{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Introduction","Inputs","Detailed Inputs","BTM System Purchase","BTM PPA"],"not_rendered":{"charts":7,"images":1,"macros":1,"external_links":0,"defined_names":48,"comments":2,"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":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,0,0,15]]}
[]
[]
[null,null,null,"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 16, 2021"]
[null,null,null,"Minor formatting on Inputs sheet"]
[null,null,null,"Applied changes to conditional formatting for ITC and MACRS on Detailed Inputs, BTM System Purchase, and BTM PPA sheets"]
[null,null,null,"Added developer fees to ITC basis"]

{"sheet":"Inputs","index":1,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[14,1,14,2],[7,1,7,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[8,1,8,2],[9,1,9,2],[11,1,11,2],[12,1,12,2],[13,1,13,2]]}
[]
[null,"User Inputs",null,null,null,null,"Financial Summary for Behind The Meter Installations"]
[null,"System Size",null,"kW DC",6,null,null,"System Purchase","PPA"]
[null,"City ",null,"Enter City or Town","Chicago",null,"System Size in kW",{"$f":"systemsize","v":6},{"$f":"systemsize","v":6}]
[null,"State",null,"Enter State","IL",null,"# Panels",{"$f":"'Detailed Inputs'!D9","v":15},{"$f":"'Detailed Inputs'!D9","v":15}]
[null,"Cost Per Installed Watt",null,"$/Installed Watt",{"$f":"INDEX('Detailed Inputs'!F79:H84,MATCH('Detailed Inputs'!F75,'Detailed Inputs'!H67:H72,0),MATCH(Inputs!E8,'Detailed Inputs'!F78:H78,0))","v":2.83}]
[null,"Electricity rate",null,"Average retail electricity rate per kWh",0.105,null,"Energy Offset:",{"$f":"'BTM System Purchase'!C102/E9","v":0.91773942947387699},{"$f":"'BTM PPA'!C119/Inputs!E9","v":0.91773942947387699}]
[null,"Installation Type",null,"Roof, Ground, or Canopy?","Roof"]
[null,"Estimated Annual Electricity Usage",null,"Total kilowatt hours used annually onsite",8000]
[null,"Federal Investment Tax Credit",null,"For taxable entities only, otherwise \"No\"","Yes"]
[null,"Asset Depreciation (MACRS)",null,"For taxable entities only, otherwise \"No\"","Yes"]
[null,"REC availability",null,"Are RECs available for this system?","No"]
[null,"REC Value",null,"$$ per REC",0]
[null,"REC Contract Term",null,"# years RECs are eligible for purchase",0]
[null,"REC Payout Term",null,"# years the value of RECs are paid",0]
[null,"Incentive availbility",null,"Does this system qualify for incentives?","No",null,"First Year Savings",{"$f":"'BTM System Purchase'!F75","v":-10062.686879241943},{"$f":"'BTM PPA'!F35","v":154.18022415161136}]
[null,"Incentive #1",null,"$ per installed watt",0]
[null,"Incentive #2",null,"$ lump sum up front",0,null,"Average Annual Savings",{"$f":"'BTM System Purchase'!D14","v":536.78255292327628},{"$f":"'BTM PPA'!E15","v":184.67237731402699}]
[null,"Incentive #3",null,"[please select]",0]
[null,"Incentive #4",null,"[please select]",0,null,"25-Year Costs:",{"$f":"'BTM System Purchase'!D7","v":-20508.91934117147},{"$f":"'BTM PPA'!E8","v":-18467.237731402704}]
[null,null,null,null,null,null,"25-Year Revenues:",{"$f":"'BTM System Purchase'!D8","v":33928.483164253375},{"$f":"'BTM PPA'!E9","v":23084.047164253374}]
[null,null,null,null,null,null,"25-Year Net Benefits:",{"$f":"'BTM System Purchase'!D9","v":13419.563823081906},{"$f":"'BTM PPA'!E10","v":4616.8094328506704}]
[null,null,null,null,null,null,"25-Year Net Present Value (NPV):",{"$f":"'BTM System Purchase'!D10","v":6431.161398055021},{"$f":"'BTM PPA'!E11","v":18193.758311650588}]
[null,null,null,null,null,null,"Return on Investment (ROI) %:",{"$f":"'BTM System Purchase'!D11","v":0.6543281778939104},{"$f":"'BTM PPA'!E12","v":0.24999999999999969}]
[null,null,null,null,null,null,"Internal Rate of Return (IRR) %:",{"$f":"'BTM System Purchase'!D12","v":8.066004737235688E-2},{"$f":"'BTM PPA'!E13","v":"NA"}]
[null,null,null,null,null,null,"Upfront Costs",{"$f":"'BTM System Purchase'!D13","v":-17340},{"$f":"'BTM PPA'!E14","v":0}]
[null,null,null,null,null,null,"Payback Period: years",{"$f":"'BTM System Purchase'!D15","v":9.3269178146163902},{"$f":"'BTM PPA'!E16","v":0}]

{"sheet":"Detailed Inputs","index":2,"n_rows":84,"n_cols":13,"rows_kept":84,"cut":false,"hidden":false,"merged":[[52,9,52,10],[53,9,53,10],[54,9,54,10],[55,9,55,10],[46,9,46,10],[47,9,47,10],[48,9,48,10],[49,9,49,10],[50,9,50,10],[51,9,51,10]]}
[]
[null,"SYSTEM INPUTS",null,null,null,"RATE INPUTS"]
[null,"Module Size","Watts",400,null,"Customer Retail Rate","$ per kWh",{"$f":"Inputs!E7","v":0.105}]
[null,"Capacity Factor:","%",0.12,null,"Customer Net Metering/Bill Credit Rate","$ per kWh",{"$f":"CustomerRate1","v":0.105}]
[null,"System Losses (%):","%",14.1,null,"Estimated Production to Directly Offset Load","% of Load",1]
[null,"Inverter Efficiency (%):","%",96,null,"Estimated Production to Grid","% of Load",{"$f":"(1-PercentLoad1)","v":0}]
[null,"Annual Power Production"," (kWh per kW):",{"$f":"SUM(C59:C70)","v":202.22751871744799},null,"PPA Type (Flat Rate or % Savings)","% of Electricity Rate","% Tied To Customer Rate"]
[null,"Annual Derate (%):","%",5.0000000000000001E-3,null,"Rate-Tied Saving Percent PPA Rate","% Savings",0.2]
[null,"Number of Panels:","#",{"$f":"systemsize/('Detailed Inputs'!D3/1000)","v":15},null,"Fixed PPA Rate","$ per kWh",0]
[null,"Azimuth","Degrees",180,null,"Fixed PPA Rate % Savings","% of Electricity Rate",{"$f":"(H3-H9)/H3","v":1}]
[null,"Tilt","Degrees",10]
[null,"Array Type","Fixed - Open Rack",{"$f":"IF(array_type=\"Fixed - Open Rack\",0,IF(array_type=\"Fixed - Roof Mounted\",1,IF(array_type=\"1-Axis\",2,IF(array_type=\"1-Axis Backtracking\",3,IF(array_type=\"2-axis\",4)))))","v":0},null,"FINANCING INPUTS"]
[null,"Module Type","Standard",{"$f":"IF(module_type=\"Standard\",0,IF(module_type=\"Premium\",1,IF(module_type=\"Thin film\",2,0)))","v":0},null,"Construction Loan"]
[null,"DC/AC Ratio",null,1.2,null,"Loan amount","% of upfront costs",0]
[null,"Ground Cover Ratio",null,0.4,null,"Interest Rate","%",0]
[null,null,null,null,null,"Loan Term","Years",0]
[null,"FINANCIAL INPUTS",null,null,null,"Closing","%",0]
[null,"Annual Energy & Demand Cost Increase:",null,0.02,null,"Downpayment","%",0]
[null,"Annual Customer PPA Rate Increase:",null,0.02,null,"Operating Loan"]
[null,"Developer NPV Discount Rate:",null,0.03,null,"Loan amount","%",0]
[null,"Customer NPV Discount Rate:",null,0.06,null,"Interest Rate","%",0]
[null,null,null,null,null,"Loan Term","Years",0]
[null,"REC Detail"]
[null,"REC availability","Are RECs available for this system?",{"$f":"Inputs!E12","v":"No"},null,"Closing","%",0]
[null,"REC Value","$$ per REC",{"$f":"Inputs!E13","v":0},null,"Downpayment","%",0]
[null,"REC Contract Term","# years RECs are eligible for purchase",{"$f":"Inputs!E14","v":0}]
[null,"REC Payout Term","# years the value of RECs are paid",{"$f":"Inputs!E15","v":0},null,"ENERGY PRODUCTION"]
[null,"RECs Generated","# over entire contract term",{"$f":"SUMIF('BTM System Purchase'!F86:'BTM System Purchase'!AD86, \"<=\"&D26,'BTM System Purchase'!F102:'BTM System Purchase'!AD102)/1000","v":0},null,"PV Watts generated production or manual?",null,"PV Watts"]
[null,"Total REC Value","$ over entire contract term",{"$f":"IF(Inputs!E12=\"Yes\",D25*D28,0)","v":0}]
[null,null,null,null,null,"MANUAL PRODUCTION INPUTS","First Year Power Generation"]
[null,"Total Incentive Value",null,null,null,"Month"]
[null,"Incentive #1",{"$f":"Inputs!C17","v":0},{"$f":"IF(Inputs!D17=\"$ per installed watt\",(Inputs!E17*systemsize*1000),Inputs!E17)","v":0},null,"January",null,"<= Enter total kilowatt hours for each month of the first production year"]
[null,"Incentive #2",{"$f":"Inputs!C18","v":0},{"$f":"IF(Inputs!D18=\"$ per installed watt\",(Inputs!E18*systemsize*1000),Inputs!E18)","v":0},null,"February",null,"<="]
[null,"Incentive #3",{"$f":"Inputs!C19","v":0},{"$f":"IF(Inputs!D19=\"$ per installed watt\",(Inputs!E19*systemsize*1000),Inputs!E19)","v":0},null,"March",null,"<="]
[null,"Incentive #4",{"$f":"Inputs!C20","v":0},{"$f":"IF(Inputs!D20=\"$ per installed watt\",(Inputs!E20*systemsize*1000),Inputs!E20)","v":0},null,"April",null,"<="]
[null,null,null,null,null,"May",null,"<="]
[null,"Tax Incentives",null,null,null,"June",null,"<="]
[null,"Federal Investment Tax Credit","%",0.26,null,"July",null,"<="]
[null,"MACRS","%",0.35,null,"August",null,"<="]
[null,"Low Income Housing Tax Credit","Yes/No","No",null,"September",null,"<="]
[null,"LIHTC Rate","Percent",0.04,null,"October",null,"<="]
[null,"Eligible LIHTC Basis","Percent",1,null,"November",null,"<="]
[null,"Eligible LIHTC Basis","$$",{"$f":"IF(LIHTCYesNo=\"Yes\",-'BTM System Purchase'!E31*D42,0)","v":0},null,"December",null,"<="]
[null,"New Markets Tax Credit","Yes/No","No",null,"TOTAL",{"$f":"SUM(G32:G43)","v":0}]
[]
[]
[null,"PVWatts Production Output",null,"kWh",null,"Manual Production Output","kWh per kW","kWh",null,"Construction Costs",null,"Input Unit","Input Value"]
[null,"Month",null,null,null,"Month",null,null,null,"PV Modules:",null,"$/W ",0.64]
[null,"January",58.184483846028662,{"$f":"C49*systemsize","v":349.10690307617199},null,"January",{"$f":"G32","v":0},{"$f":"G32","v":0},null,"Inverters:",null,"$/W",0.13]
[null,"February",72.660725911458329,435.96435546875,null,"February",0,0,null,"Racking:",null,"$/W",{"$f":"IF(D23=\"Canopy\",0.96,0.21)","v":0.21}]
[null,"March",103.21920776367183,619.31524658203102,null,"March",0,0,null,"Balance of System:",null,"$/W",0.18]
[null,"April",124.833974202474,749.00384521484398,null,"April",0,0,null,"Engineering and Design:",null,"$/W",0.06]
[null,"May",148.2349751790365,{"$f":"C53*systemsize","v":889.40985107421898},null,"May",0,0,null,"Permitting and Interconnection:",null,"$/W",0.09]
[null,"June",146.812255859375,880.87353515625,null,"June",0,0,null,"Installation Labor:",null,"$/W",0.5]
[null,"July",151.42476399739584,908.548583984375,null,"July",0,0,null,"Equipment Rental and Freight:",null,"$/W",0.03]
[null,"August",127.02699788411466,762.16198730468795,null,"August",0,0,null,"Development Overhead:",null,"$/W",0.41]
[null,"September",105.46718343098966,632.80310058593795,null,"September",0,0,null,"Total Installed Cost of PV System (Ground Mount)",null,"$/W",{"$f":"SUM(M48:M56)","v":2.25}]
[null,"October",86.779724121093821,520.67834472656295,null,"October",0,0]
[null,"November",53.952713012695334,323.71627807617199,null,"November",0,0]
[null,"December",45.055567423502673,270.33340454101602,null,"December",0,0]
[null,"TOTAL",103.21923828125,{"$f":"SUM(D49:D60)","v":7341.9154357910156},null,"TOTAL",null,{"$f":"SUM(H49:H60)","v":0}]
[]
[]
[null,null,null,null,null,"Installed Cost per Watt by system size"]
[]
[null,null,null,null,null,"From:","To:","Size Category"]
[null,null,null,null,null,0,10,1]
[null,null,null,null,null,11,25,2]
[null,null,null,null,null,26,100,3]
[null,null,null,null,null,101,200,4]
[null,null,null,null,null,201,500,5]
[null,null,null,null,null,501,2000,6]
[]
[null,null,null,null,null,"Size Category"]
[null,null,null,null,null,{"$f":"IF(systemsize>500,6,IF(systemsize>200,5,IF(systemsize>100,4,IF(systemsize>25,3,IF(systemsize>10,2,1)))))","v":1}]
[]
[null,null,null,null,null,"Installation Costs"]
[null,null,null,null,null,"Roof","Ground","Canopy"]
[null,null,null,null,1,2.83,2.6,3.25]
[null,null,null,null,2,2.75,2.4500000000000002,3.1]
[null,null,null,null,3,2.59,2,3]
[null,null,null,null,4,2.44,1.9,2.8]
[null,null,null,null,5,2.29,1.85,2.75]
[null,null,null,null,6,2.14,1.8,2.65]

{"sheet":"BTM System Purchase","index":3,"n_rows":173,"n_cols":38,"rows_kept":173,"cut":false,"hidden":false,"merged":[[85,1,85,2],[19,1,19,2],[1,1,1,11]]}
[null,"Behind the Meter: System Purchase"]
[null,"The system is owned by the property owner, who is the utility customer. The system is installed onsite and behind the customer's meter. A portion of the energy produced by the system is used in real-time by the customer (Estimated Production to Directly Offset Load) and reduces the energy they buy from their electricity supplier. The remaining portion of energy prduced by the system is sent to the grid and sold to the utility at the qualifying net metering rate (Estimated Production to Grid). This portion is credited to the customers bill, typically at an agreed rate per kilowatt hour."]
[]
[null,"Summary Financial Metrics"]
[]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF31+AF37+AF41+AF48","v":-20508.91934117147}]
[null,"25-Year Revenues:","$",{"$f":"AF34+AF38+AF55+AF64+AF71","v":33928.483164253375}]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":13419.563823081906}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E74+NPV('Detailed Inputs'!D20,F74:AD74)","v":6431.161398055021}]
[null,"Return on Investment (ROI):","%",{"$f":"D9/(-D7)","v":0.6543281778939104}]
[null,"Internal Rate of Return (IRR)","$",{"$f":"IRR(E79:AD79)","v":8.066004737235688E-2}]
[null,"Upfront Costs","$",{"$f":"E31","v":-17340}]
[null,"Average Annual Revenue","$",{"$f":"AF74/25","v":536.78255292327628}]
[null,"Payback Period:","years",{"$f":"E76","v":9.3269178146163902}]
[]
[]
[null,"Business Case - System Owner"]
[]
[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":"-(systemsize*Costperwatt*1000)*'BTM System Purchase'!D23","v":-8079.4137257140646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:AE23)","v":-8079.4137257140646}]
[null,"Balance of Plant","$",0.23620447232666417,{"$f":"-(systemsize*Costperwatt*1000)*'BTM System Purchase'!D24","v":-4010.7519401067575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:AE24)","v":-4010.7519401067575}]
[null,"Interconnection","$",6.0103076242341374E-2,{"$f":"-(systemsize*Costperwatt*1000)*'BTM System Purchase'!D25","v":-1020.5502345949566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1020.5502345949566]
[null,"Development Costs & Fee","$",0.22787303295549008,{"$f":"-(systemsize*Costperwatt*1000)*'BTM System Purchase'!D26","v":-3869.2840995842216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3869.2840995842216]
[null,"Site Preparation cost","$/Installed watt",0.06,{"$f":"-(systemsize*1000)*D27","v":-360},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-360]
[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,{"$f":"-((systemsize*175)/43560)*D30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Installation Costs",null,null,{"$f":"SUM(E23:E30)","v":-17340},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17340]
[]
[null,"CAPITAL COSTS"]
[null,"Construction loan","$",null,{"$f":"-E31*ConstructionLoanAmount","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E34:AE34)","v":0}]
[null,"Construction loan downpayment","$",null,{"$f":"-E34*ConstructionDownpayment","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Construction loan closing costs","$",null,{"$f":"-E34*ConstructionClosing","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Construction loan payments","$",null,null,{"$f":"IF(F20=0,0,IF(F20<=ConstructionLoanTerm,-PMT(ConstructionLoanInterestRate/12,ConstructionLoanTerm*12,ConstructionLoanAmount*($E$31))*12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,"Installation",265000]
[null,"Operating loan","$",null,null,{"$f":"-E31*OpLoanAmount","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Installation",265000,null,"Capital Costs",52815.322352857802]
[null,"Operating loan downpayment","$",null,null,{"$f":"-OpDownpayment*F38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Capital Costs",52815.322352857802,null,"O&M",267879.59796345502]
[null,"Operating loan closing costs","$",null,null,{"$f":"-OpClosing*F38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"O&M",267879.59796345502]
[null,"Operating loan payments","$",null,null,{"$f":"IF(F20=0,0,IF(F20<=OpLoanTerm,-PMT(OpLoanInterestRate/12,OpLoanTerm*12,OpLoanAmount*($E$31))*12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Cost of Capital",null,null,{"$f":"SUM(E34:E41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"OPERATING EXPENSES",null,"$/kW/Yr"]
[null,"Fixed O&M Expense","$",10.4,null,{"$f":"-D45*systemsize","v":-62.400000000000006},{"$f":"F45*1.02","v":-63.64800000000001},-64.920960000000008,-66.219379200000006,-67.543766784000013,-68.894642119680015,-70.272534962073621,-71.677985661315091,-73.111545374541393,-74.573776282032227,-76.06525180767288,-77.586556843826344,-79.13828798070287,-80.721053740316933,-82.335474815123277,-83.98218431142574,-85.661827997654257,-87.375064557607345,-89.122565848759493,-90.905017165734691,0,0,0,0,{"$f":"AC45*1.02","v":0},null,{"$f":"SUM(E45:AE45)","v":-1516.1558754524663}]
[null,"Insurance","$",3.4,null,{"$f":"-D46*systemsize","v":-20.399999999999999},{"$f":"F46*1.02","v":-20.808},-21.224160000000001,-21.648643200000002,-22.081616064000002,-22.523248385280002,-22.973713352985602,-23.433187620045313,-23.90185137244622,-24.379888399895144,-24.867486167893048,-25.364835891250909,-25.872132609075926,-26.389575261257445,-26.917366766482594,-27.455714101812248,-28.004828383848494,-28.564924951525466,-29.136223450555974,-29.718947919567093,{"$f":"Y46*1.02","v":-30.313326877958435},-30.919593415517603,-31.537985283827958,-32.168744989504518,{"$f":"AC46*1.02","v":-32.812119889294607},null,{"$f":"SUM(E46:AE46)","v":-653.41811435402474}]
[null,"Project Administration","$",5.2,null,{"$f":"-D47*systemsize","v":-31.200000000000003},{"$f":"F47*1.02","v":-31.824000000000005},-32.460480000000004,-33.109689600000003,-33.771883392000007,-34.447321059840007,-35.136267481036811,-35.838992830657546,-36.555772687270697,-37.286888141016114,-38.03262590383644,-38.793278421913172,-39.569143990351435,-40.360526870158466,-41.167737407561638,-41.99109215571287,-42.830913998827128,-43.687532278803673,-44.561282924379746,-45.452508582867345,-46.361558754524694,-47.288789929615191,-48.2345657282075,-49.199257042771649,{"$f":"AC47*1.02","v":-50.18324218362708},null,{"$f":"SUM(E47:AE47)","v":-999.34535136497925}]
[null,"Total Operating Expense",null,null,null,{"$f":"SUM(F45:F47)","v":-114.00000000000001},-116.28000000000003,-118.60560000000001,-120.977712,-123.39726624000002,-125.86521156480002,-128.38251579609602,-130.95016611201794,-133.5691694342583,-136.24055282294347,-138.96536387940236,-141.74467115699042,-144.57956458013024,-147.47115587173283,-150.42057898916752,-153.42899056895087,-156.49757038032988,-159.62752178793647,-162.82007222369521,-166.07647366816914,-76.674885632483125,-78.208383345132802,-79.77255101203545,-81.368002032276166,-82.995362072921694,null,{"$f":"SUM(AF45:AF47)","v":-3168.9193411714705}]
[]
[null,"TAX BENEFITS"]
[null,"Federal ITC",{"$f":"ITC","v":0.26},"Year 1",null,{"$f":"IF(Inputs!$E$10=\"Yes\",-(E23+E24+E25+E26+E27)*C51,0)","v":4508.4000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E51:AE51)","v":4508.4000000000005}]
[null,"Federal MACRS Cash Equivalent",{"$f":"IF(Inputs!E11=\"Yes\",MACRs,0)","v":0.35},{"$f":"(-E31*C52)","v":6069},null,{"$f":"IF(F20=1,((-$E$31-($F$51/2))*0.2*$C$52)*2)+IF(F20=2,(-$E$31-($F$51/2))*0.32*$C$52)+IF(F20=3,(-$E$31-($F$51/2))*0.192*$C$52)+IF(F20=4,(-$E$31-($F$51/2))*0.1152*$C$52)+IF(F20=5,(-$E$31-($F$51/2))*0.1152*$C$52)+IF(F20=6,(-$E$31-($F$51/2))*0.0576*$C$52,0)","v":2112.0119999999997},1689.6096,1013.7657599999999,608.25945599999989,608.25945599999989,304.12972799999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E52:AE52)","v":6336.0359999999991}]
[null,"Low Income Housing Tax Credit",{"$f":"'Detailed Inputs'!D40","v":"No"},{"$f":"LIHTCRate","v":0.04},null,{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E53:AE53)","v":0}]
[null,"New Markets Tax Credit",{"$f":"'Detailed Inputs'!D44","v":"No"},null,null,{"$f":"IF(NMTCYesNo=\"Yes\",-$E$31*0.05,0)","v":0},0,0,{"$f":"IF(NMTCYesNo=\"Yes\",-$E$31*0.06,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$31*0.06,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$31*0.06,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$31*0.06,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E54:AE54)","v":0}]
[null,"Total Tax Benefits",null,null,null,{"$f":"SUM(F51:F54)","v":6620.4120000000003},1689.6096,1013.7657599999999,608.25945599999989,608.25945599999989,304.12972799999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E55:AE55)","v":10844.436}]
[]
[null,"INCENTIVES"]
[null,"SRECs","$","Up to 15 years",null,{"$f":"IF(F20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(G20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(H20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(I20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(J20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(K20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(L20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(M20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(N20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(O20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(P20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(Q20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(R20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(S20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(T20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(U20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(V20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(W20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(X20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(Y20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(Z20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(AA20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(AB20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(AC20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(AD20<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},null,{"$f":"SUM(E58:AE58)","v":0}]
[null,{"$f":"Inputs!B17","v":"Incentive #1"},{"$f":"Inputs!D17","v":"$ per installed watt"},{"$f":"Inputs!C17","v":0},null,{"$f":"IF(Inputs!$D17=\"$ per installed watt\",(Inputs!$E17*systemsize*1000),Inputs!$E17)","v":0},null,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,{"$f":"Inputs!B18","v":"Incentive #2"},{"$f":"Inputs!D18","v":"$ lump sum up front"},{"$f":"Inputs!C18","v":0},null,{"$f":"IF(Inputs!$D18=\"$ per installed watt\",(Inputs!$E18*systemsize*1000),Inputs!$E18)","v":0},null,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,{"$f":"Inputs!B19","v":"Incentive #3"},{"$f":"Inputs!D19","v":"[please select]"},{"$f":"Inputs!C19","v":0},null,{"$f":"IF(Inputs!$D19=\"$ per installed watt\",(Inputs!$E19*systemsize*1000),Inputs!$E19)","v":0},null,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,{"$f":"Inputs!B20","v":"Incentive #4"},{"$f":"Inputs!D20","v":"[please select]"},{"$f":"Inputs!C20","v":0},null,{"$f":"IF(Inputs!$D20=\"$ per installed watt\",(Inputs!$E20*systemsize*1000),Inputs!$E20)","v":0},null,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,{"$f":"SUM(F58:F63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"REVENUES"]
[null,"Net Metering - Load 1","$","$ Annual",null,{"$f":"F151","v":770.90112075805678},{"$f":"G151","v":782.38754745735184},794.0250707763156,805.81514000905486,817.75920198279323,829.85870037947734,842.11507503123585,854.52976118891297,867.10418876288429,879.83978153533928,892.73795634318708,905.80012223073493,919.02767957124706,932.42201915648786,945.98452125330937,959.71655462634112,973.61947552579318,987.6946266393727,1001.9433360072849,1016.3669158992577,1030.9666616525069,1045.7438504695265,1060.6997401745652,1075.8355679276178,1091.1525488947229,null,{"$f":"SUM(E67:AE67)","v":23084.047164253374}]
[null,"Net Metering - Load 2","$","$ Annual",null,{"$f":"F167","v":0},{"$f":"G167","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,{"$f":"SUM(E68:AE68)","v":0}]
[null,"Site Lease Payments","$","Fixed Annual",null,{"$f":"$E$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E69:AE69)","v":0}]
[null,"Demand Charge Savings","$","Estimated",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E70:AE70)","v":0}]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F67:F70)","v":770.90112075805678},782.38754745735184,794.0250707763156,805.81514000905486,817.75920198279323,829.85870037947734,842.11507503123585,854.52976118891297,867.10418876288429,879.83978153533928,892.73795634318708,905.80012223073493,919.02767957124706,932.42201915648786,945.98452125330937,959.71655462634112,973.61947552579318,987.6946266393727,1001.9433360072849,1016.3669158992577,1030.9666616525069,1045.7438504695265,1060.6997401745652,1075.8355679276178,1091.1525488947229,null,{"$f":"SUM(E71:AE71)","v":23084.047164253374}]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E31+E42+E48+E55+E64+E71","v":-17340},7277.3131207580573,2355.717147457352,1689.1852307763156,1293.0968840090547,1302.6213917427931,1008.1232168146773,713.73255923513989,723.57959507689498,733.53501932862605,743.59922871239587,753.77259246378469,764.05545107374451,774.44811499111688,784.95086328475509,795.56394226414182,806.28756405739023,817.1219051454633,828.06710485143617,839.12326378358966,850.2904422310886,954.2917760200238,967.53546712439368,980.92718916252977,994.46756589534164,1008.1571868218012,null,{"$f":"SUM(E74:AE74)","v":13419.563823081908}]
[null,"Cumulative Cashflow","$",null,{"$f":"E74","v":-17340},{"$f":"E75+F74","v":-10062.686879241943},-7706.9697317845912,-6017.7845010082756,-4724.6876169992211,-3422.066225256428,-2413.9430084417509,-1700.210449206611,-976.630854129716,-243.09583480108995,500.50339391130592,1254.2759863750907,2018.3314374488352,2792.7795524399521,3577.7304157247072,4373.2943579888488,5179.581922046239,5996.7038271917027,6824.7709320431386,7663.8941958267278,8514.1846380578172,9468.4764140778407,10436.011881202234,11416.939070364764,12411.406636260106,13419.563823081908,null,{"$f":"AD75","v":13419.563823081908}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F76:AD76)","v":9.3269178146163902},{"$f":"IF(F75<0,1,IF(AND(F75>0,E75<0),(-E75/(F75-E75)),0))","v":1},1,1,1,1,1,1,1,1,0.32691781461639047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E76","v":9.3269178146163902}]
[]
[null,"Internal Rate of Return"]
[null,"Internal Net Benefits (Costs less loans)","$",null,{"$f":"E31+E48","v":-17340},{"$f":"F48+F55+F64+F71","v":7277.3131207580573},{"$f":"G48+G55+G64+G71","v":2355.717147457352},1689.1852307763156,1293.0968840090547,1302.6213917427931,1008.1232168146773,713.73255923513989,723.57959507689498,733.53501932862605,743.59922871239587,753.77259246378469,764.05545107374451,774.44811499111688,784.95086328475509,795.56394226414182,806.28756405739023,817.1219051454633,828.06710485143617,839.12326378358966,850.2904422310886,954.2917760200238,967.53546712439368,980.92718916252977,994.46756589534164,1008.1571868218012,null,{"$f":"SUM(E79:AE79)","v":13419.563823081908}]
[null,"Internal Cumulative Cashflow","$",null,{"$f":"D79+E79","v":-17340},{"$f":"E80+F79","v":-10062.686879241943},{"$f":"F80+G79","v":-7706.9697317845912},{"$f":"G80+H79","v":-6017.7845010082756},-4724.6876169992211,-3422.066225256428,-2413.9430084417509,-1700.210449206611,-976.630854129716,-243.09583480108995,500.50339391130592,1254.2759863750907,2018.3314374488352,2792.7795524399521,3577.7304157247072,4373.2943579888488,5179.581922046239,5996.7038271917027,6824.7709320431386,7663.8941958267278,8514.1846380578172,9468.4764140778407,10436.011881202234,11416.939070364764,12411.406636260106,13419.563823081908,null,{"$f":"AD80","v":13419.563823081908}]
[]
[]
[]
[null,"Generation Rates"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Power Generation Estimate"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D49,'Detailed Inputs'!H49)","v":349.10690307617199},"kWh's per mo.",null,{"$f":"($C90)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":349.10690307617199},{"$f":"($C90)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":347.36136856079111},{"$f":"($C90)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":345.61583404541028},{"$f":"($C90)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":343.8702995300294},{"$f":"($C90)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":342.12476501464852},{"$f":"($C90)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":340.37923049926769},{"$f":"($C90)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":338.63369598388681},{"$f":"($C90)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":336.88816146850598},{"$f":"($C90)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":335.1426269531251},{"$f":"($C90)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":333.39709243774422},{"$f":"($C90)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":331.65155792236339},{"$f":"($C90)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":329.90602340698251},{"$f":"($C90)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":328.16048889160163},{"$f":"($C90)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":326.41495437622081},{"$f":"($C90)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":324.66941986083992},{"$f":"($C90)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":322.9238853454591},{"$f":"($C90)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":321.17835083007822},{"$f":"($C90)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":319.43281631469739},{"$f":"($C90)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":317.68728179931651},{"$f":"($C90)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":315.94174728393568},{"$f":"($C90)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":314.1962127685548},{"$f":"($C90)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":312.45067825317392},{"$f":"($C90)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":310.70514373779309},{"$f":"($C90)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":308.95960922241221},{"$f":"($C90)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":307.21407470703133}]
[null,"February",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D50,'Detailed Inputs'!H50)","v":435.96435546875},"kWh's per mo.",null,{"$f":"($C91)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":435.96435546875},{"$f":"($C91)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":433.78453369140624},{"$f":"($C91)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":431.60471191406248},{"$f":"($C91)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":429.42489013671872},{"$f":"($C91)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":427.24506835937501},{"$f":"($C91)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":425.06524658203125},{"$f":"($C91)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":422.88542480468749},{"$f":"($C91)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":420.70560302734373},{"$f":"($C91)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":418.52578124999997},{"$f":"($C91)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":416.3459594726562},{"$f":"($C91)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":414.1661376953125},{"$f":"($C91)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":411.98631591796874},{"$f":"($C91)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":409.80649414062498},{"$f":"($C91)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":407.62667236328127},{"$f":"($C91)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":405.44685058593745},{"$f":"($C91)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":403.26702880859375},{"$f":"($C91)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":401.08720703125005},{"$f":"($C91)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":398.90738525390628},{"$f":"($C91)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":396.72756347656252},{"$f":"($C91)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":394.54774169921876},{"$f":"($C91)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":392.367919921875},{"$f":"($C91)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":390.18809814453124},{"$f":"($C91)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":388.00827636718753},{"$f":"($C91)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":385.82845458984377},{"$f":"($C91)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":383.64863281250001}]
[null,"March",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D51,'Detailed Inputs'!H51)","v":619.31524658203102},"kWh's per mo.",null,{"$f":"($C92)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":619.31524658203102},{"$f":"($C92)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":616.21867034912088},{"$f":"($C92)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":613.12209411621075},{"$f":"($C92)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":610.02551788330049},{"$f":"($C92)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":606.92894165039036},{"$f":"($C92)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":603.83236541748022},{"$f":"($C92)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":600.73578918457008},{"$f":"($C92)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":597.63921295165994},{"$f":"($C92)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":594.5426367187498},{"$f":"($C92)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":591.44606048583955},{"$f":"($C92)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":588.34948425292941},{"$f":"($C92)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":585.25290802001928},{"$f":"($C92)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":582.15633178710914},{"$f":"($C92)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":579.059755554199},{"$f":"($C92)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":575.96317932128886},{"$f":"($C92)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":572.86660308837872},{"$f":"($C92)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":569.77002685546859},{"$f":"($C92)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":566.67345062255845},{"$f":"($C92)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":563.5768743896482},{"$f":"($C92)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":560.48029815673806},{"$f":"($C92)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":557.38372192382792},{"$f":"($C92)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":554.28714569091778},{"$f":"($C92)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":551.19056945800764},{"$f":"($C92)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":548.09399322509751},{"$f":"($C92)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":544.99741699218725}]
[null,"April",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D52,'Detailed Inputs'!H52)","v":749.00384521484398},"kWh's per mo.",null,{"$f":"($C93)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":749.00384521484398},{"$f":"($C93)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":745.25882598876979},{"$f":"($C93)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":741.51380676269548},{"$f":"($C93)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":737.76878753662129},{"$f":"($C93)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":734.0237683105471},{"$f":"($C93)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":730.27874908447291},{"$f":"($C93)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":726.5337298583986},{"$f":"($C93)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":722.78871063232441},{"$f":"($C93)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":719.04369140625022},{"$f":"($C93)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":715.29867218017591},{"$f":"($C93)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":711.55365295410172},{"$f":"($C93)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":707.80863372802753},{"$f":"($C93)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":704.06361450195334},{"$f":"($C93)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":700.31859527587915},{"$f":"($C93)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":696.57357604980484},{"$f":"($C93)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":692.82855682373076},{"$f":"($C93)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":689.08353759765646},{"$f":"($C93)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":685.33851837158227},{"$f":"($C93)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":681.59349914550808},{"$f":"($C93)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":677.84847991943377},{"$f":"($C93)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":674.10346069335958},{"$f":"($C93)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":670.35844146728539},{"$f":"($C93)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":666.6134222412112},{"$f":"($C93)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":662.86840301513689},{"$f":"($C93)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":659.1233837890627}]
[null,"May",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D53,'Detailed Inputs'!H53)","v":889.40985107421898},"kWh's per mo.",null,{"$f":"($C94)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":889.40985107421898},{"$f":"($C94)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":884.96280181884788},{"$f":"($C94)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":880.51575256347678},{"$f":"($C94)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":876.06870330810568},{"$f":"($C94)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":871.62165405273458},{"$f":"($C94)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":867.17460479736349},{"$f":"($C94)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":862.72755554199239},{"$f":"($C94)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":858.28050628662129},{"$f":"($C94)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":853.83345703125019},{"$f":"($C94)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":849.38640777587909},{"$f":"($C94)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":844.93935852050799},{"$f":"($C94)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":840.4923092651369},{"$f":"($C94)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":836.0452600097658},{"$f":"($C94)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":831.59821075439481},{"$f":"($C94)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":827.1511614990236},{"$f":"($C94)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":822.70411224365262},{"$f":"($C94)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":818.25706298828152},{"$f":"($C94)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":813.81001373291042},{"$f":"($C94)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":809.36296447753932},{"$f":"($C94)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":804.91591522216822},{"$f":"($C94)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":800.46886596679713},{"$f":"($C94)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":796.02181671142603},{"$f":"($C94)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":791.57476745605493},{"$f":"($C94)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":787.12771820068383},{"$f":"($C94)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":782.68066894531273}]
[null,"June",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D54,'Detailed Inputs'!H54)","v":880.87353515625},"kWh's per mo.",null,{"$f":"($C95)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":880.87353515625},{"$f":"($C95)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":876.46916748046874},{"$f":"($C95)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":872.06479980468748},{"$f":"($C95)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":867.66043212890622},{"$f":"($C95)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":863.25606445312496},{"$f":"($C95)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":858.8516967773437},{"$f":"($C95)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":854.44732910156245},{"$f":"($C95)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":850.04296142578119},{"$f":"($C95)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":845.63859374999993},{"$f":"($C95)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":841.23422607421867},{"$f":"($C95)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":836.82985839843741},{"$f":"($C95)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":832.42549072265626},{"$f":"($C95)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":828.021123046875},{"$f":"($C95)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":823.61675537109375},{"$f":"($C95)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":819.21238769531249},{"$f":"($C95)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":814.80802001953134},{"$f":"($C95)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":810.40365234375008},{"$f":"($C95)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":805.99928466796882},{"$f":"($C95)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":801.59491699218756},{"$f":"($C95)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":797.1905493164063},{"$f":"($C95)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":792.78618164062505},{"$f":"($C95)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":788.38181396484379},{"$f":"($C95)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":783.97744628906253},{"$f":"($C95)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":779.57307861328127},{"$f":"($C95)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":775.16871093750001}]
[null,"July",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D55,'Detailed Inputs'!H55)","v":908.548583984375},"kWh's per mo.",null,{"$f":"($C96)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":908.548583984375},{"$f":"($C96)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":904.00584106445308},{"$f":"($C96)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":899.46309814453127},{"$f":"($C96)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":894.92035522460935},{"$f":"($C96)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":890.37761230468743},{"$f":"($C96)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":885.83486938476563},{"$f":"($C96)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":881.2921264648437},{"$f":"($C96)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":876.7493835449219},{"$f":"($C96)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":872.20664062499998},{"$f":"($C96)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":867.66389770507806},{"$f":"($C96)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":863.12115478515625},{"$f":"($C96)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":858.57841186523433},{"$f":"($C96)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":854.03566894531241},{"$f":"($C96)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":849.49292602539072},{"$f":"($C96)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":844.95018310546868},{"$f":"($C96)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":840.40744018554688},{"$f":"($C96)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":835.86469726562507},{"$f":"($C96)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":831.32195434570315},{"$f":"($C96)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":826.77921142578123},{"$f":"($C96)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":822.23646850585942},{"$f":"($C96)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":817.6937255859375},{"$f":"($C96)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":813.15098266601569},{"$f":"($C96)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":808.60823974609377},{"$f":"($C96)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":804.06549682617185},{"$f":"($C96)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":799.52275390625005}]
[null,"August",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D56,'Detailed Inputs'!H56)","v":762.16198730468795},"kWh's per mo.",null,{"$f":"($C97)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":762.16198730468795},{"$f":"($C97)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":758.35117736816449},{"$f":"($C97)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":754.54036743164102},{"$f":"($C97)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":750.72955749511766},{"$f":"($C97)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":746.91874755859419},{"$f":"($C97)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":743.10793762207072},{"$f":"($C97)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":739.29712768554725},{"$f":"($C97)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":735.4863177490239},{"$f":"($C97)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":731.67550781250043},{"$f":"($C97)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":727.86469787597696},{"$f":"($C97)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":724.05388793945349},{"$f":"($C97)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":720.24307800293013},{"$f":"($C97)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":716.43226806640666},{"$f":"($C97)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":712.62145812988331},{"$f":"($C97)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":708.81064819335973},{"$f":"($C97)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":704.99983825683637},{"$f":"($C97)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":701.1890283203129},{"$f":"($C97)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":697.37821838378954},{"$f":"($C97)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":693.56740844726608},{"$f":"($C97)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":689.75659851074261},{"$f":"($C97)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":685.94578857421914},{"$f":"($C97)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":682.13497863769578},{"$f":"($C97)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":678.32416870117231},{"$f":"($C97)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":674.51335876464884},{"$f":"($C97)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":670.70254882812537}]
[null,"September",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D57,'Detailed Inputs'!H57)","v":632.80310058593795},"kWh's per mo.",null,{"$f":"($C98)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":632.80310058593795},{"$f":"($C98)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":629.63908508300824},{"$f":"($C98)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":626.47506958007853},{"$f":"($C98)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":623.31105407714892},{"$f":"($C98)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":620.14703857421921},{"$f":"($C98)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":616.98302307128949},{"$f":"($C98)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":613.81900756835978},{"$f":"($C98)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":610.65499206543006},{"$f":"($C98)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":607.49097656250046},{"$f":"($C98)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":604.32696105957075},{"$f":"($C98)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":601.16294555664103},{"$f":"($C98)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":597.99893005371132},{"$f":"($C98)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":594.8349145507816},{"$f":"($C98)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":591.670899047852},{"$f":"($C98)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":588.50688354492229},{"$f":"($C98)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":585.34286804199269},{"$f":"($C98)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":582.17885253906297},{"$f":"($C98)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":579.01483703613326},{"$f":"($C98)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":575.85082153320354},{"$f":"($C98)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":572.68680603027383},{"$f":"($C98)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":569.52279052734423},{"$f":"($C98)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":566.35877502441451},{"$f":"($C98)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":563.1947595214848},{"$f":"($C98)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":560.03074401855508},{"$f":"($C98)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":556.86672851562537}]
[null,"October",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D58,'Detailed Inputs'!H58)","v":520.67834472656295},"kWh's per mo.",null,{"$f":"($C99)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":520.67834472656295},{"$f":"($C99)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":518.0749530029301},{"$f":"($C99)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":515.47156127929736},{"$f":"($C99)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":512.86816955566451},{"$f":"($C99)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":510.26477783203171},{"$f":"($C99)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":507.66138610839886},{"$f":"($C99)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":505.05799438476606},{"$f":"($C99)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":502.45460266113321},{"$f":"($C99)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":499.85121093750041},{"$f":"($C99)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":497.24781921386761},{"$f":"($C99)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":494.64442749023476},{"$f":"($C99)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":492.04103576660196},{"$f":"($C99)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":489.43764404296917},{"$f":"($C99)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":486.83425231933637},{"$f":"($C99)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":484.23086059570352},{"$f":"($C99)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":481.62746887207078},{"$f":"($C99)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":479.02407714843793},{"$f":"($C99)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":476.42068542480513},{"$f":"($C99)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":473.81729370117233},{"$f":"($C99)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":471.21390197753948},{"$f":"($C99)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":468.61051025390668},{"$f":"($C99)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":466.00711853027383},{"$f":"($C99)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":463.40372680664103},{"$f":"($C99)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":460.80033508300824},{"$f":"($C99)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":458.19694335937538}]
[null,"November",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D59,'Detailed Inputs'!H59)","v":323.71627807617199},"kWh's per mo.",null,{"$f":"($C100)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":323.71627807617199},{"$f":"($C100)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":322.09769668579111},{"$f":"($C100)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":320.47911529541028},{"$f":"($C100)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":318.8605339050294},{"$f":"($C100)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":317.24195251464852},{"$f":"($C100)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":315.62337112426769},{"$f":"($C100)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":314.00478973388681},{"$f":"($C100)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":312.38620834350598},{"$f":"($C100)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":310.7676269531251},{"$f":"($C100)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":309.14904556274422},{"$f":"($C100)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":307.53046417236339},{"$f":"($C100)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":305.91188278198251},{"$f":"($C100)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":304.29330139160163},{"$f":"($C100)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":302.67472000122081},{"$f":"($C100)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":301.05613861083992},{"$f":"($C100)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":299.4375572204591},{"$f":"($C100)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":297.81897583007822},{"$f":"($C100)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":296.20039443969739},{"$f":"($C100)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":294.58181304931651},{"$f":"($C100)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":292.96323165893568},{"$f":"($C100)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":291.3446502685548},{"$f":"($C100)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":289.72606887817392},{"$f":"($C100)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":288.10748748779309},{"$f":"($C100)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":286.48890609741221},{"$f":"($C100)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":284.87032470703133}]
[null,"December",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D60,'Detailed Inputs'!H60)","v":270.33340454101602},"kWh's per mo.",null,{"$f":"($C101)*(1-((F$20-1)*('Detailed Inputs'!$D$8)))","v":270.33340454101602},{"$f":"($C101)*(1-((G$20-1)*('Detailed Inputs'!$D$8)))","v":268.98173751831092},{"$f":"($C101)*(1-((H$20-1)*('Detailed Inputs'!$D$8)))","v":267.63007049560588},{"$f":"($C101)*(1-((I$20-1)*('Detailed Inputs'!$D$8)))","v":266.27840347290078},{"$f":"($C101)*(1-((J$20-1)*('Detailed Inputs'!$D$8)))","v":264.92673645019568},{"$f":"($C101)*(1-((K$20-1)*('Detailed Inputs'!$D$8)))","v":263.57506942749063},{"$f":"($C101)*(1-((L$20-1)*('Detailed Inputs'!$D$8)))","v":262.22340240478553},{"$f":"($C101)*(1-((M$20-1)*('Detailed Inputs'!$D$8)))","v":260.87173538208043},{"$f":"($C101)*(1-((N$20-1)*('Detailed Inputs'!$D$8)))","v":259.52006835937539},{"$f":"($C101)*(1-((O$20-1)*('Detailed Inputs'!$D$8)))","v":258.16840133667029},{"$f":"($C101)*(1-((P$20-1)*('Detailed Inputs'!$D$8)))","v":256.81673431396518},{"$f":"($C101)*(1-((Q$20-1)*('Detailed Inputs'!$D$8)))","v":255.46506729126014},{"$f":"($C101)*(1-((R$20-1)*('Detailed Inputs'!$D$8)))","v":254.11340026855504},{"$f":"($C101)*(1-((S$20-1)*('Detailed Inputs'!$D$8)))","v":252.76173324585},{"$f":"($C101)*(1-((T$20-1)*('Detailed Inputs'!$D$8)))","v":251.4100662231449},{"$f":"($C101)*(1-((U$20-1)*('Detailed Inputs'!$D$8)))","v":250.05839920043982},{"$f":"($C101)*(1-((V$20-1)*('Detailed Inputs'!$D$8)))","v":248.70673217773475},{"$f":"($C101)*(1-((W$20-1)*('Detailed Inputs'!$D$8)))","v":247.35506515502968},{"$f":"($C101)*(1-((X$20-1)*('Detailed Inputs'!$D$8)))","v":246.00339813232458},{"$f":"($C101)*(1-((Y$20-1)*('Detailed Inputs'!$D$8)))","v":244.6517311096195},{"$f":"($C101)*(1-((Z$20-1)*('Detailed Inputs'!$D$8)))","v":243.30006408691443},{"$f":"($C101)*(1-((AA$20-1)*('Detailed Inputs'!$D$8)))","v":241.94839706420933},{"$f":"($C101)*(1-((AB$20-1)*('Detailed Inputs'!$D$8)))","v":240.59673004150426},{"$f":"($C101)*(1-((AC$20-1)*('Detailed Inputs'!$D$8)))","v":239.24506301879919},{"$f":"($C101)*(1-((AD$20-1)*('Detailed Inputs'!$D$8)))","v":237.89339599609411}]
[null,"Annual",{"$f":"SUM(C90:C101)","v":7341.9154357910156},"kWh's per yr.",null,{"$f":"SUM(F90:F101)","v":7341.9154357910156},7305.2058586120629,7268.4962814331075,7231.786704254152,7195.0771270751975,7158.3675498962411,7121.6579727172875,7084.948395538333,7048.2388183593775,7011.5292411804221,6974.8196640014658,6938.1100868225121,6901.4005096435558,6864.6909324646022,6827.9813552856467,6791.2717781066913,6754.5622009277367,6717.8526237487813,6681.1430465698268,6644.4334693908713,6607.7238922119159,6571.0143150329613,6534.3047378540068,6497.5951606750514,6460.8855834960959]
[]
[null,"Customer Electricity Rates"]
[null,"Customer Electricity Rate - Load 1"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"CustomerRate1","v":0.105},"$/kWh",null,{"$f":"C107","v":0.105},{"$f":"F107*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"February",0.105,"$/kWh",null,0.105,{"$f":"F108*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"March",0.105,"$/kWh",null,0.105,{"$f":"F109*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"April",0.105,"$/kWh",null,0.105,{"$f":"F110*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"May",0.105,"$/kWh",null,0.105,{"$f":"F111*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"June",0.105,"$/kWh",null,0.105,{"$f":"F112*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"July",0.105,"$/kWh",null,0.105,{"$f":"F113*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"August",0.105,"$/kWh",null,0.105,{"$f":"F114*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"September",0.105,"$/kWh",null,0.105,{"$f":"F115*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"October",0.105,"$/kWh",null,0.105,{"$f":"F116*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"November",0.105,"$/kWh",null,0.105,{"$f":"F117*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"December",0.105,"$/kWh",null,0.105,{"$f":"F118*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[]
[null,"Customer Electricity Rate - Load 2"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"CustomerRate2","v":0.105},"$/kWh",null,{"$f":"C122","v":0.105},{"$f":"F122*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"February",0.105,"$/kWh",null,0.105,{"$f":"F123*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"March",0.105,"$/kWh",null,0.105,{"$f":"F124*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"April",0.105,"$/kWh",null,0.105,{"$f":"F125*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"May",0.105,"$/kWh",null,0.105,{"$f":"F126*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"June",0.105,"$/kWh",null,0.105,{"$f":"F127*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"July",0.105,"$/kWh",null,0.105,{"$f":"F128*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"August",0.105,"$/kWh",null,0.105,{"$f":"F129*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"September",0.105,"$/kWh",null,0.105,{"$f":"F130*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"October",0.105,"$/kWh",null,0.105,{"$f":"F131*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"November",0.105,"$/kWh",null,0.105,{"$f":"F132*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"December",0.105,"$/kWh",null,0.105,{"$f":"F133*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[]
[null,"Net Metering Revenue"]
[]
[null,"Net Metering Revenue - Load 1"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C90","v":349.10690307617199},"$ per mo.",null,{"$f":"F90*PercentLoad1*F107","v":36.656224822998055},37.202402572860727,37.755764942788709,38.316380846484662,38.884319080351339,39.459648291234096,40.042436942920013,40.632753281356877,41.230665298554044,41.836240695126556,42.449546841442555,43.070650737333132,43.69961897032276,44.336517672337038,44.981412474843758,45.634368462381815,46.295450124431447,46.964721305578131,47.642245153920896,48.328084067675142,49.022299639917989,49.724952601423475,50.43610276153322,51.155808947006783,51.884128938794682]
[null,"February",435.96435546875,"$ per mo.",null,{"$f":"F91*PercentLoad1*F108","v":45.776257324218747},46.458323558349612,47.149361938916016,47.84945852528174,48.558699230326532,49.277169780162993,50.004955672300788,50.742142132212024,51.48881406825079,52.245056024878224,53.010952134143466,53.786586065369356,54.572040972990621,55.367399442490594,56.172743434381353,56.988154226170764,57.813712352258001,58.64949754169826,59.495588653775215,60.35206361131857,61.21899933170215,62.096471655456547,62.984555272428445,63.883323645417029,64.792848931216184]
[null,"March",619.31524658203102,"$ per mo.",null,{"$f":"F92*PercentLoad1*F109","v":65.028100891113255},65.997019594390849,66.978683805443097,67.973215777099668,68.980737554100344,70.001370915870197,71.035237317089212,72.08245782599063,73.143153060321268,74.217443120894728,75.305447522667009,76.407285123261829,77.523074048871365,78.652931617455991,79.796974259164429,80.955317433894237,82.128075545909581,83.315361855431973,84.517288387116878,85.733965835327027,86.965503466110732,88.212009015791651,89.473588586073362,90.750346535560041,92.042385367591734]
[null,"April",749.00384521484398,"$ per mo.",null,{"$f":"F93*PercentLoad1*F110","v":78.645403747558618},79.817220263397246,81.004451278370382,82.207244645837108,83.425747967491134,84.660108524153003,85.910473203894341,87.176988427415665,88.459800070596302,89.759053384133168,91.074892910183294,92.407462395921783,93.756904703925727,95.123361719291452,96.506974253390212,97.907881944165254,99.3262231528699,100.7621348571451,102.21575254033016,103.68721007689973,105.17663961391597,106.6841714483821,108.20993390038132,109.75405318188112,111.3166532610808]
[null,"May",889.40985107421898,"$ per mo.",null,{"$f":"F94*PercentLoad1*F111","v":93.388034362792993},94.779516074798607,96.189301841539333,97.617567232519775,99.064487518402814,100.53023758882816,102.01499186706316,103.51892422139204,105.04220787314723,106.58501530128407,108.14751814339715,109.72988709307423,111.33229179348103,112.95490072706689,114.59788110127874,116.26139873016828,117.94561791177289,119.65070130114961,121.37680977893669,123.12410231531479,124.89273582923643,126.68286504278883,128.49464233055161,130.32821756380781,132.18373794946203]
[null,"June",880.87353515625,"$ per mo.",null,{"$f":"F95*PercentLoad1*F112","v":92.491721191406242},93.869847837158204,95.266102860263672,96.680660145158498,98.113693280305014,99.565375476799332,101.03587948384128,102.52537750097422,104.03404108699891,105.5620410654642,107.10954742663331,108.67672922582302,110.26375447800964,111.87079004859339,113.4980015402093,115.14555317547041,116.81360767552587,118.50232613431338,120.21186788838216,121.94239038215996,123.69404902853353,125.46699706460917,127.26138540251642,129.07736247511414,130.91507407645474]
[null,"July",908.548583984375,"$ per mo.",null,{"$f":"F96*PercentLoad1*F113","v":95.397601318359378},96.819025578002922,98.259147767504885,99.718147234355726,101.19620302077358,102.69349377975442,104.21019768788618,105.74649235483132,107.3025547293791,108.87856100196683,110.47468650356636,112.09110560082907,113.72799158738086,115.38551657115441,117.0638513576439,118.76316532896455,120.48362631859496,122.225400481679,123.98865216075896,125.77354374680945,127.58023553543764,129.40888557811226,131.25964952827965,133.13268048222253,135.02812881451183]
[null,"August",762.16198730468795,"$ per mo.",null,{"$f":"F97*PercentLoad1*F114","v":80.027008666992231},81.219411096130415,82.427498818967337,83.651422286279285,84.891331692756111,86.147376906577506,87.419707396274646,88.708472154797064,90.013819620701838,91.335897596380889,92.674853163238836,94.030832593732555,95.403981260180714,96.794443540249318,98.202362719016548,99.627880887518415,101.07113883767273,102.53227595347825,104.01143009838087,105.50873749869822,107.02433262298891,108.55834805725176,110.11091437583592,111.68216000794054,113.27221109957901]
[null,"September",632.80310058593795,"$ per mo.",null,{"$f":"F98*PercentLoad1*F115","v":66.444325561523485},67.434346012390179,68.437389551066943,69.453581092885827,70.483045340557027,71.525906725697922,72.582289348108233,73.652316912724672,74.736112664186535,75.833799318941772,76.945498994821548,78.071333138008939,79.211422447325887,80.365886795760332,81.534845149153199,82.718415481963504,83.916714690026538,85.129858500219314,86.357961376943791,87.601136425337145,88.859495291115479,90.133148056954809,91.42220313531125,92.726767157579175,94.046944859483688]
[null,"October",520.67834472656295,"$ per mo.",null,{"$f":"F99*PercentLoad1*F116","v":54.671226196289105},55.485827466613813,56.311144297273003,57.14727947017191,57.994335592267859,58.852415047459573,59.721619946622056,60.602052075732054,61.493812842027801,62.39700321814508,63.311723684170246,64.238074167549158,65.176153980789564,66.126061756892568,67.087895382447357,68.061751928321598,69.047727577877822,70.04591755264498,71.056416035371669,72.079316090386342,73.114709581187483,74.162687085184501,75.223337805508919,76.296749479812263,77.383008285965516]
[null,"November",323.71627807617199,"$ per mo.",null,{"$f":"F100*PercentLoad1*F117","v":33.990209197998055},34.496663315048231,35.009779513101215,35.529621693750293,36.056253649820086,36.589739035455189,37.130141335055754,37.677523831026171,38.231949570301374,38.793481329615169,39.362181579473408,39.938112446794122,40.52133567617588,41.111912589754191,41.709904045605157,42.315370394654266,42.928371436047094,43.548966370937784,44.177213754649671,44.813171447161665,45.456896561872263,46.108445412592431,46.767873458716664,47.435235248520819,48.110584360533657]
[null,"December",270.33340454101602,"$ per mo.",null,{"$f":"F101*PercentLoad1*F118","v":28.385007476806681},28.807944088211102,29.236444161080978,29.670561059230362,30.110348055641289,30.555858307484964,31.007144830180128,31.464260470460101,31.927257878419205,32.396189478508482,32.871107439449972,33.352063643037717,33.839109651793187,34.332296675441668,34.831675536175361,35.337296632668227,35.849209902806344,36.367464785096914,36.892110178717985,37.423194402169855,37.960765150488321,38.504869450978653,39.055553617428401,39.612863202755754,40.176842950049227]
[null,"Annual",{"$f":"SUM(C139:C150)","v":7341.9154357910156},"$ per yr.",null,{"$f":"SUM(F139:F150)","v":770.90112075805678},782.38754745735184,794.0250707763156,805.81514000905486,817.75920198279323,829.85870037947734,842.11507503123585,854.52976118891297,867.10418876288429,879.83978153533928,892.73795634318708,905.80012223073493,919.02767957124706,932.42201915648786,945.98452125330937,959.71655462634112,973.61947552579318,987.6946266393727,1001.9433360072849,1016.3669158992577,1030.9666616525069,1045.7438504695265,1060.6997401745652,1075.8355679276178,1091.1525488947229]
[]
[null,"Net Metering Revenue - Load 2"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C90","v":349.10690307617199},"$ per mo.",null,{"$f":"F90*PercentLoad2*F122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"February",435.96435546875,"$ per mo.",null,{"$f":"F91*PercentLoad2*F123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"March",619.31524658203102,"$ per mo.",null,{"$f":"F92*PercentLoad2*F124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"April",749.00384521484398,"$ per mo.",null,{"$f":"F93*PercentLoad2*F125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"May",889.40985107421898,"$ per mo.",null,{"$f":"F94*PercentLoad2*F126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"June",880.87353515625,"$ per mo.",null,{"$f":"F95*PercentLoad2*F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"July",908.548583984375,"$ per mo.",null,{"$f":"F96*PercentLoad2*F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"August",762.16198730468795,"$ per mo.",null,{"$f":"F97*PercentLoad2*F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"September",632.80310058593795,"$ per mo.",null,{"$f":"F98*PercentLoad2*F130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"October",520.67834472656295,"$ per mo.",null,{"$f":"F99*PercentLoad2*F131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"November",323.71627807617199,"$ per mo.",null,{"$f":"F100*PercentLoad2*F132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"December",270.33340454101602,"$ per mo.",null,{"$f":"F101*PercentLoad2*F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual",{"$f":"SUM(C155:C166)","v":7341.9154357910156},"$ per yr.",null,{"$f":"SUM(F155:F166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Energy Offset:"]
[null,"Electricity from Solar",{"$f":"D171/D173","v":0.91773942947387699},{"$f":"F102","v":7341.9154357910156}]
[null,"Electricity from Utility",{"$f":"D172/D173","v":8.2260570526123053E-2},{"$f":"IF(D171>D173,0,(D173-D171))","v":658.08456420898438}]
[null,"Annual Load:",{"$f":"Inputs!$E$9","v":8000},{"$f":"Inputs!$E$9","v":8000}]

{"sheet":"BTM PPA","index":4,"n_rows":254,"n_cols":34,"rows_kept":254,"cut":false,"hidden":false,"merged":[[1,1,1,10],[20,1,20,2],[40,1,40,2]]}
[null,"Behind the Meter: Power Purchase Areement"]
[null,"The system is built, owned, and maintained by a solar developer and installed behind the host's/customer's meter. The solar developer sells the energy produced by the system to the customer at an agreed rate. That rate can be a fixed cost per kilowatt hour purchased or it can be a guarantee of savings against their electricity rate. For example:\n• Fixed-Rate: The customer pays $0.10 per kilowatt hour for electricity from their supplier, and a Fixed-Rate of $0.08 per kWh from the solar developer.    The customer saves 20% initially. But, as the cost of electricity increases from their supplier over time, their savings grows.\n• Rate-Tied Percent Savings: The customer pays for energy produced by the system at a price per kilowatt hour tied to their exiting electricity rate. If their retail rate is, for example $0.10 and the savings guarantee is 25%, they would pay $0.075 per kilowatt hour. If their supplier rate increases, their PPA rate per kWh increases with it. But they always save 25%."]
[]
[]
[null,"Summary Financial Metrics"]
[null,null,null,"System Owner","PPA Customer"]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF52+AF58+AF62+AF69","v":-20508.91934117147},{"$f":"AF32","v":-18467.237731402704}]
[null,"25-Year Revenues:","$",{"$f":"AF55+AF59+AF76+AF84+AF90","v":29311.673731402705},{"$f":"AF26","v":23084.047164253374}]
[null,"25-Year Net Benefits:","$",{"$f":"D8+D9","v":8802.7543902312354},{"$f":"E8+E9","v":4616.8094328506704}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E93+NPV('Detailed Inputs'!D20,F93:AD93)","v":3285.8899807009875},{"$f":"F93+NPV('Detailed Inputs'!D21,G93:AE93)","v":18193.758311650588}]
[null,"Return on Investment (ROI):","%",{"$f":"D10/(-D8)","v":0.42921590571375379},{"$f":"E10/(-E8)","v":0.24999999999999969}]
[null,"Internal Rate of Return (IRR)","$",{"$f":"IRR(E98:AD98)","v":5.8123218408134614E-2},"NA"]
[null,"Upfront Costs","$",{"$f":"E52","v":-17340},{"$f":"F52","v":0}]
[null,"Average Annual Revenue","$",{"$f":"AF93/25","v":352.11017560924927},{"$f":"AF36/25","v":184.67237731402699}]
[null,"Payback Period:","years",{"$f":"E95","v":11.983261656015701},{"$f":"E37","v":0}]
[]
[]
[null,"Business Case - PPA Customer"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"REVENUES"]
[null,"Net Metering Revenue - Load 1","$","$ Annual",null,{"$f":"F232","v":770.90112075805678},782.38754745735184,794.0250707763156,805.81514000905486,817.75920198279323,829.85870037947734,842.11507503123585,854.52976118891297,867.10418876288429,879.83978153533928,892.73795634318708,905.80012223073493,919.02767957124706,932.42201915648786,945.98452125330937,959.71655462634112,973.61947552579318,987.6946266393727,1001.9433360072849,1016.3669158992577,1030.9666616525069,1045.7438504695265,1060.6997401745652,1075.8355679276178,1091.1525488947229,null,{"$f":"SUM(E23:AE23)","v":23084.047164253374}]
[null,"Net Metering Revenue - Load 2","$","$ Annual",null,{"$f":"F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E24:AE24)","v":0},null,{"$f":"AF23+AF24","v":23084.047164253374}]
[null,"Demand Charge Savings","$ Manual","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,{"$f":"SUM(E25:AE25)","v":0}]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F23:F25)","v":770.90112075805678},782.38754745735184,794.0250707763156,805.81514000905486,817.75920198279323,829.85870037947734,842.11507503123585,854.52976118891297,867.10418876288429,879.83978153533928,892.73795634318708,905.80012223073493,919.02767957124706,932.42201915648786,945.98452125330937,959.71655462634112,973.61947552579318,987.6946266393727,1001.9433360072849,1016.3669158992577,1030.9666616525069,1045.7438504695265,1060.6997401745652,1075.8355679276178,1091.1525488947229,null,{"$f":"SUM(E26:AE26)","v":23084.047164253374}]
[]
[null,"Expenses"]
[null,"PPA Payment",{"$f":"'Detailed Inputs'!H7","v":"% Tied To Customer Rate"},"$ Annual",null,{"$f":"IF($C$29=\"Fixed Rate PPA\",-F197,-F213)","v":-616.72089660644542},-625.91003796588166,-635.22005662105255,-644.652112007244,-654.20736158623436,-663.88696030358187,-673.69206002498856,-683.6238089511304,-693.68335101030755,-703.87182522827118,-714.19036507454962,-724.64009778458785,-735.2221436569979,-745.93761532519034,-756.78761700264738,-767.77324370107294,-778.8955804206347,-790.15570131149809,-801.55466880582799,-813.09353271940643,-824.77332932200545,-836.59508037562091,-848.55979213965202,-860.66845434209426,-872.9220391157786,null,{"$f":"SUM(E29:AE29)","v":-18467.237731402704}]
[null,"Site Lease Payments","$","Fixed Annual",null,{"$f":"$E$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E30:AE30)","v":0}]
[null,"Demand Charge Savings","$ Manual","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,{"$f":"SUM(E31:AE31)","v":0}]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F29:F31)","v":-616.72089660644542},-625.91003796588166,-635.22005662105255,-644.652112007244,-654.20736158623436,-663.88696030358187,-673.69206002498856,-683.6238089511304,-693.68335101030755,-703.87182522827118,-714.19036507454962,-724.64009778458785,-735.2221436569979,-745.93761532519034,-756.78761700264738,-767.77324370107294,-778.8955804206347,-790.15570131149809,-801.55466880582799,-813.09353271940643,-824.77332932200545,-836.59508037562091,-848.55979213965202,-860.66845434209426,-872.9220391157786,null,{"$f":"SUM(E32:AE32)","v":-18467.237731402704}]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E26+E32","v":0},154.18022415161136,156.47750949147019,158.80501415526305,161.16302800181086,163.55184039655887,165.97174007589547,168.42301500624728,170.90595223778257,173.42083775257674,175.96795630706811,178.54759126863746,181.16002444614708,183.80553591424916,186.48440383129753,189.19690425066199,191.94331092526818,194.72389510515848,197.53892532787461,200.38866720145688,203.27338317985129,206.19333233050145,209.14877009390557,212.13994803491323,215.16711358552357,218.23050977894434,null,{"$f":"SUM(E35:AE35)","v":4616.809432850675}]
[null,"Cumulative Cashflow","$",null,{"$f":"E35","v":0},{"$f":"E36+F35","v":154.18022415161136},310.65773364308154,469.46274779834459,630.62577580015545,794.17761619671433,960.14935627260979,1128.5723712788572,1299.4783235166396,1472.8991612692164,1648.8671175762845,1827.414708844922,2008.5747332910692,2192.3802692053182,2378.8646730366158,2568.0615772872779,2760.0048882125461,2954.7287833177047,3152.2677086455792,3352.6563758470361,3555.9297590268875,3762.1230913573891,3971.2718614512946,4183.4118094862079,4398.578923071731,4616.809432850675,null,{"$f":"AD36","v":4616.809432850675}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F37:AD37)","v":0},{"$f":"IF(F36<0,1,IF(AND(F36>0,E36<0),(-E36/(F36-E36)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E37","v":0}]
[]
[null,"Business Case - System Owner"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"INSTALLATION COSTS"]
[null,"Generation Equipment","$",0.47581941847550441,{"$f":"-((systemsize*Costperwatt)*1000)*$D44","v":-8079.4137257140646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:AE44)","v":-8079.4137257140646}]
[null,"Balance of Plant","$",0.23620447232666417,{"$f":"-((systemsize*Costperwatt)*1000)*$D45","v":-4010.7519401067575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4010.7519401067575]
[null,"Interconnection","$",6.0103076242341374E-2,{"$f":"-((systemsize*Costperwatt)*1000)*$D46","v":-1020.5502345949566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1020.5502345949566]
[null,"Development Costs & Fee","$",0.22787303295549008,{"$f":"-((systemsize*Costperwatt)*1000)*$D47","v":-3869.2840995842216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3869.2840995842216]
[null,"Site Preparation cost","$/Installed watt",0.06,{"$f":"-(systemsize*1000)*D48","v":-360},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-360]
[null,"Site Purchase Cost","$",0,{"$f":"D49","v":0},null,null,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":"D50","v":0},null,null,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,{"$f":"-((systemsize*175)/43560)*D51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Installation Costs",null,null,{"$f":"SUM(E44:E51)","v":-17340},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17340]
[]
[null,"CAPITAL COSTS"]
[null,"Construction loan","$",null,{"$f":"-E52*ConstructionLoanAmount","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E55:AE55)","v":0}]
[null,"Construction loan downpayment","$",null,{"$f":"-E55*ConstructionDownpayment","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Construction loan closing costs","$",null,{"$f":"-E55*ConstructionClosing","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Construction loan payments","$",null,null,{"$f":"IF(F41=0,0,IF(F41<=ConstructionLoanTerm,-PMT(ConstructionLoanInterestRate/12,ConstructionLoanTerm*12,ConstructionLoanAmount*($E$52))*12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Operating loan","$",null,null,{"$f":"-E52*OpLoanAmount","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Operating loan downpayment","$",null,null,{"$f":"-OpDownpayment*F59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Operating loan closing costs","$",null,null,{"$f":"-OpClosing*F59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Operating loan payments","$",null,null,{"$f":"IF(F41=0,0,IF(F41<=OpLoanTerm,-PMT(OpLoanInterestRate/12,OpLoanTerm*12,OpLoanAmount*($E$52))*12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Cost of Capital",null,null,{"$f":"SUM(E55:E62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"OPERATING EXPENSES",null,"$/kW/Yr"]
[null,"Fixed O&M Expense","$",10.4,null,{"$f":"-D66*systemsize","v":-62.400000000000006},{"$f":"F66*1.02","v":-63.64800000000001},-64.920960000000008,-66.219379200000006,-67.543766784000013,-68.894642119680015,-70.272534962073621,-71.677985661315091,-73.111545374541393,-74.573776282032227,-76.06525180767288,-77.586556843826344,-79.13828798070287,-80.721053740316933,-82.335474815123277,-83.98218431142574,-85.661827997654257,-87.375064557607345,-89.122565848759493,-90.905017165734691,0,0,0,0,{"$f":"AC66*1.02","v":0},null,{"$f":"SUM(E66:AE66)","v":-1516.1558754524663}]
[null,"Insurance","$",3.4,null,{"$f":"-D67*systemsize","v":-20.399999999999999},{"$f":"F67*1.02","v":-20.808},-21.224160000000001,-21.648643200000002,-22.081616064000002,-22.523248385280002,-22.973713352985602,-23.433187620045313,-23.90185137244622,-24.379888399895144,-24.867486167893048,-25.364835891250909,-25.872132609075926,-26.389575261257445,-26.917366766482594,-27.455714101812248,-28.004828383848494,-28.564924951525466,-29.136223450555974,-29.718947919567093,{"$f":"Y67*1.02","v":-30.313326877958435},-30.919593415517603,-31.537985283827958,-32.168744989504518,{"$f":"AC67*1.02","v":-32.812119889294607},null,{"$f":"SUM(E67:AE67)","v":-653.41811435402474}]
[null,"Project Administration","$",5.2,null,{"$f":"-D68*systemsize","v":-31.200000000000003},{"$f":"F68*1.02","v":-31.824000000000005},-32.460480000000004,-33.109689600000003,-33.771883392000007,-34.447321059840007,-35.136267481036811,-35.838992830657546,-36.555772687270697,-37.286888141016114,-38.03262590383644,-38.793278421913172,-39.569143990351435,-40.360526870158466,-41.167737407561638,-41.99109215571287,-42.830913998827128,-43.687532278803673,-44.561282924379746,-45.452508582867345,-46.361558754524694,-47.288789929615191,-48.2345657282075,-49.199257042771649,{"$f":"AC68*1.02","v":-50.18324218362708},null,{"$f":"SUM(E68:AE68)","v":-999.34535136497925}]
[null,"Total Operating Expense",null,null,null,{"$f":"SUM(F66:F68)","v":-114.00000000000001},-116.28000000000003,-118.60560000000001,-120.977712,-123.39726624000002,-125.86521156480002,-128.38251579609602,-130.95016611201794,-133.5691694342583,-136.24055282294347,-138.96536387940236,-141.74467115699042,-144.57956458013024,-147.47115587173283,-150.42057898916752,-153.42899056895087,-156.49757038032988,-159.62752178793647,-162.82007222369521,-166.07647366816914,-76.674885632483125,-78.208383345132802,-79.77255101203545,-81.368002032276166,-82.995362072921694,null,{"$f":"SUM(AF66:AF68)","v":-3168.9193411714705}]
[]
[null,"TAX BENEFITS"]
[null,"Federal ITC",{"$f":"ITC","v":0.26},"Year 1",null,{"$f":"IF(Inputs!$E$10=\"Yes\",-(E44+E45++E46+E47+E48)*C72,0)","v":4508.4000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E72:AE72)","v":4508.4000000000005}]
[null,"Federal MACRS Cash Equivalent",{"$f":"IF(Inputs!E11=\"Yes\",MACRs,0)","v":0.35},{"$f":"(-E52*C73)","v":6069},null,{"$f":"IF(F41=1,((-$E$52-($F$72/2))*0.2*$C$73)*2)+IF(F41=2,(-$E$52-($F$72/2))*0.32*$C$73)+IF(F41=3,(-$E$52-($F$72/2))*0.192*$C$73)+IF(F41=4,(-$E$52-($F$72/2))*0.1152*$C$73)+IF(F41=5,(-$E$52-($F$72/2))*0.1152*$C$73)+IF(F41=6,(-$E$52-($F$72/2))*0.0576*$C$73,0)","v":2112.0119999999997},1689.6096,1013.7657599999999,608.25945599999989,608.25945599999989,304.12972799999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E73:AE73)","v":6336.0359999999991}]
[null,"Low Income Housing Tax Credit",{"$f":"LIHTCYesNo","v":"No"},{"$f":"LIHTCRate","v":0.04},null,{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},{"$f":"IF(LIHTCYesNo=\"Yes\",LIHTCRate*'Detailed Inputs'!$D$43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E74:AE74)","v":0}]
[null,"New Markets Tax Credit",{"$f":"NMTCYesNo","v":"No"},null,null,{"$f":"IF(NMTCYesNo=\"Yes\",-$E$52*0.05,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$52*0.05,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$52*0.05,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$52*0.06,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$52*0.06,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$52*0.06,0)","v":0},{"$f":"IF(NMTCYesNo=\"Yes\",-$E$52*0.06,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E75:AE75)","v":0}]
[null,"Total Tax Benefits",null,null,{"$f":"SUM(E72:E75)","v":0},6620.4120000000003,1689.6096,1013.7657599999999,608.25945599999989,608.25945599999989,304.12972799999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E76:AE76)","v":10844.436}]
[]
[null,"INCENTIVES"]
[null,"SRECs","$","Up to 15 years",null,{"$f":"IF(F21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(G21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(H21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(I21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(J21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(K21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(L21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(M21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(N21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(O21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(P21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(Q21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(R21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(S21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(T21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(U21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(V21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(W21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(X21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(Y21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(Z21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(AA21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(AB21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(AC21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},{"$f":"IF(AD21<=Inputs!$E$15,'Detailed Inputs'!$D$29/Inputs!$E$15,0)","v":0},null,{"$f":"SUM(E79:AE79)","v":0}]
[null,"Incentive #1",{"$f":"Inputs!D17","v":"$ per installed watt"},{"$f":"Inputs!C17","v":0},null,{"$f":"IF(Inputs!$D17=\"$ per installed watt\",(Inputs!$E17*systemsize*1000),Inputs!$E17)","v":0},null,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,"Incentive #2",{"$f":"Inputs!D18","v":"$ lump sum up front"},{"$f":"Inputs!C18","v":0},null,{"$f":"IF(Inputs!$D18=\"$ per installed watt\",(Inputs!$E18*systemsize*1000),Inputs!$E18)","v":0},null,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,"Incentive #3",{"$f":"Inputs!D19","v":"[please select]"},{"$f":"Inputs!C19","v":0},null,{"$f":"IF(Inputs!$D19=\"$ per installed watt\",(Inputs!$E19*systemsize*1000),Inputs!$E19)","v":0},null,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,"Incentive #4",{"$f":"Inputs!D20","v":"[please select]"},{"$f":"Inputs!C20","v":0},null,{"$f":"IF(Inputs!$D20=\"$ per installed watt\",(Inputs!$E20*systemsize*1000),Inputs!$E20)","v":0},null,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,{"$f":"SUM(F79:F83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"REVENUES"]
[null,"Customer Payments","% Tied to Rate","$ Annual",null,{"$f":"IF($C$87=\"Flat Rate PPA\",F197,F213)","v":616.72089660644542},625.91003796588166,635.22005662105255,644.652112007244,654.20736158623436,663.88696030358187,673.69206002498856,683.6238089511304,693.68335101030755,703.87182522827118,714.19036507454962,724.64009778458785,735.2221436569979,745.93761532519034,756.78761700264738,767.77324370107294,778.8955804206347,790.15570131149809,801.55466880582799,813.09353271940643,824.77332932200545,836.59508037562091,848.55979213965202,860.66845434209426,872.9220391157786,null,{"$f":"SUM(E87:AE87)","v":18467.237731402704}]
[null,"Site Lease Payments","$","Fixed Annual",null,{"$f":"$E$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E88:AE88)","v":0}]
[null,"Demand Charge Savings","$ Manual","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,{"$f":"SUM(E89:AE89)","v":0}]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F87:F89)","v":616.72089660644542},625.91003796588166,635.22005662105255,644.652112007244,654.20736158623436,663.88696030358187,673.69206002498856,683.6238089511304,693.68335101030755,703.87182522827118,714.19036507454962,724.64009778458785,735.2221436569979,745.93761532519034,756.78761700264738,767.77324370107294,778.8955804206347,790.15570131149809,801.55466880582799,813.09353271940643,824.77332932200545,836.59508037562091,848.55979213965202,860.66845434209426,872.9220391157786,null,{"$f":"SUM(E90:AE90)","v":18467.237731402704}]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E52+E63+E69+E76+E84+E90","v":-17340},7123.1328966064457,2199.2396379658817,1530.3802166210526,1131.9338560072438,1139.0695513462342,842.15147673878187,545.30954422889249,552.67364283911252,560.1141815760493,567.63127240532776,575.22500119514723,582.89542662759743,590.64257907686761,598.46645945345745,606.36703801347983,614.34425313212205,622.39801004030483,630.52817952356168,638.73459658213278,647.01705905123731,748.09844368952236,758.38669703048811,768.78724112761654,779.30045230981807,789.92667704285691,null,{"$f":"SUM(E93:AE93)","v":8802.7543902312318}]
[null,"Cumulative Cashflow","$",null,{"$f":"E93","v":-17340},{"$f":"E94+F93","v":-10216.867103393553},-8017.6274654276713,-6487.2472488066187,-5355.3133927993749,-4216.2438414531407,-3374.0923647143591,-2828.7828204854668,-2276.1091776463545,-1715.9949960703052,-1148.3637236649774,-573.13872246983021,9.7567041577672171,600.39928323463482,1198.8657426880923,1805.2327807015722,2419.5770338336943,3041.9750438739993,3672.5032233975608,4311.2378199796931,4958.2548790309302,5706.3533227204525,6464.7400197509405,7233.5272608785572,8012.8277131883751,8802.7543902312318,null,{"$f":"AD94","v":8802.7543902312318}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F95:AD95)","v":11.983261656015701},{"$f":"IF(F94<0,1,IF(AND(F94>0,E94<0),(-E94/(F94-E94)),0))","v":1},1,1,1,1,1,1,1,1,1,1,0.98326165601570137,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E95","v":11.983261656015701}]
[]
[null,"Internal Rate of Return"]
[null,"Internal Net Benefits (Costs less loans)","$",null,{"$f":"E52+E69","v":-17340},{"$f":"F69+F76+F84+F90","v":7123.1328966064457},{"$f":"G69+G76+G84+G90","v":2199.2396379658817},1530.3802166210526,1131.9338560072438,1139.0695513462342,842.15147673878187,545.30954422889249,552.67364283911252,560.1141815760493,567.63127240532776,575.22500119514723,582.89542662759743,590.64257907686761,598.46645945345745,606.36703801347983,614.34425313212205,622.39801004030483,630.52817952356168,638.73459658213278,647.01705905123731,748.09844368952236,758.38669703048811,768.78724112761654,779.30045230981807,789.92667704285691,null,{"$f":"SUM(E98:AE98)","v":8802.7543902312318}]
[null,"Internal Cumulative Cashflow","$",null,{"$f":"D98+E98","v":-17340},{"$f":"E99+F98","v":-10216.867103393553},{"$f":"F99+G98","v":-8017.6274654276713},{"$f":"G99+H98","v":-6487.2472488066187},-5355.3133927993749,-4216.2438414531407,-3374.0923647143591,-2828.7828204854668,-2276.1091776463545,-1715.9949960703052,-1148.3637236649774,-573.13872246983021,9.7567041577672171,600.39928323463482,1198.8657426880923,1805.2327807015722,2419.5770338336943,3041.9750438739993,3672.5032233975608,4311.2378199796931,4958.2548790309302,5706.3533227204525,6464.7400197509405,7233.5272608785572,8012.8277131883751,8802.7543902312318,null,{"$f":"AD99","v":8802.7543902312318}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F100:AD100)","v":11.983261656015701},{"$f":"IF(F99<0,1,IF(AND(F99>0,E99<0),(-E99/(F99-E99)),0))","v":1},1,1,1,1,1,1,1,1,1,1,0.98326165601570137,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Power Generation Estimate"]
[]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D49,'Detailed Inputs'!H49)","v":349.10690307617199},"kWh's per mo.",null,{"$f":"($C107)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":349.10690307617199},{"$f":"($C107)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":347.36136856079111},{"$f":"($C107)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":345.61583404541028},{"$f":"($C107)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":343.8702995300294},{"$f":"($C107)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":342.12476501464852},{"$f":"($C107)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":340.37923049926769},{"$f":"($C107)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":338.63369598388681},{"$f":"($C107)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":336.88816146850598},{"$f":"($C107)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":335.1426269531251},{"$f":"($C107)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":333.39709243774422},{"$f":"($C107)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":331.65155792236339},{"$f":"($C107)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":329.90602340698251},{"$f":"($C107)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":328.16048889160163},{"$f":"($C107)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":326.41495437622081},{"$f":"($C107)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":324.66941986083992},{"$f":"($C107)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":322.9238853454591},{"$f":"($C107)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":321.17835083007822},{"$f":"($C107)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":319.43281631469739},{"$f":"($C107)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":317.68728179931651},{"$f":"($C107)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":315.94174728393568},{"$f":"($C107)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":314.1962127685548},{"$f":"($C107)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":312.45067825317392},{"$f":"($C107)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":310.70514373779309},{"$f":"($C107)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":308.95960922241221},{"$f":"($C107)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":307.21407470703133}]
[null,"February",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D50,'Detailed Inputs'!H50)","v":435.96435546875},"kWh's per mo.",null,{"$f":"($C108)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":435.96435546875},{"$f":"($C108)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":433.78453369140624},{"$f":"($C108)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":431.60471191406248},{"$f":"($C108)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":429.42489013671872},{"$f":"($C108)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":427.24506835937501},{"$f":"($C108)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":425.06524658203125},{"$f":"($C108)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":422.88542480468749},{"$f":"($C108)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":420.70560302734373},{"$f":"($C108)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":418.52578124999997},{"$f":"($C108)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":416.3459594726562},{"$f":"($C108)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":414.1661376953125},{"$f":"($C108)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":411.98631591796874},{"$f":"($C108)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":409.80649414062498},{"$f":"($C108)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":407.62667236328127},{"$f":"($C108)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":405.44685058593745},{"$f":"($C108)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":403.26702880859375},{"$f":"($C108)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":401.08720703125005},{"$f":"($C108)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":398.90738525390628},{"$f":"($C108)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":396.72756347656252},{"$f":"($C108)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":394.54774169921876},{"$f":"($C108)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":392.367919921875},{"$f":"($C108)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":390.18809814453124},{"$f":"($C108)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":388.00827636718753},{"$f":"($C108)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":385.82845458984377},{"$f":"($C108)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":383.64863281250001}]
[null,"March",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D51,'Detailed Inputs'!H51)","v":619.31524658203102},"kWh's per mo.",null,{"$f":"($C109)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":619.31524658203102},{"$f":"($C109)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":616.21867034912088},{"$f":"($C109)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":613.12209411621075},{"$f":"($C109)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":610.02551788330049},{"$f":"($C109)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":606.92894165039036},{"$f":"($C109)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":603.83236541748022},{"$f":"($C109)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":600.73578918457008},{"$f":"($C109)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":597.63921295165994},{"$f":"($C109)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":594.5426367187498},{"$f":"($C109)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":591.44606048583955},{"$f":"($C109)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":588.34948425292941},{"$f":"($C109)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":585.25290802001928},{"$f":"($C109)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":582.15633178710914},{"$f":"($C109)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":579.059755554199},{"$f":"($C109)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":575.96317932128886},{"$f":"($C109)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":572.86660308837872},{"$f":"($C109)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":569.77002685546859},{"$f":"($C109)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":566.67345062255845},{"$f":"($C109)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":563.5768743896482},{"$f":"($C109)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":560.48029815673806},{"$f":"($C109)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":557.38372192382792},{"$f":"($C109)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":554.28714569091778},{"$f":"($C109)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":551.19056945800764},{"$f":"($C109)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":548.09399322509751},{"$f":"($C109)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":544.99741699218725}]
[null,"April",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D52,'Detailed Inputs'!H52)","v":749.00384521484398},"kWh's per mo.",null,{"$f":"($C110)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":749.00384521484398},{"$f":"($C110)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":745.25882598876979},{"$f":"($C110)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":741.51380676269548},{"$f":"($C110)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":737.76878753662129},{"$f":"($C110)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":734.0237683105471},{"$f":"($C110)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":730.27874908447291},{"$f":"($C110)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":726.5337298583986},{"$f":"($C110)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":722.78871063232441},{"$f":"($C110)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":719.04369140625022},{"$f":"($C110)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":715.29867218017591},{"$f":"($C110)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":711.55365295410172},{"$f":"($C110)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":707.80863372802753},{"$f":"($C110)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":704.06361450195334},{"$f":"($C110)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":700.31859527587915},{"$f":"($C110)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":696.57357604980484},{"$f":"($C110)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":692.82855682373076},{"$f":"($C110)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":689.08353759765646},{"$f":"($C110)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":685.33851837158227},{"$f":"($C110)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":681.59349914550808},{"$f":"($C110)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":677.84847991943377},{"$f":"($C110)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":674.10346069335958},{"$f":"($C110)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":670.35844146728539},{"$f":"($C110)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":666.6134222412112},{"$f":"($C110)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":662.86840301513689},{"$f":"($C110)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":659.1233837890627}]
[null,"May",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D53,'Detailed Inputs'!H53)","v":889.40985107421898},"kWh's per mo.",null,{"$f":"($C111)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":889.40985107421898},{"$f":"($C111)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":884.96280181884788},{"$f":"($C111)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":880.51575256347678},{"$f":"($C111)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":876.06870330810568},{"$f":"($C111)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":871.62165405273458},{"$f":"($C111)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":867.17460479736349},{"$f":"($C111)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":862.72755554199239},{"$f":"($C111)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":858.28050628662129},{"$f":"($C111)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":853.83345703125019},{"$f":"($C111)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":849.38640777587909},{"$f":"($C111)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":844.93935852050799},{"$f":"($C111)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":840.4923092651369},{"$f":"($C111)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":836.0452600097658},{"$f":"($C111)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":831.59821075439481},{"$f":"($C111)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":827.1511614990236},{"$f":"($C111)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":822.70411224365262},{"$f":"($C111)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":818.25706298828152},{"$f":"($C111)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":813.81001373291042},{"$f":"($C111)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":809.36296447753932},{"$f":"($C111)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":804.91591522216822},{"$f":"($C111)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":800.46886596679713},{"$f":"($C111)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":796.02181671142603},{"$f":"($C111)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":791.57476745605493},{"$f":"($C111)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":787.12771820068383},{"$f":"($C111)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":782.68066894531273}]
[null,"June",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D54,'Detailed Inputs'!H54)","v":880.87353515625},"kWh's per mo.",null,{"$f":"($C112)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":880.87353515625},{"$f":"($C112)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":876.46916748046874},{"$f":"($C112)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":872.06479980468748},{"$f":"($C112)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":867.66043212890622},{"$f":"($C112)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":863.25606445312496},{"$f":"($C112)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":858.8516967773437},{"$f":"($C112)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":854.44732910156245},{"$f":"($C112)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":850.04296142578119},{"$f":"($C112)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":845.63859374999993},{"$f":"($C112)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":841.23422607421867},{"$f":"($C112)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":836.82985839843741},{"$f":"($C112)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":832.42549072265626},{"$f":"($C112)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":828.021123046875},{"$f":"($C112)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":823.61675537109375},{"$f":"($C112)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":819.21238769531249},{"$f":"($C112)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":814.80802001953134},{"$f":"($C112)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":810.40365234375008},{"$f":"($C112)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":805.99928466796882},{"$f":"($C112)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":801.59491699218756},{"$f":"($C112)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":797.1905493164063},{"$f":"($C112)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":792.78618164062505},{"$f":"($C112)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":788.38181396484379},{"$f":"($C112)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":783.97744628906253},{"$f":"($C112)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":779.57307861328127},{"$f":"($C112)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":775.16871093750001}]
[null,"July",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D55,'Detailed Inputs'!H55)","v":908.548583984375},"kWh's per mo.",null,{"$f":"($C113)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":908.548583984375},{"$f":"($C113)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":904.00584106445308},{"$f":"($C113)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":899.46309814453127},{"$f":"($C113)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":894.92035522460935},{"$f":"($C113)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":890.37761230468743},{"$f":"($C113)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":885.83486938476563},{"$f":"($C113)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":881.2921264648437},{"$f":"($C113)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":876.7493835449219},{"$f":"($C113)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":872.20664062499998},{"$f":"($C113)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":867.66389770507806},{"$f":"($C113)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":863.12115478515625},{"$f":"($C113)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":858.57841186523433},{"$f":"($C113)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":854.03566894531241},{"$f":"($C113)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":849.49292602539072},{"$f":"($C113)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":844.95018310546868},{"$f":"($C113)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":840.40744018554688},{"$f":"($C113)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":835.86469726562507},{"$f":"($C113)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":831.32195434570315},{"$f":"($C113)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":826.77921142578123},{"$f":"($C113)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":822.23646850585942},{"$f":"($C113)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":817.6937255859375},{"$f":"($C113)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":813.15098266601569},{"$f":"($C113)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":808.60823974609377},{"$f":"($C113)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":804.06549682617185},{"$f":"($C113)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":799.52275390625005}]
[null,"August",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D56,'Detailed Inputs'!H56)","v":762.16198730468795},"kWh's per mo.",null,{"$f":"($C114)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":762.16198730468795},{"$f":"($C114)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":758.35117736816449},{"$f":"($C114)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":754.54036743164102},{"$f":"($C114)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":750.72955749511766},{"$f":"($C114)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":746.91874755859419},{"$f":"($C114)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":743.10793762207072},{"$f":"($C114)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":739.29712768554725},{"$f":"($C114)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":735.4863177490239},{"$f":"($C114)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":731.67550781250043},{"$f":"($C114)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":727.86469787597696},{"$f":"($C114)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":724.05388793945349},{"$f":"($C114)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":720.24307800293013},{"$f":"($C114)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":716.43226806640666},{"$f":"($C114)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":712.62145812988331},{"$f":"($C114)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":708.81064819335973},{"$f":"($C114)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":704.99983825683637},{"$f":"($C114)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":701.1890283203129},{"$f":"($C114)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":697.37821838378954},{"$f":"($C114)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":693.56740844726608},{"$f":"($C114)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":689.75659851074261},{"$f":"($C114)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":685.94578857421914},{"$f":"($C114)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":682.13497863769578},{"$f":"($C114)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":678.32416870117231},{"$f":"($C114)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":674.51335876464884},{"$f":"($C114)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":670.70254882812537}]
[null,"September",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D57,'Detailed Inputs'!H57)","v":632.80310058593795},"kWh's per mo.",null,{"$f":"($C115)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":632.80310058593795},{"$f":"($C115)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":629.63908508300824},{"$f":"($C115)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":626.47506958007853},{"$f":"($C115)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":623.31105407714892},{"$f":"($C115)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":620.14703857421921},{"$f":"($C115)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":616.98302307128949},{"$f":"($C115)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":613.81900756835978},{"$f":"($C115)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":610.65499206543006},{"$f":"($C115)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":607.49097656250046},{"$f":"($C115)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":604.32696105957075},{"$f":"($C115)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":601.16294555664103},{"$f":"($C115)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":597.99893005371132},{"$f":"($C115)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":594.8349145507816},{"$f":"($C115)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":591.670899047852},{"$f":"($C115)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":588.50688354492229},{"$f":"($C115)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":585.34286804199269},{"$f":"($C115)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":582.17885253906297},{"$f":"($C115)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":579.01483703613326},{"$f":"($C115)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":575.85082153320354},{"$f":"($C115)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":572.68680603027383},{"$f":"($C115)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":569.52279052734423},{"$f":"($C115)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":566.35877502441451},{"$f":"($C115)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":563.1947595214848},{"$f":"($C115)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":560.03074401855508},{"$f":"($C115)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":556.86672851562537}]
[null,"October",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D58,'Detailed Inputs'!H58)","v":520.67834472656295},"kWh's per mo.",null,{"$f":"($C116)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":520.67834472656295},{"$f":"($C116)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":518.0749530029301},{"$f":"($C116)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":515.47156127929736},{"$f":"($C116)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":512.86816955566451},{"$f":"($C116)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":510.26477783203171},{"$f":"($C116)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":507.66138610839886},{"$f":"($C116)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":505.05799438476606},{"$f":"($C116)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":502.45460266113321},{"$f":"($C116)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":499.85121093750041},{"$f":"($C116)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":497.24781921386761},{"$f":"($C116)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":494.64442749023476},{"$f":"($C116)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":492.04103576660196},{"$f":"($C116)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":489.43764404296917},{"$f":"($C116)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":486.83425231933637},{"$f":"($C116)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":484.23086059570352},{"$f":"($C116)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":481.62746887207078},{"$f":"($C116)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":479.02407714843793},{"$f":"($C116)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":476.42068542480513},{"$f":"($C116)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":473.81729370117233},{"$f":"($C116)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":471.21390197753948},{"$f":"($C116)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":468.61051025390668},{"$f":"($C116)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":466.00711853027383},{"$f":"($C116)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":463.40372680664103},{"$f":"($C116)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":460.80033508300824},{"$f":"($C116)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":458.19694335937538}]
[null,"November",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D59,'Detailed Inputs'!H59)","v":323.71627807617199},"kWh's per mo.",null,{"$f":"($C117)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":323.71627807617199},{"$f":"($C117)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":322.09769668579111},{"$f":"($C117)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":320.47911529541028},{"$f":"($C117)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":318.8605339050294},{"$f":"($C117)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":317.24195251464852},{"$f":"($C117)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":315.62337112426769},{"$f":"($C117)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":314.00478973388681},{"$f":"($C117)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":312.38620834350598},{"$f":"($C117)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":310.7676269531251},{"$f":"($C117)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":309.14904556274422},{"$f":"($C117)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":307.53046417236339},{"$f":"($C117)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":305.91188278198251},{"$f":"($C117)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":304.29330139160163},{"$f":"($C117)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":302.67472000122081},{"$f":"($C117)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":301.05613861083992},{"$f":"($C117)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":299.4375572204591},{"$f":"($C117)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":297.81897583007822},{"$f":"($C117)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":296.20039443969739},{"$f":"($C117)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":294.58181304931651},{"$f":"($C117)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":292.96323165893568},{"$f":"($C117)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":291.3446502685548},{"$f":"($C117)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":289.72606887817392},{"$f":"($C117)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":288.10748748779309},{"$f":"($C117)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":286.48890609741221},{"$f":"($C117)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":284.87032470703133}]
[null,"December",{"$f":"IF('Detailed Inputs'!$H$28=\"PV Watts\",'Detailed Inputs'!D60,'Detailed Inputs'!H60)","v":270.33340454101602},"kWh's per mo.",null,{"$f":"($C118)*(1-((F$41-1)*('Detailed Inputs'!$D$8)))","v":270.33340454101602},{"$f":"($C118)*(1-((G$41-1)*('Detailed Inputs'!$D$8)))","v":268.98173751831092},{"$f":"($C118)*(1-((H$41-1)*('Detailed Inputs'!$D$8)))","v":267.63007049560588},{"$f":"($C118)*(1-((I$41-1)*('Detailed Inputs'!$D$8)))","v":266.27840347290078},{"$f":"($C118)*(1-((J$41-1)*('Detailed Inputs'!$D$8)))","v":264.92673645019568},{"$f":"($C118)*(1-((K$41-1)*('Detailed Inputs'!$D$8)))","v":263.57506942749063},{"$f":"($C118)*(1-((L$41-1)*('Detailed Inputs'!$D$8)))","v":262.22340240478553},{"$f":"($C118)*(1-((M$41-1)*('Detailed Inputs'!$D$8)))","v":260.87173538208043},{"$f":"($C118)*(1-((N$41-1)*('Detailed Inputs'!$D$8)))","v":259.52006835937539},{"$f":"($C118)*(1-((O$41-1)*('Detailed Inputs'!$D$8)))","v":258.16840133667029},{"$f":"($C118)*(1-((P$41-1)*('Detailed Inputs'!$D$8)))","v":256.81673431396518},{"$f":"($C118)*(1-((Q$41-1)*('Detailed Inputs'!$D$8)))","v":255.46506729126014},{"$f":"($C118)*(1-((R$41-1)*('Detailed Inputs'!$D$8)))","v":254.11340026855504},{"$f":"($C118)*(1-((S$41-1)*('Detailed Inputs'!$D$8)))","v":252.76173324585},{"$f":"($C118)*(1-((T$41-1)*('Detailed Inputs'!$D$8)))","v":251.4100662231449},{"$f":"($C118)*(1-((U$41-1)*('Detailed Inputs'!$D$8)))","v":250.05839920043982},{"$f":"($C118)*(1-((V$41-1)*('Detailed Inputs'!$D$8)))","v":248.70673217773475},{"$f":"($C118)*(1-((W$41-1)*('Detailed Inputs'!$D$8)))","v":247.35506515502968},{"$f":"($C118)*(1-((X$41-1)*('Detailed Inputs'!$D$8)))","v":246.00339813232458},{"$f":"($C118)*(1-((Y$41-1)*('Detailed Inputs'!$D$8)))","v":244.6517311096195},{"$f":"($C118)*(1-((Z$41-1)*('Detailed Inputs'!$D$8)))","v":243.30006408691443},{"$f":"($C118)*(1-((AA$41-1)*('Detailed Inputs'!$D$8)))","v":241.94839706420933},{"$f":"($C118)*(1-((AB$41-1)*('Detailed Inputs'!$D$8)))","v":240.59673004150426},{"$f":"($C118)*(1-((AC$41-1)*('Detailed Inputs'!$D$8)))","v":239.24506301879919},{"$f":"($C118)*(1-((AD$41-1)*('Detailed Inputs'!$D$8)))","v":237.89339599609411}]
[null,"Annual",{"$f":"SUM(C107:C118)","v":7341.9154357910156},"kWh's per yr.",null,{"$f":"SUM(F107:F118)","v":7341.9154357910156},7305.2058586120629,7268.4962814331075,7231.786704254152,7195.0771270751975,7158.3675498962411,7121.6579727172875,7084.948395538333,7048.2388183593775,7011.5292411804221,6974.8196640014658,6938.1100868225121,6901.4005096435558,6864.6909324646022,6827.9813552856467,6791.2717781066913,6754.5622009277367,6717.8526237487813,6681.1430465698268,6644.4334693908713,6607.7238922119159,6571.0143150329613,6534.3047378540068,6497.5951606750514,6460.8855834960959]
[]
[null,"Customer Electricity Rates"]
[null,"Customer Electricity Rate - Load 1"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"CustomerRate1","v":0.105},"$/kWh",null,{"$f":"C124","v":0.105},{"$f":"F124*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"February",0.105,"$/kWh",null,0.105,{"$f":"F125*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"March",0.105,"$/kWh",null,0.105,{"$f":"F126*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"April",0.105,"$/kWh",null,0.105,{"$f":"F127*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"May",0.105,"$/kWh",null,0.105,{"$f":"F128*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"June",0.105,"$/kWh",null,0.105,{"$f":"F129*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"July",0.105,"$/kWh",null,0.105,{"$f":"F130*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"August",0.105,"$/kWh",null,0.105,{"$f":"F131*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"September",0.105,"$/kWh",null,0.105,{"$f":"F132*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"October",0.105,"$/kWh",null,0.105,{"$f":"F133*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"November",0.105,"$/kWh",null,0.105,{"$f":"F134*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"December",0.105,"$/kWh",null,0.105,{"$f":"F135*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[]
[null,"Customer Electricity Rate - Load 2"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"CustomerRate2","v":0.105},"$/kWh",null,{"$f":"C139","v":0.105},{"$f":"F139*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"February",0.105,"$/kWh",null,0.105,{"$f":"F140*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"March",0.105,"$/kWh",null,0.105,{"$f":"F141*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"April",0.105,"$/kWh",null,0.105,{"$f":"F142*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"May",0.105,"$/kWh",null,0.105,{"$f":"F143*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"June",0.105,"$/kWh",null,0.105,{"$f":"F144*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"July",0.105,"$/kWh",null,0.105,{"$f":"F145*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"August",0.105,"$/kWh",null,0.105,{"$f":"F146*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"September",0.105,"$/kWh",null,0.105,{"$f":"F147*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"October",0.105,"$/kWh",null,0.105,{"$f":"F148*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"November",0.105,"$/kWh",null,0.105,{"$f":"F149*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[null,"December",0.105,"$/kWh",null,0.105,{"$f":"F150*(1+EnergyEscalation)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874]
[]
[null,"PPA Payments"]
[null,"Customer Fixed PPA Rate"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"FixedPPARate","v":0},"$/kWh",null,{"$f":"$C$155","v":0},{"$f":"F155*(1+PPARateIncrease)","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,"February",0,"$/kWh",null,{"$f":"$C$156","v":0},{"$f":"F156*(1+PPARateIncrease)","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,"March",0,"$/kWh",null,{"$f":"$C$157","v":0},{"$f":"F157*(1+PPARateIncrease)","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,"April",0,"$/kWh",null,{"$f":"$C$158","v":0},{"$f":"F158*(1+PPARateIncrease)","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,"May",0,"$/kWh",null,{"$f":"$C$159","v":0},{"$f":"F159*(1+PPARateIncrease)","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,"June",0,"$/kWh",null,{"$f":"$C$160","v":0},{"$f":"F160*(1+PPARateIncrease)","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,"July",0,"$/kWh",null,{"$f":"$C$161","v":0},{"$f":"F161*(1+PPARateIncrease)","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,"August",0,"$/kWh",null,{"$f":"$C$162","v":0},{"$f":"F162*(1+PPARateIncrease)","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,"September",0,"$/kWh",null,{"$f":"$C$163","v":0},{"$f":"F163*(1+PPARateIncrease)","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,"October",0,"$/kWh",null,{"$f":"$C$164","v":0},{"$f":"F164*(1+PPARateIncrease)","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,"November",0,"$/kWh",null,{"$f":"$C$165","v":0},{"$f":"F165*(1+PPARateIncrease)","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,"December",0,"$/kWh",null,{"$f":"$C$166","v":0},{"$f":"F166*(1+PPARateIncrease)","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,"Customer Rate-Tied Percent PPA Rate (Tied to Load 1)"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"CustomerRate1-(CustomerRate1*RateTiedSavingsPercent)","v":8.3999999999999991E-2},"$/kWh",null,{"$f":"F124-(F124*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"February",8.3999999999999991E-2,"$/kWh",null,{"$f":"F125-(F125*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"March",8.3999999999999991E-2,"$/kWh",null,{"$f":"F126-(F126*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"April",8.3999999999999991E-2,"$/kWh",null,{"$f":"F127-(F127*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"May",8.3999999999999991E-2,"$/kWh",null,{"$f":"F128-(F128*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"June",8.3999999999999991E-2,"$/kWh",null,{"$f":"F129-(F129*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"July",8.3999999999999991E-2,"$/kWh",null,{"$f":"F130-(F130*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"August",8.3999999999999991E-2,"$/kWh",null,{"$f":"F131-(F131*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"September",8.3999999999999991E-2,"$/kWh",null,{"$f":"F132-(F132*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"October",8.3999999999999991E-2,"$/kWh",null,{"$f":"F133-(F133*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"November",8.3999999999999991E-2,"$/kWh",null,{"$f":"F134-(F134*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[null,"December",8.3999999999999991E-2,"$/kWh",null,{"$f":"F135-(F135*RateTiedSavingsPercent)","v":8.3999999999999991E-2},8.5680000000000006E-2,8.7393600000000002E-2,8.9141472000000013E-2,9.0924301440000008E-2,9.274278746880002E-2,9.4597643218176014E-2,9.6489596082539542E-2,9.8419388004190339E-2,0.10038777576427413,0.10239553127955962,0.10444344190515083,0.10653231074325384,0.10866295695811892,0.1108362160972813,0.11305294041922691,0.11531399922761146,0.1176202792121637,0.11997268479640696,0.12237213849233511,0.1248195812621818,0.12731597288742544,0.12986229234517394,0.13245953819207743,0.13510872895591899]
[]
[null,"Customer Payment - Fixed PPA Rate"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C107","v":349.10690307617199},"$ per mo.",null,{"$f":"F107*F155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"February",435.96435546875,"$ per mo.",null,{"$f":"F108*F156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"March",619.31524658203102,"$ per mo.",null,{"$f":"F109*F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"April",749.00384521484398,"$ per mo.",null,{"$f":"F110*F158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"May",889.40985107421898,"$ per mo.",null,{"$f":"F111*F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"June",880.87353515625,"$ per mo.",null,{"$f":"F112*F160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"July",908.548583984375,"$ per mo.",null,{"$f":"F113*F161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"August",762.16198730468795,"$ per mo.",null,{"$f":"F114*F162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"September",632.80310058593795,"$ per mo.",null,{"$f":"F115*F163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"October",520.67834472656295,"$ per mo.",null,{"$f":"F116*F164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"November",323.71627807617199,"$ per mo.",null,{"$f":"F117*F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"December",270.33340454101602,"$ per mo.",null,{"$f":"F118*F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual",{"$f":"SUM(C185:C196)","v":7341.9154357910156},"$ per yr.",null,{"$f":"SUM(F185:F196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Customer Payment - Rate-Tied Percent"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C107","v":349.10690307617199},"$ per mo.",null,{"$f":"F170*F107","v":29.324979858398443},29.761922058288583,30.20461195423097,30.653104677187734,31.107455264281072,31.567718632987276,32.033949554336012,32.506202625085507,32.984532238843236,33.468992556101242,33.959637473154039,34.456520589866507,34.959695176258201,35.469214137869635,35.985129979875005,36.507494769905449,37.036360099545163,37.571777044462507,38.113796123136716,38.662467254140118,39.217839711934388,39.779962081138777,40.348882209226574,40.924647157605428,41.507303151035742]
[null,"February",435.96435546875,"$ per mo.",null,{"$f":"F171*F108","v":36.621005859374996},37.166658846679688,37.71948955113281,38.279566820225391,38.846959384261226,39.421735824130401,40.003964537840631,40.593713705769623,41.191051254600637,41.796044819902576,42.408761707314767,43.02926885229548,43.657632778392497,44.293919553992474,44.938194747505086,45.590523380936609,46.250969881806405,46.919598033358611,47.596470923020171,48.281650889054859,48.975199465361719,49.677177324365232,50.38764421794275,51.106658916333622,51.834279144972953]
[null,"March",619.31524658203102,"$ per mo.",null,{"$f":"F172*F109","v":52.022480712890598},52.797615675512681,53.582947044354476,54.378572621679737,55.184590043280267,56.001096732696162,56.828189853671361,57.665966260792501,58.514522448257019,59.373954496715776,60.244358018133603,61.125828098609468,62.018459239097091,62.922345293964788,63.837579407331553,64.764253947115392,65.702460436727662,66.652289484345587,67.613830709693502,68.58717266826163,69.57240277288858,70.569607212633329,71.578870868858687,72.600277228448022,73.633908294073393]
[null,"April",749.00384521484398,"$ per mo.",null,{"$f":"F173*F110","v":62.916322998046887},63.853776210717797,64.8035610226963,65.765795716669686,66.74059837399291,67.728086819322414,68.72837856311547,69.741590741932541,70.767840056477041,71.807242707306528,72.85991432814663,73.925969916737429,75.005523763140573,76.098689375433167,77.205579402712175,78.326305555332198,79.460978522295932,80.609707885716091,81.772602032264118,82.949768061519777,84.141311691132771,85.347337158705685,86.567947120305035,87.803242545504901,89.053322608864647]
[null,"May",889.40985107421898,"$ per mo.",null,{"$f":"F174*F111","v":74.71042749023438},75.823612859838889,76.951441473231469,78.09405378601582,79.25159001472224,80.424190071062526,81.61199349365053,82.815139377113624,84.03376629851779,85.268012241027265,86.51801451471772,87.783909674459395,89.065833434784821,90.363920581653517,91.678304881022996,93.009118984134631,94.356494329418311,95.720561040919691,97.101447823149357,98.499281852251841,99.914188663389154,101.34629203423106,102.79571386444128,104.26257405104624,105.74699035956962]
[null,"June",880.87353515625,"$ per mo.",null,{"$f":"F175*F112","v":73.993376953124994},75.095878269726569,76.212882288210935,77.34452811612681,78.490954624244011,79.65230038143946,80.828703587073022,82.020302000779367,83.227232869599135,84.449632852371352,85.687637941306647,86.941383380658422,88.211003582407713,89.496632038874722,90.798401232167436,92.116442540376326,93.450886140420707,94.801860907450703,96.16949431070573,97.553912305727977,98.955239222826819,100.37359765168733,101.80910832201313,103.26188998009131,104.73205926116381]
[null,"July",908.548583984375,"$ per mo.",null,{"$f":"F176*F113","v":76.318081054687497},77.455220462402352,78.607318214003911,79.774517787484584,80.956962416618865,82.154795023803544,83.368158150308943,84.59719388386506,85.842043783503271,87.102848801573458,88.379749202853091,89.672884480663257,90.982393269904691,92.308413256923529,93.651081086115127,95.010532263171626,96.386901054875977,97.780320385343202,99.190921728607165,100.61883499744756,102.06418842835011,103.52710846248981,105.00771962262372,106.50614438577801,108.02250305160946]
[null,"August",762.16198730468795,"$ per mo.",null,{"$f":"F177*F114","v":64.021606933593787},64.975528876904335,65.941999055173866,66.921137829023436,67.913065354204889,68.91790152526201,69.935765917019722,70.966777723837652,72.011055696561485,73.068718077104705,74.139882530591066,75.224666074986047,76.323185008144563,77.435554832199458,78.56189017521325,79.702304710014729,80.856911070138196,82.025820762782601,83.209144078704696,84.406989998958579,85.619466098391129,86.846678445801402,88.088731500668729,89.345728006352431,90.617768879663217]
[null,"September",632.80310058593795,"$ per mo.",null,{"$f":"F178*F115","v":53.155460449218779},53.947476809912153,54.749911640853554,55.562864874308666,56.386436272445621,57.220725380558342,58.065831478486579,58.921853530179739,59.788890131349234,60.667039455153414,61.556399195857239,62.457066510407152,63.369137957860708,64.292709436608263,65.227876119322559,66.174732385570792,67.133371752021233,68.103886800175459,69.086369101555036,70.080909140269725,71.08759623289238,72.106518445563836,73.137762508248997,74.181413726063326,75.23755588758695]
[null,"October",520.67834472656295,"$ per mo.",null,{"$f":"F179*F116","v":43.736980957031285},44.388661973291057,45.048915437818401,45.717823576137526,46.395468473814283,47.081932037967661,47.777295957297646,48.481641660585638,49.195050273622243,49.91760257451606,50.649378947336196,51.390459334039335,52.140923184631653,52.900849405514059,53.67031630595789,54.449401542657277,55.238182062302265,56.036734042115988,56.845132828297331,57.66345287230908,58.491767664949982,59.330149668147598,60.178670244407137,61.037399583849805,61.906406628772416]
[null,"November",323.71627807617199,"$ per mo.",null,{"$f":"F180*F117","v":27.192167358398443},27.597330652038583,28.007823610480969,28.423697355000233,28.845002919856071,29.271791228364151,29.704113068044602,30.142019064820936,30.585559656241099,31.034785063692134,31.489745263578726,31.950489957435302,32.417068540940697,32.88953007180335,33.367923236484124,33.852296315723407,34.342697148837672,34.83917309675023,35.341771003719735,35.850537157729327,36.365517249497813,36.886756330073943,37.414298766973332,37.948188198816659,38.488467488426927]
[null,"December",270.33340454101602,"$ per mo.",null,{"$f":"F181*F118","v":22.708005981445343},23.046355270568881,23.389155328864781,23.736448847384292,24.08827844451303,24.444686645987975,24.805715864144101,25.171408376368081,25.541806302735367,25.916951582806785,26.296885951559975,26.681650914430175,27.071287721434548,27.465837340353335,27.865340428940289,28.26983730613458,28.679367922245074,29.093971828077535,29.513688142974384,29.938555521735889,30.368612120390658,30.803895560782919,31.244442893942718,31.690290562204602,32.141474360039382]
[null,"Annual",{"$f":"SUM(C201:C212)","v":7341.9154357910156},"$ per yr.",null,{"$f":"SUM(F201:F212)","v":616.72089660644542},625.91003796588166,635.22005662105255,644.652112007244,654.20736158623436,663.88696030358187,673.69206002498856,683.6238089511304,693.68335101030755,703.87182522827118,714.19036507454962,724.64009778458785,735.2221436569979,745.93761532519034,756.78761700264738,767.77324370107294,778.8955804206347,790.15570131149809,801.55466880582799,813.09353271940643,824.77332932200545,836.59508037562091,848.55979213965202,860.66845434209426,872.9220391157786]
[]
[]
[null,"Net Metering Revenue"]
[]
[null,"Net Metering Revenue - Load 1"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C107","v":349.10690307617199},"$ per mo.",null,{"$f":"F107*PercentLoad1*F124","v":36.656224822998055},37.202402572860727,37.755764942788709,38.316380846484662,38.884319080351339,39.459648291234096,40.042436942920013,40.632753281356877,41.230665298554044,41.836240695126556,42.449546841442555,43.070650737333132,43.69961897032276,44.336517672337038,44.981412474843758,45.634368462381815,46.295450124431447,46.964721305578131,47.642245153920896,48.328084067675142,49.022299639917989,49.724952601423475,50.43610276153322,51.155808947006783,51.884128938794682]
[null,"February",435.96435546875,"$ per mo.",null,{"$f":"F108*PercentLoad1*F125","v":45.776257324218747},46.458323558349612,47.149361938916016,47.84945852528174,48.558699230326532,49.277169780162993,50.004955672300788,50.742142132212024,51.48881406825079,52.245056024878224,53.010952134143466,53.786586065369356,54.572040972990621,55.367399442490594,56.172743434381353,56.988154226170764,57.813712352258001,58.64949754169826,59.495588653775215,60.35206361131857,61.21899933170215,62.096471655456547,62.984555272428445,63.883323645417029,64.792848931216184]
[null,"March",619.31524658203102,"$ per mo.",null,{"$f":"F109*PercentLoad1*F126","v":65.028100891113255},65.997019594390849,66.978683805443097,67.973215777099668,68.980737554100344,70.001370915870197,71.035237317089212,72.08245782599063,73.143153060321268,74.217443120894728,75.305447522667009,76.407285123261829,77.523074048871365,78.652931617455991,79.796974259164429,80.955317433894237,82.128075545909581,83.315361855431973,84.517288387116878,85.733965835327027,86.965503466110732,88.212009015791651,89.473588586073362,90.750346535560041,92.042385367591734]
[null,"April",749.00384521484398,"$ per mo.",null,{"$f":"F110*PercentLoad1*F127","v":78.645403747558618},79.817220263397246,81.004451278370382,82.207244645837108,83.425747967491134,84.660108524153003,85.910473203894341,87.176988427415665,88.459800070596302,89.759053384133168,91.074892910183294,92.407462395921783,93.756904703925727,95.123361719291452,96.506974253390212,97.907881944165254,99.3262231528699,100.7621348571451,102.21575254033016,103.68721007689973,105.17663961391597,106.6841714483821,108.20993390038132,109.75405318188112,111.3166532610808]
[null,"May",889.40985107421898,"$ per mo.",null,{"$f":"F111*PercentLoad1*F128","v":93.388034362792993},94.779516074798607,96.189301841539333,97.617567232519775,99.064487518402814,100.53023758882816,102.01499186706316,103.51892422139204,105.04220787314723,106.58501530128407,108.14751814339715,109.72988709307423,111.33229179348103,112.95490072706689,114.59788110127874,116.26139873016828,117.94561791177289,119.65070130114961,121.37680977893669,123.12410231531479,124.89273582923643,126.68286504278883,128.49464233055161,130.32821756380781,132.18373794946203]
[null,"June",880.87353515625,"$ per mo.",null,{"$f":"F112*PercentLoad1*F129","v":92.491721191406242},93.869847837158204,95.266102860263672,96.680660145158498,98.113693280305014,99.565375476799332,101.03587948384128,102.52537750097422,104.03404108699891,105.5620410654642,107.10954742663331,108.67672922582302,110.26375447800964,111.87079004859339,113.4980015402093,115.14555317547041,116.81360767552587,118.50232613431338,120.21186788838216,121.94239038215996,123.69404902853353,125.46699706460917,127.26138540251642,129.07736247511414,130.91507407645474]
[null,"July",908.548583984375,"$ per mo.",null,{"$f":"F113*PercentLoad1*F130","v":95.397601318359378},96.819025578002922,98.259147767504885,99.718147234355726,101.19620302077358,102.69349377975442,104.21019768788618,105.74649235483132,107.3025547293791,108.87856100196683,110.47468650356636,112.09110560082907,113.72799158738086,115.38551657115441,117.0638513576439,118.76316532896455,120.48362631859496,122.225400481679,123.98865216075896,125.77354374680945,127.58023553543764,129.40888557811226,131.25964952827965,133.13268048222253,135.02812881451183]
[null,"August",762.16198730468795,"$ per mo.",null,{"$f":"F114*PercentLoad1*F131","v":80.027008666992231},81.219411096130415,82.427498818967337,83.651422286279285,84.891331692756111,86.147376906577506,87.419707396274646,88.708472154797064,90.013819620701838,91.335897596380889,92.674853163238836,94.030832593732555,95.403981260180714,96.794443540249318,98.202362719016548,99.627880887518415,101.07113883767273,102.53227595347825,104.01143009838087,105.50873749869822,107.02433262298891,108.55834805725176,110.11091437583592,111.68216000794054,113.27221109957901]
[null,"September",632.80310058593795,"$ per mo.",null,{"$f":"F115*PercentLoad1*F132","v":66.444325561523485},67.434346012390179,68.437389551066943,69.453581092885827,70.483045340557027,71.525906725697922,72.582289348108233,73.652316912724672,74.736112664186535,75.833799318941772,76.945498994821548,78.071333138008939,79.211422447325887,80.365886795760332,81.534845149153199,82.718415481963504,83.916714690026538,85.129858500219314,86.357961376943791,87.601136425337145,88.859495291115479,90.133148056954809,91.42220313531125,92.726767157579175,94.046944859483688]
[null,"October",520.67834472656295,"$ per mo.",null,{"$f":"F116*PercentLoad1*F133","v":54.671226196289105},55.485827466613813,56.311144297273003,57.14727947017191,57.994335592267859,58.852415047459573,59.721619946622056,60.602052075732054,61.493812842027801,62.39700321814508,63.311723684170246,64.238074167549158,65.176153980789564,66.126061756892568,67.087895382447357,68.061751928321598,69.047727577877822,70.04591755264498,71.056416035371669,72.079316090386342,73.114709581187483,74.162687085184501,75.223337805508919,76.296749479812263,77.383008285965516]
[null,"November",323.71627807617199,"$ per mo.",null,{"$f":"F117*PercentLoad1*F134","v":33.990209197998055},34.496663315048231,35.009779513101215,35.529621693750293,36.056253649820086,36.589739035455189,37.130141335055754,37.677523831026171,38.231949570301374,38.793481329615169,39.362181579473408,39.938112446794122,40.52133567617588,41.111912589754191,41.709904045605157,42.315370394654266,42.928371436047094,43.548966370937784,44.177213754649671,44.813171447161665,45.456896561872263,46.108445412592431,46.767873458716664,47.435235248520819,48.110584360533657]
[null,"December",270.33340454101602,"$ per mo.",null,{"$f":"F118*PercentLoad1*F135","v":28.385007476806681},28.807944088211102,29.236444161080978,29.670561059230362,30.110348055641289,30.555858307484964,31.007144830180128,31.464260470460101,31.927257878419205,32.396189478508482,32.871107439449972,33.352063643037717,33.839109651793187,34.332296675441668,34.831675536175361,35.337296632668227,35.849209902806344,36.367464785096914,36.892110178717985,37.423194402169855,37.960765150488321,38.504869450978653,39.055553617428401,39.612863202755754,40.176842950049227]
[null,"Annual",{"$f":"SUM(C220:C231)","v":7341.9154357910156},"$ per yr.",null,{"$f":"SUM(F220:F231)","v":770.90112075805678},782.38754745735184,794.0250707763156,805.81514000905486,817.75920198279323,829.85870037947734,842.11507503123585,854.52976118891297,867.10418876288429,879.83978153533928,892.73795634318708,905.80012223073493,919.02767957124706,932.42201915648786,945.98452125330937,959.71655462634112,973.61947552579318,987.6946266393727,1001.9433360072849,1016.3669158992577,1030.9666616525069,1045.7438504695265,1060.6997401745652,1075.8355679276178,1091.1525488947229]
[]
[null,"Net Metering Revenue - Load 2"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C107","v":349.10690307617199},"$ per mo.",null,{"$f":"F107*PercentLoad2*'BTM PPA'!F139","v":0},{"$f":"G107*PercentLoad2*'BTM PPA'!G139","v":0},{"$f":"H107*PercentLoad2*'BTM PPA'!H139","v":0},{"$f":"I107*PercentLoad2*'BTM PPA'!I139","v":0},{"$f":"J107*PercentLoad2*'BTM PPA'!J139","v":0},{"$f":"K107*PercentLoad2*'BTM PPA'!K139","v":0},{"$f":"L107*PercentLoad2*'BTM PPA'!L139","v":0},{"$f":"M107*PercentLoad2*'BTM PPA'!M139","v":0},{"$f":"N107*PercentLoad2*'BTM PPA'!N139","v":0},{"$f":"O107*PercentLoad2*'BTM PPA'!O139","v":0},{"$f":"P107*PercentLoad2*'BTM PPA'!P139","v":0},{"$f":"Q107*PercentLoad2*'BTM PPA'!Q139","v":0},{"$f":"R107*PercentLoad2*'BTM PPA'!R139","v":0},{"$f":"S107*PercentLoad2*'BTM PPA'!S139","v":0},{"$f":"T107*PercentLoad2*'BTM PPA'!T139","v":0},{"$f":"U107*PercentLoad2*'BTM PPA'!U139","v":0},{"$f":"V107*PercentLoad2*'BTM PPA'!V139","v":0},{"$f":"W107*PercentLoad2*'BTM PPA'!W139","v":0},{"$f":"X107*PercentLoad2*'BTM PPA'!X139","v":0},{"$f":"Y107*PercentLoad2*'BTM PPA'!Y139","v":0},{"$f":"Z107*PercentLoad2*'BTM PPA'!Z139","v":0},{"$f":"AA107*PercentLoad2*'BTM PPA'!AA139","v":0},{"$f":"AB107*PercentLoad2*'BTM PPA'!AB139","v":0},{"$f":"AC107*PercentLoad2*'BTM PPA'!AC139","v":0},{"$f":"AD107*PercentLoad2*'BTM PPA'!AD139","v":0}]
[null,"February",435.96435546875,"$ per mo.",null,{"$f":"F108*PercentLoad2*'BTM PPA'!F140","v":0},{"$f":"G108*PercentLoad2*'BTM PPA'!G140","v":0},{"$f":"H108*PercentLoad2*'BTM PPA'!H140","v":0},{"$f":"I108*PercentLoad2*'BTM PPA'!I140","v":0},{"$f":"J108*PercentLoad2*'BTM PPA'!J140","v":0},{"$f":"K108*PercentLoad2*'BTM PPA'!K140","v":0},{"$f":"L108*PercentLoad2*'BTM PPA'!L140","v":0},{"$f":"M108*PercentLoad2*'BTM PPA'!M140","v":0},{"$f":"N108*PercentLoad2*'BTM PPA'!N140","v":0},{"$f":"O108*PercentLoad2*'BTM PPA'!O140","v":0},{"$f":"P108*PercentLoad2*'BTM PPA'!P140","v":0},{"$f":"Q108*PercentLoad2*'BTM PPA'!Q140","v":0},{"$f":"R108*PercentLoad2*'BTM PPA'!R140","v":0},{"$f":"S108*PercentLoad2*'BTM PPA'!S140","v":0},{"$f":"T108*PercentLoad2*'BTM PPA'!T140","v":0},{"$f":"U108*PercentLoad2*'BTM PPA'!U140","v":0},{"$f":"V108*PercentLoad2*'BTM PPA'!V140","v":0},{"$f":"W108*PercentLoad2*'BTM PPA'!W140","v":0},{"$f":"X108*PercentLoad2*'BTM PPA'!X140","v":0},{"$f":"Y108*PercentLoad2*'BTM PPA'!Y140","v":0},{"$f":"Z108*PercentLoad2*'BTM PPA'!Z140","v":0},{"$f":"AA108*PercentLoad2*'BTM PPA'!AA140","v":0},{"$f":"AB108*PercentLoad2*'BTM PPA'!AB140","v":0},{"$f":"AC108*PercentLoad2*'BTM PPA'!AC140","v":0},{"$f":"AD108*PercentLoad2*'BTM PPA'!AD140","v":0}]
[null,"March",619.31524658203102,"$ per mo.",null,{"$f":"F109*PercentLoad2*'BTM PPA'!F141","v":0},{"$f":"G109*PercentLoad2*'BTM PPA'!G141","v":0},{"$f":"H109*PercentLoad2*'BTM PPA'!H141","v":0},{"$f":"I109*PercentLoad2*'BTM PPA'!I141","v":0},{"$f":"J109*PercentLoad2*'BTM PPA'!J141","v":0},{"$f":"K109*PercentLoad2*'BTM PPA'!K141","v":0},{"$f":"L109*PercentLoad2*'BTM PPA'!L141","v":0},{"$f":"M109*PercentLoad2*'BTM PPA'!M141","v":0},{"$f":"N109*PercentLoad2*'BTM PPA'!N141","v":0},{"$f":"O109*PercentLoad2*'BTM PPA'!O141","v":0},{"$f":"P109*PercentLoad2*'BTM PPA'!P141","v":0},{"$f":"Q109*PercentLoad2*'BTM PPA'!Q141","v":0},{"$f":"R109*PercentLoad2*'BTM PPA'!R141","v":0},{"$f":"S109*PercentLoad2*'BTM PPA'!S141","v":0},{"$f":"T109*PercentLoad2*'BTM PPA'!T141","v":0},{"$f":"U109*PercentLoad2*'BTM PPA'!U141","v":0},{"$f":"V109*PercentLoad2*'BTM PPA'!V141","v":0},{"$f":"W109*PercentLoad2*'BTM PPA'!W141","v":0},{"$f":"X109*PercentLoad2*'BTM PPA'!X141","v":0},{"$f":"Y109*PercentLoad2*'BTM PPA'!Y141","v":0},{"$f":"Z109*PercentLoad2*'BTM PPA'!Z141","v":0},{"$f":"AA109*PercentLoad2*'BTM PPA'!AA141","v":0},{"$f":"AB109*PercentLoad2*'BTM PPA'!AB141","v":0},{"$f":"AC109*PercentLoad2*'BTM PPA'!AC141","v":0},{"$f":"AD109*PercentLoad2*'BTM PPA'!AD141","v":0}]
[null,"April",749.00384521484398,"$ per mo.",null,{"$f":"F110*PercentLoad2*'BTM PPA'!F142","v":0},{"$f":"G110*PercentLoad2*'BTM PPA'!G142","v":0},{"$f":"H110*PercentLoad2*'BTM PPA'!H142","v":0},{"$f":"I110*PercentLoad2*'BTM PPA'!I142","v":0},{"$f":"J110*PercentLoad2*'BTM PPA'!J142","v":0},{"$f":"K110*PercentLoad2*'BTM PPA'!K142","v":0},{"$f":"L110*PercentLoad2*'BTM PPA'!L142","v":0},{"$f":"M110*PercentLoad2*'BTM PPA'!M142","v":0},{"$f":"N110*PercentLoad2*'BTM PPA'!N142","v":0},{"$f":"O110*PercentLoad2*'BTM PPA'!O142","v":0},{"$f":"P110*PercentLoad2*'BTM PPA'!P142","v":0},{"$f":"Q110*PercentLoad2*'BTM PPA'!Q142","v":0},{"$f":"R110*PercentLoad2*'BTM PPA'!R142","v":0},{"$f":"S110*PercentLoad2*'BTM PPA'!S142","v":0},{"$f":"T110*PercentLoad2*'BTM PPA'!T142","v":0},{"$f":"U110*PercentLoad2*'BTM PPA'!U142","v":0},{"$f":"V110*PercentLoad2*'BTM PPA'!V142","v":0},{"$f":"W110*PercentLoad2*'BTM PPA'!W142","v":0},{"$f":"X110*PercentLoad2*'BTM PPA'!X142","v":0},{"$f":"Y110*PercentLoad2*'BTM PPA'!Y142","v":0},{"$f":"Z110*PercentLoad2*'BTM PPA'!Z142","v":0},{"$f":"AA110*PercentLoad2*'BTM PPA'!AA142","v":0},{"$f":"AB110*PercentLoad2*'BTM PPA'!AB142","v":0},{"$f":"AC110*PercentLoad2*'BTM PPA'!AC142","v":0},{"$f":"AD110*PercentLoad2*'BTM PPA'!AD142","v":0}]
[null,"May",889.40985107421898,"$ per mo.",null,{"$f":"F111*PercentLoad2*'BTM PPA'!F143","v":0},{"$f":"G111*PercentLoad2*'BTM PPA'!G143","v":0},{"$f":"H111*PercentLoad2*'BTM PPA'!H143","v":0},{"$f":"I111*PercentLoad2*'BTM PPA'!I143","v":0},{"$f":"J111*PercentLoad2*'BTM PPA'!J143","v":0},{"$f":"K111*PercentLoad2*'BTM PPA'!K143","v":0},{"$f":"L111*PercentLoad2*'BTM PPA'!L143","v":0},{"$f":"M111*PercentLoad2*'BTM PPA'!M143","v":0},{"$f":"N111*PercentLoad2*'BTM PPA'!N143","v":0},{"$f":"O111*PercentLoad2*'BTM PPA'!O143","v":0},{"$f":"P111*PercentLoad2*'BTM PPA'!P143","v":0},{"$f":"Q111*PercentLoad2*'BTM PPA'!Q143","v":0},{"$f":"R111*PercentLoad2*'BTM PPA'!R143","v":0},{"$f":"S111*PercentLoad2*'BTM PPA'!S143","v":0},{"$f":"T111*PercentLoad2*'BTM PPA'!T143","v":0},{"$f":"U111*PercentLoad2*'BTM PPA'!U143","v":0},{"$f":"V111*PercentLoad2*'BTM PPA'!V143","v":0},{"$f":"W111*PercentLoad2*'BTM PPA'!W143","v":0},{"$f":"X111*PercentLoad2*'BTM PPA'!X143","v":0},{"$f":"Y111*PercentLoad2*'BTM PPA'!Y143","v":0},{"$f":"Z111*PercentLoad2*'BTM PPA'!Z143","v":0},{"$f":"AA111*PercentLoad2*'BTM PPA'!AA143","v":0},{"$f":"AB111*PercentLoad2*'BTM PPA'!AB143","v":0},{"$f":"AC111*PercentLoad2*'BTM PPA'!AC143","v":0},{"$f":"AD111*PercentLoad2*'BTM PPA'!AD143","v":0}]
[null,"June",880.87353515625,"$ per mo.",null,{"$f":"F112*PercentLoad2*'BTM PPA'!F144","v":0},{"$f":"G112*PercentLoad2*'BTM PPA'!G144","v":0},{"$f":"H112*PercentLoad2*'BTM PPA'!H144","v":0},{"$f":"I112*PercentLoad2*'BTM PPA'!I144","v":0},{"$f":"J112*PercentLoad2*'BTM PPA'!J144","v":0},{"$f":"K112*PercentLoad2*'BTM PPA'!K144","v":0},{"$f":"L112*PercentLoad2*'BTM PPA'!L144","v":0},{"$f":"M112*PercentLoad2*'BTM PPA'!M144","v":0},{"$f":"N112*PercentLoad2*'BTM PPA'!N144","v":0},{"$f":"O112*PercentLoad2*'BTM PPA'!O144","v":0},{"$f":"P112*PercentLoad2*'BTM PPA'!P144","v":0},{"$f":"Q112*PercentLoad2*'BTM PPA'!Q144","v":0},{"$f":"R112*PercentLoad2*'BTM PPA'!R144","v":0},{"$f":"S112*PercentLoad2*'BTM PPA'!S144","v":0},{"$f":"T112*PercentLoad2*'BTM PPA'!T144","v":0},{"$f":"U112*PercentLoad2*'BTM PPA'!U144","v":0},{"$f":"V112*PercentLoad2*'BTM PPA'!V144","v":0},{"$f":"W112*PercentLoad2*'BTM PPA'!W144","v":0},{"$f":"X112*PercentLoad2*'BTM PPA'!X144","v":0},{"$f":"Y112*PercentLoad2*'BTM PPA'!Y144","v":0},{"$f":"Z112*PercentLoad2*'BTM PPA'!Z144","v":0},{"$f":"AA112*PercentLoad2*'BTM PPA'!AA144","v":0},{"$f":"AB112*PercentLoad2*'BTM PPA'!AB144","v":0},{"$f":"AC112*PercentLoad2*'BTM PPA'!AC144","v":0},{"$f":"AD112*PercentLoad2*'BTM PPA'!AD144","v":0}]
[null,"July",908.548583984375,"$ per mo.",null,{"$f":"F113*PercentLoad2*'BTM PPA'!F145","v":0},{"$f":"G113*PercentLoad2*'BTM PPA'!G145","v":0},{"$f":"H113*PercentLoad2*'BTM PPA'!H145","v":0},{"$f":"I113*PercentLoad2*'BTM PPA'!I145","v":0},{"$f":"J113*PercentLoad2*'BTM PPA'!J145","v":0},{"$f":"K113*PercentLoad2*'BTM PPA'!K145","v":0},{"$f":"L113*PercentLoad2*'BTM PPA'!L145","v":0},{"$f":"M113*PercentLoad2*'BTM PPA'!M145","v":0},{"$f":"N113*PercentLoad2*'BTM PPA'!N145","v":0},{"$f":"O113*PercentLoad2*'BTM PPA'!O145","v":0},{"$f":"P113*PercentLoad2*'BTM PPA'!P145","v":0},{"$f":"Q113*PercentLoad2*'BTM PPA'!Q145","v":0},{"$f":"R113*PercentLoad2*'BTM PPA'!R145","v":0},{"$f":"S113*PercentLoad2*'BTM PPA'!S145","v":0},{"$f":"T113*PercentLoad2*'BTM PPA'!T145","v":0},{"$f":"U113*PercentLoad2*'BTM PPA'!U145","v":0},{"$f":"V113*PercentLoad2*'BTM PPA'!V145","v":0},{"$f":"W113*PercentLoad2*'BTM PPA'!W145","v":0},{"$f":"X113*PercentLoad2*'BTM PPA'!X145","v":0},{"$f":"Y113*PercentLoad2*'BTM PPA'!Y145","v":0},{"$f":"Z113*PercentLoad2*'BTM PPA'!Z145","v":0},{"$f":"AA113*PercentLoad2*'BTM PPA'!AA145","v":0},{"$f":"AB113*PercentLoad2*'BTM PPA'!AB145","v":0},{"$f":"AC113*PercentLoad2*'BTM PPA'!AC145","v":0},{"$f":"AD113*PercentLoad2*'BTM PPA'!AD145","v":0}]
[null,"August",762.16198730468795,"$ per mo.",null,{"$f":"F114*PercentLoad2*'BTM PPA'!F146","v":0},{"$f":"G114*PercentLoad2*'BTM PPA'!G146","v":0},{"$f":"H114*PercentLoad2*'BTM PPA'!H146","v":0},{"$f":"I114*PercentLoad2*'BTM PPA'!I146","v":0},{"$f":"J114*PercentLoad2*'BTM PPA'!J146","v":0},{"$f":"K114*PercentLoad2*'BTM PPA'!K146","v":0},{"$f":"L114*PercentLoad2*'BTM PPA'!L146","v":0},{"$f":"M114*PercentLoad2*'BTM PPA'!M146","v":0},{"$f":"N114*PercentLoad2*'BTM PPA'!N146","v":0},{"$f":"O114*PercentLoad2*'BTM PPA'!O146","v":0},{"$f":"P114*PercentLoad2*'BTM PPA'!P146","v":0},{"$f":"Q114*PercentLoad2*'BTM PPA'!Q146","v":0},{"$f":"R114*PercentLoad2*'BTM PPA'!R146","v":0},{"$f":"S114*PercentLoad2*'BTM PPA'!S146","v":0},{"$f":"T114*PercentLoad2*'BTM PPA'!T146","v":0},{"$f":"U114*PercentLoad2*'BTM PPA'!U146","v":0},{"$f":"V114*PercentLoad2*'BTM PPA'!V146","v":0},{"$f":"W114*PercentLoad2*'BTM PPA'!W146","v":0},{"$f":"X114*PercentLoad2*'BTM PPA'!X146","v":0},{"$f":"Y114*PercentLoad2*'BTM PPA'!Y146","v":0},{"$f":"Z114*PercentLoad2*'BTM PPA'!Z146","v":0},{"$f":"AA114*PercentLoad2*'BTM PPA'!AA146","v":0},{"$f":"AB114*PercentLoad2*'BTM PPA'!AB146","v":0},{"$f":"AC114*PercentLoad2*'BTM PPA'!AC146","v":0},{"$f":"AD114*PercentLoad2*'BTM PPA'!AD146","v":0}]
[null,"September",632.80310058593795,"$ per mo.",null,{"$f":"F115*PercentLoad2*'BTM PPA'!F147","v":0},{"$f":"G115*PercentLoad2*'BTM PPA'!G147","v":0},{"$f":"H115*PercentLoad2*'BTM PPA'!H147","v":0},{"$f":"I115*PercentLoad2*'BTM PPA'!I147","v":0},{"$f":"J115*PercentLoad2*'BTM PPA'!J147","v":0},{"$f":"K115*PercentLoad2*'BTM PPA'!K147","v":0},{"$f":"L115*PercentLoad2*'BTM PPA'!L147","v":0},{"$f":"M115*PercentLoad2*'BTM PPA'!M147","v":0},{"$f":"N115*PercentLoad2*'BTM PPA'!N147","v":0},{"$f":"O115*PercentLoad2*'BTM PPA'!O147","v":0},{"$f":"P115*PercentLoad2*'BTM PPA'!P147","v":0},{"$f":"Q115*PercentLoad2*'BTM PPA'!Q147","v":0},{"$f":"R115*PercentLoad2*'BTM PPA'!R147","v":0},{"$f":"S115*PercentLoad2*'BTM PPA'!S147","v":0},{"$f":"T115*PercentLoad2*'BTM PPA'!T147","v":0},{"$f":"U115*PercentLoad2*'BTM PPA'!U147","v":0},{"$f":"V115*PercentLoad2*'BTM PPA'!V147","v":0},{"$f":"W115*PercentLoad2*'BTM PPA'!W147","v":0},{"$f":"X115*PercentLoad2*'BTM PPA'!X147","v":0},{"$f":"Y115*PercentLoad2*'BTM PPA'!Y147","v":0},{"$f":"Z115*PercentLoad2*'BTM PPA'!Z147","v":0},{"$f":"AA115*PercentLoad2*'BTM PPA'!AA147","v":0},{"$f":"AB115*PercentLoad2*'BTM PPA'!AB147","v":0},{"$f":"AC115*PercentLoad2*'BTM PPA'!AC147","v":0},{"$f":"AD115*PercentLoad2*'BTM PPA'!AD147","v":0}]
[null,"October",520.67834472656295,"$ per mo.",null,{"$f":"F116*PercentLoad2*'BTM PPA'!F148","v":0},{"$f":"G116*PercentLoad2*'BTM PPA'!G148","v":0},{"$f":"H116*PercentLoad2*'BTM PPA'!H148","v":0},{"$f":"I116*PercentLoad2*'BTM PPA'!I148","v":0},{"$f":"J116*PercentLoad2*'BTM PPA'!J148","v":0},{"$f":"K116*PercentLoad2*'BTM PPA'!K148","v":0},{"$f":"L116*PercentLoad2*'BTM PPA'!L148","v":0},{"$f":"M116*PercentLoad2*'BTM PPA'!M148","v":0},{"$f":"N116*PercentLoad2*'BTM PPA'!N148","v":0},{"$f":"O116*PercentLoad2*'BTM PPA'!O148","v":0},{"$f":"P116*PercentLoad2*'BTM PPA'!P148","v":0},{"$f":"Q116*PercentLoad2*'BTM PPA'!Q148","v":0},{"$f":"R116*PercentLoad2*'BTM PPA'!R148","v":0},{"$f":"S116*PercentLoad2*'BTM PPA'!S148","v":0},{"$f":"T116*PercentLoad2*'BTM PPA'!T148","v":0},{"$f":"U116*PercentLoad2*'BTM PPA'!U148","v":0},{"$f":"V116*PercentLoad2*'BTM PPA'!V148","v":0},{"$f":"W116*PercentLoad2*'BTM PPA'!W148","v":0},{"$f":"X116*PercentLoad2*'BTM PPA'!X148","v":0},{"$f":"Y116*PercentLoad2*'BTM PPA'!Y148","v":0},{"$f":"Z116*PercentLoad2*'BTM PPA'!Z148","v":0},{"$f":"AA116*PercentLoad2*'BTM PPA'!AA148","v":0},{"$f":"AB116*PercentLoad2*'BTM PPA'!AB148","v":0},{"$f":"AC116*PercentLoad2*'BTM PPA'!AC148","v":0},{"$f":"AD116*PercentLoad2*'BTM PPA'!AD148","v":0}]
[null,"November",323.71627807617199,"$ per mo.",null,{"$f":"F117*PercentLoad2*'BTM PPA'!F149","v":0},{"$f":"G117*PercentLoad2*'BTM PPA'!G149","v":0},{"$f":"H117*PercentLoad2*'BTM PPA'!H149","v":0},{"$f":"I117*PercentLoad2*'BTM PPA'!I149","v":0},{"$f":"J117*PercentLoad2*'BTM PPA'!J149","v":0},{"$f":"K117*PercentLoad2*'BTM PPA'!K149","v":0},{"$f":"L117*PercentLoad2*'BTM PPA'!L149","v":0},{"$f":"M117*PercentLoad2*'BTM PPA'!M149","v":0},{"$f":"N117*PercentLoad2*'BTM PPA'!N149","v":0},{"$f":"O117*PercentLoad2*'BTM PPA'!O149","v":0},{"$f":"P117*PercentLoad2*'BTM PPA'!P149","v":0},{"$f":"Q117*PercentLoad2*'BTM PPA'!Q149","v":0},{"$f":"R117*PercentLoad2*'BTM PPA'!R149","v":0},{"$f":"S117*PercentLoad2*'BTM PPA'!S149","v":0},{"$f":"T117*PercentLoad2*'BTM PPA'!T149","v":0},{"$f":"U117*PercentLoad2*'BTM PPA'!U149","v":0},{"$f":"V117*PercentLoad2*'BTM PPA'!V149","v":0},{"$f":"W117*PercentLoad2*'BTM PPA'!W149","v":0},{"$f":"X117*PercentLoad2*'BTM PPA'!X149","v":0},{"$f":"Y117*PercentLoad2*'BTM PPA'!Y149","v":0},{"$f":"Z117*PercentLoad2*'BTM PPA'!Z149","v":0},{"$f":"AA117*PercentLoad2*'BTM PPA'!AA149","v":0},{"$f":"AB117*PercentLoad2*'BTM PPA'!AB149","v":0},{"$f":"AC117*PercentLoad2*'BTM PPA'!AC149","v":0},{"$f":"AD117*PercentLoad2*'BTM PPA'!AD149","v":0}]
[null,"December",270.33340454101602,"$ per mo.",null,{"$f":"F118*PercentLoad2*'BTM PPA'!F150","v":0},{"$f":"G118*PercentLoad2*'BTM PPA'!G150","v":0},{"$f":"H118*PercentLoad2*'BTM PPA'!H150","v":0},{"$f":"I118*PercentLoad2*'BTM PPA'!I150","v":0},{"$f":"J118*PercentLoad2*'BTM PPA'!J150","v":0},{"$f":"K118*PercentLoad2*'BTM PPA'!K150","v":0},{"$f":"L118*PercentLoad2*'BTM PPA'!L150","v":0},{"$f":"M118*PercentLoad2*'BTM PPA'!M150","v":0},{"$f":"N118*PercentLoad2*'BTM PPA'!N150","v":0},{"$f":"O118*PercentLoad2*'BTM PPA'!O150","v":0},{"$f":"P118*PercentLoad2*'BTM PPA'!P150","v":0},{"$f":"Q118*PercentLoad2*'BTM PPA'!Q150","v":0},{"$f":"R118*PercentLoad2*'BTM PPA'!R150","v":0},{"$f":"S118*PercentLoad2*'BTM PPA'!S150","v":0},{"$f":"T118*PercentLoad2*'BTM PPA'!T150","v":0},{"$f":"U118*PercentLoad2*'BTM PPA'!U150","v":0},{"$f":"V118*PercentLoad2*'BTM PPA'!V150","v":0},{"$f":"W118*PercentLoad2*'BTM PPA'!W150","v":0},{"$f":"X118*PercentLoad2*'BTM PPA'!X150","v":0},{"$f":"Y118*PercentLoad2*'BTM PPA'!Y150","v":0},{"$f":"Z118*PercentLoad2*'BTM PPA'!Z150","v":0},{"$f":"AA118*PercentLoad2*'BTM PPA'!AA150","v":0},{"$f":"AB118*PercentLoad2*'BTM PPA'!AB150","v":0},{"$f":"AC118*PercentLoad2*'BTM PPA'!AC150","v":0},{"$f":"AD118*PercentLoad2*'BTM PPA'!AD150","v":0}]
[null,"Annual",{"$f":"SUM(C236:C247)","v":7341.9154357910156},"$ per yr.",null,{"$f":"SUM(F236:F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Energy Offset:"]
[null,"Electricity from Solar",{"$f":"D252/D254","v":1.4683830871582031E-2},{"$f":"F119","v":7341.9154357910156}]
[null,"Electricity from Utility",{"$f":"D253/D254","v":0.98531616912841802},{"$f":"IF(D252>D254,0,(D254-D252))","v":492658.08456420898}]
[null,"Annual Load:",null,500000]