB93*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":42203.047409245861},{"$f":"(AC93*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":41992.032172199637},{"$f":"(AD93*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":41782.072011338634}]
[null,"April",60197.8359375,"kWh's per mo.",null,{"$f":"(F94*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":30397.649729589841},{"$f":"(G94*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":59597.362524023432},{"$f":"(H94*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":59299.375711403307},{"$f":"(I94*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":59002.878832846298},{"$f":"(J94*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":58707.864438682067},{"$f":"(K94*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":58414.325116488653},{"$f":"(L94*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":58122.253490906209},{"$f":"(M94*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":57831.642223451672},{"$f":"(N94*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":57542.484012334411},{"$f":"(O94*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":57254.771592272744},{"$f":"(P94*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":56968.497734311379},{"$f":"(Q94*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":56683.655245639828},{"$f":"(R94*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":56400.236969411628},{"$f":"(S94*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":56118.235784564567},{"$f":"(T94*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":55837.644605641741},{"$f":"(U94*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":55558.456382613535},{"$f":"(V94*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":55280.664100700465},{"$f":"(W94*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":55004.260780196964},{"$f":"(X94*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":54729.239476295981},{"$f":"(Y94*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":54455.593278914501},{"$f":"(Z94*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":54183.315312519924},{"$f":"(AA94*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":53912.398735957329},{"$f":"(AB94*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":53642.836742277541},{"$f":"(AC94*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":53374.622558566152},{"$f":"(AD94*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":53107.749445773319}]
[null,"May",82257.862499999988,"kWh's per mo.",null,{"$f":"(F95*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":41537.135892656246},{"$f":"(G95*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":81437.3403215625},{"$f":"(H95*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":81030.153619954683},{"$f":"(I95*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":80625.002851854908},{"$f":"(J95*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":80221.877837595632},{"$f":"(K95*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":79820.76844840766},{"$f":"(L95*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":79421.664606165621},{"$f":"(M95*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":79024.556283134792},{"$f":"(N95*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":78629.433501719119},{"$f":"(O95*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":78236.286334210527},{"$f":"(P95*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":77845.104902539475},{"$f":"(Q95*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":77455.879378026773},{"$f":"(R95*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":77068.599981136635},{"$f":"(S95*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":76683.256981230952},{"$f":"(T95*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":76299.840696324798},{"$f":"(U95*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":75918.341492843174},{"$f":"(V95*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":75538.749785378954},{"$f":"(W95*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":75161.056036452064},{"$f":"(X95*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":74785.250756269801},{"$f":"(Y95*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":74411.324502488453},{"$f":"(Z95*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":74039.267879976018},{"$f":"(AA95*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":73669.071540576129},{"$f":"(AB95*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":73300.726182873244},{"$f":"(AC95*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":72934.222551958883},{"$f":"(AD95*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":72569.551439199087}]
[null,"June",83324.137499999997,"kWh's per mo.",null,{"$f":"(F96*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":42075.564782343739},{"$f":"(G96*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":82492.979228437485},{"$f":"(H96*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":82080.514332295308},{"$f":"(I96*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":81670.111760633838},{"$f":"(J96*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":81261.761201830654},{"$f":"(K96*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":80855.452395821514},{"$f":"(L96*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":80451.175133842393},{"$f":"(M96*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":80048.919258173191},{"$f":"(N96*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":79648.674661882324},{"$f":"(O96*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":79250.431288572916},{"$f":"(P96*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":78854.179132130041},{"$f":"(Q96*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":78459.90823646939},{"$f":"(R96*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":78067.608695287039},{"$f":"(S96*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":77677.270651810599},{"$f":"(T96*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":77288.884298551551},{"$f":"(U96*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":76902.439877058787},{"$f":"(V96*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":76517.927677673491},{"$f":"(W96*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":76135.338039285125},{"$f":"(X96*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":75754.661349088696},{"$f":"(Y96*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":75375.888042343257},{"$f":"(Z96*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":74999.008602131536},{"$f":"(AA96*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":74624.013559120882},{"$f":"(AB96*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":74250.893491325289},{"$f":"(AC96*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":73879.639023868658},{"$f":"(AD96*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":73510.240828749316}]
[null,"July",91812,"kWh's per mo.",null,{"$f":"(F97*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":46361.617049999986},{"$f":"(G97*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":90896.175299999988},{"$f":"(H97*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":90441.694423499997},{"$f":"(I97*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":89989.485951382492},{"$f":"(J97*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":89539.538521625582},{"$f":"(K97*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":89091.840829017456},{"$f":"(L97*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":88646.38162487236},{"$f":"(M97*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":88203.149716747997},{"$f":"(N97*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":87762.133968164271},{"$f":"(O97*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":87323.323298323448},{"$f":"(P97*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":86886.706681831827},{"$f":"(Q97*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":86452.273148422668},{"$f":"(R97*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":86020.011782680565},{"$f":"(S97*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":85589.91172376716},{"$f":"(T97*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":85161.962165148332},{"$f":"(U97*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":84736.152354322592},{"$f":"(V97*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":84312.471592550981},{"$f":"(W97*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":83890.909234588224},{"$f":"(X97*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":83471.454688415266},{"$f":"(Y97*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":83054.097414973192},{"$f":"(Z97*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":82638.826927898321},{"$f":"(AA97*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":82225.632793258832},{"$f":"(AB97*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":81814.50462929254},{"$f":"(AC97*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":81405.43210614608},{"$f":"(AD97*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":80998.404945615344}]
[null,"August",74449.546875,"kWh's per mo.",null,{"$f":"(F98*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":37594.229313867181},{"$f":"(G98*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":73706.912644921875},{"$f":"(H98*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":73338.378081697272},{"$f":"(I98*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":72971.686191288783},{"$f":"(J98*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":72606.827760332337},{"$f":"(K98*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":72243.793621530669},{"$f":"(L98*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":71882.574653423027},{"$f":"(M98*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":71523.161780155904},{"$f":"(N98*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":71165.545971255124},{"$f":"(O98*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":70809.718241398848},{"$f":"(P98*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":70455.669650191849},{"$f":"(Q98*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":70103.391301940894},{"$f":"(R98*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":69752.874345431192},{"$f":"(S98*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":69404.109973704035},{"$f":"(T98*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":69057.08942383551},{"$f":"(U98*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":68711.803976716328},{"$f":"(V98*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":68368.244956832743},{"$f":"(W98*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":68026.40373204858},{"$f":"(X98*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":67686.271713388342},{"$f":"(Y98*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":67347.840354821397},{"$f":"(Z98*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":67011.10115304729},{"$f":"(AA98*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":66676.045647282052},{"$f":"(AB98*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":66342.665419045647},{"$f":"(AC98*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":66010.952091950414},{"$f":"(AD98*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":65680.897331490662}]
[null,"September",55181.549999999996,"kWh's per mo.",null,{"$f":"(F99*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":27864.613441874997},{"$f":"(G99*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":54631.114038749998},{"$f":"(H99*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":54357.958468556244},{"$f":"(I99*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":54086.168676213463},{"$f":"(J99*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":53815.737832832398},{"$f":"(K99*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":53546.659143668228},{"$f":"(L99*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":53278.925847949889},{"$f":"(M99*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":53012.531218710137},{"$f":"(N99*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":52747.468562616581},{"$f":"(O99*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":52483.7312198035},{"$f":"(P99*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":52221.31256370448},{"$f":"(Q99*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":51960.206000885948},{"$f":"(R99*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":51700.404970881522},{"$f":"(S99*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":51441.902946027119},{"$f":"(T99*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":51184.693431296982},{"$f":"(U99*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":50928.769964140498},{"$f":"(V99*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":50674.126114319799},{"$f":"(W99*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":50420.755483748195},{"$f":"(X99*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":50168.651706329452},{"$f":"(Y99*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":49917.808447797805},{"$f":"(Z99*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":49668.219405558812},{"$f":"(AA99*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":49419.878308531021},{"$f":"(AB99*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":49172.778916988362},{"$f":"(AC99*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":48926.915022403424},{"$f":"(AD99*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":48682.280447291407}]
[null,"October",37984.221093749999,"kWh's per mo.",null,{"$f":"(F100*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":19180.607244052728},{"$f":"(G100*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":37605.328488339845},{"$f":"(H100*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":37417.301845898139},{"$f":"(I100*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":37230.215336668647},{"$f":"(J100*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":37044.064259985302},{"$f":"(K100*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":36858.843938685379},{"$f":"(L100*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":36674.549718991955},{"$f":"(M100*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":36491.176970396991},{"$f":"(N100*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":36308.72108554501},{"$f":"(O100*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":36127.177480117287},{"$f":"(P100*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":35946.541592716705},{"$f":"(Q100*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":35766.808884753118},{"$f":"(R100*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":35587.974840329349},{"$f":"(S100*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":35410.034966127707},{"$f":"(T100*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":35232.984791297065},{"$f":"(U100*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":35056.819867340579},{"$f":"(V100*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":34881.53576800388},{"$f":"(W100*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":34707.12808916386},{"$f":"(X100*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":34533.592448718038},{"$f":"(Y100*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":34360.924486474454},{"$f":"(Z100*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":34189.119864042077},{"$f":"(AA100*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":34018.174264721863},{"$f":"(AB100*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":33848.08339339825},{"$f":"(AC100*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":33678.84297643126},{"$f":"(AD100*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":33510.448761549102}]
[null,"November",19963.0078125,"kWh's per mo.",null,{"$f":"(F101*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":10080.57033251953},{"$f":"(G101*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":19763.876809570313},{"$f":"(H101*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":19665.057425522464},{"$f":"(I101*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":19566.732138394851},{"$f":"(J101*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":19468.898477702875},{"$f":"(K101*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":19371.55398531436},{"$f":"(L101*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":19274.69621538779},{"$f":"(M101*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":19178.322734310848},{"$f":"(N101*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":19082.431120639296},{"$f":"(O101*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":18987.018965036099},{"$f":"(P101*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":18892.083870210918},{"$f":"(Q101*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":18797.623450859865},{"$f":"(R101*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":18703.635333605565},{"$f":"(S101*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":18610.117156937536},{"$f":"(T101*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":18517.066571152849},{"$f":"(U101*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":18424.481238297085},{"$f":"(V101*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":18332.358832105601},{"$f":"(W101*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":18240.697037945072},{"$f":"(X101*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":18149.493552755346},{"$f":"(Y101*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":18058.74608499157},{"$f":"(Z101*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":17968.452354566612},{"$f":"(AA101*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":17878.61009279378},{"$f":"(AB101*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":17789.217042329812},{"$f":"(AC101*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":17700.270957118162},{"$f":"(AD101*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":17611.76960233257}]
[null,"December",14319.932812499999,"kWh's per mo.",null,{"$f":"(F102*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":7231.0290728320306},{"$f":"(G102*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":14177.09148269531},{"$f":"(H102*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":14106.206025281836},{"$f":"(I102*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":14035.674995155427},{"$f":"(J102*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":13965.496620179649},{"$f":"(K102*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":13895.66913707875},{"$f":"(L102*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":13826.190791393357},{"$f":"(M102*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":13757.059837436391},{"$f":"(N102*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":13688.27453824921},{"$f":"(O102*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":13619.833165557964},{"$f":"(P102*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":13551.733999730173},{"$f":"(Q102*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":13483.975329731522},{"$f":"(R102*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":13416.555453082865},{"$f":"(S102*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":13349.472675817449},{"$f":"(T102*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":13282.725312438362},{"$f":"(U102*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":13216.311685876171},{"$f":"(V102*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":13150.230127446792},{"$f":"(W102*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":13084.478976809556},{"$f":"(X102*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":13019.056581925508},{"$f":"(Y102*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":12953.96129901588},{"$f":"(Z102*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":12889.1914925208},{"$f":"(AA102*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":12824.745535058197},{"$f":"(AB102*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":12760.621807382908},{"$f":"(AC102*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":12696.818698345993},{"$f":"(AD102*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":12633.334604854261}]
[null,"Annual",{"$f":"SUM(C171:C182)","v":613245.55546875007},"kWh's per yr.",null,{"$f":"SUM(F171:F182)","v":309666.00880338863},{"$f":"SUM(G171:G182)","v":607128.43105294928},604092.78889768443,601072.32495319599,598066.96332842996,595076.62851178786,592101.24536922888,589140.73914238275,586195.03544667084,583264.0602694375,580347.73996809043,577446.00126824982,574558.7712619087,571685.97740559897,568827.54751857114,565983.40978097834,563153.49273207341,560337.72526841296,557536.03664207086,554748.35645886057,551974.61467656633,549214.74160318333,546468.66789516748,543736.32455569168,{"$f":"SUM(AD171:AD182)","v":541017.64293291303},{"$f":"SUM(E183:AD183)","v":14072841.275743496}]
[]
[null,"Subscriber Revenue Estimate"]
[null,"Month","Total Generation (kWh)"]
[null,"January",{"$f":"C171","v":19939.896093750001},"$ per mo.",null,{"$f":"(F156)*F171","v":600.23128131920521},{"$f":"(G156)*G171","v":1209.5233938624233},{"$f":"(H156)*H171","v":1236.9324034907395},1264.9625286862433,1293.6278445488024,1322.9427451341232,1352.9219506816075,1383.5805150060035,1414.9338330565545,1446.9976486474491,1479.7880623634492,1513.3215396446672,1547.614919054555,1582.6854207352505,1618.5506550545317,1655.2286314487226,1692.7377674659822,1731.0968980145294,1770.3252848204365,1810.4426260997527,1851.4690664497994,1893.4252069646182,1936.3321155796436,1980.2113376507939,2025.0849067732986]
[null,"February",{"$f":"C172","v":26455.427343749998},"$ per mo.",null,{"$f":"(F157)*F172","v":796.36197589632707},1604.7454869598305,1641.1106244398268,1678.2998323002582,1716.3317848000142,1755.2255793753677,1795.0007462295932,1835.6772581399018,1877.2755404866105,1919.8164815095774,1963.3214427970659,2007.8122700122906,2053.3113038630395,2099.8413913198792,2147.4258970885794,2196.0887153425033,2245.85428172088,2296.7475855989569,2348.7941826362148,2402.0202076089345,2456.4523875335608,2512.1180550874587,2569.0451623337963,2627.2622947574428,2686.7986856189414]
[null,"March",47360.137499999997,"$ per mo.",null,1425.6361157262484,2872.793016245756,2937.8933787869009,3004.4689806435913,3072.5532522139556,3142.1803814623763,3213.3853310866957,3286.2038560744513,3360.6725216569548,3436.8287216702233,3514.7106973319919,3594.3575564442322,3675.8092930308153,3759.1068074201862,3844.2919267831353,3931.4074261359683,4020.4970498196362,4111.6055334655985,4204.7786264594633,4300.0631149136616,4397.5068451607194,4497.158747778908,4599.0688621623258,4703.2883616477875,4809.8695792110875]
[null,"April",60197.8359375,"$ per mo.",null,1812.0768547402015,3651.508036148708,3734.254859755873,3818.876809132802,3905.4163765045605,3993.9170170125308,4084.4231705350521,4176.9802840025459,4271.6348342183283,4368.4343511965508,4467.4274420290158,4568.6638152928354,4672.1943060111871,4778.0709011797062,4886.3467658713389,4997.0762699327497,5110.3150152856961,5226.119863847086,5344.5489660817257,5465.6617902021035,5589.5191520298731,5716.1832455340236,5845.7176740610703,5978.1874822729678,6113.659188808756]
[null,"May",82257.862499999988,"$ per mo.",null,2476.1283596873814,4989.6352796970586,5102.7054047702732,5218.3378119477729,5336.5905651043222,5457.5230439001516,5581.1959735979735,5707.6714555556773,5837.0129984100249,5969.2855499669949,6104.5555298147974,6242.8908626759303,6384.3610125150299,6529.0370174196332,6676.991525271379,6828.2988302255544,6983.0349100172962,7141.2774641131991,7303.1059527274683,7468.6016367222255,7637.8476184119891,7810.9288832928232,7987.9323427171221,8168.9468775354362,8354.0633827272668]
[null,"June",83324.137499999997,"$ per mo.",null,2508.2253980309879,5054.3138793611206,5168.8496861813228,5285.9809889198796,5405.7666041097918,5528.2666811255249,5653.5427323865106,5781.6576642451219,5912.6758085745805,6046.6629550726902,6183.6863842975918,6323.8149014521596,6467.1188709339667,6613.6702516682017,6763.5426332412553,6916.8112728531351,7073.5531331072598,7233.8469206566042,7397.7731257256037,7565.4140625276723,7736.8539105986119,7912.1787570666884,8091.4766398805787,8274.8375920169128,8462.3536866896084]
[null,"July",91812,"$ per mo.",null,2763.7272602314192,5569.1745491143329,5695.3776135718135,5824.440565672965,5956.4282133316801,6091.4068330739901,6229.4442033182804,6370.6096384096754,6514.9740234256778,6662.6098497705279,6813.5912515761775,6967.994042928146,7125.8957559349419,7287.3756796601838,7452.514899936964,7621.3963400844359,7794.10480254709,7970.7270114776102,8151.3516562847026,8336.0694361677706,8524.9731056607689,8718.157521208148,8915.7196887962473,9117.7588126640603,9324.3763451178402]
[null,"August",74449.546875,"$ per mo.",null,2241.0822355499758,4515.9948770241863,4618.3318369324315,4722.9878546891578,4830.0154824642686,4939.4684633123916,5051.4017581595153,5165.8715734011676,5282.9353891260116,5402.6519879789967,5525.0814846785879,5650.2853562028904,5778.3264726598045,5909.2691288567485,6043.1790765857704,6180.1235576402805,6320.1713375799673,6463.3927402608679,6609.8596831479199,6759.6457134277352,6912.8260449397212,7069.4775959441004,7229.6790277457912,7393.5107841935387,7561.0551320741488]
[null,"September",55181.549999999996,"$ per mo.",null,1661.0764823424292,3347.2278551897361,3423.0793856161904,3500.6497875736395,3579.9780124098461,3661.1038941490651,3744.0681694943778,3828.9124982832896,3915.6794844068872,4004.4126972030322,4095.1566933343497,4187.9570391619991,4282.8603336264496,4379.9142316467587,4479.1674680501064,4580.6698820435895,4684.4724422405807,4790.6272722541944,4899.1876768707461,5010.2081688163144,5123.7444961298606,5239.8536701566609,5358.5939941760807,5480.0250926781055,5604.2079413032843]
[null,"October",37984.221093749999,"$ per mo.",null,1143.4020312753689,2304.0643639529076,2356.2767665044435,2409.6723543102012,2464.2779395312245,2520.1209419189422,2577.2294025837678,2635.631998075718,2695.3580547841125,2756.4375636635755,2818.9011952937562,2882.7803152803081,2948.1070000048749,3014.914052731986,3083.2350200809451,3153.1042088709996,3224.5567033482257,3297.6283828028004,3372.3559395854945,3448.776897532442,3526.9296308074245,3606.8533831711516,3688.5882876871929,3772.1753868744727,3857.656653316435]
[null,"November",19963.0078125,"$ per mo.",null,600.92699089028724,1210.9253151346841,1238.3660937009513,1266.4287077503086,1295.1272486966384,1324.476127279353,1354.4900807996307,1385.1841805206309,1416.573839235409,1448.6748190063229,1481.5032390798251,1515.0755839806131,1549.4087117891979,1584.5198626070528,1620.4266672135914,1657.1471559193185,1694.6997676196065,1733.1033590536344,1772.3772142731489,1812.5410543257929,1853.6150471578699,1895.6198177415147,1938.5764584313554,1982.5065395558684,2027.4321202487436]
[null,"December",14319.932812499999,"$ per mo.",null,431.05899750129214,868.62507476585017,888.3089875851191,908.43895755278561,929.02509276988928,{"$f":"(K167)*K182","v":950.07773039714789},971.60744184567784,993.62503808534268,1016.1415750733947,1039.168359306133,1062.7169534963693,1086.7991823795505,1111.4271386514536,1136.6131890404342,1162.3699805172794,1188.7104466457815,1215.6478140772219,1243.1956091920258,1271.3676648919263,1300.1781275460423,1329.6414640943631,1359.7724693122057,1390.58627323929,1422.0983487771655,1454.3245194588046]
[null,"Annual",{"$f":"SUM(C187:C198)","v":613245.55546875007},"$ per yr.",null,{"$f":"SUM(F187:F198)","v":18459.93398319112},{"$f":"SUM(G187:G198)","v":37198.53112745659},38041.487041335888,38903.5451791796,39785.138416484995,40686.709438140962,41608.710960718687,42551.605959799519,43515.867902454549,44501.980984992078,45510.440376092971,46541.752465455625,47596.435118075315,48675.017934286028,49778.042515694884,50906.062737143046,52059.645024829442,53239.368640737113,54445.825973504849,55679.622835890448,56941.378768974566,58231.727353258306,59551.3165268105,60900.808910624561,62280.882141348215]
[]
[]
[null,"Unsubcribed Energy Generation"]
[null,"Month","Total Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F91-F124-F171),0)","v":9704.8305117285181},{"$f":"IF(G$105<Inputs!$S$22,(G91-G124-G171),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H91-H124-H171),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I91-I124-I171),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J91-J124-J171),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K91-K124-K171),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L91-L124-L171),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M91-M124-M171),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N91-N124-N171),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O91-O124-O171),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P91-P124-P171),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q91-Q124-Q171),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R91-R124-R171),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S91-S124-S171),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T91-T124-T171),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U91-U124-U171),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V91-V124-V171),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W91-W124-W171),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X91-X124-X171),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y91-Y124-Y171),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z91-Z124-Z171),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA91-AA124-AA171),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB91-AB124-AB171),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC91-AC124-AC171),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD91-AD124-AD171),0)","v":0}]
[null,"February",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F92-F125-F172),0)","v":12875.966719150392},{"$f":"IF(G$105<Inputs!$S$22,(G92-G125-G172),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H92-H125-H172),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I92-I125-I172),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J92-J125-J172),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K92-K125-K172),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L92-L125-L172),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M92-M125-M172),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N92-N125-N172),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O92-O125-O172),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P92-P125-P172),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q92-Q125-Q172),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R92-R125-R172),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S92-S125-S172),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T92-T125-T172),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U92-U125-U172),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V92-V125-V172),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W92-W125-W172),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X92-X125-X172),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y92-Y125-Y172),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z92-Z125-Z172),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA92-AA125-AA172),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB92-AB125-AB172),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC92-AC125-AC172),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD92-AD125-AD172),0)","v":0}]
[null,"March",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F93-F126-F173),0)","v":23050.376255156247},{"$f":"IF(G$105<Inputs!$S$22,(G93-G126-G173),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H93-H126-H173),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I93-I126-I173),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J93-J126-J173),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K93-K126-K173),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L93-L126-L173),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M93-M126-M173),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N93-N126-N173),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O93-O126-O173),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P93-P126-P173),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q93-Q126-Q173),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R93-R126-R173),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S93-S126-S173),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T93-T126-T173),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U93-U126-U173),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V93-V126-V173),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W93-W126-W173),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X93-X126-X173),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y93-Y126-Y173),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z93-Z126-Z173),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA93-AA126-AA173),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB93-AB126-AB173),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC93-AC126-AC173),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD93-AD126-AD173),0)","v":0}]
[null,"April",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F94-F127-F174),0)","v":29298.537575097656},{"$f":"IF(G$105<Inputs!$S$22,(G94-G127-G174),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H94-H127-H174),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I94-I127-I174),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J94-J127-J174),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K94-K127-K174),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L94-L127-L174),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M94-M127-M174),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N94-N127-N174),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O94-O127-O174),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P94-P127-P174),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q94-Q127-Q174),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R94-R127-R174),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S94-S127-S174),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T94-T127-T174),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U94-U127-U174),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V94-V127-V174),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W94-W127-W174),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X94-X127-X174),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y94-Y127-Y174),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z94-Z127-Z174),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA94-AA127-AA174),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB94-AB127-AB174),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC94-AC127-AC174),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD94-AD127-AD174),0)","v":0}]
[null,"May",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F95-F128-F175),0)","v":40035.244419843752},{"$f":"IF(G$105<Inputs!$S$22,(G95-G128-G175),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H95-H128-H175),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I95-I128-I175),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J95-J128-J175),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K95-K128-K175),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L95-L128-L175),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M95-M128-M175),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N95-N128-N175),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O95-O128-O175),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P95-P128-P175),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q95-Q128-Q175),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R95-R128-R175),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S95-S128-S175),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T95-T128-T175),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U95-U128-U175),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V95-V128-V175),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W95-W128-W175),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X95-X128-X175),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y95-Y128-Y175),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z95-Z128-Z175),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA95-AA128-AA175),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB95-AB128-AB175),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC95-AC128-AC175),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD95-AD128-AD175),0)","v":0}]
[null,"June",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F96-F129-F176),0)","v":40554.204905156243},{"$f":"IF(G$105<Inputs!$S$22,(G96-G129-G176),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H96-H129-H176),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I96-I129-I176),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J96-J129-J176),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K96-K129-K176),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L96-L129-L176),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M96-M129-M176),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N96-N129-N176),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O96-O129-O176),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P96-P129-P176),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q96-Q129-Q176),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R96-R129-R176),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S96-S129-S176),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T96-T129-T176),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U96-U129-U176),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V96-V129-V176),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W96-W129-W176),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X96-X129-X176),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y96-Y129-Y176),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z96-Z129-Z176),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA96-AA129-AA176),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB96-AB129-AB176),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC96-AC129-AC176),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD96-AD129-AD176),0)","v":0}]
[null,"July",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F97-F130-F177),0)","v":44685.282950000008},{"$f":"IF(G$105<Inputs!$S$22,(G97-G130-G177),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H97-H130-H177),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I97-I130-I177),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J97-J130-J177),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K97-K130-K177),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L97-L130-L177),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M97-M130-M177),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N97-N130-N177),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O97-O130-O177),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P97-P130-P177),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q97-Q130-Q177),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R97-R130-R177),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S97-S130-S177),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T97-T130-T177),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U97-U130-U177),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V97-V130-V177),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W97-W130-W177),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X97-X130-X177),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y97-Y130-Y177),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z97-Z130-Z177),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA97-AA130-AA177),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB97-AB130-AB177),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC97-AC130-AC177),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD97-AD130-AD177),0)","v":0}]
[null,"August",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F98-F131-F178),0)","v":36234.904670507822},{"$f":"IF(G$105<Inputs!$S$22,(G98-G131-G178),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H98-H131-H178),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I98-I131-I178),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J98-J131-J178),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K98-K131-K178),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L98-L131-L178),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M98-M131-M178),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N98-N131-N178),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O98-O131-O178),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P98-P131-P178),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q98-Q131-Q178),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R98-R131-R178),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S98-S131-S178),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T98-T131-T178),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U98-U131-U178),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V98-V131-V178),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W98-W131-W178),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X98-X131-X178),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y98-Y131-Y178),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z98-Z131-Z178),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA98-AA131-AA178),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB98-AB131-AB178),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC98-AC131-AC178),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD98-AD131-AD178),0)","v":0}]
[null,"September",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F99-F132-F179),0)","v":26857.090308124996},{"$f":"IF(G$105<Inputs!$S$22,(G99-G132-G179),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H99-H132-H179),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I99-I132-I179),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J99-J132-J179),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K99-K132-K179),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L99-L132-L179),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M99-M132-M179),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N99-N132-N179),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O99-O132-O179),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P99-P132-P179),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q99-Q132-Q179),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R99-R132-R179),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S99-S132-S179),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T99-T132-T179),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U99-U132-U179),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V99-V132-V179),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W99-W132-W179),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X99-X132-X179),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y99-Y132-Y179),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z99-Z132-Z179),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA99-AA132-AA179),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB99-AB132-AB179),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC99-AC132-AC179),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD99-AD132-AD179),0)","v":0}]
[null,"October",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F100-F133-F180),0)","v":18487.078673916018},{"$f":"IF(G$105<Inputs!$S$22,(G100-G133-G180),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H100-H133-H180),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I100-I133-I180),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J100-J133-J180),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K100-K133-K180),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L100-L133-L180),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M100-M133-M180),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N100-N133-N180),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O100-O133-O180),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P100-P133-P180),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q100-Q133-Q180),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R100-R133-R180),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S100-S133-S180),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T100-T133-T180),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U100-U133-U180),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V100-V133-V180),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W100-W133-W180),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X100-X133-X180),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y100-Y133-Y180),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z100-Z133-Z180),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA100-AA133-AA180),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB100-AB133-AB180),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC100-AC133-AC180),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD100-AD133-AD180),0)","v":0}]
[null,"November",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F101-F134-F181),0)","v":9716.07908154297},{"$f":"IF(G$105<Inputs!$S$22,(G101-G134-G181),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H101-H134-H181),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I101-I134-I181),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J101-J134-J181),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K101-K134-K181),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L101-L134-L181),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M101-M134-M181),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N101-N134-N181),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O101-O134-O181),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P101-P134-P181),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q101-Q134-Q181),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R101-R134-R181),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S101-S134-S181),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T101-T134-T181),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U101-U134-U181),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V101-V134-V181),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W101-W134-W181),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X101-X134-X181),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y101-Y134-Y181),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z101-Z134-Z181),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA101-AA134-AA181),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB101-AB134-AB181),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC101-AC134-AC181),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD101-AD134-AD181),0)","v":0}]
[null,"December",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F102-F135-F182),0)","v":6969.5709662304671},{"$f":"IF(G$105<Inputs!$S$22,(G102-G135-G182),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H102-H135-H182),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I102-I135-I182),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J102-J135-J182),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K102-K135-K182),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L102-L135-L182),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M102-M135-M182),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N102-N135-N182),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O102-O135-O182),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P102-P135-P182),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q102-Q135-Q182),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R102-R135-R182),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S102-S135-S182),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T102-T135-T182),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U102-U135-U182),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V102-V135-V182),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W102-W135-W182),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X102-X135-X182),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y102-Y135-Y182),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z102-Z135-Z182),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA102-AA135-AA182),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB102-AB135-AB182),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC102-AC135-AC182),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD102-AD135-AD182),0)","v":0}]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F204:F215)","v":298469.16703645507},{"$f":"SUM(G204:G215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E216:AD216)","v":298469.16703645507}]
[]
[]
[null,"Unsubcribed Energy Revenue"]
[null,"Month","Total Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"F204*Inputs!$S$15","v":291.14491535185556},{"$f":"G204*Inputs!$S$15","v":0},{"$f":"H204*Inputs!$S$15","v":0},{"$f":"I204*Inputs!$S$15","v":0},{"$f":"J204*Inputs!$S$15","v":0},{"$f":"K204*Inputs!$S$15","v":0},{"$f":"L204*Inputs!$S$15","v":0},{"$f":"M204*Inputs!$S$15","v":0},{"$f":"N204*Inputs!$S$15","v":0},{"$f":"O204*Inputs!$S$15","v":0},{"$f":"P204*Inputs!$S$15","v":0},{"$f":"Q204*Inputs!$S$15","v":0},{"$f":"R204*Inputs!$S$15","v":0},{"$f":"S204*Inputs!$S$15","v":0},{"$f":"T204*Inputs!$S$15","v":0},{"$f":"U204*Inputs!$S$15","v":0},{"$f":"V204*Inputs!$S$15","v":0},{"$f":"W204*Inputs!$S$15","v":0},{"$f":"X204*Inputs!$S$15","v":0},{"$f":"Y204*Inputs!$S$15","v":0},{"$f":"Z204*Inputs!$S$15","v":0},{"$f":"AA204*Inputs!$S$15","v":0},{"$f":"AB204*Inputs!$S$15","v":0},{"$f":"AC204*Inputs!$S$15","v":0},{"$f":"AD204*Inputs!$S$15","v":0}]
[null,"February",null,"$ per mo.",null,{"$f":"F205*Inputs!$S$15","v":386.27900157451177},{"$f":"G205*Inputs!$S$15","v":0},{"$f":"H205*Inputs!$S$15","v":0},{"$f":"I205*Inputs!$S$15","v":0},{"$f":"J205*Inputs!$S$15","v":0},{"$f":"K205*Inputs!$S$15","v":0},{"$f":"L205*Inputs!$S$15","v":0},{"$f":"M205*Inputs!$S$15","v":0},{"$f":"N205*Inputs!$S$15","v":0},{"$f":"O205*Inputs!$S$15","v":0},{"$f":"P205*Inputs!$S$15","v":0},{"$f":"Q205*Inputs!$S$15","v":0},{"$f":"R205*Inputs!$S$15","v":0},{"$f":"S205*Inputs!$S$15","v":0},{"$f":"T205*Inputs!$S$15","v":0},{"$f":"U205*Inputs!$S$15","v":0},{"$f":"V205*Inputs!$S$15","v":0},{"$f":"W205*Inputs!$S$15","v":0},{"$f":"X205*Inputs!$S$15","v":0},{"$f":"Y205*Inputs!$S$15","v":0},{"$f":"Z205*Inputs!$S$15","v":0},{"$f":"AA205*Inputs!$S$15","v":0},{"$f":"AB205*Inputs!$S$15","v":0},{"$f":"AC205*Inputs!$S$15","v":0},{"$f":"AD205*Inputs!$S$15","v":0}]
[null,"March",null,"$ per mo.",null,{"$f":"F206*Inputs!$S$15","v":691.51128765468741},{"$f":"G206*Inputs!$S$15","v":0},{"$f":"H206*Inputs!$S$15","v":0},{"$f":"I206*Inputs!$S$15","v":0},{"$f":"J206*Inputs!$S$15","v":0},{"$f":"K206*Inputs!$S$15","v":0},{"$f":"L206*Inputs!$S$15","v":0},{"$f":"M206*Inputs!$S$15","v":0},{"$f":"N206*Inputs!$S$15","v":0},{"$f":"O206*Inputs!$S$15","v":0},{"$f":"P206*Inputs!$S$15","v":0},{"$f":"Q206*Inputs!$S$15","v":0},{"$f":"R206*Inputs!$S$15","v":0},{"$f":"S206*Inputs!$S$15","v":0},{"$f":"T206*Inputs!$S$15","v":0},{"$f":"U206*Inputs!$S$15","v":0},{"$f":"V206*Inputs!$S$15","v":0},{"$f":"W206*Inputs!$S$15","v":0},{"$f":"X206*Inputs!$S$15","v":0},{"$f":"Y206*Inputs!$S$15","v":0},{"$f":"Z206*Inputs!$S$15","v":0},{"$f":"AA206*Inputs!$S$15","v":0},{"$f":"AB206*Inputs!$S$15","v":0},{"$f":"AC206*Inputs!$S$15","v":0},{"$f":"AD206*Inputs!$S$15","v":0}]
[null,"April",null,"$ per mo.",null,{"$f":"F207*Inputs!$S$15","v":878.9561272529296},{"$f":"G207*Inputs!$S$15","v":0},{"$f":"H207*Inputs!$S$15","v":0},{"$f":"I207*Inputs!$S$15","v":0},{"$f":"J207*Inputs!$S$15","v":0},{"$f":"K207*Inputs!$S$15","v":0},{"$f":"L207*Inputs!$S$15","v":0},{"$f":"M207*Inputs!$S$15","v":0},{"$f":"N207*Inputs!$S$15","v":0},{"$f":"O207*Inputs!$S$15","v":0},{"$f":"P207*Inputs!$S$15","v":0},{"$f":"Q207*Inputs!$S$15","v":0},{"$f":"R207*Inputs!$S$15","v":0},{"$f":"S207*Inputs!$S$15","v":0},{"$f":"T207*Inputs!$S$15","v":0},{"$f":"U207*Inputs!$S$15","v":0},{"$f":"V207*Inputs!$S$15","v":0},{"$f":"W207*Inputs!$S$15","v":0},{"$f":"X207*Inputs!$S$15","v":0},{"$f":"Y207*Inputs!$S$15","v":0},{"$f":"Z207*Inputs!$S$15","v":0},{"$f":"AA207*Inputs!$S$15","v":0},{"$f":"AB207*Inputs!$S$15","v":0},{"$f":"AC207*Inputs!$S$15","v":0},{"$f":"AD207*Inputs!$S$15","v":0}]
[null,"May",null,"$ per mo.",null,{"$f":"F208*Inputs!$S$15","v":1201.0573325953126},{"$f":"G208*Inputs!$S$15","v":0},{"$f":"H208*Inputs!$S$15","v":0},{"$f":"I208*Inputs!$S$15","v":0},{"$f":"J208*Inputs!$S$15","v":0},{"$f":"K208*Inputs!$S$15","v":0},{"$f":"L208*Inputs!$S$15","v":0},{"$f":"M208*Inputs!$S$15","v":0},{"$f":"N208*Inputs!$S$15","v":0},{"$f":"O208*Inputs!$S$15","v":0},{"$f":"P208*Inputs!$S$15","v":0},{"$f":"Q208*Inputs!$S$15","v":0},{"$f":"R208*Inputs!$S$15","v":0},{"$f":"S208*Inputs!$S$15","v":0},{"$f":"T208*Inputs!$S$15","v":0},{"$f":"U208*Inputs!$S$15","v":0},{"$f":"V208*Inputs!$S$15","v":0},{"$f":"W208*Inputs!$S$15","v":0},{"$f":"X208*Inputs!$S$15","v":0},{"$f":"Y208*Inputs!$S$15","v":0},{"$f":"Z208*Inputs!$S$15","v":0},{"$f":"AA208*Inputs!$S$15","v":0},{"$f":"AB208*Inputs!$S$15","v":0},{"$f":"AC208*Inputs!$S$15","v":0},{"$f":"AD208*Inputs!$S$15","v":0}]
[null,"June",null,"$ per mo.",null,{"$f":"F209*Inputs!$S$15","v":1216.6261471546873},{"$f":"G209*Inputs!$S$15","v":0},{"$f":"H209*Inputs!$S$15","v":0},{"$f":"I209*Inputs!$S$15","v":0},{"$f":"J209*Inputs!$S$15","v":0},{"$f":"K209*Inputs!$S$15","v":0},{"$f":"L209*Inputs!$S$15","v":0},{"$f":"M209*Inputs!$S$15","v":0},{"$f":"N209*Inputs!$S$15","v":0},{"$f":"O209*Inputs!$S$15","v":0},{"$f":"P209*Inputs!$S$15","v":0},{"$f":"Q209*Inputs!$S$15","v":0},{"$f":"R209*Inputs!$S$15","v":0},{"$f":"S209*Inputs!$S$15","v":0},{"$f":"T209*Inputs!$S$15","v":0},{"$f":"U209*Inputs!$S$15","v":0},{"$f":"V209*Inputs!$S$15","v":0},{"$f":"W209*Inputs!$S$15","v":0},{"$f":"X209*Inputs!$S$15","v":0},{"$f":"Y209*Inputs!$S$15","v":0},{"$f":"Z209*Inputs!$S$15","v":0},{"$f":"AA209*Inputs!$S$15","v":0},{"$f":"AB209*Inputs!$S$15","v":0},{"$f":"AC209*Inputs!$S$15","v":0},{"$f":"AD209*Inputs!$S$15","v":0}]
[null,"July",null,"$ per mo.",null,{"$f":"F210*Inputs!$S$15","v":1340.5584885000003},{"$f":"G210*Inputs!$S$15","v":0},{"$f":"H210*Inputs!$S$15","v":0},{"$f":"I210*Inputs!$S$15","v":0},{"$f":"J210*Inputs!$S$15","v":0},{"$f":"K210*Inputs!$S$15","v":0},{"$f":"L210*Inputs!$S$15","v":0},{"$f":"M210*Inputs!$S$15","v":0},{"$f":"N210*Inputs!$S$15","v":0},{"$f":"O210*Inputs!$S$15","v":0},{"$f":"P210*Inputs!$S$15","v":0},{"$f":"Q210*Inputs!$S$15","v":0},{"$f":"R210*Inputs!$S$15","v":0},{"$f":"S210*Inputs!$S$15","v":0},{"$f":"T210*Inputs!$S$15","v":0},{"$f":"U210*Inputs!$S$15","v":0},{"$f":"V210*Inputs!$S$15","v":0},{"$f":"W210*Inputs!$S$15","v":0},{"$f":"X210*Inputs!$S$15","v":0},{"$f":"Y210*Inputs!$S$15","v":0},{"$f":"Z210*Inputs!$S$15","v":0},{"$f":"AA210*Inputs!$S$15","v":0},{"$f":"AB210*Inputs!$S$15","v":0},{"$f":"AC210*Inputs!$S$15","v":0},{"$f":"AD210*Inputs!$S$15","v":0}]
[null,"August",null,"$ per mo.",null,{"$f":"F211*Inputs!$S$15","v":1087.0471401152347},{"$f":"G211*Inputs!$S$15","v":0},{"$f":"H211*Inputs!$S$15","v":0},{"$f":"I211*Inputs!$S$15","v":0},{"$f":"J211*Inputs!$S$15","v":0},{"$f":"K211*Inputs!$S$15","v":0},{"$f":"L211*Inputs!$S$15","v":0},{"$f":"M211*Inputs!$S$15","v":0},{"$f":"N211*Inputs!$S$15","v":0},{"$f":"O211*Inputs!$S$15","v":0},{"$f":"P211*Inputs!$S$15","v":0},{"$f":"Q211*Inputs!$S$15","v":0},{"$f":"R211*Inputs!$S$15","v":0},{"$f":"S211*Inputs!$S$15","v":0},{"$f":"T211*Inputs!$S$15","v":0},{"$f":"U211*Inputs!$S$15","v":0},{"$f":"V211*Inputs!$S$15","v":0},{"$f":"W211*Inputs!$S$15","v":0},{"$f":"X211*Inputs!$S$15","v":0},{"$f":"Y211*Inputs!$S$15","v":0},{"$f":"Z211*Inputs!$S$15","v":0},{"$f":"AA211*Inputs!$S$15","v":0},{"$f":"AB211*Inputs!$S$15","v":0},{"$f":"AC211*Inputs!$S$15","v":0},{"$f":"AD211*Inputs!$S$15","v":0}]
[null,"September",null,"$ per mo.",null,{"$f":"F212*Inputs!$S$15","v":805.71270924374983},{"$f":"G212*Inputs!$S$15","v":0},{"$f":"H212*Inputs!$S$15","v":0},{"$f":"I212*Inputs!$S$15","v":0},{"$f":"J212*Inputs!$S$15","v":0},{"$f":"K212*Inputs!$S$15","v":0},{"$f":"L212*Inputs!$S$15","v":0},{"$f":"M212*Inputs!$S$15","v":0},{"$f":"N212*Inputs!$S$15","v":0},{"$f":"O212*Inputs!$S$15","v":0},{"$f":"P212*Inputs!$S$15","v":0},{"$f":"Q212*Inputs!$S$15","v":0},{"$f":"R212*Inputs!$S$15","v":0},{"$f":"S212*Inputs!$S$15","v":0},{"$f":"T212*Inputs!$S$15","v":0},{"$f":"U212*Inputs!$S$15","v":0},{"$f":"V212*Inputs!$S$15","v":0},{"$f":"W212*Inputs!$S$15","v":0},{"$f":"X212*Inputs!$S$15","v":0},{"$f":"Y212*Inputs!$S$15","v":0},{"$f":"Z212*Inputs!$S$15","v":0},{"$f":"AA212*Inputs!$S$15","v":0},{"$f":"AB212*Inputs!$S$15","v":0},{"$f":"AC212*Inputs!$S$15","v":0},{"$f":"AD212*Inputs!$S$15","v":0}]
[null,"October",null,"$ per mo.",null,{"$f":"F213*Inputs!$S$15","v":554.6123602174805},{"$f":"G213*Inputs!$S$15","v":0},{"$f":"H213*Inputs!$S$15","v":0},{"$f":"I213*Inputs!$S$15","v":0},{"$f":"J213*Inputs!$S$15","v":0},{"$f":"K213*Inputs!$S$15","v":0},{"$f":"L213*Inputs!$S$15","v":0},{"$f":"M213*Inputs!$S$15","v":0},{"$f":"N213*Inputs!$S$15","v":0},{"$f":"O213*Inputs!$S$15","v":0},{"$f":"P213*Inputs!$S$15","v":0},{"$f":"Q213*Inputs!$S$15","v":0},{"$f":"R213*Inputs!$S$15","v":0},{"$f":"S213*Inputs!$S$15","v":0},{"$f":"T213*Inputs!$S$15","v":0},{"$f":"U213*Inputs!$S$15","v":0},{"$f":"V213*Inputs!$S$15","v":0},{"$f":"W213*Inputs!$S$15","v":0},{"$f":"X213*Inputs!$S$15","v":0},{"$f":"Y213*Inputs!$S$15","v":0},{"$f":"Z213*Inputs!$S$15","v":0},{"$f":"AA213*Inputs!$S$15","v":0},{"$f":"AB213*Inputs!$S$15","v":0},{"$f":"AC213*Inputs!$S$15","v":0},{"$f":"AD213*Inputs!$S$15","v":0}]
[null,"November",null,"$ per mo.",null,{"$f":"F214*Inputs!$S$15","v":291.48237244628911},{"$f":"G214*Inputs!$S$15","v":0},{"$f":"H214*Inputs!$S$15","v":0},{"$f":"I214*Inputs!$S$15","v":0},{"$f":"J214*Inputs!$S$15","v":0},{"$f":"K214*Inputs!$S$15","v":0},{"$f":"L214*Inputs!$S$15","v":0},{"$f":"M214*Inputs!$S$15","v":0},{"$f":"N214*Inputs!$S$15","v":0},{"$f":"O214*Inputs!$S$15","v":0},{"$f":"P214*Inputs!$S$15","v":0},{"$f":"Q214*Inputs!$S$15","v":0},{"$f":"R214*Inputs!$S$15","v":0},{"$f":"S214*Inputs!$S$15","v":0},{"$f":"T214*Inputs!$S$15","v":0},{"$f":"U214*Inputs!$S$15","v":0},{"$f":"V214*Inputs!$S$15","v":0},{"$f":"W214*Inputs!$S$15","v":0},{"$f":"X214*Inputs!$S$15","v":0},{"$f":"Y214*Inputs!$S$15","v":0},{"$f":"Z214*Inputs!$S$15","v":0},{"$f":"AA214*Inputs!$S$15","v":0},{"$f":"AB214*Inputs!$S$15","v":0},{"$f":"AC214*Inputs!$S$15","v":0},{"$f":"AD214*Inputs!$S$15","v":0}]
[null,"December",null,"$ per mo.",null,{"$f":"F215*Inputs!$S$15","v":209.087128986914},{"$f":"G215*Inputs!$S$15","v":0},{"$f":"H215*Inputs!$S$15","v":0},{"$f":"I215*Inputs!$S$15","v":0},{"$f":"J215*Inputs!$S$15","v":0},{"$f":"K215*Inputs!$S$15","v":0},{"$f":"L215*Inputs!$S$15","v":0},{"$f":"M215*Inputs!$S$15","v":0},{"$f":"N215*Inputs!$S$15","v":0},{"$f":"O215*Inputs!$S$15","v":0},{"$f":"P215*Inputs!$S$15","v":0},{"$f":"Q215*Inputs!$S$15","v":0},{"$f":"R215*Inputs!$S$15","v":0},{"$f":"S215*Inputs!$S$15","v":0},{"$f":"T215*Inputs!$S$15","v":0},{"$f":"U215*Inputs!$S$15","v":0},{"$f":"V215*Inputs!$S$15","v":0},{"$f":"W215*Inputs!$S$15","v":0},{"$f":"X215*Inputs!$S$15","v":0},{"$f":"Y215*Inputs!$S$15","v":0},{"$f":"Z215*Inputs!$S$15","v":0},{"$f":"AA215*Inputs!$S$15","v":0},{"$f":"AB215*Inputs!$S$15","v":0},{"$f":"AC215*Inputs!$S$15","v":0},{"$f":"AD215*Inputs!$S$15","v":0}]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F221:F232)","v":8954.0750110936515},{"$f":"SUM(G221:G232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Energy Offset"]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"F136","v":408830.37031250005},0]
[null,"Non-solar",{"$f":"IF(C239>C241,0,(C241-C239))","v":491169.62968749995},1]
[null,"Annual Load:",{"$f":"Inputs!E9","v":900000}]

{"sheet":"System Ownership-Host Onsite","index":7,"n_rows":241,"n_cols":32,"rows_kept":241,"cut":false,"hidden":false,"merged":[[19,1,19,2],[104,1,104,2]]}
[null,"Community Solar: System Ownership with Land Lease"]
[null,"Host site owns and operates a community solar project installed on a thier property with external subscribers"]
[]
[null,"Summary Financial Metrics"]
[]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF32+AF39+AF48","v":-3428414.4532408053}]
[null,"25-Year Revenues:","$",{"$f":"AF55+AF65+AF73","v":2465665.8693414191}]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":-962748.58389938623}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E76+NPV(Inputs!L5,F76:AD76)","v":-1095420.4520852044}]
[null,"Return on Investment (ROI):","%",{"$f":"(D8+D7)/(-D7)","v":-0.28081452724868811}]
[null,"Internal Rate of Return (IRR)","$",{"$f":"IRR(E81:AD81)","v":-0.10253400945896385}]
[null,"Upfront Costs","$",{"$f":"E32+E48","v":-2017920}]
[null,"Average Annual Revenue","$",{"$f":"AVERAGE(E76:AD76)","v":-37028.791688437937}]
[null,"Payback Period:","years",{"$f":"E78","v":25}]
[]
[]
[null,"Business Case"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"INSTALLATION COSTS"]
[null,"Generation Equipment","$",0.47581941847550441,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D23","v":-904056.89510345843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:AE23)","v":-904056.89510345843}]
[null,"Balance of Plant","$",0.23620447232666417,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D24","v":-448788.49742066191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-448788.49742066191]
[null,"Interconnection","$",6.0103076242341374E-2,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D25","v":-114195.84486044862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-114195.84486044862]
[null,"Development Costs & Fee","$",0.22787303295549008,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D26","v":-432958.76261543116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-432958.76261543116]
[null,"Site Preparation cost","$/Installed watt",0.06,{"$f":"-(Inputs!E4*1000)*D27","v":-60000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60000]
[null,"Site Purchase Cost","$",0,{"$f":"D28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Removal Cost","$",0,{"$f":"D29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Site lease cost (based on per acre $=>)","$/Acre/Yr",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Annual lease cost increase",null,0.01]
[null,"Total Installation Costs",null,null,{"$f":"SUM(E23:E30)","v":-1960000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF23:AF30)","v":-1960000}]
[]
[null,"CAPITAL COSTS"]
[null,"Construction loan","$",null,{"$f":"-E32*Inputs!K24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E35:AE35)","v":0}]
[null,"Construction loan payments","$",null,null,{"$f":"-IF(F20=0,0,IF(F20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(G20=0,0,IF(G20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(H20=0,0,IF(H20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(I20=0,0,IF(I20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(J20=0,0,IF(J20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(K20=0,0,IF(K20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(L20=0,0,IF(L20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(M20=0,0,IF(M20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(N20=0,0,IF(N20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(O20=0,0,IF(O20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(P20=0,0,IF(P20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Q20=0,0,IF(Q20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(R20=0,0,IF(R20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(S20=0,0,IF(S20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(T20=0,0,IF(T20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(U20=0,0,IF(U20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(V20=0,0,IF(V20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(W20=0,0,IF(W20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(X20=0,0,IF(X20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Y20=0,0,IF(Y20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Z20=0,0,IF(Z20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AA20=0,0,IF(AA20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AB20=0,0,IF(AB20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AC20=0,0,IF(AC20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AD20=0,0,IF(AD20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},null,{"$f":"SUM(E36:AE36)","v":0}]
[null,"Operating loan","$",null,null,{"$f":"-E32*Inputs!K28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Operating loan payments","$",null,null,{"$f":"IF(F20=0,0,IF(F20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(G20=0,0,IF(G20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(H20=0,0,IF(H20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(I20=0,0,IF(I20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(J20=0,0,IF(J20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(K20=0,0,IF(K20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(L20=0,0,IF(L20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(M20=0,0,IF(M20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(N20=0,0,IF(N20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(O20=0,0,IF(O20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(P20=0,0,IF(P20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Q20=0,0,IF(Q20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(R20=0,0,IF(R20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(S20=0,0,IF(S20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(T20=0,0,IF(T20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(U20=0,0,IF(U20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(V20=0,0,IF(V20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(W20=0,0,IF(W20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(X20=0,0,IF(X20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Y20=0,0,IF(Y20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Z20=0,0,IF(Z20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AA20=0,0,IF(AA20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AB20=0,0,IF(AB20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AC20=0,0,IF(AC20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AD20=0,0,IF(AD20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},null,0]
[null,"Total Cost of Capital",null,null,{"$f":"SUM(E35:E38)","v":0},{"$f":"SUM(F35:F38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"OPERATING EXPENSES",null,"$/kW/Yr"]
[null,"Fixed O&M Expense","$",10.4,null,{"$f":"-D42*Inputs!E4","v":-10400},{"$f":"F42*1.02","v":-10608},{"$f":"G42*1.02","v":-10820.16},-11036.563200000001,-11257.294464000001,-11482.440353280001,-11712.0891603456,-11946.330943552512,-12185.257562423561,-12428.962713672034,-12677.541967945475,-12931.092807304385,-13189.714663450473,-13453.508956719483,-13722.579135853872,-13997.03071857095,-14276.971332942368,-14562.510759601217,-14853.760974793242,-15150.836194289108,0,0,0,0,0,null,{"$f":"SUM(E42:AE42)","v":-252692.64590874431}]
[null,"Insurance","$",3.4,null,{"$f":"-D43*Inputs!E4","v":-3400},{"$f":"F43*1.02","v":-3468},-3537.36,-3608.1072000000004,-3680.2693440000003,-3753.8747308800002,-3828.9522254976005,-3905.5312700075524,-3983.6418954077035,-4063.3147333158577,-4144.5810279821753,-4227.4726485418187,-4312.0221015126554,-4398.2625435429081,-4486.2277944137668,-4575.9523503020419,-4667.4713973080825,-4760.8208252542445,-4856.0372417593298,-4953.1579865945168,-5052.2211463264075,-5153.2655692529361,-5256.3308806379946,-5361.4574982507547,-5468.6866482157702,null,-108903.0190590041]
[null,"Project Administration","$",5.2,null,{"$f":"-D44*Inputs!E4","v":-5200},-5304,-5410.08,-5518.2816000000003,-5628.6472320000003,-5741.2201766400003,-5856.0445801728001,-5973.1654717762558,-6092.6287812117807,-6214.4813568360169,-6338.7709839727377,-6465.5464036521926,-6594.8573317252367,-6726.7544783597414,-6861.2895679269359,-6998.5153592854749,-7138.4856664711842,-7281.2553798006084,-7426.880487396621,-7575.4180971445539,-7726.9264590874454,-7881.4649882691947,-8039.0942880345783,-8199.87617379527,-8363.8736972711758,null,-166557.55856082978]
[null,"Land lease","$","$ per year",{"$f":"-((Inputs!E4*175)/43560)*D30","v":0},{"$f":"E45*(1+D31)","v":0},{"$f":"F45*(1+E31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subscriber Acquisition","$","Annual",{"$f":"-'Subscriber Mgt'!I72","v":-57920},{"$f":"-('Subscriber Mgt'!E78+'Subscriber Mgt'!E79)","v":-13131.5625},{"$f":"-('Subscriber Mgt'!F78+'Subscriber Mgt'!F79)","v":-18000.9375},{"$f":"-('Subscriber Mgt'!G78+'Subscriber Mgt'!G79)","v":-12487.44890625},{"$f":"-('Subscriber Mgt'!H78+'Subscriber Mgt'!H79)","v":-12915.272373437498},{"$f":"-('Subscriber Mgt'!I78+'Subscriber Mgt'!I79)","v":-13299.280544640624},{"$f":"-('Subscriber Mgt'!J78+'Subscriber Mgt'!J79)","v":-13694.808960979843},{"$f":"-('Subscriber Mgt'!K78+'Subscriber Mgt'!K79)","v":-14102.203229809238},{"$f":"-('Subscriber Mgt'!L78+'Subscriber Mgt'!L79)","v":-14521.819326703517},{"$f":"-('Subscriber Mgt'!M78+'Subscriber Mgt'!M79)","v":-14954.023906504623},{"$f":"-('Subscriber Mgt'!N78+'Subscriber Mgt'!N79)","v":-15399.194623699763},{"$f":"-('Subscriber Mgt'!O78+'Subscriber Mgt'!O79)","v":-15857.720462410754},{"$f":"-('Subscriber Mgt'!P78+'Subscriber Mgt'!P79)","v":-16330.002076283079},{"$f":"-('Subscriber Mgt'!Q78+'Subscriber Mgt'!Q79)","v":-16816.452138571571},{"$f":"-('Subscriber Mgt'!R78+'Subscriber Mgt'!R79)","v":-17317.49570272872},{"$f":"-('Subscriber Mgt'!S78+'Subscriber Mgt'!S79)","v":-17833.570573810579},{"$f":"-('Subscriber Mgt'!T78+'Subscriber Mgt'!T79)","v":-18365.1276910249},{"$f":"-('Subscriber Mgt'!U78+'Subscriber Mgt'!U79)","v":-18912.631521755648},{"$f":"-('Subscriber Mgt'!V78+'Subscriber Mgt'!V79)","v":-19476.560467408315},{"$f":"-('Subscriber Mgt'!W78+'Subscriber Mgt'!W79)","v":-20057.407281430565},{"$f":"-('Subscriber Mgt'!X78+'Subscriber Mgt'!X79)","v":-20655.679499873484},{"$f":"-('Subscriber Mgt'!Y78+'Subscriber Mgt'!Y79)","v":-21271.899884869687},{"$f":"-('Subscriber Mgt'!Z78+'Subscriber Mgt'!Z79)","v":-21906.606881415781},{"$f":"-('Subscriber Mgt'!AA78+'Subscriber Mgt'!AA79)","v":-22560.355087858257},{"$f":"-('Subscriber Mgt'!AB78+'Subscriber Mgt'!AB79)","v":-23233.715740494004},{"$f":"-('Subscriber Mgt'!AC78+'Subscriber Mgt'!AC79)","v":-23927.277212708828},null,-494949.05409466941]
[null,"Ongoing Transactional and Billing Costs","$","Annual",null,{"$f":"-('Subscriber Mgt'!E80+'Subscriber Mgt'!E81+'Subscriber Mgt'!E82)","v":-14955.5625},{"$f":"-('Subscriber Mgt'!F80+'Subscriber Mgt'!F81+'Subscriber Mgt'!F82)","v":-14745.09375},{"$f":"-('Subscriber Mgt'!G80+'Subscriber Mgt'!G81+'Subscriber Mgt'!G82)","v":-12806.61290859375},{"$f":"-('Subscriber Mgt'!H80+'Subscriber Mgt'!H81+'Subscriber Mgt'!H82)","v":-13190.811295851563},{"$f":"-('Subscriber Mgt'!I80+'Subscriber Mgt'!I81+'Subscriber Mgt'!I82)","v":-13586.53563472711},{"$f":"-('Subscriber Mgt'!J80+'Subscriber Mgt'!J81+'Subscriber Mgt'!J82)","v":-13994.131703768922},{"$f":"-('Subscriber Mgt'!K80+'Subscriber Mgt'!K81+'Subscriber Mgt'!K82)","v":-14413.955654881989},{"$f":"-('Subscriber Mgt'!L80+'Subscriber Mgt'!L81+'Subscriber Mgt'!L82)","v":-14846.374324528451},{"$f":"-('Subscriber Mgt'!M80+'Subscriber Mgt'!M81+'Subscriber Mgt'!M82)","v":-15291.765554264306},{"$f":"-('Subscriber Mgt'!N80+'Subscriber Mgt'!N81+'Subscriber Mgt'!N82)","v":-15750.518520892238},{"$f":"-('Subscriber Mgt'!O80+'Subscriber Mgt'!O81+'Subscriber Mgt'!O82)","v":-16223.034076519003},{"$f":"-('Subscriber Mgt'!P80+'Subscriber Mgt'!P81+'Subscriber Mgt'!P82)","v":-16709.725098814572},{"$f":"-('Subscriber Mgt'!Q80+'Subscriber Mgt'!Q81+'Subscriber Mgt'!Q82)","v":-17211.016851779008},{"$f":"-('Subscriber Mgt'!R80+'Subscriber Mgt'!R81+'Subscriber Mgt'!R82)","v":-17727.347357332379},{"$f":"-('Subscriber Mgt'!S80+'Subscriber Mgt'!S81+'Subscriber Mgt'!S82)","v":-18259.167778052353},{"$f":"-('Subscriber Mgt'!T80+'Subscriber Mgt'!T81+'Subscriber Mgt'!T82)","v":-18806.942811393925},{"$f":"-('Subscriber Mgt'!U80+'Subscriber Mgt'!U81+'Subscriber Mgt'!U82)","v":-19371.151095735742},{"$f":"-('Subscriber Mgt'!V80+'Subscriber Mgt'!V81+'Subscriber Mgt'!V82)","v":-19952.285628607817},{"$f":"-('Subscriber Mgt'!W80+'Subscriber Mgt'!W81+'Subscriber Mgt'!W82)","v":-20550.854197466051},{"$f":"-('Subscriber Mgt'!X80+'Subscriber Mgt'!X81+'Subscriber Mgt'!X82)","v":-21167.379823390031},{"$f":"-('Subscriber Mgt'!Y80+'Subscriber Mgt'!Y81+'Subscriber Mgt'!Y82)","v":-21802.401218091734},{"$f":"-('Subscriber Mgt'!Z80+'Subscriber Mgt'!Z81+'Subscriber Mgt'!Z82)","v":-22456.473254634486},{"$f":"-('Subscriber Mgt'!AA80+'Subscriber Mgt'!AA81+'Subscriber Mgt'!AA82)","v":-23130.167452273527},{"$f":"-('Subscriber Mgt'!AB80+'Subscriber Mgt'!AB81+'Subscriber Mgt'!AB82)","v":-23824.072475841727},{"$f":"-('Subscriber Mgt'!AC80+'Subscriber Mgt'!AC81+'Subscriber Mgt'!AC82)","v":-24538.794650116983},null,-445312.17561755772]
[null,"Total Operating Expenses",null,null,{"$f":"SUM(E42:E47)","v":-57920},-47087.125,-52126.03125,-45061.661814843748,-46269.035669289064,-47452.02721936773,-48666.475925548766,-49913.244850707226,-51193.221336568284,-52507.317699811974,-53856.471948415914,-55241.648518830145,-56663.839034596051,-58124.063087038943,-59623.369038683231,-61162.834850057501,-62743.568930577298,-64366.711014213026,-66033.433060672207,-67744.940182845807,-69502.471601291691,-55853.448708375276,-57397.810693572392,-58985.947708804357,-60619.121888381756,-62298.63220831276,null,{"$f":"SUM(AF42:AF47)","v":-1468414.4532408053}]
[]
[null,"OPERATING RESERVES",null,"$/kW/Yr"]
[null,"Annual reserve contribution","$",10.4,null,{"$f":"-F42","v":10400},{"$f":"-G42","v":10608},10820.16,11036.563200000001,11257.294464000001,11482.440353280001,11712.0891603456,11946.330943552512,12185.257562423561,12428.962713672034,12677.541967945475,12931.092807304385,13189.714663450473,13453.508956719483,13722.579135853872,13997.03071857095,14276.971332942368,14562.510759601217,14853.760974793242,15150.836194289108,0,0,0,0,0]
[null,"Cumulative reserves","$",10.4,null,{"$f":"F51+F53","v":10400},{"$f":"F52+F54+G51+G53","v":21216},{"$f":"G52+G54+H51+H53","v":32460.48},43929.849600000001,55628.606592000004,67561.338723840003,79732.725498316795,92147.540008283133,104810.6508084488,12916.373016168975,26091.07349266133,39529.267978683536,53236.226354426188,67217.323897683687,81478.043391806335,96023.977275811441,110860.82983749665,125994.41945041556,141430.68085559286,15744.986633280845,16351.020081052409,16969.174197779404,17599.691396840939,18242.818939883706,18898.809033787325]
[null,"Inverter replacement","$",3.4,null,0,{"$f":"F53*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-N52","v":-104810.6508084488},0,{"$f":"P53*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-X52","v":-141430.68085559286},0,0,0,0,0]
[null,"Reserve interest","$",5.2,null,{"$f":"F52*0.02","v":208},{"$f":"G52*0.02","v":424.32},432.8064,441.46252800000002,450.29177856000001,459.29761413120002,468.48356641382401,477.85323774210048,487.41030249694251,497.15850854688136,507.10167871781903,517.24371229217536,527.58858653801883,538.14035826877921,548.90316543415486,559.88122874283795,571.07885331769467,582.50043038404851,594.15043899172952,606.03344777156417,618.15411672699543,630.51719906153539,643.12754304276609,655.99009390362141,669.10989578169381]
[null,"Reserve interest revenue",null,null,null,{"$f":"F54","v":208},{"$f":"G54","v":424.32},432.8064,441.46252800000002,450.29177856000001,459.29761413120002,468.48356641382401,477.85323774210048,487.41030249694251,497.15850854688136,507.10167871781903,517.24371229217536,527.58858653801883,538.14035826877921,548.90316543415486,559.88122874283795,571.07885331769467,582.50043038404851,594.15043899172952,606.03344777156417,618.15411672699543,630.51719906153539,643.12754304276609,{"$f":"AC52+AC54","v":18898.809033787325},{"$f":"SUM(AD52:AD54)","v":19567.918929569019},null,{"$f":"SUM(E55:AE55)","v":50258.23265853741}]
[]
[null,"INCENTIVES PAYMENTS"]
[null,"Federal ITC",{"$f":"IF(Inputs!K13=\"Yes\",Inputs!L13,0)","v":0.26},"Year 1",null,{"$f":"-(E23+E24+E25+E26+E27)*C58","v":509600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E58:AE58)","v":509600}]
[null,"Federal MACRS Cash Equivalent",{"$f":"IF(Inputs!$K$14=\"Yes\",Inputs!L14,0)","v":0.35},null,null,{"$f":"IF(F20=1,(-$E$32+$E$25-($F$58/2))*0.2*$C$59)+IF(F20=2,(-$E$32+$E$25-($F$58/2))*0.32*$C$59)+IF(F20=3,(-$E$32+$E$25-($F$58/2))*0.192*$C$59)+IF(F20=4,(-$E$32+$E$25-($F$58/2))*0.1152*$C$59)+IF(F20=5,(-$E$32+$E$25-($F$58/2))*0.1152*$C$59)+IF(F20=6,(-$E$32+$E$25-($F$58/2))*0.0576*$C$59,0)","v":111370.29085976862},178192.46537562978,106915.47922537786,64149.287535226707,64149.287535226707,32074.643767613354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556851.45429884305]
[null,"SRECs","$ over payout term",{"$f":"Inputs!L10","v":0},null,{"$f":"IF(F20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(G20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(H20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(I20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(J20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(K20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(L20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(M20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(N20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(O20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(P20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Q20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(R20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(S20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(T20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(U20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(V20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(W20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(X20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Y20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Z20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AA20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AB20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AC20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AD20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},null,0]
[null,{"$f":"Inputs!J17","v":"[NAME]"},{"$f":"Inputs!L17","v":0},{"$f":"Inputs!K17","v":"(please select)"},null,{"$f":"IF(D61=\"$ per installed watt\",(C61*Inputs!$E$4*1000),C61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J18","v":"[NAME]"},{"$f":"Inputs!L18","v":0},{"$f":"Inputs!K18","v":"(please select)"},null,{"$f":"IF(D62=\"$ per installed watt\",(C62*Inputs!$E$4*1000),C62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J19","v":"[NAME]"},{"$f":"Inputs!L19","v":0},{"$f":"Inputs!K19","v":"(please select)"},null,{"$f":"IF(D63=\"$ per installed watt\",(C63*Inputs!$E$4*1000),C63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J20","v":"[NAME]"},{"$f":"Inputs!L20","v":0},{"$f":"Inputs!K20","v":"(please select)"},null,{"$f":"IF(D64=\"$ per installed watt\",(C64*Inputs!$E$4*1000),C64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Incentive Payments",null,null,null,{"$f":"SUM(F58:F64)","v":620970.29085976863},178192.46537562978,106915.47922537786,64149.287535226707,64149.287535226707,32074.643767613354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AF58:AF64)","v":1066451.4542988432}]
[]
[null,"REVENUES"]
[null,"Anchor Payments","$","Annual",null,{"$f":"F152*(1-Inputs!$S$7)","v":11765.483929001253},{"$f":"G152*(1-Inputs!$S$7)","v":12032.101560316349},{"$f":"H152*(1-Inputs!$S$7)","v":12304.761013774681},{"$f":"I152*(1-Inputs!$S$7)","v":12583.599203107829},{"$f":"J152*(1-Inputs!$S$7)","v":12868.756144649453},{"$f":"K152*(1-Inputs!$S$7)","v":13160.375027643357},{"$f":"L152*(1-Inputs!$S$7)","v":13458.602286144785},{"$f":"M152*(1-Inputs!$S$7)","v":13763.587672551113},{"$f":"N152*(1-Inputs!$S$7)","v":14075.484332798791},{"$f":"O152*(1-Inputs!$S$7)","v":14394.448883264353},{"$f":"P152*(1-Inputs!$S$7)","v":14720.641489408003},{"$f":"Q152*(1-Inputs!$S$7)","v":15054.225946199478},{"$f":"R152*(1-Inputs!$S$7)","v":15395.369760366302},{"$f":"S152*(1-Inputs!$S$7)","v":15744.244234505966},{"$f":"T152*(1-Inputs!$S$7)","v":16101.024553104107},{"$f":"U152*(1-Inputs!$S$7)","v":16465.889870502},{"$f":"V152*(1-Inputs!$S$7)","v":16839.023400857444},{"$f":"W152*(1-Inputs!$S$7)","v":17220.612510144278},{"$f":"X152*(1-Inputs!$S$7)","v":17610.848810236654},{"$f":"Y152*(1-Inputs!$S$7)","v":18009.928255125425},{"$f":"Z152*(1-Inputs!$S$7)","v":18418.051239314831},{"$f":"AA152*(1-Inputs!$S$7)","v":18835.422698448943},{"$f":"AB152*(1-Inputs!$S$7)","v":19262.2522122185},{"$f":"AC152*(1-Inputs!$S$7)","v":19698.754109599577},{"$f":"AD152*(1-Inputs!$S$7)","v":20145.147576477215},null,{"$f":"SUM(E68:AE68)","v":389928.6367197606}]
[null,"Host Net Metering",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Subscriber Payments",null,null,null,{"$f":"F199*(1-Inputs!$S$12)","v":14767.947186552898},{"$f":"G199*(1-Inputs!$S$12)","v":29758.824901965272},{"$f":"H199*(1-Inputs!$S$12)","v":30433.189633068712},{"$f":"I199*(1-Inputs!$S$12)","v":31122.83614334368},{"$f":"J199*(1-Inputs!$S$12)","v":31828.110733187998},{"$f":"K199*(1-Inputs!$S$12)","v":32549.367550512772},{"$f":"L199*(1-Inputs!$S$12)","v":33286.968768574952},{"$f":"M199*(1-Inputs!$S$12)","v":34041.284767839614},{"$f":"N199*(1-Inputs!$S$12)","v":34812.694321963638},{"$f":"O199*(1-Inputs!$S$12)","v":35601.584787993663},{"$f":"P199*(1-Inputs!$S$12)","v":36408.35230087438},{"$f":"Q199*(1-Inputs!$S$12)","v":37233.401972364503},{"$f":"R199*(1-Inputs!$S$12)","v":38077.148094460252},{"$f":"S199*(1-Inputs!$S$12)","v":38940.014347428827},{"$f":"T199*(1-Inputs!$S$12)","v":39822.43401255591},{"$f":"U199*(1-Inputs!$S$12)","v":40724.850189714438},{"$f":"V199*(1-Inputs!$S$12)","v":41647.716019863554},{"$f":"W199*(1-Inputs!$S$12)","v":42591.494912589696},{"$f":"X199*(1-Inputs!$S$12)","v":43556.660778803882},{"$f":"Y199*(1-Inputs!$S$12)","v":44543.69826871236},{"$f":"Z199*(1-Inputs!$S$12)","v":45553.103015179659},{"$f":"AA199*(1-Inputs!$S$12)","v":46585.381882606649},{"$f":"AB199*(1-Inputs!$S$12)","v":47641.053221448405},{"$f":"AC199*(1-Inputs!$S$12)","v":48720.647128499651},{"$f":"AD199*(1-Inputs!$S$12)","v":49824.705713078576},null,950073.47065318399]
[null,"Unsubscribed energy payments",null,null,null,{"$f":"F233","v":8954.0750110936515},{"$f":"G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8954.0750110936515]
[null,"Site Lease Revenue","$","Fixed Annual",null,{"$f":"$E$30","v":0},{"$f":"$E$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F68:F72)","v":35487.506126647801},{"$f":"SUM(G68:G72)","v":41790.926462281619},42737.950646843397,43706.435346451508,44696.866877837449,45709.742578156132,46745.571054719738,47804.872440390725,48888.178654762429,49996.033671258017,51128.99379028238,52287.62791856398,53472.517854826554,54684.258581934795,55923.458565660017,57190.740060216442,58486.739420721002,59812.10742273397,61167.509589040536,62553.626523837782,63971.15425449449,65420.804581055592,66903.305433666901,68419.401238099235,69969.853289555787,null,{"$f":"SUM(AF68:AF72)","v":1348956.1823840383}]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E32+E39+E48","v":-2017920},{"$f":"F39+F48+F55+F65+F73","v":609578.67198641645},{"$f":"G39+G48+G55+G65+G73","v":168281.6805879114},105024.57445737752,62028.149740389155,61844.418972256426,29577.208034351923,-2699.1902295736654,-2910.4956584354586,-3131.728742552601,-3363.2797686110134,-3605.5530498299486,-3858.9674037398945,-4123.9566456743705,-4400.9700984796582,-4690.4731189633312,-4992.9476416180187,-5308.8927401743276,-5638.8252075541895,-5983.2801548135467,-6342.8116296823428,8735.859662846211,8653.511086544735,8560.4852679053074,26699.088383504801,27239.140010812043,null,{"$f":"SUM(E76:AE76)","v":-962748.58389938634}]
[null,"Cumulative Cashflow","$",null,{"$f":"D76+E76","v":-2017920},{"$f":"E77+F76","v":-1408341.3280135836},{"$f":"F77+G76","v":-1240059.647425672},-1135035.0729682946,-1073006.9232279055,-1011162.5042556491,-981585.29622129712,-984284.48645087075,-987194.98210930626,-990326.71085185884,-993689.99062046991,-997295.54367029981,-1001154.5110740397,-1005278.4677197142,-1009679.4378181938,-1014369.9109371571,-1019362.8585787751,-1024671.7513189494,-1030310.5765265035,-1036293.8566813171,-1042636.6683109994,-1033900.8086481532,-1025247.2975616085,-1016686.8122937032,-989987.72391019843,-962748.58389938634,null,{"$f":"AD77","v":-962748.58389938634}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F78:AD78)","v":25},{"$f":"IF(F77<0,1,IF(AND(F77>0,E77<0),(-E77/(F77-E77)),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Internal Rate of Return"]
[null,"Internal Net Benefits (Costs)","$",null,{"$f":"E32+E48+E55","v":-2017920},{"$f":"F48+F55+F65+F73","v":609578.67198641645},{"$f":"G48+G55+G65+G73","v":168281.6805879114},105024.57445737752,62028.149740389155,61844.418972256426,29577.208034351923,-2699.1902295736654,-2910.4956584354586,-3131.728742552601,-3363.2797686110134,-3605.5530498299486,-3858.9674037398945,-4123.9566456743705,-4400.9700984796582,-4690.4731189633312,-4992.9476416180187,-5308.8927401743276,-5638.8252075541895,-5983.2801548135467,-6342.8116296823428,8735.859662846211,8653.511086544735,8560.4852679053074,26699.088383504801,27239.140010812043,null,{"$f":"SUM(E81:AE81)","v":-962748.58389938634}]
[null,"Internal Cumulative Cashflow","$",null,{"$f":"D81+E81","v":-2017920},{"$f":"E82+F81","v":-1408341.3280135836},{"$f":"F82+G81","v":-1240059.647425672},{"$f":"G82+H81","v":-1135035.0729682946},-1073006.9232279055,-1011162.5042556491,-981585.29622129712,-984284.48645087075,-987194.98210930626,-990326.71085185884,-993689.99062046991,-997295.54367029981,-1001154.5110740397,-1005278.4677197142,-1009679.4378181938,-1014369.9109371571,-1019362.8585787751,-1024671.7513189494,-1030310.5765265035,-1036293.8566813171,-1042636.6683109994,-1033900.8086481532,-1025247.2975616085,-1016686.8122937032,-989987.72391019843,-962748.58389938634,null,{"$f":"AD82","v":-962748.58389938634}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F83:AD83)","v":25},{"$f":"IF(F82<0,1,IF(AND(F82>0,E82<0),(-E82/(F82-E82)),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[null,"Power Generation and Value of Power"]
[]
[null,"Power Generated"]
[null,"Month","Total Generation (kWh)",null,{"$f":"D186","v":0},"Anchor Subscription"]
[null,"January",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E44,Inputs!D26)","v":33233.16015625},"kWh's per mo.",null,{"$f":"($C91*(1-Inputs!$E$18))","v":33066.994355468749},{"$f":"(F91*(1-Inputs!$E$18))","v":32901.659383691403},{"$f":"(G91*(1-Inputs!$E$18))","v":32737.151086772945},{"$f":"(H91*(1-Inputs!$E$18))","v":32573.465331339081},{"$f":"(I91*(1-Inputs!$E$18))","v":32410.598004682386},{"$f":"(J91*(1-Inputs!$E$18))","v":32248.545014658976},{"$f":"(K91*(1-Inputs!$E$18))","v":32087.302289585681},{"$f":"(L91*(1-Inputs!$E$18))","v":31926.865778137751},{"$f":"(M91*(1-Inputs!$E$18))","v":31767.231449247061},{"$f":"(N91*(1-Inputs!$E$18))","v":31608.395292000827},{"$f":"(O91*(1-Inputs!$E$18))","v":31450.353315540822},{"$f":"(P91*(1-Inputs!$E$18))","v":31293.101548963117},{"$f":"(Q91*(1-Inputs!$E$18))","v":31136.636041218302},{"$f":"(R91*(1-Inputs!$E$18))","v":30980.952861012211},{"$f":"(S91*(1-Inputs!$E$18))","v":30826.048096707149},{"$f":"(T91*(1-Inputs!$E$18))","v":30671.917856223612},{"$f":"(U91*(1-Inputs!$E$18))","v":30518.558266942495},{"$f":"(V91*(1-Inputs!$E$18))","v":30365.965475607783},{"$f":"(W91*(1-Inputs!$E$18))","v":30214.135648229745},{"$f":"(X91*(1-Inputs!$E$18))","v":30063.064969988598},{"$f":"(Y91*(1-Inputs!$E$18))","v":29912.749645138654},{"$f":"(Z91*(1-Inputs!$E$18))","v":29763.185896912961},{"$f":"(AA91*(1-Inputs!$E$18))","v":29614.369967428396},{"$f":"(AB91*(1-Inputs!$E$18))","v":29466.298117591254},{"$f":"(AC91*(1-Inputs!$E$18))","v":29318.966627003298}]
[null,"February",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E45,Inputs!D27)","v":44092.37890625},"kWh's per mo.",null,{"$f":"($C92*(1-Inputs!$E$18))","v":43871.917011718753},{"$f":"(F92*(1-Inputs!$E$18))","v":43652.557426660162},{"$f":"(G92*(1-Inputs!$E$18))","v":43434.294639526859},{"$f":"(H92*(1-Inputs!$E$18))","v":43217.123166329227},{"$f":"(I92*(1-Inputs!$E$18))","v":43001.037550497582},{"$f":"(J92*(1-Inputs!$E$18))","v":42786.032362745093},{"$f":"(K92*(1-Inputs!$E$18))","v":42572.102200931367},{"$f":"(L92*(1-Inputs!$E$18))","v":42359.241689926712},{"$f":"(M92*(1-Inputs!$E$18))","v":42147.44548147708},{"$f":"(N92*(1-Inputs!$E$18))","v":41936.708254069694},{"$f":"(O92*(1-Inputs!$E$18))","v":41727.024712799343},{"$f":"(P92*(1-Inputs!$E$18))","v":41518.389589235347},{"$f":"(Q92*(1-Inputs!$E$18))","v":41310.797641289173},{"$f":"(R92*(1-Inputs!$E$18))","v":41104.243653082725},{"$f":"(S92*(1-Inputs!$E$18))","v":40898.722434817311},{"$f":"(T92*(1-Inputs!$E$18))","v":40694.228822643221},{"$f":"(U92*(1-Inputs!$E$18))","v":40490.757678530004},{"$f":"(V92*(1-Inputs!$E$18))","v":40288.303890137351},{"$f":"(W92*(1-Inputs!$E$18))","v":40086.862370686664},{"$f":"(X92*(1-Inputs!$E$18))","v":39886.428058833233},{"$f":"(Y92*(1-Inputs!$E$18))","v":39686.995918539069},{"$f":"(Z92*(1-Inputs!$E$18))","v":39488.560938946372},{"$f":"(AA92*(1-Inputs!$E$18))","v":39291.118134251643},{"$f":"(AB92*(1-Inputs!$E$18))","v":39094.662543580387},{"$f":"(AC92*(1-Inputs!$E$18))","v":38899.189230862488}]
[null,"March",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E46,Inputs!D28)","v":78933.5625},"kWh's per mo.",null,{"$f":"($C93*(1-Inputs!$E$18))","v":78538.894687499997},{"$f":"(F93*(1-Inputs!$E$18))","v":78146.200214062497},{"$f":"(G93*(1-Inputs!$E$18))","v":77755.46921299219},{"$f":"(H93*(1-Inputs!$E$18))","v":77366.691866927227},{"$f":"(I93*(1-Inputs!$E$18))","v":76979.85840759259},{"$f":"(J93*(1-Inputs!$E$18))","v":76594.959115554622},{"$f":"(K93*(1-Inputs!$E$18))","v":76211.984319976851},{"$f":"(L93*(1-Inputs!$E$18))","v":75830.92439837697},{"$f":"(M93*(1-Inputs!$E$18))","v":75451.769776385088},{"$f":"(N93*(1-Inputs!$E$18))","v":75074.510927503157},{"$f":"(O93*(1-Inputs!$E$18))","v":74699.138372865636},{"$f":"(P93*(1-Inputs!$E$18))","v":74325.642681001307},{"$f":"(Q93*(1-Inputs!$E$18))","v":73954.014467596295},{"$f":"(R93*(1-Inputs!$E$18))","v":73584.244395258313},{"$f":"(S93*(1-Inputs!$E$18))","v":73216.323173282028},{"$f":"(T93*(1-Inputs!$E$18))","v":72850.241557415618},{"$f":"(U93*(1-Inputs!$E$18))","v":72485.990349628541},{"$f":"(V93*(1-Inputs!$E$18))","v":72123.560397880399},{"$f":"(W93*(1-Inputs!$E$18))","v":71762.942595891},{"$f":"(X93*(1-Inputs!$E$18))","v":71404.127882911547},{"$f":"(Y93*(1-Inputs!$E$18))","v":71047.107243496983},{"$f":"(Z93*(1-Inputs!$E$18))","v":70691.871707279497},{"$f":"(AA93*(1-Inputs!$E$18))","v":70338.412348743106},{"$f":"(AB93*(1-Inputs!$E$18))","v":69986.720286999393},{"$f":"(AC93*(1-Inputs!$E$18))","v":69636.786685564395}]
[null,"April",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E47,Inputs!D29)","v":100329.7265625},"kWh's per mo.",null,{"$f":"($C94*(1-Inputs!$E$18))","v":99828.077929687497},{"$f":"(F94*(1-Inputs!$E$18))","v":99328.937540039056},{"$f":"(G94*(1-Inputs!$E$18))","v":98832.292852338855},{"$f":"(H94*(1-Inputs!$E$18))","v":98338.131388077163},{"$f":"(I94*(1-Inputs!$E$18))","v":97846.440731136783},{"$f":"(J94*(1-Inputs!$E$18))","v":97357.208527481096},{"$f":"(K94*(1-Inputs!$E$18))","v":96870.422484843686},{"$f":"(L94*(1-Inputs!$E$18))","v":96386.070372419461},{"$f":"(M94*(1-Inputs!$E$18))","v":95904.140020557359},{"$f":"(N94*(1-Inputs!$E$18))","v":95424.619320454571},{"$f":"(O94*(1-Inputs!$E$18))","v":94947.4962238523},{"$f":"(P94*(1-Inputs!$E$18))","v":94472.758742733044},{"$f":"(Q94*(1-Inputs!$E$18))","v":94000.394949019377},{"$f":"(R94*(1-Inputs!$E$18))","v":93530.392974274277},{"$f":"(S94*(1-Inputs!$E$18))","v":93062.741009402904},{"$f":"(T94*(1-Inputs!$E$18))","v":92597.427304355893},{"$f":"(U94*(1-Inputs!$E$18))","v":92134.440167834109},{"$f":"(V94*(1-Inputs!$E$18))","v":91673.767966994943},{"$f":"(W94*(1-Inputs!$E$18))","v":91215.399127159966},{"$f":"(X94*(1-Inputs!$E$18))","v":90759.322131524168},{"$f":"(Y94*(1-Inputs!$E$18))","v":90305.525520866548},{"$f":"(Z94*(1-Inputs!$E$18))","v":89853.997893262218},{"$f":"(AA94*(1-Inputs!$E$18))","v":89404.727903795909},{"$f":"(AB94*(1-Inputs!$E$18))","v":88957.704264276923},{"$f":"(AC94*(1-Inputs!$E$18))","v":88512.915742955534}]
[null,"May",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E48,Inputs!D30)","v":137096.4375},"kWh's per mo.",null,{"$f":"($C95*(1-Inputs!$E$18))","v":136410.95531250001},{"$f":"(F95*(1-Inputs!$E$18))","v":135728.90053593752},{"$f":"(G95*(1-Inputs!$E$18))","v":135050.25603325781},{"$f":"(H95*(1-Inputs!$E$18))","v":134375.00475309152},{"$f":"(I95*(1-Inputs!$E$18))","v":133703.12972932606},{"$f":"(J95*(1-Inputs!$E$18))","v":133034.61408067943},{"$f":"(K95*(1-Inputs!$E$18))","v":132369.44101027603},{"$f":"(L95*(1-Inputs!$E$18))","v":131707.59380522466},{"$f":"(M95*(1-Inputs!$E$18))","v":131049.05583619855},{"$f":"(N95*(1-Inputs!$E$18))","v":130393.81055701755},{"$f":"(O95*(1-Inputs!$E$18))","v":129741.84150423246},{"$f":"(P95*(1-Inputs!$E$18))","v":129093.13229671129},{"$f":"(Q95*(1-Inputs!$E$18))","v":128447.66663522774},{"$f":"(R95*(1-Inputs!$E$18))","v":127805.4283020516},{"$f":"(S95*(1-Inputs!$E$18))","v":127166.40116054134},{"$f":"(T95*(1-Inputs!$E$18))","v":126530.56915473864},{"$f":"(U95*(1-Inputs!$E$18))","v":125897.91630896494},{"$f":"(V95*(1-Inputs!$E$18))","v":125268.42672742011},{"$f":"(W95*(1-Inputs!$E$18))","v":124642.08459378302},{"$f":"(X95*(1-Inputs!$E$18))","v":124018.8741708141},{"$f":"(Y95*(1-Inputs!$E$18))","v":123398.77979996003},{"$f":"(Z95*(1-Inputs!$E$18))","v":122781.78590096023},{"$f":"(AA95*(1-Inputs!$E$18))","v":122167.87697145542},{"$f":"(AB95*(1-Inputs!$E$18))","v":121557.03758659815},{"$f":"(AC95*(1-Inputs!$E$18))","v":120949.25239866515}]
[null,"June",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E49,Inputs!D31)","v":138873.5625},"kWh's per mo.",null,{"$f":"($C96*(1-Inputs!$E$18))","v":138179.19468749998},{"$f":"(F96*(1-Inputs!$E$18))","v":137488.29871406249},{"$f":"(G96*(1-Inputs!$E$18))","v":136800.85722049218},{"$f":"(H96*(1-Inputs!$E$18))","v":136116.85293438972},{"$f":"(I96*(1-Inputs!$E$18))","v":135436.26866971777},{"$f":"(J96*(1-Inputs!$E$18))","v":134759.08732636919},{"$f":"(K96*(1-Inputs!$E$18))","v":134085.29188973733},{"$f":"(L96*(1-Inputs!$E$18))","v":133414.86543028866},{"$f":"(M96*(1-Inputs!$E$18))","v":132747.79110313722},{"$f":"(N96*(1-Inputs!$E$18))","v":132084.05214762152},{"$f":"(O96*(1-Inputs!$E$18))","v":131423.63188688341},{"$f":"(P96*(1-Inputs!$E$18))","v":130766.51372744898},{"$f":"(Q96*(1-Inputs!$E$18))","v":130112.68115881174},{"$f":"(R96*(1-Inputs!$E$18))","v":129462.11775301768},{"$f":"(S96*(1-Inputs!$E$18))","v":128814.80716425259},{"$f":"(T96*(1-Inputs!$E$18))","v":128170.73312843133},{"$f":"(U96*(1-Inputs!$E$18))","v":127529.87946278916},{"$f":"(V96*(1-Inputs!$E$18))","v":126892.23006547522},{"$f":"(W96*(1-Inputs!$E$18))","v":126257.76891514784},{"$f":"(X96*(1-Inputs!$E$18))","v":125626.4800705721},{"$f":"(Y96*(1-Inputs!$E$18))","v":124998.34767021924},{"$f":"(Z96*(1-Inputs!$E$18))","v":124373.35593186815},{"$f":"(AA96*(1-Inputs!$E$18))","v":123751.48915220881},{"$f":"(AB96*(1-Inputs!$E$18))","v":123132.73170644777},{"$f":"(AC96*(1-Inputs!$E$18))","v":122517.06804791553}]
[null,"July",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E50,Inputs!D32)","v":153020},"kWh's per mo.",null,{"$f":"($C97*(1-Inputs!$E$18))","v":152254.9},{"$f":"(F97*(1-Inputs!$E$18))","v":151493.62549999999},{"$f":"(G97*(1-Inputs!$E$18))","v":150736.15737249999},{"$f":"(H97*(1-Inputs!$E$18))","v":149982.47658563749},{"$f":"(I97*(1-Inputs!$E$18))","v":149232.5642027093},{"$f":"(J97*(1-Inputs!$E$18))","v":148486.40138169576},{"$f":"(K97*(1-Inputs!$E$18))","v":147743.96937478727},{"$f":"(L97*(1-Inputs!$E$18))","v":147005.24952791334},{"$f":"(M97*(1-Inputs!$E$18))","v":146270.22328027379},{"$f":"(N97*(1-Inputs!$E$18))","v":145538.87216387241},{"$f":"(O97*(1-Inputs!$E$18))","v":144811.17780305305},{"$f":"(P97*(1-Inputs!$E$18))","v":144087.12191403779},{"$f":"(Q97*(1-Inputs!$E$18))","v":143366.68630446761},{"$f":"(R97*(1-Inputs!$E$18))","v":142649.85287294528},{"$f":"(S97*(1-Inputs!$E$18))","v":141936.60360858057},{"$f":"(T97*(1-Inputs!$E$18))","v":141226.92059053766},{"$f":"(U97*(1-Inputs!$E$18))","v":140520.78598758497},{"$f":"(V97*(1-Inputs!$E$18))","v":139818.18205764703},{"$f":"(W97*(1-Inputs!$E$18))","v":139119.09114735879},{"$f":"(X97*(1-Inputs!$E$18))","v":138423.495691622},{"$f":"(Y97*(1-Inputs!$E$18))","v":137731.37821316387},{"$f":"(Z97*(1-Inputs!$E$18))","v":137042.72132209805},{"$f":"(AA97*(1-Inputs!$E$18))","v":136357.50771548756},{"$f":"(AB97*(1-Inputs!$E$18))","v":135675.72017691014},{"$f":"(AC97*(1-Inputs!$E$18))","v":134997.34157602559}]
[null,"August",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E51,Inputs!D33)","v":124082.578125},"kWh's per mo.",null,{"$f":"($C98*(1-Inputs!$E$18))","v":123462.165234375},{"$f":"(F98*(1-Inputs!$E$18))","v":122844.85440820313},{"$f":"(G98*(1-Inputs!$E$18))","v":122230.63013616212},{"$f":"(H98*(1-Inputs!$E$18))","v":121619.47698548131},{"$f":"(I98*(1-Inputs!$E$18))","v":121011.3796005539},{"$f":"(J98*(1-Inputs!$E$18))","v":120406.32270255113},{"$f":"(K98*(1-Inputs!$E$18))","v":119804.29108903838},{"$f":"(L98*(1-Inputs!$E$18))","v":119205.26963359318},{"$f":"(M98*(1-Inputs!$E$18))","v":118609.24328542521},{"$f":"(N98*(1-Inputs!$E$18))","v":118016.19706899808},{"$f":"(O98*(1-Inputs!$E$18))","v":117426.11608365309},{"$f":"(P98*(1-Inputs!$E$18))","v":116838.98550323483},{"$f":"(Q98*(1-Inputs!$E$18))","v":116254.79057571865},{"$f":"(R98*(1-Inputs!$E$18))","v":115673.51662284006},{"$f":"(S98*(1-Inputs!$E$18))","v":115095.14903972586},{"$f":"(T98*(1-Inputs!$E$18))","v":114519.67329452722},{"$f":"(U98*(1-Inputs!$E$18))","v":113947.07492805459},{"$f":"(V98*(1-Inputs!$E$18))","v":113377.33955341431},{"$f":"(W98*(1-Inputs!$E$18))","v":112810.45285564724},{"$f":"(X98*(1-Inputs!$E$18))","v":112246.40059136901},{"$f":"(Y98*(1-Inputs!$E$18))","v":111685.16858841215},{"$f":"(Z98*(1-Inputs!$E$18))","v":111126.7427454701},{"$f":"(AA98*(1-Inputs!$E$18))","v":110571.10903174274},{"$f":"(AB98*(1-Inputs!$E$18))","v":110018.25348658403},{"$f":"(AC98*(1-Inputs!$E$18))","v":109468.16221915111}]
[null,"September",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E52,Inputs!D34)","v":91969.25},"kWh's per mo.",null,{"$f":"($C99*(1-Inputs!$E$18))","v":91509.403749999998},{"$f":"(F99*(1-Inputs!$E$18))","v":91051.856731249994},{"$f":"(G99*(1-Inputs!$E$18))","v":90596.59744759374},{"$f":"(H99*(1-Inputs!$E$18))","v":90143.614460355777},{"$f":"(I99*(1-Inputs!$E$18))","v":89692.896388053996},{"$f":"(J99*(1-Inputs!$E$18))","v":89244.431906113721},{"$f":"(K99*(1-Inputs!$E$18))","v":88798.209746583147},{"$f":"(L99*(1-Inputs!$E$18))","v":88354.218697850229},{"$f":"(M99*(1-Inputs!$E$18))","v":87912.447604360976},{"$f":"(N99*(1-Inputs!$E$18))","v":87472.885366339164},{"$f":"(O99*(1-Inputs!$E$18))","v":87035.520939507463},{"$f":"(P99*(1-Inputs!$E$18))","v":86600.343334809921},{"$f":"(Q99*(1-Inputs!$E$18))","v":86167.341618135877},{"$f":"(R99*(1-Inputs!$E$18))","v":85736.504910045202},{"$f":"(S99*(1-Inputs!$E$18))","v":85307.822385494976},{"$f":"(T99*(1-Inputs!$E$18))","v":84881.283273567504},{"$f":"(U99*(1-Inputs!$E$18))","v":84456.876857199662},{"$f":"(V99*(1-Inputs!$E$18))","v":84034.59247291366},{"$f":"(W99*(1-Inputs!$E$18))","v":83614.419510549094},{"$f":"(X99*(1-Inputs!$E$18))","v":83196.347412996343},{"$f":"(Y99*(1-Inputs!$E$18))","v":82780.36567593136},{"$f":"(Z99*(1-Inputs!$E$18))","v":82366.463847551699},{"$f":"(AA99*(1-Inputs!$E$18))","v":81954.631528313941},{"$f":"(AB99*(1-Inputs!$E$18))","v":81544.858370672373},{"$f":"(AC99*(1-Inputs!$E$18))","v":81137.134078819014}]
[null,"October",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E53,Inputs!D35)","v":63307.03515625},"kWh's per mo.",null,{"$f":"($C100*(1-Inputs!$E$18))","v":62990.499980468747},{"$f":"(F100*(1-Inputs!$E$18))","v":62675.547480566405},{"$f":"(G100*(1-Inputs!$E$18))","v":62362.169743163569},{"$f":"(H100*(1-Inputs!$E$18))","v":62050.358894447752},{"$f":"(I100*(1-Inputs!$E$18))","v":61740.10709997551},{"$f":"(J100*(1-Inputs!$E$18))","v":61431.406564475634},{"$f":"(K100*(1-Inputs!$E$18))","v":61124.249531653259},{"$f":"(L100*(1-Inputs!$E$18))","v":60818.628283994993},{"$f":"(M100*(1-Inputs!$E$18))","v":60514.53514257502},{"$f":"(N100*(1-Inputs!$E$18))","v":60211.962466862147},{"$f":"(O100*(1-Inputs!$E$18))","v":59910.902654527839},{"$f":"(P100*(1-Inputs!$E$18))","v":59611.348141255199},{"$f":"(Q100*(1-Inputs!$E$18))","v":59313.291400548922},{"$f":"(R100*(1-Inputs!$E$18))","v":59016.724943546178},{"$f":"(S100*(1-Inputs!$E$18))","v":58721.64131882845},{"$f":"(T100*(1-Inputs!$E$18))","v":58428.033112234305},{"$f":"(U100*(1-Inputs!$E$18))","v":58135.892946673135},{"$f":"(V100*(1-Inputs!$E$18))","v":57845.213481939769},{"$f":"(W100*(1-Inputs!$E$18))","v":57555.987414530071},{"$f":"(X100*(1-Inputs!$E$18))","v":57268.207477457421},{"$f":"(Y100*(1-Inputs!$E$18))","v":56981.866440070131},{"$f":"(Z100*(1-Inputs!$E$18))","v":56696.957107869777},{"$f":"(AA100*(1-Inputs!$E$18))","v":56413.472322330425},{"$f":"(AB100*(1-Inputs!$E$18))","v":56131.40496071877},{"$f":"(AC100*(1-Inputs!$E$18))","v":55850.747935915177}]
[null,"November",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E54,Inputs!D36)","v":33271.6796875},"kWh's per mo.",null,{"$f":"($C101*(1-Inputs!$E$18))","v":33105.3212890625},{"$f":"(F101*(1-Inputs!$E$18))","v":32939.79468261719},{"$f":"(G101*(1-Inputs!$E$18))","v":32775.095709204106},{"$f":"(H101*(1-Inputs!$E$18))","v":32611.220230658084},{"$f":"(I101*(1-Inputs!$E$18))","v":32448.164129504792},{"$f":"(J101*(1-Inputs!$E$18))","v":32285.923308857269},{"$f":"(K101*(1-Inputs!$E$18))","v":32124.493692312983},{"$f":"(L101*(1-Inputs!$E$18))","v":31963.871223851416},{"$f":"(M101*(1-Inputs!$E$18))","v":31804.05186773216},{"$f":"(N101*(1-Inputs!$E$18))","v":31645.031608393499},{"$f":"(O101*(1-Inputs!$E$18))","v":31486.806450351531},{"$f":"(P101*(1-Inputs!$E$18))","v":31329.372418099774},{"$f":"(Q101*(1-Inputs!$E$18))","v":31172.725556009274},{"$f":"(R101*(1-Inputs!$E$18))","v":31016.861928229227},{"$f":"(S101*(1-Inputs!$E$18))","v":30861.777618588083},{"$f":"(T101*(1-Inputs!$E$18))","v":30707.468730495144},{"$f":"(U101*(1-Inputs!$E$18))","v":30553.931386842669},{"$f":"(V101*(1-Inputs!$E$18))","v":30401.161729908454},{"$f":"(W101*(1-Inputs!$E$18))","v":30249.155921258913},{"$f":"(X101*(1-Inputs!$E$18))","v":30097.910141652617},{"$f":"(Y101*(1-Inputs!$E$18))","v":29947.420590944355},{"$f":"(Z101*(1-Inputs!$E$18))","v":29797.683487989634},{"$f":"(AA101*(1-Inputs!$E$18))","v":29648.695070549686},{"$f":"(AB101*(1-Inputs!$E$18))","v":29500.451595196937},{"$f":"(AC101*(1-Inputs!$E$18))","v":29352.949337220951}]
[null,"December",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E55,Inputs!D37)","v":23866.5546875},"kWh's per mo.",null,{"$f":"($C102*(1-Inputs!$E$18))","v":23747.221914062498},{"$f":"(F102*(1-Inputs!$E$18))","v":23628.485804492186},{"$f":"(G102*(1-Inputs!$E$18))","v":23510.343375469725},{"$f":"(H102*(1-Inputs!$E$18))","v":23392.791658592378},{"$f":"(I102*(1-Inputs!$E$18))","v":23275.827700299415},{"$f":"(J102*(1-Inputs!$E$18))","v":23159.448561797919},{"$f":"(K102*(1-Inputs!$E$18))","v":23043.65131898893},{"$f":"(L102*(1-Inputs!$E$18))","v":22928.433062393986},{"$f":"(M102*(1-Inputs!$E$18))","v":22813.790897082017},{"$f":"(N102*(1-Inputs!$E$18))","v":22699.721942596607},{"$f":"(O102*(1-Inputs!$E$18))","v":22586.223332883623},{"$f":"(P102*(1-Inputs!$E$18))","v":22473.292216219204},{"$f":"(Q102*(1-Inputs!$E$18))","v":22360.925755138109},{"$f":"(R102*(1-Inputs!$E$18))","v":22249.121126362417},{"$f":"(S102*(1-Inputs!$E$18))","v":22137.875520730606},{"$f":"(T102*(1-Inputs!$E$18))","v":22027.186143126954},{"$f":"(U102*(1-Inputs!$E$18))","v":21917.050212411319},{"$f":"(V102*(1-Inputs!$E$18))","v":21807.464961349262},{"$f":"(W102*(1-Inputs!$E$18))","v":21698.427636542514},{"$f":"(X102*(1-Inputs!$E$18))","v":21589.935498359802},{"$f":"(Y102*(1-Inputs!$E$18))","v":21481.985820868002},{"$f":"(Z102*(1-Inputs!$E$18))","v":21374.575891763663},{"$f":"(AA102*(1-Inputs!$E$18))","v":21267.703012304846},{"$f":"(AB102*(1-Inputs!$E$18))","v":21161.364497243321},{"$f":"(AC102*(1-Inputs!$E$18))","v":21055.557674757103}]
[null,"Annual",{"$f":"SUM(C91:C102)","v":1022075.92578125},"kWh's per yr.",null,{"$f":"SUM(F91:F102)","v":1016965.5461523437},{"$f":"SUM(G91:G102)","v":1011880.7184215819},1006821.3148294741,1001787.2082553268,996778.27221405006,991794.38085297984,986835.40894871484,981901.23190397141,976991.72574445163,972106.76711572928,967246.23328015057,962410.00211374974,957597.95210318116,952809.9623426653,948045.9125309519,943305.68296829716,938589.15455345553,933896.20878068823,929226.72773678473,924580.59409810102,919957.69112761028,915357.90267197241,910781.11315861263,906227.20759281947,{"$f":"SUM(AD91:AD102)","v":901696.07155485533},{"$f":"SUM(E103:AD103)","v":23955590.99105252}]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Anchor Rate Schedule:"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C109*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F109*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G109*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H109*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I109*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J109*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K109*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L109*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M109*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N109*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O109*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P109*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q109*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R109*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S109*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T109*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U109*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V109*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W109*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X109*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y109*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z109*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA109*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB109*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC109*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"February",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C110*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F110*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G110*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H110*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I110*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J110*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K110*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L110*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M110*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N110*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O110*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P110*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q110*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R110*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S110*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T110*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U110*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V110*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W110*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X110*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y110*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z110*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA110*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB110*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC110*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"March",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C111*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F111*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G111*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H111*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I111*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J111*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K111*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L111*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M111*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N111*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O111*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P111*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q111*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R111*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S111*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T111*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U111*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V111*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W111*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X111*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y111*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z111*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA111*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB111*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC111*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"April",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C112*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F112*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G112*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H112*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I112*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J112*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K112*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L112*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M112*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N112*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O112*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P112*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q112*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R112*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S112*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T112*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U112*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V112*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W112*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X112*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y112*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z112*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA112*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB112*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC112*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"May",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C113*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F113*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G113*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H113*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I113*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J113*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K113*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L113*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M113*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N113*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O113*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P113*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q113*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R113*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S113*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T113*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U113*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V113*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W113*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X113*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y113*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z113*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA113*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB113*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC113*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"June",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C114*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F114*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G114*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H114*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I114*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J114*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K114*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L114*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M114*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N114*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O114*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P114*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q114*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R114*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S114*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T114*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U114*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V114*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W114*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X114*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y114*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z114*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA114*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB114*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC114*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"July",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C115*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F115*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G115*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H115*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I115*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J115*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K115*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L115*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M115*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N115*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O115*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P115*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q115*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R115*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S115*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T115*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U115*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V115*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W115*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X115*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y115*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z115*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA115*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB115*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC115*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"August",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C116*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F116*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G116*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H116*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I116*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J116*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K116*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L116*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M116*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N116*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O116*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P116*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q116*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R116*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S116*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T116*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U116*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V116*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W116*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X116*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y116*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z116*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA116*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB116*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC116*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"September",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C117*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F117*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G117*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H117*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I117*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J117*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K117*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L117*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M117*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N117*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O117*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P117*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q117*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R117*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S117*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T117*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U117*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V117*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W117*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X117*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y117*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z117*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA117*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB117*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC117*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"October",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C118*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F118*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G118*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H118*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I118*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J118*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K118*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L118*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M118*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N118*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O118*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P118*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q118*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R118*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S118*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T118*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U118*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V118*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W118*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X118*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y118*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z118*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA118*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB118*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC118*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"November",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C119*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F119*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G119*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H119*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I119*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J119*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K119*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L119*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M119*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N119*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O119*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P119*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q119*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R119*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S119*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T119*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U119*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V119*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W119*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X119*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y119*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z119*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA119*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB119*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC119*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"December",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C120*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F120*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G120*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H120*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I120*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J120*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K120*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L120*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M120*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N120*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O120*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P120*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q120*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R120*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S120*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T120*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U120*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V120*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W120*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X120*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y120*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z120*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA120*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB120*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC120*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[]
[null,"Anchor Generation Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"Inputs!S4","v":0.4},"Anchor Subscription"]
[null,"January",{"$f":"C91*Inputs!$S$4","v":13293.2640625},"kWh's per mo.",null,{"$f":"C124","v":13293.2640625},{"$f":"F124-(F124*Inputs!$E$18)","v":13226.7977421875},{"$f":"G124-(G124*Inputs!$E$18)","v":13160.663753476563},{"$f":"H124-(H124*Inputs!$E$18)","v":13094.86043470918},{"$f":"I124-(I124*Inputs!$E$18)","v":13029.386132535634},{"$f":"J124-(J124*Inputs!$E$18)","v":12964.239201872955},{"$f":"K124-(K124*Inputs!$E$18)","v":12899.41800586359},{"$f":"L124-(L124*Inputs!$E$18)","v":12834.920915834273},{"$f":"M124-(M124*Inputs!$E$18)","v":12770.746311255101},{"$f":"N124-(N124*Inputs!$E$18)","v":12706.892579698826},{"$f":"O124-(O124*Inputs!$E$18)","v":12643.358116800331},{"$f":"P124-(P124*Inputs!$E$18)","v":12580.14132621633},{"$f":"Q124-(Q124*Inputs!$E$18)","v":12517.240619585247},{"$f":"R124-(R124*Inputs!$E$18)","v":12454.654416487321},{"$f":"S124-(S124*Inputs!$E$18)","v":12392.381144404884},{"$f":"T124-(T124*Inputs!$E$18)","v":12330.41923868286},{"$f":"U124-(U124*Inputs!$E$18)","v":12268.767142489445},{"$f":"V124-(V124*Inputs!$E$18)","v":12207.423306776998},{"$f":"W124-(W124*Inputs!$E$18)","v":12146.386190243113},{"$f":"X124-(X124*Inputs!$E$18)","v":12085.654259291898},{"$f":"Y124-(Y124*Inputs!$E$18)","v":12025.225987995438},{"$f":"Z124-(Z124*Inputs!$E$18)","v":11965.099858055461},{"$f":"AA124-(AA124*Inputs!$E$18)","v":11905.274358765184},{"$f":"AB124-(AB124*Inputs!$E$18)","v":11845.747986971359},{"$f":"AC124-(AC124*Inputs!$E$18)","v":11786.519247036502}]
[null,"February",{"$f":"C92*Inputs!$S$4","v":17636.951562500002},"kWh's per mo.",null,{"$f":"C125","v":17636.951562500002},{"$f":"F125-(F125*Inputs!$E$18)","v":17548.766804687501},{"$f":"G125-(G125*Inputs!$E$18)","v":17461.022970664064},{"$f":"H125-(H125*Inputs!$E$18)","v":17373.717855810744},{"$f":"I125-(I125*Inputs!$E$18)","v":17286.849266531692},{"$f":"J125-(J125*Inputs!$E$18)","v":17200.415020199034},{"$f":"K125-(K125*Inputs!$E$18)","v":17114.41294509804},{"$f":"L125-(L125*Inputs!$E$18)","v":17028.840880372551},{"$f":"M125-(M125*Inputs!$E$18)","v":16943.696675970688},{"$f":"N125-(N125*Inputs!$E$18)","v":16858.978192590836},{"$f":"O125-(O125*Inputs!$E$18)","v":16774.68330162788},{"$f":"P125-(P125*Inputs!$E$18)","v":16690.809885119739},{"$f":"Q125-(Q125*Inputs!$E$18)","v":16607.355835694139},{"$f":"R125-(R125*Inputs!$E$18)","v":16524.319056515669},{"$f":"S125-(S125*Inputs!$E$18)","v":16441.697461233092},{"$f":"T125-(T125*Inputs!$E$18)","v":16359.488973926927},{"$f":"U125-(U125*Inputs!$E$18)","v":16277.691529057292},{"$f":"V125-(V125*Inputs!$E$18)","v":16196.303071412007},{"$f":"W125-(W125*Inputs!$E$18)","v":16115.321556054947},{"$f":"X125-(X125*Inputs!$E$18)","v":16034.744948274672},{"$f":"Y125-(Y125*Inputs!$E$18)","v":15954.571223533299},{"$f":"Z125-(Z125*Inputs!$E$18)","v":15874.798367415633},{"$f":"AA125-(AA125*Inputs!$E$18)","v":15795.424375578556},{"$f":"AB125-(AB125*Inputs!$E$18)","v":15716.447253700662},{"$f":"AC125-(AC125*Inputs!$E$18)","v":15637.865017432159}]
[null,"March",{"$f":"C93*Inputs!$S$4","v":31573.425000000003},"kWh's per mo.",null,31573.425000000003,{"$f":"F126-(F126*Inputs!$E$18)","v":31415.557875000002},{"$f":"G126-(G126*Inputs!$E$18)","v":31258.480085625004},{"$f":"H126-(H126*Inputs!$E$18)","v":31102.187685196877},{"$f":"I126-(I126*Inputs!$E$18)","v":30946.676746770892},{"$f":"J126-(J126*Inputs!$E$18)","v":30791.943363037037},{"$f":"K126-(K126*Inputs!$E$18)","v":30637.983646221852},{"$f":"L126-(L126*Inputs!$E$18)","v":30484.793727990742},{"$f":"M126-(M126*Inputs!$E$18)","v":30332.36975935079},{"$f":"N126-(N126*Inputs!$E$18)","v":30180.707910554036},{"$f":"O126-(O126*Inputs!$E$18)","v":30029.804371001264},{"$f":"P126-(P126*Inputs!$E$18)","v":29879.655349146258},{"$f":"Q126-(Q126*Inputs!$E$18)","v":29730.257072400527},{"$f":"R126-(R126*Inputs!$E$18)","v":29581.605787038523},{"$f":"S126-(S126*Inputs!$E$18)","v":29433.697758103332},{"$f":"T126-(T126*Inputs!$E$18)","v":29286.529269312814},{"$f":"U126-(U126*Inputs!$E$18)","v":29140.096622966252},{"$f":"V126-(V126*Inputs!$E$18)","v":28994.396139851422},{"$f":"W126-(W126*Inputs!$E$18)","v":28849.424159152164},{"$f":"X126-(X126*Inputs!$E$18)","v":28705.177038356404},{"$f":"Y126-(Y126*Inputs!$E$18)","v":28561.651153164621},{"$f":"Z126-(Z126*Inputs!$E$18)","v":28418.842897398798},{"$f":"AA126-(AA126*Inputs!$E$18)","v":28276.748682911802},{"$f":"AB126-(AB126*Inputs!$E$18)","v":28135.364939497242},{"$f":"AC126-(AC126*Inputs!$E$18)","v":27994.688114799756}]
[null,"April",{"$f":"C94*Inputs!$S$4","v":40131.890625},"kWh's per mo.",null,40131.890625,{"$f":"F127-(F127*Inputs!$E$18)","v":39931.231171874999},{"$f":"G127-(G127*Inputs!$E$18)","v":39731.575016015624},{"$f":"H127-(H127*Inputs!$E$18)","v":39532.917140935548},{"$f":"I127-(I127*Inputs!$E$18)","v":39335.252555230873},{"$f":"J127-(J127*Inputs!$E$18)","v":39138.576292454716},{"$f":"K127-(K127*Inputs!$E$18)","v":38942.883410992443},{"$f":"L127-(L127*Inputs!$E$18)","v":38748.168993937477},{"$f":"M127-(M127*Inputs!$E$18)","v":38554.428148967789},{"$f":"N127-(N127*Inputs!$E$18)","v":38361.656008222948},{"$f":"O127-(O127*Inputs!$E$18)","v":38169.847728181834},{"$f":"P127-(P127*Inputs!$E$18)","v":37978.998489540922},{"$f":"Q127-(Q127*Inputs!$E$18)","v":37789.103497093216},{"$f":"R127-(R127*Inputs!$E$18)","v":37600.157979607749},{"$f":"S127-(S127*Inputs!$E$18)","v":37412.157189709709},{"$f":"T127-(T127*Inputs!$E$18)","v":37225.096403761163},{"$f":"U127-(U127*Inputs!$E$18)","v":37038.970921742359},{"$f":"V127-(V127*Inputs!$E$18)","v":36853.776067133644},{"$f":"W127-(W127*Inputs!$E$18)","v":36669.507186797979},{"$f":"X127-(X127*Inputs!$E$18)","v":36486.159650863992},{"$f":"Y127-(Y127*Inputs!$E$18)","v":36303.728852609675},{"$f":"Z127-(Z127*Inputs!$E$18)","v":36122.210208346623},{"$f":"AA127-(AA127*Inputs!$E$18)","v":35941.599157304889},{"$f":"AB127-(AB127*Inputs!$E$18)","v":35761.891161518361},{"$f":"AC127-(AC127*Inputs!$E$18)","v":35583.081705710771}]
[null,"May",{"$f":"C95*Inputs!$S$4","v":54838.575000000004},"kWh's per mo.",null,54838.575000000004,{"$f":"F128-(F128*Inputs!$E$18)","v":54564.382125000004},{"$f":"G128-(G128*Inputs!$E$18)","v":54291.560214375},{"$f":"H128-(H128*Inputs!$E$18)","v":54020.102413303124},{"$f":"I128-(I128*Inputs!$E$18)","v":53750.00190123661},{"$f":"J128-(J128*Inputs!$E$18)","v":53481.251891730426},{"$f":"K128-(K128*Inputs!$E$18)","v":53213.845632271776},{"$f":"L128-(L128*Inputs!$E$18)","v":52947.776404110416},{"$f":"M128-(M128*Inputs!$E$18)","v":52683.037522089864},{"$f":"N128-(N128*Inputs!$E$18)","v":52419.622334479413},{"$f":"O128-(O128*Inputs!$E$18)","v":52157.524222807013},{"$f":"P128-(P128*Inputs!$E$18)","v":51896.736601692981},{"$f":"Q128-(Q128*Inputs!$E$18)","v":51637.252918684513},{"$f":"R128-(R128*Inputs!$E$18)","v":51379.06665409109},{"$f":"S128-(S128*Inputs!$E$18)","v":51122.171320820635},{"$f":"T128-(T128*Inputs!$E$18)","v":50866.560464216534},{"$f":"U128-(U128*Inputs!$E$18)","v":50612.227661895449},{"$f":"V128-(V128*Inputs!$E$18)","v":50359.166523585969},{"$f":"W128-(W128*Inputs!$E$18)","v":50107.37069096804},{"$f":"X128-(X128*Inputs!$E$18)","v":49856.833837513201},{"$f":"Y128-(Y128*Inputs!$E$18)","v":49607.549668325635},{"$f":"Z128-(Z128*Inputs!$E$18)","v":49359.511919984005},{"$f":"AA128-(AA128*Inputs!$E$18)","v":49112.714360384081},{"$f":"AB128-(AB128*Inputs!$E$18)","v":48867.150788582163},{"$f":"AC128-(AC128*Inputs!$E$18)","v":48622.81503463925}]
[null,"June",{"$f":"C96*Inputs!$S$4","v":55549.425000000003},"kWh's per mo.",null,55549.425000000003,{"$f":"F129-(F129*Inputs!$E$18)","v":55271.677875000001},{"$f":"G129-(G129*Inputs!$E$18)","v":54995.319485625005},{"$f":"H129-(H129*Inputs!$E$18)","v":54720.342888196879},{"$f":"I129-(I129*Inputs!$E$18)","v":54446.741173755894},{"$f":"J129-(J129*Inputs!$E$18)","v":54174.507467887117},{"$f":"K129-(K129*Inputs!$E$18)","v":53903.634930547683},{"$f":"L129-(L129*Inputs!$E$18)","v":53634.116755894946},{"$f":"M129-(M129*Inputs!$E$18)","v":53365.946172115473},{"$f":"N129-(N129*Inputs!$E$18)","v":53099.116441254897},{"$f":"O129-(O129*Inputs!$E$18)","v":52833.62085904862},{"$f":"P129-(P129*Inputs!$E$18)","v":52569.45275475338},{"$f":"Q129-(Q129*Inputs!$E$18)","v":52306.605490979615},{"$f":"R129-(R129*Inputs!$E$18)","v":52045.072463524717},{"$f":"S129-(S129*Inputs!$E$18)","v":51784.847101207095},{"$f":"T129-(T129*Inputs!$E$18)","v":51525.922865701061},{"$f":"U129-(U129*Inputs!$E$18)","v":51268.293251372554},{"$f":"V129-(V129*Inputs!$E$18)","v":51011.951785115692},{"$f":"W129-(W129*Inputs!$E$18)","v":50756.892026190115},{"$f":"X129-(X129*Inputs!$E$18)","v":50503.107566059167},{"$f":"Y129-(Y129*Inputs!$E$18)","v":50250.592028228872},{"$f":"Z129-(Z129*Inputs!$E$18)","v":49999.339068087727},{"$f":"AA129-(AA129*Inputs!$E$18)","v":49749.342372747291},{"$f":"AB129-(AB129*Inputs!$E$18)","v":49500.595660883555},{"$f":"AC129-(AC129*Inputs!$E$18)","v":49253.092682579139}]
[null,"July",{"$f":"C97*Inputs!$S$4","v":61208},"kWh's per mo.",null,61208,{"$f":"F130-(F130*Inputs!$E$18)","v":60901.96},{"$f":"G130-(G130*Inputs!$E$18)","v":60597.450199999999},{"$f":"H130-(H130*Inputs!$E$18)","v":60294.462949000001},{"$f":"I130-(I130*Inputs!$E$18)","v":59992.990634255002},{"$f":"J130-(J130*Inputs!$E$18)","v":59693.025681083724},{"$f":"K130-(K130*Inputs!$E$18)","v":59394.560552678304},{"$f":"L130-(L130*Inputs!$E$18)","v":59097.587749914914},{"$f":"M130-(M130*Inputs!$E$18)","v":58802.099811165339},{"$f":"N130-(N130*Inputs!$E$18)","v":58508.089312109514},{"$f":"O130-(O130*Inputs!$E$18)","v":58215.548865548968},{"$f":"P130-(P130*Inputs!$E$18)","v":57924.471121221221},{"$f":"Q130-(Q130*Inputs!$E$18)","v":57634.848765615112},{"$f":"R130-(R130*Inputs!$E$18)","v":57346.674521787034},{"$f":"S130-(S130*Inputs!$E$18)","v":57059.941149178099},{"$f":"T130-(T130*Inputs!$E$18)","v":56774.641443432207},{"$f":"U130-(U130*Inputs!$E$18)","v":56490.768236215044},{"$f":"V130-(V130*Inputs!$E$18)","v":56208.314395033973},{"$f":"W130-(W130*Inputs!$E$18)","v":55927.272823058804},{"$f":"X130-(X130*Inputs!$E$18)","v":55647.636458943511},{"$f":"Y130-(Y130*Inputs!$E$18)","v":55369.39827664879},{"$f":"Z130-(Z130*Inputs!$E$18)","v":55092.551285265545},{"$f":"AA130-(AA130*Inputs!$E$18)","v":54817.088528839216},{"$f":"AB130-(AB130*Inputs!$E$18)","v":54543.003086195022},{"$f":"AC130-(AC130*Inputs!$E$18)","v":54270.288070764043}]
[null,"August",{"$f":"C98*Inputs!$S$4","v":49633.03125},"kWh's per mo.",null,49633.03125,{"$f":"F131-(F131*Inputs!$E$18)","v":49384.866093750003},{"$f":"G131-(G131*Inputs!$E$18)","v":49137.941763281255},{"$f":"H131-(H131*Inputs!$E$18)","v":48892.252054464851},{"$f":"I131-(I131*Inputs!$E$18)","v":48647.79079419253},{"$f":"J131-(J131*Inputs!$E$18)","v":48404.551840221568},{"$f":"K131-(K131*Inputs!$E$18)","v":48162.529081020461},{"$f":"L131-(L131*Inputs!$E$18)","v":47921.716435615359},{"$f":"M131-(M131*Inputs!$E$18)","v":47682.107853437279},{"$f":"N131-(N131*Inputs!$E$18)","v":47443.697314170095},{"$f":"O131-(O131*Inputs!$E$18)","v":47206.478827599247},{"$f":"P131-(P131*Inputs!$E$18)","v":46970.446433461249},{"$f":"Q131-(Q131*Inputs!$E$18)","v":46735.594201293941},{"$f":"R131-(R131*Inputs!$E$18)","v":46501.916230287468},{"$f":"S131-(S131*Inputs!$E$18)","v":46269.406649136028},{"$f":"T131-(T131*Inputs!$E$18)","v":46038.05961589035},{"$f":"U131-(U131*Inputs!$E$18)","v":45807.869317810895},{"$f":"V131-(V131*Inputs!$E$18)","v":45578.829971221843},{"$f":"W131-(W131*Inputs!$E$18)","v":45350.935821365732},{"$f":"X131-(X131*Inputs!$E$18)","v":45124.181142258902},{"$f":"Y131-(Y131*Inputs!$E$18)","v":44898.560236547608},{"$f":"Z131-(Z131*Inputs!$E$18)","v":44674.067435364872},{"$f":"AA131-(AA131*Inputs!$E$18)","v":44450.697098188044},{"$f":"AB131-(AB131*Inputs!$E$18)","v":44228.443612697105},{"$f":"AC131-(AC131*Inputs!$E$18)","v":44007.301394633621}]
[null,"September",{"$f":"C99*Inputs!$S$4","v":36787.700000000004},"kWh's per mo.",null,36787.700000000004,{"$f":"F132-(F132*Inputs!$E$18)","v":36603.761500000008},{"$f":"G132-(G132*Inputs!$E$18)","v":36420.742692500011},{"$f":"H132-(H132*Inputs!$E$18)","v":36238.638979037511},{"$f":"I132-(I132*Inputs!$E$18)","v":36057.445784142321},{"$f":"J132-(J132*Inputs!$E$18)","v":35877.158555221613},{"$f":"K132-(K132*Inputs!$E$18)","v":35697.772762445507},{"$f":"L132-(L132*Inputs!$E$18)","v":35519.283898633279},{"$f":"M132-(M132*Inputs!$E$18)","v":35341.687479140113},{"$f":"N132-(N132*Inputs!$E$18)","v":35164.979041744409},{"$f":"O132-(O132*Inputs!$E$18)","v":34989.154146535686},{"$f":"P132-(P132*Inputs!$E$18)","v":34814.208375803006},{"$f":"Q132-(Q132*Inputs!$E$18)","v":34640.137333923987},{"$f":"R132-(R132*Inputs!$E$18)","v":34466.93664725437},{"$f":"S132-(S132*Inputs!$E$18)","v":34294.601964018097},{"$f":"T132-(T132*Inputs!$E$18)","v":34123.128954198008},{"$f":"U132-(U132*Inputs!$E$18)","v":33952.51330942702},{"$f":"V132-(V132*Inputs!$E$18)","v":33782.750742879885},{"$f":"W132-(W132*Inputs!$E$18)","v":33613.836989165487},{"$f":"X132-(X132*Inputs!$E$18)","v":33445.767804219657},{"$f":"Y132-(Y132*Inputs!$E$18)","v":33278.538965198561},{"$f":"Z132-(Z132*Inputs!$E$18)","v":33112.14627037257},{"$f":"AA132-(AA132*Inputs!$E$18)","v":32946.585539020707},{"$f":"AB132-(AB132*Inputs!$E$18)","v":32781.852611325601},{"$f":"AC132-(AC132*Inputs!$E$18)","v":32617.943348268975}]
[null,"October",{"$f":"C100*Inputs!$S$4","v":25322.814062500001},"kWh's per mo.",null,25322.814062500001,{"$f":"F133-(F133*Inputs!$E$18)","v":25196.199992187503},{"$f":"G133-(G133*Inputs!$E$18)","v":25070.218992226564},{"$f":"H133-(H133*Inputs!$E$18)","v":24944.867897265431},{"$f":"I133-(I133*Inputs!$E$18)","v":24820.143557779105},{"$f":"J133-(J133*Inputs!$E$18)","v":24696.042839990208},{"$f":"K133-(K133*Inputs!$E$18)","v":24572.562625790259},{"$f":"L133-(L133*Inputs!$E$18)","v":24449.699812661307},{"$f":"M133-(M133*Inputs!$E$18)","v":24327.451313598001},{"$f":"N133-(N133*Inputs!$E$18)","v":24205.814057030013},{"$f":"O133-(O133*Inputs!$E$18)","v":24084.784986744864},{"$f":"P133-(P133*Inputs!$E$18)","v":23964.361061811138},{"$f":"Q133-(Q133*Inputs!$E$18)","v":23844.539256502081},{"$f":"R133-(R133*Inputs!$E$18)","v":23725.31656021957},{"$f":"S133-(S133*Inputs!$E$18)","v":23606.689977418471},{"$f":"T133-(T133*Inputs!$E$18)","v":23488.656527531381},{"$f":"U133-(U133*Inputs!$E$18)","v":23371.213244893723},{"$f":"V133-(V133*Inputs!$E$18)","v":23254.357178669256},{"$f":"W133-(W133*Inputs!$E$18)","v":23138.085392775909},{"$f":"X133-(X133*Inputs!$E$18)","v":23022.394965812029},{"$f":"Y133-(Y133*Inputs!$E$18)","v":22907.282990982971},{"$f":"Z133-(Z133*Inputs!$E$18)","v":22792.746576028057},{"$f":"AA133-(AA133*Inputs!$E$18)","v":22678.782843147917},{"$f":"AB133-(AB133*Inputs!$E$18)","v":22565.388928932178},{"$f":"AC133-(AC133*Inputs!$E$18)","v":22452.561984287517}]
[null,"November",{"$f":"C101*Inputs!$S$4","v":13308.671875},"kWh's per mo.",null,13308.671875,{"$f":"F134-(F134*Inputs!$E$18)","v":13242.128515625},{"$f":"G134-(G134*Inputs!$E$18)","v":13175.917873046874},{"$f":"H134-(H134*Inputs!$E$18)","v":13110.038283681639},{"$f":"I134-(I134*Inputs!$E$18)","v":13044.488092263231},{"$f":"J134-(J134*Inputs!$E$18)","v":12979.265651801916},{"$f":"K134-(K134*Inputs!$E$18)","v":12914.369323542905},{"$f":"L134-(L134*Inputs!$E$18)","v":12849.79747692519},{"$f":"M134-(M134*Inputs!$E$18)","v":12785.548489540564},{"$f":"N134-(N134*Inputs!$E$18)","v":12721.620747092862},{"$f":"O134-(O134*Inputs!$E$18)","v":12658.012643357397},{"$f":"P134-(P134*Inputs!$E$18)","v":12594.722580140609},{"$f":"Q134-(Q134*Inputs!$E$18)","v":12531.748967239906},{"$f":"R134-(R134*Inputs!$E$18)","v":12469.090222403707},{"$f":"S134-(S134*Inputs!$E$18)","v":12406.744771291689},{"$f":"T134-(T134*Inputs!$E$18)","v":12344.71104743523},{"$f":"U134-(U134*Inputs!$E$18)","v":12282.987492198054},{"$f":"V134-(V134*Inputs!$E$18)","v":12221.572554737064},{"$f":"W134-(W134*Inputs!$E$18)","v":12160.464691963378},{"$f":"X134-(X134*Inputs!$E$18)","v":12099.662368503561},{"$f":"Y134-(Y134*Inputs!$E$18)","v":12039.164056661044},{"$f":"Z134-(Z134*Inputs!$E$18)","v":11978.968236377739},{"$f":"AA134-(AA134*Inputs!$E$18)","v":11919.07339519585},{"$f":"AB134-(AB134*Inputs!$E$18)","v":11859.47802821987},{"$f":"AC134-(AC134*Inputs!$E$18)","v":11800.180638078771}]
[null,"December",{"$f":"C102*Inputs!$S$4","v":9546.6218750000007},"kWh's per mo.",null,9546.6218750000007,{"$f":"F135-(F135*Inputs!$E$18)","v":9498.8887656250008},{"$f":"G135-(G135*Inputs!$E$18)","v":9451.3943217968754},{"$f":"H135-(H135*Inputs!$E$18)","v":9404.1373501878916},{"$f":"I135-(I135*Inputs!$E$18)","v":9357.1166634369529},{"$f":"J135-(J135*Inputs!$E$18)","v":9310.3310801197676},{"$f":"K135-(K135*Inputs!$E$18)","v":9263.7794247191687},{"$f":"L135-(L135*Inputs!$E$18)","v":9217.4605275955728},{"$f":"M135-(M135*Inputs!$E$18)","v":9171.3732249575951},{"$f":"N135-(N135*Inputs!$E$18)","v":9125.5163588328069},{"$f":"O135-(O135*Inputs!$E$18)","v":9079.8887770386427},{"$f":"P135-(P135*Inputs!$E$18)","v":9034.4893331534495},{"$f":"Q135-(Q135*Inputs!$E$18)","v":8989.3168864876825},{"$f":"R135-(R135*Inputs!$E$18)","v":8944.3703020552439},{"$f":"S135-(S135*Inputs!$E$18)","v":8899.648450544968},{"$f":"T135-(T135*Inputs!$E$18)","v":8855.1502082922434},{"$f":"U135-(U135*Inputs!$E$18)","v":8810.8744572507821},{"$f":"V135-(V135*Inputs!$E$18)","v":8766.8200849645291},{"$f":"W135-(W135*Inputs!$E$18)","v":8722.9859845397059},{"$f":"X135-(X135*Inputs!$E$18)","v":8679.3710546170078},{"$f":"Y135-(Y135*Inputs!$E$18)","v":8635.974199343922},{"$f":"Z135-(Z135*Inputs!$E$18)","v":8592.7943283472032},{"$f":"AA135-(AA135*Inputs!$E$18)","v":8549.8303567054663},{"$f":"AB135-(AB135*Inputs!$E$18)","v":8507.0812049219385},{"$f":"AC135-(AC135*Inputs!$E$18)","v":8464.5457988973285}]
[null,"Annual",{"$f":"SUM(C124:C135)","v":408830.37031250005},"kWh's per yr.",null,{"$f":"SUM(F124:F135)","v":408830.37031250005},{"$f":"SUM(G124:G135)","v":406786.21846093755},404752.28736863291,402728.5259317896,400714.88330213068,398711.30888562009,396717.75234119192,394734.16357948608,392760.49276158871,390796.69029778067,388842.70684629178,386898.49331206037,384964.00084550004,383039.18084127246,381123.9849370661,379218.3650123807,377322.27318731887,375435.66182138224,373558.48351227533,371690.69109471404,369832.23763924045,367983.07645104424,366143.16106878896,364312.44526344514,{"$f":"SUM(AD124:AD135)","v":362490.88303712779},{"$f":"SUM(E136:AD136)","v":9630388.3381115664}]
[]
[null,"Anchor Revenue Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"Inputs!S4","v":0.4},"Anchor Subscription"]
[null,"January",{"$f":"C124","v":13293.2640625},"$ per mo.",null,{"$f":"(F109)*F124","v":478.19858812031259},{"$f":"(G109)*G124","v":489.03504632570701},{"$f":"(H109)*H124","v":500.11706951049388},511.45022242267123,523.04019591299141,534.89280979257569,547.0140157552853,559.40990036631581,572.08668811851692,585.05074455797069,598.30857948039886,611.86685020000425,625.7323648923865,639.91208601321296,654.41313379435837,669.24278981927228,684.40850067936685,699.91788171326198,715.77872083076613,731.99898242351219,748.58681136421148,765.55053709653589,782.89867781768066,800.63994475570723,818.78324654381629]
[null,"February",{"$f":"C125","v":17636.951562500002},"$ per mo.",null,{"$f":"(F110)*F125","v":634.45405855781269},648.83142197879124,663.53459083225266,678.57094819510246,693.94804445215175,709.67360108748198,725.75551456172548,742.20186027720877,759.02089663295067,776.22106917155008,793.81101482004658,811.7995662268836,830.19575619715101,849.00882222833468,868.24821114885117,887.92358386169531,908.0448201955852,928.62202386603735,949.66552754886561,971.18589806865054,993.19394170478438,1015.7007096177566,1038.7175033984047,1062.2558807429159,1086.3276612564312]
[null,"March",31573.425000000003,"$ per mo.",null,1135.7908175250002,1161.5289732409342,1187.8503813035472,1214.768258794267,1242.2961223068039,1270.4477947343983,1299.2374122108747,1328.6794312089853,1358.7886357996122,1389.5801450754675,1421.0694207430226,1453.2722748864803,1486.2048779076829,1519.883766645949,1554.3258526819129,1589.5484308295377,1625.569187820566,1662.4062111857679,1700.0779983374484,1738.6034658577735,1778.0019589975766,1818.2932613904209,1859.4976049867892,1901.6356802133948,1944.7286463627106]
[null,"April",40131.890625,"$ per mo.",null,1443.6645014531252,1476.3793827205545,1509.835615912385,1544.0500008045758,1579.0397178728085,1614.8223369195241,1651.4158258964576,1688.8385599270971,1727.1093305336051,1766.2473550728273,1806.2722863861327,1847.2042226679287,1889.0637175578067,1931.8717904613843,1975.6499371050297,2020.420140329767,2066.20488112978,2113.0271499410615,2160.910458185876,2209.8788500788264,2259.9569147004631,2311.1697983444906,2363.5432171447751,2417.1034699884926,2471.8774517219022]
[null,"May",54838.575000000004,"$ per mo.",null,1972.7080584750004,2017.4115957881024,2063.1281599602567,2109.880707193116,2157.6927138988194,2206.5881884884807,2256.5916834278182,2307.7283075659761,2360.0237387437287,2413.5042366874004,2468.1966561949739,2524.1284606210083,2581.327735667141,2639.8232034850944,2699.64423709927,2760.820875156177,2823.3838370080907,2887.3645381385309,2952.7951059372881,3019.7083958329335,3088.1380077909039,3158.1183031854534,3229.6844220539392,3302.8723007421036,3377.7186899492203]
[null,"June",55549.425000000003,"$ per mo.",null,1998.2794655250004,2043.5624764932625,2089.8716457730766,2137.2302271379403,2185.6620013151132,2235.1912879269153,2285.8429577026272,2337.6424449671267,2390.6157604125269,2444.7895041592355,2500.1908791129881,2556.8477046245675,2614.7884304590652,2674.0421510816982,2734.6386202673607,2796.6082660412394,2859.9822059579997,2924.7922627272142,2991.0709801928756,3058.8516396750265,3128.168276681703,3199.0556979995872,3271.5494991719561,3345.686082372692,3421.5026746853396]
[null,"July",61208,"$ per mo.",null,2201.8353840000004,2251.7311756368244,2302.7576558079304,2354.9404470461945,2408.3057525167083,2462.8803691744893,2518.6917012203526,2575.7677738617072,2634.1372473851875,2693.8294315481835,2754.874300296497,2817.3025068155162,2881.1453989224624,2946.4350348074445,3013.2041991312158,3081.4864194877282,3151.3159832397396,3222.7279547359358,3295.7581929182065,3370.4433693279266,3446.8209865202666,3524.9293968958027,3604.8078219588588,3686.4963720122687,3770.0360662984385]
[null,"August",49633.03125,"$ per mo.",null,1785.4490331562502,1825.9090936966043,1867.2860196688632,1909.6005881605795,1952.8740470888865,1997.1281258699678,2042.3850463303074,2088.6675338651985,2135.9988288501177,2184.4026983106905,2233.9034478571098,2284.5259338889996,2336.2955760768582,2389.2383701263357,2443.3809008317685,2498.7503554255177,2555.3745372298149,2613.2818796179799,2672.5014602920028,2733.0630158836798,2794.9969568866204,2858.3343829266282,2923.1070983781287,2989.3476283344758,3057.0892349401634]
[null,"September",36787.700000000004,"$ per mo.",null,1323.3639321000003,1353.3526821653186,1384.0210072958671,1415.3843073421988,1447.4583311308804,1480.2591843726375,1513.8033377497061,1548.1076351864522,1583.1893023074124,1619.0659550870007,1655.7556086952272,1693.2766865438698,1731.6480295376402,1770.888905534993,1811.0190190233216,1852.0585210134091,1894.0280191580941,1936.9485881002356,1980.8417800551751,2025.7296356330053,2071.6346949060853,2118.5800087273524,2166.589150305123,2215.6862270401875,2265.8958926311452]
[null,"October",25322.814062500001,"$ per mo.",null,910.93759027031263,931.5803470034283,952.69088924687298,974.27981748809646,996.35797243219429,1018.9364404454802,1042.0265591224154,1065.6399229786884,1089.7883892733087,1114.4840839626313,1139.7394077893086,1165.5670425092221,1191.9799572595236,1218.9914150709815,1246.6149795279052,1274.864521578987,1303.7542265024886,1333.2986010292614,1363.5124806271856,1394.4110369506782,1426.0097854590178,1458.3245932073048,1491.3716868139757,1525.1676606088672,1559.7294849659247]
[null,"November",13308.671875,"$ per mo.",null,478.75285335937508,489.60187176935187,500.69673978551714,512.04302860579674,523.64643567703274,535.51278755590999,547.64804283471449,560.05829513339199,572.74977615940986,585.72885883695824,599.00206050706265,612.57604620021311,626.45763198315615,640.65378838152651,655.17164388004039,670.01848850200599,685.20177746994989,700.72913494919646,716.60835787628014,732.84741987411462,749.45447525588202,766.43786311965562,783.80611153581015,801.5679418293231,819.73227295911749]
[null,"December",9546.6218750000007,"$ per mo.",null,343.42062870937508,351.20288357655824,359.16149212128664,367.30045069424716,375.62384620742955,{"$f":"(K120)*K135","v":384.13585818633607},392.84076086869669,401.74292535074221,410.8468217821154,420.15702161051996,429.67819987723601,439.415137564654,449.37272399700669,459.55595929550287,469.96995688909828,480.61994608216219,491.51127468033008,502.64941167586107,514.0399499938477,525.6886093006583,537.6012388760206,549.78382055019017,562.24247170767796,574.98344835904572,588.01314828231]
[null,"Annual",{"$f":"SUM(C140:C151)","v":408830.37031250005},"$ per yr.",null,{"$f":"SUM(F140:F151)","v":14706.854911251565},{"$f":"SUM(G140:G151)","v":15040.126950395435},15380.95126721835,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680982,17204.484590688891,17594.355415998489,17993.06110408044,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906783,23022.564049143537,23544.278373061177,24077.815265273122,24623.442636999469,25181.434470596516]
[]
[null,"Subscriber Rate Schedule:"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C156*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F156*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G156*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H156*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I156*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J156*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K156*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L156*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M156*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N156*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O156*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P156*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q156*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R156*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S156*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T156*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U156*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V156*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W156*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X156*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y156*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z156*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA156*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB156*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC156*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"February",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C157*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F157*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G157*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H157*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I157*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J157*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K157*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L157*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M157*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N157*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O157*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P157*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q157*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R157*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S157*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T157*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U157*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V157*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W157*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X157*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y157*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z157*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA157*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB157*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC157*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"March",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C158*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F158*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G158*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H158*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I158*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J158*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K158*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L158*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M158*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N158*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O158*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P158*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q158*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R158*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S158*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T158*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U158*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V158*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W158*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X158*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y158*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z158*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA158*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB158*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC158*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"April",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C159*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F159*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G159*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H159*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I159*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J159*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K159*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L159*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M159*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N159*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O159*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P159*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q159*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R159*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S159*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T159*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U159*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V159*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W159*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X159*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y159*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z159*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA159*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB159*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC159*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"May",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C160*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F160*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G160*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H160*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I160*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J160*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K160*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L160*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M160*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N160*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O160*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P160*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q160*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R160*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S160*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T160*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U160*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V160*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W160*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X160*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y160*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z160*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA160*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB160*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC160*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"June",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C161*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F161*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G161*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H161*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I161*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J161*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K161*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L161*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M161*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N161*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O161*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P161*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q161*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R161*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S161*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T161*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U161*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V161*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W161*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X161*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y161*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z161*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA161*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB161*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC161*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"July",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C162*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F162*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G162*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H162*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I162*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J162*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K162*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L162*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M162*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N162*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O162*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P162*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q162*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R162*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S162*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T162*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U162*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V162*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W162*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X162*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y162*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z162*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA162*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB162*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC162*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"August",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C163*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F163*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G163*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H163*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I163*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J163*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K163*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L163*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M163*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N163*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O163*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P163*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q163*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R163*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S163*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T163*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U163*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V163*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W163*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X163*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y163*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z163*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA163*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB163*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC163*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"September",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C164*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F164*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G164*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H164*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I164*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J164*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K164*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L164*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M164*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N164*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O164*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P164*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q164*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R164*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S164*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T164*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U164*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V164*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W164*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X164*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y164*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z164*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA164*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB164*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC164*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"October",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C165*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F165*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G165*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H165*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I165*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J165*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K165*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L165*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M165*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N165*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O165*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P165*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q165*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R165*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S165*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T165*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U165*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V165*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W165*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X165*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y165*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z165*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA165*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB165*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC165*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"November",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C166*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F166*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G166*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H166*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I166*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J166*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K166*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L166*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M166*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N166*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O166*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P166*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q166*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R166*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S166*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T166*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U166*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V166*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W166*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X166*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y166*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z166*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA166*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB166*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC166*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"December",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C167*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F167*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G167*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H167*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I167*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J167*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K167*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L167*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M167*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N167*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O167*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P167*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q167*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R167*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S167*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T167*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U167*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V167*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W167*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X167*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y167*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z167*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA167*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB167*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC167*(1+Inputs!$L$4)","v":0.11511802425465655}]
[]
[null,"Subscriber Generation Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"of Toal generation = Anchor subscription"]
[null,"January",{"$f":"(C91-C124)","v":19939.896093750001},"kWh's per mo.",null,{"$f":"(F91*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":10068.899781240232},{"$f":"(G91*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":19740.995630214842},{"$f":"(H91*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":19642.290652063766},{"$f":"(I91*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":19544.079198803447},{"$f":"(J91*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":19446.358802809431},{"$f":"(K91*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":19349.127008795385},{"$f":"(L91*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":19252.381373751406},{"$f":"(M91*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":19156.11946688265},{"$f":"(N91*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":19060.338869548235},{"$f":"(O91*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":18965.037175200494},{"$f":"(P91*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":18870.211989324493},{"$f":"(Q91*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":18775.860929377868},{"$f":"(R91*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":18681.981624730979},{"$f":"(S91*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":18588.571716607326},{"$f":"(T91*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":18495.628858024287},{"$f":"(U91*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":18403.150713734165},{"$f":"(V91*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":18311.134960165495},{"$f":"(W91*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":18219.579285364671},{"$f":"(X91*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":18128.481388937846},{"$f":"(Y91*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":18037.838981993158},{"$f":"(Z91*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":17947.649787083192},{"$f":"(AA91*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":17857.911538147775},{"$f":"(AB91*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":17768.621980457036},{"$f":"(AC91*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":17679.77887055475},{"$f":"(AD91*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":17591.379976201977}]
[null,"February",{"$f":"(C92-C125)","v":26455.427343749998},"kWh's per mo.",null,{"$f":"(F92*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":13358.998730068359},{"$f":"(G92*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":26191.534455996098},{"$f":"(H92*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":26060.576783716115},{"$f":"(I92*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":25930.273899797536},{"$f":"(J92*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":25800.622530298548},{"$f":"(K92*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":25671.619417647056},{"$f":"(L92*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":25543.26132055882},{"$f":"(M92*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":25415.545013956027},{"$f":"(N92*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":25288.467288886248},{"$f":"(O92*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":25162.024952441814},{"$f":"(P92*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":25036.214827679603},{"$f":"(Q92*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":24911.033753541207},{"$f":"(R92*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":24786.478584773504},{"$f":"(S92*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":24662.546191849633},{"$f":"(T92*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":24539.233460890388},{"$f":"(U92*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":24416.53729358593},{"$f":"(V92*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":24294.454607118001},{"$f":"(W92*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":24172.982334082411},{"$f":"(X92*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":24052.117422411997},{"$f":"(Y92*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":23931.856835299939},{"$f":"(Z92*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":23812.197551123441},{"$f":"(AA92*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":23693.136563367822},{"$f":"(AB92*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":23574.670880550984},{"$f":"(AC92*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":23456.797526148232},{"$f":"(AD92*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":23339.513538517491}]
[null,"March",47360.137499999997,"kWh's per mo.",null,{"$f":"(F93*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":23915.093432343747},{"$f":"(G93*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":46887.720128437497},{"$f":"(H93*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":46653.281527795312},{"$f":"(I93*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":46420.015120156335},{"$f":"(J93*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":46187.91504455555},{"$f":"(K93*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":45956.97546933277},{"$f":"(L93*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":45727.190591986109},{"$f":"(M93*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":45498.554639026181},{"$f":"(N93*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":45271.061865831049},{"$f":"(O93*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":45044.706556501893},{"$f":"(P93*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":44819.483023719382},{"$f":"(Q93*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":44595.38560860078},{"$f":"(R93*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":44372.408680557775},{"$f":"(S93*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":44150.546637154985},{"$f":"(T93*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":43929.793903969214},{"$f":"(U93*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":43710.144934449367},{"$f":"(V93*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":43491.594209777126},{"$f":"(W93*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":43274.136238728235},{"$f":"(X93*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":43057.7655575346},{"$f":"(Y93*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":42842.47672974693},{"$f":"(Z93*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":42628.264346098185},{"$f":"(AA93*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":42415.123024367698},{"$f":"(AB93*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":42203.047409245861},{"$f":"(AC93*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":41992.032172199637},{"$f":"(AD93*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":41782.072011338634}]
[null,"April",60197.8359375,"kWh's per mo.",null,{"$f":"(F94*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":30397.649729589841},{"$f":"(G94*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":59597.362524023432},{"$f":"(H94*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":59299.375711403307},{"$f":"(I94*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":59002.878832846298},{"$f":"(J94*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":58707.864438682067},{"$f":"(K94*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":58414.325116488653},{"$f":"(L94*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":58122.253490906209},{"$f":"(M94*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":57831.642223451672},{"$f":"(N94*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":57542.484012334411},{"$f":"(O94*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":57254.771592272744},{"$f":"(P94*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":56968.497734311379},{"$f":"(Q94*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":56683.655245639828},{"$f":"(R94*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":56400.236969411628},{"$f":"(S94*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":56118.235784564567},{"$f":"(T94*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":55837.644605641741},{"$f":"(U94*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":55558.456382613535},{"$f":"(V94*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":55280.664100700465},{"$f":"(W94*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":55004.260780196964},{"$f":"(X94*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":54729.239476295981},{"$f":"(Y94*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":54455.593278914501},{"$f":"(Z94*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":54183.315312519924},{"$f":"(AA94*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":53912.398735957329},{"$f":"(AB94*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":53642.836742277541},{"$f":"(AC94*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":53374.622558566152},{"$f":"(AD94*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":53107.749445773319}]
[null,"May",82257.862499999988,"kWh's per mo.",null,{"$f":"(F95*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":41537.135892656246},{"$f":"(G95*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":81437.3403215625},{"$f":"(H95*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":81030.153619954683},{"$f":"(I95*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":80625.002851854908},{"$f":"(J95*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":80221.877837595632},{"$f":"(K95*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":79820.76844840766},{"$f":"(L95*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":79421.664606165621},{"$f":"(M95*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":79024.556283134792},{"$f":"(N95*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":78629.433501719119},{"$f":"(O95*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":78236.286334210527},{"$f":"(P95*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":77845.104902539475},{"$f":"(Q95*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":77455.879378026773},{"$f":"(R95*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":77068.599981136635},{"$f":"(S95*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":76683.256981230952},{"$f":"(T95*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":76299.840696324798},{"$f":"(U95*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":75918.341492843174},{"$f":"(V95*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":75538.749785378954},{"$f":"(W95*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":75161.056036452064},{"$f":"(X95*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":74785.250756269801},{"$f":"(Y95*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":74411.324502488453},{"$f":"(Z95*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":74039.267879976018},{"$f":"(AA95*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":73669.071540576129},{"$f":"(AB95*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":73300.726182873244},{"$f":"(AC95*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":72934.222551958883},{"$f":"(AD95*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":72569.551439199087}]
[null,"June",83324.137499999997,"kWh's per mo.",null,{"$f":"(F96*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":42075.564782343739},{"$f":"(G96*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":82492.979228437485},{"$f":"(H96*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":82080.514332295308},{"$f":"(I96*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":81670.111760633838},{"$f":"(J96*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":81261.761201830654},{"$f":"(K96*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":80855.452395821514},{"$f":"(L96*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":80451.175133842393},{"$f":"(M96*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":80048.919258173191},{"$f":"(N96*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":79648.674661882324},{"$f":"(O96*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":79250.431288572916},{"$f":"(P96*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":78854.179132130041},{"$f":"(Q96*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":78459.90823646939},{"$f":"(R96*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":78067.608695287039},{"$f":"(S96*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":77677.270651810599},{"$f":"(T96*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":77288.884298551551},{"$f":"(U96*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":76902.439877058787},{"$f":"(V96*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":76517.927677673491},{"$f":"(W96*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":76135.338039285125},{"$f":"(X96*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":75754.661349088696},{"$f":"(Y96*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":75375.888042343257},{"$f":"(Z96*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":74999.008602131536},{"$f":"(AA96*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":74624.013559120882},{"$f":"(AB96*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":74250.893491325289},{"$f":"(AC96*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":73879.639023868658},{"$f":"(AD96*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":73510.240828749316}]
[null,"July",91812,"kWh's per mo.",null,{"$f":"(F97*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":46361.617049999986},{"$f":"(G97*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":90896.175299999988},{"$f":"(H97*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":90441.694423499997},{"$f":"(I97*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":89989.485951382492},{"$f":"(J97*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":89539.538521625582},{"$f":"(K97*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":89091.840829017456},{"$f":"(L97*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":88646.38162487236},{"$f":"(M97*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":88203.149716747997},{"$f":"(N97*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":87762.133968164271},{"$f":"(O97*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":87323.323298323448},{"$f":"(P97*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":86886.706681831827},{"$f":"(Q97*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":86452.273148422668},{"$f":"(R97*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":86020.011782680565},{"$f":"(S97*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":85589.91172376716},{"$f":"(T97*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":85161.962165148332},{"$f":"(U97*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":84736.152354322592},{"$f":"(V97*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":84312.471592550981},{"$f":"(W97*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":83890.909234588224},{"$f":"(X97*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":83471.454688415266},{"$f":"(Y97*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":83054.097414973192},{"$f":"(Z97*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":82638.826927898321},{"$f":"(AA97*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":82225.632793258832},{"$f":"(AB97*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":81814.50462929254},{"$f":"(AC97*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":81405.43210614608},{"$f":"(AD97*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":80998.404945615344}]
[null,"August",74449.546875,"kWh's per mo.",null,{"$f":"(F98*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":37594.229313867181},{"$f":"(G98*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":73706.912644921875},{"$f":"(H98*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":73338.378081697272},{"$f":"(I98*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":72971.686191288783},{"$f":"(J98*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":72606.827760332337},{"$f":"(K98*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":72243.793621530669},{"$f":"(L98*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":71882.574653423027},{"$f":"(M98*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":71523.161780155904},{"$f":"(N98*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":71165.545971255124},{"$f":"(O98*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":70809.718241398848},{"$f":"(P98*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":70455.669650191849},{"$f":"(Q98*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":70103.391301940894},{"$f":"(R98*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":69752.874345431192},{"$f":"(S98*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":69404.109973704035},{"$f":"(T98*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":69057.08942383551},{"$f":"(U98*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":68711.803976716328},{"$f":"(V98*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":68368.244956832743},{"$f":"(W98*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":68026.40373204858},{"$f":"(X98*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":67686.271713388342},{"$f":"(Y98*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":67347.840354821397},{"$f":"(Z98*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":67011.10115304729},{"$f":"(AA98*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":66676.045647282052},{"$f":"(AB98*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":66342.665419045647},{"$f":"(AC98*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":66010.952091950414},{"$f":"(AD98*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":65680.897331490662}]
[null,"September",55181.549999999996,"kWh's per mo.",null,{"$f":"(F99*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":27864.613441874997},{"$f":"(G99*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":54631.114038749998},{"$f":"(H99*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":54357.958468556244},{"$f":"(I99*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":54086.168676213463},{"$f":"(J99*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":53815.737832832398},{"$f":"(K99*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":53546.659143668228},{"$f":"(L99*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":53278.925847949889},{"$f":"(M99*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":53012.531218710137},{"$f":"(N99*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":52747.468562616581},{"$f":"(O99*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":52483.7312198035},{"$f":"(P99*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":52221.31256370448},{"$f":"(Q99*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":51960.206000885948},{"$f":"(R99*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":51700.404970881522},{"$f":"(S99*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":51441.902946027119},{"$f":"(T99*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":51184.693431296982},{"$f":"(U99*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":50928.769964140498},{"$f":"(V99*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":50674.126114319799},{"$f":"(W99*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":50420.755483748195},{"$f":"(X99*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":50168.651706329452},{"$f":"(Y99*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":49917.808447797805},{"$f":"(Z99*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":49668.219405558812},{"$f":"(AA99*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":49419.878308531021},{"$f":"(AB99*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":49172.778916988362},{"$f":"(AC99*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":48926.915022403424},{"$f":"(AD99*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":48682.280447291407}]
[null,"October",37984.221093749999,"kWh's per mo.",null,{"$f":"(F100*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":19180.607244052728},{"$f":"(G100*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":37605.328488339845},{"$f":"(H100*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":37417.301845898139},{"$f":"(I100*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":37230.215336668647},{"$f":"(J100*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":37044.064259985302},{"$f":"(K100*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":36858.843938685379},{"$f":"(L100*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":36674.549718991955},{"$f":"(M100*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":36491.176970396991},{"$f":"(N100*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":36308.72108554501},{"$f":"(O100*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":36127.177480117287},{"$f":"(P100*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":35946.541592716705},{"$f":"(Q100*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":35766.808884753118},{"$f":"(R100*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":35587.974840329349},{"$f":"(S100*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":35410.034966127707},{"$f":"(T100*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":35232.984791297065},{"$f":"(U100*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":35056.819867340579},{"$f":"(V100*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":34881.53576800388},{"$f":"(W100*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":34707.12808916386},{"$f":"(X100*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":34533.592448718038},{"$f":"(Y100*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":34360.924486474454},{"$f":"(Z100*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":34189.119864042077},{"$f":"(AA100*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":34018.174264721863},{"$f":"(AB100*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":33848.08339339825},{"$f":"(AC100*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":33678.84297643126},{"$f":"(AD100*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":33510.448761549102}]
[null,"November",19963.0078125,"kWh's per mo.",null,{"$f":"(F101*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":10080.57033251953},{"$f":"(G101*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":19763.876809570313},{"$f":"(H101*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":19665.057425522464},{"$f":"(I101*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":19566.732138394851},{"$f":"(J101*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":19468.898477702875},{"$f":"(K101*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":19371.55398531436},{"$f":"(L101*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":19274.69621538779},{"$f":"(M101*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":19178.322734310848},{"$f":"(N101*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":19082.431120639296},{"$f":"(O101*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":18987.018965036099},{"$f":"(P101*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":18892.083870210918},{"$f":"(Q101*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":18797.623450859865},{"$f":"(R101*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":18703.635333605565},{"$f":"(S101*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":18610.117156937536},{"$f":"(T101*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":18517.066571152849},{"$f":"(U101*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":18424.481238297085},{"$f":"(V101*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":18332.358832105601},{"$f":"(W101*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":18240.697037945072},{"$f":"(X101*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":18149.493552755346},{"$f":"(Y101*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":18058.74608499157},{"$f":"(Z101*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":17968.452354566612},{"$f":"(AA101*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":17878.61009279378},{"$f":"(AB101*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":17789.217042329812},{"$f":"(AC101*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":17700.270957118162},{"$f":"(AD101*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":17611.76960233257}]
[null,"December",14319.932812499999,"kWh's per mo.",null,{"$f":"(F102*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":7231.0290728320306},{"$f":"(G102*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":14177.09148269531},{"$f":"(H102*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":14106.206025281836},{"$f":"(I102*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":14035.674995155427},{"$f":"(J102*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":13965.496620179649},{"$f":"(K102*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":13895.66913707875},{"$f":"(L102*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":13826.190791393357},{"$f":"(M102*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":13757.059837436391},{"$f":"(N102*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":13688.27453824921},{"$f":"(O102*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":13619.833165557964},{"$f":"(P102*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":13551.733999730173},{"$f":"(Q102*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":13483.975329731522},{"$f":"(R102*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":13416.555453082865},{"$f":"(S102*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":13349.472675817449},{"$f":"(T102*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":13282.725312438362},{"$f":"(U102*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":13216.311685876171},{"$f":"(V102*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":13150.230127446792},{"$f":"(W102*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":13084.478976809556},{"$f":"(X102*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":13019.056581925508},{"$f":"(Y102*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":12953.96129901588},{"$f":"(Z102*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":12889.1914925208},{"$f":"(AA102*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":12824.745535058197},{"$f":"(AB102*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":12760.621807382908},{"$f":"(AC102*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":12696.818698345993},{"$f":"(AD102*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":12633.334604854261}]
[null,"Annual",{"$f":"SUM(C171:C182)","v":613245.55546875007},"kWh's per yr.",null,{"$f":"SUM(F171:F182)","v":309666.00880338863},{"$f":"SUM(G171:G182)","v":607128.43105294928},604092.78889768443,601072.32495319599,598066.96332842996,595076.62851178786,592101.24536922888,589140.73914238275,586195.03544667084,583264.0602694375,580347.73996809043,577446.00126824982,574558.7712619087,571685.97740559897,568827.54751857114,565983.40978097834,563153.49273207341,560337.72526841296,557536.03664207086,554748.35645886057,551974.61467656633,549214.74160318333,546468.66789516748,543736.32455569168,{"$f":"SUM(AD171:AD182)","v":541017.64293291303},{"$f":"SUM(E183:AD183)","v":14072841.275743496}]
[]
[null,"Subscriber Revenue Estimate"]
[null,"Month","Total Generation (kWh)"]
[null,"January",{"$f":"C171","v":19939.896093750001},"$ per mo.",null,{"$f":"(F156)*F171","v":600.23128131920521},{"$f":"(G156)*G171","v":1209.5233938624233},{"$f":"(H156)*H171","v":1236.9324034907395},1264.9625286862433,1293.6278445488024,1322.9427451341232,1352.9219506816075,1383.5805150060035,1414.9338330565545,1446.9976486474491,1479.7880623634492,1513.3215396446672,1547.614919054555,1582.6854207352505,1618.5506550545317,1655.2286314487226,1692.7377674659822,1731.0968980145294,1770.3252848204365,1810.4426260997527,1851.4690664497994,1893.4252069646182,1936.3321155796436,1980.2113376507939,2025.0849067732986]
[null,"February",{"$f":"C172","v":26455.427343749998},"$ per mo.",null,{"$f":"(F157)*F172","v":796.36197589632707},1604.7454869598305,1641.1106244398268,1678.2998323002582,1716.3317848000142,1755.2255793753677,1795.0007462295932,1835.6772581399018,1877.2755404866105,1919.8164815095774,1963.3214427970659,2007.8122700122906,2053.3113038630395,2099.8413913198792,2147.4258970885794,2196.0887153425033,2245.85428172088,2296.7475855989569,2348.7941826362148,2402.0202076089345,2456.4523875335608,2512.1180550874587,2569.0451623337963,2627.2622947574428,2686.7986856189414]
[null,"March",47360.137499999997,"$ per mo.",null,1425.6361157262484,2872.793016245756,2937.8933787869009,3004.4689806435913,3072.5532522139556,3142.1803814623763,3213.3853310866957,3286.2038560744513,3360.6725216569548,3436.8287216702233,3514.7106973319919,3594.3575564442322,3675.8092930308153,3759.1068074201862,3844.2919267831353,3931.4074261359683,4020.4970498196362,4111.6055334655985,4204.7786264594633,4300.0631149136616,4397.5068451607194,4497.158747778908,4599.0688621623258,4703.2883616477875,4809.8695792110875]
[null,"April",60197.8359375,"$ per mo.",null,1812.0768547402015,3651.508036148708,3734.254859755873,3818.876809132802,3905.4163765045605,3993.9170170125308,4084.4231705350521,4176.9802840025459,4271.6348342183283,4368.4343511965508,4467.4274420290158,4568.6638152928354,4672.1943060111871,4778.0709011797062,4886.3467658713389,4997.0762699327497,5110.3150152856961,5226.119863847086,5344.5489660817257,5465.6617902021035,5589.5191520298731,5716.1832455340236,5845.7176740610703,5978.1874822729678,6113.659188808756]
[null,"May",82257.862499999988,"$ per mo.",null,2476.1283596873814,4989.6352796970586,5102.7054047702732,5218.3378119477729,5336.5905651043222,5457.5230439001516,5581.1959735979735,5707.6714555556773,5837.0129984100249,5969.2855499669949,6104.5555298147974,6242.8908626759303,6384.3610125150299,6529.0370174196332,6676.991525271379,6828.2988302255544,6983.0349100172962,7141.2774641131991,7303.1059527274683,7468.6016367222255,7637.8476184119891,7810.9288832928232,7987.9323427171221,8168.9468775354362,8354.0633827272668]
[null,"June",83324.137499999997,"$ per mo.",null,2508.2253980309879,5054.3138793611206,5168.8496861813228,5285.9809889198796,5405.7666041097918,5528.2666811255249,5653.5427323865106,5781.6576642451219,5912.6758085745805,6046.6629550726902,6183.6863842975918,6323.8149014521596,6467.1188709339667,6613.6702516682017,6763.5426332412553,6916.8112728531351,7073.5531331072598,7233.8469206566042,7397.7731257256037,7565.4140625276723,7736.8539105986119,7912.1787570666884,8091.4766398805787,8274.8375920169128,8462.3536866896084]
[null,"July",91812,"$ per mo.",null,2763.7272602314192,5569.1745491143329,5695.3776135718135,5824.440565672965,5956.4282133316801,6091.4068330739901,6229.4442033182804,6370.6096384096754,6514.9740234256778,6662.6098497705279,6813.5912515761775,6967.994042928146,7125.8957559349419,7287.3756796601838,7452.514899936964,7621.3963400844359,7794.10480254709,7970.7270114776102,8151.3516562847026,8336.0694361677706,8524.9731056607689,8718.157521208148,8915.7196887962473,9117.7588126640603,9324.3763451178402]
[null,"August",74449.546875,"$ per mo.",null,2241.0822355499758,4515.9948770241863,4618.3318369324315,4722.9878546891578,4830.0154824642686,4939.4684633123916,5051.4017581595153,5165.8715734011676,5282.9353891260116,5402.6519879789967,5525.0814846785879,5650.2853562028904,5778.3264726598045,5909.2691288567485,6043.1790765857704,6180.1235576402805,6320.1713375799673,6463.3927402608679,6609.8596831479199,6759.6457134277352,6912.8260449397212,7069.4775959441004,7229.6790277457912,7393.5107841935387,7561.0551320741488]
[null,"September",55181.549999999996,"$ per mo.",null,1661.0764823424292,3347.2278551897361,3423.0793856161904,3500.6497875736395,3579.9780124098461,3661.1038941490651,3744.0681694943778,3828.9124982832896,3915.6794844068872,4004.4126972030322,4095.1566933343497,4187.9570391619991,4282.8603336264496,4379.9142316467587,4479.1674680501064,4580.6698820435895,4684.4724422405807,4790.6272722541944,4899.1876768707461,5010.2081688163144,5123.7444961298606,5239.8536701566609,5358.5939941760807,5480.0250926781055,5604.2079413032843]
[null,"October",37984.221093749999,"$ per mo.",null,1143.4020312753689,2304.0643639529076,2356.2767665044435,2409.6723543102012,2464.2779395312245,2520.1209419189422,2577.2294025837678,2635.631998075718,2695.3580547841125,2756.4375636635755,2818.9011952937562,2882.7803152803081,2948.1070000048749,3014.914052731986,3083.2350200809451,3153.1042088709996,3224.5567033482257,3297.6283828028004,3372.3559395854945,3448.776897532442,3526.9296308074245,3606.8533831711516,3688.5882876871929,3772.1753868744727,3857.656653316435]
[null,"November",19963.0078125,"$ per mo.",null,600.92699089028724,1210.9253151346841,1238.3660937009513,1266.4287077503086,1295.1272486966384,1324.476127279353,1354.4900807996307,1385.1841805206309,1416.573839235409,1448.6748190063229,1481.5032390798251,1515.0755839806131,1549.4087117891979,1584.5198626070528,1620.4266672135914,1657.1471559193185,1694.6997676196065,1733.1033590536344,1772.3772142731489,1812.5410543257929,1853.6150471578699,1895.6198177415147,1938.5764584313554,1982.5065395558684,2027.4321202487436]
[null,"December",14319.932812499999,"$ per mo.",null,431.05899750129214,868.62507476585017,888.3089875851191,908.43895755278561,929.02509276988928,{"$f":"(K167)*K182","v":950.07773039714789},971.60744184567784,993.62503808534268,1016.1415750733947,1039.168359306133,1062.7169534963693,1086.7991823795505,1111.4271386514536,1136.6131890404342,1162.3699805172794,1188.7104466457815,1215.6478140772219,1243.1956091920258,1271.3676648919263,1300.1781275460423,1329.6414640943631,1359.7724693122057,1390.58627323929,1422.0983487771655,1454.3245194588046]
[null,"Annual",{"$f":"SUM(C187:C198)","v":613245.55546875007},"$ per yr.",null,{"$f":"SUM(F187:F198)","v":18459.93398319112},{"$f":"SUM(G187:G198)","v":37198.53112745659},38041.487041335888,38903.5451791796,39785.138416484995,40686.709438140962,41608.710960718687,42551.605959799519,43515.867902454549,44501.980984992078,45510.440376092971,46541.752465455625,47596.435118075315,48675.017934286028,49778.042515694884,50906.062737143046,52059.645024829442,53239.368640737113,54445.825973504849,55679.622835890448,56941.378768974566,58231.727353258306,59551.3165268105,60900.808910624561,62280.882141348215]
[]
[]
[null,"Unsubcribed Energy Generation"]
[null,"Month","Total Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F91-F124-F171),0)","v":9704.8305117285181},{"$f":"IF(G$105<Inputs!$S$22,(G91-G124-G171),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H91-H124-H171),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I91-I124-I171),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J91-J124-J171),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K91-K124-K171),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L91-L124-L171),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M91-M124-M171),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N91-N124-N171),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O91-O124-O171),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P91-P124-P171),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q91-Q124-Q171),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R91-R124-R171),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S91-S124-S171),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T91-T124-T171),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U91-U124-U171),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V91-V124-V171),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W91-W124-W171),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X91-X124-X171),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y91-Y124-Y171),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z91-Z124-Z171),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA91-AA124-AA171),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB91-AB124-AB171),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC91-AC124-AC171),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD91-AD124-AD171),0)","v":0}]
[null,"February",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F92-F125-F172),0)","v":12875.966719150392},{"$f":"IF(G$105<Inputs!$S$22,(G92-G125-G172),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H92-H125-H172),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I92-I125-I172),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J92-J125-J172),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K92-K125-K172),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L92-L125-L172),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M92-M125-M172),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N92-N125-N172),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O92-O125-O172),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P92-P125-P172),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q92-Q125-Q172),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R92-R125-R172),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S92-S125-S172),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T92-T125-T172),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U92-U125-U172),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V92-V125-V172),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W92-W125-W172),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X92-X125-X172),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y92-Y125-Y172),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z92-Z125-Z172),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA92-AA125-AA172),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB92-AB125-AB172),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC92-AC125-AC172),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD92-AD125-AD172),0)","v":0}]
[null,"March",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F93-F126-F173),0)","v":23050.376255156247},{"$f":"IF(G$105<Inputs!$S$22,(G93-G126-G173),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H93-H126-H173),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I93-I126-I173),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J93-J126-J173),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K93-K126-K173),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L93-L126-L173),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M93-M126-M173),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N93-N126-N173),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O93-O126-O173),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P93-P126-P173),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q93-Q126-Q173),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R93-R126-R173),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S93-S126-S173),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T93-T126-T173),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U93-U126-U173),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V93-V126-V173),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W93-W126-W173),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X93-X126-X173),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y93-Y126-Y173),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z93-Z126-Z173),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA93-AA126-AA173),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB93-AB126-AB173),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC93-AC126-AC173),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD93-AD126-AD173),0)","v":0}]
[null,"April",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F94-F127-F174),0)","v":29298.537575097656},{"$f":"IF(G$105<Inputs!$S$22,(G94-G127-G174),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H94-H127-H174),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I94-I127-I174),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J94-J127-J174),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K94-K127-K174),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L94-L127-L174),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M94-M127-M174),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N94-N127-N174),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O94-O127-O174),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P94-P127-P174),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q94-Q127-Q174),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R94-R127-R174),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S94-S127-S174),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T94-T127-T174),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U94-U127-U174),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V94-V127-V174),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W94-W127-W174),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X94-X127-X174),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y94-Y127-Y174),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z94-Z127-Z174),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA94-AA127-AA174),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB94-AB127-AB174),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC94-AC127-AC174),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD94-AD127-AD174),0)","v":0}]
[null,"May",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F95-F128-F175),0)","v":40035.244419843752},{"$f":"IF(G$105<Inputs!$S$22,(G95-G128-G175),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H95-H128-H175),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I95-I128-I175),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J95-J128-J175),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K95-K128-K175),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L95-L128-L175),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M95-M128-M175),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N95-N128-N175),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O95-O128-O175),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P95-P128-P175),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q95-Q128-Q175),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R95-R128-R175),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S95-S128-S175),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T95-T128-T175),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U95-U128-U175),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V95-V128-V175),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W95-W128-W175),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X95-X128-X175),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y95-Y128-Y175),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z95-Z128-Z175),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA95-AA128-AA175),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB95-AB128-AB175),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC95-AC128-AC175),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD95-AD128-AD175),0)","v":0}]
[null,"June",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F96-F129-F176),0)","v":40554.204905156243},{"$f":"IF(G$105<Inputs!$S$22,(G96-G129-G176),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H96-H129-H176),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I96-I129-I176),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J96-J129-J176),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K96-K129-K176),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L96-L129-L176),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M96-M129-M176),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N96-N129-N176),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O96-O129-O176),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P96-P129-P176),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q96-Q129-Q176),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R96-R129-R176),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S96-S129-S176),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T96-T129-T176),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U96-U129-U176),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V96-V129-V176),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W96-W129-W176),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X96-X129-X176),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y96-Y129-Y176),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z96-Z129-Z176),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA96-AA129-AA176),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB96-AB129-AB176),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC96-AC129-AC176),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD96-AD129-AD176),0)","v":0}]
[null,"July",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F97-F130-F177),0)","v":44685.282950000008},{"$f":"IF(G$105<Inputs!$S$22,(G97-G130-G177),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H97-H130-H177),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I97-I130-I177),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J97-J130-J177),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K97-K130-K177),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L97-L130-L177),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M97-M130-M177),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N97-N130-N177),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O97-O130-O177),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P97-P130-P177),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q97-Q130-Q177),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R97-R130-R177),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S97-S130-S177),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T97-T130-T177),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U97-U130-U177),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V97-V130-V177),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W97-W130-W177),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X97-X130-X177),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y97-Y130-Y177),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z97-Z130-Z177),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA97-AA130-AA177),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB97-AB130-AB177),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC97-AC130-AC177),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD97-AD130-AD177),0)","v":0}]
[null,"August",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F98-F131-F178),0)","v":36234.904670507822},{"$f":"IF(G$105<Inputs!$S$22,(G98-G131-G178),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H98-H131-H178),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I98-I131-I178),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J98-J131-J178),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K98-K131-K178),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L98-L131-L178),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M98-M131-M178),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N98-N131-N178),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O98-O131-O178),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P98-P131-P178),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q98-Q131-Q178),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R98-R131-R178),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S98-S131-S178),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T98-T131-T178),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U98-U131-U178),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V98-V131-V178),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W98-W131-W178),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X98-X131-X178),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y98-Y131-Y178),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z98-Z131-Z178),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA98-AA131-AA178),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB98-AB131-AB178),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC98-AC131-AC178),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD98-AD131-AD178),0)","v":0}]
[null,"September",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F99-F132-F179),0)","v":26857.090308124996},{"$f":"IF(G$105<Inputs!$S$22,(G99-G132-G179),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H99-H132-H179),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I99-I132-I179),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J99-J132-J179),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K99-K132-K179),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L99-L132-L179),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M99-M132-M179),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N99-N132-N179),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O99-O132-O179),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P99-P132-P179),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q99-Q132-Q179),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R99-R132-R179),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S99-S132-S179),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T99-T132-T179),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U99-U132-U179),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V99-V132-V179),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W99-W132-W179),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X99-X132-X179),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y99-Y132-Y179),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z99-Z132-Z179),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA99-AA132-AA179),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB99-AB132-AB179),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC99-AC132-AC179),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD99-AD132-AD179),0)","v":0}]
[null,"October",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F100-F133-F180),0)","v":18487.078673916018},{"$f":"IF(G$105<Inputs!$S$22,(G100-G133-G180),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H100-H133-H180),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I100-I133-I180),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J100-J133-J180),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K100-K133-K180),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L100-L133-L180),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M100-M133-M180),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N100-N133-N180),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O100-O133-O180),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P100-P133-P180),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q100-Q133-Q180),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R100-R133-R180),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S100-S133-S180),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T100-T133-T180),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U100-U133-U180),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V100-V133-V180),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W100-W133-W180),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X100-X133-X180),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y100-Y133-Y180),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z100-Z133-Z180),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA100-AA133-AA180),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB100-AB133-AB180),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC100-AC133-AC180),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD100-AD133-AD180),0)","v":0}]
[null,"November",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F101-F134-F181),0)","v":9716.07908154297},{"$f":"IF(G$105<Inputs!$S$22,(G101-G134-G181),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H101-H134-H181),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I101-I134-I181),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J101-J134-J181),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K101-K134-K181),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L101-L134-L181),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M101-M134-M181),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N101-N134-N181),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O101-O134-O181),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P101-P134-P181),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q101-Q134-Q181),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R101-R134-R181),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S101-S134-S181),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T101-T134-T181),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U101-U134-U181),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V101-V134-V181),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W101-W134-W181),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X101-X134-X181),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y101-Y134-Y181),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z101-Z134-Z181),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA101-AA134-AA181),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB101-AB134-AB181),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC101-AC134-AC181),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD101-AD134-AD181),0)","v":0}]
[null,"December",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F102-F135-F182),0)","v":6969.5709662304671},{"$f":"IF(G$105<Inputs!$S$22,(G102-G135-G182),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H102-H135-H182),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I102-I135-I182),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J102-J135-J182),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K102-K135-K182),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L102-L135-L182),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M102-M135-M182),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N102-N135-N182),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O102-O135-O182),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P102-P135-P182),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q102-Q135-Q182),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R102-R135-R182),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S102-S135-S182),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T102-T135-T182),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U102-U135-U182),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V102-V135-V182),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W102-W135-W182),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X102-X135-X182),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y102-Y135-Y182),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z102-Z135-Z182),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA102-AA135-AA182),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB102-AB135-AB182),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC102-AC135-AC182),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD102-AD135-AD182),0)","v":0}]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F204:F215)","v":298469.16703645507},{"$f":"SUM(G204:G215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E216:AD216)","v":298469.16703645507}]
[]
[]
[null,"Unsubcribed Energy Revenue"]
[null,"Month","Total Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"F204*Inputs!$S$15","v":291.14491535185556},{"$f":"G204*Inputs!$S$15","v":0},{"$f":"H204*Inputs!$S$15","v":0},{"$f":"I204*Inputs!$S$15","v":0},{"$f":"J204*Inputs!$S$15","v":0},{"$f":"K204*Inputs!$S$15","v":0},{"$f":"L204*Inputs!$S$15","v":0},{"$f":"M204*Inputs!$S$15","v":0},{"$f":"N204*Inputs!$S$15","v":0},{"$f":"O204*Inputs!$S$15","v":0},{"$f":"P204*Inputs!$S$15","v":0},{"$f":"Q204*Inputs!$S$15","v":0},{"$f":"R204*Inputs!$S$15","v":0},{"$f":"S204*Inputs!$S$15","v":0},{"$f":"T204*Inputs!$S$15","v":0},{"$f":"U204*Inputs!$S$15","v":0},{"$f":"V204*Inputs!$S$15","v":0},{"$f":"W204*Inputs!$S$15","v":0},{"$f":"X204*Inputs!$S$15","v":0},{"$f":"Y204*Inputs!$S$15","v":0},{"$f":"Z204*Inputs!$S$15","v":0},{"$f":"AA204*Inputs!$S$15","v":0},{"$f":"AB204*Inputs!$S$15","v":0},{"$f":"AC204*Inputs!$S$15","v":0},{"$f":"AD204*Inputs!$S$15","v":0}]
[null,"February",null,"$ per mo.",null,{"$f":"F205*Inputs!$S$15","v":386.27900157451177},{"$f":"G205*Inputs!$S$15","v":0},{"$f":"H205*Inputs!$S$15","v":0},{"$f":"I205*Inputs!$S$15","v":0},{"$f":"J205*Inputs!$S$15","v":0},{"$f":"K205*Inputs!$S$15","v":0},{"$f":"L205*Inputs!$S$15","v":0},{"$f":"M205*Inputs!$S$15","v":0},{"$f":"N205*Inputs!$S$15","v":0},{"$f":"O205*Inputs!$S$15","v":0},{"$f":"P205*Inputs!$S$15","v":0},{"$f":"Q205*Inputs!$S$15","v":0},{"$f":"R205*Inputs!$S$15","v":0},{"$f":"S205*Inputs!$S$15","v":0},{"$f":"T205*Inputs!$S$15","v":0},{"$f":"U205*Inputs!$S$15","v":0},{"$f":"V205*Inputs!$S$15","v":0},{"$f":"W205*Inputs!$S$15","v":0},{"$f":"X205*Inputs!$S$15","v":0},{"$f":"Y205*Inputs!$S$15","v":0},{"$f":"Z205*Inputs!$S$15","v":0},{"$f":"AA205*Inputs!$S$15","v":0},{"$f":"AB205*Inputs!$S$15","v":0},{"$f":"AC205*Inputs!$S$15","v":0},{"$f":"AD205*Inputs!$S$15","v":0}]
[null,"March",null,"$ per mo.",null,{"$f":"F206*Inputs!$S$15","v":691.51128765468741},{"$f":"G206*Inputs!$S$15","v":0},{"$f":"H206*Inputs!$S$15","v":0},{"$f":"I206*Inputs!$S$15","v":0},{"$f":"J206*Inputs!$S$15","v":0},{"$f":"K206*Inputs!$S$15","v":0},{"$f":"L206*Inputs!$S$15","v":0},{"$f":"M206*Inputs!$S$15","v":0},{"$f":"N206*Inputs!$S$15","v":0},{"$f":"O206*Inputs!$S$15","v":0},{"$f":"P206*Inputs!$S$15","v":0},{"$f":"Q206*Inputs!$S$15","v":0},{"$f":"R206*Inputs!$S$15","v":0},{"$f":"S206*Inputs!$S$15","v":0},{"$f":"T206*Inputs!$S$15","v":0},{"$f":"U206*Inputs!$S$15","v":0},{"$f":"V206*Inputs!$S$15","v":0},{"$f":"W206*Inputs!$S$15","v":0},{"$f":"X206*Inputs!$S$15","v":0},{"$f":"Y206*Inputs!$S$15","v":0},{"$f":"Z206*Inputs!$S$15","v":0},{"$f":"AA206*Inputs!$S$15","v":0},{"$f":"AB206*Inputs!$S$15","v":0},{"$f":"AC206*Inputs!$S$15","v":0},{"$f":"AD206*Inputs!$S$15","v":0}]
[null,"April",null,"$ per mo.",null,{"$f":"F207*Inputs!$S$15","v":878.9561272529296},{"$f":"G207*Inputs!$S$15","v":0},{"$f":"H207*Inputs!$S$15","v":0},{"$f":"I207*Inputs!$S$15","v":0},{"$f":"J207*Inputs!$S$15","v":0},{"$f":"K207*Inputs!$S$15","v":0},{"$f":"L207*Inputs!$S$15","v":0},{"$f":"M207*Inputs!$S$15","v":0},{"$f":"N207*Inputs!$S$15","v":0},{"$f":"O207*Inputs!$S$15","v":0},{"$f":"P207*Inputs!$S$15","v":0},{"$f":"Q207*Inputs!$S$15","v":0},{"$f":"R207*Inputs!$S$15","v":0},{"$f":"S207*Inputs!$S$15","v":0},{"$f":"T207*Inputs!$S$15","v":0},{"$f":"U207*Inputs!$S$15","v":0},{"$f":"V207*Inputs!$S$15","v":0},{"$f":"W207*Inputs!$S$15","v":0},{"$f":"X207*Inputs!$S$15","v":0},{"$f":"Y207*Inputs!$S$15","v":0},{"$f":"Z207*Inputs!$S$15","v":0},{"$f":"AA207*Inputs!$S$15","v":0},{"$f":"AB207*Inputs!$S$15","v":0},{"$f":"AC207*Inputs!$S$15","v":0},{"$f":"AD207*Inputs!$S$15","v":0}]
[null,"May",null,"$ per mo.",null,{"$f":"F208*Inputs!$S$15","v":1201.0573325953126},{"$f":"G208*Inputs!$S$15","v":0},{"$f":"H208*Inputs!$S$15","v":0},{"$f":"I208*Inputs!$S$15","v":0},{"$f":"J208*Inputs!$S$15","v":0},{"$f":"K208*Inputs!$S$15","v":0},{"$f":"L208*Inputs!$S$15","v":0},{"$f":"M208*Inputs!$S$15","v":0},{"$f":"N208*Inputs!$S$15","v":0},{"$f":"O208*Inputs!$S$15","v":0},{"$f":"P208*Inputs!$S$15","v":0},{"$f":"Q208*Inputs!$S$15","v":0},{"$f":"R208*Inputs!$S$15","v":0},{"$f":"S208*Inputs!$S$15","v":0},{"$f":"T208*Inputs!$S$15","v":0},{"$f":"U208*Inputs!$S$15","v":0},{"$f":"V208*Inputs!$S$15","v":0},{"$f":"W208*Inputs!$S$15","v":0},{"$f":"X208*Inputs!$S$15","v":0},{"$f":"Y208*Inputs!$S$15","v":0},{"$f":"Z208*Inputs!$S$15","v":0},{"$f":"AA208*Inputs!$S$15","v":0},{"$f":"AB208*Inputs!$S$15","v":0},{"$f":"AC208*Inputs!$S$15","v":0},{"$f":"AD208*Inputs!$S$15","v":0}]
[null,"June",null,"$ per mo.",null,{"$f":"F209*Inputs!$S$15","v":1216.6261471546873},{"$f":"G209*Inputs!$S$15","v":0},{"$f":"H209*Inputs!$S$15","v":0},{"$f":"I209*Inputs!$S$15","v":0},{"$f":"J209*Inputs!$S$15","v":0},{"$f":"K209*Inputs!$S$15","v":0},{"$f":"L209*Inputs!$S$15","v":0},{"$f":"M209*Inputs!$S$15","v":0},{"$f":"N209*Inputs!$S$15","v":0},{"$f":"O209*Inputs!$S$15","v":0},{"$f":"P209*Inputs!$S$15","v":0},{"$f":"Q209*Inputs!$S$15","v":0},{"$f":"R209*Inputs!$S$15","v":0},{"$f":"S209*Inputs!$S$15","v":0},{"$f":"T209*Inputs!$S$15","v":0},{"$f":"U209*Inputs!$S$15","v":0},{"$f":"V209*Inputs!$S$15","v":0},{"$f":"W209*Inputs!$S$15","v":0},{"$f":"X209*Inputs!$S$15","v":0},{"$f":"Y209*Inputs!$S$15","v":0},{"$f":"Z209*Inputs!$S$15","v":0},{"$f":"AA209*Inputs!$S$15","v":0},{"$f":"AB209*Inputs!$S$15","v":0},{"$f":"AC209*Inputs!$S$15","v":0},{"$f":"AD209*Inputs!$S$15","v":0}]
[null,"July",null,"$ per mo.",null,{"$f":"F210*Inputs!$S$15","v":1340.5584885000003},{"$f":"G210*Inputs!$S$15","v":0},{"$f":"H210*Inputs!$S$15","v":0},{"$f":"I210*Inputs!$S$15","v":0},{"$f":"J210*Inputs!$S$15","v":0},{"$f":"K210*Inputs!$S$15","v":0},{"$f":"L210*Inputs!$S$15","v":0},{"$f":"M210*Inputs!$S$15","v":0},{"$f":"N210*Inputs!$S$15","v":0},{"$f":"O210*Inputs!$S$15","v":0},{"$f":"P210*Inputs!$S$15","v":0},{"$f":"Q210*Inputs!$S$15","v":0},{"$f":"R210*Inputs!$S$15","v":0},{"$f":"S210*Inputs!$S$15","v":0},{"$f":"T210*Inputs!$S$15","v":0},{"$f":"U210*Inputs!$S$15","v":0},{"$f":"V210*Inputs!$S$15","v":0},{"$f":"W210*Inputs!$S$15","v":0},{"$f":"X210*Inputs!$S$15","v":0},{"$f":"Y210*Inputs!$S$15","v":0},{"$f":"Z210*Inputs!$S$15","v":0},{"$f":"AA210*Inputs!$S$15","v":0},{"$f":"AB210*Inputs!$S$15","v":0},{"$f":"AC210*Inputs!$S$15","v":0},{"$f":"AD210*Inputs!$S$15","v":0}]
[null,"August",null,"$ per mo.",null,{"$f":"F211*Inputs!$S$15","v":1087.0471401152347},{"$f":"G211*Inputs!$S$15","v":0},{"$f":"H211*Inputs!$S$15","v":0},{"$f":"I211*Inputs!$S$15","v":0},{"$f":"J211*Inputs!$S$15","v":0},{"$f":"K211*Inputs!$S$15","v":0},{"$f":"L211*Inputs!$S$15","v":0},{"$f":"M211*Inputs!$S$15","v":0},{"$f":"N211*Inputs!$S$15","v":0},{"$f":"O211*Inputs!$S$15","v":0},{"$f":"P211*Inputs!$S$15","v":0},{"$f":"Q211*Inputs!$S$15","v":0},{"$f":"R211*Inputs!$S$15","v":0},{"$f":"S211*Inputs!$S$15","v":0},{"$f":"T211*Inputs!$S$15","v":0},{"$f":"U211*Inputs!$S$15","v":0},{"$f":"V211*Inputs!$S$15","v":0},{"$f":"W211*Inputs!$S$15","v":0},{"$f":"X211*Inputs!$S$15","v":0},{"$f":"Y211*Inputs!$S$15","v":0},{"$f":"Z211*Inputs!$S$15","v":0},{"$f":"AA211*Inputs!$S$15","v":0},{"$f":"AB211*Inputs!$S$15","v":0},{"$f":"AC211*Inputs!$S$15","v":0},{"$f":"AD211*Inputs!$S$15","v":0}]
[null,"September",null,"$ per mo.",null,{"$f":"F212*Inputs!$S$15","v":805.71270924374983},{"$f":"G212*Inputs!$S$15","v":0},{"$f":"H212*Inputs!$S$15","v":0},{"$f":"I212*Inputs!$S$15","v":0},{"$f":"J212*Inputs!$S$15","v":0},{"$f":"K212*Inputs!$S$15","v":0},{"$f":"L212*Inputs!$S$15","v":0},{"$f":"M212*Inputs!$S$15","v":0},{"$f":"N212*Inputs!$S$15","v":0},{"$f":"O212*Inputs!$S$15","v":0},{"$f":"P212*Inputs!$S$15","v":0},{"$f":"Q212*Inputs!$S$15","v":0},{"$f":"R212*Inputs!$S$15","v":0},{"$f":"S212*Inputs!$S$15","v":0},{"$f":"T212*Inputs!$S$15","v":0},{"$f":"U212*Inputs!$S$15","v":0},{"$f":"V212*Inputs!$S$15","v":0},{"$f":"W212*Inputs!$S$15","v":0},{"$f":"X212*Inputs!$S$15","v":0},{"$f":"Y212*Inputs!$S$15","v":0},{"$f":"Z212*Inputs!$S$15","v":0},{"$f":"AA212*Inputs!$S$15","v":0},{"$f":"AB212*Inputs!$S$15","v":0},{"$f":"AC212*Inputs!$S$15","v":0},{"$f":"AD212*Inputs!$S$15","v":0}]
[null,"October",null,"$ per mo.",null,{"$f":"F213*Inputs!$S$15","v":554.6123602174805},{"$f":"G213*Inputs!$S$15","v":0},{"$f":"H213*Inputs!$S$15","v":0},{"$f":"I213*Inputs!$S$15","v":0},{"$f":"J213*Inputs!$S$15","v":0},{"$f":"K213*Inputs!$S$15","v":0},{"$f":"L213*Inputs!$S$15","v":0},{"$f":"M213*Inputs!$S$15","v":0},{"$f":"N213*Inputs!$S$15","v":0},{"$f":"O213*Inputs!$S$15","v":0},{"$f":"P213*Inputs!$S$15","v":0},{"$f":"Q213*Inputs!$S$15","v":0},{"$f":"R213*Inputs!$S$15","v":0},{"$f":"S213*Inputs!$S$15","v":0},{"$f":"T213*Inputs!$S$15","v":0},{"$f":"U213*Inputs!$S$15","v":0},{"$f":"V213*Inputs!$S$15","v":0},{"$f":"W213*Inputs!$S$15","v":0},{"$f":"X213*Inputs!$S$15","v":0},{"$f":"Y213*Inputs!$S$15","v":0},{"$f":"Z213*Inputs!$S$15","v":0},{"$f":"AA213*Inputs!$S$15","v":0},{"$f":"AB213*Inputs!$S$15","v":0},{"$f":"AC213*Inputs!$S$15","v":0},{"$f":"AD213*Inputs!$S$15","v":0}]
[null,"November",null,"$ per mo.",null,{"$f":"F214*Inputs!$S$15","v":291.48237244628911},{"$f":"G214*Inputs!$S$15","v":0},{"$f":"H214*Inputs!$S$15","v":0},{"$f":"I214*Inputs!$S$15","v":0},{"$f":"J214*Inputs!$S$15","v":0},{"$f":"K214*Inputs!$S$15","v":0},{"$f":"L214*Inputs!$S$15","v":0},{"$f":"M214*Inputs!$S$15","v":0},{"$f":"N214*Inputs!$S$15","v":0},{"$f":"O214*Inputs!$S$15","v":0},{"$f":"P214*Inputs!$S$15","v":0},{"$f":"Q214*Inputs!$S$15","v":0},{"$f":"R214*Inputs!$S$15","v":0},{"$f":"S214*Inputs!$S$15","v":0},{"$f":"T214*Inputs!$S$15","v":0},{"$f":"U214*Inputs!$S$15","v":0},{"$f":"V214*Inputs!$S$15","v":0},{"$f":"W214*Inputs!$S$15","v":0},{"$f":"X214*Inputs!$S$15","v":0},{"$f":"Y214*Inputs!$S$15","v":0},{"$f":"Z214*Inputs!$S$15","v":0},{"$f":"AA214*Inputs!$S$15","v":0},{"$f":"AB214*Inputs!$S$15","v":0},{"$f":"AC214*Inputs!$S$15","v":0},{"$f":"AD214*Inputs!$S$15","v":0}]
[null,"December",null,"$ per mo.",null,{"$f":"F215*Inputs!$S$15","v":209.087128986914},{"$f":"G215*Inputs!$S$15","v":0},{"$f":"H215*Inputs!$S$15","v":0},{"$f":"I215*Inputs!$S$15","v":0},{"$f":"J215*Inputs!$S$15","v":0},{"$f":"K215*Inputs!$S$15","v":0},{"$f":"L215*Inputs!$S$15","v":0},{"$f":"M215*Inputs!$S$15","v":0},{"$f":"N215*Inputs!$S$15","v":0},{"$f":"O215*Inputs!$S$15","v":0},{"$f":"P215*Inputs!$S$15","v":0},{"$f":"Q215*Inputs!$S$15","v":0},{"$f":"R215*Inputs!$S$15","v":0},{"$f":"S215*Inputs!$S$15","v":0},{"$f":"T215*Inputs!$S$15","v":0},{"$f":"U215*Inputs!$S$15","v":0},{"$f":"V215*Inputs!$S$15","v":0},{"$f":"W215*Inputs!$S$15","v":0},{"$f":"X215*Inputs!$S$15","v":0},{"$f":"Y215*Inputs!$S$15","v":0},{"$f":"Z215*Inputs!$S$15","v":0},{"$f":"AA215*Inputs!$S$15","v":0},{"$f":"AB215*Inputs!$S$15","v":0},{"$f":"AC215*Inputs!$S$15","v":0},{"$f":"AD215*Inputs!$S$15","v":0}]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F221:F232)","v":8954.0750110936515},{"$f":"SUM(G221:G232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Energy Offset"]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"F136","v":408830.37031250005},{"$f":"C239/C241","v":0.45425596701388893}]
[null,"Non-solar",{"$f":"IF(C239>C241,0,(C241-C239))","v":491169.62968749995},{"$f":"C240/C241","v":0.54574403298611107}]
[null,"Annual Load:",{"$f":"Inputs!E9","v":900000}]

{"sheet":"System Ownership-Host Anchor","index":8,"n_rows":241,"n_cols":32,"rows_kept":241,"cut":false,"hidden":false,"merged":[[19,1,19,2],[104,1,104,2]]}
[null,"Community Solar: System Ownership with Land Lease"]
[null,"Host site owns and operates a community solar project installed on a thier property and is the Anchor Subscriber"]
[]
[null,"Summary Financial Metrics"]
[]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF32+AF39+AF48","v":-3428414.4532408053}]
[null,"25-Year Revenues:","$",{"$f":"AF55+AF65+AF73","v":2563148.028521359}]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":-865266.42471944634}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E76+NPV(Inputs!L5,F76:AD76)","v":-1048784.7219071062}]
[null,"Return on Investment (ROI):","%",{"$f":"(D8+D7)/(-D7)","v":-0.2523809290039391}]
[null,"Internal Rate of Return (IRR)","$",{"$f":"IRR(E81:AD81)","v":-8.2467561152304469E-2}]
[null,"Upfront Costs","$",{"$f":"E32+E48","v":-2017920}]
[null,"Average Annual Revenue","$",{"$f":"AVERAGE(E76:AD76)","v":-33279.477873824857}]
[null,"Payback Period:","years",{"$f":"E78","v":25}]
[]
[]
[null,"Business Case"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"INSTALLATION COSTS"]
[null,"Generation Equipment","$",0.47581941847550441,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D23","v":-904056.89510345843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:AE23)","v":-904056.89510345843}]
[null,"Balance of Plant","$",0.23620447232666417,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D24","v":-448788.49742066191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-448788.49742066191]
[null,"Interconnection","$",6.0103076242341374E-2,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D25","v":-114195.84486044862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-114195.84486044862]
[null,"Development Costs & Fee","$",0.22787303295549008,{"$f":"-((Inputs!$E$4*Inputs!$E$8)*1000)*$D26","v":-432958.76261543116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-432958.76261543116]
[null,"Site Preparation cost","$/Installed watt",0.06,{"$f":"-(Inputs!E4*1000)*D27","v":-60000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60000]
[null,"Site Purchase Cost","$",0,{"$f":"D28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Removal Cost","$",0,{"$f":"D29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Site lease cost (based on per acre $=>)","$/Acre/Yr",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Annual lease cost increase",null,0.01]
[null,"Total Installation Costs",null,null,{"$f":"SUM(E23:E30)","v":-1960000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF23:AF30)","v":-1960000}]
[]
[null,"CAPITAL COSTS"]
[null,"Construction loan","$",null,{"$f":"-E32*Inputs!K24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E35:AE35)","v":0}]
[null,"Construction loan payments","$",null,null,{"$f":"-IF(F20=0,0,IF(F20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(G20=0,0,IF(G20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(H20=0,0,IF(H20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(I20=0,0,IF(I20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(J20=0,0,IF(J20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(K20=0,0,IF(K20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(L20=0,0,IF(L20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(M20=0,0,IF(M20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(N20=0,0,IF(N20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(O20=0,0,IF(O20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(P20=0,0,IF(P20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Q20=0,0,IF(Q20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(R20=0,0,IF(R20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(S20=0,0,IF(S20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(T20=0,0,IF(T20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(U20=0,0,IF(U20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(V20=0,0,IF(V20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(W20=0,0,IF(W20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(X20=0,0,IF(X20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Y20=0,0,IF(Y20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(Z20=0,0,IF(Z20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AA20=0,0,IF(AA20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AB20=0,0,IF(AB20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AC20=0,0,IF(AC20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},{"$f":"-IF(AD20=0,0,IF(AD20<=Inputs!$K$26,-PMT(Inputs!$K$25/12,Inputs!$K$26*12,Inputs!$K$24*($E$35))*12,0))","v":0},null,{"$f":"SUM(E36:AE36)","v":0}]
[null,"Operating loan","$",null,null,{"$f":"-E32*Inputs!K28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Operating loan payments","$",null,null,{"$f":"IF(F20=0,0,IF(F20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(G20=0,0,IF(G20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(H20=0,0,IF(H20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(I20=0,0,IF(I20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(J20=0,0,IF(J20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(K20=0,0,IF(K20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(L20=0,0,IF(L20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(M20=0,0,IF(M20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(N20=0,0,IF(N20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(O20=0,0,IF(O20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(P20=0,0,IF(P20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Q20=0,0,IF(Q20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(R20=0,0,IF(R20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(S20=0,0,IF(S20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(T20=0,0,IF(T20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(U20=0,0,IF(U20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(V20=0,0,IF(V20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(W20=0,0,IF(W20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(X20=0,0,IF(X20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Y20=0,0,IF(Y20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(Z20=0,0,IF(Z20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AA20=0,0,IF(AA20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AB20=0,0,IF(AB20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AC20=0,0,IF(AC20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},{"$f":"IF(AD20=0,0,IF(AD20<=Inputs!$K$30,-PMT(Inputs!$K$29/12,Inputs!$K$30*12,Inputs!$K$28*($E$32))*12,0))","v":0},null,0]
[null,"Total Cost of Capital",null,null,{"$f":"SUM(E35:E38)","v":0},{"$f":"SUM(F35:F38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"OPERATING EXPENSES",null,"$/kW/Yr"]
[null,"Fixed O&M Expense","$",10.4,null,{"$f":"-D42*Inputs!E4","v":-10400},{"$f":"F42*1.02","v":-10608},{"$f":"G42*1.02","v":-10820.16},-11036.563200000001,-11257.294464000001,-11482.440353280001,-11712.0891603456,-11946.330943552512,-12185.257562423561,-12428.962713672034,-12677.541967945475,-12931.092807304385,-13189.714663450473,-13453.508956719483,-13722.579135853872,-13997.03071857095,-14276.971332942368,-14562.510759601217,{"$f":"W42*1.02","v":-14853.760974793242},-15150.836194289108,0,0,0,0,0,null,{"$f":"SUM(E42:AE42)","v":-252692.64590874431}]
[null,"Insurance","$",3.4,null,{"$f":"-D43*Inputs!E4","v":-3400},{"$f":"F43*1.02","v":-3468},-3537.36,-3608.1072000000004,-3680.2693440000003,-3753.8747308800002,-3828.9522254976005,-3905.5312700075524,-3983.6418954077035,-4063.3147333158577,-4144.5810279821753,-4227.4726485418187,-4312.0221015126554,-4398.2625435429081,-4486.2277944137668,-4575.9523503020419,-4667.4713973080825,-4760.8208252542445,-4856.0372417593298,-4953.1579865945168,-5052.2211463264075,-5153.2655692529361,-5256.3308806379946,-5361.4574982507547,-5468.6866482157702,null,-108903.0190590041]
[null,"Project Administration","$",5.2,null,{"$f":"-D44*Inputs!E4","v":-5200},-5304,-5410.08,-5518.2816000000003,-5628.6472320000003,-5741.2201766400003,-5856.0445801728001,-5973.1654717762558,-6092.6287812117807,-6214.4813568360169,-6338.7709839727377,-6465.5464036521926,-6594.8573317252367,-6726.7544783597414,-6861.2895679269359,-6998.5153592854749,-7138.4856664711842,-7281.2553798006084,-7426.880487396621,-7575.4180971445539,-7726.9264590874454,-7881.4649882691947,-8039.0942880345783,-8199.87617379527,-8363.8736972711758,null,-166557.55856082978]
[null,"Land lease","$","$ per year",{"$f":"-((Inputs!E4*175)/43560)*D30","v":0},{"$f":"E45*(1+D31)","v":0},{"$f":"F45*(1+E31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subscriber Acquisition","$","Annual",{"$f":"-'Subscriber Mgt'!I72","v":-57920},{"$f":"-('Subscriber Mgt'!E78+'Subscriber Mgt'!E79)","v":-13131.5625},{"$f":"-('Subscriber Mgt'!F78+'Subscriber Mgt'!F79)","v":-18000.9375},{"$f":"-('Subscriber Mgt'!G78+'Subscriber Mgt'!G79)","v":-12487.44890625},{"$f":"-('Subscriber Mgt'!H78+'Subscriber Mgt'!H79)","v":-12915.272373437498},{"$f":"-('Subscriber Mgt'!I78+'Subscriber Mgt'!I79)","v":-13299.280544640624},{"$f":"-('Subscriber Mgt'!J78+'Subscriber Mgt'!J79)","v":-13694.808960979843},{"$f":"-('Subscriber Mgt'!K78+'Subscriber Mgt'!K79)","v":-14102.203229809238},{"$f":"-('Subscriber Mgt'!L78+'Subscriber Mgt'!L79)","v":-14521.819326703517},{"$f":"-('Subscriber Mgt'!M78+'Subscriber Mgt'!M79)","v":-14954.023906504623},{"$f":"-('Subscriber Mgt'!N78+'Subscriber Mgt'!N79)","v":-15399.194623699763},{"$f":"-('Subscriber Mgt'!O78+'Subscriber Mgt'!O79)","v":-15857.720462410754},{"$f":"-('Subscriber Mgt'!P78+'Subscriber Mgt'!P79)","v":-16330.002076283079},{"$f":"-('Subscriber Mgt'!Q78+'Subscriber Mgt'!Q79)","v":-16816.452138571571},{"$f":"-('Subscriber Mgt'!R78+'Subscriber Mgt'!R79)","v":-17317.49570272872},{"$f":"-('Subscriber Mgt'!S78+'Subscriber Mgt'!S79)","v":-17833.570573810579},{"$f":"-('Subscriber Mgt'!T78+'Subscriber Mgt'!T79)","v":-18365.1276910249},{"$f":"-('Subscriber Mgt'!U78+'Subscriber Mgt'!U79)","v":-18912.631521755648},{"$f":"-('Subscriber Mgt'!V78+'Subscriber Mgt'!V79)","v":-19476.560467408315},{"$f":"-('Subscriber Mgt'!W78+'Subscriber Mgt'!W79)","v":-20057.407281430565},{"$f":"-('Subscriber Mgt'!X78+'Subscriber Mgt'!X79)","v":-20655.679499873484},{"$f":"-('Subscriber Mgt'!Y78+'Subscriber Mgt'!Y79)","v":-21271.899884869687},{"$f":"-('Subscriber Mgt'!Z78+'Subscriber Mgt'!Z79)","v":-21906.606881415781},{"$f":"-('Subscriber Mgt'!AA78+'Subscriber Mgt'!AA79)","v":-22560.355087858257},{"$f":"-('Subscriber Mgt'!AB78+'Subscriber Mgt'!AB79)","v":-23233.715740494004},{"$f":"-('Subscriber Mgt'!AC78+'Subscriber Mgt'!AC79)","v":-23927.277212708828},null,-494949.05409466941]
[null,"Ongoing Transactional and Billing Costs","$","Annual",null,{"$f":"-('Subscriber Mgt'!E80+'Subscriber Mgt'!E81+'Subscriber Mgt'!E82)","v":-14955.5625},{"$f":"-('Subscriber Mgt'!F80+'Subscriber Mgt'!F81+'Subscriber Mgt'!F82)","v":-14745.09375},{"$f":"-('Subscriber Mgt'!G80+'Subscriber Mgt'!G81+'Subscriber Mgt'!G82)","v":-12806.61290859375},{"$f":"-('Subscriber Mgt'!H80+'Subscriber Mgt'!H81+'Subscriber Mgt'!H82)","v":-13190.811295851563},{"$f":"-('Subscriber Mgt'!I80+'Subscriber Mgt'!I81+'Subscriber Mgt'!I82)","v":-13586.53563472711},{"$f":"-('Subscriber Mgt'!J80+'Subscriber Mgt'!J81+'Subscriber Mgt'!J82)","v":-13994.131703768922},{"$f":"-('Subscriber Mgt'!K80+'Subscriber Mgt'!K81+'Subscriber Mgt'!K82)","v":-14413.955654881989},{"$f":"-('Subscriber Mgt'!L80+'Subscriber Mgt'!L81+'Subscriber Mgt'!L82)","v":-14846.374324528451},{"$f":"-('Subscriber Mgt'!M80+'Subscriber Mgt'!M81+'Subscriber Mgt'!M82)","v":-15291.765554264306},{"$f":"-('Subscriber Mgt'!N80+'Subscriber Mgt'!N81+'Subscriber Mgt'!N82)","v":-15750.518520892238},{"$f":"-('Subscriber Mgt'!O80+'Subscriber Mgt'!O81+'Subscriber Mgt'!O82)","v":-16223.034076519003},{"$f":"-('Subscriber Mgt'!P80+'Subscriber Mgt'!P81+'Subscriber Mgt'!P82)","v":-16709.725098814572},{"$f":"-('Subscriber Mgt'!Q80+'Subscriber Mgt'!Q81+'Subscriber Mgt'!Q82)","v":-17211.016851779008},{"$f":"-('Subscriber Mgt'!R80+'Subscriber Mgt'!R81+'Subscriber Mgt'!R82)","v":-17727.347357332379},{"$f":"-('Subscriber Mgt'!S80+'Subscriber Mgt'!S81+'Subscriber Mgt'!S82)","v":-18259.167778052353},{"$f":"-('Subscriber Mgt'!T80+'Subscriber Mgt'!T81+'Subscriber Mgt'!T82)","v":-18806.942811393925},{"$f":"-('Subscriber Mgt'!U80+'Subscriber Mgt'!U81+'Subscriber Mgt'!U82)","v":-19371.151095735742},{"$f":"-('Subscriber Mgt'!V80+'Subscriber Mgt'!V81+'Subscriber Mgt'!V82)","v":-19952.285628607817},{"$f":"-('Subscriber Mgt'!W80+'Subscriber Mgt'!W81+'Subscriber Mgt'!W82)","v":-20550.854197466051},{"$f":"-('Subscriber Mgt'!X80+'Subscriber Mgt'!X81+'Subscriber Mgt'!X82)","v":-21167.379823390031},{"$f":"-('Subscriber Mgt'!Y80+'Subscriber Mgt'!Y81+'Subscriber Mgt'!Y82)","v":-21802.401218091734},{"$f":"-('Subscriber Mgt'!Z80+'Subscriber Mgt'!Z81+'Subscriber Mgt'!Z82)","v":-22456.473254634486},{"$f":"-('Subscriber Mgt'!AA80+'Subscriber Mgt'!AA81+'Subscriber Mgt'!AA82)","v":-23130.167452273527},{"$f":"-('Subscriber Mgt'!AB80+'Subscriber Mgt'!AB81+'Subscriber Mgt'!AB82)","v":-23824.072475841727},{"$f":"-('Subscriber Mgt'!AC80+'Subscriber Mgt'!AC81+'Subscriber Mgt'!AC82)","v":-24538.794650116983},null,-445312.17561755772]
[null,"Total Operating Expenses",null,null,{"$f":"SUM(E42:E47)","v":-57920},-47087.125,-52126.03125,-45061.661814843748,-46269.035669289064,-47452.02721936773,-48666.475925548766,-49913.244850707226,-51193.221336568284,-52507.317699811974,-53856.471948415914,-55241.648518830145,-56663.839034596051,-58124.063087038943,-59623.369038683231,-61162.834850057501,-62743.568930577298,-64366.711014213026,-66033.433060672207,-67744.940182845807,-69502.471601291691,-55853.448708375276,-57397.810693572392,-58985.947708804357,-60619.121888381756,-62298.63220831276,null,{"$f":"SUM(AF42:AF47)","v":-1468414.4532408053}]
[]
[null,"OPERATING RESERVES",null,"$/kW/Yr"]
[null,"Annual reserve contribution","$",10.4,null,{"$f":"-F42","v":10400},{"$f":"-G42","v":10608},10820.16,11036.563200000001,11257.294464000001,11482.440353280001,11712.0891603456,11946.330943552512,12185.257562423561,12428.962713672034,12677.541967945475,12931.092807304385,13189.714663450473,13453.508956719483,13722.579135853872,13997.03071857095,14276.971332942368,14562.510759601217,14853.760974793242,15150.836194289108,0,0,0,0,0]
[null,"Cumulative reserves","$",10.4,null,{"$f":"F51+F53","v":10400},{"$f":"F52+F54+G51+G53","v":21216},{"$f":"G52+G54+H51+H53","v":32460.48},43929.849600000001,55628.606592000004,67561.338723840003,79732.725498316795,92147.540008283133,104810.6508084488,12916.373016168975,26091.07349266133,39529.267978683536,53236.226354426188,67217.323897683687,81478.043391806335,96023.977275811441,110860.82983749665,125994.41945041556,141430.68085559286,15744.986633280845,16351.020081052409,16969.174197779404,17599.691396840939,18242.818939883706,18898.809033787325]
[null,"Inverter replacement","$",3.4,null,0,{"$f":"F53*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-N52","v":-104810.6508084488},0,{"$f":"P53*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-X52","v":-141430.68085559286},0,0,0,0,0]
[null,"Reserve interest","$",5.2,null,{"$f":"F52*0.02","v":208},{"$f":"G52*0.02","v":424.32},432.8064,441.46252800000002,450.29177856000001,459.29761413120002,468.48356641382401,477.85323774210048,487.41030249694251,497.15850854688136,507.10167871781903,517.24371229217536,527.58858653801883,538.14035826877921,548.90316543415486,559.88122874283795,571.07885331769467,582.50043038404851,594.15043899172952,606.03344777156417,618.15411672699543,630.51719906153539,643.12754304276609,655.99009390362141,669.10989578169381]
[null,"Reserve interest revenue",null,null,null,{"$f":"F54","v":208},{"$f":"G54","v":424.32},432.8064,441.46252800000002,450.29177856000001,459.29761413120002,468.48356641382401,477.85323774210048,487.41030249694251,497.15850854688136,507.10167871781903,517.24371229217536,527.58858653801883,538.14035826877921,548.90316543415486,559.88122874283795,571.07885331769467,582.50043038404851,594.15043899172952,606.03344777156417,618.15411672699543,630.51719906153539,643.12754304276609,{"$f":"AC52+AC54","v":18898.809033787325},{"$f":"SUM(AD52:AD54)","v":19567.918929569019},null,{"$f":"SUM(E55:AE55)","v":50258.23265853741}]
[]
[null,"INCENTIVES PAYMENTS"]
[null,"Federal ITC",{"$f":"IF(Inputs!K13=\"Yes\",Inputs!L13,0)","v":0.26},"Year 1",null,{"$f":"-(E23+E24+E25+E26+E27)*C58","v":509600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E58:AE58)","v":509600}]
[null,"Federal MACRS Cash Equivalent",{"$f":"IF(Inputs!$K$14=\"Yes\",Inputs!L14,0)","v":0.35},null,null,{"$f":"IF(F20=1,(-$E$32+$E$25-($F$58/2))*0.2*$C$59)+IF(F20=2,(-$E$32+$E$25-($F$58/2))*0.32*$C$59)+IF(F20=3,(-$E$32+$E$25-($F$58/2))*0.192*$C$59)+IF(F20=4,(-$E$32+$E$25-($F$58/2))*0.1152*$C$59)+IF(F20=5,(-$E$32+$E$25-($F$58/2))*0.1152*$C$59)+IF(F20=6,(-$E$32+$E$25-($F$58/2))*0.0576*$C$59,0)","v":111370.29085976862},178192.46537562978,106915.47922537786,64149.287535226707,64149.287535226707,32074.643767613354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556851.45429884305]
[null,"SRECs","$ over payout term",{"$f":"Inputs!L10","v":0},null,{"$f":"IF(F20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(G20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(H20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(I20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(J20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(K20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(L20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(M20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(N20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(O20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(P20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Q20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(R20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(S20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(T20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(U20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(V20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(W20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(X20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Y20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(Z20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AA20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AB20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AC20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},{"$f":"IF(AD20<=Inputs!$L$10,((Inputs!$L$8*$AE$103)/1000)/Inputs!$L$10,0)","v":0},null,0]
[null,{"$f":"Inputs!J17","v":"[NAME]"},{"$f":"Inputs!L17","v":0},{"$f":"Inputs!K17","v":"(please select)"},null,{"$f":"IF(D61=\"$ per installed watt\",(C61*Inputs!$E$4*1000),C61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J18","v":"[NAME]"},{"$f":"Inputs!L18","v":0},{"$f":"Inputs!K18","v":"(please select)"},null,{"$f":"IF(D62=\"$ per installed watt\",(C62*Inputs!$E$4*1000),C62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J19","v":"[NAME]"},{"$f":"Inputs!L19","v":0},{"$f":"Inputs!K19","v":"(please select)"},null,{"$f":"IF(D63=\"$ per installed watt\",(C63*Inputs!$E$4*1000),C63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!J20","v":"[NAME]"},{"$f":"Inputs!L20","v":0},{"$f":"Inputs!K20","v":"(please select)"},null,{"$f":"IF(D64=\"$ per installed watt\",(C64*Inputs!$E$4*1000),C64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Incentive Payments",null,null,null,{"$f":"SUM(F58:F64)","v":620970.29085976863},178192.46537562978,106915.47922537786,64149.287535226707,64149.287535226707,32074.643767613354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AF58:AF64)","v":1066451.4542988432}]
[]
[null,"REVENUES"]
[null,"Anchor Payments","$","Annual",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E68:AE68)","v":0}]
[null,"Host Net Metering",null,null,null,{"$f":"F152","v":14706.854911251565},{"$f":"G152","v":15040.126950395435},15380.95126721835,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680982,17204.484590688891,17594.355415998489,17993.06110408044,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906783,23022.564049143537,23544.278373061177,24077.815265273122,24623.442636999469,25181.434470596516,null,487410.79589970078]
[null,"Subscriber Payments",null,null,null,{"$f":"F199*(1-Inputs!$S$12)","v":14767.947186552898},{"$f":"G199*(1-Inputs!$S$12)","v":29758.824901965272},{"$f":"H199*(1-Inputs!$S$12)","v":30433.189633068712},{"$f":"I199*(1-Inputs!$S$12)","v":31122.83614334368},{"$f":"J199*(1-Inputs!$S$12)","v":31828.110733187998},{"$f":"K199*(1-Inputs!$S$12)","v":32549.367550512772},{"$f":"L199*(1-Inputs!$S$12)","v":33286.968768574952},{"$f":"M199*(1-Inputs!$S$12)","v":34041.284767839614},{"$f":"N199*(1-Inputs!$S$12)","v":34812.694321963638},{"$f":"O199*(1-Inputs!$S$12)","v":35601.584787993663},{"$f":"P199*(1-Inputs!$S$12)","v":36408.35230087438},{"$f":"Q199*(1-Inputs!$S$12)","v":37233.401972364503},{"$f":"R199*(1-Inputs!$S$12)","v":38077.148094460252},{"$f":"S199*(1-Inputs!$S$12)","v":38940.014347428827},{"$f":"T199*(1-Inputs!$S$12)","v":39822.43401255591},{"$f":"U199*(1-Inputs!$S$12)","v":40724.850189714438},{"$f":"V199*(1-Inputs!$S$12)","v":41647.716019863554},{"$f":"W199*(1-Inputs!$S$12)","v":42591.494912589696},{"$f":"X199*(1-Inputs!$S$12)","v":43556.660778803882},{"$f":"Y199*(1-Inputs!$S$12)","v":44543.69826871236},{"$f":"Z199*(1-Inputs!$S$12)","v":45553.103015179659},{"$f":"AA199*(1-Inputs!$S$12)","v":46585.381882606649},{"$f":"AB199*(1-Inputs!$S$12)","v":47641.053221448405},{"$f":"AC199*(1-Inputs!$S$12)","v":48720.647128499651},{"$f":"AD199*(1-Inputs!$S$12)","v":49824.705713078576},null,950073.47065318399]
[null,"Unsubscribed energy payments",null,null,null,{"$f":"F233","v":8954.0750110936515},{"$f":"G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8954.0750110936515]
[null,"Site Lease Revenues","$","Fixed Annual",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F68:F72)","v":38428.877108898116},{"$f":"SUM(G68:G72)","v":44798.951852360711},45814.140900287064,46852.33514722847,47914.055913999815,48999.836335066968,50110.221626255938,51245.769358528501,52407.049737962123,53594.645892074099,54809.154162634382,56051.184405113847,57321.36029491813,58620.319640561283,59948.714703936042,61307.212527841941,62696.49527093536,64117.260550270046,65570.221791599703,67056.10858761915,68575.667064323192,70129.660255667826,71718.868486721534,73344.089765499113,75006.140183675088,null,{"$f":"SUM(AF68:AF72)","v":1446438.3415639785}]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E32+E39+E48","v":-2017920},{"$f":"F39+F48+F55+F65+F73","v":612520.04296866676},{"$f":"G39+G48+G55+G65+G73","v":171289.7059779905},108100.76471082118,65174.049541166118,65061.608008418792,32867.301791262755,665.46034196253459,530.40125970231747,387.14234064709308,235.33245220506797,74.607322522053437,-95.410917190027249,-275.11420558279497,-464.90903985316982,-665.2169806873062,-876.47517399251956,-1099.1368899599693,-1333.6720800181138,-1580.5679522543796,-1840.3295659009746,13340.372472674913,13362.366761156969,13376.048320959941,31623.776910904679,32275.426904931344,null,{"$f":"SUM(E76:AE76)","v":-865266.42471944634}]
[null,"Cumulative Cashflow","$",null,{"$f":"D76+E76","v":-2017920},{"$f":"E77+F76","v":-1405399.9570313334},{"$f":"F77+G76","v":-1234110.2510533428},-1126009.4863425216,-1060835.4368013556,-995773.82879293675,-962906.52700167405,-962241.06665971153,-961710.66540000925,-961323.5230593622,-961088.19060715707,-961013.58328463498,-961108.994201825,-961384.10840740777,-961849.01744726091,-962514.23442794825,-963390.70960194082,-964489.84649190074,-965823.51857191883,-967404.08652417315,-969244.41609007411,-955904.04361739918,-942541.67685624224,-929165.62853528233,-897541.85162437765,-865266.42471944634,null,{"$f":"AD77","v":-865266.42471944634}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F78:AD78)","v":25},{"$f":"IF(F77<0,1,IF(AND(F77>0,E77<0),(-E77/(F77-E77)),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Internal Rate of Return"]
[null,"Internal Net Benefits (Costs)","$",null,{"$f":"E32+E48+E55","v":-2017920},{"$f":"F48+F55+F65+F73","v":612520.04296866676},{"$f":"G48+G55+G65+G73","v":171289.7059779905},108100.76471082118,65174.049541166118,65061.608008418792,32867.301791262755,665.46034196253459,530.40125970231747,387.14234064709308,235.33245220506797,74.607322522053437,-95.410917190027249,-275.11420558279497,-464.90903985316982,-665.2169806873062,-876.47517399251956,-1099.1368899599693,-1333.6720800181138,-1580.5679522543796,-1840.3295659009746,13340.372472674913,13362.366761156969,13376.048320959941,31623.776910904679,32275.426904931344,null,{"$f":"SUM(E81:AE81)","v":-865266.42471944634}]
[null,"Internal Cumulative Cashflow","$",null,{"$f":"D81+E81","v":-2017920},{"$f":"E82+F81","v":-1405399.9570313334},{"$f":"F82+G81","v":-1234110.2510533428},{"$f":"G82+H81","v":-1126009.4863425216},-1060835.4368013556,-995773.82879293675,-962906.52700167405,-962241.06665971153,-961710.66540000925,-961323.5230593622,-961088.19060715707,-961013.58328463498,-961108.994201825,-961384.10840740777,-961849.01744726091,-962514.23442794825,-963390.70960194082,-964489.84649190074,-965823.51857191883,-967404.08652417315,-969244.41609007411,-955904.04361739918,-942541.67685624224,-929165.62853528233,-897541.85162437765,-865266.42471944634,null,{"$f":"AD82","v":-865266.42471944634}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F83:AD83)","v":25},{"$f":"IF(F82<0,1,IF(AND(F82>0,E82<0),(-E82/(F82-E82)),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[null,"Power Generation and Value of Power"]
[]
[null,"Power Generated"]
[null,"Month","Total Generation (kWh)",null,{"$f":"D186","v":0},"Anchor Subscription"]
[null,"January",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E44,Inputs!D26)","v":33233.16015625},"kWh's per mo.",null,{"$f":"($C91*(1-Inputs!$E$18))","v":33066.994355468749},{"$f":"(F91*(1-Inputs!$E$18))","v":32901.659383691403},{"$f":"(G91*(1-Inputs!$E$18))","v":32737.151086772945},{"$f":"(H91*(1-Inputs!$E$18))","v":32573.465331339081},{"$f":"(I91*(1-Inputs!$E$18))","v":32410.598004682386},{"$f":"(J91*(1-Inputs!$E$18))","v":32248.545014658976},{"$f":"(K91*(1-Inputs!$E$18))","v":32087.302289585681},{"$f":"(L91*(1-Inputs!$E$18))","v":31926.865778137751},{"$f":"(M91*(1-Inputs!$E$18))","v":31767.231449247061},{"$f":"(N91*(1-Inputs!$E$18))","v":31608.395292000827},{"$f":"(O91*(1-Inputs!$E$18))","v":31450.353315540822},{"$f":"(P91*(1-Inputs!$E$18))","v":31293.101548963117},{"$f":"(Q91*(1-Inputs!$E$18))","v":31136.636041218302},{"$f":"(R91*(1-Inputs!$E$18))","v":30980.952861012211},{"$f":"(S91*(1-Inputs!$E$18))","v":30826.048096707149},{"$f":"(T91*(1-Inputs!$E$18))","v":30671.917856223612},{"$f":"(U91*(1-Inputs!$E$18))","v":30518.558266942495},{"$f":"(V91*(1-Inputs!$E$18))","v":30365.965475607783},{"$f":"(W91*(1-Inputs!$E$18))","v":30214.135648229745},{"$f":"(X91*(1-Inputs!$E$18))","v":30063.064969988598},{"$f":"(Y91*(1-Inputs!$E$18))","v":29912.749645138654},{"$f":"(Z91*(1-Inputs!$E$18))","v":29763.185896912961},{"$f":"(AA91*(1-Inputs!$E$18))","v":29614.369967428396},{"$f":"(AB91*(1-Inputs!$E$18))","v":29466.298117591254},{"$f":"(AC91*(1-Inputs!$E$18))","v":29318.966627003298}]
[null,"February",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E45,Inputs!D27)","v":44092.37890625},"kWh's per mo.",null,{"$f":"($C92*(1-Inputs!$E$18))","v":43871.917011718753},{"$f":"(F92*(1-Inputs!$E$18))","v":43652.557426660162},{"$f":"(G92*(1-Inputs!$E$18))","v":43434.294639526859},{"$f":"(H92*(1-Inputs!$E$18))","v":43217.123166329227},{"$f":"(I92*(1-Inputs!$E$18))","v":43001.037550497582},{"$f":"(J92*(1-Inputs!$E$18))","v":42786.032362745093},{"$f":"(K92*(1-Inputs!$E$18))","v":42572.102200931367},{"$f":"(L92*(1-Inputs!$E$18))","v":42359.241689926712},{"$f":"(M92*(1-Inputs!$E$18))","v":42147.44548147708},{"$f":"(N92*(1-Inputs!$E$18))","v":41936.708254069694},{"$f":"(O92*(1-Inputs!$E$18))","v":41727.024712799343},{"$f":"(P92*(1-Inputs!$E$18))","v":41518.389589235347},{"$f":"(Q92*(1-Inputs!$E$18))","v":41310.797641289173},{"$f":"(R92*(1-Inputs!$E$18))","v":41104.243653082725},{"$f":"(S92*(1-Inputs!$E$18))","v":40898.722434817311},{"$f":"(T92*(1-Inputs!$E$18))","v":40694.228822643221},{"$f":"(U92*(1-Inputs!$E$18))","v":40490.757678530004},{"$f":"(V92*(1-Inputs!$E$18))","v":40288.303890137351},{"$f":"(W92*(1-Inputs!$E$18))","v":40086.862370686664},{"$f":"(X92*(1-Inputs!$E$18))","v":39886.428058833233},{"$f":"(Y92*(1-Inputs!$E$18))","v":39686.995918539069},{"$f":"(Z92*(1-Inputs!$E$18))","v":39488.560938946372},{"$f":"(AA92*(1-Inputs!$E$18))","v":39291.118134251643},{"$f":"(AB92*(1-Inputs!$E$18))","v":39094.662543580387},{"$f":"(AC92*(1-Inputs!$E$18))","v":38899.189230862488}]
[null,"March",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E46,Inputs!D28)","v":78933.5625},"kWh's per mo.",null,{"$f":"($C93*(1-Inputs!$E$18))","v":78538.894687499997},{"$f":"(F93*(1-Inputs!$E$18))","v":78146.200214062497},{"$f":"(G93*(1-Inputs!$E$18))","v":77755.46921299219},{"$f":"(H93*(1-Inputs!$E$18))","v":77366.691866927227},{"$f":"(I93*(1-Inputs!$E$18))","v":76979.85840759259},{"$f":"(J93*(1-Inputs!$E$18))","v":76594.959115554622},{"$f":"(K93*(1-Inputs!$E$18))","v":76211.984319976851},{"$f":"(L93*(1-Inputs!$E$18))","v":75830.92439837697},{"$f":"(M93*(1-Inputs!$E$18))","v":75451.769776385088},{"$f":"(N93*(1-Inputs!$E$18))","v":75074.510927503157},{"$f":"(O93*(1-Inputs!$E$18))","v":74699.138372865636},{"$f":"(P93*(1-Inputs!$E$18))","v":74325.642681001307},{"$f":"(Q93*(1-Inputs!$E$18))","v":73954.014467596295},{"$f":"(R93*(1-Inputs!$E$18))","v":73584.244395258313},{"$f":"(S93*(1-Inputs!$E$18))","v":73216.323173282028},{"$f":"(T93*(1-Inputs!$E$18))","v":72850.241557415618},{"$f":"(U93*(1-Inputs!$E$18))","v":72485.990349628541},{"$f":"(V93*(1-Inputs!$E$18))","v":72123.560397880399},{"$f":"(W93*(1-Inputs!$E$18))","v":71762.942595891},{"$f":"(X93*(1-Inputs!$E$18))","v":71404.127882911547},{"$f":"(Y93*(1-Inputs!$E$18))","v":71047.107243496983},{"$f":"(Z93*(1-Inputs!$E$18))","v":70691.871707279497},{"$f":"(AA93*(1-Inputs!$E$18))","v":70338.412348743106},{"$f":"(AB93*(1-Inputs!$E$18))","v":69986.720286999393},{"$f":"(AC93*(1-Inputs!$E$18))","v":69636.786685564395}]
[null,"April",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E47,Inputs!D29)","v":100329.7265625},"kWh's per mo.",null,{"$f":"($C94*(1-Inputs!$E$18))","v":99828.077929687497},{"$f":"(F94*(1-Inputs!$E$18))","v":99328.937540039056},{"$f":"(G94*(1-Inputs!$E$18))","v":98832.292852338855},{"$f":"(H94*(1-Inputs!$E$18))","v":98338.131388077163},{"$f":"(I94*(1-Inputs!$E$18))","v":97846.440731136783},{"$f":"(J94*(1-Inputs!$E$18))","v":97357.208527481096},{"$f":"(K94*(1-Inputs!$E$18))","v":96870.422484843686},{"$f":"(L94*(1-Inputs!$E$18))","v":96386.070372419461},{"$f":"(M94*(1-Inputs!$E$18))","v":95904.140020557359},{"$f":"(N94*(1-Inputs!$E$18))","v":95424.619320454571},{"$f":"(O94*(1-Inputs!$E$18))","v":94947.4962238523},{"$f":"(P94*(1-Inputs!$E$18))","v":94472.758742733044},{"$f":"(Q94*(1-Inputs!$E$18))","v":94000.394949019377},{"$f":"(R94*(1-Inputs!$E$18))","v":93530.392974274277},{"$f":"(S94*(1-Inputs!$E$18))","v":93062.741009402904},{"$f":"(T94*(1-Inputs!$E$18))","v":92597.427304355893},{"$f":"(U94*(1-Inputs!$E$18))","v":92134.440167834109},{"$f":"(V94*(1-Inputs!$E$18))","v":91673.767966994943},{"$f":"(W94*(1-Inputs!$E$18))","v":91215.399127159966},{"$f":"(X94*(1-Inputs!$E$18))","v":90759.322131524168},{"$f":"(Y94*(1-Inputs!$E$18))","v":90305.525520866548},{"$f":"(Z94*(1-Inputs!$E$18))","v":89853.997893262218},{"$f":"(AA94*(1-Inputs!$E$18))","v":89404.727903795909},{"$f":"(AB94*(1-Inputs!$E$18))","v":88957.704264276923},{"$f":"(AC94*(1-Inputs!$E$18))","v":88512.915742955534}]
[null,"May",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E48,Inputs!D30)","v":137096.4375},"kWh's per mo.",null,{"$f":"($C95*(1-Inputs!$E$18))","v":136410.95531250001},{"$f":"(F95*(1-Inputs!$E$18))","v":135728.90053593752},{"$f":"(G95*(1-Inputs!$E$18))","v":135050.25603325781},{"$f":"(H95*(1-Inputs!$E$18))","v":134375.00475309152},{"$f":"(I95*(1-Inputs!$E$18))","v":133703.12972932606},{"$f":"(J95*(1-Inputs!$E$18))","v":133034.61408067943},{"$f":"(K95*(1-Inputs!$E$18))","v":132369.44101027603},{"$f":"(L95*(1-Inputs!$E$18))","v":131707.59380522466},{"$f":"(M95*(1-Inputs!$E$18))","v":131049.05583619855},{"$f":"(N95*(1-Inputs!$E$18))","v":130393.81055701755},{"$f":"(O95*(1-Inputs!$E$18))","v":129741.84150423246},{"$f":"(P95*(1-Inputs!$E$18))","v":129093.13229671129},{"$f":"(Q95*(1-Inputs!$E$18))","v":128447.66663522774},{"$f":"(R95*(1-Inputs!$E$18))","v":127805.4283020516},{"$f":"(S95*(1-Inputs!$E$18))","v":127166.40116054134},{"$f":"(T95*(1-Inputs!$E$18))","v":126530.56915473864},{"$f":"(U95*(1-Inputs!$E$18))","v":125897.91630896494},{"$f":"(V95*(1-Inputs!$E$18))","v":125268.42672742011},{"$f":"(W95*(1-Inputs!$E$18))","v":124642.08459378302},{"$f":"(X95*(1-Inputs!$E$18))","v":124018.8741708141},{"$f":"(Y95*(1-Inputs!$E$18))","v":123398.77979996003},{"$f":"(Z95*(1-Inputs!$E$18))","v":122781.78590096023},{"$f":"(AA95*(1-Inputs!$E$18))","v":122167.87697145542},{"$f":"(AB95*(1-Inputs!$E$18))","v":121557.03758659815},{"$f":"(AC95*(1-Inputs!$E$18))","v":120949.25239866515}]
[null,"June",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E49,Inputs!D31)","v":138873.5625},"kWh's per mo.",null,{"$f":"($C96*(1-Inputs!$E$18))","v":138179.19468749998},{"$f":"(F96*(1-Inputs!$E$18))","v":137488.29871406249},{"$f":"(G96*(1-Inputs!$E$18))","v":136800.85722049218},{"$f":"(H96*(1-Inputs!$E$18))","v":136116.85293438972},{"$f":"(I96*(1-Inputs!$E$18))","v":135436.26866971777},{"$f":"(J96*(1-Inputs!$E$18))","v":134759.08732636919},{"$f":"(K96*(1-Inputs!$E$18))","v":134085.29188973733},{"$f":"(L96*(1-Inputs!$E$18))","v":133414.86543028866},{"$f":"(M96*(1-Inputs!$E$18))","v":132747.79110313722},{"$f":"(N96*(1-Inputs!$E$18))","v":132084.05214762152},{"$f":"(O96*(1-Inputs!$E$18))","v":131423.63188688341},{"$f":"(P96*(1-Inputs!$E$18))","v":130766.51372744898},{"$f":"(Q96*(1-Inputs!$E$18))","v":130112.68115881174},{"$f":"(R96*(1-Inputs!$E$18))","v":129462.11775301768},{"$f":"(S96*(1-Inputs!$E$18))","v":128814.80716425259},{"$f":"(T96*(1-Inputs!$E$18))","v":128170.73312843133},{"$f":"(U96*(1-Inputs!$E$18))","v":127529.87946278916},{"$f":"(V96*(1-Inputs!$E$18))","v":126892.23006547522},{"$f":"(W96*(1-Inputs!$E$18))","v":126257.76891514784},{"$f":"(X96*(1-Inputs!$E$18))","v":125626.4800705721},{"$f":"(Y96*(1-Inputs!$E$18))","v":124998.34767021924},{"$f":"(Z96*(1-Inputs!$E$18))","v":124373.35593186815},{"$f":"(AA96*(1-Inputs!$E$18))","v":123751.48915220881},{"$f":"(AB96*(1-Inputs!$E$18))","v":123132.73170644777},{"$f":"(AC96*(1-Inputs!$E$18))","v":122517.06804791553}]
[null,"July",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E50,Inputs!D32)","v":153020},"kWh's per mo.",null,{"$f":"($C97*(1-Inputs!$E$18))","v":152254.9},{"$f":"(F97*(1-Inputs!$E$18))","v":151493.62549999999},{"$f":"(G97*(1-Inputs!$E$18))","v":150736.15737249999},{"$f":"(H97*(1-Inputs!$E$18))","v":149982.47658563749},{"$f":"(I97*(1-Inputs!$E$18))","v":149232.5642027093},{"$f":"(J97*(1-Inputs!$E$18))","v":148486.40138169576},{"$f":"(K97*(1-Inputs!$E$18))","v":147743.96937478727},{"$f":"(L97*(1-Inputs!$E$18))","v":147005.24952791334},{"$f":"(M97*(1-Inputs!$E$18))","v":146270.22328027379},{"$f":"(N97*(1-Inputs!$E$18))","v":145538.87216387241},{"$f":"(O97*(1-Inputs!$E$18))","v":144811.17780305305},{"$f":"(P97*(1-Inputs!$E$18))","v":144087.12191403779},{"$f":"(Q97*(1-Inputs!$E$18))","v":143366.68630446761},{"$f":"(R97*(1-Inputs!$E$18))","v":142649.85287294528},{"$f":"(S97*(1-Inputs!$E$18))","v":141936.60360858057},{"$f":"(T97*(1-Inputs!$E$18))","v":141226.92059053766},{"$f":"(U97*(1-Inputs!$E$18))","v":140520.78598758497},{"$f":"(V97*(1-Inputs!$E$18))","v":139818.18205764703},{"$f":"(W97*(1-Inputs!$E$18))","v":139119.09114735879},{"$f":"(X97*(1-Inputs!$E$18))","v":138423.495691622},{"$f":"(Y97*(1-Inputs!$E$18))","v":137731.37821316387},{"$f":"(Z97*(1-Inputs!$E$18))","v":137042.72132209805},{"$f":"(AA97*(1-Inputs!$E$18))","v":136357.50771548756},{"$f":"(AB97*(1-Inputs!$E$18))","v":135675.72017691014},{"$f":"(AC97*(1-Inputs!$E$18))","v":134997.34157602559}]
[null,"August",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E51,Inputs!D33)","v":124082.578125},"kWh's per mo.",null,{"$f":"($C98*(1-Inputs!$E$18))","v":123462.165234375},{"$f":"(F98*(1-Inputs!$E$18))","v":122844.85440820313},{"$f":"(G98*(1-Inputs!$E$18))","v":122230.63013616212},{"$f":"(H98*(1-Inputs!$E$18))","v":121619.47698548131},{"$f":"(I98*(1-Inputs!$E$18))","v":121011.3796005539},{"$f":"(J98*(1-Inputs!$E$18))","v":120406.32270255113},{"$f":"(K98*(1-Inputs!$E$18))","v":119804.29108903838},{"$f":"(L98*(1-Inputs!$E$18))","v":119205.26963359318},{"$f":"(M98*(1-Inputs!$E$18))","v":118609.24328542521},{"$f":"(N98*(1-Inputs!$E$18))","v":118016.19706899808},{"$f":"(O98*(1-Inputs!$E$18))","v":117426.11608365309},{"$f":"(P98*(1-Inputs!$E$18))","v":116838.98550323483},{"$f":"(Q98*(1-Inputs!$E$18))","v":116254.79057571865},{"$f":"(R98*(1-Inputs!$E$18))","v":115673.51662284006},{"$f":"(S98*(1-Inputs!$E$18))","v":115095.14903972586},{"$f":"(T98*(1-Inputs!$E$18))","v":114519.67329452722},{"$f":"(U98*(1-Inputs!$E$18))","v":113947.07492805459},{"$f":"(V98*(1-Inputs!$E$18))","v":113377.33955341431},{"$f":"(W98*(1-Inputs!$E$18))","v":112810.45285564724},{"$f":"(X98*(1-Inputs!$E$18))","v":112246.40059136901},{"$f":"(Y98*(1-Inputs!$E$18))","v":111685.16858841215},{"$f":"(Z98*(1-Inputs!$E$18))","v":111126.7427454701},{"$f":"(AA98*(1-Inputs!$E$18))","v":110571.10903174274},{"$f":"(AB98*(1-Inputs!$E$18))","v":110018.25348658403},{"$f":"(AC98*(1-Inputs!$E$18))","v":109468.16221915111}]
[null,"September",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E52,Inputs!D34)","v":91969.25},"kWh's per mo.",null,{"$f":"($C99*(1-Inputs!$E$18))","v":91509.403749999998},{"$f":"(F99*(1-Inputs!$E$18))","v":91051.856731249994},{"$f":"(G99*(1-Inputs!$E$18))","v":90596.59744759374},{"$f":"(H99*(1-Inputs!$E$18))","v":90143.614460355777},{"$f":"(I99*(1-Inputs!$E$18))","v":89692.896388053996},{"$f":"(J99*(1-Inputs!$E$18))","v":89244.431906113721},{"$f":"(K99*(1-Inputs!$E$18))","v":88798.209746583147},{"$f":"(L99*(1-Inputs!$E$18))","v":88354.218697850229},{"$f":"(M99*(1-Inputs!$E$18))","v":87912.447604360976},{"$f":"(N99*(1-Inputs!$E$18))","v":87472.885366339164},{"$f":"(O99*(1-Inputs!$E$18))","v":87035.520939507463},{"$f":"(P99*(1-Inputs!$E$18))","v":86600.343334809921},{"$f":"(Q99*(1-Inputs!$E$18))","v":86167.341618135877},{"$f":"(R99*(1-Inputs!$E$18))","v":85736.504910045202},{"$f":"(S99*(1-Inputs!$E$18))","v":85307.822385494976},{"$f":"(T99*(1-Inputs!$E$18))","v":84881.283273567504},{"$f":"(U99*(1-Inputs!$E$18))","v":84456.876857199662},{"$f":"(V99*(1-Inputs!$E$18))","v":84034.59247291366},{"$f":"(W99*(1-Inputs!$E$18))","v":83614.419510549094},{"$f":"(X99*(1-Inputs!$E$18))","v":83196.347412996343},{"$f":"(Y99*(1-Inputs!$E$18))","v":82780.36567593136},{"$f":"(Z99*(1-Inputs!$E$18))","v":82366.463847551699},{"$f":"(AA99*(1-Inputs!$E$18))","v":81954.631528313941},{"$f":"(AB99*(1-Inputs!$E$18))","v":81544.858370672373},{"$f":"(AC99*(1-Inputs!$E$18))","v":81137.134078819014}]
[null,"October",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E53,Inputs!D35)","v":63307.03515625},"kWh's per mo.",null,{"$f":"($C100*(1-Inputs!$E$18))","v":62990.499980468747},{"$f":"(F100*(1-Inputs!$E$18))","v":62675.547480566405},{"$f":"(G100*(1-Inputs!$E$18))","v":62362.169743163569},{"$f":"(H100*(1-Inputs!$E$18))","v":62050.358894447752},{"$f":"(I100*(1-Inputs!$E$18))","v":61740.10709997551},{"$f":"(J100*(1-Inputs!$E$18))","v":61431.406564475634},{"$f":"(K100*(1-Inputs!$E$18))","v":61124.249531653259},{"$f":"(L100*(1-Inputs!$E$18))","v":60818.628283994993},{"$f":"(M100*(1-Inputs!$E$18))","v":60514.53514257502},{"$f":"(N100*(1-Inputs!$E$18))","v":60211.962466862147},{"$f":"(O100*(1-Inputs!$E$18))","v":59910.902654527839},{"$f":"(P100*(1-Inputs!$E$18))","v":59611.348141255199},{"$f":"(Q100*(1-Inputs!$E$18))","v":59313.291400548922},{"$f":"(R100*(1-Inputs!$E$18))","v":59016.724943546178},{"$f":"(S100*(1-Inputs!$E$18))","v":58721.64131882845},{"$f":"(T100*(1-Inputs!$E$18))","v":58428.033112234305},{"$f":"(U100*(1-Inputs!$E$18))","v":58135.892946673135},{"$f":"(V100*(1-Inputs!$E$18))","v":57845.213481939769},{"$f":"(W100*(1-Inputs!$E$18))","v":57555.987414530071},{"$f":"(X100*(1-Inputs!$E$18))","v":57268.207477457421},{"$f":"(Y100*(1-Inputs!$E$18))","v":56981.866440070131},{"$f":"(Z100*(1-Inputs!$E$18))","v":56696.957107869777},{"$f":"(AA100*(1-Inputs!$E$18))","v":56413.472322330425},{"$f":"(AB100*(1-Inputs!$E$18))","v":56131.40496071877},{"$f":"(AC100*(1-Inputs!$E$18))","v":55850.747935915177}]
[null,"November",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E54,Inputs!D36)","v":33271.6796875},"kWh's per mo.",null,{"$f":"($C101*(1-Inputs!$E$18))","v":33105.3212890625},{"$f":"(F101*(1-Inputs!$E$18))","v":32939.79468261719},{"$f":"(G101*(1-Inputs!$E$18))","v":32775.095709204106},{"$f":"(H101*(1-Inputs!$E$18))","v":32611.220230658084},{"$f":"(I101*(1-Inputs!$E$18))","v":32448.164129504792},{"$f":"(J101*(1-Inputs!$E$18))","v":32285.923308857269},{"$f":"(K101*(1-Inputs!$E$18))","v":32124.493692312983},{"$f":"(L101*(1-Inputs!$E$18))","v":31963.871223851416},{"$f":"(M101*(1-Inputs!$E$18))","v":31804.05186773216},{"$f":"(N101*(1-Inputs!$E$18))","v":31645.031608393499},{"$f":"(O101*(1-Inputs!$E$18))","v":31486.806450351531},{"$f":"(P101*(1-Inputs!$E$18))","v":31329.372418099774},{"$f":"(Q101*(1-Inputs!$E$18))","v":31172.725556009274},{"$f":"(R101*(1-Inputs!$E$18))","v":31016.861928229227},{"$f":"(S101*(1-Inputs!$E$18))","v":30861.777618588083},{"$f":"(T101*(1-Inputs!$E$18))","v":30707.468730495144},{"$f":"(U101*(1-Inputs!$E$18))","v":30553.931386842669},{"$f":"(V101*(1-Inputs!$E$18))","v":30401.161729908454},{"$f":"(W101*(1-Inputs!$E$18))","v":30249.155921258913},{"$f":"(X101*(1-Inputs!$E$18))","v":30097.910141652617},{"$f":"(Y101*(1-Inputs!$E$18))","v":29947.420590944355},{"$f":"(Z101*(1-Inputs!$E$18))","v":29797.683487989634},{"$f":"(AA101*(1-Inputs!$E$18))","v":29648.695070549686},{"$f":"(AB101*(1-Inputs!$E$18))","v":29500.451595196937},{"$f":"(AC101*(1-Inputs!$E$18))","v":29352.949337220951}]
[null,"December",{"$f":"IF(Inputs!$E$22=\"PV Watts\",Inputs!$E$4*Inputs!E55,Inputs!D37)","v":23866.5546875},"kWh's per mo.",null,{"$f":"($C102*(1-Inputs!$E$18))","v":23747.221914062498},{"$f":"(F102*(1-Inputs!$E$18))","v":23628.485804492186},{"$f":"(G102*(1-Inputs!$E$18))","v":23510.343375469725},{"$f":"(H102*(1-Inputs!$E$18))","v":23392.791658592378},{"$f":"(I102*(1-Inputs!$E$18))","v":23275.827700299415},{"$f":"(J102*(1-Inputs!$E$18))","v":23159.448561797919},{"$f":"(K102*(1-Inputs!$E$18))","v":23043.65131898893},{"$f":"(L102*(1-Inputs!$E$18))","v":22928.433062393986},{"$f":"(M102*(1-Inputs!$E$18))","v":22813.790897082017},{"$f":"(N102*(1-Inputs!$E$18))","v":22699.721942596607},{"$f":"(O102*(1-Inputs!$E$18))","v":22586.223332883623},{"$f":"(P102*(1-Inputs!$E$18))","v":22473.292216219204},{"$f":"(Q102*(1-Inputs!$E$18))","v":22360.925755138109},{"$f":"(R102*(1-Inputs!$E$18))","v":22249.121126362417},{"$f":"(S102*(1-Inputs!$E$18))","v":22137.875520730606},{"$f":"(T102*(1-Inputs!$E$18))","v":22027.186143126954},{"$f":"(U102*(1-Inputs!$E$18))","v":21917.050212411319},{"$f":"(V102*(1-Inputs!$E$18))","v":21807.464961349262},{"$f":"(W102*(1-Inputs!$E$18))","v":21698.427636542514},{"$f":"(X102*(1-Inputs!$E$18))","v":21589.935498359802},{"$f":"(Y102*(1-Inputs!$E$18))","v":21481.985820868002},{"$f":"(Z102*(1-Inputs!$E$18))","v":21374.575891763663},{"$f":"(AA102*(1-Inputs!$E$18))","v":21267.703012304846},{"$f":"(AB102*(1-Inputs!$E$18))","v":21161.364497243321},{"$f":"(AC102*(1-Inputs!$E$18))","v":21055.557674757103}]
[null,"Annual",{"$f":"SUM(C91:C102)","v":1022075.92578125},"kWh's per yr.",null,{"$f":"SUM(F91:F102)","v":1016965.5461523437},{"$f":"SUM(G91:G102)","v":1011880.7184215819},1006821.3148294741,1001787.2082553268,996778.27221405006,991794.38085297984,986835.40894871484,981901.23190397141,976991.72574445163,972106.76711572928,967246.23328015057,962410.00211374974,957597.95210318116,952809.9623426653,948045.9125309519,943305.68296829716,938589.15455345553,933896.20878068823,929226.72773678473,924580.59409810102,919957.69112761028,915357.90267197241,910781.11315861263,906227.20759281947,{"$f":"SUM(AD91:AD102)","v":901696.07155485533},{"$f":"SUM(E103:AD103)","v":23955590.99105252}]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Anchor Rate Schedule:"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C109*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F109*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G109*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H109*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I109*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J109*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K109*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L109*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M109*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N109*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O109*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P109*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q109*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R109*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S109*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T109*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U109*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V109*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W109*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X109*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y109*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z109*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA109*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB109*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC109*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"February",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C110*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F110*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G110*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H110*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I110*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J110*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K110*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L110*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M110*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N110*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O110*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P110*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q110*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R110*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S110*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T110*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U110*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V110*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W110*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X110*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y110*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z110*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA110*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB110*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC110*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"March",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C111*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F111*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G111*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H111*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I111*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J111*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K111*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L111*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M111*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N111*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O111*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P111*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q111*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R111*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S111*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T111*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U111*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V111*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W111*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X111*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y111*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z111*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA111*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB111*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC111*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"April",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C112*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F112*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G112*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H112*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I112*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J112*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K112*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L112*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M112*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N112*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O112*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P112*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q112*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R112*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S112*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T112*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U112*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V112*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W112*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X112*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y112*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z112*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA112*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB112*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC112*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"May",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C113*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F113*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G113*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H113*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I113*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J113*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K113*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L113*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M113*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N113*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O113*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P113*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q113*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R113*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S113*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T113*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U113*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V113*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W113*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X113*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y113*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z113*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA113*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB113*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC113*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"June",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C114*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F114*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G114*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H114*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I114*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J114*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K114*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L114*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M114*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N114*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O114*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P114*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q114*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R114*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S114*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T114*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U114*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V114*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W114*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X114*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y114*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z114*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA114*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB114*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC114*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"July",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C115*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F115*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G115*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H115*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I115*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J115*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K115*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L115*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M115*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N115*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O115*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P115*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q115*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R115*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S115*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T115*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U115*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V115*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W115*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X115*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y115*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z115*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA115*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB115*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC115*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"August",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C116*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F116*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G116*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H116*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I116*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J116*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K116*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L116*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M116*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N116*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O116*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P116*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q116*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R116*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S116*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T116*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U116*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V116*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W116*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X116*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y116*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z116*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA116*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB116*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC116*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"September",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C117*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F117*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G117*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H117*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I117*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J117*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K117*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L117*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M117*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N117*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O117*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P117*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q117*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R117*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S117*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T117*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U117*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V117*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W117*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X117*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y117*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z117*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA117*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB117*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC117*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"October",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C118*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F118*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G118*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H118*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I118*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J118*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K118*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L118*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M118*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N118*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O118*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P118*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q118*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R118*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S118*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T118*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U118*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V118*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W118*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X118*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y118*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z118*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA118*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB118*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC118*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"November",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C119*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F119*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G119*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H119*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I119*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J119*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K119*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L119*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M119*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N119*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O119*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P119*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q119*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R119*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S119*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T119*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U119*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V119*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W119*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X119*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y119*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z119*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA119*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB119*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC119*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"December",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C120*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F120*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G120*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H120*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I120*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J120*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K120*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L120*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M120*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N120*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O120*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P120*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q120*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R120*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S120*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T120*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U120*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V120*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W120*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X120*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y120*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z120*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA120*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB120*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC120*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[]
[null,"Anchor Generation Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"Inputs!S4","v":0.4},"Anchor Subscription"]
[null,"January",{"$f":"C91*Inputs!$S$4","v":13293.2640625},"kWh's per mo.",null,{"$f":"C124","v":13293.2640625},{"$f":"F124-(F124*Inputs!$E$18)","v":13226.7977421875},{"$f":"G124-(G124*Inputs!$E$18)","v":13160.663753476563},{"$f":"H124-(H124*Inputs!$E$18)","v":13094.86043470918},{"$f":"I124-(I124*Inputs!$E$18)","v":13029.386132535634},{"$f":"J124-(J124*Inputs!$E$18)","v":12964.239201872955},{"$f":"K124-(K124*Inputs!$E$18)","v":12899.41800586359},{"$f":"L124-(L124*Inputs!$E$18)","v":12834.920915834273},{"$f":"M124-(M124*Inputs!$E$18)","v":12770.746311255101},{"$f":"N124-(N124*Inputs!$E$18)","v":12706.892579698826},{"$f":"O124-(O124*Inputs!$E$18)","v":12643.358116800331},{"$f":"P124-(P124*Inputs!$E$18)","v":12580.14132621633},{"$f":"Q124-(Q124*Inputs!$E$18)","v":12517.240619585247},{"$f":"R124-(R124*Inputs!$E$18)","v":12454.654416487321},{"$f":"S124-(S124*Inputs!$E$18)","v":12392.381144404884},{"$f":"T124-(T124*Inputs!$E$18)","v":12330.41923868286},{"$f":"U124-(U124*Inputs!$E$18)","v":12268.767142489445},{"$f":"V124-(V124*Inputs!$E$18)","v":12207.423306776998},{"$f":"W124-(W124*Inputs!$E$18)","v":12146.386190243113},{"$f":"X124-(X124*Inputs!$E$18)","v":12085.654259291898},{"$f":"Y124-(Y124*Inputs!$E$18)","v":12025.225987995438},{"$f":"Z124-(Z124*Inputs!$E$18)","v":11965.099858055461},{"$f":"AA124-(AA124*Inputs!$E$18)","v":11905.274358765184},{"$f":"AB124-(AB124*Inputs!$E$18)","v":11845.747986971359},{"$f":"AC124-(AC124*Inputs!$E$18)","v":11786.519247036502}]
[null,"February",{"$f":"C92*Inputs!$S$4","v":17636.951562500002},"kWh's per mo.",null,{"$f":"C125","v":17636.951562500002},{"$f":"F125-(F125*Inputs!$E$18)","v":17548.766804687501},{"$f":"G125-(G125*Inputs!$E$18)","v":17461.022970664064},{"$f":"H125-(H125*Inputs!$E$18)","v":17373.717855810744},{"$f":"I125-(I125*Inputs!$E$18)","v":17286.849266531692},{"$f":"J125-(J125*Inputs!$E$18)","v":17200.415020199034},{"$f":"K125-(K125*Inputs!$E$18)","v":17114.41294509804},{"$f":"L125-(L125*Inputs!$E$18)","v":17028.840880372551},{"$f":"M125-(M125*Inputs!$E$18)","v":16943.696675970688},{"$f":"N125-(N125*Inputs!$E$18)","v":16858.978192590836},{"$f":"O125-(O125*Inputs!$E$18)","v":16774.68330162788},{"$f":"P125-(P125*Inputs!$E$18)","v":16690.809885119739},{"$f":"Q125-(Q125*Inputs!$E$18)","v":16607.355835694139},{"$f":"R125-(R125*Inputs!$E$18)","v":16524.319056515669},{"$f":"S125-(S125*Inputs!$E$18)","v":16441.697461233092},{"$f":"T125-(T125*Inputs!$E$18)","v":16359.488973926927},{"$f":"U125-(U125*Inputs!$E$18)","v":16277.691529057292},{"$f":"V125-(V125*Inputs!$E$18)","v":16196.303071412007},{"$f":"W125-(W125*Inputs!$E$18)","v":16115.321556054947},{"$f":"X125-(X125*Inputs!$E$18)","v":16034.744948274672},{"$f":"Y125-(Y125*Inputs!$E$18)","v":15954.571223533299},{"$f":"Z125-(Z125*Inputs!$E$18)","v":15874.798367415633},{"$f":"AA125-(AA125*Inputs!$E$18)","v":15795.424375578556},{"$f":"AB125-(AB125*Inputs!$E$18)","v":15716.447253700662},{"$f":"AC125-(AC125*Inputs!$E$18)","v":15637.865017432159}]
[null,"March",{"$f":"C93*Inputs!$S$4","v":31573.425000000003},"kWh's per mo.",null,31573.425000000003,{"$f":"F126-(F126*Inputs!$E$18)","v":31415.557875000002},{"$f":"G126-(G126*Inputs!$E$18)","v":31258.480085625004},{"$f":"H126-(H126*Inputs!$E$18)","v":31102.187685196877},{"$f":"I126-(I126*Inputs!$E$18)","v":30946.676746770892},{"$f":"J126-(J126*Inputs!$E$18)","v":30791.943363037037},{"$f":"K126-(K126*Inputs!$E$18)","v":30637.983646221852},{"$f":"L126-(L126*Inputs!$E$18)","v":30484.793727990742},{"$f":"M126-(M126*Inputs!$E$18)","v":30332.36975935079},{"$f":"N126-(N126*Inputs!$E$18)","v":30180.707910554036},{"$f":"O126-(O126*Inputs!$E$18)","v":30029.804371001264},{"$f":"P126-(P126*Inputs!$E$18)","v":29879.655349146258},{"$f":"Q126-(Q126*Inputs!$E$18)","v":29730.257072400527},{"$f":"R126-(R126*Inputs!$E$18)","v":29581.605787038523},{"$f":"S126-(S126*Inputs!$E$18)","v":29433.697758103332},{"$f":"T126-(T126*Inputs!$E$18)","v":29286.529269312814},{"$f":"U126-(U126*Inputs!$E$18)","v":29140.096622966252},{"$f":"V126-(V126*Inputs!$E$18)","v":28994.396139851422},{"$f":"W126-(W126*Inputs!$E$18)","v":28849.424159152164},{"$f":"X126-(X126*Inputs!$E$18)","v":28705.177038356404},{"$f":"Y126-(Y126*Inputs!$E$18)","v":28561.651153164621},{"$f":"Z126-(Z126*Inputs!$E$18)","v":28418.842897398798},{"$f":"AA126-(AA126*Inputs!$E$18)","v":28276.748682911802},{"$f":"AB126-(AB126*Inputs!$E$18)","v":28135.364939497242},{"$f":"AC126-(AC126*Inputs!$E$18)","v":27994.688114799756}]
[null,"April",{"$f":"C94*Inputs!$S$4","v":40131.890625},"kWh's per mo.",null,40131.890625,{"$f":"F127-(F127*Inputs!$E$18)","v":39931.231171874999},{"$f":"G127-(G127*Inputs!$E$18)","v":39731.575016015624},{"$f":"H127-(H127*Inputs!$E$18)","v":39532.917140935548},{"$f":"I127-(I127*Inputs!$E$18)","v":39335.252555230873},{"$f":"J127-(J127*Inputs!$E$18)","v":39138.576292454716},{"$f":"K127-(K127*Inputs!$E$18)","v":38942.883410992443},{"$f":"L127-(L127*Inputs!$E$18)","v":38748.168993937477},{"$f":"M127-(M127*Inputs!$E$18)","v":38554.428148967789},{"$f":"N127-(N127*Inputs!$E$18)","v":38361.656008222948},{"$f":"O127-(O127*Inputs!$E$18)","v":38169.847728181834},{"$f":"P127-(P127*Inputs!$E$18)","v":37978.998489540922},{"$f":"Q127-(Q127*Inputs!$E$18)","v":37789.103497093216},{"$f":"R127-(R127*Inputs!$E$18)","v":37600.157979607749},{"$f":"S127-(S127*Inputs!$E$18)","v":37412.157189709709},{"$f":"T127-(T127*Inputs!$E$18)","v":37225.096403761163},{"$f":"U127-(U127*Inputs!$E$18)","v":37038.970921742359},{"$f":"V127-(V127*Inputs!$E$18)","v":36853.776067133644},{"$f":"W127-(W127*Inputs!$E$18)","v":36669.507186797979},{"$f":"X127-(X127*Inputs!$E$18)","v":36486.159650863992},{"$f":"Y127-(Y127*Inputs!$E$18)","v":36303.728852609675},{"$f":"Z127-(Z127*Inputs!$E$18)","v":36122.210208346623},{"$f":"AA127-(AA127*Inputs!$E$18)","v":35941.599157304889},{"$f":"AB127-(AB127*Inputs!$E$18)","v":35761.891161518361},{"$f":"AC127-(AC127*Inputs!$E$18)","v":35583.081705710771}]
[null,"May",{"$f":"C95*Inputs!$S$4","v":54838.575000000004},"kWh's per mo.",null,54838.575000000004,{"$f":"F128-(F128*Inputs!$E$18)","v":54564.382125000004},{"$f":"G128-(G128*Inputs!$E$18)","v":54291.560214375},{"$f":"H128-(H128*Inputs!$E$18)","v":54020.102413303124},{"$f":"I128-(I128*Inputs!$E$18)","v":53750.00190123661},{"$f":"J128-(J128*Inputs!$E$18)","v":53481.251891730426},{"$f":"K128-(K128*Inputs!$E$18)","v":53213.845632271776},{"$f":"L128-(L128*Inputs!$E$18)","v":52947.776404110416},{"$f":"M128-(M128*Inputs!$E$18)","v":52683.037522089864},{"$f":"N128-(N128*Inputs!$E$18)","v":52419.622334479413},{"$f":"O128-(O128*Inputs!$E$18)","v":52157.524222807013},{"$f":"P128-(P128*Inputs!$E$18)","v":51896.736601692981},{"$f":"Q128-(Q128*Inputs!$E$18)","v":51637.252918684513},{"$f":"R128-(R128*Inputs!$E$18)","v":51379.06665409109},{"$f":"S128-(S128*Inputs!$E$18)","v":51122.171320820635},{"$f":"T128-(T128*Inputs!$E$18)","v":50866.560464216534},{"$f":"U128-(U128*Inputs!$E$18)","v":50612.227661895449},{"$f":"V128-(V128*Inputs!$E$18)","v":50359.166523585969},{"$f":"W128-(W128*Inputs!$E$18)","v":50107.37069096804},{"$f":"X128-(X128*Inputs!$E$18)","v":49856.833837513201},{"$f":"Y128-(Y128*Inputs!$E$18)","v":49607.549668325635},{"$f":"Z128-(Z128*Inputs!$E$18)","v":49359.511919984005},{"$f":"AA128-(AA128*Inputs!$E$18)","v":49112.714360384081},{"$f":"AB128-(AB128*Inputs!$E$18)","v":48867.150788582163},{"$f":"AC128-(AC128*Inputs!$E$18)","v":48622.81503463925}]
[null,"June",{"$f":"C96*Inputs!$S$4","v":55549.425000000003},"kWh's per mo.",null,55549.425000000003,{"$f":"F129-(F129*Inputs!$E$18)","v":55271.677875000001},{"$f":"G129-(G129*Inputs!$E$18)","v":54995.319485625005},{"$f":"H129-(H129*Inputs!$E$18)","v":54720.342888196879},{"$f":"I129-(I129*Inputs!$E$18)","v":54446.741173755894},{"$f":"J129-(J129*Inputs!$E$18)","v":54174.507467887117},{"$f":"K129-(K129*Inputs!$E$18)","v":53903.634930547683},{"$f":"L129-(L129*Inputs!$E$18)","v":53634.116755894946},{"$f":"M129-(M129*Inputs!$E$18)","v":53365.946172115473},{"$f":"N129-(N129*Inputs!$E$18)","v":53099.116441254897},{"$f":"O129-(O129*Inputs!$E$18)","v":52833.62085904862},{"$f":"P129-(P129*Inputs!$E$18)","v":52569.45275475338},{"$f":"Q129-(Q129*Inputs!$E$18)","v":52306.605490979615},{"$f":"R129-(R129*Inputs!$E$18)","v":52045.072463524717},{"$f":"S129-(S129*Inputs!$E$18)","v":51784.847101207095},{"$f":"T129-(T129*Inputs!$E$18)","v":51525.922865701061},{"$f":"U129-(U129*Inputs!$E$18)","v":51268.293251372554},{"$f":"V129-(V129*Inputs!$E$18)","v":51011.951785115692},{"$f":"W129-(W129*Inputs!$E$18)","v":50756.892026190115},{"$f":"X129-(X129*Inputs!$E$18)","v":50503.107566059167},{"$f":"Y129-(Y129*Inputs!$E$18)","v":50250.592028228872},{"$f":"Z129-(Z129*Inputs!$E$18)","v":49999.339068087727},{"$f":"AA129-(AA129*Inputs!$E$18)","v":49749.342372747291},{"$f":"AB129-(AB129*Inputs!$E$18)","v":49500.595660883555},{"$f":"AC129-(AC129*Inputs!$E$18)","v":49253.092682579139}]
[null,"July",{"$f":"C97*Inputs!$S$4","v":61208},"kWh's per mo.",null,61208,{"$f":"F130-(F130*Inputs!$E$18)","v":60901.96},{"$f":"G130-(G130*Inputs!$E$18)","v":60597.450199999999},{"$f":"H130-(H130*Inputs!$E$18)","v":60294.462949000001},{"$f":"I130-(I130*Inputs!$E$18)","v":59992.990634255002},{"$f":"J130-(J130*Inputs!$E$18)","v":59693.025681083724},{"$f":"K130-(K130*Inputs!$E$18)","v":59394.560552678304},{"$f":"L130-(L130*Inputs!$E$18)","v":59097.587749914914},{"$f":"M130-(M130*Inputs!$E$18)","v":58802.099811165339},{"$f":"N130-(N130*Inputs!$E$18)","v":58508.089312109514},{"$f":"O130-(O130*Inputs!$E$18)","v":58215.548865548968},{"$f":"P130-(P130*Inputs!$E$18)","v":57924.471121221221},{"$f":"Q130-(Q130*Inputs!$E$18)","v":57634.848765615112},{"$f":"R130-(R130*Inputs!$E$18)","v":57346.674521787034},{"$f":"S130-(S130*Inputs!$E$18)","v":57059.941149178099},{"$f":"T130-(T130*Inputs!$E$18)","v":56774.641443432207},{"$f":"U130-(U130*Inputs!$E$18)","v":56490.768236215044},{"$f":"V130-(V130*Inputs!$E$18)","v":56208.314395033973},{"$f":"W130-(W130*Inputs!$E$18)","v":55927.272823058804},{"$f":"X130-(X130*Inputs!$E$18)","v":55647.636458943511},{"$f":"Y130-(Y130*Inputs!$E$18)","v":55369.39827664879},{"$f":"Z130-(Z130*Inputs!$E$18)","v":55092.551285265545},{"$f":"AA130-(AA130*Inputs!$E$18)","v":54817.088528839216},{"$f":"AB130-(AB130*Inputs!$E$18)","v":54543.003086195022},{"$f":"AC130-(AC130*Inputs!$E$18)","v":54270.288070764043}]
[null,"August",{"$f":"C98*Inputs!$S$4","v":49633.03125},"kWh's per mo.",null,49633.03125,{"$f":"F131-(F131*Inputs!$E$18)","v":49384.866093750003},{"$f":"G131-(G131*Inputs!$E$18)","v":49137.941763281255},{"$f":"H131-(H131*Inputs!$E$18)","v":48892.252054464851},{"$f":"I131-(I131*Inputs!$E$18)","v":48647.79079419253},{"$f":"J131-(J131*Inputs!$E$18)","v":48404.551840221568},{"$f":"K131-(K131*Inputs!$E$18)","v":48162.529081020461},{"$f":"L131-(L131*Inputs!$E$18)","v":47921.716435615359},{"$f":"M131-(M131*Inputs!$E$18)","v":47682.107853437279},{"$f":"N131-(N131*Inputs!$E$18)","v":47443.697314170095},{"$f":"O131-(O131*Inputs!$E$18)","v":47206.478827599247},{"$f":"P131-(P131*Inputs!$E$18)","v":46970.446433461249},{"$f":"Q131-(Q131*Inputs!$E$18)","v":46735.594201293941},{"$f":"R131-(R131*Inputs!$E$18)","v":46501.916230287468},{"$f":"S131-(S131*Inputs!$E$18)","v":46269.406649136028},{"$f":"T131-(T131*Inputs!$E$18)","v":46038.05961589035},{"$f":"U131-(U131*Inputs!$E$18)","v":45807.869317810895},{"$f":"V131-(V131*Inputs!$E$18)","v":45578.829971221843},{"$f":"W131-(W131*Inputs!$E$18)","v":45350.935821365732},{"$f":"X131-(X131*Inputs!$E$18)","v":45124.181142258902},{"$f":"Y131-(Y131*Inputs!$E$18)","v":44898.560236547608},{"$f":"Z131-(Z131*Inputs!$E$18)","v":44674.067435364872},{"$f":"AA131-(AA131*Inputs!$E$18)","v":44450.697098188044},{"$f":"AB131-(AB131*Inputs!$E$18)","v":44228.443612697105},{"$f":"AC131-(AC131*Inputs!$E$18)","v":44007.301394633621}]
[null,"September",{"$f":"C99*Inputs!$S$4","v":36787.700000000004},"kWh's per mo.",null,36787.700000000004,{"$f":"F132-(F132*Inputs!$E$18)","v":36603.761500000008},{"$f":"G132-(G132*Inputs!$E$18)","v":36420.742692500011},{"$f":"H132-(H132*Inputs!$E$18)","v":36238.638979037511},{"$f":"I132-(I132*Inputs!$E$18)","v":36057.445784142321},{"$f":"J132-(J132*Inputs!$E$18)","v":35877.158555221613},{"$f":"K132-(K132*Inputs!$E$18)","v":35697.772762445507},{"$f":"L132-(L132*Inputs!$E$18)","v":35519.283898633279},{"$f":"M132-(M132*Inputs!$E$18)","v":35341.687479140113},{"$f":"N132-(N132*Inputs!$E$18)","v":35164.979041744409},{"$f":"O132-(O132*Inputs!$E$18)","v":34989.154146535686},{"$f":"P132-(P132*Inputs!$E$18)","v":34814.208375803006},{"$f":"Q132-(Q132*Inputs!$E$18)","v":34640.137333923987},{"$f":"R132-(R132*Inputs!$E$18)","v":34466.93664725437},{"$f":"S132-(S132*Inputs!$E$18)","v":34294.601964018097},{"$f":"T132-(T132*Inputs!$E$18)","v":34123.128954198008},{"$f":"U132-(U132*Inputs!$E$18)","v":33952.51330942702},{"$f":"V132-(V132*Inputs!$E$18)","v":33782.750742879885},{"$f":"W132-(W132*Inputs!$E$18)","v":33613.836989165487},{"$f":"X132-(X132*Inputs!$E$18)","v":33445.767804219657},{"$f":"Y132-(Y132*Inputs!$E$18)","v":33278.538965198561},{"$f":"Z132-(Z132*Inputs!$E$18)","v":33112.14627037257},{"$f":"AA132-(AA132*Inputs!$E$18)","v":32946.585539020707},{"$f":"AB132-(AB132*Inputs!$E$18)","v":32781.852611325601},{"$f":"AC132-(AC132*Inputs!$E$18)","v":32617.943348268975}]
[null,"October",{"$f":"C100*Inputs!$S$4","v":25322.814062500001},"kWh's per mo.",null,25322.814062500001,{"$f":"F133-(F133*Inputs!$E$18)","v":25196.199992187503},{"$f":"G133-(G133*Inputs!$E$18)","v":25070.218992226564},{"$f":"H133-(H133*Inputs!$E$18)","v":24944.867897265431},{"$f":"I133-(I133*Inputs!$E$18)","v":24820.143557779105},{"$f":"J133-(J133*Inputs!$E$18)","v":24696.042839990208},{"$f":"K133-(K133*Inputs!$E$18)","v":24572.562625790259},{"$f":"L133-(L133*Inputs!$E$18)","v":24449.699812661307},{"$f":"M133-(M133*Inputs!$E$18)","v":24327.451313598001},{"$f":"N133-(N133*Inputs!$E$18)","v":24205.814057030013},{"$f":"O133-(O133*Inputs!$E$18)","v":24084.784986744864},{"$f":"P133-(P133*Inputs!$E$18)","v":23964.361061811138},{"$f":"Q133-(Q133*Inputs!$E$18)","v":23844.539256502081},{"$f":"R133-(R133*Inputs!$E$18)","v":23725.31656021957},{"$f":"S133-(S133*Inputs!$E$18)","v":23606.689977418471},{"$f":"T133-(T133*Inputs!$E$18)","v":23488.656527531381},{"$f":"U133-(U133*Inputs!$E$18)","v":23371.213244893723},{"$f":"V133-(V133*Inputs!$E$18)","v":23254.357178669256},{"$f":"W133-(W133*Inputs!$E$18)","v":23138.085392775909},{"$f":"X133-(X133*Inputs!$E$18)","v":23022.394965812029},{"$f":"Y133-(Y133*Inputs!$E$18)","v":22907.282990982971},{"$f":"Z133-(Z133*Inputs!$E$18)","v":22792.746576028057},{"$f":"AA133-(AA133*Inputs!$E$18)","v":22678.782843147917},{"$f":"AB133-(AB133*Inputs!$E$18)","v":22565.388928932178},{"$f":"AC133-(AC133*Inputs!$E$18)","v":22452.561984287517}]
[null,"November",{"$f":"C101*Inputs!$S$4","v":13308.671875},"kWh's per mo.",null,13308.671875,{"$f":"F134-(F134*Inputs!$E$18)","v":13242.128515625},{"$f":"G134-(G134*Inputs!$E$18)","v":13175.917873046874},{"$f":"H134-(H134*Inputs!$E$18)","v":13110.038283681639},{"$f":"I134-(I134*Inputs!$E$18)","v":13044.488092263231},{"$f":"J134-(J134*Inputs!$E$18)","v":12979.265651801916},{"$f":"K134-(K134*Inputs!$E$18)","v":12914.369323542905},{"$f":"L134-(L134*Inputs!$E$18)","v":12849.79747692519},{"$f":"M134-(M134*Inputs!$E$18)","v":12785.548489540564},{"$f":"N134-(N134*Inputs!$E$18)","v":12721.620747092862},{"$f":"O134-(O134*Inputs!$E$18)","v":12658.012643357397},{"$f":"P134-(P134*Inputs!$E$18)","v":12594.722580140609},{"$f":"Q134-(Q134*Inputs!$E$18)","v":12531.748967239906},{"$f":"R134-(R134*Inputs!$E$18)","v":12469.090222403707},{"$f":"S134-(S134*Inputs!$E$18)","v":12406.744771291689},{"$f":"T134-(T134*Inputs!$E$18)","v":12344.71104743523},{"$f":"U134-(U134*Inputs!$E$18)","v":12282.987492198054},{"$f":"V134-(V134*Inputs!$E$18)","v":12221.572554737064},{"$f":"W134-(W134*Inputs!$E$18)","v":12160.464691963378},{"$f":"X134-(X134*Inputs!$E$18)","v":12099.662368503561},{"$f":"Y134-(Y134*Inputs!$E$18)","v":12039.164056661044},{"$f":"Z134-(Z134*Inputs!$E$18)","v":11978.968236377739},{"$f":"AA134-(AA134*Inputs!$E$18)","v":11919.07339519585},{"$f":"AB134-(AB134*Inputs!$E$18)","v":11859.47802821987},{"$f":"AC134-(AC134*Inputs!$E$18)","v":11800.180638078771}]
[null,"December",{"$f":"C102*Inputs!$S$4","v":9546.6218750000007},"kWh's per mo.",null,9546.6218750000007,{"$f":"F135-(F135*Inputs!$E$18)","v":9498.8887656250008},{"$f":"G135-(G135*Inputs!$E$18)","v":9451.3943217968754},{"$f":"H135-(H135*Inputs!$E$18)","v":9404.1373501878916},{"$f":"I135-(I135*Inputs!$E$18)","v":9357.1166634369529},{"$f":"J135-(J135*Inputs!$E$18)","v":9310.3310801197676},{"$f":"K135-(K135*Inputs!$E$18)","v":9263.7794247191687},{"$f":"L135-(L135*Inputs!$E$18)","v":9217.4605275955728},{"$f":"M135-(M135*Inputs!$E$18)","v":9171.3732249575951},{"$f":"N135-(N135*Inputs!$E$18)","v":9125.5163588328069},{"$f":"O135-(O135*Inputs!$E$18)","v":9079.8887770386427},{"$f":"P135-(P135*Inputs!$E$18)","v":9034.4893331534495},{"$f":"Q135-(Q135*Inputs!$E$18)","v":8989.3168864876825},{"$f":"R135-(R135*Inputs!$E$18)","v":8944.3703020552439},{"$f":"S135-(S135*Inputs!$E$18)","v":8899.648450544968},{"$f":"T135-(T135*Inputs!$E$18)","v":8855.1502082922434},{"$f":"U135-(U135*Inputs!$E$18)","v":8810.8744572507821},{"$f":"V135-(V135*Inputs!$E$18)","v":8766.8200849645291},{"$f":"W135-(W135*Inputs!$E$18)","v":8722.9859845397059},{"$f":"X135-(X135*Inputs!$E$18)","v":8679.3710546170078},{"$f":"Y135-(Y135*Inputs!$E$18)","v":8635.974199343922},{"$f":"Z135-(Z135*Inputs!$E$18)","v":8592.7943283472032},{"$f":"AA135-(AA135*Inputs!$E$18)","v":8549.8303567054663},{"$f":"AB135-(AB135*Inputs!$E$18)","v":8507.0812049219385},{"$f":"AC135-(AC135*Inputs!$E$18)","v":8464.5457988973285}]
[null,"Annual",{"$f":"SUM(C124:C135)","v":408830.37031250005},"kWh's per yr.",null,{"$f":"SUM(F124:F135)","v":408830.37031250005},{"$f":"SUM(G124:G135)","v":406786.21846093755},404752.28736863291,402728.5259317896,400714.88330213068,398711.30888562009,396717.75234119192,394734.16357948608,392760.49276158871,390796.69029778067,388842.70684629178,386898.49331206037,384964.00084550004,383039.18084127246,381123.9849370661,379218.3650123807,377322.27318731887,375435.66182138224,373558.48351227533,371690.69109471404,369832.23763924045,367983.07645104424,366143.16106878896,364312.44526344514,{"$f":"SUM(AD124:AD135)","v":362490.88303712779},{"$f":"SUM(E136:AD136)","v":9630388.3381115664}]
[]
[null,"Anchor Revenue Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"Inputs!S4","v":0.4},"Anchor Subscription"]
[null,"January",{"$f":"C124","v":13293.2640625},"$ per mo.",null,{"$f":"(F109)*F124","v":478.19858812031259},{"$f":"(G109)*G124","v":489.03504632570701},{"$f":"(H109)*H124","v":500.11706951049388},511.45022242267123,523.04019591299141,534.89280979257569,547.0140157552853,559.40990036631581,572.08668811851692,585.05074455797069,598.30857948039886,611.86685020000425,625.7323648923865,639.91208601321296,654.41313379435837,669.24278981927228,684.40850067936685,699.91788171326198,715.77872083076613,731.99898242351219,748.58681136421148,765.55053709653589,782.89867781768066,800.63994475570723,818.78324654381629]
[null,"February",{"$f":"C125","v":17636.951562500002},"$ per mo.",null,{"$f":"(F110)*F125","v":634.45405855781269},648.83142197879124,663.53459083225266,678.57094819510246,693.94804445215175,709.67360108748198,725.75551456172548,742.20186027720877,759.02089663295067,776.22106917155008,793.81101482004658,811.7995662268836,830.19575619715101,849.00882222833468,868.24821114885117,887.92358386169531,908.0448201955852,928.62202386603735,949.66552754886561,971.18589806865054,993.19394170478438,1015.7007096177566,1038.7175033984047,1062.2558807429159,1086.3276612564312]
[null,"March",31573.425000000003,"$ per mo.",null,1135.7908175250002,1161.5289732409342,1187.8503813035472,1214.768258794267,1242.2961223068039,1270.4477947343983,1299.2374122108747,1328.6794312089853,1358.7886357996122,1389.5801450754675,1421.0694207430226,1453.2722748864803,1486.2048779076829,1519.883766645949,1554.3258526819129,1589.5484308295377,1625.569187820566,1662.4062111857679,1700.0779983374484,1738.6034658577735,1778.0019589975766,1818.2932613904209,1859.4976049867892,1901.6356802133948,1944.7286463627106]
[null,"April",40131.890625,"$ per mo.",null,1443.6645014531252,1476.3793827205545,1509.835615912385,1544.0500008045758,1579.0397178728085,1614.8223369195241,1651.4158258964576,1688.8385599270971,1727.1093305336051,1766.2473550728273,1806.2722863861327,1847.2042226679287,1889.0637175578067,1931.8717904613843,1975.6499371050297,2020.420140329767,2066.20488112978,2113.0271499410615,2160.910458185876,2209.8788500788264,2259.9569147004631,2311.1697983444906,2363.5432171447751,2417.1034699884926,2471.8774517219022]
[null,"May",54838.575000000004,"$ per mo.",null,1972.7080584750004,2017.4115957881024,2063.1281599602567,2109.880707193116,2157.6927138988194,2206.5881884884807,2256.5916834278182,2307.7283075659761,2360.0237387437287,2413.5042366874004,2468.1966561949739,2524.1284606210083,2581.327735667141,2639.8232034850944,2699.64423709927,2760.820875156177,2823.3838370080907,2887.3645381385309,2952.7951059372881,3019.7083958329335,3088.1380077909039,3158.1183031854534,3229.6844220539392,3302.8723007421036,3377.7186899492203]
[null,"June",55549.425000000003,"$ per mo.",null,1998.2794655250004,2043.5624764932625,2089.8716457730766,2137.2302271379403,2185.6620013151132,2235.1912879269153,2285.8429577026272,2337.6424449671267,2390.6157604125269,2444.7895041592355,2500.1908791129881,2556.8477046245675,2614.7884304590652,2674.0421510816982,2734.6386202673607,2796.6082660412394,2859.9822059579997,2924.7922627272142,2991.0709801928756,3058.8516396750265,3128.168276681703,3199.0556979995872,3271.5494991719561,3345.686082372692,3421.5026746853396]
[null,"July",61208,"$ per mo.",null,2201.8353840000004,2251.7311756368244,2302.7576558079304,2354.9404470461945,2408.3057525167083,2462.8803691744893,2518.6917012203526,2575.7677738617072,2634.1372473851875,2693.8294315481835,2754.874300296497,2817.3025068155162,2881.1453989224624,2946.4350348074445,3013.2041991312158,3081.4864194877282,3151.3159832397396,3222.7279547359358,3295.7581929182065,3370.4433693279266,3446.8209865202666,3524.9293968958027,3604.8078219588588,3686.4963720122687,3770.0360662984385]
[null,"August",49633.03125,"$ per mo.",null,1785.4490331562502,1825.9090936966043,1867.2860196688632,1909.6005881605795,1952.8740470888865,1997.1281258699678,2042.3850463303074,2088.6675338651985,2135.9988288501177,2184.4026983106905,2233.9034478571098,2284.5259338889996,2336.2955760768582,2389.2383701263357,2443.3809008317685,2498.7503554255177,2555.3745372298149,2613.2818796179799,2672.5014602920028,2733.0630158836798,2794.9969568866204,2858.3343829266282,2923.1070983781287,2989.3476283344758,3057.0892349401634]
[null,"September",36787.700000000004,"$ per mo.",null,1323.3639321000003,1353.3526821653186,1384.0210072958671,1415.3843073421988,1447.4583311308804,1480.2591843726375,1513.8033377497061,1548.1076351864522,1583.1893023074124,1619.0659550870007,1655.7556086952272,1693.2766865438698,1731.6480295376402,1770.888905534993,1811.0190190233216,1852.0585210134091,1894.0280191580941,1936.9485881002356,1980.8417800551751,2025.7296356330053,2071.6346949060853,2118.5800087273524,2166.589150305123,2215.6862270401875,2265.8958926311452]
[null,"October",25322.814062500001,"$ per mo.",null,910.93759027031263,931.5803470034283,952.69088924687298,974.27981748809646,996.35797243219429,1018.9364404454802,1042.0265591224154,1065.6399229786884,1089.7883892733087,1114.4840839626313,1139.7394077893086,1165.5670425092221,1191.9799572595236,1218.9914150709815,1246.6149795279052,1274.864521578987,1303.7542265024886,1333.2986010292614,1363.5124806271856,1394.4110369506782,1426.0097854590178,1458.3245932073048,1491.3716868139757,1525.1676606088672,1559.7294849659247]
[null,"November",13308.671875,"$ per mo.",null,478.75285335937508,489.60187176935187,500.69673978551714,512.04302860579674,523.64643567703274,535.51278755590999,547.64804283471449,560.05829513339199,572.74977615940986,585.72885883695824,599.00206050706265,612.57604620021311,626.45763198315615,640.65378838152651,655.17164388004039,670.01848850200599,685.20177746994989,700.72913494919646,716.60835787628014,732.84741987411462,749.45447525588202,766.43786311965562,783.80611153581015,801.5679418293231,819.73227295911749]
[null,"December",9546.6218750000007,"$ per mo.",null,343.42062870937508,351.20288357655824,359.16149212128664,367.30045069424716,375.62384620742955,{"$f":"(K120)*K135","v":384.13585818633607},392.84076086869669,401.74292535074221,410.8468217821154,420.15702161051996,429.67819987723601,439.415137564654,449.37272399700669,459.55595929550287,469.96995688909828,480.61994608216219,491.51127468033008,502.64941167586107,514.0399499938477,525.6886093006583,537.6012388760206,549.78382055019017,562.24247170767796,574.98344835904572,588.01314828231]
[null,"Annual",{"$f":"SUM(C140:C151)","v":408830.37031250005},"$ per yr.",null,{"$f":"SUM(F140:F151)","v":14706.854911251565},{"$f":"SUM(G140:G151)","v":15040.126950395435},15380.95126721835,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680982,17204.484590688891,17594.355415998489,17993.06110408044,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906783,23022.564049143537,23544.278373061177,24077.815265273122,24623.442636999469,25181.434470596516]
[]
[null,"Subscriber Rate Schedule:"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C156*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F156*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G156*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H156*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I156*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J156*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K156*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L156*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M156*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N156*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O156*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P156*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q156*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R156*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S156*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T156*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U156*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V156*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W156*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X156*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y156*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z156*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA156*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB156*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC156*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"February",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C157*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F157*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G157*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H157*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I157*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J157*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K157*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L157*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M157*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N157*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O157*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P157*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q157*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R157*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S157*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T157*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U157*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V157*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W157*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X157*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y157*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z157*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA157*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB157*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC157*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"March",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C158*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F158*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G158*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H158*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I158*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J158*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K158*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L158*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M158*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N158*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O158*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P158*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q158*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R158*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S158*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T158*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U158*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V158*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W158*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X158*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y158*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z158*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA158*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB158*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC158*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"April",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C159*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F159*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G159*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H159*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I159*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J159*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K159*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L159*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M159*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N159*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O159*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P159*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q159*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R159*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S159*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T159*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U159*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V159*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W159*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X159*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y159*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z159*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA159*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB159*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC159*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"May",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C160*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F160*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G160*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H160*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I160*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J160*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K160*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L160*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M160*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N160*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O160*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P160*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q160*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R160*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S160*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T160*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U160*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V160*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W160*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X160*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y160*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z160*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA160*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB160*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC160*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"June",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C161*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F161*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G161*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H161*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I161*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J161*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K161*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L161*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M161*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N161*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O161*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P161*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q161*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R161*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S161*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T161*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U161*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V161*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W161*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X161*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y161*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z161*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA161*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB161*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC161*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"July",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C162*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F162*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G162*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H162*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I162*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J162*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K162*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L162*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M162*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N162*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O162*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P162*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q162*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R162*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S162*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T162*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U162*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V162*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W162*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X162*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y162*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z162*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA162*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB162*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC162*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"August",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C163*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F163*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G163*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H163*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I163*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J163*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K163*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L163*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M163*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N163*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O163*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P163*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q163*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R163*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S163*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T163*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U163*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V163*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W163*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X163*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y163*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z163*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA163*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB163*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC163*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"September",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C164*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F164*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G164*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H164*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I164*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J164*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K164*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L164*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M164*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N164*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O164*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P164*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q164*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R164*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S164*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T164*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U164*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V164*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W164*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X164*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y164*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z164*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA164*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB164*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC164*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"October",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C165*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F165*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G165*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H165*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I165*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J165*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K165*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L165*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M165*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N165*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O165*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P165*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q165*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R165*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S165*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T165*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U165*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V165*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W165*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X165*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y165*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z165*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA165*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB165*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC165*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"November",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C166*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F166*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G166*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H166*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I166*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J166*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K166*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L166*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M166*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N166*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O166*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P166*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q166*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R166*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S166*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T166*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U166*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V166*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W166*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X166*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y166*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z166*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA166*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB166*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC166*(1+Inputs!$L$4)","v":0.11511802425465655}]
[null,"December",{"$f":"Inputs!$S$11","v":5.8000000000000003E-2},"$/kWh",null,{"$f":"C167*(1+Inputs!$L$4)","v":5.9612400000000003E-2},{"$f":"F167*(1+Inputs!$L$4)","v":6.1269624720000006E-2},{"$f":"G167*(1+Inputs!$L$4)","v":6.2972920287216003E-2},{"$f":"H167*(1+Inputs!$L$4)","v":6.4723567471200616E-2},{"$f":"I167*(1+Inputs!$L$4)","v":6.6522882646899997E-2},{"$f":"J167*(1+Inputs!$L$4)","v":6.8372218784483824E-2},{"$f":"K167*(1+Inputs!$L$4)","v":7.0272966466692482E-2},{"$f":"L167*(1+Inputs!$L$4)","v":7.222655493446653E-2},{"$f":"M167*(1+Inputs!$L$4)","v":7.4234453161644703E-2},{"$f":"N167*(1+Inputs!$L$4)","v":7.6298170959538433E-2},{"$f":"O167*(1+Inputs!$L$4)","v":7.8419260112213604E-2},{"$f":"P167*(1+Inputs!$L$4)","v":8.0599315543333147E-2},{"$f":"Q167*(1+Inputs!$L$4)","v":8.2839976515437813E-2},{"$f":"R167*(1+Inputs!$L$4)","v":8.5142927862566983E-2},{"$f":"S167*(1+Inputs!$L$4)","v":8.7509901257146347E-2},{"$f":"T167*(1+Inputs!$L$4)","v":8.9942676512095018E-2},{"$f":"U167*(1+Inputs!$L$4)","v":9.2443082919131267E-2},{"$f":"V167*(1+Inputs!$L$4)","v":9.5013000624283125E-2},{"$f":"W167*(1+Inputs!$L$4)","v":9.7654362041638201E-2},{"$f":"X167*(1+Inputs!$L$4)","v":0.10036915330639574},{"$f":"Y167*(1+Inputs!$L$4)","v":0.10315941576831356},{"$f":"Z167*(1+Inputs!$L$4)","v":0.10602724752667268},{"$f":"AA167*(1+Inputs!$L$4)","v":0.10897480500791419},{"$f":"AB167*(1+Inputs!$L$4)","v":0.11200430458713422},{"$f":"AC167*(1+Inputs!$L$4)","v":0.11511802425465655}]
[]
[null,"Subscriber Generation Estimate"]
[null,"Month","Total Generation (kWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"of Toal generation = Anchor subscription"]
[null,"January",{"$f":"(C91-C124)","v":19939.896093750001},"kWh's per mo.",null,{"$f":"(F91*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":10068.899781240232},{"$f":"(G91*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":19740.995630214842},{"$f":"(H91*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":19642.290652063766},{"$f":"(I91*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":19544.079198803447},{"$f":"(J91*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":19446.358802809431},{"$f":"(K91*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":19349.127008795385},{"$f":"(L91*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":19252.381373751406},{"$f":"(M91*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":19156.11946688265},{"$f":"(N91*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":19060.338869548235},{"$f":"(O91*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":18965.037175200494},{"$f":"(P91*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":18870.211989324493},{"$f":"(Q91*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":18775.860929377868},{"$f":"(R91*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":18681.981624730979},{"$f":"(S91*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":18588.571716607326},{"$f":"(T91*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":18495.628858024287},{"$f":"(U91*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":18403.150713734165},{"$f":"(V91*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":18311.134960165495},{"$f":"(W91*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":18219.579285364671},{"$f":"(X91*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":18128.481388937846},{"$f":"(Y91*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":18037.838981993158},{"$f":"(Z91*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":17947.649787083192},{"$f":"(AA91*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":17857.911538147775},{"$f":"(AB91*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":17768.621980457036},{"$f":"(AC91*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":17679.77887055475},{"$f":"(AD91*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":17591.379976201977}]
[null,"February",{"$f":"(C92-C125)","v":26455.427343749998},"kWh's per mo.",null,{"$f":"(F92*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":13358.998730068359},{"$f":"(G92*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":26191.534455996098},{"$f":"(H92*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":26060.576783716115},{"$f":"(I92*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":25930.273899797536},{"$f":"(J92*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":25800.622530298548},{"$f":"(K92*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":25671.619417647056},{"$f":"(L92*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":25543.26132055882},{"$f":"(M92*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":25415.545013956027},{"$f":"(N92*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":25288.467288886248},{"$f":"(O92*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":25162.024952441814},{"$f":"(P92*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":25036.214827679603},{"$f":"(Q92*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":24911.033753541207},{"$f":"(R92*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":24786.478584773504},{"$f":"(S92*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":24662.546191849633},{"$f":"(T92*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":24539.233460890388},{"$f":"(U92*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":24416.53729358593},{"$f":"(V92*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":24294.454607118001},{"$f":"(W92*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":24172.982334082411},{"$f":"(X92*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":24052.117422411997},{"$f":"(Y92*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":23931.856835299939},{"$f":"(Z92*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":23812.197551123441},{"$f":"(AA92*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":23693.136563367822},{"$f":"(AB92*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":23574.670880550984},{"$f":"(AC92*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":23456.797526148232},{"$f":"(AD92*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":23339.513538517491}]
[null,"March",47360.137499999997,"kWh's per mo.",null,{"$f":"(F93*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":23915.093432343747},{"$f":"(G93*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":46887.720128437497},{"$f":"(H93*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":46653.281527795312},{"$f":"(I93*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":46420.015120156335},{"$f":"(J93*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":46187.91504455555},{"$f":"(K93*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":45956.97546933277},{"$f":"(L93*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":45727.190591986109},{"$f":"(M93*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":45498.554639026181},{"$f":"(N93*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":45271.061865831049},{"$f":"(O93*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":45044.706556501893},{"$f":"(P93*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":44819.483023719382},{"$f":"(Q93*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":44595.38560860078},{"$f":"(R93*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":44372.408680557775},{"$f":"(S93*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":44150.546637154985},{"$f":"(T93*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":43929.793903969214},{"$f":"(U93*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":43710.144934449367},{"$f":"(V93*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":43491.594209777126},{"$f":"(W93*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":43274.136238728235},{"$f":"(X93*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":43057.7655575346},{"$f":"(Y93*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":42842.47672974693},{"$f":"(Z93*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":42628.264346098185},{"$f":"(AA93*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":42415.123024367698},{"$f":"(AB93*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":42203.047409245861},{"$f":"(AC93*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":41992.032172199637},{"$f":"(AD93*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":41782.072011338634}]
[null,"April",60197.8359375,"kWh's per mo.",null,{"$f":"(F94*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":30397.649729589841},{"$f":"(G94*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":59597.362524023432},{"$f":"(H94*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":59299.375711403307},{"$f":"(I94*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":59002.878832846298},{"$f":"(J94*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":58707.864438682067},{"$f":"(K94*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":58414.325116488653},{"$f":"(L94*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":58122.253490906209},{"$f":"(M94*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":57831.642223451672},{"$f":"(N94*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":57542.484012334411},{"$f":"(O94*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":57254.771592272744},{"$f":"(P94*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":56968.497734311379},{"$f":"(Q94*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":56683.655245639828},{"$f":"(R94*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":56400.236969411628},{"$f":"(S94*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":56118.235784564567},{"$f":"(T94*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":55837.644605641741},{"$f":"(U94*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":55558.456382613535},{"$f":"(V94*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":55280.664100700465},{"$f":"(W94*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":55004.260780196964},{"$f":"(X94*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":54729.239476295981},{"$f":"(Y94*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":54455.593278914501},{"$f":"(Z94*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":54183.315312519924},{"$f":"(AA94*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":53912.398735957329},{"$f":"(AB94*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":53642.836742277541},{"$f":"(AC94*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":53374.622558566152},{"$f":"(AD94*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":53107.749445773319}]
[null,"May",82257.862499999988,"kWh's per mo.",null,{"$f":"(F95*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":41537.135892656246},{"$f":"(G95*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":81437.3403215625},{"$f":"(H95*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":81030.153619954683},{"$f":"(I95*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":80625.002851854908},{"$f":"(J95*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":80221.877837595632},{"$f":"(K95*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":79820.76844840766},{"$f":"(L95*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":79421.664606165621},{"$f":"(M95*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":79024.556283134792},{"$f":"(N95*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":78629.433501719119},{"$f":"(O95*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":78236.286334210527},{"$f":"(P95*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":77845.104902539475},{"$f":"(Q95*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":77455.879378026773},{"$f":"(R95*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":77068.599981136635},{"$f":"(S95*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":76683.256981230952},{"$f":"(T95*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":76299.840696324798},{"$f":"(U95*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":75918.341492843174},{"$f":"(V95*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":75538.749785378954},{"$f":"(W95*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":75161.056036452064},{"$f":"(X95*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":74785.250756269801},{"$f":"(Y95*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":74411.324502488453},{"$f":"(Z95*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":74039.267879976018},{"$f":"(AA95*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":73669.071540576129},{"$f":"(AB95*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":73300.726182873244},{"$f":"(AC95*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":72934.222551958883},{"$f":"(AD95*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":72569.551439199087}]
[null,"June",83324.137499999997,"kWh's per mo.",null,{"$f":"(F96*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":42075.564782343739},{"$f":"(G96*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":82492.979228437485},{"$f":"(H96*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":82080.514332295308},{"$f":"(I96*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":81670.111760633838},{"$f":"(J96*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":81261.761201830654},{"$f":"(K96*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":80855.452395821514},{"$f":"(L96*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":80451.175133842393},{"$f":"(M96*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":80048.919258173191},{"$f":"(N96*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":79648.674661882324},{"$f":"(O96*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":79250.431288572916},{"$f":"(P96*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":78854.179132130041},{"$f":"(Q96*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":78459.90823646939},{"$f":"(R96*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":78067.608695287039},{"$f":"(S96*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":77677.270651810599},{"$f":"(T96*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":77288.884298551551},{"$f":"(U96*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":76902.439877058787},{"$f":"(V96*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":76517.927677673491},{"$f":"(W96*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":76135.338039285125},{"$f":"(X96*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":75754.661349088696},{"$f":"(Y96*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":75375.888042343257},{"$f":"(Z96*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":74999.008602131536},{"$f":"(AA96*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":74624.013559120882},{"$f":"(AB96*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":74250.893491325289},{"$f":"(AC96*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":73879.639023868658},{"$f":"(AD96*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":73510.240828749316}]
[null,"July",91812,"kWh's per mo.",null,{"$f":"(F97*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":46361.617049999986},{"$f":"(G97*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":90896.175299999988},{"$f":"(H97*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":90441.694423499997},{"$f":"(I97*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":89989.485951382492},{"$f":"(J97*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":89539.538521625582},{"$f":"(K97*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":89091.840829017456},{"$f":"(L97*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":88646.38162487236},{"$f":"(M97*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":88203.149716747997},{"$f":"(N97*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":87762.133968164271},{"$f":"(O97*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":87323.323298323448},{"$f":"(P97*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":86886.706681831827},{"$f":"(Q97*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":86452.273148422668},{"$f":"(R97*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":86020.011782680565},{"$f":"(S97*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":85589.91172376716},{"$f":"(T97*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":85161.962165148332},{"$f":"(U97*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":84736.152354322592},{"$f":"(V97*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":84312.471592550981},{"$f":"(W97*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":83890.909234588224},{"$f":"(X97*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":83471.454688415266},{"$f":"(Y97*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":83054.097414973192},{"$f":"(Z97*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":82638.826927898321},{"$f":"(AA97*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":82225.632793258832},{"$f":"(AB97*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":81814.50462929254},{"$f":"(AC97*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":81405.43210614608},{"$f":"(AD97*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":80998.404945615344}]
[null,"August",74449.546875,"kWh's per mo.",null,{"$f":"(F98*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":37594.229313867181},{"$f":"(G98*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":73706.912644921875},{"$f":"(H98*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":73338.378081697272},{"$f":"(I98*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":72971.686191288783},{"$f":"(J98*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":72606.827760332337},{"$f":"(K98*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":72243.793621530669},{"$f":"(L98*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":71882.574653423027},{"$f":"(M98*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":71523.161780155904},{"$f":"(N98*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":71165.545971255124},{"$f":"(O98*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":70809.718241398848},{"$f":"(P98*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":70455.669650191849},{"$f":"(Q98*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":70103.391301940894},{"$f":"(R98*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":69752.874345431192},{"$f":"(S98*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":69404.109973704035},{"$f":"(T98*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":69057.08942383551},{"$f":"(U98*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":68711.803976716328},{"$f":"(V98*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":68368.244956832743},{"$f":"(W98*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":68026.40373204858},{"$f":"(X98*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":67686.271713388342},{"$f":"(Y98*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":67347.840354821397},{"$f":"(Z98*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":67011.10115304729},{"$f":"(AA98*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":66676.045647282052},{"$f":"(AB98*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":66342.665419045647},{"$f":"(AC98*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":66010.952091950414},{"$f":"(AD98*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":65680.897331490662}]
[null,"September",55181.549999999996,"kWh's per mo.",null,{"$f":"(F99*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":27864.613441874997},{"$f":"(G99*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":54631.114038749998},{"$f":"(H99*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":54357.958468556244},{"$f":"(I99*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":54086.168676213463},{"$f":"(J99*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":53815.737832832398},{"$f":"(K99*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":53546.659143668228},{"$f":"(L99*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":53278.925847949889},{"$f":"(M99*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":53012.531218710137},{"$f":"(N99*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":52747.468562616581},{"$f":"(O99*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":52483.7312198035},{"$f":"(P99*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":52221.31256370448},{"$f":"(Q99*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":51960.206000885948},{"$f":"(R99*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":51700.404970881522},{"$f":"(S99*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":51441.902946027119},{"$f":"(T99*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":51184.693431296982},{"$f":"(U99*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":50928.769964140498},{"$f":"(V99*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":50674.126114319799},{"$f":"(W99*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":50420.755483748195},{"$f":"(X99*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":50168.651706329452},{"$f":"(Y99*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":49917.808447797805},{"$f":"(Z99*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":49668.219405558812},{"$f":"(AA99*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":49419.878308531021},{"$f":"(AB99*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":49172.778916988362},{"$f":"(AC99*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":48926.915022403424},{"$f":"(AD99*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":48682.280447291407}]
[null,"October",37984.221093749999,"kWh's per mo.",null,{"$f":"(F100*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":19180.607244052728},{"$f":"(G100*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":37605.328488339845},{"$f":"(H100*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":37417.301845898139},{"$f":"(I100*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":37230.215336668647},{"$f":"(J100*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":37044.064259985302},{"$f":"(K100*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":36858.843938685379},{"$f":"(L100*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":36674.549718991955},{"$f":"(M100*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":36491.176970396991},{"$f":"(N100*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":36308.72108554501},{"$f":"(O100*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":36127.177480117287},{"$f":"(P100*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":35946.541592716705},{"$f":"(Q100*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":35766.808884753118},{"$f":"(R100*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":35587.974840329349},{"$f":"(S100*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":35410.034966127707},{"$f":"(T100*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":35232.984791297065},{"$f":"(U100*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":35056.819867340579},{"$f":"(V100*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":34881.53576800388},{"$f":"(W100*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":34707.12808916386},{"$f":"(X100*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":34533.592448718038},{"$f":"(Y100*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":34360.924486474454},{"$f":"(Z100*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":34189.119864042077},{"$f":"(AA100*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":34018.174264721863},{"$f":"(AB100*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":33848.08339339825},{"$f":"(AC100*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":33678.84297643126},{"$f":"(AD100*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":33510.448761549102}]
[null,"November",19963.0078125,"kWh's per mo.",null,{"$f":"(F101*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":10080.57033251953},{"$f":"(G101*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":19763.876809570313},{"$f":"(H101*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":19665.057425522464},{"$f":"(I101*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":19566.732138394851},{"$f":"(J101*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":19468.898477702875},{"$f":"(K101*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":19371.55398531436},{"$f":"(L101*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":19274.69621538779},{"$f":"(M101*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":19178.322734310848},{"$f":"(N101*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":19082.431120639296},{"$f":"(O101*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":18987.018965036099},{"$f":"(P101*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":18892.083870210918},{"$f":"(Q101*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":18797.623450859865},{"$f":"(R101*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":18703.635333605565},{"$f":"(S101*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":18610.117156937536},{"$f":"(T101*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":18517.066571152849},{"$f":"(U101*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":18424.481238297085},{"$f":"(V101*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":18332.358832105601},{"$f":"(W101*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":18240.697037945072},{"$f":"(X101*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":18149.493552755346},{"$f":"(Y101*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":18058.74608499157},{"$f":"(Z101*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":17968.452354566612},{"$f":"(AA101*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":17878.61009279378},{"$f":"(AB101*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":17789.217042329812},{"$f":"(AC101*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":17700.270957118162},{"$f":"(AD101*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":17611.76960233257}]
[null,"December",14319.932812499999,"kWh's per mo.",null,{"$f":"(F102*(1-Inputs!$S$4)*('Subscriber Mgt'!E$90/'Subscriber Mgt'!E$87))","v":7231.0290728320306},{"$f":"(G102*(1-Inputs!$S$4)*('Subscriber Mgt'!F$90/'Subscriber Mgt'!F$87))","v":14177.09148269531},{"$f":"(H102*(1-Inputs!$S$4)*('Subscriber Mgt'!G$90/'Subscriber Mgt'!G$87))","v":14106.206025281836},{"$f":"(I102*(1-Inputs!$S$4)*('Subscriber Mgt'!H$90/'Subscriber Mgt'!H$87))","v":14035.674995155427},{"$f":"(J102*(1-Inputs!$S$4)*('Subscriber Mgt'!I$90/'Subscriber Mgt'!I$87))","v":13965.496620179649},{"$f":"(K102*(1-Inputs!$S$4)*('Subscriber Mgt'!J$90/'Subscriber Mgt'!J$87))","v":13895.66913707875},{"$f":"(L102*(1-Inputs!$S$4)*('Subscriber Mgt'!K$90/'Subscriber Mgt'!K$87))","v":13826.190791393357},{"$f":"(M102*(1-Inputs!$S$4)*('Subscriber Mgt'!L$90/'Subscriber Mgt'!L$87))","v":13757.059837436391},{"$f":"(N102*(1-Inputs!$S$4)*('Subscriber Mgt'!M$90/'Subscriber Mgt'!M$87))","v":13688.27453824921},{"$f":"(O102*(1-Inputs!$S$4)*('Subscriber Mgt'!N$90/'Subscriber Mgt'!N$87))","v":13619.833165557964},{"$f":"(P102*(1-Inputs!$S$4)*('Subscriber Mgt'!O$90/'Subscriber Mgt'!O$87))","v":13551.733999730173},{"$f":"(Q102*(1-Inputs!$S$4)*('Subscriber Mgt'!P$90/'Subscriber Mgt'!P$87))","v":13483.975329731522},{"$f":"(R102*(1-Inputs!$S$4)*('Subscriber Mgt'!Q$90/'Subscriber Mgt'!Q$87))","v":13416.555453082865},{"$f":"(S102*(1-Inputs!$S$4)*('Subscriber Mgt'!R$90/'Subscriber Mgt'!R$87))","v":13349.472675817449},{"$f":"(T102*(1-Inputs!$S$4)*('Subscriber Mgt'!S$90/'Subscriber Mgt'!S$87))","v":13282.725312438362},{"$f":"(U102*(1-Inputs!$S$4)*('Subscriber Mgt'!T$90/'Subscriber Mgt'!T$87))","v":13216.311685876171},{"$f":"(V102*(1-Inputs!$S$4)*('Subscriber Mgt'!U$90/'Subscriber Mgt'!U$87))","v":13150.230127446792},{"$f":"(W102*(1-Inputs!$S$4)*('Subscriber Mgt'!V$90/'Subscriber Mgt'!V$87))","v":13084.478976809556},{"$f":"(X102*(1-Inputs!$S$4)*('Subscriber Mgt'!W$90/'Subscriber Mgt'!W$87))","v":13019.056581925508},{"$f":"(Y102*(1-Inputs!$S$4)*('Subscriber Mgt'!X$90/'Subscriber Mgt'!X$87))","v":12953.96129901588},{"$f":"(Z102*(1-Inputs!$S$4)*('Subscriber Mgt'!Y$90/'Subscriber Mgt'!Y$87))","v":12889.1914925208},{"$f":"(AA102*(1-Inputs!$S$4)*('Subscriber Mgt'!Z$90/'Subscriber Mgt'!Z$87))","v":12824.745535058197},{"$f":"(AB102*(1-Inputs!$S$4)*('Subscriber Mgt'!AA$90/'Subscriber Mgt'!AA$87))","v":12760.621807382908},{"$f":"(AC102*(1-Inputs!$S$4)*('Subscriber Mgt'!AB$90/'Subscriber Mgt'!AB$87))","v":12696.818698345993},{"$f":"(AD102*(1-Inputs!$S$4)*('Subscriber Mgt'!AC$90/'Subscriber Mgt'!AC$87))","v":12633.334604854261}]
[null,"Annual",{"$f":"SUM(C171:C182)","v":613245.55546875007},"kWh's per yr.",null,{"$f":"SUM(F171:F182)","v":309666.00880338863},{"$f":"SUM(G171:G182)","v":607128.43105294928},604092.78889768443,601072.32495319599,598066.96332842996,595076.62851178786,592101.24536922888,589140.73914238275,586195.03544667084,583264.0602694375,580347.73996809043,577446.00126824982,574558.7712619087,571685.97740559897,568827.54751857114,565983.40978097834,563153.49273207341,560337.72526841296,557536.03664207086,554748.35645886057,551974.61467656633,549214.74160318333,546468.66789516748,543736.32455569168,{"$f":"SUM(AD171:AD182)","v":541017.64293291303},{"$f":"SUM(E183:AD183)","v":14072841.275743496}]
[]
[null,"Subscriber Revenue Estimate"]
[null,"Month","Total Generation (kWh)"]
[null,"January",{"$f":"C171","v":19939.896093750001},"$ per mo.",null,{"$f":"(F156)*F171","v":600.23128131920521},{"$f":"(G156)*G171","v":1209.5233938624233},{"$f":"(H156)*H171","v":1236.9324034907395},1264.9625286862433,1293.6278445488024,1322.9427451341232,1352.9219506816075,1383.5805150060035,1414.9338330565545,1446.9976486474491,1479.7880623634492,1513.3215396446672,1547.614919054555,1582.6854207352505,1618.5506550545317,1655.2286314487226,1692.7377674659822,1731.0968980145294,1770.3252848204365,1810.4426260997527,1851.4690664497994,1893.4252069646182,1936.3321155796436,1980.2113376507939,2025.0849067732986]
[null,"February",{"$f":"C172","v":26455.427343749998},"$ per mo.",null,{"$f":"(F157)*F172","v":796.36197589632707},1604.7454869598305,1641.1106244398268,1678.2998323002582,1716.3317848000142,1755.2255793753677,1795.0007462295932,1835.6772581399018,1877.2755404866105,1919.8164815095774,1963.3214427970659,2007.8122700122906,2053.3113038630395,2099.8413913198792,2147.4258970885794,2196.0887153425033,2245.85428172088,2296.7475855989569,2348.7941826362148,2402.0202076089345,2456.4523875335608,2512.1180550874587,2569.0451623337963,2627.2622947574428,2686.7986856189414]
[null,"March",47360.137499999997,"$ per mo.",null,1425.6361157262484,2872.793016245756,2937.8933787869009,3004.4689806435913,3072.5532522139556,3142.1803814623763,3213.3853310866957,3286.2038560744513,3360.6725216569548,3436.8287216702233,3514.7106973319919,3594.3575564442322,3675.8092930308153,3759.1068074201862,3844.2919267831353,3931.4074261359683,4020.4970498196362,4111.6055334655985,4204.7786264594633,4300.0631149136616,4397.5068451607194,4497.158747778908,4599.0688621623258,4703.2883616477875,4809.8695792110875]
[null,"April",60197.8359375,"$ per mo.",null,1812.0768547402015,3651.508036148708,3734.254859755873,3818.876809132802,3905.4163765045605,3993.9170170125308,4084.4231705350521,4176.9802840025459,4271.6348342183283,4368.4343511965508,4467.4274420290158,4568.6638152928354,4672.1943060111871,4778.0709011797062,4886.3467658713389,4997.0762699327497,5110.3150152856961,5226.119863847086,5344.5489660817257,5465.6617902021035,5589.5191520298731,5716.1832455340236,5845.7176740610703,5978.1874822729678,6113.659188808756]
[null,"May",82257.862499999988,"$ per mo.",null,2476.1283596873814,4989.6352796970586,5102.7054047702732,5218.3378119477729,5336.5905651043222,5457.5230439001516,5581.1959735979735,5707.6714555556773,5837.0129984100249,5969.2855499669949,6104.5555298147974,6242.8908626759303,6384.3610125150299,6529.0370174196332,6676.991525271379,6828.2988302255544,6983.0349100172962,7141.2774641131991,7303.1059527274683,7468.6016367222255,7637.8476184119891,7810.9288832928232,7987.9323427171221,8168.9468775354362,8354.0633827272668]
[null,"June",83324.137499999997,"$ per mo.",null,2508.2253980309879,5054.3138793611206,5168.8496861813228,5285.9809889198796,5405.7666041097918,5528.2666811255249,5653.5427323865106,5781.6576642451219,5912.6758085745805,6046.6629550726902,6183.6863842975918,6323.8149014521596,6467.1188709339667,6613.6702516682017,6763.5426332412553,6916.8112728531351,7073.5531331072598,7233.8469206566042,7397.7731257256037,7565.4140625276723,7736.8539105986119,7912.1787570666884,8091.4766398805787,8274.8375920169128,8462.3536866896084]
[null,"July",91812,"$ per mo.",null,2763.7272602314192,5569.1745491143329,5695.3776135718135,5824.440565672965,5956.4282133316801,6091.4068330739901,6229.4442033182804,6370.6096384096754,6514.9740234256778,6662.6098497705279,6813.5912515761775,6967.994042928146,7125.8957559349419,7287.3756796601838,7452.514899936964,7621.3963400844359,7794.10480254709,7970.7270114776102,8151.3516562847026,8336.0694361677706,8524.9731056607689,8718.157521208148,8915.7196887962473,9117.7588126640603,9324.3763451178402]
[null,"August",74449.546875,"$ per mo.",null,2241.0822355499758,4515.9948770241863,4618.3318369324315,4722.9878546891578,4830.0154824642686,4939.4684633123916,5051.4017581595153,5165.8715734011676,5282.9353891260116,5402.6519879789967,5525.0814846785879,5650.2853562028904,5778.3264726598045,5909.2691288567485,6043.1790765857704,6180.1235576402805,6320.1713375799673,6463.3927402608679,6609.8596831479199,6759.6457134277352,6912.8260449397212,7069.4775959441004,7229.6790277457912,7393.5107841935387,7561.0551320741488]
[null,"September",55181.549999999996,"$ per mo.",null,1661.0764823424292,3347.2278551897361,3423.0793856161904,3500.6497875736395,3579.9780124098461,3661.1038941490651,3744.0681694943778,3828.9124982832896,3915.6794844068872,4004.4126972030322,4095.1566933343497,4187.9570391619991,4282.8603336264496,4379.9142316467587,4479.1674680501064,4580.6698820435895,4684.4724422405807,4790.6272722541944,4899.1876768707461,5010.2081688163144,5123.7444961298606,5239.8536701566609,5358.5939941760807,5480.0250926781055,5604.2079413032843]
[null,"October",37984.221093749999,"$ per mo.",null,1143.4020312753689,2304.0643639529076,2356.2767665044435,2409.6723543102012,2464.2779395312245,2520.1209419189422,2577.2294025837678,2635.631998075718,2695.3580547841125,2756.4375636635755,2818.9011952937562,2882.7803152803081,2948.1070000048749,3014.914052731986,3083.2350200809451,3153.1042088709996,3224.5567033482257,3297.6283828028004,3372.3559395854945,3448.776897532442,3526.9296308074245,3606.8533831711516,3688.5882876871929,3772.1753868744727,3857.656653316435]
[null,"November",19963.0078125,"$ per mo.",null,600.92699089028724,1210.9253151346841,1238.3660937009513,1266.4287077503086,1295.1272486966384,1324.476127279353,1354.4900807996307,1385.1841805206309,1416.573839235409,1448.6748190063229,1481.5032390798251,1515.0755839806131,1549.4087117891979,1584.5198626070528,1620.4266672135914,1657.1471559193185,1694.6997676196065,1733.1033590536344,1772.3772142731489,1812.5410543257929,1853.6150471578699,1895.6198177415147,1938.5764584313554,1982.5065395558684,2027.4321202487436]
[null,"December",14319.932812499999,"$ per mo.",null,431.05899750129214,868.62507476585017,888.3089875851191,908.43895755278561,929.02509276988928,{"$f":"(K167)*K182","v":950.07773039714789},971.60744184567784,993.62503808534268,1016.1415750733947,1039.168359306133,1062.7169534963693,1086.7991823795505,1111.4271386514536,1136.6131890404342,1162.3699805172794,1188.7104466457815,1215.6478140772219,1243.1956091920258,1271.3676648919263,1300.1781275460423,1329.6414640943631,1359.7724693122057,1390.58627323929,1422.0983487771655,1454.3245194588046]
[null,"Annual",{"$f":"SUM(C187:C198)","v":613245.55546875007},"$ per yr.",null,{"$f":"SUM(F187:F198)","v":18459.93398319112},{"$f":"SUM(G187:G198)","v":37198.53112745659},38041.487041335888,38903.5451791796,39785.138416484995,40686.709438140962,41608.710960718687,42551.605959799519,43515.867902454549,44501.980984992078,45510.440376092971,46541.752465455625,47596.435118075315,48675.017934286028,49778.042515694884,50906.062737143046,52059.645024829442,53239.368640737113,54445.825973504849,55679.622835890448,56941.378768974566,58231.727353258306,59551.3165268105,60900.808910624561,62280.882141348215]
[]
[]
[null,"Unsubcribed Energy Generation"]
[null,"Month","Total Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F91-F124-F171),0)","v":9704.8305117285181},{"$f":"IF(G$105<Inputs!$S$22,(G91-G124-G171),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H91-H124-H171),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I91-I124-I171),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J91-J124-J171),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K91-K124-K171),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L91-L124-L171),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M91-M124-M171),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N91-N124-N171),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O91-O124-O171),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P91-P124-P171),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q91-Q124-Q171),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R91-R124-R171),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S91-S124-S171),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T91-T124-T171),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U91-U124-U171),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V91-V124-V171),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W91-W124-W171),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X91-X124-X171),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y91-Y124-Y171),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z91-Z124-Z171),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA91-AA124-AA171),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB91-AB124-AB171),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC91-AC124-AC171),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD91-AD124-AD171),0)","v":0}]
[null,"February",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F92-F125-F172),0)","v":12875.966719150392},{"$f":"IF(G$105<Inputs!$S$22,(G92-G125-G172),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H92-H125-H172),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I92-I125-I172),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J92-J125-J172),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K92-K125-K172),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L92-L125-L172),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M92-M125-M172),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N92-N125-N172),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O92-O125-O172),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P92-P125-P172),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q92-Q125-Q172),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R92-R125-R172),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S92-S125-S172),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T92-T125-T172),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U92-U125-U172),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V92-V125-V172),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W92-W125-W172),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X92-X125-X172),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y92-Y125-Y172),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z92-Z125-Z172),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA92-AA125-AA172),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB92-AB125-AB172),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC92-AC125-AC172),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD92-AD125-AD172),0)","v":0}]
[null,"March",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F93-F126-F173),0)","v":23050.376255156247},{"$f":"IF(G$105<Inputs!$S$22,(G93-G126-G173),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H93-H126-H173),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I93-I126-I173),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J93-J126-J173),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K93-K126-K173),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L93-L126-L173),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M93-M126-M173),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N93-N126-N173),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O93-O126-O173),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P93-P126-P173),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q93-Q126-Q173),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R93-R126-R173),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S93-S126-S173),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T93-T126-T173),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U93-U126-U173),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V93-V126-V173),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W93-W126-W173),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X93-X126-X173),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y93-Y126-Y173),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z93-Z126-Z173),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA93-AA126-AA173),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB93-AB126-AB173),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC93-AC126-AC173),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD93-AD126-AD173),0)","v":0}]
[null,"April",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F94-F127-F174),0)","v":29298.537575097656},{"$f":"IF(G$105<Inputs!$S$22,(G94-G127-G174),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H94-H127-H174),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I94-I127-I174),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J94-J127-J174),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K94-K127-K174),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L94-L127-L174),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M94-M127-M174),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N94-N127-N174),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O94-O127-O174),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P94-P127-P174),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q94-Q127-Q174),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R94-R127-R174),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S94-S127-S174),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T94-T127-T174),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U94-U127-U174),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V94-V127-V174),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W94-W127-W174),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X94-X127-X174),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y94-Y127-Y174),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z94-Z127-Z174),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA94-AA127-AA174),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB94-AB127-AB174),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC94-AC127-AC174),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD94-AD127-AD174),0)","v":0}]
[null,"May",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F95-F128-F175),0)","v":40035.244419843752},{"$f":"IF(G$105<Inputs!$S$22,(G95-G128-G175),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H95-H128-H175),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I95-I128-I175),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J95-J128-J175),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K95-K128-K175),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L95-L128-L175),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M95-M128-M175),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N95-N128-N175),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O95-O128-O175),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P95-P128-P175),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q95-Q128-Q175),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R95-R128-R175),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S95-S128-S175),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T95-T128-T175),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U95-U128-U175),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V95-V128-V175),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W95-W128-W175),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X95-X128-X175),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y95-Y128-Y175),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z95-Z128-Z175),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA95-AA128-AA175),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB95-AB128-AB175),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC95-AC128-AC175),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD95-AD128-AD175),0)","v":0}]
[null,"June",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F96-F129-F176),0)","v":40554.204905156243},{"$f":"IF(G$105<Inputs!$S$22,(G96-G129-G176),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H96-H129-H176),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I96-I129-I176),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J96-J129-J176),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K96-K129-K176),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L96-L129-L176),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M96-M129-M176),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N96-N129-N176),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O96-O129-O176),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P96-P129-P176),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q96-Q129-Q176),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R96-R129-R176),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S96-S129-S176),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T96-T129-T176),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U96-U129-U176),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V96-V129-V176),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W96-W129-W176),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X96-X129-X176),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y96-Y129-Y176),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z96-Z129-Z176),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA96-AA129-AA176),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB96-AB129-AB176),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC96-AC129-AC176),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD96-AD129-AD176),0)","v":0}]
[null,"July",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F97-F130-F177),0)","v":44685.282950000008},{"$f":"IF(G$105<Inputs!$S$22,(G97-G130-G177),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H97-H130-H177),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I97-I130-I177),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J97-J130-J177),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K97-K130-K177),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L97-L130-L177),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M97-M130-M177),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N97-N130-N177),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O97-O130-O177),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P97-P130-P177),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q97-Q130-Q177),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R97-R130-R177),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S97-S130-S177),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T97-T130-T177),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U97-U130-U177),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V97-V130-V177),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W97-W130-W177),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X97-X130-X177),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y97-Y130-Y177),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z97-Z130-Z177),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA97-AA130-AA177),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB97-AB130-AB177),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC97-AC130-AC177),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD97-AD130-AD177),0)","v":0}]
[null,"August",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F98-F131-F178),0)","v":36234.904670507822},{"$f":"IF(G$105<Inputs!$S$22,(G98-G131-G178),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H98-H131-H178),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I98-I131-I178),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J98-J131-J178),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K98-K131-K178),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L98-L131-L178),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M98-M131-M178),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N98-N131-N178),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O98-O131-O178),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P98-P131-P178),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q98-Q131-Q178),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R98-R131-R178),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S98-S131-S178),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T98-T131-T178),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U98-U131-U178),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V98-V131-V178),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W98-W131-W178),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X98-X131-X178),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y98-Y131-Y178),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z98-Z131-Z178),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA98-AA131-AA178),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB98-AB131-AB178),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC98-AC131-AC178),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD98-AD131-AD178),0)","v":0}]
[null,"September",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F99-F132-F179),0)","v":26857.090308124996},{"$f":"IF(G$105<Inputs!$S$22,(G99-G132-G179),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H99-H132-H179),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I99-I132-I179),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J99-J132-J179),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K99-K132-K179),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L99-L132-L179),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M99-M132-M179),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N99-N132-N179),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O99-O132-O179),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P99-P132-P179),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q99-Q132-Q179),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R99-R132-R179),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S99-S132-S179),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T99-T132-T179),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U99-U132-U179),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V99-V132-V179),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W99-W132-W179),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X99-X132-X179),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y99-Y132-Y179),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z99-Z132-Z179),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA99-AA132-AA179),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB99-AB132-AB179),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC99-AC132-AC179),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD99-AD132-AD179),0)","v":0}]
[null,"October",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F100-F133-F180),0)","v":18487.078673916018},{"$f":"IF(G$105<Inputs!$S$22,(G100-G133-G180),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H100-H133-H180),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I100-I133-I180),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J100-J133-J180),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K100-K133-K180),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L100-L133-L180),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M100-M133-M180),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N100-N133-N180),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O100-O133-O180),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P100-P133-P180),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q100-Q133-Q180),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R100-R133-R180),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S100-S133-S180),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T100-T133-T180),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U100-U133-U180),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V100-V133-V180),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W100-W133-W180),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X100-X133-X180),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y100-Y133-Y180),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z100-Z133-Z180),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA100-AA133-AA180),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB100-AB133-AB180),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC100-AC133-AC180),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD100-AD133-AD180),0)","v":0}]
[null,"November",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F101-F134-F181),0)","v":9716.07908154297},{"$f":"IF(G$105<Inputs!$S$22,(G101-G134-G181),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H101-H134-H181),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I101-I134-I181),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J101-J134-J181),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K101-K134-K181),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L101-L134-L181),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M101-M134-M181),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N101-N134-N181),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O101-O134-O181),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P101-P134-P181),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q101-Q134-Q181),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R101-R134-R181),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S101-S134-S181),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T101-T134-T181),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U101-U134-U181),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V101-V134-V181),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W101-W134-W181),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X101-X134-X181),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y101-Y134-Y181),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z101-Z134-Z181),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA101-AA134-AA181),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB101-AB134-AB181),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC101-AC134-AC181),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD101-AD134-AD181),0)","v":0}]
[null,"December",null,"$ per mo.",null,{"$f":"IF(F$105<Inputs!$S$22,(F102-F135-F182),0)","v":6969.5709662304671},{"$f":"IF(G$105<Inputs!$S$22,(G102-G135-G182),0)","v":0},{"$f":"IF(H$105<Inputs!$S$22,(H102-H135-H182),0)","v":0},{"$f":"IF(I$105<Inputs!$S$22,(I102-I135-I182),0)","v":0},{"$f":"IF(J$105<Inputs!$S$22,(J102-J135-J182),0)","v":0},{"$f":"IF(K$105<Inputs!$S$22,(K102-K135-K182),0)","v":0},{"$f":"IF(L$105<Inputs!$S$22,(L102-L135-L182),0)","v":0},{"$f":"IF(M$105<Inputs!$S$22,(M102-M135-M182),0)","v":0},{"$f":"IF(N$105<Inputs!$S$22,(N102-N135-N182),0)","v":0},{"$f":"IF(O$105<Inputs!$S$22,(O102-O135-O182),0)","v":0},{"$f":"IF(P$105<Inputs!$S$22,(P102-P135-P182),0)","v":0},{"$f":"IF(Q$105<Inputs!$S$22,(Q102-Q135-Q182),0)","v":0},{"$f":"IF(R$105<Inputs!$S$22,(R102-R135-R182),0)","v":0},{"$f":"IF(S$105<Inputs!$S$22,(S102-S135-S182),0)","v":0},{"$f":"IF(T$105<Inputs!$S$22,(T102-T135-T182),0)","v":0},{"$f":"IF(U$105<Inputs!$S$22,(U102-U135-U182),0)","v":0},{"$f":"IF(V$105<Inputs!$S$22,(V102-V135-V182),0)","v":0},{"$f":"IF(W$105<Inputs!$S$22,(W102-W135-W182),0)","v":0},{"$f":"IF(X$105<Inputs!$S$22,(X102-X135-X182),0)","v":0},{"$f":"IF(Y$105<Inputs!$S$22,(Y102-Y135-Y182),0)","v":0},{"$f":"IF(Z$105<Inputs!$S$22,(Z102-Z135-Z182),0)","v":0},{"$f":"IF(AA$105<Inputs!$S$22,(AA102-AA135-AA182),0)","v":0},{"$f":"IF(AB$105<Inputs!$S$22,(AB102-AB135-AB182),0)","v":0},{"$f":"IF(AC$105<Inputs!$S$22,(AC102-AC135-AC182),0)","v":0},{"$f":"IF(AD$105<Inputs!$S$22,(AD102-AD135-AD182),0)","v":0}]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F204:F215)","v":298469.16703645507},{"$f":"SUM(G204:G215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E216:AD216)","v":298469.16703645507}]
[]
[]
[null,"Unsubcribed Energy Revenue"]
[null,"Month","Total Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"F204*Inputs!$S$15","v":291.14491535185556},{"$f":"G204*Inputs!$S$15","v":0},{"$f":"H204*Inputs!$S$15","v":0},{"$f":"I204*Inputs!$S$15","v":0},{"$f":"J204*Inputs!$S$15","v":0},{"$f":"K204*Inputs!$S$15","v":0},{"$f":"L204*Inputs!$S$15","v":0},{"$f":"M204*Inputs!$S$15","v":0},{"$f":"N204*Inputs!$S$15","v":0},{"$f":"O204*Inputs!$S$15","v":0},{"$f":"P204*Inputs!$S$15","v":0},{"$f":"Q204*Inputs!$S$15","v":0},{"$f":"R204*Inputs!$S$15","v":0},{"$f":"S204*Inputs!$S$15","v":0},{"$f":"T204*Inputs!$S$15","v":0},{"$f":"U204*Inputs!$S$15","v":0},{"$f":"V204*Inputs!$S$15","v":0},{"$f":"W204*Inputs!$S$15","v":0},{"$f":"X204*Inputs!$S$15","v":0},{"$f":"Y204*Inputs!$S$15","v":0},{"$f":"Z204*Inputs!$S$15","v":0},{"$f":"AA204*Inputs!$S$15","v":0},{"$f":"AB204*Inputs!$S$15","v":0},{"$f":"AC204*Inputs!$S$15","v":0},{"$f":"AD204*Inputs!$S$15","v":0}]
[null,"February",null,"$ per mo.",null,{"$f":"F205*Inputs!$S$15","v":386.27900157451177},{"$f":"G205*Inputs!$S$15","v":0},{"$f":"H205*Inputs!$S$15","v":0},{"$f":"I205*Inputs!$S$15","v":0},{"$f":"J205*Inputs!$S$15","v":0},{"$f":"K205*Inputs!$S$15","v":0},{"$f":"L205*Inputs!$S$15","v":0},{"$f":"M205*Inputs!$S$15","v":0},{"$f":"N205*Inputs!$S$15","v":0},{"$f":"O205*Inputs!$S$15","v":0},{"$f":"P205*Inputs!$S$15","v":0},{"$f":"Q205*Inputs!$S$15","v":0},{"$f":"R205*Inputs!$S$15","v":0},{"$f":"S205*Inputs!$S$15","v":0},{"$f":"T205*Inputs!$S$15","v":0},{"$f":"U205*Inputs!$S$15","v":0},{"$f":"V205*Inputs!$S$15","v":0},{"$f":"W205*Inputs!$S$15","v":0},{"$f":"X205*Inputs!$S$15","v":0},{"$f":"Y205*Inputs!$S$15","v":0},{"$f":"Z205*Inputs!$S$15","v":0},{"$f":"AA205*Inputs!$S$15","v":0},{"$f":"AB205*Inputs!$S$15","v":0},{"$f":"AC205*Inputs!$S$15","v":0},{"$f":"AD205*Inputs!$S$15","v":0}]
[null,"March",null,"$ per mo.",null,{"$f":"F206*Inputs!$S$15","v":691.51128765468741},{"$f":"G206*Inputs!$S$15","v":0},{"$f":"H206*Inputs!$S$15","v":0},{"$f":"I206*Inputs!$S$15","v":0},{"$f":"J206*Inputs!$S$15","v":0},{"$f":"K206*Inputs!$S$15","v":0},{"$f":"L206*Inputs!$S$15","v":0},{"$f":"M206*Inputs!$S$15","v":0},{"$f":"N206*Inputs!$S$15","v":0},{"$f":"O206*Inputs!$S$15","v":0},{"$f":"P206*Inputs!$S$15","v":0},{"$f":"Q206*Inputs!$S$15","v":0},{"$f":"R206*Inputs!$S$15","v":0},{"$f":"S206*Inputs!$S$15","v":0},{"$f":"T206*Inputs!$S$15","v":0},{"$f":"U206*Inputs!$S$15","v":0},{"$f":"V206*Inputs!$S$15","v":0},{"$f":"W206*Inputs!$S$15","v":0},{"$f":"X206*Inputs!$S$15","v":0},{"$f":"Y206*Inputs!$S$15","v":0},{"$f":"Z206*Inputs!$S$15","v":0},{"$f":"AA206*Inputs!$S$15","v":0},{"$f":"AB206*Inputs!$S$15","v":0},{"$f":"AC206*Inputs!$S$15","v":0},{"$f":"AD206*Inputs!$S$15","v":0}]
[null,"April",null,"$ per mo.",null,{"$f":"F207*Inputs!$S$15","v":878.9561272529296},{"$f":"G207*Inputs!$S$15","v":0},{"$f":"H207*Inputs!$S$15","v":0},{"$f":"I207*Inputs!$S$15","v":0},{"$f":"J207*Inputs!$S$15","v":0},{"$f":"K207*Inputs!$S$15","v":0},{"$f":"L207*Inputs!$S$15","v":0},{"$f":"M207*Inputs!$S$15","v":0},{"$f":"N207*Inputs!$S$15","v":0},{"$f":"O207*Inputs!$S$15","v":0},{"$f":"P207*Inputs!$S$15","v":0},{"$f":"Q207*Inputs!$S$15","v":0},{"$f":"R207*Inputs!$S$15","v":0},{"$f":"S207*Inputs!$S$15","v":0},{"$f":"T207*Inputs!$S$15","v":0},{"$f":"U207*Inputs!$S$15","v":0},{"$f":"V207*Inputs!$S$15","v":0},{"$f":"W207*Inputs!$S$15","v":0},{"$f":"X207*Inputs!$S$15","v":0},{"$f":"Y207*Inputs!$S$15","v":0},{"$f":"Z207*Inputs!$S$15","v":0},{"$f":"AA207*Inputs!$S$15","v":0},{"$f":"AB207*Inputs!$S$15","v":0},{"$f":"AC207*Inputs!$S$15","v":0},{"$f":"AD207*Inputs!$S$15","v":0}]
[null,"May",null,"$ per mo.",null,{"$f":"F208*Inputs!$S$15","v":1201.0573325953126},{"$f":"G208*Inputs!$S$15","v":0},{"$f":"H208*Inputs!$S$15","v":0},{"$f":"I208*Inputs!$S$15","v":0},{"$f":"J208*Inputs!$S$15","v":0},{"$f":"K208*Inputs!$S$15","v":0},{"$f":"L208*Inputs!$S$15","v":0},{"$f":"M208*Inputs!$S$15","v":0},{"$f":"N208*Inputs!$S$15","v":0},{"$f":"O208*Inputs!$S$15","v":0},{"$f":"P208*Inputs!$S$15","v":0},{"$f":"Q208*Inputs!$S$15","v":0},{"$f":"R208*Inputs!$S$15","v":0},{"$f":"S208*Inputs!$S$15","v":0},{"$f":"T208*Inputs!$S$15","v":0},{"$f":"U208*Inputs!$S$15","v":0},{"$f":"V208*Inputs!$S$15","v":0},{"$f":"W208*Inputs!$S$15","v":0},{"$f":"X208*Inputs!$S$15","v":0},{"$f":"Y208*Inputs!$S$15","v":0},{"$f":"Z208*Inputs!$S$15","v":0},{"$f":"AA208*Inputs!$S$15","v":0},{"$f":"AB208*Inputs!$S$15","v":0},{"$f":"AC208*Inputs!$S$15","v":0},{"$f":"AD208*Inputs!$S$15","v":0}]
[null,"June",null,"$ per mo.",null,{"$f":"F209*Inputs!$S$15","v":1216.6261471546873},{"$f":"G209*Inputs!$S$15","v":0},{"$f":"H209*Inputs!$S$15","v":0},{"$f":"I209*Inputs!$S$15","v":0},{"$f":"J209*Inputs!$S$15","v":0},{"$f":"K209*Inputs!$S$15","v":0},{"$f":"L209*Inputs!$S$15","v":0},{"$f":"M209*Inputs!$S$15","v":0},{"$f":"N209*Inputs!$S$15","v":0},{"$f":"O209*Inputs!$S$15","v":0},{"$f":"P209*Inputs!$S$15","v":0},{"$f":"Q209*Inputs!$S$15","v":0},{"$f":"R209*Inputs!$S$15","v":0},{"$f":"S209*Inputs!$S$15","v":0},{"$f":"T209*Inputs!$S$15","v":0},{"$f":"U209*Inputs!$S$15","v":0},{"$f":"V209*Inputs!$S$15","v":0},{"$f":"W209*Inputs!$S$15","v":0},{"$f":"X209*Inputs!$S$15","v":0},{"$f":"Y209*Inputs!$S$15","v":0},{"$f":"Z209*Inputs!$S$15","v":0},{"$f":"AA209*Inputs!$S$15","v":0},{"$f":"AB209*Inputs!$S$15","v":0},{"$f":"AC209*Inputs!$S$15","v":0},{"$f":"AD209*Inputs!$S$15","v":0}]
[null,"July",null,"$ per mo.",null,{"$f":"F210*Inputs!$S$15","v":1340.5584885000003},{"$f":"G210*Inputs!$S$15","v":0},{"$f":"H210*Inputs!$S$15","v":0},{"$f":"I210*Inputs!$S$15","v":0},{"$f":"J210*Inputs!$S$15","v":0},{"$f":"K210*Inputs!$S$15","v":0},{"$f":"L210*Inputs!$S$15","v":0},{"$f":"M210*Inputs!$S$15","v":0},{"$f":"N210*Inputs!$S$15","v":0},{"$f":"O210*Inputs!$S$15","v":0},{"$f":"P210*Inputs!$S$15","v":0},{"$f":"Q210*Inputs!$S$15","v":0},{"$f":"R210*Inputs!$S$15","v":0},{"$f":"S210*Inputs!$S$15","v":0},{"$f":"T210*Inputs!$S$15","v":0},{"$f":"U210*Inputs!$S$15","v":0},{"$f":"V210*Inputs!$S$15","v":0},{"$f":"W210*Inputs!$S$15","v":0},{"$f":"X210*Inputs!$S$15","v":0},{"$f":"Y210*Inputs!$S$15","v":0},{"$f":"Z210*Inputs!$S$15","v":0},{"$f":"AA210*Inputs!$S$15","v":0},{"$f":"AB210*Inputs!$S$15","v":0},{"$f":"AC210*Inputs!$S$15","v":0},{"$f":"AD210*Inputs!$S$15","v":0}]
[null,"August",null,"$ per mo.",null,{"$f":"F211*Inputs!$S$15","v":1087.0471401152347},{"$f":"G211*Inputs!$S$15","v":0},{"$f":"H211*Inputs!$S$15","v":0},{"$f":"I211*Inputs!$S$15","v":0},{"$f":"J211*Inputs!$S$15","v":0},{"$f":"K211*Inputs!$S$15","v":0},{"$f":"L211*Inputs!$S$15","v":0},{"$f":"M211*Inputs!$S$15","v":0},{"$f":"N211*Inputs!$S$15","v":0},{"$f":"O211*Inputs!$S$15","v":0},{"$f":"P211*Inputs!$S$15","v":0},{"$f":"Q211*Inputs!$S$15","v":0},{"$f":"R211*Inputs!$S$15","v":0},{"$f":"S211*Inputs!$S$15","v":0},{"$f":"T211*Inputs!$S$15","v":0},{"$f":"U211*Inputs!$S$15","v":0},{"$f":"V211*Inputs!$S$15","v":0},{"$f":"W211*Inputs!$S$15","v":0},{"$f":"X211*Inputs!$S$15","v":0},{"$f":"Y211*Inputs!$S$15","v":0},{"$f":"Z211*Inputs!$S$15","v":0},{"$f":"AA211*Inputs!$S$15","v":0},{"$f":"AB211*Inputs!$S$15","v":0},{"$f":"AC211*Inputs!$S$15","v":0},{"$f":"AD211*Inputs!$S$15","v":0}]
[null,"September",null,"$ per mo.",null,{"$f":"F212*Inputs!$S$15","v":805.71270924374983},{"$f":"G212*Inputs!$S$15","v":0},{"$f":"H212*Inputs!$S$15","v":0},{"$f":"I212*Inputs!$S$15","v":0},{"$f":"J212*Inputs!$S$15","v":0},{"$f":"K212*Inputs!$S$15","v":0},{"$f":"L212*Inputs!$S$15","v":0},{"$f":"M212*Inputs!$S$15","v":0},{"$f":"N212*Inputs!$S$15","v":0},{"$f":"O212*Inputs!$S$15","v":0},{"$f":"P212*Inputs!$S$15","v":0},{"$f":"Q212*Inputs!$S$15","v":0},{"$f":"R212*Inputs!$S$15","v":0},{"$f":"S212*Inputs!$S$15","v":0},{"$f":"T212*Inputs!$S$15","v":0},{"$f":"U212*Inputs!$S$15","v":0},{"$f":"V212*Inputs!$S$15","v":0},{"$f":"W212*Inputs!$S$15","v":0},{"$f":"X212*Inputs!$S$15","v":0},{"$f":"Y212*Inputs!$S$15","v":0},{"$f":"Z212*Inputs!$S$15","v":0},{"$f":"AA212*Inputs!$S$15","v":0},{"$f":"AB212*Inputs!$S$15","v":0},{"$f":"AC212*Inputs!$S$15","v":0},{"$f":"AD212*Inputs!$S$15","v":0}]
[null,"October",null,"$ per mo.",null,{"$f":"F213*Inputs!$S$15","v":554.6123602174805},{"$f":"G213*Inputs!$S$15","v":0},{"$f":"H213*Inputs!$S$15","v":0},{"$f":"I213*Inputs!$S$15","v":0},{"$f":"J213*Inputs!$S$15","v":0},{"$f":"K213*Inputs!$S$15","v":0},{"$f":"L213*Inputs!$S$15","v":0},{"$f":"M213*Inputs!$S$15","v":0},{"$f":"N213*Inputs!$S$15","v":0},{"$f":"O213*Inputs!$S$15","v":0},{"$f":"P213*Inputs!$S$15","v":0},{"$f":"Q213*Inputs!$S$15","v":0},{"$f":"R213*Inputs!$S$15","v":0},{"$f":"S213*Inputs!$S$15","v":0},{"$f":"T213*Inputs!$S$15","v":0},{"$f":"U213*Inputs!$S$15","v":0},{"$f":"V213*Inputs!$S$15","v":0},{"$f":"W213*Inputs!$S$15","v":0},{"$f":"X213*Inputs!$S$15","v":0},{"$f":"Y213*Inputs!$S$15","v":0},{"$f":"Z213*Inputs!$S$15","v":0},{"$f":"AA213*Inputs!$S$15","v":0},{"$f":"AB213*Inputs!$S$15","v":0},{"$f":"AC213*Inputs!$S$15","v":0},{"$f":"AD213*Inputs!$S$15","v":0}]
[null,"November",null,"$ per mo.",null,{"$f":"F214*Inputs!$S$15","v":291.48237244628911},{"$f":"G214*Inputs!$S$15","v":0},{"$f":"H214*Inputs!$S$15","v":0},{"$f":"I214*Inputs!$S$15","v":0},{"$f":"J214*Inputs!$S$15","v":0},{"$f":"K214*Inputs!$S$15","v":0},{"$f":"L214*Inputs!$S$15","v":0},{"$f":"M214*Inputs!$S$15","v":0},{"$f":"N214*Inputs!$S$15","v":0},{"$f":"O214*Inputs!$S$15","v":0},{"$f":"P214*Inputs!$S$15","v":0},{"$f":"Q214*Inputs!$S$15","v":0},{"$f":"R214*Inputs!$S$15","v":0},{"$f":"S214*Inputs!$S$15","v":0},{"$f":"T214*Inputs!$S$15","v":0},{"$f":"U214*Inputs!$S$15","v":0},{"$f":"V214*Inputs!$S$15","v":0},{"$f":"W214*Inputs!$S$15","v":0},{"$f":"X214*Inputs!$S$15","v":0},{"$f":"Y214*Inputs!$S$15","v":0},{"$f":"Z214*Inputs!$S$15","v":0},{"$f":"AA214*Inputs!$S$15","v":0},{"$f":"AB214*Inputs!$S$15","v":0},{"$f":"AC214*Inputs!$S$15","v":0},{"$f":"AD214*Inputs!$S$15","v":0}]
[null,"December",null,"$ per mo.",null,{"$f":"F215*Inputs!$S$15","v":209.087128986914},{"$f":"G215*Inputs!$S$15","v":0},{"$f":"H215*Inputs!$S$15","v":0},{"$f":"I215*Inputs!$S$15","v":0},{"$f":"J215*Inputs!$S$15","v":0},{"$f":"K215*Inputs!$S$15","v":0},{"$f":"L215*Inputs!$S$15","v":0},{"$f":"M215*Inputs!$S$15","v":0},{"$f":"N215*Inputs!$S$15","v":0},{"$f":"O215*Inputs!$S$15","v":0},{"$f":"P215*Inputs!$S$15","v":0},{"$f":"Q215*Inputs!$S$15","v":0},{"$f":"R215*Inputs!$S$15","v":0},{"$f":"S215*Inputs!$S$15","v":0},{"$f":"T215*Inputs!$S$15","v":0},{"$f":"U215*Inputs!$S$15","v":0},{"$f":"V215*Inputs!$S$15","v":0},{"$f":"W215*Inputs!$S$15","v":0},{"$f":"X215*Inputs!$S$15","v":0},{"$f":"Y215*Inputs!$S$15","v":0},{"$f":"Z215*Inputs!$S$15","v":0},{"$f":"AA215*Inputs!$S$15","v":0},{"$f":"AB215*Inputs!$S$15","v":0},{"$f":"AC215*Inputs!$S$15","v":0},{"$f":"AD215*Inputs!$S$15","v":0}]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F221:F232)","v":8954.0750110936515},{"$f":"SUM(G221:G232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Energy Offset"]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"F136","v":408830.37031250005},{"$f":"C239/C241","v":0.45425596701388893}]
[null,"Non-solar",{"$f":"IF(C239>C241,0,(C241-C239))","v":491169.62968749995},{"$f":"C240/C241","v":0.54574403298611107}]
[null,"Annual Load:",{"$f":"Inputs!E9","v":900000}]

{"sheet":"Onsite Host & Anchor","index":9,"n_rows":96,"n_cols":32,"rows_kept":96,"cut":false,"hidden":false,"merged":[[41,1,41,2],[19,1,19,2]]}
[null,"Community Solar: System Ownership with Onsite Host and Anchor"]
[null,"Host a third-party owned community solar project installed on their property as the anchor subscriber"]
[]
[null,"Summary Financial Metrics"]
[]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF24","v":-389928.6367197606}]
[null,"25-Year Revenues:","$",{"$f":"AF31","v":582304.92835019855}]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":192376.29163043795}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E34+NPV(Inputs!L5,F34:AD34)","v":95372.63896806605}]
[null,"Return on Investment (ROI):","%",{"$f":"D8/(-D7)","v":1.4933628195374058}]
[null,"Internal Rate of Return (IRR)","$","N/A"]
[null,"Upfront Costs","$",0]
[null,"Average Annual Revenue","$",{"$f":"AVERAGE(E34:AD34)","v":7399.0881396322302}]
[null,"Payback Period:","years",{"$f":"E36","v":0}]
[]
[]
[null,"Business Case"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,null,"LIFETIME TOTAL"]
[]
[null,"EXPENSES"]
[null,"PPA Payments","$","Annual",null,{"$f":"F89*-(1-Inputs!$S$7)","v":-11765.483929001253},{"$f":"G89*-(1-Inputs!$S$7)","v":-12032.101560316349},{"$f":"H89*-(1-Inputs!$S$7)","v":-12304.76101377468},{"$f":"I89*-(1-Inputs!$S$7)","v":-12583.599203107829},{"$f":"J89*-(1-Inputs!$S$7)","v":-12868.756144649453},{"$f":"K89*-(1-Inputs!$S$7)","v":-13160.375027643357},{"$f":"L89*-(1-Inputs!$S$7)","v":-13458.602286144784},{"$f":"M89*-(1-Inputs!$S$7)","v":-13763.587672551113},{"$f":"N89*-(1-Inputs!$S$7)","v":-14075.484332798791},{"$f":"O89*-(1-Inputs!$S$7)","v":-14394.448883264349},{"$f":"P89*-(1-Inputs!$S$7)","v":-14720.641489408003},{"$f":"Q89*-(1-Inputs!$S$7)","v":-15054.225946199478},{"$f":"R89*-(1-Inputs!$S$7)","v":-15395.369760366302},{"$f":"S89*-(1-Inputs!$S$7)","v":-15744.244234505966},{"$f":"T89*-(1-Inputs!$S$7)","v":-16101.024553104107},{"$f":"U89*-(1-Inputs!$S$7)","v":-16465.889870502},{"$f":"V89*-(1-Inputs!$S$7)","v":-16839.023400857444},{"$f":"W89*-(1-Inputs!$S$7)","v":-17220.612510144278},{"$f":"X89*-(1-Inputs!$S$7)","v":-17610.848810236654},{"$f":"Y89*-(1-Inputs!$S$7)","v":-18009.928255125425},{"$f":"Z89*-(1-Inputs!$S$7)","v":-18418.051239314827},{"$f":"AA89*-(1-Inputs!$S$7)","v":-18835.422698448943},{"$f":"AB89*-(1-Inputs!$S$7)","v":-19262.252212218496},{"$f":"AC89*-(1-Inputs!$S$7)","v":-19698.754109599577},{"$f":"AD89*-(1-Inputs!$S$7)","v":-20145.147576477215},null,{"$f":"SUM(E23:AE23)","v":-389928.6367197606}]
[null,"Total Revenue",null,null,null,{"$f":"F23","v":-11765.483929001253},{"$f":"G23","v":-12032.101560316349},-12304.76101377468,-12583.599203107829,-12868.756144649453,-13160.375027643357,-13458.602286144784,-13763.587672551113,-14075.484332798791,-14394.448883264349,-14720.641489408003,-15054.225946199478,-15395.369760366302,-15744.244234505966,-16101.024553104107,-16465.889870502,-16839.023400857444,-17220.612510144278,-17610.848810236654,-18009.928255125425,-18418.051239314827,-18835.422698448943,-19262.252212218496,-19698.754109599577,-20145.147576477215,null,{"$f":"AF23","v":-389928.6367197606}]
[]
[null,"REVENUES"]
[null,"PPA Bill Credits","$","Annual",null,{"$f":"F89","v":14706.854911251565},{"$f":"G89","v":15040.126950395435},15380.951267218348,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680978,17204.484590688891,17594.355415998489,17993.061104080436,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906779,23022.564049143533,23544.278373061177,24077.815265273119,24623.442636999469,25181.434470596516,null,{"$f":"SUM(E27:AE27)","v":487410.79589970078}]
[null,"Site Lease Payments","$/Acre/Yr",800,{"$f":"((Inputs!E4*175)/43560)*D28","v":3213.9577594123048},{"$f":"E28+(E28*$D$29)","v":3246.097337006428},{"$f":"F28+(F28*$D$29)","v":3278.5583103764925},3311.3438934802575,3344.4573324150601,3377.9019057392106,3411.6809247966025,3445.7977340445686,3480.2557113850144,3515.0582684988644,3550.2088511838529,3585.7109396956912,3621.5680490926479,3657.7837295835743,3694.36156687941,3731.3051825482039,3768.6182343736859,3806.304416717423,3844.3674608845972,3882.8111354934431,3921.6392468483773,3960.855639316861,4000.4641957100298,4040.4688376671302,4080.8735260438016,4121.6822613042395,null,94894.132450497753]
[null,"Annual land lease increase","%",0.01]
[null,"Demand Charge Savings","$","Estimated",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Revenue",null,null,{"$f":"E27+E28+E30","v":3213.9577594123048},{"$f":"F27+F28+F30","v":17952.952248257992},{"$f":"G27+G28+G30","v":18318.685260771927},18692.295160698606,19073.956336299845,19463.847086551024,19862.149709350797,20269.050591725547,20684.740302073908,21109.413684497355,21543.269955264288,21986.512801455694,22439.350481841997,22901.995930041452,23374.666860011865,23857.585873928336,24350.980572501187,24855.083667789229,25370.133098564944,25896.372148289262,26434.049565755158,26983.419688460395,27544.742568771206,28118.284102940248,28704.31616304327,29303.116731900755,null,582304.92835019855]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E24+E31","v":3213.9577594123048},{"$f":"F24+F31","v":6187.4683192567391},{"$f":"G24+G31","v":6286.5837004555779},{"$f":"H24+H31","v":6387.5341469239265},6490.3571331920157,6595.0909419015716,6701.7746817074403,6810.4483055807632,6921.1526295227941,7033.9293516985636,7148.8210719999388,7265.8713120476914,7385.1245356425188,7506.6261696751499,7630.4226255058984,7756.5613208242285,7885.0907019991864,8016.060266931785,8149.5205884206662,8285.5233380526079,8424.1213106297328,8565.3684491455679,8709.3198703222624,8856.0318907217516,9005.562053443693,9157.9691554235396,null,{"$f":"SUM(E34:AE34)","v":192376.29163043798}]
[null,"Cumulative Cashflow","$",null,{"$f":"D34+E34","v":3213.9577594123048},{"$f":"E34+F34","v":9401.4260786690429},{"$f":"F34+G34","v":12474.052019712317},12674.117847379504,12877.891280115942,13085.448075093587,13296.865623609012,13512.222987288204,13731.600935103557,13955.081981221358,14182.750423698502,14414.69238404763,14650.99584769021,14891.750705317669,15137.048795181048,15386.983946330127,15641.652022823415,15901.150968930971,16165.580855352451,16435.043926473274,16709.644648682341,16989.489759775301,17274.68831946783,17565.351761044014,17861.593944165445,18163.531208867233,null,{"$f":"AD35","v":18163.531208867233}]
[null,"Payback Calculation",null,"Years",{"$f":"IF(E35<0,1,IF(AND(E35>0,D35<0),(-D35/(E35-D35)),0))","v":0},{"$f":"IF(F35<0,1,IF(AND(F35>0,E35<0),(-E35/(F35-E35)),0))","v":0},{"$f":"IF(G35<0,1,IF(AND(G35>0,F35<0),(-F35/(G35-F35)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E36","v":0}]
[]
[]
[]
[null,"Power Generation and Value of Power"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Anchor Net Metering Rate Schedule:"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C46*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F46*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G46*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H46*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I46*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J46*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K46*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L46*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M46*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N46*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O46*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P46*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q46*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R46*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S46*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T46*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U46*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V46*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W46*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X46*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y46*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z46*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA46*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB46*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC46*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"February",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C47*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F47*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G47*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H47*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I47*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J47*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K47*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L47*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M47*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N47*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O47*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P47*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q47*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R47*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S47*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T47*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U47*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V47*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W47*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X47*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y47*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z47*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA47*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB47*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC47*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"March",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C48*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F48*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G48*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H48*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I48*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J48*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K48*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L48*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M48*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N48*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O48*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P48*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q48*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R48*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S48*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T48*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U48*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V48*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W48*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X48*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y48*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z48*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA48*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB48*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC48*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"April",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C49*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F49*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G49*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H49*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I49*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J49*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K49*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L49*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M49*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N49*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O49*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P49*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q49*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R49*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S49*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T49*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U49*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V49*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W49*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X49*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y49*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z49*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA49*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB49*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC49*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"May",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C50*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F50*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G50*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H50*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I50*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J50*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K50*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L50*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M50*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N50*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O50*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P50*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q50*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R50*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S50*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T50*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U50*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V50*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W50*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X50*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y50*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z50*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA50*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB50*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC50*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"June",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C51*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F51*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G51*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H51*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I51*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J51*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K51*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L51*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M51*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N51*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O51*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P51*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q51*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R51*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S51*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T51*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U51*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V51*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W51*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X51*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y51*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z51*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA51*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB51*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC51*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"July",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C52*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F52*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G52*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H52*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I52*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J52*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K52*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L52*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M52*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N52*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O52*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P52*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q52*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R52*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S52*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T52*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U52*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V52*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W52*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X52*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y52*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z52*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA52*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB52*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC52*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"August",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C53*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F53*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G53*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H53*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I53*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J53*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K53*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L53*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M53*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N53*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O53*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P53*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q53*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R53*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S53*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T53*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U53*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V53*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W53*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X53*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y53*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z53*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA53*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB53*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC53*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"September",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C54*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F54*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G54*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H54*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I54*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J54*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K54*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L54*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M54*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N54*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O54*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P54*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q54*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R54*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S54*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T54*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U54*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V54*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W54*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X54*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y54*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z54*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA54*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB54*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC54*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"October",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C55*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F55*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G55*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H55*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I55*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J55*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K55*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L55*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M55*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N55*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O55*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P55*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q55*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R55*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S55*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T55*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U55*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V55*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W55*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X55*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y55*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z55*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA55*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB55*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC55*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"November",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C56*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F56*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G56*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H56*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I56*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J56*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K56*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L56*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M56*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N56*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O56*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P56*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q56*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R56*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S56*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T56*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U56*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V56*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W56*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X56*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y56*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z56*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA56*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB56*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC56*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"December",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C57*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F57*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G57*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H57*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I57*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J57*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K57*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L57*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M57*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N57*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O57*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P57*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q57*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R57*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S57*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T57*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U57*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V57*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W57*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X57*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y57*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z57*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA57*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB57*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC57*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[]
[null,"Anchor Generation Estimate"]
[null,"Month","Total System Generation (kWh)",null,{"$f":"Inputs!S4","v":0.4},"Anchor Subscription"]
[null,"January",{"$f":"'System Ownership-Host Anchor'!C124","v":13293.2640625},"kWh's per mo.",null,{"$f":"C61","v":13293.2640625},{"$f":"F61*(1-Inputs!$E$18)","v":13226.7977421875},{"$f":"G61*(1-Inputs!$E$18)","v":13160.663753476563},{"$f":"H61*(1-Inputs!$E$18)","v":13094.86043470918},{"$f":"I61*(1-Inputs!$E$18)","v":13029.386132535634},{"$f":"J61*(1-Inputs!$E$18)","v":12964.239201872955},{"$f":"K61*(1-Inputs!$E$18)","v":12899.41800586359},{"$f":"L61*(1-Inputs!$E$18)","v":12834.920915834273},{"$f":"M61*(1-Inputs!$E$18)","v":12770.746311255101},{"$f":"N61*(1-Inputs!$E$18)","v":12706.892579698826},{"$f":"O61*(1-Inputs!$E$18)","v":12643.358116800331},{"$f":"P61*(1-Inputs!$E$18)","v":12580.14132621633},{"$f":"Q61*(1-Inputs!$E$18)","v":12517.240619585247},{"$f":"R61*(1-Inputs!$E$18)","v":12454.654416487321},{"$f":"S61*(1-Inputs!$E$18)","v":12392.381144404884},{"$f":"T61*(1-Inputs!$E$18)","v":12330.41923868286},{"$f":"U61*(1-Inputs!$E$18)","v":12268.767142489445},{"$f":"V61*(1-Inputs!$E$18)","v":12207.423306776998},{"$f":"W61*(1-Inputs!$E$18)","v":12146.386190243113},{"$f":"X61*(1-Inputs!$E$18)","v":12085.654259291898},{"$f":"Y61*(1-Inputs!$E$18)","v":12025.225987995438},{"$f":"Z61*(1-Inputs!$E$18)","v":11965.099858055461},{"$f":"AA61*(1-Inputs!$E$18)","v":11905.274358765184},{"$f":"AB61*(1-Inputs!$E$18)","v":11845.747986971359},{"$f":"AC61*(1-Inputs!$E$18)","v":11786.519247036502}]
[null,"February",{"$f":"'System Ownership-Host Anchor'!C125","v":17636.951562500002},"kWh's per mo.",null,{"$f":"C62","v":17636.951562500002},{"$f":"F62*(1-Inputs!$E$18)","v":17548.766804687501},{"$f":"G62*(1-Inputs!$E$18)","v":17461.022970664064},{"$f":"H62*(1-Inputs!$E$18)","v":17373.717855810744},{"$f":"I62*(1-Inputs!$E$18)","v":17286.849266531692},{"$f":"J62*(1-Inputs!$E$18)","v":17200.415020199034},{"$f":"K62*(1-Inputs!$E$18)","v":17114.41294509804},{"$f":"L62*(1-Inputs!$E$18)","v":17028.840880372551},{"$f":"M62*(1-Inputs!$E$18)","v":16943.696675970688},{"$f":"N62*(1-Inputs!$E$18)","v":16858.978192590836},{"$f":"O62*(1-Inputs!$E$18)","v":16774.68330162788},{"$f":"P62*(1-Inputs!$E$18)","v":16690.809885119739},{"$f":"Q62*(1-Inputs!$E$18)","v":16607.355835694139},{"$f":"R62*(1-Inputs!$E$18)","v":16524.319056515669},{"$f":"S62*(1-Inputs!$E$18)","v":16441.697461233092},{"$f":"T62*(1-Inputs!$E$18)","v":16359.488973926927},{"$f":"U62*(1-Inputs!$E$18)","v":16277.691529057292},{"$f":"V62*(1-Inputs!$E$18)","v":16196.303071412005},{"$f":"W62*(1-Inputs!$E$18)","v":16115.321556054945},{"$f":"X62*(1-Inputs!$E$18)","v":16034.744948274671},{"$f":"Y62*(1-Inputs!$E$18)","v":15954.571223533298},{"$f":"Z62*(1-Inputs!$E$18)","v":15874.798367415631},{"$f":"AA62*(1-Inputs!$E$18)","v":15795.424375578554},{"$f":"AB62*(1-Inputs!$E$18)","v":15716.44725370066},{"$f":"AC62*(1-Inputs!$E$18)","v":15637.865017432157}]
[null,"March",{"$f":"'System Ownership-Host Anchor'!C126","v":31573.425000000003},"kWh's per mo.",null,31573.425000000003,{"$f":"F63*(1-Inputs!$E$18)","v":31415.557875000002},{"$f":"G63*(1-Inputs!$E$18)","v":31258.480085625},{"$f":"H63*(1-Inputs!$E$18)","v":31102.187685196874},{"$f":"I63*(1-Inputs!$E$18)","v":30946.676746770889},{"$f":"J63*(1-Inputs!$E$18)","v":30791.943363037033},{"$f":"K63*(1-Inputs!$E$18)","v":30637.983646221848},{"$f":"L63*(1-Inputs!$E$18)","v":30484.793727990738},{"$f":"M63*(1-Inputs!$E$18)","v":30332.369759350786},{"$f":"N63*(1-Inputs!$E$18)","v":30180.707910554032},{"$f":"O63*(1-Inputs!$E$18)","v":30029.804371001261},{"$f":"P63*(1-Inputs!$E$18)","v":29879.655349146255},{"$f":"Q63*(1-Inputs!$E$18)","v":29730.257072400524},{"$f":"R63*(1-Inputs!$E$18)","v":29581.605787038519},{"$f":"S63*(1-Inputs!$E$18)","v":29433.697758103328},{"$f":"T63*(1-Inputs!$E$18)","v":29286.52926931281},{"$f":"U63*(1-Inputs!$E$18)","v":29140.096622966244},{"$f":"V63*(1-Inputs!$E$18)","v":28994.396139851415},{"$f":"W63*(1-Inputs!$E$18)","v":28849.424159152157},{"$f":"X63*(1-Inputs!$E$18)","v":28705.177038356396},{"$f":"Y63*(1-Inputs!$E$18)","v":28561.651153164614},{"$f":"Z63*(1-Inputs!$E$18)","v":28418.84289739879},{"$f":"AA63*(1-Inputs!$E$18)","v":28276.748682911795},{"$f":"AB63*(1-Inputs!$E$18)","v":28135.364939497234},{"$f":"AC63*(1-Inputs!$E$18)","v":27994.688114799748}]
[null,"April",{"$f":"'System Ownership-Host Anchor'!C127","v":40131.890625},"kWh's per mo.",null,40131.890625,{"$f":"F64*(1-Inputs!$E$18)","v":39931.231171874999},{"$f":"G64*(1-Inputs!$E$18)","v":39731.575016015624},{"$f":"H64*(1-Inputs!$E$18)","v":39532.917140935548},{"$f":"I64*(1-Inputs!$E$18)","v":39335.252555230873},{"$f":"J64*(1-Inputs!$E$18)","v":39138.576292454716},{"$f":"K64*(1-Inputs!$E$18)","v":38942.883410992443},{"$f":"L64*(1-Inputs!$E$18)","v":38748.168993937477},{"$f":"M64*(1-Inputs!$E$18)","v":38554.428148967789},{"$f":"N64*(1-Inputs!$E$18)","v":38361.656008222948},{"$f":"O64*(1-Inputs!$E$18)","v":38169.847728181834},{"$f":"P64*(1-Inputs!$E$18)","v":37978.998489540922},{"$f":"Q64*(1-Inputs!$E$18)","v":37789.103497093216},{"$f":"R64*(1-Inputs!$E$18)","v":37600.157979607749},{"$f":"S64*(1-Inputs!$E$18)","v":37412.157189709709},{"$f":"T64*(1-Inputs!$E$18)","v":37225.096403761163},{"$f":"U64*(1-Inputs!$E$18)","v":37038.970921742359},{"$f":"V64*(1-Inputs!$E$18)","v":36853.776067133644},{"$f":"W64*(1-Inputs!$E$18)","v":36669.507186797979},{"$f":"X64*(1-Inputs!$E$18)","v":36486.159650863985},{"$f":"Y64*(1-Inputs!$E$18)","v":36303.728852609667},{"$f":"Z64*(1-Inputs!$E$18)","v":36122.210208346616},{"$f":"AA64*(1-Inputs!$E$18)","v":35941.599157304881},{"$f":"AB64*(1-Inputs!$E$18)","v":35761.891161518353},{"$f":"AC64*(1-Inputs!$E$18)","v":35583.081705710763}]
[null,"May",{"$f":"'System Ownership-Host Anchor'!C128","v":54838.575000000004},"kWh's per mo.",null,54838.575000000004,{"$f":"F65*(1-Inputs!$E$18)","v":54564.382125000004},{"$f":"G65*(1-Inputs!$E$18)","v":54291.560214375},{"$f":"H65*(1-Inputs!$E$18)","v":54020.102413303124},{"$f":"I65*(1-Inputs!$E$18)","v":53750.00190123661},{"$f":"J65*(1-Inputs!$E$18)","v":53481.251891730426},{"$f":"K65*(1-Inputs!$E$18)","v":53213.845632271776},{"$f":"L65*(1-Inputs!$E$18)","v":52947.776404110416},{"$f":"M65*(1-Inputs!$E$18)","v":52683.037522089864},{"$f":"N65*(1-Inputs!$E$18)","v":52419.622334479413},{"$f":"O65*(1-Inputs!$E$18)","v":52157.524222807013},{"$f":"P65*(1-Inputs!$E$18)","v":51896.736601692981},{"$f":"Q65*(1-Inputs!$E$18)","v":51637.252918684513},{"$f":"R65*(1-Inputs!$E$18)","v":51379.06665409109},{"$f":"S65*(1-Inputs!$E$18)","v":51122.171320820635},{"$f":"T65*(1-Inputs!$E$18)","v":50866.560464216534},{"$f":"U65*(1-Inputs!$E$18)","v":50612.227661895449},{"$f":"V65*(1-Inputs!$E$18)","v":50359.166523585969},{"$f":"W65*(1-Inputs!$E$18)","v":50107.37069096804},{"$f":"X65*(1-Inputs!$E$18)","v":49856.833837513201},{"$f":"Y65*(1-Inputs!$E$18)","v":49607.549668325635},{"$f":"Z65*(1-Inputs!$E$18)","v":49359.511919984005},{"$f":"AA65*(1-Inputs!$E$18)","v":49112.714360384081},{"$f":"AB65*(1-Inputs!$E$18)","v":48867.150788582163},{"$f":"AC65*(1-Inputs!$E$18)","v":48622.81503463925}]
[null,"June",{"$f":"'System Ownership-Host Anchor'!C129","v":55549.425000000003},"kWh's per mo.",null,55549.425000000003,{"$f":"F66*(1-Inputs!$E$18)","v":55271.677875000001},{"$f":"G66*(1-Inputs!$E$18)","v":54995.319485624997},{"$f":"H66*(1-Inputs!$E$18)","v":54720.342888196872},{"$f":"I66*(1-Inputs!$E$18)","v":54446.741173755887},{"$f":"J66*(1-Inputs!$E$18)","v":54174.50746788711},{"$f":"K66*(1-Inputs!$E$18)","v":53903.634930547676},{"$f":"L66*(1-Inputs!$E$18)","v":53634.116755894938},{"$f":"M66*(1-Inputs!$E$18)","v":53365.946172115466},{"$f":"N66*(1-Inputs!$E$18)","v":53099.11644125489},{"$f":"O66*(1-Inputs!$E$18)","v":52833.620859048613},{"$f":"P66*(1-Inputs!$E$18)","v":52569.452754753373},{"$f":"Q66*(1-Inputs!$E$18)","v":52306.605490979608},{"$f":"R66*(1-Inputs!$E$18)","v":52045.07246352471},{"$f":"S66*(1-Inputs!$E$18)","v":51784.847101207088},{"$f":"T66*(1-Inputs!$E$18)","v":51525.922865701054},{"$f":"U66*(1-Inputs!$E$18)","v":51268.293251372546},{"$f":"V66*(1-Inputs!$E$18)","v":51011.951785115685},{"$f":"W66*(1-Inputs!$E$18)","v":50756.892026190108},{"$f":"X66*(1-Inputs!$E$18)","v":50503.10756605916},{"$f":"Y66*(1-Inputs!$E$18)","v":50250.592028228864},{"$f":"Z66*(1-Inputs!$E$18)","v":49999.33906808772},{"$f":"AA66*(1-Inputs!$E$18)","v":49749.342372747284},{"$f":"AB66*(1-Inputs!$E$18)","v":49500.595660883548},{"$f":"AC66*(1-Inputs!$E$18)","v":49253.092682579132}]
[null,"July",{"$f":"'System Ownership-Host Anchor'!C130","v":61208},"kWh's per mo.",null,61208,{"$f":"F67*(1-Inputs!$E$18)","v":60901.96},{"$f":"G67*(1-Inputs!$E$18)","v":60597.450199999999},{"$f":"H67*(1-Inputs!$E$18)","v":60294.462949000001},{"$f":"I67*(1-Inputs!$E$18)","v":59992.990634255002},{"$f":"J67*(1-Inputs!$E$18)","v":59693.025681083724},{"$f":"K67*(1-Inputs!$E$18)","v":59394.560552678304},{"$f":"L67*(1-Inputs!$E$18)","v":59097.587749914914},{"$f":"M67*(1-Inputs!$E$18)","v":58802.099811165339},{"$f":"N67*(1-Inputs!$E$18)","v":58508.089312109514},{"$f":"O67*(1-Inputs!$E$18)","v":58215.548865548968},{"$f":"P67*(1-Inputs!$E$18)","v":57924.471121221221},{"$f":"Q67*(1-Inputs!$E$18)","v":57634.848765615112},{"$f":"R67*(1-Inputs!$E$18)","v":57346.674521787034},{"$f":"S67*(1-Inputs!$E$18)","v":57059.941149178099},{"$f":"T67*(1-Inputs!$E$18)","v":56774.641443432207},{"$f":"U67*(1-Inputs!$E$18)","v":56490.768236215044},{"$f":"V67*(1-Inputs!$E$18)","v":56208.314395033965},{"$f":"W67*(1-Inputs!$E$18)","v":55927.272823058796},{"$f":"X67*(1-Inputs!$E$18)","v":55647.636458943503},{"$f":"Y67*(1-Inputs!$E$18)","v":55369.398276648782},{"$f":"Z67*(1-Inputs!$E$18)","v":55092.551285265537},{"$f":"AA67*(1-Inputs!$E$18)","v":54817.088528839209},{"$f":"AB67*(1-Inputs!$E$18)","v":54543.003086195014},{"$f":"AC67*(1-Inputs!$E$18)","v":54270.288070764036}]
[null,"August",{"$f":"'System Ownership-Host Anchor'!C131","v":49633.03125},"kWh's per mo.",null,49633.03125,{"$f":"F68*(1-Inputs!$E$18)","v":49384.866093750003},{"$f":"G68*(1-Inputs!$E$18)","v":49137.941763281255},{"$f":"H68*(1-Inputs!$E$18)","v":48892.252054464851},{"$f":"I68*(1-Inputs!$E$18)","v":48647.79079419253},{"$f":"J68*(1-Inputs!$E$18)","v":48404.551840221568},{"$f":"K68*(1-Inputs!$E$18)","v":48162.529081020461},{"$f":"L68*(1-Inputs!$E$18)","v":47921.716435615359},{"$f":"M68*(1-Inputs!$E$18)","v":47682.107853437279},{"$f":"N68*(1-Inputs!$E$18)","v":47443.697314170095},{"$f":"O68*(1-Inputs!$E$18)","v":47206.478827599247},{"$f":"P68*(1-Inputs!$E$18)","v":46970.446433461249},{"$f":"Q68*(1-Inputs!$E$18)","v":46735.594201293941},{"$f":"R68*(1-Inputs!$E$18)","v":46501.916230287468},{"$f":"S68*(1-Inputs!$E$18)","v":46269.406649136028},{"$f":"T68*(1-Inputs!$E$18)","v":46038.05961589035},{"$f":"U68*(1-Inputs!$E$18)","v":45807.869317810895},{"$f":"V68*(1-Inputs!$E$18)","v":45578.829971221843},{"$f":"W68*(1-Inputs!$E$18)","v":45350.935821365732},{"$f":"X68*(1-Inputs!$E$18)","v":45124.181142258902},{"$f":"Y68*(1-Inputs!$E$18)","v":44898.560236547608},{"$f":"Z68*(1-Inputs!$E$18)","v":44674.067435364872},{"$f":"AA68*(1-Inputs!$E$18)","v":44450.697098188044},{"$f":"AB68*(1-Inputs!$E$18)","v":44228.443612697105},{"$f":"AC68*(1-Inputs!$E$18)","v":44007.301394633621}]
[null,"September",{"$f":"'System Ownership-Host Anchor'!C132","v":36787.700000000004},"kWh's per mo.",null,36787.700000000004,{"$f":"F69*(1-Inputs!$E$18)","v":36603.761500000008},{"$f":"G69*(1-Inputs!$E$18)","v":36420.742692500011},{"$f":"H69*(1-Inputs!$E$18)","v":36238.638979037511},{"$f":"I69*(1-Inputs!$E$18)","v":36057.445784142321},{"$f":"J69*(1-Inputs!$E$18)","v":35877.158555221606},{"$f":"K69*(1-Inputs!$E$18)","v":35697.7727624455},{"$f":"L69*(1-Inputs!$E$18)","v":35519.283898633272},{"$f":"M69*(1-Inputs!$E$18)","v":35341.687479140106},{"$f":"N69*(1-Inputs!$E$18)","v":35164.979041744402},{"$f":"O69*(1-Inputs!$E$18)","v":34989.154146535679},{"$f":"P69*(1-Inputs!$E$18)","v":34814.208375802998},{"$f":"Q69*(1-Inputs!$E$18)","v":34640.13733392398},{"$f":"R69*(1-Inputs!$E$18)","v":34466.936647254362},{"$f":"S69*(1-Inputs!$E$18)","v":34294.601964018089},{"$f":"T69*(1-Inputs!$E$18)","v":34123.128954198},{"$f":"U69*(1-Inputs!$E$18)","v":33952.513309427013},{"$f":"V69*(1-Inputs!$E$18)","v":33782.750742879878},{"$f":"W69*(1-Inputs!$E$18)","v":33613.83698916548},{"$f":"X69*(1-Inputs!$E$18)","v":33445.767804219649},{"$f":"Y69*(1-Inputs!$E$18)","v":33278.538965198553},{"$f":"Z69*(1-Inputs!$E$18)","v":33112.146270372563},{"$f":"AA69*(1-Inputs!$E$18)","v":32946.5855390207},{"$f":"AB69*(1-Inputs!$E$18)","v":32781.852611325594},{"$f":"AC69*(1-Inputs!$E$18)","v":32617.943348268967}]
[null,"October",{"$f":"'System Ownership-Host Anchor'!C133","v":25322.814062500001},"kWh's per mo.",null,25322.814062500001,{"$f":"F70*(1-Inputs!$E$18)","v":25196.199992187503},{"$f":"G70*(1-Inputs!$E$18)","v":25070.218992226564},{"$f":"H70*(1-Inputs!$E$18)","v":24944.867897265431},{"$f":"I70*(1-Inputs!$E$18)","v":24820.143557779102},{"$f":"J70*(1-Inputs!$E$18)","v":24696.042839990205},{"$f":"K70*(1-Inputs!$E$18)","v":24572.562625790255},{"$f":"L70*(1-Inputs!$E$18)","v":24449.699812661303},{"$f":"M70*(1-Inputs!$E$18)","v":24327.451313597998},{"$f":"N70*(1-Inputs!$E$18)","v":24205.814057030009},{"$f":"O70*(1-Inputs!$E$18)","v":24084.78498674486},{"$f":"P70*(1-Inputs!$E$18)","v":23964.361061811134},{"$f":"Q70*(1-Inputs!$E$18)","v":23844.539256502077},{"$f":"R70*(1-Inputs!$E$18)","v":23725.316560219566},{"$f":"S70*(1-Inputs!$E$18)","v":23606.689977418468},{"$f":"T70*(1-Inputs!$E$18)","v":23488.656527531377},{"$f":"U70*(1-Inputs!$E$18)","v":23371.213244893719},{"$f":"V70*(1-Inputs!$E$18)","v":23254.357178669252},{"$f":"W70*(1-Inputs!$E$18)","v":23138.085392775905},{"$f":"X70*(1-Inputs!$E$18)","v":23022.394965812025},{"$f":"Y70*(1-Inputs!$E$18)","v":22907.282990982967},{"$f":"Z70*(1-Inputs!$E$18)","v":22792.746576028054},{"$f":"AA70*(1-Inputs!$E$18)","v":22678.782843147914},{"$f":"AB70*(1-Inputs!$E$18)","v":22565.388928932174},{"$f":"AC70*(1-Inputs!$E$18)","v":22452.561984287513}]
[null,"November",{"$f":"'System Ownership-Host Anchor'!C134","v":13308.671875},"kWh's per mo.",null,13308.671875,{"$f":"F71*(1-Inputs!$E$18)","v":13242.128515625},{"$f":"G71*(1-Inputs!$E$18)","v":13175.917873046874},{"$f":"H71*(1-Inputs!$E$18)","v":13110.038283681639},{"$f":"I71*(1-Inputs!$E$18)","v":13044.488092263231},{"$f":"J71*(1-Inputs!$E$18)","v":12979.265651801914},{"$f":"K71*(1-Inputs!$E$18)","v":12914.369323542904},{"$f":"L71*(1-Inputs!$E$18)","v":12849.797476925189},{"$f":"M71*(1-Inputs!$E$18)","v":12785.548489540563},{"$f":"N71*(1-Inputs!$E$18)","v":12721.62074709286},{"$f":"O71*(1-Inputs!$E$18)","v":12658.012643357395},{"$f":"P71*(1-Inputs!$E$18)","v":12594.722580140608},{"$f":"Q71*(1-Inputs!$E$18)","v":12531.748967239904},{"$f":"R71*(1-Inputs!$E$18)","v":12469.090222403705},{"$f":"S71*(1-Inputs!$E$18)","v":12406.744771291687},{"$f":"T71*(1-Inputs!$E$18)","v":12344.711047435228},{"$f":"U71*(1-Inputs!$E$18)","v":12282.987492198052},{"$f":"V71*(1-Inputs!$E$18)","v":12221.572554737062},{"$f":"W71*(1-Inputs!$E$18)","v":12160.464691963376},{"$f":"X71*(1-Inputs!$E$18)","v":12099.662368503559},{"$f":"Y71*(1-Inputs!$E$18)","v":12039.164056661042},{"$f":"Z71*(1-Inputs!$E$18)","v":11978.968236377737},{"$f":"AA71*(1-Inputs!$E$18)","v":11919.073395195848},{"$f":"AB71*(1-Inputs!$E$18)","v":11859.478028219868},{"$f":"AC71*(1-Inputs!$E$18)","v":11800.180638078769}]
[null,"December",{"$f":"'System Ownership-Host Anchor'!C135","v":9546.6218750000007},"kWh's per mo.",null,9546.6218750000007,{"$f":"F72*(1-Inputs!$E$18)","v":9498.8887656250008},{"$f":"G72*(1-Inputs!$E$18)","v":9451.3943217968754},{"$f":"H72*(1-Inputs!$E$18)","v":9404.1373501878916},{"$f":"I72*(1-Inputs!$E$18)","v":9357.1166634369529},{"$f":"J72*(1-Inputs!$E$18)","v":9310.3310801197676},{"$f":"K72*(1-Inputs!$E$18)","v":9263.7794247191687},{"$f":"L72*(1-Inputs!$E$18)","v":9217.4605275955728},{"$f":"M72*(1-Inputs!$E$18)","v":9171.3732249575951},{"$f":"N72*(1-Inputs!$E$18)","v":9125.5163588328069},{"$f":"O72*(1-Inputs!$E$18)","v":9079.8887770386427},{"$f":"P72*(1-Inputs!$E$18)","v":9034.4893331534495},{"$f":"Q72*(1-Inputs!$E$18)","v":8989.3168864876825},{"$f":"R72*(1-Inputs!$E$18)","v":8944.3703020552439},{"$f":"S72*(1-Inputs!$E$18)","v":8899.648450544968},{"$f":"T72*(1-Inputs!$E$18)","v":8855.1502082922434},{"$f":"U72*(1-Inputs!$E$18)","v":8810.8744572507821},{"$f":"V72*(1-Inputs!$E$18)","v":8766.8200849645291},{"$f":"W72*(1-Inputs!$E$18)","v":8722.9859845397059},{"$f":"X72*(1-Inputs!$E$18)","v":8679.3710546170078},{"$f":"Y72*(1-Inputs!$E$18)","v":8635.974199343922},{"$f":"Z72*(1-Inputs!$E$18)","v":8592.7943283472032},{"$f":"AA72*(1-Inputs!$E$18)","v":8549.8303567054663},{"$f":"AB72*(1-Inputs!$E$18)","v":8507.0812049219385},{"$f":"AC72*(1-Inputs!$E$18)","v":8464.5457988973285}]
[null,"Annual",{"$f":"SUM(C61:C72)","v":408830.37031250005},"kWh's per yr.",null,{"$f":"SUM(F61:F72)","v":408830.37031250005},{"$f":"SUM(G61:G72)","v":406786.21846093755},404752.28736863285,402728.5259317896,400714.88330213068,398711.30888562003,396717.75234119192,394734.16357948608,392760.49276158871,390796.69029778067,388842.70684629178,386898.49331206037,384964.00084549992,383039.18084127246,381123.98493706604,379218.3650123807,377322.27318731882,375435.66182138218,373558.48351227533,371690.69109471398,369832.2376392404,367983.07645104418,366143.16106878896,364312.44526344509,{"$f":"SUM(AD61:AD72)","v":362490.88303712779}]
[]
[null,"Anchor Revenue Estimate"]
[null,"Month","Total System Generation (kWh)"]
[null,"January",{"$f":"C61","v":13293.2640625},"$ per mo.",null,{"$f":"((F46)*F61)","v":478.19858812031259},{"$f":"((G46)*G61)","v":489.03504632570701},500.11706951049388,511.45022242267123,523.04019591299141,534.89280979257569,547.0140157552853,559.40990036631581,572.08668811851692,585.05074455797069,598.30857948039886,611.86685020000425,625.7323648923865,639.91208601321296,654.41313379435837,669.24278981927228,684.40850067936685,699.91788171326198,715.77872083076613,731.99898242351219,748.58681136421148,765.55053709653589,782.89867781768066,800.63994475570723,818.78324654381629]
[null,"February",{"$f":"C62","v":17636.951562500002},"$ per mo.",null,{"$f":"((F47)*F62)","v":634.45405855781269},648.83142197879124,663.53459083225266,678.57094819510246,693.94804445215175,709.67360108748198,725.75551456172548,742.20186027720877,759.02089663295067,776.22106917155008,793.81101482004658,811.7995662268836,830.19575619715101,849.00882222833468,868.24821114885117,887.92358386169531,908.0448201955852,928.62202386603724,949.6655275488655,971.18589806865043,993.19394170478427,1015.7007096177565,1038.7175033984045,1062.2558807429159,1086.3276612564309]
[null,"March",31573.425000000003,"$ per mo.",null,1135.7908175250002,1161.5289732409342,1187.850381303547,1214.7682587942668,1242.2961223068037,1270.4477947343983,1299.2374122108745,1328.6794312089851,1358.7886357996122,1389.5801450754673,1421.0694207430224,1453.2722748864801,1486.2048779076827,1519.8837666459488,1554.3258526819127,1589.5484308295374,1625.5691878205655,1662.4062111857675,1700.077998337448,1738.603465857773,1778.0019589975761,1818.2932613904204,1859.4976049867887,1901.6356802133944,1944.7286463627102]
[null,"April",40131.890625,"$ per mo.",null,1443.6645014531252,1476.3793827205545,1509.835615912385,1544.0500008045758,1579.0397178728085,1614.8223369195241,1651.4158258964576,1688.8385599270971,1727.1093305336051,1766.2473550728273,1806.2722863861327,1847.2042226679287,1889.0637175578067,1931.8717904613843,1975.6499371050297,2020.420140329767,2066.20488112978,2113.0271499410615,2160.910458185876,2209.8788500788264,2259.9569147004627,2311.1697983444901,2363.5432171447746,2417.1034699884922,2471.8774517219017]
[null,"May",54838.575000000004,"$ per mo.",null,1972.7080584750004,2017.4115957881024,2063.1281599602567,2109.880707193116,2157.6927138988194,2206.5881884884807,2256.5916834278182,2307.7283075659761,2360.0237387437287,2413.5042366874004,2468.1966561949739,2524.1284606210083,2581.327735667141,2639.8232034850944,2699.64423709927,2760.820875156177,2823.3838370080907,2887.3645381385309,2952.7951059372881,3019.7083958329335,3088.1380077909039,3158.1183031854534,3229.6844220539392,3302.8723007421036,3377.7186899492203]
[null,"June",55549.425000000003,"$ per mo.",null,1998.2794655250004,2043.5624764932625,2089.8716457730761,2137.2302271379399,2185.6620013151128,2235.1912879269148,2285.8429577026268,2337.6424449671263,2390.6157604125265,2444.7895041592351,2500.1908791129877,2556.8477046245671,2614.7884304590648,2674.0421510816977,2734.6386202673602,2796.6082660412389,2859.9822059579997,2924.7922627272137,2991.0709801928751,3058.851639675026,3128.1682766817025,3199.0556979995868,3271.5494991719556,3345.6860823726915,3421.5026746853391]
[null,"July",61208,"$ per mo.",null,2201.8353840000004,2251.7311756368244,2302.7576558079304,2354.9404470461945,2408.3057525167083,2462.8803691744893,2518.6917012203526,2575.7677738617072,2634.1372473851875,2693.8294315481835,2754.874300296497,2817.3025068155162,2881.1453989224624,2946.4350348074445,3013.2041991312158,3081.4864194877282,3151.3159832397396,3222.7279547359353,3295.7581929182065,3370.4433693279261,3446.8209865202662,3524.9293968958023,3604.8078219588583,3686.4963720122682,3770.0360662984381]
[null,"August",49633.03125,"$ per mo.",null,1785.4490331562502,1825.9090936966043,1867.2860196688632,1909.6005881605795,1952.8740470888865,1997.1281258699678,2042.3850463303074,2088.6675338651985,2135.9988288501177,2184.4026983106905,2233.9034478571098,2284.5259338889996,2336.2955760768582,2389.2383701263357,2443.3809008317685,2498.7503554255177,2555.3745372298149,2613.2818796179799,2672.5014602920028,2733.0630158836798,2794.9969568866204,2858.3343829266282,2923.1070983781287,2989.3476283344758,3057.0892349401634]
[null,"September",36787.700000000004,"$ per mo.",null,1323.3639321000003,1353.3526821653186,1384.0210072958671,1415.3843073421988,1447.4583311308804,1480.259184372637,1513.8033377497056,1548.1076351864517,1583.1893023074122,1619.0659550870002,1655.755608695227,1693.2766865438693,1731.64802953764,1770.8889055349925,1811.0190190233211,1852.0585210134086,1894.0280191580937,1936.9485881002352,1980.8417800551747,2025.729635633005,2071.6346949060849,2118.5800087273519,2166.5891503051225,2215.6862270401871,2265.8958926311448]
[null,"October",25322.814062500001,"$ per mo.",null,910.93759027031263,931.5803470034283,952.69088924687298,974.27981748809646,996.35797243219417,1018.9364404454801,1042.0265591224152,1065.6399229786882,1089.7883892733084,1114.4840839626311,1139.7394077893084,1165.5670425092219,1191.9799572595234,1218.9914150709815,1246.614979527905,1274.8645215789868,1303.7542265024883,1333.2986010292611,1363.5124806271854,1394.411036950678,1426.0097854590176,1458.3245932073046,1491.3716868139754,1525.167660608867,1559.7294849659245]
[null,"November",13308.671875,"$ per mo.",null,478.75285335937508,489.60187176935187,500.69673978551714,512.04302860579674,523.64643567703274,535.51278755590999,547.64804283471449,560.05829513339188,572.74977615940975,585.72885883695824,599.00206050706254,612.576046200213,626.45763198315615,640.6537883815264,655.17164388004028,670.01848850200588,685.20177746994977,700.72913494919635,716.60835787628002,732.84741987411451,749.4544752558819,766.4378631196555,783.80611153581003,801.56794182932299,819.73227295911738]
[null,"December",9546.6218750000007,"$ per mo.",null,343.42062870937508,351.20288357655824,359.16149212128664,367.30045069424716,375.62384620742955,{"$f":"((K57)*K72)","v":384.13585818633607},392.84076086869669,401.74292535074221,410.8468217821154,420.15702161051996,429.67819987723601,439.415137564654,449.37272399700669,459.55595929550287,469.96995688909828,480.61994608216219,491.51127468033008,502.64941167586107,514.0399499938477,525.6886093006583,537.6012388760206,549.78382055019017,562.24247170767796,574.98344835904572,588.01314828231]
[null,"Annual",{"$f":"SUM(C77:C88)","v":408830.37031250005},"$ per yr.",null,{"$f":"SUM(F77:F88)","v":14706.854911251565},{"$f":"SUM(G77:G88)","v":15040.126950395435},15380.951267218348,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680978,17204.484590688891,17594.355415998489,17993.061104080436,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906779,23022.564049143533,23544.278373061177,24077.815265273119,24623.442636999469,25181.434470596516]
[]
[null,"Other Inputs"]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"F73","v":408830.37031250005},{"$f":"C94/C96","v":0.45425596701388893}]
[null,"Non-solar",{"$f":"IF(C94>C96,0,(C96-C94))","v":491169.62968749995},{"$f":"C95/C96","v":0.54574403298611107}]
[null,"Annual Load:",{"$f":"Inputs!E9","v":900000}]

{"sheet":"Anchor Subscription Only","index":10,"n_rows":95,"n_cols":32,"rows_kept":95,"cut":false,"hidden":false,"merged":[[40,1,40,2],[19,1,19,2]]}
[null,"Community Solar: Anchor Subscription Only"]
[null,"Anchor subsciprtion only to a third-party owned community solar project installed at an external site"]
[]
[null,"Summary Financial Metrics"]
[]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF24","v":-389928.6367197606}]
[null,"25-Year Revenues:","$",{"$f":"AF30","v":487410.79589970078}]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":97482.159179940179}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E33+NPV(Inputs!L5,F33:AD33)","v":46635.730178098187}]
[null,"Return on Investment (ROI):","%",{"$f":"D8/(-D7)","v":1.25}]
[null,"Internal Rate of Return (IRR)","$","N/A"]
[null,"Upfront Costs","$",0]
[null,"Average Annual Revenue","$",{"$f":"AVERAGE(E33:AD33)","v":3899.2863671976056}]
[null,"Payback Period:","years",{"$f":"E35","v":0}]
[]
[]
[null,"Business Case"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,null,"TOTAL LIFETIME"]
[]
[null,"EXPENSES"]
[null,"PPA Payments","$","Annual",null,{"$f":"F88*-(1-Inputs!$S$7)","v":-11765.483929001253},{"$f":"G88*-(1-Inputs!$S$7)","v":-12032.101560316349},{"$f":"H88*-(1-Inputs!$S$7)","v":-12304.76101377468},{"$f":"I88*-(1-Inputs!$S$7)","v":-12583.599203107829},{"$f":"J88*-(1-Inputs!$S$7)","v":-12868.756144649453},{"$f":"K88*-(1-Inputs!$S$7)","v":-13160.375027643357},{"$f":"L88*-(1-Inputs!$S$7)","v":-13458.602286144784},{"$f":"M88*-(1-Inputs!$S$7)","v":-13763.587672551113},{"$f":"N88*-(1-Inputs!$S$7)","v":-14075.484332798791},{"$f":"O88*-(1-Inputs!$S$7)","v":-14394.448883264349},{"$f":"P88*-(1-Inputs!$S$7)","v":-14720.641489408003},{"$f":"Q88*-(1-Inputs!$S$7)","v":-15054.225946199478},{"$f":"R88*-(1-Inputs!$S$7)","v":-15395.369760366302},{"$f":"S88*-(1-Inputs!$S$7)","v":-15744.244234505966},{"$f":"T88*-(1-Inputs!$S$7)","v":-16101.024553104107},{"$f":"U88*-(1-Inputs!$S$7)","v":-16465.889870502},{"$f":"V88*-(1-Inputs!$S$7)","v":-16839.023400857444},{"$f":"W88*-(1-Inputs!$S$7)","v":-17220.612510144278},{"$f":"X88*-(1-Inputs!$S$7)","v":-17610.848810236654},{"$f":"Y88*-(1-Inputs!$S$7)","v":-18009.928255125425},{"$f":"Z88*-(1-Inputs!$S$7)","v":-18418.051239314827},{"$f":"AA88*-(1-Inputs!$S$7)","v":-18835.422698448943},{"$f":"AB88*-(1-Inputs!$S$7)","v":-19262.252212218496},{"$f":"AC88*-(1-Inputs!$S$7)","v":-19698.754109599577},{"$f":"AD88*-(1-Inputs!$S$7)","v":-20145.147576477215},null,{"$f":"SUM(E23:AE23)","v":-389928.6367197606}]
[null,"Total Revenue",null,null,null,{"$f":"F23","v":-11765.483929001253},{"$f":"G23","v":-12032.101560316349},-12304.76101377468,-12583.599203107829,-12868.756144649453,-13160.375027643357,-13458.602286144784,-13763.587672551113,-14075.484332798791,-14394.448883264349,-14720.641489408003,-15054.225946199478,-15395.369760366302,-15744.244234505966,-16101.024553104107,-16465.889870502,-16839.023400857444,-17220.612510144278,-17610.848810236654,-18009.928255125425,-18418.051239314827,-18835.422698448943,-19262.252212218496,-19698.754109599577,-20145.147576477215,null,{"$f":"AF23","v":-389928.6367197606}]
[]
[null,"REVENUES"]
[null,"PPA Bill Credits","$","Annual",null,{"$f":"F88","v":14706.854911251565},{"$f":"G88","v":15040.126950395435},15380.951267218348,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680978,17204.484590688891,17594.355415998489,17993.061104080436,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906779,23022.564049143533,23544.278373061177,24077.815265273119,24623.442636999469,25181.434470596516,null,{"$f":"SUM(E27:AE27)","v":487410.79589970078}]
[null,"Site Lease Payments","$/Acre/Yr",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Demand Charge Savings","$","Estimated",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Revenue",null,null,null,{"$f":"F27+F28+F29","v":14706.854911251565},{"$f":"G27+G28+G29","v":15040.126950395435},15380.951267218348,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680978,17204.484590688891,17594.355415998489,17993.061104080436,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906779,23022.564049143533,23544.278373061177,24077.815265273119,24623.442636999469,25181.434470596516,null,487410.79589970078]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,null,{"$f":"F24+F30","v":2941.3709822503115},{"$f":"G24+G30","v":3008.0253900790867},{"$f":"H24+H30","v":3076.1902534436686},3145.8998007769569,3217.1890361623628,3290.0937569108391,3364.6505715361945,3440.8969181377779,3518.8710831996978,3598.6122208160868,3680.1603723520002,3763.5564865498691,3848.8424400915756,3936.0610586264902,4025.256138276025,4116.4724676254991,4209.755850214362,4305.1531275360685,4402.7122025591634,4502.4820637813536,4604.5128098287059,4708.855674612234,4815.5630530546223,4924.6885273998923,5036.286894119301,null,{"$f":"SUM(E33:AE33)","v":97482.159179940136}]
[null,"Cumulative Cashflow","$",null,null,{"$f":"E33+F33","v":2941.3709822503115},{"$f":"F33+G33","v":5949.3963723293982},6084.2156435227553,6222.0900542206255,6363.0888369393197,6507.2827930732019,6654.7443284470337,6805.5474896739724,6959.7680013374757,7117.4833040157846,7278.772593168087,7443.7168589018693,7612.3989266414446,7784.9034987180657,7961.3171969025152,8141.7286059015241,8326.2283178398611,8514.9089777504305,8707.8653300952319,8905.1942663405171,9106.9948736100596,9313.3684844409399,9524.4187276668563,9740.2515804545146,9960.9754215191933,null,{"$f":"AD34","v":9960.9754215191933}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F35:AD35)","v":0},{"$f":"IF(F34<0,1,IF(AND(F34>0,E34<0),(-E34/(F34-E34)),0))","v":0},{"$f":"IF(G34<0,1,IF(AND(G34>0,F34<0),(-F34/(G34-F34)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E35","v":0}]
[]
[]
[]
[null,"Power Generation and Value of Power"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Anchor Net Metering Rate Schedule:"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C45*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F45*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G45*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H45*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I45*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J45*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K45*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L45*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M45*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N45*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O45*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P45*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q45*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R45*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S45*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T45*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U45*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V45*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W45*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X45*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y45*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z45*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA45*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB45*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC45*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"February",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C46*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F46*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G46*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H46*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I46*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J46*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K46*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L46*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M46*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N46*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O46*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P46*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q46*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R46*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S46*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T46*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U46*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V46*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W46*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X46*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y46*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z46*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA46*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB46*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC46*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"March",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C47*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F47*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G47*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H47*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I47*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J47*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K47*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L47*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M47*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N47*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O47*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P47*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q47*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R47*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S47*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T47*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U47*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V47*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W47*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X47*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y47*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z47*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA47*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB47*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC47*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"April",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C48*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F48*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G48*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H48*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I48*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J48*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K48*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L48*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M48*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N48*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O48*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P48*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q48*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R48*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S48*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T48*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U48*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V48*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W48*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X48*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y48*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z48*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA48*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB48*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC48*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"May",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C49*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F49*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G49*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H49*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I49*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J49*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K49*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L49*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M49*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N49*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O49*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P49*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q49*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R49*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S49*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T49*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U49*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V49*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W49*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X49*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y49*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z49*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA49*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB49*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC49*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"June",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C50*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F50*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G50*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H50*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I50*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J50*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K50*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L50*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M50*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N50*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O50*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P50*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q50*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R50*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S50*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T50*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U50*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V50*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W50*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X50*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y50*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z50*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA50*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB50*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC50*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"July",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C51*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F51*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G51*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H51*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I51*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J51*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K51*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L51*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M51*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N51*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O51*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P51*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q51*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R51*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S51*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T51*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U51*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V51*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W51*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X51*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y51*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z51*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA51*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB51*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC51*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"August",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C52*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F52*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G52*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H52*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I52*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J52*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K52*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L52*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M52*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N52*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O52*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P52*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q52*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R52*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S52*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T52*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U52*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V52*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W52*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X52*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y52*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z52*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA52*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB52*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC52*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"September",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C53*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F53*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G53*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H53*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I53*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J53*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K53*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L53*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M53*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N53*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O53*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P53*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q53*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R53*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S53*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T53*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U53*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V53*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W53*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X53*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y53*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z53*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA53*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB53*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC53*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"October",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C54*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F54*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G54*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H54*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I54*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J54*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K54*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L54*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M54*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N54*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O54*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P54*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q54*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R54*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S54*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T54*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U54*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V54*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W54*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X54*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y54*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z54*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA54*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB54*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC54*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"November",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C55*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F55*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G55*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H55*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I55*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J55*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K55*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L55*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M55*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N55*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O55*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P55*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q55*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R55*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S55*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T55*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U55*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V55*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W55*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X55*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y55*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z55*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA55*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB55*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC55*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[null,"December",{"$f":"Inputs!$S$6","v":3.5000000000000003E-2},"$/kWh",null,{"$f":"C56*(1+Inputs!$L$4)","v":3.5973000000000005E-2},{"$f":"F56*(1+Inputs!$L$4)","v":3.6973049400000006E-2},{"$f":"G56*(1+Inputs!$L$4)","v":3.8000900173320008E-2},{"$f":"H56*(1+Inputs!$L$4)","v":3.9057325198138308E-2},{"$f":"I56*(1+Inputs!$L$4)","v":4.0143118838646553E-2},{"$f":"J56*(1+Inputs!$L$4)","v":4.1259097542360929E-2},{"$f":"K56*(1+Inputs!$L$4)","v":4.2406100454038566E-2},{"$f":"L56*(1+Inputs!$L$4)","v":4.3584990046660839E-2},{"$f":"M56*(1+Inputs!$L$4)","v":4.4796652769958013E-2},{"$f":"N56*(1+Inputs!$L$4)","v":4.604199971696285E-2},{"$f":"O56*(1+Inputs!$L$4)","v":4.7321967309094423E-2},{"$f":"P56*(1+Inputs!$L$4)","v":4.8637518000287247E-2},{"$f":"Q56*(1+Inputs!$L$4)","v":4.9989641000695237E-2},{"$f":"R56*(1+Inputs!$L$4)","v":5.1379353020514565E-2},{"$f":"S56*(1+Inputs!$L$4)","v":5.2807699034484873E-2},{"$f":"T56*(1+Inputs!$L$4)","v":5.4275753067643553E-2},{"$f":"U56*(1+Inputs!$L$4)","v":5.5784619002924044E-2},{"$f":"V56*(1+Inputs!$L$4)","v":5.7335431411205333E-2},{"$f":"W56*(1+Inputs!$L$4)","v":5.892935640443684E-2},{"$f":"X56*(1+Inputs!$L$4)","v":6.0567592512480187E-2},{"$f":"Y56*(1+Inputs!$L$4)","v":6.2251371584327142E-2},{"$f":"Z56*(1+Inputs!$L$4)","v":6.3981959714371442E-2},{"$f":"AA56*(1+Inputs!$L$4)","v":6.5760658194430971E-2},{"$f":"AB56*(1+Inputs!$L$4)","v":6.7588804492236157E-2},{"$f":"AC56*(1+Inputs!$L$4)","v":6.9467773257120322E-2}]
[]
[null,"Anchor Generation Estimate"]
[null,"Month","Total System Generation (kWh)",null,{"$f":"Inputs!S4","v":0.4},"Anchor Subscription"]
[null,"January",{"$f":"'System Ownership-Host Anchor'!C124","v":13293.2640625},"kWh's per mo.",null,{"$f":"C60","v":13293.2640625},{"$f":"F60*(1-Inputs!$E$18)","v":13226.7977421875},{"$f":"G60*(1-Inputs!$E$18)","v":13160.663753476563},{"$f":"H60*(1-Inputs!$E$18)","v":13094.86043470918},{"$f":"I60*(1-Inputs!$E$18)","v":13029.386132535634},{"$f":"J60*(1-Inputs!$E$18)","v":12964.239201872955},{"$f":"K60*(1-Inputs!$E$18)","v":12899.41800586359},{"$f":"L60*(1-Inputs!$E$18)","v":12834.920915834273},{"$f":"M60*(1-Inputs!$E$18)","v":12770.746311255101},{"$f":"N60*(1-Inputs!$E$18)","v":12706.892579698826},{"$f":"O60*(1-Inputs!$E$18)","v":12643.358116800331},{"$f":"P60*(1-Inputs!$E$18)","v":12580.14132621633},{"$f":"Q60*(1-Inputs!$E$18)","v":12517.240619585247},{"$f":"R60*(1-Inputs!$E$18)","v":12454.654416487321},{"$f":"S60*(1-Inputs!$E$18)","v":12392.381144404884},{"$f":"T60*(1-Inputs!$E$18)","v":12330.41923868286},{"$f":"U60*(1-Inputs!$E$18)","v":12268.767142489445},{"$f":"V60*(1-Inputs!$E$18)","v":12207.423306776998},{"$f":"W60*(1-Inputs!$E$18)","v":12146.386190243113},{"$f":"X60*(1-Inputs!$E$18)","v":12085.654259291898},{"$f":"Y60*(1-Inputs!$E$18)","v":12025.225987995438},{"$f":"Z60*(1-Inputs!$E$18)","v":11965.099858055461},{"$f":"AA60*(1-Inputs!$E$18)","v":11905.274358765184},{"$f":"AB60*(1-Inputs!$E$18)","v":11845.747986971359},{"$f":"AC60*(1-Inputs!$E$18)","v":11786.519247036502}]
[null,"February",{"$f":"'System Ownership-Host Anchor'!C125","v":17636.951562500002},"kWh's per mo.",null,{"$f":"C61","v":17636.951562500002},{"$f":"F61*(1-Inputs!$E$18)","v":17548.766804687501},{"$f":"G61*(1-Inputs!$E$18)","v":17461.022970664064},{"$f":"H61*(1-Inputs!$E$18)","v":17373.717855810744},{"$f":"I61*(1-Inputs!$E$18)","v":17286.849266531692},{"$f":"J61*(1-Inputs!$E$18)","v":17200.415020199034},{"$f":"K61*(1-Inputs!$E$18)","v":17114.41294509804},{"$f":"L61*(1-Inputs!$E$18)","v":17028.840880372551},{"$f":"M61*(1-Inputs!$E$18)","v":16943.696675970688},{"$f":"N61*(1-Inputs!$E$18)","v":16858.978192590836},{"$f":"O61*(1-Inputs!$E$18)","v":16774.68330162788},{"$f":"P61*(1-Inputs!$E$18)","v":16690.809885119739},{"$f":"Q61*(1-Inputs!$E$18)","v":16607.355835694139},{"$f":"R61*(1-Inputs!$E$18)","v":16524.319056515669},{"$f":"S61*(1-Inputs!$E$18)","v":16441.697461233092},{"$f":"T61*(1-Inputs!$E$18)","v":16359.488973926927},{"$f":"U61*(1-Inputs!$E$18)","v":16277.691529057292},{"$f":"V61*(1-Inputs!$E$18)","v":16196.303071412005},{"$f":"W61*(1-Inputs!$E$18)","v":16115.321556054945},{"$f":"X61*(1-Inputs!$E$18)","v":16034.744948274671},{"$f":"Y61*(1-Inputs!$E$18)","v":15954.571223533298},{"$f":"Z61*(1-Inputs!$E$18)","v":15874.798367415631},{"$f":"AA61*(1-Inputs!$E$18)","v":15795.424375578554},{"$f":"AB61*(1-Inputs!$E$18)","v":15716.44725370066},{"$f":"AC61*(1-Inputs!$E$18)","v":15637.865017432157}]
[null,"March",{"$f":"'System Ownership-Host Anchor'!C126","v":31573.425000000003},"kWh's per mo.",null,31573.425000000003,{"$f":"F62*(1-Inputs!$E$18)","v":31415.557875000002},{"$f":"G62*(1-Inputs!$E$18)","v":31258.480085625},{"$f":"H62*(1-Inputs!$E$18)","v":31102.187685196874},{"$f":"I62*(1-Inputs!$E$18)","v":30946.676746770889},{"$f":"J62*(1-Inputs!$E$18)","v":30791.943363037033},{"$f":"K62*(1-Inputs!$E$18)","v":30637.983646221848},{"$f":"L62*(1-Inputs!$E$18)","v":30484.793727990738},{"$f":"M62*(1-Inputs!$E$18)","v":30332.369759350786},{"$f":"N62*(1-Inputs!$E$18)","v":30180.707910554032},{"$f":"O62*(1-Inputs!$E$18)","v":30029.804371001261},{"$f":"P62*(1-Inputs!$E$18)","v":29879.655349146255},{"$f":"Q62*(1-Inputs!$E$18)","v":29730.257072400524},{"$f":"R62*(1-Inputs!$E$18)","v":29581.605787038519},{"$f":"S62*(1-Inputs!$E$18)","v":29433.697758103328},{"$f":"T62*(1-Inputs!$E$18)","v":29286.52926931281},{"$f":"U62*(1-Inputs!$E$18)","v":29140.096622966244},{"$f":"V62*(1-Inputs!$E$18)","v":28994.396139851415},{"$f":"W62*(1-Inputs!$E$18)","v":28849.424159152157},{"$f":"X62*(1-Inputs!$E$18)","v":28705.177038356396},{"$f":"Y62*(1-Inputs!$E$18)","v":28561.651153164614},{"$f":"Z62*(1-Inputs!$E$18)","v":28418.84289739879},{"$f":"AA62*(1-Inputs!$E$18)","v":28276.748682911795},{"$f":"AB62*(1-Inputs!$E$18)","v":28135.364939497234},{"$f":"AC62*(1-Inputs!$E$18)","v":27994.688114799748}]
[null,"April",{"$f":"'System Ownership-Host Anchor'!C127","v":40131.890625},"kWh's per mo.",null,40131.890625,{"$f":"F63*(1-Inputs!$E$18)","v":39931.231171874999},{"$f":"G63*(1-Inputs!$E$18)","v":39731.575016015624},{"$f":"H63*(1-Inputs!$E$18)","v":39532.917140935548},{"$f":"I63*(1-Inputs!$E$18)","v":39335.252555230873},{"$f":"J63*(1-Inputs!$E$18)","v":39138.576292454716},{"$f":"K63*(1-Inputs!$E$18)","v":38942.883410992443},{"$f":"L63*(1-Inputs!$E$18)","v":38748.168993937477},{"$f":"M63*(1-Inputs!$E$18)","v":38554.428148967789},{"$f":"N63*(1-Inputs!$E$18)","v":38361.656008222948},{"$f":"O63*(1-Inputs!$E$18)","v":38169.847728181834},{"$f":"P63*(1-Inputs!$E$18)","v":37978.998489540922},{"$f":"Q63*(1-Inputs!$E$18)","v":37789.103497093216},{"$f":"R63*(1-Inputs!$E$18)","v":37600.157979607749},{"$f":"S63*(1-Inputs!$E$18)","v":37412.157189709709},{"$f":"T63*(1-Inputs!$E$18)","v":37225.096403761163},{"$f":"U63*(1-Inputs!$E$18)","v":37038.970921742359},{"$f":"V63*(1-Inputs!$E$18)","v":36853.776067133644},{"$f":"W63*(1-Inputs!$E$18)","v":36669.507186797979},{"$f":"X63*(1-Inputs!$E$18)","v":36486.159650863985},{"$f":"Y63*(1-Inputs!$E$18)","v":36303.728852609667},{"$f":"Z63*(1-Inputs!$E$18)","v":36122.210208346616},{"$f":"AA63*(1-Inputs!$E$18)","v":35941.599157304881},{"$f":"AB63*(1-Inputs!$E$18)","v":35761.891161518353},{"$f":"AC63*(1-Inputs!$E$18)","v":35583.081705710763}]
[null,"May",{"$f":"'System Ownership-Host Anchor'!C128","v":54838.575000000004},"kWh's per mo.",null,54838.575000000004,{"$f":"F64*(1-Inputs!$E$18)","v":54564.382125000004},{"$f":"G64*(1-Inputs!$E$18)","v":54291.560214375},{"$f":"H64*(1-Inputs!$E$18)","v":54020.102413303124},{"$f":"I64*(1-Inputs!$E$18)","v":53750.00190123661},{"$f":"J64*(1-Inputs!$E$18)","v":53481.251891730426},{"$f":"K64*(1-Inputs!$E$18)","v":53213.845632271776},{"$f":"L64*(1-Inputs!$E$18)","v":52947.776404110416},{"$f":"M64*(1-Inputs!$E$18)","v":52683.037522089864},{"$f":"N64*(1-Inputs!$E$18)","v":52419.622334479413},{"$f":"O64*(1-Inputs!$E$18)","v":52157.524222807013},{"$f":"P64*(1-Inputs!$E$18)","v":51896.736601692981},{"$f":"Q64*(1-Inputs!$E$18)","v":51637.252918684513},{"$f":"R64*(1-Inputs!$E$18)","v":51379.06665409109},{"$f":"S64*(1-Inputs!$E$18)","v":51122.171320820635},{"$f":"T64*(1-Inputs!$E$18)","v":50866.560464216534},{"$f":"U64*(1-Inputs!$E$18)","v":50612.227661895449},{"$f":"V64*(1-Inputs!$E$18)","v":50359.166523585969},{"$f":"W64*(1-Inputs!$E$18)","v":50107.37069096804},{"$f":"X64*(1-Inputs!$E$18)","v":49856.833837513201},{"$f":"Y64*(1-Inputs!$E$18)","v":49607.549668325635},{"$f":"Z64*(1-Inputs!$E$18)","v":49359.511919984005},{"$f":"AA64*(1-Inputs!$E$18)","v":49112.714360384081},{"$f":"AB64*(1-Inputs!$E$18)","v":48867.150788582163},{"$f":"AC64*(1-Inputs!$E$18)","v":48622.81503463925}]
[null,"June",{"$f":"'System Ownership-Host Anchor'!C129","v":55549.425000000003},"kWh's per mo.",null,55549.425000000003,{"$f":"F65*(1-Inputs!$E$18)","v":55271.677875000001},{"$f":"G65*(1-Inputs!$E$18)","v":54995.319485624997},{"$f":"H65*(1-Inputs!$E$18)","v":54720.342888196872},{"$f":"I65*(1-Inputs!$E$18)","v":54446.741173755887},{"$f":"J65*(1-Inputs!$E$18)","v":54174.50746788711},{"$f":"K65*(1-Inputs!$E$18)","v":53903.634930547676},{"$f":"L65*(1-Inputs!$E$18)","v":53634.116755894938},{"$f":"M65*(1-Inputs!$E$18)","v":53365.946172115466},{"$f":"N65*(1-Inputs!$E$18)","v":53099.11644125489},{"$f":"O65*(1-Inputs!$E$18)","v":52833.620859048613},{"$f":"P65*(1-Inputs!$E$18)","v":52569.452754753373},{"$f":"Q65*(1-Inputs!$E$18)","v":52306.605490979608},{"$f":"R65*(1-Inputs!$E$18)","v":52045.07246352471},{"$f":"S65*(1-Inputs!$E$18)","v":51784.847101207088},{"$f":"T65*(1-Inputs!$E$18)","v":51525.922865701054},{"$f":"U65*(1-Inputs!$E$18)","v":51268.293251372546},{"$f":"V65*(1-Inputs!$E$18)","v":51011.951785115685},{"$f":"W65*(1-Inputs!$E$18)","v":50756.892026190108},{"$f":"X65*(1-Inputs!$E$18)","v":50503.10756605916},{"$f":"Y65*(1-Inputs!$E$18)","v":50250.592028228864},{"$f":"Z65*(1-Inputs!$E$18)","v":49999.33906808772},{"$f":"AA65*(1-Inputs!$E$18)","v":49749.342372747284},{"$f":"AB65*(1-Inputs!$E$18)","v":49500.595660883548},{"$f":"AC65*(1-Inputs!$E$18)","v":49253.092682579132}]
[null,"July",{"$f":"'System Ownership-Host Anchor'!C130","v":61208},"kWh's per mo.",null,61208,{"$f":"F66*(1-Inputs!$E$18)","v":60901.96},{"$f":"G66*(1-Inputs!$E$18)","v":60597.450199999999},{"$f":"H66*(1-Inputs!$E$18)","v":60294.462949000001},{"$f":"I66*(1-Inputs!$E$18)","v":59992.990634255002},{"$f":"J66*(1-Inputs!$E$18)","v":59693.025681083724},{"$f":"K66*(1-Inputs!$E$18)","v":59394.560552678304},{"$f":"L66*(1-Inputs!$E$18)","v":59097.587749914914},{"$f":"M66*(1-Inputs!$E$18)","v":58802.099811165339},{"$f":"N66*(1-Inputs!$E$18)","v":58508.089312109514},{"$f":"O66*(1-Inputs!$E$18)","v":58215.548865548968},{"$f":"P66*(1-Inputs!$E$18)","v":57924.471121221221},{"$f":"Q66*(1-Inputs!$E$18)","v":57634.848765615112},{"$f":"R66*(1-Inputs!$E$18)","v":57346.674521787034},{"$f":"S66*(1-Inputs!$E$18)","v":57059.941149178099},{"$f":"T66*(1-Inputs!$E$18)","v":56774.641443432207},{"$f":"U66*(1-Inputs!$E$18)","v":56490.768236215044},{"$f":"V66*(1-Inputs!$E$18)","v":56208.314395033965},{"$f":"W66*(1-Inputs!$E$18)","v":55927.272823058796},{"$f":"X66*(1-Inputs!$E$18)","v":55647.636458943503},{"$f":"Y66*(1-Inputs!$E$18)","v":55369.398276648782},{"$f":"Z66*(1-Inputs!$E$18)","v":55092.551285265537},{"$f":"AA66*(1-Inputs!$E$18)","v":54817.088528839209},{"$f":"AB66*(1-Inputs!$E$18)","v":54543.003086195014},{"$f":"AC66*(1-Inputs!$E$18)","v":54270.288070764036}]
[null,"August",{"$f":"'System Ownership-Host Anchor'!C131","v":49633.03125},"kWh's per mo.",null,49633.03125,{"$f":"F67*(1-Inputs!$E$18)","v":49384.866093750003},{"$f":"G67*(1-Inputs!$E$18)","v":49137.941763281255},{"$f":"H67*(1-Inputs!$E$18)","v":48892.252054464851},{"$f":"I67*(1-Inputs!$E$18)","v":48647.79079419253},{"$f":"J67*(1-Inputs!$E$18)","v":48404.551840221568},{"$f":"K67*(1-Inputs!$E$18)","v":48162.529081020461},{"$f":"L67*(1-Inputs!$E$18)","v":47921.716435615359},{"$f":"M67*(1-Inputs!$E$18)","v":47682.107853437279},{"$f":"N67*(1-Inputs!$E$18)","v":47443.697314170095},{"$f":"O67*(1-Inputs!$E$18)","v":47206.478827599247},{"$f":"P67*(1-Inputs!$E$18)","v":46970.446433461249},{"$f":"Q67*(1-Inputs!$E$18)","v":46735.594201293941},{"$f":"R67*(1-Inputs!$E$18)","v":46501.916230287468},{"$f":"S67*(1-Inputs!$E$18)","v":46269.406649136028},{"$f":"T67*(1-Inputs!$E$18)","v":46038.05961589035},{"$f":"U67*(1-Inputs!$E$18)","v":45807.869317810895},{"$f":"V67*(1-Inputs!$E$18)","v":45578.829971221843},{"$f":"W67*(1-Inputs!$E$18)","v":45350.935821365732},{"$f":"X67*(1-Inputs!$E$18)","v":45124.181142258902},{"$f":"Y67*(1-Inputs!$E$18)","v":44898.560236547608},{"$f":"Z67*(1-Inputs!$E$18)","v":44674.067435364872},{"$f":"AA67*(1-Inputs!$E$18)","v":44450.697098188044},{"$f":"AB67*(1-Inputs!$E$18)","v":44228.443612697105},{"$f":"AC67*(1-Inputs!$E$18)","v":44007.301394633621}]
[null,"September",{"$f":"'System Ownership-Host Anchor'!C132","v":36787.700000000004},"kWh's per mo.",null,36787.700000000004,{"$f":"F68*(1-Inputs!$E$18)","v":36603.761500000008},{"$f":"G68*(1-Inputs!$E$18)","v":36420.742692500011},{"$f":"H68*(1-Inputs!$E$18)","v":36238.638979037511},{"$f":"I68*(1-Inputs!$E$18)","v":36057.445784142321},{"$f":"J68*(1-Inputs!$E$18)","v":35877.158555221606},{"$f":"K68*(1-Inputs!$E$18)","v":35697.7727624455},{"$f":"L68*(1-Inputs!$E$18)","v":35519.283898633272},{"$f":"M68*(1-Inputs!$E$18)","v":35341.687479140106},{"$f":"N68*(1-Inputs!$E$18)","v":35164.979041744402},{"$f":"O68*(1-Inputs!$E$18)","v":34989.154146535679},{"$f":"P68*(1-Inputs!$E$18)","v":34814.208375802998},{"$f":"Q68*(1-Inputs!$E$18)","v":34640.13733392398},{"$f":"R68*(1-Inputs!$E$18)","v":34466.936647254362},{"$f":"S68*(1-Inputs!$E$18)","v":34294.601964018089},{"$f":"T68*(1-Inputs!$E$18)","v":34123.128954198},{"$f":"U68*(1-Inputs!$E$18)","v":33952.513309427013},{"$f":"V68*(1-Inputs!$E$18)","v":33782.750742879878},{"$f":"W68*(1-Inputs!$E$18)","v":33613.83698916548},{"$f":"X68*(1-Inputs!$E$18)","v":33445.767804219649},{"$f":"Y68*(1-Inputs!$E$18)","v":33278.538965198553},{"$f":"Z68*(1-Inputs!$E$18)","v":33112.146270372563},{"$f":"AA68*(1-Inputs!$E$18)","v":32946.5855390207},{"$f":"AB68*(1-Inputs!$E$18)","v":32781.852611325594},{"$f":"AC68*(1-Inputs!$E$18)","v":32617.943348268967}]
[null,"October",{"$f":"'System Ownership-Host Anchor'!C133","v":25322.814062500001},"kWh's per mo.",null,25322.814062500001,{"$f":"F69*(1-Inputs!$E$18)","v":25196.199992187503},{"$f":"G69*(1-Inputs!$E$18)","v":25070.218992226564},{"$f":"H69*(1-Inputs!$E$18)","v":24944.867897265431},{"$f":"I69*(1-Inputs!$E$18)","v":24820.143557779102},{"$f":"J69*(1-Inputs!$E$18)","v":24696.042839990205},{"$f":"K69*(1-Inputs!$E$18)","v":24572.562625790255},{"$f":"L69*(1-Inputs!$E$18)","v":24449.699812661303},{"$f":"M69*(1-Inputs!$E$18)","v":24327.451313597998},{"$f":"N69*(1-Inputs!$E$18)","v":24205.814057030009},{"$f":"O69*(1-Inputs!$E$18)","v":24084.78498674486},{"$f":"P69*(1-Inputs!$E$18)","v":23964.361061811134},{"$f":"Q69*(1-Inputs!$E$18)","v":23844.539256502077},{"$f":"R69*(1-Inputs!$E$18)","v":23725.316560219566},{"$f":"S69*(1-Inputs!$E$18)","v":23606.689977418468},{"$f":"T69*(1-Inputs!$E$18)","v":23488.656527531377},{"$f":"U69*(1-Inputs!$E$18)","v":23371.213244893719},{"$f":"V69*(1-Inputs!$E$18)","v":23254.357178669252},{"$f":"W69*(1-Inputs!$E$18)","v":23138.085392775905},{"$f":"X69*(1-Inputs!$E$18)","v":23022.394965812025},{"$f":"Y69*(1-Inputs!$E$18)","v":22907.282990982967},{"$f":"Z69*(1-Inputs!$E$18)","v":22792.746576028054},{"$f":"AA69*(1-Inputs!$E$18)","v":22678.782843147914},{"$f":"AB69*(1-Inputs!$E$18)","v":22565.388928932174},{"$f":"AC69*(1-Inputs!$E$18)","v":22452.561984287513}]
[null,"November",{"$f":"'System Ownership-Host Anchor'!C134","v":13308.671875},"kWh's per mo.",null,13308.671875,{"$f":"F70*(1-Inputs!$E$18)","v":13242.128515625},{"$f":"G70*(1-Inputs!$E$18)","v":13175.917873046874},{"$f":"H70*(1-Inputs!$E$18)","v":13110.038283681639},{"$f":"I70*(1-Inputs!$E$18)","v":13044.488092263231},{"$f":"J70*(1-Inputs!$E$18)","v":12979.265651801914},{"$f":"K70*(1-Inputs!$E$18)","v":12914.369323542904},{"$f":"L70*(1-Inputs!$E$18)","v":12849.797476925189},{"$f":"M70*(1-Inputs!$E$18)","v":12785.548489540563},{"$f":"N70*(1-Inputs!$E$18)","v":12721.62074709286},{"$f":"O70*(1-Inputs!$E$18)","v":12658.012643357395},{"$f":"P70*(1-Inputs!$E$18)","v":12594.722580140608},{"$f":"Q70*(1-Inputs!$E$18)","v":12531.748967239904},{"$f":"R70*(1-Inputs!$E$18)","v":12469.090222403705},{"$f":"S70*(1-Inputs!$E$18)","v":12406.744771291687},{"$f":"T70*(1-Inputs!$E$18)","v":12344.711047435228},{"$f":"U70*(1-Inputs!$E$18)","v":12282.987492198052},{"$f":"V70*(1-Inputs!$E$18)","v":12221.572554737062},{"$f":"W70*(1-Inputs!$E$18)","v":12160.464691963376},{"$f":"X70*(1-Inputs!$E$18)","v":12099.662368503559},{"$f":"Y70*(1-Inputs!$E$18)","v":12039.164056661042},{"$f":"Z70*(1-Inputs!$E$18)","v":11978.968236377737},{"$f":"AA70*(1-Inputs!$E$18)","v":11919.073395195848},{"$f":"AB70*(1-Inputs!$E$18)","v":11859.478028219868},{"$f":"AC70*(1-Inputs!$E$18)","v":11800.180638078769}]
[null,"December",{"$f":"'System Ownership-Host Anchor'!C135","v":9546.6218750000007},"kWh's per mo.",null,9546.6218750000007,{"$f":"F71*(1-Inputs!$E$18)","v":9498.8887656250008},{"$f":"G71*(1-Inputs!$E$18)","v":9451.3943217968754},{"$f":"H71*(1-Inputs!$E$18)","v":9404.1373501878916},{"$f":"I71*(1-Inputs!$E$18)","v":9357.1166634369529},{"$f":"J71*(1-Inputs!$E$18)","v":9310.3310801197676},{"$f":"K71*(1-Inputs!$E$18)","v":9263.7794247191687},{"$f":"L71*(1-Inputs!$E$18)","v":9217.4605275955728},{"$f":"M71*(1-Inputs!$E$18)","v":9171.3732249575951},{"$f":"N71*(1-Inputs!$E$18)","v":9125.5163588328069},{"$f":"O71*(1-Inputs!$E$18)","v":9079.8887770386427},{"$f":"P71*(1-Inputs!$E$18)","v":9034.4893331534495},{"$f":"Q71*(1-Inputs!$E$18)","v":8989.3168864876825},{"$f":"R71*(1-Inputs!$E$18)","v":8944.3703020552439},{"$f":"S71*(1-Inputs!$E$18)","v":8899.648450544968},{"$f":"T71*(1-Inputs!$E$18)","v":8855.1502082922434},{"$f":"U71*(1-Inputs!$E$18)","v":8810.8744572507821},{"$f":"V71*(1-Inputs!$E$18)","v":8766.8200849645291},{"$f":"W71*(1-Inputs!$E$18)","v":8722.9859845397059},{"$f":"X71*(1-Inputs!$E$18)","v":8679.3710546170078},{"$f":"Y71*(1-Inputs!$E$18)","v":8635.974199343922},{"$f":"Z71*(1-Inputs!$E$18)","v":8592.7943283472032},{"$f":"AA71*(1-Inputs!$E$18)","v":8549.8303567054663},{"$f":"AB71*(1-Inputs!$E$18)","v":8507.0812049219385},{"$f":"AC71*(1-Inputs!$E$18)","v":8464.5457988973285}]
[null,"Annual",{"$f":"SUM(C60:C71)","v":408830.37031250005},"kWh's per yr.",null,{"$f":"SUM(F60:F71)","v":408830.37031250005},{"$f":"SUM(G60:G71)","v":406786.21846093755},404752.28736863285,402728.5259317896,400714.88330213068,398711.30888562003,396717.75234119192,394734.16357948608,392760.49276158871,390796.69029778067,388842.70684629178,386898.49331206037,384964.00084549992,383039.18084127246,381123.98493706604,379218.3650123807,377322.27318731882,375435.66182138218,373558.48351227533,371690.69109471398,369832.2376392404,367983.07645104418,366143.16106878896,364312.44526344509,{"$f":"SUM(AD60:AD71)","v":362490.88303712779}]
[]
[null,"Anchor Revenue Estimate"]
[null,"Month","Total System Generation (kWh)"]
[null,"January",{"$f":"C60","v":13293.2640625},"$ per mo.",null,{"$f":"((F45)*F60)","v":478.19858812031259},{"$f":"((G45)*G60)","v":489.03504632570701},500.11706951049388,511.45022242267123,523.04019591299141,534.89280979257569,547.0140157552853,559.40990036631581,572.08668811851692,585.05074455797069,598.30857948039886,611.86685020000425,625.7323648923865,639.91208601321296,654.41313379435837,669.24278981927228,684.40850067936685,699.91788171326198,715.77872083076613,731.99898242351219,748.58681136421148,765.55053709653589,782.89867781768066,800.63994475570723,818.78324654381629]
[null,"February",{"$f":"C61","v":17636.951562500002},"$ per mo.",null,{"$f":"((F46)*F61)","v":634.45405855781269},648.83142197879124,663.53459083225266,678.57094819510246,693.94804445215175,709.67360108748198,725.75551456172548,742.20186027720877,759.02089663295067,776.22106917155008,793.81101482004658,811.7995662268836,830.19575619715101,849.00882222833468,868.24821114885117,887.92358386169531,908.0448201955852,928.62202386603724,949.6655275488655,971.18589806865043,993.19394170478427,1015.7007096177565,1038.7175033984045,1062.2558807429159,1086.3276612564309]
[null,"March",31573.425000000003,"$ per mo.",null,1135.7908175250002,1161.5289732409342,1187.850381303547,1214.7682587942668,1242.2961223068037,1270.4477947343983,1299.2374122108745,1328.6794312089851,1358.7886357996122,1389.5801450754673,1421.0694207430224,1453.2722748864801,1486.2048779076827,1519.8837666459488,1554.3258526819127,1589.5484308295374,1625.5691878205655,1662.4062111857675,1700.077998337448,1738.603465857773,1778.0019589975761,1818.2932613904204,1859.4976049867887,1901.6356802133944,1944.7286463627102]
[null,"April",40131.890625,"$ per mo.",null,1443.6645014531252,1476.3793827205545,1509.835615912385,1544.0500008045758,1579.0397178728085,1614.8223369195241,1651.4158258964576,1688.8385599270971,1727.1093305336051,1766.2473550728273,1806.2722863861327,1847.2042226679287,1889.0637175578067,1931.8717904613843,1975.6499371050297,2020.420140329767,2066.20488112978,2113.0271499410615,2160.910458185876,2209.8788500788264,2259.9569147004627,2311.1697983444901,2363.5432171447746,2417.1034699884922,2471.8774517219017]
[null,"May",54838.575000000004,"$ per mo.",null,1972.7080584750004,2017.4115957881024,2063.1281599602567,2109.880707193116,2157.6927138988194,2206.5881884884807,2256.5916834278182,2307.7283075659761,2360.0237387437287,2413.5042366874004,2468.1966561949739,2524.1284606210083,2581.327735667141,2639.8232034850944,2699.64423709927,2760.820875156177,2823.3838370080907,2887.3645381385309,2952.7951059372881,3019.7083958329335,3088.1380077909039,3158.1183031854534,3229.6844220539392,3302.8723007421036,3377.7186899492203]
[null,"June",55549.425000000003,"$ per mo.",null,1998.2794655250004,2043.5624764932625,2089.8716457730761,2137.2302271379399,2185.6620013151128,2235.1912879269148,2285.8429577026268,2337.6424449671263,2390.6157604125265,2444.7895041592351,2500.1908791129877,2556.8477046245671,2614.7884304590648,2674.0421510816977,2734.6386202673602,2796.6082660412389,2859.9822059579997,2924.7922627272137,2991.0709801928751,3058.851639675026,3128.1682766817025,3199.0556979995868,3271.5494991719556,3345.6860823726915,3421.5026746853391]
[null,"July",61208,"$ per mo.",null,2201.8353840000004,2251.7311756368244,2302.7576558079304,2354.9404470461945,2408.3057525167083,2462.8803691744893,2518.6917012203526,2575.7677738617072,2634.1372473851875,2693.8294315481835,2754.874300296497,2817.3025068155162,2881.1453989224624,2946.4350348074445,3013.2041991312158,3081.4864194877282,3151.3159832397396,3222.7279547359353,3295.7581929182065,3370.4433693279261,3446.8209865202662,3524.9293968958023,3604.8078219588583,3686.4963720122682,3770.0360662984381]
[null,"August",49633.03125,"$ per mo.",null,1785.4490331562502,1825.9090936966043,1867.2860196688632,1909.6005881605795,1952.8740470888865,1997.1281258699678,2042.3850463303074,2088.6675338651985,2135.9988288501177,2184.4026983106905,2233.9034478571098,2284.5259338889996,2336.2955760768582,2389.2383701263357,2443.3809008317685,2498.7503554255177,2555.3745372298149,2613.2818796179799,2672.5014602920028,2733.0630158836798,2794.9969568866204,2858.3343829266282,2923.1070983781287,2989.3476283344758,3057.0892349401634]
[null,"September",36787.700000000004,"$ per mo.",null,1323.3639321000003,1353.3526821653186,1384.0210072958671,1415.3843073421988,1447.4583311308804,1480.259184372637,1513.8033377497056,1548.1076351864517,1583.1893023074122,1619.0659550870002,1655.755608695227,1693.2766865438693,1731.64802953764,1770.8889055349925,1811.0190190233211,1852.0585210134086,1894.0280191580937,1936.9485881002352,1980.8417800551747,2025.729635633005,2071.6346949060849,2118.5800087273519,2166.5891503051225,2215.6862270401871,2265.8958926311448]
[null,"October",25322.814062500001,"$ per mo.",null,910.93759027031263,931.5803470034283,952.69088924687298,974.27981748809646,996.35797243219417,1018.9364404454801,1042.0265591224152,1065.6399229786882,1089.7883892733084,1114.4840839626311,1139.7394077893084,1165.5670425092219,1191.9799572595234,1218.9914150709815,1246.614979527905,1274.8645215789868,1303.7542265024883,1333.2986010292611,1363.5124806271854,1394.411036950678,1426.0097854590176,1458.3245932073046,1491.3716868139754,1525.167660608867,1559.7294849659245]
[null,"November",13308.671875,"$ per mo.",null,478.75285335937508,489.60187176935187,500.69673978551714,512.04302860579674,523.64643567703274,535.51278755590999,547.64804283471449,560.05829513339188,572.74977615940975,585.72885883695824,599.00206050706254,612.576046200213,626.45763198315615,640.6537883815264,655.17164388004028,670.01848850200588,685.20177746994977,700.72913494919635,716.60835787628002,732.84741987411451,749.4544752558819,766.4378631196555,783.80611153581003,801.56794182932299,819.73227295911738]
[null,"December",9546.6218750000007,"$ per mo.",null,343.42062870937508,351.20288357655824,359.16149212128664,367.30045069424716,375.62384620742955,{"$f":"((K56)*K71)","v":384.13585818633607},392.84076086869669,401.74292535074221,410.8468217821154,420.15702161051996,429.67819987723601,439.415137564654,449.37272399700669,459.55595929550287,469.96995688909828,480.61994608216219,491.51127468033008,502.64941167586107,514.0399499938477,525.6886093006583,537.6012388760206,549.78382055019017,562.24247170767796,574.98344835904572,588.01314828231]
[null,"Annual",{"$f":"SUM(C76:C87)","v":408830.37031250005},"$ per yr.",null,{"$f":"SUM(F76:F87)","v":14706.854911251565},{"$f":"SUM(G76:G87)","v":15040.126950395435},15380.951267218348,15729.499003884786,16085.945180811816,16450.468784554196,16823.252857680978,17204.484590688891,17594.355415998489,17993.061104080436,18400.801861760003,18817.782432749347,19244.212200457878,19680.305293132456,20126.280691380132,20582.362338127499,21048.779251071806,21525.765637680346,22013.561012795817,22512.410318906779,23022.564049143533,23544.278373061177,24077.815265273119,24623.442636999469,25181.434470596516]
[]
[null,"Other Inputs"]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"F72","v":408830.37031250005},{"$f":"C93/C95","v":0.45425596701388893}]
[null,"Non-solar",{"$f":"IF(C93>C95,0,(C95-C93))","v":491169.62968749995},{"$f":"C94/C95","v":0.54574403298611107}]
[null,"Annual Load:",{"$f":"Inputs!E9","v":900000}]

{"sheet":"SRECs","index":11,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":true,"merged":[[33,6,33,8],[40,6,40,8]]}
[]
[]
["Adjustable Block Program REC Prices",null,null,null,null,null,"Illinois Solar for All: Distributed Generation"]
["GROUP A - Ameren",null,"Block 1","Block 2","Block 3",null,null,"GROUP A - Ameren","GROUP B ComEd"]
[null,null,null,null,null,null,"Size Range per LTRRP:","REC Price","REC Price",null,"Utility"]
["Small","<10 kW",82.48,79.180000000000007,76.02,null,"<10 kW",150.58000000000001,145.30000000000001,null,"Size"]
["Large","10 kW - 25 kW",74.75,71.760000000000005,68.89,null,"10 kW - 25 kW",132.43,127.95,null,"Program"]
["Large","25 kW - 100 kW",58.51,56.17,53.92,null,"25 kW - 100 kW",102.56,98.89]
["Large","100 kW - 200 kW",45.75,43.92,42.16,null,"100 kW - 200 kW",85.31,81.63]
["Large","200 kW - 500 kW",39.869999999999997,38.270000000000003,36.74,null,"200 kW - 500 kW",77.17,73.489999999999995]
["Large","500 kW - 2,000 kW",37.57,36.07,34.630000000000003,null,"500 kW - 2,000 kW",73.91,70.239999999999995]
["Community Solar","<10 kW",111.44,106.98,102.7]
["Community Solar","10 kW - 25 kW",99.88,95.88,92.05,null,"Illinois Solar for All: Community Solar"]
["Community Solar","25 kW - 100 kW",79.17,76,72.959999999999994,null,null,"GROUP A - Ameren","GROUP B ComEd"]
["Community Solar","100 kW - 200 kW",65.760000000000005,63.13,60.61,null,null,"REC Price","REC Price"]
["Community Solar","200 kW - 500 kW",59.55,57.17,54.88,null,"<10 kW",156.21,152.68]
["Community Solar","500 kW - 2,000 kW",56.93,54.66,52.47,null,"10 kW - 25 kW",142.05000000000001,138.52000000000001]
[null,null,null,null,null,null,"25 kW - 100 kW",115.82,112.29]
["GROUP B ComEd",null,"Block 1","Block 2","Block 3",null,"100 kW - 200 kW",97.87,94.34]
[null,null,null,null,null,null,"200 kW - 500 kW",89.71,86.18]
["Small","<10 kW",74.03,71.069999999999993,68.23,null,"500 kW - 2,000 kW",86.12,82.59]
["Large","10 kW - 25 kW",67.58,64.88,62.28]
["Large","25 kW - 100 kW",52.62,50.52,48.5,null,"Illinois Solar for All: Nonprofit/Public"]
["Large","100 kW - 200 kW",39.869999999999997,38.270000000000003,36.74,null,null,"GROUP A - Ameren","GROUP B ComEd"]
["Large","200 kW - 500 kW",33.979999999999997,32.619999999999997,31.32,null,null,"REC Price","REC Price"]
["Large","500 kW - 2,000 kW",31.69,30.42,29.21,null,"<10 kW",147.88,144.19999999999999]
["Community Solar","<10 kW",105.79,101.56,97.5,null,"10 kW - 25 kW",133.25,129.57]
["Community Solar","10 kW - 25 kW",94.24,90.47,86.85,null,"25 kW - 100 kW",107.83,104.15]
["Community Solar","25 kW - 100 kW",73.52,70.58,67.760000000000005,null,"100 kW - 200 kW",91.82,88.15]
["Community Solar","100 kW - 200 kW",60.12,57.71,55.4,null,"200 kW - 500 kW",84.31,80.63]
["Community Solar","200 kW - 500 kW",53.91,51.75,49.68,null,"500 kW - 2,000 kW",81.37,77.69]
["Community Solar","500 kW - 2,000 kW",51.29,49.24,47.27]
[]
[null,null,null,null,null,null,"Illinois Solar for All: Small Subscriber Adders"]
[null,null,null,null,null,null,"% Small Subscriber Participation","Ameren Illinois Adder","ComEd Adder "]
[null,null,null,null,null,null,"Less than 25%",0,0]
[null,null,null,null,null,null,"≥ 25 - 50%",11.17,10.88]
[null,null,null,null,null,null,"≥ 50 - 75%",22.34,21.77]
[null,null,null,null,null,null,"≥ 75%",33.51,32.65]
[]
[null,null,null,null,null,null,"Illinois Solar for All: 100% Low-Income Owned"]
[null,null,null,null,null,null,"% Small Subscriber Participation","Ameren Illinois Adder","ComEd Adder "]
[null,null,null,null,null,null,"All Sizes",5,5]

{"sheet":"Dashboard","index":12,"n_rows":60,"n_cols":6,"rows_kept":60,"cut":false,"hidden":true,"merged":[[56,1,58,2],[0,0,3,4],[7,1,7,2],[42,7,42,9]]}
["Dashboard - Developer and Subscriber Metrics:\nThe purpose of this tab is to highlight the key financial ouputs for the subscribers and system owner."]
[]
[]
[]
[]
["Summary Output"]
[]
[null,"Input/Output Summary "]
[null,"System Owner IRR:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Panel Purchase Price:",{"$f":"IF(#REF!=\"Panel Leasing\",\"N/A\",#REF!)","v":{"$error":"#REF!"}}]
[null,"Monthly Panel Lease Price:",{"$f":"IF(#REF!=\"Panel Purchasing\",\"N/A\",#REF!)","v":{"$error":"#REF!"}}]
[]
[null,"Key Performace Indicator",null,"System Owner","Subscriber - Not Subsidized","Subscriber - Subsidized"]
[null,"25-Year Costs:","$",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"25-Year Revenues:","$",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"25-Year Net Benefits:","$",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Return on Investment (ROI):","%",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Year 1 Bill Savings:","$","N/A",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Payback Period:","years",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"For referece: to meet the specified IRR, a system owner would need to achieve the following price per kilowatt-hour if they were to enter into a power purchase agreement with their local utility (instead of engaging in subscriber transactions):"]
[]
[]
[null,0.28579779590615095,"/kWh"]