{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Overview","Portfolio Planner","Generation Inputs","Multi-Year Plan","1","2","3","4","5"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":2,"defined_names":81,"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":"Overview","index":0,"n_rows":59,"n_cols":3,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,1,0,2],[8,1,8,2],[10,2,39,2],[10,1,36,1],[40,1,50,2]]}
[null,"Renewable Energy Certificate (REC) Arbitrage Portfolio Planner \nv2.2\nA tool that measures the financial impact of REC arbitrage to reach 100% renewable electricity goals."]
[]
[]
[]
[]
[]
[]
[null,"Overview:"]
[null,"The REC Arbitrage Portfolio Planner tool was created to help public agencies and other portfolio owners assess the financial impact of meeting 100% renewable goals. This tool specfically analyzes REC Arbitrage as a means of meeting both renewable and financial goals. REC Arbitrage is a method that allows portfolio owners to buy low-cost RECs to meet renewable compliance goals and sell high-value RECs to finance solar photovoltaic (PV) installations. Purchasing RECs alone, while meeting renewable compiance objectives, will increase energy costs. While REC Arbitrage is a method that allows for meeting renewable compliance goals and reducing energy costs, while meeting other important goals, like developing new, local solar installations, job creation, and job training opportunitiers. The tool is designed to require minimal inputs to produce robust analysis and strategic guidance for developing long term renewable deployment plans. The tools also allows more technically advanced users to create more granular plans and site specific designs, allowing for long term plans with specific compliance and financial goals to be established over time."]
[]
[null,"Portfolio Planner\nThe Portfolio Planner worksheet allows users to analyze the costs associated with REC purchases for meeting long-term renewables compliance goals. This tool and the Portfolio Planner worksheet can analyze scenarios for a single year or across multiple years. The user will input aggregate electricity load for their portfolio and measure the financial impact of a scenario with different shares of desired REC types to be purchased. By entering data for the portfolio load, average electricity and net metering rates, and the projected costs of various REC types, the tool will calculate the aggregate cost of the scenario.\n\nSimilarly, the user will enter shares for new solar generation, including behind the meter owned systems, onsite and offsite PPAs, as well as for community solar subscriptions and bundled supply options. The tool can then analyze the combined, projected financial impact for both renewable generation and REC purchases for your scenario. The primary metrics include the overall costs/revenues and compares this to current electricity costs for the portfolio. In most instances, combining REC purchases with onsite generation or PPAs will deliver a net energy cost reduction, where purchasing RECs alone will mean a cost increase.\n\nThe steps for creating a complete scenario are:\n       1.\tEnter aggregate portfolio electricity load.\n       2.\tEnter average electricity and Net Metering rate information.\n       3.\tDetermine the desired shares of various REC purchase types.\n       4.\tDetermine the share of renewable generation projects.\n       5.\tAssess the financial impact of your scenario\n\nWith these inputs, the tool will calculate the projected financial impact your deployment scenario has on annual electricity costs across the portfolio, as well as how well your scenario meets other, non-energy goals, like job creation or job training opportunities. ","Generation Inputs\nThe Generations Inputs page allows users to determine the solar PV system designs for the various new generation scenarios. Three types of systems are designed providing five different scenarios. \n\nOnsite Generation: This system is based on the average system size the portfolio can accommodate. For example, where the rooftops for 10 sites are assessed and the average solar installation is 100 KW, enter 100 for the System Size field, as well as the city and state of the portfolio. Average installation costs and the full 25-year cashflow can be projected with these inputs and the rate and net metering inputs entered on the Portfolio Planning page. This tool is automated to pull data from the National Renewable Laboratory’s (NREL) PV Watts tool (an active internet connection is needed). Default values have been populated for all other system parameters. However, most of these defaults can be adjusted to design more site-specific designs or to include specific equipment. These inputs will generate projections for both 1) Onsite Behind-The-Meter and 2) Onsite PPA scenarios. This scenario is based on a PPA savings rate of 20% but can be adjusted to your market conditions.\n\nOffsite PPA: The Offsite PPA system by default is set to accommodate a single system that provides enough power to meet the share of Offsite PPA indicated on the Portfolio Planner page. For example, if an Offsite PPA share was entered that requires an aggregate sum of 100,000 kWh, the system defaults to a design whereby a single, utility-scale system will accommodate that load. Only the city and state need to be input for this system projection. Similarly, however, most default parameters can be adjusted to deliver site-specific system designs. These inputs will generate projections for 3) the Offsite PPA scenario. This scenario is based on a PPA savings rate of 30% but can be adjusted to your market conditions.\n\nCommunity Solar: The Community Solar system defaults at a single, 1 Megawatt project with an Anchor Share of 40%. For the Anchor and Host option, a default lease rate of $800 per acre is used. The only required input is city and state. However, most input can be adjusted based on your market or a specific site. These inputs will generate projections for both 4) Community Solar Anchor, and 5) Community Solar Host and Anchor scenarios. This scenario is based on a subscription savings rate of 20% but can be adjusted to your market conditions."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," "]
[null,"Creating a Multi-Year Plan\nThe Snapshot Button allows you to assign all of the details in a scenario created on the Portfolio Planner page to a single year of a Multi-Year Plan (up to 20 years). To use this feature, select the year number or Target in the Multi-Year Planning Report section at the bottum of the Portfolio Planner page and click the Snaphot button. The data will be transferred to the Multi-Year Plan page in the appropriate column. The Target can be set as the long-term goal for the portfolio, which will appear in the first column, highlighted in green. For example set a target scenario of 100% REC offset and a combination of onsite and PPA types that equal 10% of your portfolio load. Scenarios can be created on the Portfolio Planner page for each subsequent year leading to your target goal. This can be any number of years up to 20. For each annual scenario, consider the following:\n  * Increase energy rates annually to reflect the market.\n  * Consider delaying procurements of onsite generation, new generation RECs, or dedicated offsite PPAs to reflect development timelines.\n  * Change the annual electricity load to reflect changes to the portfolio or energy efficiency.\n\nThe data can be cleared on the Multi-Year Plan page with the Clear Data button at the bottom of the page."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Version History"]
[null,"v2.1    Released on Feb 18, 2021"]
[null,"v2.2    Released on Mar 15, 2021"]
[null,"                           Updated ITC basis in cash flows to include developer fees"]
[null,"                           Fixed snapshot button for Multi-Year Plan sheet"]

{"sheet":"Portfolio Planner","index":1,"n_rows":124,"n_cols":75,"rows_kept":124,"cut":false,"hidden":false,"merged":[[24,11,25,11],[24,12,25,12],[56,2,61,4]]}
[]
[null,"Annual Portfolio Planner Dashboard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Compliance","Reduces Onsite Electricity Consumption","Reduce energy costs","Creates New Generation","Within State","Reduce onsite demand charges","Stablize energy costs","Creates new, local jobs","Provides training opportunities","Environmental Compliance","Reduces Onsite Electricity Consumption","Reduce energy costs","Creates New Generation","Within State","Reduce onsite demand charges","Stablize energy costs","Creates new, local jobs","Provides training opportunities","Environmental Compliance"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onsite Generation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits Rubric"]
[null,null,"Energy Usage and Rates",null,null,null,null,null,"Onsite Generation and PPA Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 - Offsite PPA","No","Yes","Yes","Yes","No","Yes","Yes","Yes","No",{"$f":"SUMIF(BB5,\"Yes\",L14)","v":0},{"$f":"SUMIF(BC5,\"Yes\",$L14)","v":10000000},10000000,10000000,0,10000000,10000000,10000000,0,null,null,"Reduces Onsite Electricity Consumption",{"$f":"BK25","v":0.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Onsite Behind-the-Meter DG","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","No",{"$f":"SUMIF(BB6,\"Yes\",L12)","v":4000000},{"$f":"SUMIF(BC6,\"Yes\",$L12)","v":4000000},4000000,4000000,4000000,4000000,4000000,4000000,0,null,null,"Reduce energy costs",{"$f":"BL25","v":0.14000000000000001}]
[null,null,"Annual Portfolio Energy Usage",200000000,"kWhs",null,null,null,"Onsite Deployment Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Onsite Behind-the-Meter PPA","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","No",{"$f":"SUMIF(BB7,\"Yes\",L13)","v":8000000},8000000,8000000,8000000,8000000,8000000,8000000,8000000,0,null,null,"Creates New Generation",{"$f":"BM25","v":0.49}]
[null,null,null,null,null,null,null,null,"Percent of portfolio load offset by each type of onsite generation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - Community Solar Anchor Subscription","No","Yes","Yes","Yes","No","Yes","No","No","No",{"$f":"SUMIF(BB8,\"Yes\",L15)","v":0},{"$f":"SUMIF(BC8,\"Yes\",$L15)","v":4000000},4000000,4000000,0,4000000,0,0,0,null,null,"Creates Generation Within State",{"$f":"BN25","v":0.14000000000000001}]
[null,null,"Average Portfolio Electricity Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Community Solar Host & Anchor Subscription","No","Yes","Yes","Yes","No","Yes","No","No","No",{"$f":"SUMIF(BB9,\"Yes\",L16)","v":0},2000000,2000000,2000000,0,2000000,0,0,0,null,null,"Reduce onsite demand charges",{"$f":"BO25","v":0.06}]
[null,null,"• Average Baseline Retail Electricity Rate",8.5000000000000006E-2,null,null,null,null,null,null,null,null,"LCOE Offset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stablize energy costs",{"$f":"BP25","v":0.14000000000000001}]
[null,null,"• Average Baseline Supply Rate",5.5E-2,null,null,null,null,null,"%","Installed kW","kWh","(savings)","Cost/Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Creates new, local jobs",{"$f":"BQ25","v":0.11}]
[null,null,"• Average Wholesale Supply Rate",3.5000000000000003E-2,null,null,null,null,"1 - Onsite Behind-the-Meter DG",0.02,{"$f":"L12/'1'!$D$99","v":3427.1012843555714},{"$f":"J12*$D$7","v":4000000},{"$f":"'1'!F15","v":0.1238165257792227},{"$f":"L12*M12","v":495266.10311689076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provides training opportunities",{"$f":"BR25","v":0.11}]
[null,null,null,null,null,null,null,null,"2 - Onsite Behind-the-Meter PPA",0.04,{"$f":"L13/'1'!$D$99","v":6854.2025687111427},{"$f":"J13*$D$7","v":8000000},{"$f":"'2'!J14","v":6.2193434107435518E-2},497547.47285948414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Compliance",{"$f":"BS25","v":1}]
[null,null,"Average Portfolio Demand Charges",null,null,null,null,null,"3 - Offsite PPA",0.05,{"$f":"L14/'1'!$D$99","v":8567.7532108889282},{"$f":"J14*$D$7","v":10000000},{"$f":"'3'!F14","v":1.6058521186686204E-2},{"$f":"IF('3'!F14>0,L14*M14,0)","v":160585.21186686205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REC Purchases"]
[null,null,"• Average Peak Demand Price Range","Med ($7.00 to $15.00 per kW)","per kW",null,null,null,"4 - Community Solar Anchor Subscription",0.02,{"$f":"L15/'1'!$D$99","v":3427.1012843555714},{"$f":"J15*$D$7","v":4000000},{"$f":"'4'!F14","v":1.070568079112413E-2},42822.723164496521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National RECs"]
[null,null,"• Average Demand Charges Incurred","Medium percentage of total costs","portion of bill",null,null,null,"5 - Community Solar Host & Anchor Subscription",0.01,{"$f":"L16/'1'!$D$99","v":1713.5506421777857},{"$f":"J16*$D$7","v":2000000},{"$f":"'5'!F14","v":1.3990849201200677E-2},27981.698402401355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• Solar Existing Generation","No","No","No","No","No","No","No","No","Yes",{"$f":"SUMIF(BB16,\"Yes\",K27)","v":0},{"$f":"SUMIF(BC16,\"Yes\",$K27)","v":0},0,0,0,0,0,0,50000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• Solar New Generation","No","No","Yes","No","No","No","No","No","Yes",{"$f":"SUMIF(BB17,\"Yes\",K28)","v":0},0,40000000,0,0,0,0,0,40000000]
[null,null,"Average Portfolio Net Metering Rates",null,null,null,null,null,"Share of load not covered by Onsite or PPA",{"$f":"1-(J12+J13+J14+J15+J16)","v":0.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• Wind Existing Generation","No","No","No","No","No","No","No","No","Yes",{"$f":"SUMIF(BB18,\"Yes\",K29)","v":0},0,0,0,0,0,0,0,60000000]
[null,null,"• Behind-The-Meter Offset Rates (Retail)",{"$f":"D10","v":8.5000000000000006E-2},"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• Wind New Generation","No","No","Yes","No","No","No","No","No","Yes",{"$f":"SUMIF(BB19,\"Yes\",K30)","v":0},0,30000000,0,0,0,0,0,30000000]
[null,null,"• Net Metered Rate (direct to grid)",{"$f":"D10","v":8.5000000000000006E-2},"per kWh",null,null,null,"TOTAL COST/REVENUE FOR RENEWABLE GENERATION",{"$f":"SUM(J12:J16)","v":0.14000000000000001},{"$f":"SUM(K12:K17)","v":23989.708990489002},{"$f":"SUM(L12:L16)","v":28000000},null,{"$f":"SUM(N12:N16)","v":1224203.2094101347}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bundled RECs","No","No","No","No","No","No","No","No","Yes",{"$f":"SUMIF(BB21,\"Yes\",$K$33)","v":0},0,0,0,0,0,0,0,20000000]
[]
[]
[null,null,"REC Value Assumptions",null,null,null,null,null,"REC Purchase Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK5:BK22)","v":12000000},{"$f":"SUM(BL5:BL22)","v":28000000},{"$f":"SUM(BM5:BM22)","v":98000000},28000000,12000000,28000000,22000000,22000000,200000000]
[null,null,null,null,null,null,null,null,null,null,null,"LCOE \n(REC only)","Cost\n(REC only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK24/$D$7","v":0.06},0.14000000000000001,0.49,0.14000000000000001,0.06,0.14000000000000001,0.11,{"$f":"BR24/$D$7","v":0.11},1]
[null,null,"Voluntary Market REC Values",null,null,null,null,null,"RECs purchased from Voluntary Markets","%","kWh"]
[null,null,"• Solar Existing Generation",4,"per REC",null,null,null,"• Solar Existing Generation",0.25,{"$f":"J27*$D$7","v":50000000},{"$f":"-D27/1000","v":-4.0000000000000001E-3},{"$f":"L27*K27","v":-200000}]
[null,null,"• Solar New Generation",6,"per REC",null,null,null,"• Solar New Generation",0.2,{"$f":"J28*$D$7","v":40000000},{"$f":"-D28/1000","v":-6.0000000000000001E-3},{"$f":"L28*K28","v":-240000}]
[null,null,"• Wind Existing Generation",2,"per REC",null,null,null,"• Wind Existing Generation",0.3,{"$f":"J29*$D$7","v":60000000},{"$f":"-D29/1000","v":-2E-3},{"$f":"L29*K29","v":-120000}]
[null,null,"• Wind New Generation",4,"per REC",null,null,null,"• Wind New Generation",0.15,{"$f":"J30*$D$7","v":30000000},{"$f":"-D30/1000","v":-4.0000000000000001E-3},{"$f":"L30*K30","v":-120000}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J27:J30)","v":0.9},{"$f":"SUM(K27:K30)","v":180000000},null,{"$f":"SUM(M27:M30)","v":-680000}]
[null,null,"Compliance Market REC Values",null,null,null,null,null,"Bundled Supply"]
[null,null,"• Small System Average Value (up to 100 kW)",40,"per REC",null,null,null,"• Bundled Supply",0.1,{"$f":"J33*$D$7","v":20000000},{"$f":"-(D37-D11)","v":-9.0000000000000011E-3},{"$f":"L33*K33","v":-180000.00000000003},null,null,null,null,"`"]
[null,null,"• Large System Average Value (up to 2 MW)",25,"per REC",null,null,null,null,{"$f":"SUM(J33:J33)","v":0.1},{"$f":"SUM(K33:K33)","v":20000000},null,{"$f":"SUM(M33:M33)","v":-180000.00000000003}]
[]
[null,null,"Bundled Supply Rate"]
[null,null,"• Average Bundled Supply Rate",6.4000000000000001E-2,"per kWh",null,null,null,"TOTAL COST FOR REC PURCHASES",{"$f":"J31+J34","v":1},{"$f":"K31+K34","v":200000000},null,{"$f":"M31+M34","v":-860000}]
[]
[]
[]
[null,null,"Annual Renewables Portfolio Costs/Savings",null,null,null,null,null,"Benefits Rubric: Frequency of Meeting Priority"]
[]
[]
[]
[null,null,"Annual Baseline Supply Costs",null,{"$f":"-D7*D11","v":-11000000}]
[]
[null,null,"Annual Renewables Cost",null,{"$f":"N20+M37","v":364203.2094101347}]
[]
[null,null,"Aggregate LCOE Offset (RECs, Onsite & Supply)",null,{"$f":"(E45+E47)/D7","v":-5.317898395294933E-2}]
[]
[]
[null,null,"Change in Annual Baseline Supply Cost",null,{"$f":"(-D11-E49)/-D11","v":3.3109382673648553E-2}]
[null,null,null,null,{"$f":"IF(E52>0,\"Cost Reduction\",\"Cost Increase\")","v":"Cost Reduction"}]
[]
[]
[null,null,"Multi-Year Planning Report"]
[null,null,"The Multi-Year Planning Report allows you to use the scenario created above as a snapshot for a single year of a multi-year plan (up to 20 years). To use this feature, select the year below in which this scenario will be represented. To establish this scenario as the \"Target Year,\" simply select Target in the drop-down list below. Once your selection is made, click the Snapshot button and the annual report will be created. Repeat the planning process for additional years in your multi-year plan. Go to the Multi-Year Plan page to review or print your plan."]
[]
[]
[]
[]
[]
[]
[null,null,"Select Plan Year"]
[null,null,"Target"]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D10*1.02","v":8.6700000000000013E-2}]
[null,null,null,{"$f":"D11*1.02","v":5.6100000000000004E-2}]
[null,null,null,{"$f":"D12*1.02","v":3.5700000000000003E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Average Peak Demand Price Range"]
[null,null,"(Please Select)"]
[null,null,"Low (less than $7.00 per kW)"]
[null,null,"Med ($7.00 to $15.00 per kW)"]
[null,null,"High (more than $15.00 per kW)"]
[]
[null,null,"Average Demand Charges"]
[null,null,"(Please Select)"]
[null,null,"Low percentage of total costs"]
[null,null,"Medium percentage of total costs"]
[null,null,"High percentage of total costs"]

{"sheet":"Generation Inputs","index":2,"n_rows":100,"n_cols":12,"rows_kept":100,"cut":false,"hidden":false,"merged":[[29,1,29,2],[20,8,20,9]]}
[]
[null,"System Inputs",null,"Onsite Generation ",null,"Offsite PPA",null,"Community Solar"]
[]
[]
[]
[null,"ONSITE SYSTEM INPUTS"]
[null,"Average System Size","kW",200,null,{"$f":"'Portfolio Planner'!K12","v":3427.1012843555714},null,1000]
[null,"Installation Type:","Roof, Ground or Canopy","Roof",null,"Ground",null,"Roof"]
[null,"Number of Panels","#",{"$f":"(D7*1000)/D16","v":526.31578947368416},null,{"$f":"(F7*1000)/F16","v":8567.7532108889282},null,{"$f":"(H7*1000)/D16","v":2631.5789473684213}]
[null,"City","Enter City or Town","Chicago",null,"Dekalb",null,"Chicago"]
[null,"State","State","IL",null,"IL",null,"IL"]
[null,"Cost per installed watt","$ per installed watt",{"$f":"INDEX(C95:E100,MATCH(B92,B95:B100,0),MATCH(D8,$C$94:$E$94,0))","v":2.44},null,1.1000000000000001,null,1.9]
[null,"Estimated annual electricity usage","kWh",300000,null,{"$f":"'Portfolio Planner'!D5","v":0},null,{"$f":"'Portfolio Planner'!D5","v":0}]
[]
[null,"SYSTEM INPUTS"]
[null,"Panel efficiency","Watts",380,null,400,null,380]
[null,"Capacity Factor:","%",0.13323825783925514,null,0.16676482474320958,null,0.14860299389982876]
[null,"System Losses (%):","%",14.1,null,14.1,null,14.1]
[null,"Inverter Efficiency (%):","%",96,null,98,null,96]
[null,"Annual Derate (%):","%",5.0000000000000001E-3,null,5.0000000000000001E-3,null,5.0000000000000001E-3]
[null,"Azimuth","Degrees",180,null,180,null,180]
[null,"Tilt","Degrees",10,null,10,null,10]
[null,"Array Type",null,"Fixed - Roof Mounted",{"$f":"IF(D23=\"Fixed - Open Rack\",0,IF(D23=\"Fixed - Roof Mounted\",1,IF(D23=\"1-Axis\",2,IF(D23=\"1-Axis Backtracking\",3,IF(D23=\"2-axis\",4)))))","v":1},"1-Axis",{"$f":"IF(F23=\"Fixed - Open Rack\",0,IF(F23=\"Fixed - Roof Mounted\",1,IF(F23=\"1-Axis\",2,IF(F23=\"1-Axis Backtracking\",3,IF(F23=\"2-axis\",4)))))","v":2},"Fixed - Roof Mounted",{"$f":"IF(H23=\"Fixed - Open Rack\",0,IF(H23=\"Fixed - Roof Mounted\",1,IF(H23=\"1-Axis\",2,IF(H23=\"1-Axis Backtracking\",3,IF(H23=\"2-axis\",4)))))","v":1}]
[null,"Module Type",null,"Standard",{"$f":"IF(D24=\"Standard\",0,IF(D24=\"Premium\",1,IF(D24=\"Thin film\",2,0)))","v":0},"Premium",{"$f":"IF(F24=\"Standard\",0,IF(F24=\"Premium\",1,IF(F24=\"Thin film\",2,0)))","v":1},"Standard",{"$f":"IF(H24=\"Standard\",0,IF(H24=\"Premium\",1,IF(H24=\"Thin film\",2,0)))","v":0}]
[null,"DC/AC Ratio",null,1.2,null,1.3,null,1.2]
[null,"Ground Cover Ratio",null,0.4,null,0.4,null,0.4]
[]
[null,"Generation Rates",null,"Onsite Generation ",null,"Offsite PPA",null,"Community Solar"]
[]
[null,"MONTHLY GENERATION",null,"First-Year Production",null,"First-Year Production",null,"First-Year Production"]
[null,"January","kWh per kW",58.961621093749997,null,74.822302610533328,null,70.936171874999999]
[null,"February","kWh per kW",76.06,null,96.062095612066273,null,84.858374999999995]
[null,"March","kWh per kW",114.9559765625,null,142.63109788478738,null,106.79202343750001]
[null,"April","kWh per kW",135.55488281250001,null,168.58808350294876,null,132.54940625]
[null,"May","kWh per kW",133.584658203125,null,167.94528443831177,null,144.22812500000001]
[null,"June","kWh per kW",137.15983398437501,null,172.81228022164078,null,150.551625]
[null,"July","kWh per kW",133.81516601562501,null,165.34038622863463,null,151.97709374999999]
[null,"August","kWh per kW",121.854951171875,null,154.78498255114974,null,134.36081250000001]
[null,"September","kWh per kW",93.958564453125007,null,118.88286665464325,null,110.2954296875]
[null,"October","kWh per kW",70.419008789062502,null,88.253410070100401,null,96.908226562500005]
[null,"November","kWh per kW",45.052500000000002,null,53.359083727630804,null,62.636812499999998]
[null,"December","kWh per kW",45.789975585937498,null,57.377991248069002,null,55.668125000000003]
[null,"Annual",null,{"$f":"SUM(D31:D42)","v":1167.1671386718749},null,{"$f":"SUM(F31:F42)","v":1460.8598647505164},null,{"$f":"SUM(H31:H42)","v":1301.7622265624998}]
[]
[null,"Rate & Net Metering Inputs",null,"Onsite Generation ",null,"Offsite PPA",null,"Community Solar"]
[]
[null,"RATE INPUTS"]
[null,"Average Portfolio Retail Electricity Rate","$ per kWh",{"$f":"'Portfolio Planner'!D10","v":8.5000000000000006E-2},null,{"$f":"'Portfolio Planner'!$D$10","v":8.5000000000000006E-2},null,{"$f":"'Portfolio Planner'!$D$10","v":8.5000000000000006E-2}]
[null,"Net Metering/Bill Credit Rate","$ per kWh",8.7999999999999995E-2,null,5.5E-2,null,5.5E-2]
[null,"Average Portfolio Supply Rate","$ per kWh",{"$f":"'Portfolio Planner'!D11","v":5.5E-2},null,{"$f":"'Portfolio Planner'!$D$11","v":5.5E-2},null,{"$f":"'Portfolio Planner'!$D$11","v":5.5E-2},null,null,null,"`"]
[null,"Percent Energy Generated to Offset Load","%",0.75,null,1,null,1]
[null,"Percent Energy Generated Sent to Grid","%",0.25,null,0,null,0]
[null,"Anticipated PPA Savings Percent","% reduction of current rate",0.2,null,0.3,null,0.2]
[]
[null,"Onsite Generation Financial Inputs"]
[]
[null,"ONSITE GENERATION FINANCING INPUTS",null,null,null,"Tax Incentives"]
[null,"Construction Loan",null,null,null,"Federal Investment Tax Credit","%",0.26]
[null,"Loan amount","%",0,null,"MACRs","Yes/No","Yes"]
[null,"Interest Rate","%",0,null,"Low Income Housing Tax Credit","Yes/No","No"]
[null,"Loan Term","Years",0,null,"LIHTC Rate","Percent",0]
[null,"Operating Loan",null,null,null,"Eligible LIHTC Basis","Percent",0]
[null,"Loan amount","%",0,null,"Eligible LIHTC Basis","$$",{"$f":"(-'1'!E32*'Generation Inputs'!H62)","v":0}]
[null,"Interest Rate","%",0,null,"New Markets Tax Credit","Yes/No","No"]
[null,"Loan Term","Years",0]
[]
[null,"FINANCIAL ASSUMPTIONS"]
[null,"Annual Energy & Demand Cost Increase:","%",2.7799999999999998E-2]
[null,"Developer NPV Discount Rate:","%",0.01]
[null,"Customer NPV Discount Rate:","%",0.03]
[null,"Annual Derate (%):","%",5.0000000000000001E-3]
[]
[null,"ONSITE Renewable Energy Certificates",null,null,null,"OFFSITE Renewable Energy Certificates"]
[null,"REC Value","$$ per REC",35,null,"REC Value","$/REC",6]
[null,"Term of REC Contract","Years",15,null,"Term of REC Contract","Years",25]
[null,"Term of REC Payout","Years",1,null,"Term of REC Payout","Years",25]
[null,"Total RECs Generated Over Contract Term","#",{"$f":"SUMIF('1'!F101:AD101, \"<=\"&$D$75,'1'!F117:AD117)/1000","v":3364.6569527315505},null,"RECs Generated Over Term","#",{"$f":"SUMIF('3'!F51:AD51, \"<=\"&$D$75,'3'!F67:AD67)/1000","v":181313.51185264078}]
[null,"Total REC Value","$$ Over Full Term",{"$f":"D77*D74","v":117762.99334560426},null,"Total REC Value over Term","$$",{"$f":"H74*H77","v":1087881.0711158447}]
[]
[null,"Installation Costs"]
[]
[null,"Installed Cost per Watt by system size"]
[null,"From:","To:","Size Category"]
[null,0,10,1]
[null,11,25,2]
[null,26,100,3]
[null,101,200,4]
[null,201,500,5]
[null,501,2000,6]
[]
[null,"Size Category"]
[null,{"$f":"IF(D7>500,6,IF(D7>200,5,IF(D7>100,4,IF(D7>25,3,IF(D7>10,2,1)))))","v":4}]
[]
[null,"Installation Costs","Roof","Ground","Canopy"]
[null,1,2.83,2.6,3.25]
[null,2,2.75,2.4500000000000002,3.1]
[null,3,2.59,2,3]
[null,4,2.44,1.9,2.8]
[null,5,2.29,1.85,2.75]
[null,6,2.14,1.8,2.65]

{"sheet":"Multi-Year Plan","index":3,"n_rows":78,"n_cols":23,"rows_kept":78,"cut":false,"hidden":false,"merged":[[1,3,1,6],[2,3,2,6],[3,3,3,6],[2,0,3,1]]}
[]
["Annual Renewable Plan Summary",null,"Created For:"]
["A schedule of Renewable Energy Certificate purchase, onsite generation, and renewables supply planning.",null,"Created By:"]
[null,null,"Date Created:"]
[]
["Plan Year:","Target",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Current Values"]
["Electricity Load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!D7","v":200000000}]
["Purchased RECs"]
["Solar Existing Generation"]
["# RECs purchased",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K27/1000","v":50000}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J27","v":0.25}]
["Cost per REC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!D27","v":4}]
["Total annual costs for this type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!M27","v":-200000}]
["Solar New Generation"]
["# RECs purchased",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K28/1000","v":40000}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J28","v":0.2}]
["Cost per REC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!D28","v":6}]
["Total annual costs for this type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!M28","v":-240000}]
["Wind Existing Generation"]
["# RECs purchased",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K29/1000","v":60000}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J29","v":0.3}]
["Cost per REC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!D29","v":2}]
["Total annual costs for this type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!M29","v":-120000}]
["Wind New Generation"]
["# RECs purchased",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K30/1000","v":30000}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J30","v":0.15}]
["Cost per REC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!D30","v":4}]
["Total annual costs for this type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!M30","v":-120000}]
["Bundled Supply"]
["# RECs purchased",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K33/1000","v":20000}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J33","v":0.1}]
["Cost per kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!D37","v":6.4000000000000001E-2}]
["Total annual costs for this type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!M33","v":-180000.00000000003}]
[]
["Share of Renewables Deployment Types"]
["Onsite Behind-the-Meter DG"]
["KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K12","v":3427.1012843555714}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J12","v":0.02}]
["Cost per KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Generation Inputs'!D12","v":2.44}]
["Total annual revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!N12","v":495266.10311689076}]
["Onsite Behind-the-Meter PPA"]
["KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K13","v":6854.2025687111427}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J13","v":0.04}]
["Cost per KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Generation Inputs'!D12","v":2.44}]
["Total annual revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!N13","v":497547.47285948414}]
["Offsite PPA"]
["KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K14","v":8567.7532108889282}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J14","v":0.05}]
["Cost per KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Generation Inputs'!F12","v":1.1000000000000001}]
["Total annual revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!N14","v":160585.21186686205}]
["Community Solar Anchor Subscription"]
["KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K15","v":3427.1012843555714}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J15","v":0.02}]
["Cost per KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Generation Inputs'!H12","v":1.9}]
["Total annual revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!N15","v":42822.723164496521}]
["Community Solar Host & Anchor Subscription"]
["KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!K16","v":1713.5506421777857}]
["kWh as share of annual load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!J16","v":0.01}]
["Cost per KW installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Generation Inputs'!H12","v":1.9}]
["Total annual revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!N16","v":27981.698402401355}]
[]
["Financial Metrics"]
["Annual Baseline Supply Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!E45","v":-11000000}]
["Annual Renewables Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!E47","v":364203.2094101347}]
["Aggregate LCOE Offset (RECs, Onsite & Supply)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!E49","v":-5.317898395294933E-2}]
["Annual electricty cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!D10","v":8.5000000000000006E-2}]
["Change in Annual Baseline Supply Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!E52","v":3.3109382673648553E-2}]
[]
["Frequency of Meeting Objectives"]
["Reduces Onsite Electricity Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW5","v":0.06}]
["Reduce energy costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW6","v":0.14000000000000001}]
["Creates New Generation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW7","v":0.49}]
["Creates Generation Within State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW8","v":0.14000000000000001}]
["Reduce onsite demand charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW9","v":0.06}]
["Stablize energy costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW10","v":0.14000000000000001}]
["Creates new, local jobs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW11","v":0.11}]
["Provides training opportunities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW12","v":0.11}]
["Environmental Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Planner'!BW13","v":1}]

{"sheet":"1","index":4,"n_rows":234,"n_cols":32,"rows_kept":234,"cut":false,"hidden":false,"merged":[[8,8,9,8],[1,1,1,7],[1,8,1,10],[87,1,87,2],[20,1,20,2],[85,1,85,2],[86,1,86,2],[8,7,9,7],[100,1,100,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[224,2,224,3],[225,2,225,3],[226,2,226,3],[227,2,227,3],[228,2,228,3]]}
[null,"1 - Onsite Behind-the-Meter DG"]
[null,"• New rooftop solar photovoltaic (PV) system installed behind the customer's meter\n• Solar array purchased by property owner\n• Customer participates in Net Metering with local utility\n• Customer sells higher value RECs to finance installation",null,null,null,null,null,null,"Customer receives all incentives, RECs, and tax benefits if applicable. Energy savings through offseting load with PCV and Net Metering with utility."]
[]
[]
[null,"Summary Financial Metrics"]
[]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF32+AF36+AF38+AF46","v":-606273.43625759811},null,"25-yr Power",null,"Average Installation Size"]
[null,"25-Year Revenues:","$",{"$f":"AF35+AF37+AF55+AF63+AF70","v":1204776.7109458798},null,"Generation (kWh)",null,{"$f":"'Generation Inputs'!D7","v":200},"KW"]
[null,"25-Year Net Benefits:","$",{"$f":"D8+D9","v":598503.2746882817},null,{"$f":"SUM(F136:AD136)","v":4114264.1638183594}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E73+NPV('Generation Inputs'!D69,F73:AD73)","v":509413.89490194799}]
[null,"Return on Investment (ROI):","%",{"$f":"D9/(-D8)","v":1.9871837340964829}]
[null,"Internal Rate of Return (IRR)","$",{"$f":"IRR(E78:AD78)","v":0.16902152244946467},null,"25-Year"]
[null,"Upfront Costs","$",{"$f":"E32","v":-500642.79155188246},null,"Incremental LCOE"]
[null,"Average Annual Revenue","$",{"$f":"D10/25","v":23940.130987531269},null,{"$f":"D11/F10","v":0.1238165257792227}]
[null,"Payback Period:","years",{"$f":"E75","v":3.2466879197783856},null,"(25-year NPV/ 25-year Production)"]
[]
[]
[null,"Business Case"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"INSTALLATION COSTS"]
[null,"Generation Equipment","$",0.47581941847550441,{"$f":"-(('Generation Inputs'!$D$7*'Generation Inputs'!$D$12)*1000)*$D24","v":-232199.87621604616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:AE24)","v":-232199.87621604616}]
[null,"Balance of Plant","$",0.23620447232666417,{"$f":"-(('Generation Inputs'!$D$7*'Generation Inputs'!$D$12)*1000)*$D25","v":-115267.78249541212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-115267.78249541212]
[null,"Interconnection","$",6.0103076242341374E-2,{"$f":"-(('Generation Inputs'!$D$7*'Generation Inputs'!$D$12)*1000)*$D26","v":-29330.301206262589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-29330.301206262589]
[null,"Development Costs & Fee","$",0.22787303295549008,{"$f":"-(('Generation Inputs'!$D$7*'Generation Inputs'!$D$12)*1000)*$D27","v":-111202.04008227916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-111202.04008227916]
[null,"Site Preparation cost","$/Installed watt",0.06,{"$f":"-('Generation Inputs'!D7*1000)*D28","v":-12000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12000]
[null,"Site Purchase 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,"Removal Cost","$",0,{"$f":"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,"Site lease cost (based on per acre $=>)","$/Acre/Yr",800,{"$f":"-(('Generation Inputs'!D7*175)/43560)*D31","v":-642.79155188246091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-642.79155188246091]
[null,"Total Installation Costs",null,null,{"$f":"SUM(E24:E31)","v":-500642.79155188246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-500642.79155188246]
[]
[null,"CAPITAL COSTS"]
[null,"Construction loan","$",null,{"$f":"-E32*'Generation Inputs'!D59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E35:AE35)","v":0}]
[null,"Construction loan payments","$",null,null,{"$f":"IF(F21=0,0,IF(F21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(G21=0,0,IF(G21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(H21=0,0,IF(H21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(I21=0,0,IF(I21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(J21=0,0,IF(J21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(K21=0,0,IF(K21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(L21=0,0,IF(L21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(M21=0,0,IF(M21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(N21=0,0,IF(N21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(O21=0,0,IF(O21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(P21=0,0,IF(P21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(Q21=0,0,IF(Q21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(R21=0,0,IF(R21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(S21=0,0,IF(S21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(T21=0,0,IF(T21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(U21=0,0,IF(U21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(V21=0,0,IF(V21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(W21=0,0,IF(W21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(X21=0,0,IF(X21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(Y21=0,0,IF(Y21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(Z21=0,0,IF(Z21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(AA21=0,0,IF(AA21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(AB21=0,0,IF(AB21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(AC21=0,0,IF(AC21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},{"$f":"IF(AD21=0,0,IF(AD21<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$32))*12,0))","v":0},null,{"$f":"SUM(E36:AE36)","v":0}]
[null,"Operating loan","$",null,null,{"$f":"-E32*'Generation Inputs'!D63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E37:AE37)","v":0}]
[null,"Operating loan payments","$",null,null,{"$f":"IF(F21=0,0,IF(F21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(G21=0,0,IF(G21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(H21=0,0,IF(H21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(I21=0,0,IF(I21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(J21=0,0,IF(J21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(K21=0,0,IF(K21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(L21=0,0,IF(L21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(M21=0,0,IF(M21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(N21=0,0,IF(N21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(O21=0,0,IF(O21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(P21=0,0,IF(P21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(Q21=0,0,IF(Q21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(R21=0,0,IF(R21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(S21=0,0,IF(S21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(T21=0,0,IF(T21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(U21=0,0,IF(U21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(V21=0,0,IF(V21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(W21=0,0,IF(W21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(X21=0,0,IF(X21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(Y21=0,0,IF(Y21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(Z21=0,0,IF(Z21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(AA21=0,0,IF(AA21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(AB21=0,0,IF(AB21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(AC21=0,0,IF(AC21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},{"$f":"IF(AD21=0,0,IF(AD21<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$32))*12,0))","v":0},null,{"$f":"SUM(E38:AE38)","v":0}]
[null,"Total Cost of Capital",null,null,{"$f":"SUM(E35:E38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E39:AE39)","v":0}]
[]
[null,"OPERATING EXPENSES",null,"$/kW/Yr"]
[null,"Fixed O&M Expense","$",10.4,null,{"$f":"-D42*'Generation Inputs'!D7","v":-2080},{"$f":"F42*1.02","v":-2121.6},-2164.0320000000002,-2207.3126400000001,-2251.4588928000003,-2296.4880706560002,-2342.4178320691203,-2389.2661887105028,-2437.0515124847129,-2485.7925427344071,-2535.5083935890952,-2586.218561460877,-2637.9429326900945,-2690.7017913438963,-2744.5158271707742,-2799.4061437141895,-2855.3942665884733,-2912.5021519202428,-2970.7521949586476,-3030.1672388578204,0,0,0,0,{"$f":"AC42*1.02","v":0},null,{"$f":"SUM(E42:AE42)","v":-50538.529181748854}]
[null,"Insurance","$",3.4,null,{"$f":"-D43*'Generation Inputs'!D7","v":-680},-693.6,-707.47199999999998,-721.62144000000001,-736.05386880000003,-750.77494617600007,-765.79044509952007,-781.10625400151048,-796.72837908154065,-812.66294666317151,-828.91620559643491,-845.49452970836364,-862.40442030253098,-879.65250870858165,-897.24555888275324,-915.1904700604083,-933.49427946161643,-952.16416505084874,-971.20744835186576,-990.63159731890312,{"$f":"Y43*1.02","v":-1010.4442292652813},-1030.6531138505868,-1051.2661761275986,-1072.2914996501506,{"$f":"AC43*1.02","v":-1093.7373296431538},null,{"$f":"SUM(E43:AE43)","v":-21780.603811800818}]
[null,"Project Administration","$",5.2,null,{"$f":"-D44*'Generation Inputs'!D7","v":-1040},-1060.8,-1082.0160000000001,-1103.6563200000001,-1125.7294464000001,-1148.2440353280001,-1171.2089160345602,-1194.6330943552514,-1218.5257562423565,-1242.8962713672036,-1267.7541967945476,-1293.1092807304385,-1318.9714663450472,-1345.3508956719481,-1372.2579135853871,-1399.7030718570948,-1427.6971332942367,-1456.2510759601214,-1485.3760974793238,-1515.0836194289102,-1545.3852918174885,-1576.2929976538383,-1607.8188576069151,-1639.9752347590534,{"$f":"AC44*1.02","v":-1672.7747394542343},null,{"$f":"SUM(E44:AE44)","v":-33311.511712165957}]
[null,"REC Collateral Payment (5%)",null,0,null,{"$f":"-(F60+G60+H60+I60+J60)*D45","v":0}]
[null,"Total Operating Expense",null,null,null,{"$f":"SUM(F42:F44)","v":-3800},-3876,-3953.52,-4032.5904,-4113.2422080000006,-4195.5070521600001,-4279.4171932032004,-4365.0055370672644,-4452.30564780861,-4541.3517607647827,-4632.1787959800777,-4724.8223718996796,-4819.3188193376727,-4915.7051957244257,-5014.0192996389142,-5114.2996856316922,-5216.5856793443263,-5320.9173929312128,-5427.3357407898375,-5535.8824556056334,-2555.8295210827696,-2606.9461115044251,-2659.0850337345137,-2712.2667344092042,-2766.5120690973881,null,{"$f":"SUM(AF42:AF44)","v":-105630.64470571563}]
[]
[null,"OPERATING RESERVES"]
[null,"Annual reserve contribution","$",null,null,{"$f":"-F42","v":2080},2121.6,2164.0320000000002,2207.3126400000001,2251.4588928000003,2296.4880706560002,2342.4178320691203,2389.2661887105028,2437.0515124847129,2485.7925427344071,2535.5083935890952,2586.218561460877,2637.9429326900945,2690.7017913438963,2744.5158271707742,2799.4061437141895,2855.3942665884733,2912.5021519202428,2970.7521949586476,3030.1672388578204,0,0,0,0,{"$f":"AC49*1.02","v":0}]
[null,"Cumulative reserves","$",null,null,{"$f":"F49+F51","v":2080},{"$f":"F50+F52+G49+G51","v":4243.2},6492.0959999999995,8785.9699199999995,11125.721318399999,13512.267744768,15946.545099663361,18429.508001656628,20962.130161689758,2583.2746032337927,5218.2146985322643,7905.8535957367048,10647.245270885234,13443.464779536735,16295.608678361266,19204.795455162286,22172.165967499328,25198.883890083111,28286.136171118567,3148.9973266561647,3270.2040162104777,3393.8348395558769,3519.9382793681839,3648.5637879767373,3779.7618067574617]
[null,"Inverter replacement","$",null,null,0,{"$f":"F51*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-N50","v":-20962.130161689758},0,{"$f":"P51*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-X50","v":-28286.136171118567},0,0,0,0,0]
[null,"Reserve interest","$",null,null,{"$f":"F50*0.02","v":41.6},{"$f":"G50*0.02","v":84.864000000000004},86.561280000000011,88.292505600000013,90.058355712000008,91.85952282624001,93.696713282764819,95.570647548420112,97.48206049938851,99.431701709376284,101.42033574356381,103.44874245843509,105.51771730760379,107.62807165375587,109.78063308683099,111.97624574856761,114.21577066353896,116.50008607680974,118.83008779834593,121.20668955431285,123.63082334539911,126.10343981230709,128.62550860855322,131.19801878072428,133.82197915633878]
[null,"IL REC Collateral Reserves","$",null,null,{"$f":"-F45","v":0},{"$f":"F53+F54","v":0},{"$f":"G53+G54","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IL REC Collateral Interest","%",0.02,null,{"$f":"F53*$D$54","v":0},{"$f":"G53*$D$54","v":0},{"$f":"H53*$D$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserve interest revenue",null,null,null,{"$f":"F52","v":41.6},84.864000000000004,86.561280000000011,88.292505600000013,90.058355712000008,91.85952282624001,93.696713282764819,95.570647548420112,97.48206049938851,99.431701709376284,101.42033574356381,103.44874245843509,105.51771730760379,107.62807165375587,{"$f":"S52+S53+S54","v":107.62807165375587},111.97624574856761,114.21577066353896,116.50008607680974,118.83008779834593,121.20668955431285,123.63082334539911,126.10343981230709,128.62550860855322,131.19801878072428,{"$f":"SUM(AD50:AD52)","v":3913.5837859138005},null,{"$f":"SUM(E55:AE55)","v":6400.9301822976631}]
[]
[null,"INCENTIVES PAYMENTS"]
[null,"Federal ITC",{"$f":"'Generation Inputs'!H58","v":0.26},"Year 1",null,{"$f":"-(E24+E25+E26+E27+E28)*C58","v":130000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E58:AE58)","v":130000}]
[null,"Federal MACRS Cash Equivalent",{"$f":"IF('Generation Inputs'!H59=\"Yes\",35%,0)","v":0.35},null,null,{"$f":"IF(F21=1,((-$E$32-($F$58/2))*0.2*$C$59)*2)+IF(F21=2,(-$E$32-($F$58/2))*0.32*$C$59)+IF(F21=3,(-$E$32-($F$58/2))*0.192*$C$59)+IF(F21=4,(-$E$32-($F$58/2))*0.1152*$C$59)+IF(F21=5,(-$E$32-($F$58/2))*0.1152*$C$59)+IF(F21=6,(-$E$32-($F$58/2))*0.0576*$C$59,0)","v":60989.990817263541},48791.992653810841,29275.195592286498,17565.117355371898,17565.117355371898,8782.5586776859491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E59:AE59)","v":182969.97245179061}]
[null,"SRECs","$","Up to 15 years",null,{"$f":"IF(F21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":117762.99334560426},{"$f":"IF(G21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(H21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(I21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(J21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(K21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(L21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(M21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(N21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(O21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(P21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(Q21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(R21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(S21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(T21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(U21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(V21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(W21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(X21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(Y21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(Z21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(AA21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(AB21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(AC21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(AD21<='Generation Inputs'!$D$76,'1'!$C$222/'Generation Inputs'!$D$76,0)","v":0},null,{"$f":"SUM(E60:AE60)","v":117762.99334560426}]
[null,"Inverter Rebate",250,"Per kW",null,{"$f":"'Generation Inputs'!D7*250","v":50000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E61:AE61)","v":50000}]
[null,"Grants","$","Lump sum",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E62:AE62)","v":0}]
[null,"Total Incentive Payments",null,null,null,{"$f":"SUM(F58:F62)","v":358752.98416286783},48791.992653810841,29275.195592286498,17565.117355371898,17565.117355371898,8782.5586776859491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AF58:AF62)","v":480732.96579739486}]
[]
[null,"REVENUES"]
[null,"Net Metering Credits: Load Offset","$ annually",{"$f":"'Generation Inputs'!D51","v":0.75},null,{"$f":"F167","v":15295.083410368656},15641.685295531019,15995.737593245542,16357.386678649191,16726.781307359728,17104.072634705833,17489.414234186806,17882.962115103917,18284.874739303272,18695.313036967069,19114.440421387451,19542.422802654117,19979.428600183946,20425.628754017631,20881.1967348051,21346.308552398099,21821.142762964741,22305.880474537258,22800.705350900269,23305.803613723128,23821.364042835543,24347.577974541779,24884.639297864022,25432.744448601134,25992.092401084268,null,{"$f":"SUM(E66:AE66)","v":505474.68727791961}]
[null,"Net Metering Credits: Direct to Grid","$ annually",{"$f":"'Generation Inputs'!D52","v":0.25},null,{"$f":"F216","v":5278.3032945585946},5397.9149255165867,5520.0976792376769,5644.9020694946239,5772.3794315594323,5902.5819288396588,6035.5625592487786,6171.3751612907627,6310.0744198379889,6451.7158715807909,6596.3559101258643,6744.0517907198509,6894.8616345732817,7048.8444327590232,7206.0600496582283,7366.5692259256166,7530.4335809446948,7697.7156147422675,7868.4787093302893,8042.7871294417037,8220.7060226255981,8402.3014186653982,8587.6402282824838,8776.7902410858806,8969.8201227271184,null,{"$f":"SUM(E67:AE67)","v":174438.32345277219}]
[null,"Site Lease Payments","$/Acre/Yr",{"$f":"E31","v":-642.79155188246091},"`",{"$f":"$D$68","v":-642.79155188246091},{"$f":"$D$68","v":-642.79155188246091},-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,null,{"$f":"SUM(E68:AE68)","v":-16069.788797061527}]
[null,"Projected Demand Charge Savings","$ annually",{"$f":"C229","v":0.08},null,{"$f":"(F117*F140*'1'!$D$69)","v":1623.3181859537933},{"$f":"(G117*G140*'1'!$D$69)","v":1660.104199365692},{"$f":"(H117*H140*'1'!$D$69)","v":1697.7238206275185},{"$f":"(I117*I140*'1'!$D$69)","v":1736.1959401267582},{"$f":"(J117*J140*'1'!$D$69)","v":1775.5398763259709},{"$f":"(K117*K140*'1'!$D$69)","v":1815.7753854633938},{"$f":"(L117*L140*'1'!$D$69)","v":1856.92267147338},{"$f":"(M117*M140*'1'!$D$69)","v":1899.0023961316383},{"$f":"(N117*N140*'1'!$D$69)","v":1942.0356894303775},{"$f":"(O117*O140*'1'!$D$69)","v":1986.0441601885593},{"$f":"(P117*P140*'1'!$D$69)","v":2031.0499069025923},{"$f":"(Q117*Q140*'1'!$D$69)","v":2077.0755288429118},{"$f":"(R117*R140*'1'!$D$69)","v":2124.144137402021},{"$f":"(S117*S140*'1'!$D$69)","v":2172.2793676996889},{"$f":"(T117*T140*'1'!$D$69)","v":2221.505390451131},{"$f":"(U117*U140*'1'!$D$69)","v":2271.8469241041439},{"$f":"(V117*V140*'1'!$D$69)","v":2323.3292472512685},{"$f":"(W117*W140*'1'!$D$69)","v":2375.9782113232295},{"$f":"(X117*X140*'1'!$D$69)","v":2429.8202535700261},{"$f":"(Y117*Y140*'1'!$D$69)","v":2484.8824103361758},{"$f":"(Z117*Z140*'1'!$D$69)","v":2541.1923306368039},{"$f":"(AA117*AA140*'1'!$D$69)","v":2598.7782900413654},{"$f":"(AB117*AB140*'1'!$D$69)","v":2657.669204871992},{"$f":"(AC117*AC140*'1'!$D$69)","v":2717.8946467235969},{"$f":"(AD117*AD140*'1'!$D$69)","v":2779.4848573130016},null,{"$f":"SUM(E69:AE69)","v":53799.59303255703}]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F66:F69)","v":21553.913338998587},22056.912868530839,22570.767541228277,23095.693136388116,23631.909063362669,24179.638397126429,24739.107913026506,25310.548120643856,25894.193296689176,26490.281516853956,27099.054686533451,27720.758570334423,28355.642820276789,29003.961002593882,29665.970623032001,30341.933150545403,31032.114039278247,31736.782748720296,32456.212761918126,33190.681601618548,33940.470844215488,34705.866131366085,35487.15717913604,36284.637784528153,37098.605829241926,null,{"$f":"SUM(AF66:AF69)","v":717642.81496618735}]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E32+E39+E46+E55+E63+E70","v":-500642.79155188246},376548.49750186637,67057.769522341681,47979.004413514776,36716.512597360015,37173.842566446569,28858.549545478618,20553.387433106072,21041.113231125011,21539.369709379956,22048.36145779855,22568.296226296938,23099.384940893178,23641.84171824672,24195.883878523211,24759.579395046843,25339.609710662276,25929.744130597461,26532.365441865892,27147.707108926636,27776.005835567226,31508.272146478117,32225.023459673968,32956.69765401008,33703.569068899676,38245.677546058338,null,{"$f":"SUM(E73:AE73)","v":598503.2746882817}]
[null,"Cumulative Cashflow","$",null,{"$f":"E73","v":-500642.79155188246},{"$f":"E74+F73","v":-124094.29405001609},-57036.52452767441,-9057.5201141596335,27658.992483200382,64832.83504964695,93691.384595125564,114244.77202823164,135285.88525935664,156825.25496873661,178873.61642653515,201441.91265283211,224541.29759372529,248183.13931197202,272379.02319049521,297138.60258554207,322478.21229620435,348407.9564268018,374940.32186866767,402088.02897759428,429864.03481316153,461372.30695963965,493597.33041931363,526554.02807332366,560257.59714222339,598503.2746882817,null,{"$f":"AD74","v":598503.2746882817}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F75:AD75)","v":3.2466879197783856},{"$f":"IF(F74<0,1,IF(AND(F74>0,E74<0),(-E74/(F74-E74)),0))","v":1},1,1,0.24668791977838564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E75","v":3.2466879197783856}]
[]
[null,"Internal Rate of Return"]
[null,"Internal Net Benefits (Costs less loans)","$",null,{"$f":"E32+E46","v":-500642.79155188246},{"$f":"F46+F55+F63+F70","v":376548.49750186637},67057.769522341681,47979.004413514776,36716.512597360015,37173.842566446569,28858.549545478618,20553.387433106072,21041.113231125011,21539.369709379956,22048.36145779855,22568.296226296938,23099.384940893178,23641.84171824672,24195.883878523211,24759.579395046843,25339.609710662276,25929.744130597461,26532.365441865892,27147.707108926636,27776.005835567226,31508.272146478117,32225.023459673968,32956.69765401008,33703.569068899676,38245.677546058338,null,{"$f":"SUM(E78:AE78)","v":598503.2746882817}]
[null,"Internal Cumulative Cashflow","$",null,{"$f":"D78+E78","v":-500642.79155188246},{"$f":"E79+F78","v":-124094.29405001609},{"$f":"F79+G78","v":-57036.52452767441},-9057.5201141596335,27658.992483200382,64832.83504964695,93691.384595125564,114244.77202823164,135285.88525935664,156825.25496873661,178873.61642653515,201441.91265283211,224541.29759372529,248183.13931197202,272379.02319049521,297138.60258554207,322478.21229620435,348407.9564268018,374940.32186866767,402088.02897759428,429864.03481316153,461372.30695963965,493597.33041931363,526554.02807332366,560257.59714222339,598503.2746882817,null,{"$f":"AD79","v":598503.2746882817}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F80:AD80)","v":3.2466879197783856},{"$f":"IF(F79<0,1,IF(AND(F79>0,E79<0),(-E79/(F79-E79)),0))","v":1},1,1,0.24668791977838564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Generation Rates"]
[]
[null,"Month",null,"Generation Output per PVWatts (kWh/kW)"]
[null,"January",null,{"$f":"'Generation Inputs'!D31","v":58.961621093749997}]
[null,"February",null,{"$f":"'Generation Inputs'!D32","v":76.06}]
[null,"March",null,{"$f":"'Generation Inputs'!D33","v":114.9559765625}]
[null,"April",null,{"$f":"'Generation Inputs'!D34","v":135.55488281250001}]
[null,"May",null,{"$f":"'Generation Inputs'!D35","v":133.584658203125}]
[null,"June",null,{"$f":"'Generation Inputs'!D36","v":137.15983398437501}]
[null,"July",null,{"$f":"'Generation Inputs'!D37","v":133.81516601562501}]
[null,"August",null,{"$f":"'Generation Inputs'!D38","v":121.854951171875}]
[null,"September",null,{"$f":"'Generation Inputs'!D39","v":93.958564453125007}]
[null,"October",null,{"$f":"'Generation Inputs'!D40","v":70.419008789062502}]
[null,"November",null,{"$f":"'Generation Inputs'!D41","v":45.052500000000002}]
[null,"December",null,{"$f":"'Generation Inputs'!D42","v":45.789975585937498}]
[null,"Annual",null,{"$f":"SUM(D87:D98)","v":1167.1671386718749}]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Total System Energy Generation"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$D$7*D87","v":11792.32421875},"kWh's per mo.",null,{"$f":"C105*(1-'Generation Inputs'!$D$71)","v":11733.362597656251},{"$f":"F105*(1-'Generation Inputs'!$D$71)","v":11674.695784667969},{"$f":"G105*(1-'Generation Inputs'!$D$71)","v":11616.322305744628},{"$f":"H105*(1-'Generation Inputs'!$D$71)","v":11558.240694215905},{"$f":"I105*(1-'Generation Inputs'!$D$71)","v":11500.449490744826},{"$f":"J105*(1-'Generation Inputs'!$D$71)","v":11442.947243291102},{"$f":"K105*(1-'Generation Inputs'!$D$71)","v":11385.732507074646},{"$f":"L105*(1-'Generation Inputs'!$D$71)","v":11328.803844539274},{"$f":"M105*(1-'Generation Inputs'!$D$71)","v":11272.159825316578},{"$f":"N105*(1-'Generation Inputs'!$D$71)","v":11215.799026189994},{"$f":"O105*(1-'Generation Inputs'!$D$71)","v":11159.720031059043},{"$f":"P105*(1-'Generation Inputs'!$D$71)","v":11103.921430903749},{"$f":"Q105*(1-'Generation Inputs'!$D$71)","v":11048.401823749229},{"$f":"R105*(1-'Generation Inputs'!$D$71)","v":10993.159814630482},{"$f":"S105*(1-'Generation Inputs'!$D$71)","v":10938.19401555733},{"$f":"T105*(1-'Generation Inputs'!$D$71)","v":10883.503045479543},{"$f":"U105*(1-'Generation Inputs'!$D$71)","v":10829.085530252145},{"$f":"V105*(1-'Generation Inputs'!$D$71)","v":10774.940102600884},{"$f":"W105*(1-'Generation Inputs'!$D$71)","v":10721.065402087879},{"$f":"X105*(1-'Generation Inputs'!$D$71)","v":10667.460075077439},{"$f":"Y105*(1-'Generation Inputs'!$D$71)","v":10614.122774702051},{"$f":"Z105*(1-'Generation Inputs'!$D$71)","v":10561.052160828542},{"$f":"AA105*(1-'Generation Inputs'!$D$71)","v":10508.246900024398},{"$f":"AB105*(1-'Generation Inputs'!$D$71)","v":10455.705665524276},{"$f":"AC105*(1-'Generation Inputs'!$D$71)","v":10403.427137196655}]
[null,"February",{"$f":"'Generation Inputs'!$D$7*D88","v":15212},"kWh's per mo.",null,{"$f":"C106*(1-'Generation Inputs'!$D$71)","v":15135.94},{"$f":"F106*(1-'Generation Inputs'!$D$71)","v":15060.2603},{"$f":"G106*(1-'Generation Inputs'!$D$71)","v":14984.9589985},{"$f":"H106*(1-'Generation Inputs'!$D$71)","v":14910.034203507501},{"$f":"I106*(1-'Generation Inputs'!$D$71)","v":14835.484032489963},{"$f":"J106*(1-'Generation Inputs'!$D$71)","v":14761.306612327513},{"$f":"K106*(1-'Generation Inputs'!$D$71)","v":14687.500079265876},{"$f":"L106*(1-'Generation Inputs'!$D$71)","v":14614.062578869547},{"$f":"M106*(1-'Generation Inputs'!$D$71)","v":14540.992265975199},{"$f":"N106*(1-'Generation Inputs'!$D$71)","v":14468.287304645322},{"$f":"O106*(1-'Generation Inputs'!$D$71)","v":14395.945868122095},{"$f":"P106*(1-'Generation Inputs'!$D$71)","v":14323.966138781485},{"$f":"Q106*(1-'Generation Inputs'!$D$71)","v":14252.346308087577},{"$f":"R106*(1-'Generation Inputs'!$D$71)","v":14181.084576547139},{"$f":"S106*(1-'Generation Inputs'!$D$71)","v":14110.179153664403},{"$f":"T106*(1-'Generation Inputs'!$D$71)","v":14039.628257896082},{"$f":"U106*(1-'Generation Inputs'!$D$71)","v":13969.430116606602},{"$f":"V106*(1-'Generation Inputs'!$D$71)","v":13899.582966023569},{"$f":"W106*(1-'Generation Inputs'!$D$71)","v":13830.085051193451},{"$f":"X106*(1-'Generation Inputs'!$D$71)","v":13760.934625937483},{"$f":"Y106*(1-'Generation Inputs'!$D$71)","v":13692.129952807796},{"$f":"Z106*(1-'Generation Inputs'!$D$71)","v":13623.669303043756},{"$f":"AA106*(1-'Generation Inputs'!$D$71)","v":13555.550956528537},{"$f":"AB106*(1-'Generation Inputs'!$D$71)","v":13487.773201745895},{"$f":"AC106*(1-'Generation Inputs'!$D$71)","v":13420.334335737165}]
[null,"March",{"$f":"'Generation Inputs'!$D$7*D89","v":22991.1953125},"kWh's per mo.",null,{"$f":"C107*(1-'Generation Inputs'!$D$71)","v":22876.239335937498},{"$f":"F107*(1-'Generation Inputs'!$D$71)","v":22761.858139257809},{"$f":"G107*(1-'Generation Inputs'!$D$71)","v":22648.048848561521},{"$f":"H107*(1-'Generation Inputs'!$D$71)","v":22534.808604318714},{"$f":"I107*(1-'Generation Inputs'!$D$71)","v":22422.13456129712},{"$f":"J107*(1-'Generation Inputs'!$D$71)","v":22310.023888490636},{"$f":"K107*(1-'Generation Inputs'!$D$71)","v":22198.473769048182},{"$f":"L107*(1-'Generation Inputs'!$D$71)","v":22087.481400202942},{"$f":"M107*(1-'Generation Inputs'!$D$71)","v":21977.043993201925},{"$f":"N107*(1-'Generation Inputs'!$D$71)","v":21867.158773235915},{"$f":"O107*(1-'Generation Inputs'!$D$71)","v":21757.822979369736},{"$f":"P107*(1-'Generation Inputs'!$D$71)","v":21649.033864472887},{"$f":"Q107*(1-'Generation Inputs'!$D$71)","v":21540.788695150524},{"$f":"R107*(1-'Generation Inputs'!$D$71)","v":21433.084751674771},{"$f":"S107*(1-'Generation Inputs'!$D$71)","v":21325.919327916396},{"$f":"T107*(1-'Generation Inputs'!$D$71)","v":21219.289731276815},{"$f":"U107*(1-'Generation Inputs'!$D$71)","v":21113.193282620432},{"$f":"V107*(1-'Generation Inputs'!$D$71)","v":21007.62731620733},{"$f":"W107*(1-'Generation Inputs'!$D$71)","v":20902.589179626295},{"$f":"X107*(1-'Generation Inputs'!$D$71)","v":20798.076233728163},{"$f":"Y107*(1-'Generation Inputs'!$D$71)","v":20694.085852559521},{"$f":"Z107*(1-'Generation Inputs'!$D$71)","v":20590.615423296724},{"$f":"AA107*(1-'Generation Inputs'!$D$71)","v":20487.662346180241},{"$f":"AB107*(1-'Generation Inputs'!$D$71)","v":20385.22403444934},{"$f":"AC107*(1-'Generation Inputs'!$D$71)","v":20283.297914277093}]
[null,"April",{"$f":"'Generation Inputs'!$D$7*D90","v":27110.976562500004},"kWh's per mo.",null,{"$f":"C108*(1-'Generation Inputs'!$D$71)","v":26975.421679687504},{"$f":"F108*(1-'Generation Inputs'!$D$71)","v":26840.544571289065},{"$f":"G108*(1-'Generation Inputs'!$D$71)","v":26706.341848432621},{"$f":"H108*(1-'Generation Inputs'!$D$71)","v":26572.810139190457},{"$f":"I108*(1-'Generation Inputs'!$D$71)","v":26439.946088494504},{"$f":"J108*(1-'Generation Inputs'!$D$71)","v":26307.746358052031},{"$f":"K108*(1-'Generation Inputs'!$D$71)","v":26176.20762626177},{"$f":"L108*(1-'Generation Inputs'!$D$71)","v":26045.326588130461},{"$f":"M108*(1-'Generation Inputs'!$D$71)","v":25915.099955189809},{"$f":"N108*(1-'Generation Inputs'!$D$71)","v":25785.524455413859},{"$f":"O108*(1-'Generation Inputs'!$D$71)","v":25656.596833136791},{"$f":"P108*(1-'Generation Inputs'!$D$71)","v":25528.313848971105},{"$f":"Q108*(1-'Generation Inputs'!$D$71)","v":25400.672279726248},{"$f":"R108*(1-'Generation Inputs'!$D$71)","v":25273.668918327618},{"$f":"S108*(1-'Generation Inputs'!$D$71)","v":25147.300573735978},{"$f":"T108*(1-'Generation Inputs'!$D$71)","v":25021.564070867298},{"$f":"U108*(1-'Generation Inputs'!$D$71)","v":24896.456250512962},{"$f":"V108*(1-'Generation Inputs'!$D$71)","v":24771.973969260398},{"$f":"W108*(1-'Generation Inputs'!$D$71)","v":24648.114099414095},{"$f":"X108*(1-'Generation Inputs'!$D$71)","v":24524.873528917025},{"$f":"Y108*(1-'Generation Inputs'!$D$71)","v":24402.249161272441},{"$f":"Z108*(1-'Generation Inputs'!$D$71)","v":24280.237915466078},{"$f":"AA108*(1-'Generation Inputs'!$D$71)","v":24158.836725888748},{"$f":"AB108*(1-'Generation Inputs'!$D$71)","v":24038.042542259303},{"$f":"AC108*(1-'Generation Inputs'!$D$71)","v":23917.852329548008}]
[null,"May",{"$f":"'Generation Inputs'!$D$7*D91","v":26716.931640625},"kWh's per mo.",null,{"$f":"C109*(1-'Generation Inputs'!$D$71)","v":26583.346982421874},{"$f":"F109*(1-'Generation Inputs'!$D$71)","v":26450.430247509765},{"$f":"G109*(1-'Generation Inputs'!$D$71)","v":26318.178096272215},{"$f":"H109*(1-'Generation Inputs'!$D$71)","v":26186.587205790853},{"$f":"I109*(1-'Generation Inputs'!$D$71)","v":26055.654269761897},{"$f":"J109*(1-'Generation Inputs'!$D$71)","v":25925.375998413088},{"$f":"K109*(1-'Generation Inputs'!$D$71)","v":25795.749118421023},{"$f":"L109*(1-'Generation Inputs'!$D$71)","v":25666.770372828916},{"$f":"M109*(1-'Generation Inputs'!$D$71)","v":25538.436520964773},{"$f":"N109*(1-'Generation Inputs'!$D$71)","v":25410.744338359949},{"$f":"O109*(1-'Generation Inputs'!$D$71)","v":25283.690616668151},{"$f":"P109*(1-'Generation Inputs'!$D$71)","v":25157.27216358481},{"$f":"Q109*(1-'Generation Inputs'!$D$71)","v":25031.485802766885},{"$f":"R109*(1-'Generation Inputs'!$D$71)","v":24906.328373753051},{"$f":"S109*(1-'Generation Inputs'!$D$71)","v":24781.796731884286},{"$f":"T109*(1-'Generation Inputs'!$D$71)","v":24657.887748224864},{"$f":"U109*(1-'Generation Inputs'!$D$71)","v":24534.598309483739},{"$f":"V109*(1-'Generation Inputs'!$D$71)","v":24411.925317936322},{"$f":"W109*(1-'Generation Inputs'!$D$71)","v":24289.86569134664},{"$f":"X109*(1-'Generation Inputs'!$D$71)","v":24168.416362889908},{"$f":"Y109*(1-'Generation Inputs'!$D$71)","v":24047.574281075456},{"$f":"Z109*(1-'Generation Inputs'!$D$71)","v":23927.336409670079},{"$f":"AA109*(1-'Generation Inputs'!$D$71)","v":23807.69972762173},{"$f":"AB109*(1-'Generation Inputs'!$D$71)","v":23688.661228983619},{"$f":"AC109*(1-'Generation Inputs'!$D$71)","v":23570.217922838699}]
[null,"June",{"$f":"'Generation Inputs'!$D$7*D92","v":27431.966796875004},"kWh's per mo.",null,{"$f":"C110*(1-'Generation Inputs'!$D$71)","v":27294.806962890627},{"$f":"F110*(1-'Generation Inputs'!$D$71)","v":27158.332928076175},{"$f":"G110*(1-'Generation Inputs'!$D$71)","v":27022.541263435793},{"$f":"H110*(1-'Generation Inputs'!$D$71)","v":26887.428557118612},{"$f":"I110*(1-'Generation Inputs'!$D$71)","v":26752.991414333017},{"$f":"J110*(1-'Generation Inputs'!$D$71)","v":26619.226457261353},{"$f":"K110*(1-'Generation Inputs'!$D$71)","v":26486.130324975045},{"$f":"L110*(1-'Generation Inputs'!$D$71)","v":26353.699673350169},{"$f":"M110*(1-'Generation Inputs'!$D$71)","v":26221.93117498342},{"$f":"N110*(1-'Generation Inputs'!$D$71)","v":26090.821519108504},{"$f":"O110*(1-'Generation Inputs'!$D$71)","v":25960.367411512962},{"$f":"P110*(1-'Generation Inputs'!$D$71)","v":25830.565574455395},{"$f":"Q110*(1-'Generation Inputs'!$D$71)","v":25701.412746583119},{"$f":"R110*(1-'Generation Inputs'!$D$71)","v":25572.905682850203},{"$f":"S110*(1-'Generation Inputs'!$D$71)","v":25445.041154435952},{"$f":"T110*(1-'Generation Inputs'!$D$71)","v":25317.815948663771},{"$f":"U110*(1-'Generation Inputs'!$D$71)","v":25191.22686892045},{"$f":"V110*(1-'Generation Inputs'!$D$71)","v":25065.270734575846},{"$f":"W110*(1-'Generation Inputs'!$D$71)","v":24939.944380902965},{"$f":"X110*(1-'Generation Inputs'!$D$71)","v":24815.24465899845},{"$f":"Y110*(1-'Generation Inputs'!$D$71)","v":24691.168435703457},{"$f":"Z110*(1-'Generation Inputs'!$D$71)","v":24567.712593524939},{"$f":"AA110*(1-'Generation Inputs'!$D$71)","v":24444.874030557316},{"$f":"AB110*(1-'Generation Inputs'!$D$71)","v":24322.649660404528},{"$f":"AC110*(1-'Generation Inputs'!$D$71)","v":24201.036412102505}]
[null,"July",{"$f":"'Generation Inputs'!$D$7*D93","v":26763.033203125004},"kWh's per mo.",null,{"$f":"C111*(1-'Generation Inputs'!$D$71)","v":26629.218037109378},{"$f":"F111*(1-'Generation Inputs'!$D$71)","v":26496.071946923832},{"$f":"G111*(1-'Generation Inputs'!$D$71)","v":26363.591587189214},{"$f":"H111*(1-'Generation Inputs'!$D$71)","v":26231.773629253268},{"$f":"I111*(1-'Generation Inputs'!$D$71)","v":26100.614761107001},{"$f":"J111*(1-'Generation Inputs'!$D$71)","v":25970.111687301465},{"$f":"K111*(1-'Generation Inputs'!$D$71)","v":25840.261128864957},{"$f":"L111*(1-'Generation Inputs'!$D$71)","v":25711.059823220632},{"$f":"M111*(1-'Generation Inputs'!$D$71)","v":25582.50452410453},{"$f":"N111*(1-'Generation Inputs'!$D$71)","v":25454.592001484009},{"$f":"O111*(1-'Generation Inputs'!$D$71)","v":25327.319041476589},{"$f":"P111*(1-'Generation Inputs'!$D$71)","v":25200.682446269206},{"$f":"Q111*(1-'Generation Inputs'!$D$71)","v":25074.679034037861},{"$f":"R111*(1-'Generation Inputs'!$D$71)","v":24949.30563886767},{"$f":"S111*(1-'Generation Inputs'!$D$71)","v":24824.559110673334},{"$f":"T111*(1-'Generation Inputs'!$D$71)","v":24700.436315119969},{"$f":"U111*(1-'Generation Inputs'!$D$71)","v":24576.934133544368},{"$f":"V111*(1-'Generation Inputs'!$D$71)","v":24454.049462876646},{"$f":"W111*(1-'Generation Inputs'!$D$71)","v":24331.779215562263},{"$f":"X111*(1-'Generation Inputs'!$D$71)","v":24210.120319484453},{"$f":"Y111*(1-'Generation Inputs'!$D$71)","v":24089.069717887032},{"$f":"Z111*(1-'Generation Inputs'!$D$71)","v":23968.624369297599},{"$f":"AA111*(1-'Generation Inputs'!$D$71)","v":23848.781247451112},{"$f":"AB111*(1-'Generation Inputs'!$D$71)","v":23729.537341213858},{"$f":"AC111*(1-'Generation Inputs'!$D$71)","v":23610.889654507788}]
[null,"August",{"$f":"'Generation Inputs'!$D$7*D94","v":24370.990234375},"kWh's per mo.",null,{"$f":"C112*(1-'Generation Inputs'!$D$71)","v":24249.135283203126},{"$f":"F112*(1-'Generation Inputs'!$D$71)","v":24127.88960678711},{"$f":"G112*(1-'Generation Inputs'!$D$71)","v":24007.250158753173},{"$f":"H112*(1-'Generation Inputs'!$D$71)","v":23887.213907959409},{"$f":"I112*(1-'Generation Inputs'!$D$71)","v":23767.777838419614},{"$f":"J112*(1-'Generation Inputs'!$D$71)","v":23648.938949227515},{"$f":"K112*(1-'Generation Inputs'!$D$71)","v":23530.694254481376},{"$f":"L112*(1-'Generation Inputs'!$D$71)","v":23413.04078320897},{"$f":"M112*(1-'Generation Inputs'!$D$71)","v":23295.975579292925},{"$f":"N112*(1-'Generation Inputs'!$D$71)","v":23179.495701396459},{"$f":"O112*(1-'Generation Inputs'!$D$71)","v":23063.598222889475},{"$f":"P112*(1-'Generation Inputs'!$D$71)","v":22948.280231775028},{"$f":"Q112*(1-'Generation Inputs'!$D$71)","v":22833.538830616155},{"$f":"R112*(1-'Generation Inputs'!$D$71)","v":22719.371136463073},{"$f":"S112*(1-'Generation Inputs'!$D$71)","v":22605.774280780755},{"$f":"T112*(1-'Generation Inputs'!$D$71)","v":22492.74540937685},{"$f":"U112*(1-'Generation Inputs'!$D$71)","v":22380.281682329965},{"$f":"V112*(1-'Generation Inputs'!$D$71)","v":22268.380273918316},{"$f":"W112*(1-'Generation Inputs'!$D$71)","v":22157.038372548723},{"$f":"X112*(1-'Generation Inputs'!$D$71)","v":22046.253180685981},{"$f":"Y112*(1-'Generation Inputs'!$D$71)","v":21936.021914782552},{"$f":"Z112*(1-'Generation Inputs'!$D$71)","v":21826.341805208638},{"$f":"AA112*(1-'Generation Inputs'!$D$71)","v":21717.210096182596},{"$f":"AB112*(1-'Generation Inputs'!$D$71)","v":21608.624045701683},{"$f":"AC112*(1-'Generation Inputs'!$D$71)","v":21500.580925473176}]
[null,"September",{"$f":"'Generation Inputs'!$D$7*D95","v":18791.712890625},"kWh's per mo.",null,{"$f":"C113*(1-'Generation Inputs'!$D$71)","v":18697.754326171875},{"$f":"F113*(1-'Generation Inputs'!$D$71)","v":18604.265554541016},{"$f":"G113*(1-'Generation Inputs'!$D$71)","v":18511.244226768311},{"$f":"H113*(1-'Generation Inputs'!$D$71)","v":18418.688005634471},{"$f":"I113*(1-'Generation Inputs'!$D$71)","v":18326.594565606298},{"$f":"J113*(1-'Generation Inputs'!$D$71)","v":18234.961592778265},{"$f":"K113*(1-'Generation Inputs'!$D$71)","v":18143.786784814372},{"$f":"L113*(1-'Generation Inputs'!$D$71)","v":18053.0678508903},{"$f":"M113*(1-'Generation Inputs'!$D$71)","v":17962.802511635848},{"$f":"N113*(1-'Generation Inputs'!$D$71)","v":17872.98849907767},{"$f":"O113*(1-'Generation Inputs'!$D$71)","v":17783.623556582283},{"$f":"P113*(1-'Generation Inputs'!$D$71)","v":17694.70543879937},{"$f":"Q113*(1-'Generation Inputs'!$D$71)","v":17606.231911605373},{"$f":"R113*(1-'Generation Inputs'!$D$71)","v":17518.200752047345},{"$f":"S113*(1-'Generation Inputs'!$D$71)","v":17430.609748287108},{"$f":"T113*(1-'Generation Inputs'!$D$71)","v":17343.456699545673},{"$f":"U113*(1-'Generation Inputs'!$D$71)","v":17256.739416047945},{"$f":"V113*(1-'Generation Inputs'!$D$71)","v":17170.455718967707},{"$f":"W113*(1-'Generation Inputs'!$D$71)","v":17084.60344037287},{"$f":"X113*(1-'Generation Inputs'!$D$71)","v":16999.180423171005},{"$f":"Y113*(1-'Generation Inputs'!$D$71)","v":16914.184521055151},{"$f":"Z113*(1-'Generation Inputs'!$D$71)","v":16829.613598449876},{"$f":"AA113*(1-'Generation Inputs'!$D$71)","v":16745.465530457626},{"$f":"AB113*(1-'Generation Inputs'!$D$71)","v":16661.73820280534},{"$f":"AC113*(1-'Generation Inputs'!$D$71)","v":16578.429511791313}]
[null,"October",{"$f":"'Generation Inputs'!$D$7*D96","v":14083.8017578125},"kWh's per mo.",null,{"$f":"C114*(1-'Generation Inputs'!$D$71)","v":14013.382749023438},{"$f":"F114*(1-'Generation Inputs'!$D$71)","v":13943.315835278321},{"$f":"G114*(1-'Generation Inputs'!$D$71)","v":13873.59925610193},{"$f":"H114*(1-'Generation Inputs'!$D$71)","v":13804.231259821421},{"$f":"I114*(1-'Generation Inputs'!$D$71)","v":13735.210103522313},{"$f":"J114*(1-'Generation Inputs'!$D$71)","v":13666.534053004701},{"$f":"K114*(1-'Generation Inputs'!$D$71)","v":13598.201382739679},{"$f":"L114*(1-'Generation Inputs'!$D$71)","v":13530.21037582598},{"$f":"M114*(1-'Generation Inputs'!$D$71)","v":13462.559323946851},{"$f":"N114*(1-'Generation Inputs'!$D$71)","v":13395.246527327117},{"$f":"O114*(1-'Generation Inputs'!$D$71)","v":13328.270294690481},{"$f":"P114*(1-'Generation Inputs'!$D$71)","v":13261.628943217029},{"$f":"Q114*(1-'Generation Inputs'!$D$71)","v":13195.320798500943},{"$f":"R114*(1-'Generation Inputs'!$D$71)","v":13129.344194508438},{"$f":"S114*(1-'Generation Inputs'!$D$71)","v":13063.697473535896},{"$f":"T114*(1-'Generation Inputs'!$D$71)","v":12998.378986168216},{"$f":"U114*(1-'Generation Inputs'!$D$71)","v":12933.387091237375},{"$f":"V114*(1-'Generation Inputs'!$D$71)","v":12868.720155781188},{"$f":"W114*(1-'Generation Inputs'!$D$71)","v":12804.376555002282},{"$f":"X114*(1-'Generation Inputs'!$D$71)","v":12740.354672227269},{"$f":"Y114*(1-'Generation Inputs'!$D$71)","v":12676.652898866134},{"$f":"Z114*(1-'Generation Inputs'!$D$71)","v":12613.269634371803},{"$f":"AA114*(1-'Generation Inputs'!$D$71)","v":12550.203286199945},{"$f":"AB114*(1-'Generation Inputs'!$D$71)","v":12487.452269768944},{"$f":"AC114*(1-'Generation Inputs'!$D$71)","v":12425.0150084201}]
[null,"November",{"$f":"'Generation Inputs'!$D$7*D97","v":9010.5},"kWh's per mo.",null,{"$f":"C115*(1-'Generation Inputs'!$D$71)","v":8965.4475000000002},{"$f":"F115*(1-'Generation Inputs'!$D$71)","v":8920.6202625000005},{"$f":"G115*(1-'Generation Inputs'!$D$71)","v":8876.0171611875012},{"$f":"H115*(1-'Generation Inputs'!$D$71)","v":8831.6370753815645},{"$f":"I115*(1-'Generation Inputs'!$D$71)","v":8787.4788900046569},{"$f":"J115*(1-'Generation Inputs'!$D$71)","v":8743.541495554633},{"$f":"K115*(1-'Generation Inputs'!$D$71)","v":8699.8237880768593},{"$f":"L115*(1-'Generation Inputs'!$D$71)","v":8656.3246691364748},{"$f":"M115*(1-'Generation Inputs'!$D$71)","v":8613.0430457907933},{"$f":"N115*(1-'Generation Inputs'!$D$71)","v":8569.9778305618383},{"$f":"O115*(1-'Generation Inputs'!$D$71)","v":8527.1279414090295},{"$f":"P115*(1-'Generation Inputs'!$D$71)","v":8484.4923017019846},{"$f":"Q115*(1-'Generation Inputs'!$D$71)","v":8442.0698401934751},{"$f":"R115*(1-'Generation Inputs'!$D$71)","v":8399.8594909925068},{"$f":"S115*(1-'Generation Inputs'!$D$71)","v":8357.8601935375445},{"$f":"T115*(1-'Generation Inputs'!$D$71)","v":8316.0708925698564},{"$f":"U115*(1-'Generation Inputs'!$D$71)","v":8274.4905381070075},{"$f":"V115*(1-'Generation Inputs'!$D$71)","v":8233.1180854164722},{"$f":"W115*(1-'Generation Inputs'!$D$71)","v":8191.9524949893903},{"$f":"X115*(1-'Generation Inputs'!$D$71)","v":8150.9927325144436},{"$f":"Y115*(1-'Generation Inputs'!$D$71)","v":8110.2377688518709},{"$f":"Z115*(1-'Generation Inputs'!$D$71)","v":8069.6865800076112},{"$f":"AA115*(1-'Generation Inputs'!$D$71)","v":8029.3381471075727},{"$f":"AB115*(1-'Generation Inputs'!$D$71)","v":7989.1914563720347},{"$f":"AC115*(1-'Generation Inputs'!$D$71)","v":7949.2454990901742}]
[null,"December",{"$f":"'Generation Inputs'!$D$7*D98","v":9157.9951171875},"kWh's per mo.",null,{"$f":"C116*(1-'Generation Inputs'!$D$71)","v":9112.205141601562},{"$f":"F116*(1-'Generation Inputs'!$D$71)","v":9066.644115893554},{"$f":"G116*(1-'Generation Inputs'!$D$71)","v":9021.3108953140854},{"$f":"H116*(1-'Generation Inputs'!$D$71)","v":8976.2043408375157},{"$f":"I116*(1-'Generation Inputs'!$D$71)","v":8931.3233191333275},{"$f":"J116*(1-'Generation Inputs'!$D$71)","v":8886.666702537661},{"$f":"K116*(1-'Generation Inputs'!$D$71)","v":8842.2333690249725},{"$f":"L116*(1-'Generation Inputs'!$D$71)","v":8798.0222021798472},{"$f":"M116*(1-'Generation Inputs'!$D$71)","v":8754.0320911689487},{"$f":"N116*(1-'Generation Inputs'!$D$71)","v":8710.2619307131044},{"$f":"O116*(1-'Generation Inputs'!$D$71)","v":8666.7106210595393},{"$f":"P116*(1-'Generation Inputs'!$D$71)","v":8623.3770679542413},{"$f":"Q116*(1-'Generation Inputs'!$D$71)","v":8580.2601826144692},{"$f":"R116*(1-'Generation Inputs'!$D$71)","v":8537.358881701397},{"$f":"S116*(1-'Generation Inputs'!$D$71)","v":8494.672087292889},{"$f":"T116*(1-'Generation Inputs'!$D$71)","v":8452.1987268564244},{"$f":"U116*(1-'Generation Inputs'!$D$71)","v":8409.9377332221429},{"$f":"V116*(1-'Generation Inputs'!$D$71)","v":8367.8880445560317},{"$f":"W116*(1-'Generation Inputs'!$D$71)","v":8326.0486043332512},{"$f":"X116*(1-'Generation Inputs'!$D$71)","v":8284.4183613115856},{"$f":"Y116*(1-'Generation Inputs'!$D$71)","v":8242.9962695050272},{"$f":"Z116*(1-'Generation Inputs'!$D$71)","v":8201.7812881575028},{"$f":"AA116*(1-'Generation Inputs'!$D$71)","v":8160.7723817167152},{"$f":"AB116*(1-'Generation Inputs'!$D$71)","v":8119.9685198081315},{"$f":"AC116*(1-'Generation Inputs'!$D$71)","v":8079.3686772090905}]
[null,"Annual",{"$f":"SUM(C105:C116)","v":233433.427734375},"kWh's per yr.",null,{"$f":"SUM(F105:F116)","v":232266.26059570315},231104.92929272461,229949.40464626104,228799.65762302966,227655.65933491453,226517.38103823995,225384.79413304877,224257.87016238354,223136.58081157159,222020.89790751375,220910.79341797618,219806.23945088629,218707.20825363183,217613.67221236372,216525.60385130186,215442.97583204534,214365.76095288512,213293.93214812069,212227.46248738014,211166.32517494317,210110.49354906849,209059.94108132317,208014.64137591652,206974.56816903697,205939.69532819182,null,{"$f":"SUM(F117:AE117)","v":5471252.7488304619}]
[]
[]
[null,"Direct Load Offest Value"]
[]
[null,"Load Offset Generation Estimate"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C105*'Generation Inputs'!$D$51","v":8844.2431640625},"kWh's per mo.",null,{"$f":"($C124)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":8844.2431640625},{"$f":"($C124)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":8800.0219482421871},{"$f":"($C124)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":8755.8007324218743},{"$f":"($C124)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":8711.5795166015632},{"$f":"($C124)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":8667.3583007812504},{"$f":"($C124)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":8623.1370849609375},{"$f":"($C124)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":8578.9158691406246},{"$f":"($C124)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":8534.6946533203118},{"$f":"($C124)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":8490.4734374999989},{"$f":"($C124)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":8446.2522216796879},{"$f":"($C124)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":8402.031005859375},{"$f":"($C124)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":8357.8097900390621},{"$f":"($C124)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":8313.5885742187493},{"$f":"($C124)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":8269.3673583984382},{"$f":"($C124)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":8225.1461425781235},{"$f":"($C124)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":8180.9249267578125},{"$f":"($C124)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":8136.7037109375005},{"$f":"($C124)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":8092.4824951171877},{"$f":"($C124)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":8048.2612792968757},{"$f":"($C124)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":8004.0400634765629},{"$f":"($C124)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":7959.81884765625},{"$f":"($C124)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":7915.597631835938},{"$f":"($C124)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":7871.3764160156252},{"$f":"($C124)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":7827.1552001953123},{"$f":"($C124)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":7782.9339843750004}]
[null,"February",{"$f":"C106*'Generation Inputs'!$D$51","v":11409},"kWh's per mo.",null,{"$f":"($C125)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":11409},{"$f":"($C125)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":11351.955},{"$f":"($C125)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":11294.91},{"$f":"($C125)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":11237.865},{"$f":"($C125)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":11180.82},{"$f":"($C125)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":11123.775},{"$f":"($C125)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":11066.73},{"$f":"($C125)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":11009.684999999999},{"$f":"($C125)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":10952.64},{"$f":"($C125)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":10895.594999999999},{"$f":"($C125)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":10838.55},{"$f":"($C125)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":10781.504999999999},{"$f":"($C125)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":10724.46},{"$f":"($C125)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":10667.415000000001},{"$f":"($C125)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":10610.369999999999},{"$f":"($C125)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":10553.325000000001},{"$f":"($C125)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":10496.28},{"$f":"($C125)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":10439.235000000001},{"$f":"($C125)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":10382.19},{"$f":"($C125)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":10325.145},{"$f":"($C125)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":10268.1},{"$f":"($C125)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":10211.055},{"$f":"($C125)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":10154.01},{"$f":"($C125)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":10096.965},{"$f":"($C125)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":10039.92}]
[null,"March",{"$f":"C107*'Generation Inputs'!$D$51","v":17243.396484375},"kWh's per mo.",null,{"$f":"($C126)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":17243.396484375},{"$f":"($C126)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":17157.179501953124},{"$f":"($C126)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":17070.962519531251},{"$f":"($C126)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":16984.745537109375},{"$f":"($C126)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":16898.528554687498},{"$f":"($C126)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":16812.311572265626},{"$f":"($C126)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":16726.094589843749},{"$f":"($C126)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":16639.877607421873},{"$f":"($C126)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":16553.660625},{"$f":"($C126)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":16467.443642578124},{"$f":"($C126)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":16381.22666015625},{"$f":"($C126)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":16295.009677734373},{"$f":"($C126)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":16208.792695312499},{"$f":"($C126)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":16122.575712890626},{"$f":"($C126)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":16036.358730468748},{"$f":"($C126)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":15950.141748046875},{"$f":"($C126)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":15863.924765625001},{"$f":"($C126)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":15777.707783203126},{"$f":"($C126)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":15691.49080078125},{"$f":"($C126)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":15605.273818359376},{"$f":"($C126)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":15519.056835937501},{"$f":"($C126)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":15432.839853515625},{"$f":"($C126)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":15346.62287109375},{"$f":"($C126)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":15260.405888671876},{"$f":"($C126)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":15174.188906249999}]
[null,"April",{"$f":"C108*'Generation Inputs'!$D$51","v":20333.232421875004},"kWh's per mo.",null,{"$f":"($C127)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":20333.232421875004},{"$f":"($C127)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":20231.56625976563},{"$f":"($C127)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":20129.900097656253},{"$f":"($C127)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":20028.233935546879},{"$f":"($C127)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":19926.567773437502},{"$f":"($C127)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":19824.901611328129},{"$f":"($C127)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":19723.235449218751},{"$f":"($C127)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":19621.569287109378},{"$f":"($C127)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":19519.903125000004},{"$f":"($C127)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":19418.236962890627},{"$f":"($C127)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":19316.570800781254},{"$f":"($C127)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":19214.904638671876},{"$f":"($C127)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":19113.238476562503},{"$f":"($C127)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":19011.572314453129},{"$f":"($C127)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":18909.906152343752},{"$f":"($C127)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":18808.239990234379},{"$f":"($C127)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":18706.573828125005},{"$f":"($C127)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":18604.907666015628},{"$f":"($C127)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":18503.241503906254},{"$f":"($C127)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":18401.575341796877},{"$f":"($C127)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":18299.909179687504},{"$f":"($C127)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":18198.24301757813},{"$f":"($C127)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":18096.576855468753},{"$f":"($C127)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":17994.910693359379},{"$f":"($C127)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":17893.244531250002}]
[null,"May",{"$f":"C109*'Generation Inputs'!$D$51","v":20037.69873046875},"kWh's per mo.",null,{"$f":"($C128)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":20037.69873046875},{"$f":"($C128)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":19937.510236816404},{"$f":"($C128)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":19837.321743164062},{"$f":"($C128)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":19737.133249511717},{"$f":"($C128)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":19636.944755859375},{"$f":"($C128)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":19536.756262207029},{"$f":"($C128)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":19436.567768554687},{"$f":"($C128)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":19336.379274902341},{"$f":"($C128)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":19236.190781249999},{"$f":"($C128)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":19136.002287597654},{"$f":"($C128)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":19035.813793945312},{"$f":"($C128)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":18935.625300292966},{"$f":"($C128)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":18835.436806640624},{"$f":"($C128)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":18735.248312988282},{"$f":"($C128)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":18635.059819335936},{"$f":"($C128)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":18534.871325683594},{"$f":"($C128)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":18434.682832031252},{"$f":"($C128)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":18334.494338378907},{"$f":"($C128)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":18234.305844726565},{"$f":"($C128)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":18134.117351074219},{"$f":"($C128)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":18033.928857421877},{"$f":"($C128)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":17933.740363769532},{"$f":"($C128)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":17833.55187011719},{"$f":"($C128)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":17733.363376464844},{"$f":"($C128)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":17633.174882812502}]
[null,"June",{"$f":"C110*'Generation Inputs'!$D$51","v":20573.975097656254},"kWh's per mo.",null,{"$f":"($C129)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":20573.975097656254},{"$f":"($C129)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":20471.105222167971},{"$f":"($C129)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":20368.235346679692},{"$f":"($C129)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":20265.36547119141},{"$f":"($C129)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":20162.495595703127},{"$f":"($C129)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":20059.625720214848},{"$f":"($C129)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":19956.755844726566},{"$f":"($C129)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":19853.885969238283},{"$f":"($C129)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":19751.016093750004},{"$f":"($C129)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":19648.146218261722},{"$f":"($C129)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":19545.276342773439},{"$f":"($C129)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":19442.40646728516},{"$f":"($C129)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":19339.536591796877},{"$f":"($C129)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":19236.666716308599},{"$f":"($C129)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":19133.796840820316},{"$f":"($C129)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":19030.926965332037},{"$f":"($C129)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":18928.057089843755},{"$f":"($C129)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":18825.187214355472},{"$f":"($C129)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":18722.317338867193},{"$f":"($C129)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":18619.44746337891},{"$f":"($C129)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":18516.577587890628},{"$f":"($C129)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":18413.707712402349},{"$f":"($C129)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":18310.837836914066},{"$f":"($C129)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":18207.967961425784},{"$f":"($C129)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":18105.098085937505}]
[null,"July",{"$f":"C111*'Generation Inputs'!$D$51","v":20072.274902343754},"kWh's per mo.",null,{"$f":"($C130)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":20072.274902343754},{"$f":"($C130)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":19971.913527832035},{"$f":"($C130)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":19871.552153320317},{"$f":"($C130)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":19771.190778808595},{"$f":"($C130)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":19670.829404296877},{"$f":"($C130)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":19570.468029785159},{"$f":"($C130)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":19470.106655273441},{"$f":"($C130)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":19369.745280761723},{"$f":"($C130)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":19269.383906250001},{"$f":"($C130)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":19169.022531738283},{"$f":"($C130)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":19068.661157226565},{"$f":"($C130)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":18968.299782714847},{"$f":"($C130)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":18867.938408203128},{"$f":"($C130)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":18767.57703369141},{"$f":"($C130)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":18667.215659179688},{"$f":"($C130)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":18566.854284667974},{"$f":"($C130)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":18466.492910156256},{"$f":"($C130)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":18366.131535644534},{"$f":"($C130)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":18265.770161132816},{"$f":"($C130)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":18165.408786621098},{"$f":"($C130)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":18065.047412109379},{"$f":"($C130)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":17964.686037597661},{"$f":"($C130)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":17864.324663085939},{"$f":"($C130)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":17763.963288574221},{"$f":"($C130)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":17663.601914062503}]
[null,"August",{"$f":"C112*'Generation Inputs'!$D$51","v":18278.24267578125},"kWh's per mo.",null,{"$f":"($C131)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":18278.24267578125},{"$f":"($C131)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":18186.851462402345},{"$f":"($C131)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":18095.460249023436},{"$f":"($C131)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":18004.06903564453},{"$f":"($C131)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":17912.677822265625},{"$f":"($C131)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":17821.286608886719},{"$f":"($C131)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":17729.89539550781},{"$f":"($C131)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":17638.504182128905},{"$f":"($C131)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":17547.11296875},{"$f":"($C131)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":17455.721755371094},{"$f":"($C131)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":17364.330541992185},{"$f":"($C131)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":17272.93932861328},{"$f":"($C131)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":17181.548115234375},{"$f":"($C131)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":17090.156901855469},{"$f":"($C131)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":16998.76568847656},{"$f":"($C131)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":16907.374475097658},{"$f":"($C131)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":16815.983261718749},{"$f":"($C131)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":16724.592048339844},{"$f":"($C131)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":16633.200834960939},{"$f":"($C131)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":16541.809621582033},{"$f":"($C131)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":16450.418408203124},{"$f":"($C131)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":16359.027194824219},{"$f":"($C131)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":16267.635981445314},{"$f":"($C131)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":16176.244768066406},{"$f":"($C131)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":16084.853554687501}]
[null,"September",{"$f":"C113*'Generation Inputs'!$D$51","v":14093.78466796875},"kWh's per mo.",null,{"$f":"($C132)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":14093.78466796875},{"$f":"($C132)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":14023.315744628906},{"$f":"($C132)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":13952.846821289062},{"$f":"($C132)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":13882.377897949218},{"$f":"($C132)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":13811.908974609374},{"$f":"($C132)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":13741.44005126953},{"$f":"($C132)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":13670.971127929688},{"$f":"($C132)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":13600.502204589844},{"$f":"($C132)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":13530.03328125},{"$f":"($C132)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":13459.564357910156},{"$f":"($C132)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":13389.095434570312},{"$f":"($C132)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":13318.626511230468},{"$f":"($C132)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":13248.157587890624},{"$f":"($C132)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":13177.688664550782},{"$f":"($C132)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":13107.219741210936},{"$f":"($C132)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":13036.750817871094},{"$f":"($C132)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":12966.28189453125},{"$f":"($C132)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":12895.812971191406},{"$f":"($C132)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":12825.344047851562},{"$f":"($C132)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":12754.875124511718},{"$f":"($C132)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":12684.406201171876},{"$f":"($C132)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":12613.937277832032},{"$f":"($C132)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":12543.468354492188},{"$f":"($C132)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":12472.999431152344},{"$f":"($C132)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":12402.5305078125}]
[null,"October",{"$f":"C114*'Generation Inputs'!$D$51","v":10562.851318359375},"kWh's per mo.",null,{"$f":"($C133)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":10562.851318359375},{"$f":"($C133)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":10510.037061767578},{"$f":"($C133)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":10457.222805175781},{"$f":"($C133)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":10404.408548583984},{"$f":"($C133)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":10351.594291992187},{"$f":"($C133)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":10298.78003540039},{"$f":"($C133)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":10245.965778808593},{"$f":"($C133)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":10193.151522216796},{"$f":"($C133)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":10140.337265624999},{"$f":"($C133)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":10087.523009033202},{"$f":"($C133)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":10034.708752441406},{"$f":"($C133)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":9981.8944958496086},{"$f":"($C133)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":9929.0802392578116},{"$f":"($C133)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":9876.2659826660165},{"$f":"($C133)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":9823.4517260742177},{"$f":"($C133)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":9770.6374694824226},{"$f":"($C133)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":9717.8232128906257},{"$f":"($C133)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":9665.0089562988287},{"$f":"($C133)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":9612.1946997070318},{"$f":"($C133)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":9559.3804431152348},{"$f":"($C133)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":9506.5661865234379},{"$f":"($C133)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":9453.7519299316409},{"$f":"($C133)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":9400.937673339844},{"$f":"($C133)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":9348.123416748047},{"$f":"($C133)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":9295.3091601562501}]
[null,"November",{"$f":"C115*'Generation Inputs'!$D$51","v":6757.875},"kWh's per mo.",null,{"$f":"($C134)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6757.875},{"$f":"($C134)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6724.0856249999997},{"$f":"($C134)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6690.2962500000003},{"$f":"($C134)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6656.506875},{"$f":"($C134)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6622.7174999999997},{"$f":"($C134)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6588.9281249999995},{"$f":"($C134)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6555.1387500000001},{"$f":"($C134)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6521.3493749999998},{"$f":"($C134)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6487.5599999999995},{"$f":"($C134)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6453.7706250000001},{"$f":"($C134)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6419.9812499999998},{"$f":"($C134)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6386.1918749999995},{"$f":"($C134)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6352.4024999999992},{"$f":"($C134)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6318.6131250000008},{"$f":"($C134)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6284.8237499999996},{"$f":"($C134)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6251.0343750000002},{"$f":"($C134)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6217.2449999999999},{"$f":"($C134)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6183.4556250000005},{"$f":"($C134)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6149.6662500000002},{"$f":"($C134)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6115.8768749999999},{"$f":"($C134)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6082.0875000000005},{"$f":"($C134)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6048.2981250000003},{"$f":"($C134)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6014.50875},{"$f":"($C134)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":5980.7193749999997},{"$f":"($C134)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":5946.93}]
[null,"December",{"$f":"C116*'Generation Inputs'!$D$51","v":6868.496337890625},"kWh's per mo.",null,{"$f":"($C135)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6868.496337890625},{"$f":"($C135)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6834.1538562011719},{"$f":"($C135)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6799.8113745117189},{"$f":"($C135)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6765.4688928222658},{"$f":"($C135)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6731.1264111328128},{"$f":"($C135)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6696.7839294433588},{"$f":"($C135)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6662.4414477539058},{"$f":"($C135)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6628.0989660644527},{"$f":"($C135)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6593.7564843749997},{"$f":"($C135)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6559.4140026855466},{"$f":"($C135)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6525.0715209960936},{"$f":"($C135)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6490.7290393066405},{"$f":"($C135)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6456.3865576171875},{"$f":"($C135)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6422.0440759277344},{"$f":"($C135)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6387.7015942382804},{"$f":"($C135)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6353.3591125488283},{"$f":"($C135)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6319.0166308593753},{"$f":"($C135)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6284.6741491699222},{"$f":"($C135)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6250.3316674804692},{"$f":"($C135)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6215.9891857910161},{"$f":"($C135)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6181.646704101563},{"$f":"($C135)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6147.3042224121091},{"$f":"($C135)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6112.961740722656},{"$f":"($C135)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6078.619259033203},{"$f":"($C135)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6044.2767773437499}]
[null,"Annual",{"$f":"SUM(C124:C135)","v":175075.07080078125},"kWh's per yr.",null,{"$f":"SUM(F124:F135)","v":175075.07080078125},174199.69544677736,173324.32009277347,172448.94473876955,171573.56938476564,170698.19403076175,169822.81867675783,168947.44332275388,168072.06796875002,167196.69261474611,166321.31726074219,165445.94190673827,164570.56655273435,163695.19119873049,162819.81584472655,161944.44049072266,161069.06513671877,160193.68978271482,159318.31442871099,158442.93907470704,157567.56372070315,156692.18836669924,155816.81301269535,154941.4376586914,154066.06230468751,null,{"$f":"SUM(F136:AE136)","v":4114264.1638183594}]
[]
[null,"Load Offset Rate Schedule"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C140*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F140*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G140*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H140*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I140*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J140*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K140*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L140*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M140*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N140*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O140*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P140*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q140*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R140*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S140*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T140*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U140*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V140*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W140*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X140*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y140*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z140*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA140*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB140*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC140*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"February",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C141*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F141*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G141*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H141*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I141*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J141*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K141*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L141*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M141*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N141*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O141*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P141*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q141*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R141*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S141*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T141*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U141*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V141*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W141*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X141*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y141*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z141*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA141*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB141*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC141*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"March",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C142*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F142*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G142*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H142*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I142*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J142*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K142*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L142*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M142*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N142*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O142*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P142*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q142*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R142*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S142*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T142*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U142*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V142*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W142*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X142*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y142*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z142*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA142*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB142*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC142*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"April",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C143*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F143*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G143*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H143*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I143*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J143*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K143*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L143*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M143*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N143*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O143*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P143*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q143*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R143*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S143*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T143*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U143*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V143*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W143*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X143*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y143*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z143*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA143*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB143*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC143*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"May",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C144*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F144*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G144*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H144*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I144*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J144*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K144*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L144*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M144*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N144*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O144*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P144*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q144*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R144*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S144*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T144*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U144*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V144*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W144*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X144*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y144*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z144*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA144*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB144*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC144*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"June",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C145*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F145*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G145*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H145*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I145*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J145*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K145*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L145*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M145*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N145*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O145*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P145*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q145*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R145*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S145*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T145*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U145*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V145*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W145*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X145*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y145*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z145*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA145*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB145*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC145*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"July",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C146*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F146*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G146*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H146*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I146*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J146*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K146*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L146*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M146*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N146*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O146*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P146*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q146*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R146*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S146*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T146*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U146*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V146*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W146*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X146*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y146*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z146*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA146*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB146*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC146*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"August",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C147*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F147*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G147*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H147*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I147*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J147*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K147*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L147*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M147*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N147*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O147*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P147*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q147*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R147*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S147*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T147*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U147*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V147*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W147*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X147*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y147*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z147*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA147*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB147*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC147*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"September",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C148*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F148*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G148*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H148*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I148*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J148*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K148*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L148*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M148*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N148*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O148*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P148*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q148*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R148*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S148*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T148*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U148*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V148*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W148*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X148*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y148*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z148*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA148*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB148*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC148*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"October",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C149*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F149*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G149*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H149*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I149*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J149*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K149*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L149*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M149*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N149*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O149*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P149*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q149*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R149*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S149*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T149*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U149*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V149*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W149*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X149*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y149*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z149*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA149*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB149*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC149*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"November",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C150*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F150*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G150*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H150*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I150*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J150*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K150*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L150*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M150*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N150*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O150*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P150*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q150*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R150*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S150*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T150*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U150*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V150*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W150*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X150*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y150*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z150*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA150*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB150*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC150*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"December",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C151*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F151*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G151*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H151*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I151*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J151*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K151*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L151*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M151*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N151*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O151*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P151*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q151*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R151*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S151*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T151*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U151*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V151*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W151*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X151*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y151*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z151*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA151*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB151*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC151*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[]
[null,"Load Offset Revenue Estimate"]
[null,"Month"]
[null,"January",null,"$ per mo.",null,{"$f":"F124*F140","v":772.65961554199225},{"$f":"G124*G140","v":790.1688550897893},808.05446609916839,826.32384298270165,844.98450040737907,864.04407426605769,883.51032260998409,903.391126539477,923.69449104972387,944.42854582850589,965.60154600252497,987.22187282886148,1009.2980343279298,1031.8386658541494,1054.8525306003762,1078.3485200319753,1102.3356542462218,1126.8230822525588,1151.8200821690207,1177.3360613299496,1203.3805562999225,1229.9632327885881,1257.0938854608924,1284.7824376369483,1313.0389408755536]
[null,"February",null,"$ per mo.",null,{"$f":"F125*F141","v":996.72446700000012},1019.3112401466872,1042.3835293432537,1065.9508733203143,1090.0229659356819,1114.6096574275273,1139.7209556173252,1165.3670270588298,1191.5581981291427,1218.3049560577729,1245.6179498893928,1273.5079913758109,1301.9860557924815,1331.0632826746644,1360.7509764681372,1391.0606070891456,1422.0038103880281,1453.5923885107456,1485.8383101522661,1518.7537106955183,1552.3508922293574,1586.6423234387041,1621.6406393597399,1657.3586409927389,1693.8092947648095]
[null,"March",null,"$ per mo.",null,{"$f":"F126*F142","v":1506.4348470644534},1540.5721671337808,1575.4432890917578,1611.0626296369505,1647.4448399249143,1684.6048074622006,1722.5576579244719,1761.3187568930466,1800.9037115039241,1841.3283720030888,1882.6088332016084,1924.7614358237465,1967.8027677410246,2011.7496650848411,2056.619213229952,2102.4287476407681,2149.1958545720727,2196.9383716154312,2245.6743880821523,2295.422245213304,2346.2005362068626,2398.0281060516722,2450.9240511574517,2504.9077187696312,2559.9987061573506]
[null,"April",null,"$ per mo.",null,{"$f":"F127*F143","v":1776.3721840722662},1816.6265541355278,1857.7462156955683,1899.7481687722493,1942.6496898546552,1986.4683341344892,2031.2219376499743,2076.9286193335683,2123.6067829564772,2171.2751189626529,2219.9526061846327,2269.6585134332149,2320.4124009526554,2372.2341217326548,2425.1438226680689,2479.1619455568534,2534.3092279263428,2590.6067036775721,2648.0757035368592,2706.7378553034519,2766.6150838815461,2827.72961108449,2890.10395519849,2953.760930292598,3018.7236452612024]
[null,"May",null,"$ per mo.",null,{"$f":"F128*F144","v":1750.5534741899417},1790.2227664685597,1830.7447736508764,1872.1362486696919,1914.4142169086858,1957.5959784033455,2001.6991099537127,2046.741467142331,2092.7411862505,2139.7166860656166,2187.6866695720723,2236.6701255178273,2286.686329848455,2337.7548470000602,2389.8955310421338,2443.1285266609921,2497.4742699740482,2552.9534891647654,2609.5872049276795,2667.3967307124453,2726.4036727553885,2786.6299298865551,2848.0976930997626,2910.8294448726106,2974.8479582228938]
[null,"June",null,"$ per mo.",null,{"$f":"F129*F145","v":1797.4041864565436},1838.1351627258352,1879.7416754242386,1922.240925849512,1965.6503950419958,2009.9878460444486,2055.2713260713331,2101.5191685807754,2148.7499952421017,2196.9827177915517,2246.2365397684284,2296.5309581236015,2347.8857646919273,2400.3210475197766,2453.8571920384688,2508.5148820740355,2564.3151006832845,2621.2791308057458,2679.4285557206044,2738.7852592972763,2799.3714260278084,2861.2095408287632,2924.3223885997595,2988.7330535252886,3054.4649181058721]
[null,"July",null,"$ per mo.",null,{"$f":"F130*F146","v":1753.5741522934575},1793.3118961585797,1833.9038263347441,1875.3667246628759,1917.7176459049074,1960.9739199485075,2005.1531539234707,2050.2732342231488,2096.3523284240105,2143.4088870961032,2191.4616454968655,2240.5296251404061,2290.6321352340224,2341.7887739733501,2394.0194296871896,2447.3442818226422,2501.7838017607855,2557.358753452726,2614.0901938653856,2671.9994732259706,2731.1082350535776,2791.4384159659112,2853.0122452485916,2915.8522441739942,2979.9812250560312]
[null,"August",null,"$ per mo.",null,{"$f":"F131*F147","v":1596.8421148842776},1633.0281540496703,1669.9920335325912,1707.7490352361874,1746.3146895913083,1785.7047775641815,1825.9353325836428,1867.0226423818935,1908.9832507424935,1951.8339591490039,1995.5918283274123,2040.2741796751518,2085.8985965692214,2132.4829255455807,2180.0452773416523,2228.6040277934085,2278.17781857814,2328.7855577936639,2380.4464203642606,2433.1798482632971,2487.0055505420055,2541.9435031534786,2598.0139485604691,2655.2373951151103,2713.6346161981846]
[null,"September",null,"$ per mo.",null,{"$f":"F132*F148","v":1231.2753099477541},1259.1772397464802,1287.6789380314754,1316.7921882031505,1346.5289652939027,1376.9014375161698,1407.9219677484575,1439.6031149546902,1471.9576355320346,1504.9984845821177,1538.7388171003411,1573.1919890777529,1608.3715585097013,1644.2912863052272,1680.9651370909053,1718.4072799025594,1756.6320887579918,1795.6541431035869,1835.4882281273208,1876.1493349304183,1917.6526605495424,1960.0136078210819,2003.24778507874,2047.3710056752552,2092.3992873187162]
[null,"October",null,"$ per mo.",null,{"$f":"F133*F149","v":922.80237972583018},943.71400445279721,965.07513692343628,986.89460842824167,1009.1813938798944,1031.9446129734811,1055.1935313002252,1078.937561411246,1103.1862638277094,1127.949347993567,1153.2366731669097,1179.058249245787,1205.4242375241595,1232.3449513734627,1259.8308568450582,1287.8925731886559,1316.5408732815529,1345.7866839633521,1375.6410862705523,1406.1153155651984,1437.2207615515138,1468.9689681741868,1501.371633391723,1534.4406088179906,1568.1878992248078]
[null,"November",null,"$ per mo.",null,{"$f":"F134*F150","v":590.38823362500011},603.76702138717621,617.43339410645467,631.39300184411604,645.65158654769016,660.21498279323782,675.08911849789047,690.2800156004198,705.79379070750986,721.63665570329761,737.81491831964058,754.33498266445861,771.20334970537431,788.42661770576274,806.01148261018614,823.964738376068,842.29327724831217,861.00408997344698,880.10426594971034,899.60099330935896,919.50155892930752,939.81334836605595,960.54384571068465,981.70063335952352,1003.2913916959188]
[null,"December",null,"$ per mo.",null,{"$f":"F135*F151","v":600.05244556713876},613.65023403613566,627.54031501197676,641.72843104320214,656.22041806870982,671.02220617218813,686.13982030631973,701.57938098449097,717.34710493764294,733.4493057337902,749.89239435762306,766.68287974749785,783.82736928699444,801.3325692481028,819.20528518296885,837.45242226099617,856.08098554796084,875.09808022366053,894.51091173445832,914.32678587693624,934.55310880871116,955.1973869822956,976.26722699771972,997.770335369446,1019.7145182029273]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F155:F166)","v":15295.083410368656},15641.685295531019,15995.737593245542,16357.386678649191,16726.781307359728,17104.072634705833,17489.414234186806,17882.962115103917,18284.874739303272,18695.313036967069,19114.440421387451,19542.422802654117,19979.428600183946,20425.628754017631,20881.1967348051,21346.308552398099,21821.142762964741,22305.880474537258,22800.705350900269,23305.803613723128,23821.364042835543,24347.577974541779,24884.639297864022,25432.744448601134,25992.092401084268]
[]
[null,"Direct To Grid Net Metering Value"]
[]
[null,"Direct To Grid Energy Generation"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C105*'Generation Inputs'!$D$52","v":2948.0810546875},"kWh's per mo.",null,{"$f":"($C173)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":2948.0810546875},{"$f":"($C173)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":2933.3406494140627},{"$f":"($C173)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":2918.6002441406249},{"$f":"($C173)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":2903.8598388671876},{"$f":"($C173)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":2889.1194335937498},{"$f":"($C173)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":2874.3790283203125},{"$f":"($C173)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":2859.6386230468747},{"$f":"($C173)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":2844.8982177734374},{"$f":"($C173)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":2830.1578125000001},{"$f":"($C173)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":2815.4174072265623},{"$f":"($C173)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":2800.677001953125},{"$f":"($C173)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":2785.9365966796872},{"$f":"($C173)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":2771.1961914062499},{"$f":"($C173)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":2756.4557861328126},{"$f":"($C173)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":2741.7153808593748},{"$f":"($C173)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":2726.9749755859375},{"$f":"($C173)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":2712.2345703125002},{"$f":"($C173)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":2697.4941650390624},{"$f":"($C173)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":2682.7537597656251},{"$f":"($C173)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":2668.0133544921878},{"$f":"($C173)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":2653.27294921875},{"$f":"($C173)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":2638.5325439453127},{"$f":"($C173)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":2623.7921386718749},{"$f":"($C173)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":2609.0517333984376},{"$f":"($C173)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":2594.3113281249998}]
[null,"February",{"$f":"C106*'Generation Inputs'!$D$52","v":3803},"kWh's per mo.",null,{"$f":"($C174)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":3803},{"$f":"($C174)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":3783.9850000000001},{"$f":"($C174)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":3764.97},{"$f":"($C174)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":3745.9549999999999},{"$f":"($C174)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":3726.94},{"$f":"($C174)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":3707.9249999999997},{"$f":"($C174)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":3688.91},{"$f":"($C174)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":3669.895},{"$f":"($C174)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":3650.8799999999997},{"$f":"($C174)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":3631.8649999999998},{"$f":"($C174)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":3612.85},{"$f":"($C174)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":3593.835},{"$f":"($C174)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":3574.8199999999997},{"$f":"($C174)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":3555.8050000000003},{"$f":"($C174)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":3536.79},{"$f":"($C174)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":3517.7750000000001},{"$f":"($C174)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":3498.76},{"$f":"($C174)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":3479.7450000000003},{"$f":"($C174)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":3460.73},{"$f":"($C174)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":3441.7150000000001},{"$f":"($C174)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":3422.7000000000003},{"$f":"($C174)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":3403.6849999999999},{"$f":"($C174)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":3384.67},{"$f":"($C174)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":3365.6550000000002},{"$f":"($C174)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":3346.64}]
[null,"March",{"$f":"C107*'Generation Inputs'!$D$52","v":5747.798828125},"kWh's per mo.",null,{"$f":"($C175)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":5747.798828125},{"$f":"($C175)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":5719.0598339843746},{"$f":"($C175)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":5690.32083984375},{"$f":"($C175)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":5661.5818457031246},{"$f":"($C175)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":5632.8428515625001},{"$f":"($C175)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":5604.1038574218746},{"$f":"($C175)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":5575.3648632812501},{"$f":"($C175)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":5546.6258691406247},{"$f":"($C175)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":5517.8868750000001},{"$f":"($C175)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":5489.1478808593747},{"$f":"($C175)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":5460.4088867187502},{"$f":"($C175)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":5431.6698925781247},{"$f":"($C175)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":5402.9308984374993},{"$f":"($C175)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":5374.1919042968757},{"$f":"($C175)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":5345.4529101562493},{"$f":"($C175)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":5316.7139160156248},{"$f":"($C175)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":5287.9749218750003},{"$f":"($C175)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":5259.2359277343749},{"$f":"($C175)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":5230.4969335937503},{"$f":"($C175)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":5201.7579394531249},{"$f":"($C175)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":5173.0189453125004},{"$f":"($C175)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":5144.2799511718749},{"$f":"($C175)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":5115.5409570312504},{"$f":"($C175)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":5086.801962890625},{"$f":"($C175)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":5058.0629687500004}]
[null,"April",{"$f":"C108*'Generation Inputs'!$D$52","v":6777.7441406250009},"kWh's per mo.",null,{"$f":"($C176)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6777.7441406250009},{"$f":"($C176)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6743.8554199218761},{"$f":"($C176)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6709.9666992187513},{"$f":"($C176)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6676.0779785156255},{"$f":"($C176)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6642.1892578125007},{"$f":"($C176)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6608.3005371093759},{"$f":"($C176)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6574.4118164062511},{"$f":"($C176)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6540.5230957031254},{"$f":"($C176)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6506.6343750000005},{"$f":"($C176)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6472.7456542968757},{"$f":"($C176)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6438.8569335937509},{"$f":"($C176)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6404.9682128906252},{"$f":"($C176)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6371.0794921875004},{"$f":"($C176)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6337.1907714843765},{"$f":"($C176)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6303.3020507812507},{"$f":"($C176)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6269.4133300781259},{"$f":"($C176)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6235.5246093750011},{"$f":"($C176)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6201.6358886718763},{"$f":"($C176)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6167.7471679687515},{"$f":"($C176)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6133.8584472656257},{"$f":"($C176)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6099.9697265625009},{"$f":"($C176)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6066.0810058593761},{"$f":"($C176)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6032.1922851562513},{"$f":"($C176)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":5998.3035644531255},{"$f":"($C176)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":5964.4148437500007}]
[null,"May",{"$f":"C109*'Generation Inputs'!$D$52","v":6679.23291015625},"kWh's per mo.",null,{"$f":"($C177)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6679.23291015625},{"$f":"($C177)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6645.8367456054684},{"$f":"($C177)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6612.4405810546878},{"$f":"($C177)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6579.0444165039062},{"$f":"($C177)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6545.6482519531246},{"$f":"($C177)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6512.2520874023439},{"$f":"($C177)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6478.8559228515624},{"$f":"($C177)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6445.4597583007808},{"$f":"($C177)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6412.0635937500001},{"$f":"($C177)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6378.6674291992185},{"$f":"($C177)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6345.271264648437},{"$f":"($C177)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6311.8751000976563},{"$f":"($C177)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6278.4789355468747},{"$f":"($C177)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6245.082770996094},{"$f":"($C177)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6211.6866064453125},{"$f":"($C177)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6178.2904418945318},{"$f":"($C177)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6144.8942773437502},{"$f":"($C177)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6111.4981127929686},{"$f":"($C177)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6078.101948242188},{"$f":"($C177)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6044.7057836914064},{"$f":"($C177)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6011.3096191406248},{"$f":"($C177)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":5977.9134545898442},{"$f":"($C177)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":5944.5172900390626},{"$f":"($C177)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":5911.121125488281},{"$f":"($C177)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":5877.7249609375003}]
[null,"June",{"$f":"C110*'Generation Inputs'!$D$52","v":6857.9916992187509},"kWh's per mo.",null,{"$f":"($C178)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6857.9916992187509},{"$f":"($C178)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6823.7017407226567},{"$f":"($C178)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6789.4117822265634},{"$f":"($C178)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6755.1218237304693},{"$f":"($C178)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6720.831865234376},{"$f":"($C178)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6686.5419067382818},{"$f":"($C178)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6652.2519482421885},{"$f":"($C178)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6617.9619897460943},{"$f":"($C178)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6583.6720312500011},{"$f":"($C178)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6549.3820727539069},{"$f":"($C178)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6515.0921142578127},{"$f":"($C178)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6480.8021557617194},{"$f":"($C178)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6446.5121972656252},{"$f":"($C178)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6412.2222387695329},{"$f":"($C178)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6377.9322802734378},{"$f":"($C178)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6343.6423217773445},{"$f":"($C178)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6309.3523632812512},{"$f":"($C178)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6275.062404785157},{"$f":"($C178)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6240.7724462890637},{"$f":"($C178)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6206.4824877929696},{"$f":"($C178)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6172.1925292968763},{"$f":"($C178)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6137.9025708007821},{"$f":"($C178)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6103.6126123046888},{"$f":"($C178)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6069.3226538085946},{"$f":"($C178)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6035.0326953125004}]
[null,"July",{"$f":"C111*'Generation Inputs'!$D$52","v":6690.7583007812509},"kWh's per mo.",null,{"$f":"($C179)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6690.7583007812509},{"$f":"($C179)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6657.3045092773446},{"$f":"($C179)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6623.8507177734382},{"$f":"($C179)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6590.3969262695318},{"$f":"($C179)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6556.9431347656255},{"$f":"($C179)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6523.4893432617191},{"$f":"($C179)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6490.0355517578128},{"$f":"($C179)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6456.5817602539073},{"$f":"($C179)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6423.1279687500009},{"$f":"($C179)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6389.6741772460946},{"$f":"($C179)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6356.2203857421882},{"$f":"($C179)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6322.7665942382819},{"$f":"($C179)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6289.3128027343755},{"$f":"($C179)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6255.8590112304701},{"$f":"($C179)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6222.4052197265628},{"$f":"($C179)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6188.9514282226573},{"$f":"($C179)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6155.497636718751},{"$f":"($C179)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6122.0438452148446},{"$f":"($C179)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6088.5900537109383},{"$f":"($C179)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6055.1362622070319},{"$f":"($C179)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6021.6824707031255},{"$f":"($C179)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":5988.2286791992201},{"$f":"($C179)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":5954.7748876953137},{"$f":"($C179)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":5921.3210961914074},{"$f":"($C179)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":5887.867304687501}]
[null,"August",{"$f":"C112*'Generation Inputs'!$D$52","v":6092.74755859375},"kWh's per mo.",null,{"$f":"($C180)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6092.74755859375},{"$f":"($C180)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6062.2838208007815},{"$f":"($C180)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6031.8200830078122},{"$f":"($C180)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6001.3563452148437},{"$f":"($C180)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":5970.8926074218753},{"$f":"($C180)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":5940.4288696289059},{"$f":"($C180)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":5909.9651318359374},{"$f":"($C180)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":5879.501394042969},{"$f":"($C180)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":5849.0376562499996},{"$f":"($C180)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":5818.5739184570311},{"$f":"($C180)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":5788.1101806640627},{"$f":"($C180)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":5757.6464428710933},{"$f":"($C180)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":5727.1827050781249},{"$f":"($C180)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":5696.7189672851564},{"$f":"($C180)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":5666.255229492187},{"$f":"($C180)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":5635.7914916992186},{"$f":"($C180)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":5605.3277539062501},{"$f":"($C180)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":5574.8640161132817},{"$f":"($C180)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":5544.4002783203123},{"$f":"($C180)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":5513.9365405273438},{"$f":"($C180)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":5483.4728027343754},{"$f":"($C180)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":5453.009064941406},{"$f":"($C180)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":5422.5453271484375},{"$f":"($C180)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":5392.0815893554691},{"$f":"($C180)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":5361.6178515624997}]
[null,"September",{"$f":"C113*'Generation Inputs'!$D$52","v":4697.92822265625},"kWh's per mo.",null,{"$f":"($C181)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":4697.92822265625},{"$f":"($C181)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":4674.4385815429687},{"$f":"($C181)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":4650.9489404296874},{"$f":"($C181)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":4627.459299316406},{"$f":"($C181)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":4603.9696582031247},{"$f":"($C181)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":4580.4800170898434},{"$f":"($C181)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":4556.9903759765621},{"$f":"($C181)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":4533.5007348632807},{"$f":"($C181)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":4510.0110937499994},{"$f":"($C181)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":4486.521452636719},{"$f":"($C181)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":4463.0318115234377},{"$f":"($C181)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":4439.5421704101564},{"$f":"($C181)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":4416.052529296875},{"$f":"($C181)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":4392.5628881835937},{"$f":"($C181)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":4369.0732470703124},{"$f":"($C181)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":4345.5836059570311},{"$f":"($C181)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":4322.0939648437497},{"$f":"($C181)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":4298.6043237304693},{"$f":"($C181)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":4275.114682617188},{"$f":"($C181)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":4251.6250415039067},{"$f":"($C181)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":4228.1354003906254},{"$f":"($C181)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":4204.645759277344},{"$f":"($C181)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":4181.1561181640627},{"$f":"($C181)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":4157.6664770507814},{"$f":"($C181)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":4134.1768359375001}]
[null,"October",{"$f":"C114*'Generation Inputs'!$D$52","v":3520.950439453125},"kWh's per mo.",null,{"$f":"($C182)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":3520.950439453125},{"$f":"($C182)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":3503.3456872558595},{"$f":"($C182)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":3485.7409350585935},{"$f":"($C182)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":3468.1361828613281},{"$f":"($C182)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":3450.5314306640626},{"$f":"($C182)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":3432.9266784667966},{"$f":"($C182)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":3415.3219262695311},{"$f":"($C182)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":3397.7171740722656},{"$f":"($C182)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":3380.1124218749997},{"$f":"($C182)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":3362.5076696777342},{"$f":"($C182)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":3344.9029174804687},{"$f":"($C182)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":3327.2981652832032},{"$f":"($C182)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":3309.6934130859372},{"$f":"($C182)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":3292.0886608886722},{"$f":"($C182)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":3274.4839086914062},{"$f":"($C182)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":3256.8791564941407},{"$f":"($C182)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":3239.2744042968752},{"$f":"($C182)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":3221.6696520996097},{"$f":"($C182)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":3204.0648999023438},{"$f":"($C182)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":3186.4601477050783},{"$f":"($C182)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":3168.8553955078128},{"$f":"($C182)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":3151.2506433105468},{"$f":"($C182)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":3133.6458911132813},{"$f":"($C182)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":3116.0411389160158},{"$f":"($C182)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":3098.4363867187499}]
[null,"November",{"$f":"C115*'Generation Inputs'!$D$52","v":2252.625},"kWh's per mo.",null,{"$f":"($C183)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":2252.625},{"$f":"($C183)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":2241.3618750000001},{"$f":"($C183)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":2230.0987500000001},{"$f":"($C183)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":2218.8356250000002},{"$f":"($C183)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":2207.5724999999998},{"$f":"($C183)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":2196.3093749999998},{"$f":"($C183)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":2185.0462499999999},{"$f":"($C183)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":2173.7831249999999},{"$f":"($C183)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":2162.52},{"$f":"($C183)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":2151.256875},{"$f":"($C183)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":2139.9937500000001},{"$f":"($C183)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":2128.7306249999997},{"$f":"($C183)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":2117.4674999999997},{"$f":"($C183)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":2106.2043750000003},{"$f":"($C183)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":2094.9412499999999},{"$f":"($C183)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":2083.6781249999999},{"$f":"($C183)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":2072.415},{"$f":"($C183)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":2061.151875},{"$f":"($C183)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":2049.8887500000001},{"$f":"($C183)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":2038.6256250000001},{"$f":"($C183)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":2027.3625},{"$f":"($C183)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":2016.099375},{"$f":"($C183)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":2004.8362500000001},{"$f":"($C183)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":1993.5731250000001},{"$f":"($C183)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":1982.31}]
[null,"December",{"$f":"C116*'Generation Inputs'!$D$52","v":2289.498779296875},"kWh's per mo.",null,{"$f":"($C184)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":2289.498779296875},{"$f":"($C184)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":2278.0512854003905},{"$f":"($C184)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":2266.6037915039065},{"$f":"($C184)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":2255.1562976074219},{"$f":"($C184)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":2243.7088037109374},{"$f":"($C184)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":2232.2613098144529},{"$f":"($C184)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":2220.8138159179689},{"$f":"($C184)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":2209.3663220214844},{"$f":"($C184)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":2197.9188281249999},{"$f":"($C184)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":2186.4713342285154},{"$f":"($C184)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":2175.0238403320313},{"$f":"($C184)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":2163.5763464355468},{"$f":"($C184)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":2152.1288525390623},{"$f":"($C184)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":2140.6813586425783},{"$f":"($C184)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":2129.2338647460938},{"$f":"($C184)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":2117.7863708496093},{"$f":"($C184)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":2106.3388769531252},{"$f":"($C184)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":2094.8913830566407},{"$f":"($C184)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":2083.4438891601562},{"$f":"($C184)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":2071.9963952636717},{"$f":"($C184)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":2060.5489013671877},{"$f":"($C184)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":2049.1014074707032},{"$f":"($C184)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":2037.6539135742187},{"$f":"($C184)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":2026.2064196777344},{"$f":"($C184)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":2014.7589257812499}]
[null,"Annual",{"$f":"SUM(C173:C184)","v":58358.35693359375},"kWh's per yr.",null,{"$f":"SUM(F173:F184)","v":58358.35693359375},58066.565148925787,57774.773364257817,57482.981579589847,57191.189794921884,56899.398010253906,56607.606225585943,56315.814440917973,56024.022656250003,55732.230871582033,55440.43908691407,55148.647302246092,54856.855517578129,54565.063732910166,54273.271948242189,53981.480163574211,53689.688378906249,53397.896594238286,53106.104809570315,52814.313024902338,52522.521240234382,52230.729455566412,51938.937670898449,51647.145886230479,51355.354101562501,null,{"$f":"SUM(F185:AE185)","v":1371421.3879394531}]
[]
[null,"Rate Schedule: Direct to Grid Net Metering"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C189*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F189*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G189*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H189*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I189*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J189*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K189*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L189*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M189*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N189*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O189*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P189*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q189*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R189*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S189*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T189*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U189*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V189*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W189*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X189*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y189*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z189*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA189*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB189*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC189*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"February",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C190*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F190*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G190*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H190*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I190*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J190*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K190*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L190*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M190*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N190*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O190*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P190*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q190*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R190*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S190*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T190*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U190*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V190*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W190*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X190*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y190*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z190*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA190*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB190*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC190*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"March",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C191*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F191*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G191*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H191*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I191*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J191*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K191*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L191*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M191*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N191*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O191*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P191*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q191*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R191*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S191*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T191*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U191*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V191*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W191*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X191*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y191*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z191*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA191*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB191*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC191*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"April",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C192*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F192*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G192*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H192*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I192*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J192*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K192*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L192*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M192*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N192*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O192*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P192*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q192*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R192*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S192*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T192*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U192*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V192*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W192*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X192*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y192*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z192*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA192*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB192*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC192*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"May",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C193*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F193*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G193*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H193*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I193*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J193*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K193*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L193*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M193*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N193*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O193*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P193*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q193*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R193*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S193*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T193*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U193*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V193*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W193*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X193*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y193*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z193*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA193*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB193*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC193*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"June",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C194*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F194*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G194*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H194*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I194*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J194*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K194*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L194*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M194*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N194*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O194*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P194*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q194*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R194*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S194*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T194*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U194*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V194*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W194*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X194*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y194*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z194*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA194*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB194*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC194*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"July",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C195*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F195*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G195*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H195*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I195*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J195*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K195*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L195*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M195*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N195*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O195*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P195*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q195*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R195*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S195*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T195*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U195*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V195*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W195*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X195*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y195*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z195*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA195*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB195*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC195*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"August",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C196*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F196*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G196*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H196*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I196*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J196*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K196*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L196*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M196*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N196*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O196*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P196*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q196*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R196*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S196*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T196*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U196*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V196*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W196*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X196*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y196*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z196*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA196*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB196*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC196*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"September",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C197*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F197*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G197*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H197*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I197*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J197*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K197*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L197*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M197*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N197*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O197*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P197*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q197*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R197*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S197*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T197*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U197*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V197*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W197*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X197*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y197*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z197*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA197*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB197*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC197*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"October",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C198*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F198*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G198*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H198*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I198*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J198*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K198*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L198*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M198*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N198*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O198*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P198*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q198*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R198*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S198*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T198*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U198*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V198*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W198*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X198*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y198*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z198*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA198*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB198*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC198*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"November",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C199*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F199*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G199*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H199*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I199*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J199*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K199*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L199*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M199*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N199*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O199*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P199*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q199*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R199*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S199*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T199*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U199*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V199*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W199*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X199*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y199*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z199*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA199*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB199*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC199*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"December",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C200*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F200*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G200*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H200*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I200*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J200*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K200*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L200*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M200*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N200*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O200*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P200*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q200*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R200*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S200*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T200*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U200*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V200*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W200*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X200*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y200*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z200*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA200*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB200*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC200*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[]
[null,"Revenue Estimate: Direct to Grid Net Metering"]
[null,"Month"]
[null,"January",null,"$ per mo.",null,{"$f":"F173*F189","v":266.64331830468751},{"$f":"G173*G189","v":272.68572254079004},278.85801183030122,285.16273797050087,291.60249425823264,298.17991582514929,304.89767995952383,311.75850641362337,318.76515769559097,325.92043934473918,333.22720018910667,340.68833258407767,348.30677263081492,356.08550037319657,364.02753997189456,372.1359598541718,380.41387283791181,388.864436228334,397.49085188577965,406.29636626288453,415.28427040938504,424.45789994272837,433.82063498258236,443.37590004726059,453.12716390999486]
[null,"February",null,"$ per mo.",null,{"$f":"F174*F190","v":343.96765919999996},351.76231032513118,359.72451208708355,367.8575562830888,376.16478824447057,384.64960726910732,393.31546703656704,402.16587600461571,411.20439778574325,420.43465150229019,429.86031211869238,439.48511074929945,449.31283494015037,459.34732892302128,469.59249383998457,480.05228793664622,490.73072672214295,501.63188309390438,512.75988742509571,524.11892761257104,535.71324908307236,547.54715475531737,559.62500495551797,571.95121728376864,584.53026642864006]
[null,"March",null,"$ per mo.",null,{"$f":"F175*F191","v":519.867711928125},531.64843414812822,543.68238996107709,555.97455454137889,568.52998397408805,581.35381590852398,594.45127018570008,607.82764943760037,621.48833965625602,635.4388107304776,649.68461694800601,664.23139746074389,679.0848767106279,694.2508648135921,709.73525789896371,725.54403840151986,741.68327530330339,758.15912432218784,774.97782804403687,792.14571599517944,809.66920465178009,827.5547973825378,845.80908432100284,864.43874216363724,883.45053388959548]
[null,"April",null,"$ per mo.",null,{"$f":"F176*F192","v":613.02255764062511},626.91426181931934,641.10457639690196,655.59936804689357,670.40459885180235,685.52632707386283,700.97070789489305,716.74399412295679,732.85253686341139,749.30278615181737,766.10129154606921,783.25470267499179,800.76976974052388,818.65334397048446,836.91237801878435,855.55392630981589,874.58514532360061,894.01329381814242,913.84573298526902,934.08992653609312,954.75344071206291,975.84394421739239,997.36920806849832,1019.3371053558767,1041.7556109136697]
[null,"May",null,"$ per mo.",null,{"$f":"F177*F193","v":604.1125714851562},617.80236646758135,631.7864316912827,646.07054856052105,660.66059250182082,675.56253372350739,690.78243794481045,706.32646709225526,722.20087996095674,738.41203283833045,754.96638008761704,771.87047468850517,789.13096873201573,806.75461386668724,824.7482616929716,843.11886410261684,861.87347355967142,881.01924331960515,900.56342758288554,920.5133815791969,940.87656157832998,961.66052482359544,982.87292938344729,1004.5215339168222,1026.6141973475083]
[null,"June",null,"$ per mo.",null,{"$f":"F178*F194","v":620.28066042421881},634.33684047009206,648.69516642091355,663.36157441081184,678.34209711253175,693.6428645172997,709.2701046834402,725.23014445140461,741.52941012276438,758.1744281006138,775.17182548871244,792.52833064657614,810.25077369760618,828.34608698721672,846.82130548778491,865.68356714711786,884.94011317697652,904.5982882780612,924.66554079769867,945.14942281631488,966.05759015861622,987.39780232522003,1009.1779223403089,1031.4059165106876,1054.0898540914379]
[null,"July",null,"$ per mo.",null,{"$f":"F179*F195","v":605.15500157578128},618.86841906649011,632.87661457826448,647.18537949150209,661.80059937110514,676.72825472732791,691.97442174613866,707.54527298681194,723.44707804436428,739.68620417434147,756.26911687734957,773.20238044061068,790.49265843370165,808.1467141555089,826.17141102930441,844.57371294271547,863.36068452921211,882.53949138760731,902.11740023589766,922.10177899562893,942.500096802803,963.31992394117708,984.5689316936315,1006.2548921071038,1028.3856776663949]
[null,"August",null,"$ per mo.",null,{"$f":"F180*F196","v":551.06708278359372},563.55481394655283,576.31097627791382,589.34084353248807,602.64977523151015,616.2432173554821,630.12670300925697,644.30585305728084,658.78637672682112,673.57407217691105,688.67482703063649,704.09461886828763,719.83951567878989,735.91567626670997,752.32935061202113,769.08688017968575,786.19469817598554,803.65932974840155,821.48739212570547,839.68559469478475,858.26073901057441,877.219718735318,896.56951950322048,916.31721870639092,936.46998519780459]
[null,"September",null,"$ per mo.",null,{"$f":"F181*F197","v":424.91069519765625},434.53959646153032,444.37547665399921,454.42240220344013,464.6845056700526,475.1659862800899,485.87111043868316,496.80421221965759,507.96969383066278,519.37202605186803,531.01574864639213,542.90547074055792,555.04587117197525,567.44169880337233,580.09777279999855,593.01898286833409,606.21028945373826,619.67672389457118,633.42338853021272,647.45545676030122,661.77817305239103,676.3968528951184,691.31688269383949,706.54371960557819,722.08289130998821]
[null,"October",null,"$ per mo.",null,{"$f":"F182*F198","v":318.45729182695311},325.67385251704371,333.04553744808777,340.57539428111863,348.26652024090464,356.12206251633853,364.14521864478354,372.33923687917502,380.70741653662117,389.25310832719168,397.97971466152177,406.89068993580099,415.98954079265104,425.27982635633208,434.7651584406475,444.44920172784975,454.33567391677116,464.4283458383332,474.73104153650428,485.24763831269593,495.98206673150281,506.93831058560164,518.1204068175357,529.53244539601235,541.17856914424726]
[null,"November",null,"$ per mo.",null,{"$f":"F183*F199","v":203.7418218},208.35881522380981,213.07505365242352,217.89248691091058,222.81309653410477,227.83889602276437,232.971931089468,238.21427989347816,243.56805326376809,249.03539490937325,254.61848161618971,260.31952342930333,266.14076381989383,272.08447983571415,278.15298223410338,284.3486155964469,290.67375842294695,297.13082320652279,303.72225648460591,310.45053886754346,317.31818504227078,324.32774374985456,331.48179773545195,338.78296366916891,346.23389203623856]
[null,"December",null,"$ per mo.",null,{"$f":"F184*F200","v":207.07692239179687},211.76949253011736,216.56293223942725,221.45922326196774,226.46037956880957,231.56844762020606,236.78550661551424,242.11366873190272,247.55507935102969,253.11191727283733,258.78639491557192,264.58075850109731,270.4972882245313,276.53829840718839,282.70613763176965,289.00318885869666,295.43186952243354,301.99463160659656,308.69396169659734,315.53238100851127,322.51244539281015,329.63674531153731,336.90790578744833,344.32858632357346,351.90148079159832]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F204:F215)","v":5278.3032945585946},5397.9149255165867,5520.0976792376769,5644.9020694946239,5772.3794315594323,5902.5819288396588,6035.5625592487786,6171.3751612907627,6310.0744198379889,6451.7158715807909,6596.3559101258643,6744.0517907198509,6894.8616345732817,7048.8444327590232,7206.0600496582283,7366.5692259256166,7530.4335809446948,7697.7156147422675,7868.4787093302893,8042.7871294417037,8220.7060226255981,8402.3014186653982,8587.6402282824838,8776.7902410858806,8969.8201227271184]
[]
[]
[null,"REC Schedule"]
[null,"REC Term",{"$f":"'Generation Inputs'!D75","v":15}]
[null,"Total RECs produced during term",{"$f":"SUMIF(F101:AD101, \"<=\"&'Generation Inputs'!$D$75,F117:AD117)/1000","v":3364.6569527315505}]
[null,"Total REC Value over term",{"$f":"C221*'Generation Inputs'!D74","v":117762.99334560426}]
[]
[null,"Demand Charge Assumptions"]
[null,"Average Peak Demand Price Range",{"$f":"'Portfolio Planner'!D15","v":"Med ($7.00 to $15.00 per kW)"}]
[null,"Average Demand Charges Incurred",{"$f":"'Portfolio Planner'!D16","v":"Medium percentage of total costs"}]
[null,"Reduction Associated with Tariff",{"$f":"IF(C225=\"Low (less than $7.00 per kW)\",0.02,IF(C225=\"Med ($7.00 to $15.00 per kW)\",0.04,IF(C225=\"High (more than $15.00 per kW)\",0.06,0)))","v":0.04}]
[null,"Reduction Associated with Load",{"$f":"IF(C226=\"Low percentage of total costs\",0.02,IF(C226=\"Medium percentage of total costs\",0.04,IF(C226=\"High percentage of total costs\",0.06,0)))","v":0.04}]
[null,"Total Projected Reduction",{"$f":"C227+C228","v":0.08}]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"'Portfolio Planner'!L12","v":4000000},{"$f":"C232/C234","v":0.02}]
[null,"Non-solar",{"$f":"('Portfolio Planner'!D7-C232)","v":196000000},{"$f":"C233/C234","v":0.98}]
[null,"Annual Load:",{"$f":"'Portfolio Planner'!D7","v":200000000}]

{"sheet":"2","index":5,"n_rows":245,"n_cols":32,"rows_kept":245,"cut":false,"hidden":false,"merged":[[97,1,97,2],[19,1,19,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[236,2,236,3],[237,2,237,3],[238,2,238,3],[239,2,239,3],[110,1,110,2],[7,11,8,11],[7,12,8,12],[1,1,1,7],[1,8,1,10],[235,2,235,3],[98,1,98,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[108,1,108,2]]}
[null,"2 - Onsite Behind-the-Meter PPA"]
[null,"• New rooftop solar photovoltaic (PV) system installed behind the customer's meter\n• Solar array financed and owned by solar developer\n• Customer participates in Net Metering with local utility\n• Developer sells higher value RECs to finance installation",null,null,null,null,null,null,"Customer receives energy savings by purchasing electricity at a discount from the PV array installed on their roof and owned by a solar developer."]
[]
[null,"Third-party Owner: Financial Metrics",null,null,null,"Host Site: Financial Metrics"]
[]
[null,"Key Performace Indicator",null,null,null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF31+AF35+AF37+AF44","v":-606273.43625759811},null,"25-Year Costs:","$",{"$f":"AF82","v":-372045.18692047143},null,"25-yr Power",null,"Average Installation Size"]
[null,"25-Year Revenues:","$",{"$f":"AF34+AF36+AF51+AF59+AF65","v":843111.44666453544},null,"25-Year Revenues:","$",{"$f":"AF80+AF81+AF83+AF84","v":770170.11483864777},null,"Generation (kWh)",null,{"$f":"'Generation Inputs'!D7","v":200},"KW"]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":236838.01040693733},null,"25-Year Net Benefits:","$",{"$f":"H7+H8","v":398124.92791817634},null,{"$f":"SUM(F127:AD127)","v":5471252.7488304619}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E68+NPV('Generation Inputs'!D69,F68:Y68)","v":152399.82534963073},null,"25-Year Net Present Value (NPV):","$",{"$f":"E88+NPV('Generation Inputs'!D69,F88:AD88)","v":340275.99731951277}]
[null,"Return on Investment (ROI):","%",{"$f":"D8/(-D7)","v":1.3906455342475335},null,"Return on Investment (ROI):","%",{"$f":"H8/(-H7)","v":2.0700983157814101}]
[null,"Internal Rate of Return (IRR)","$",{"$f":"IRR(E73:AD73)","v":0.10884751143633364},null,"Internal Rate of Return (IRR)","$","NA",null,"25-Year"]
[null,"Upfront Costs","$",{"$f":"E31","v":-500642.79155188246},null,"Upfront Costs","$",{"$f":"E82","v":0},null,"Incremental LCOE"]
[null,"Average Annual Revenue","$",{"$f":"D9/25","v":9473.5204162774935},null,"Average Annual Revenue","$",{"$f":"H9/25","v":15924.997116727054},null,{"$f":"H10/J9","v":6.2193434107435518E-2}]
[null,"Payback Period:","years",{"$f":"E70","v":4.052336073350939},null,"Payback Period:","years",{"$f":"E88","v":0},null,"(25-year NPV/ 25-year Production)"]
[]
[]
[null,"Business Case"]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"INSTALLATION COSTS"]
[null,"Generation Equipment","$",0.47581941847550441,{"$f":"-(('Generation Inputs'!$D$7*'Generation Inputs'!$D$12)*1000)*$D23","v":-232199.87621604616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:AE23)","v":-232199.87621604616}]
[null,"Balance of Plant","$",0.23620447232666417,{"$f":"-(('Generation Inputs'!$D$7*'Generation Inputs'!$D$12)*1000)*$D24","v":-115267.78249541212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-115267.78249541212]
[null,"Interconnection","$",6.0103076242341374E-2,{"$f":"-(('Generation Inputs'!$D$7*'Generation Inputs'!$D$12)*1000)*$D25","v":-29330.301206262589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-29330.301206262589]
[null,"Development Costs & Fee","$",0.22787303295549008,{"$f":"-(('Generation Inputs'!$D$7*'Generation Inputs'!$D$12)*1000)*$D26","v":-111202.04008227916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-111202.04008227916]
[null,"Site Preparation cost","$/Installed watt",0.06,{"$f":"-('Generation Inputs'!D7*1000)*D27","v":-12000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12000]
[null,"Site Purchase Cost","$",0,{"$f":"D28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Removal Cost","$",0,{"$f":"D29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Site lease cost (based on per acre $=>)","$/Acre/Yr",800,{"$f":"-(('Generation Inputs'!D7*175)/43560)*D30","v":-642.79155188246091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-642.79155188246091]
[null,"Total Installation Costs",null,null,{"$f":"SUM(E23:E30)","v":-500642.79155188246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-500642.79155188246]
[]
[null,"CAPITAL COSTS"]
[null,"Construction loan","$",null,{"$f":"-E31*'Generation Inputs'!D59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E34:AE34)","v":0}]
[null,"Construction loan payments","$",null,null,{"$f":"IF(F20=0,0,IF(F20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(G20=0,0,IF(G20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(H20=0,0,IF(H20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(I20=0,0,IF(I20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(J20=0,0,IF(J20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(K20=0,0,IF(K20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(L20=0,0,IF(L20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(M20=0,0,IF(M20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(N20=0,0,IF(N20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(O20=0,0,IF(O20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(P20=0,0,IF(P20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(Q20=0,0,IF(Q20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(R20=0,0,IF(R20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(S20=0,0,IF(S20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(T20=0,0,IF(T20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(U20=0,0,IF(U20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(V20=0,0,IF(V20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(W20=0,0,IF(W20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(X20=0,0,IF(X20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(Y20=0,0,IF(Y20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(Z20=0,0,IF(Z20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(AA20=0,0,IF(AA20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(AB20=0,0,IF(AB20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(AC20=0,0,IF(AC20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},{"$f":"IF(AD20=0,0,IF(AD20<='Generation Inputs'!$D$61,-PMT('Generation Inputs'!$D$60/12,'Generation Inputs'!$D$61*12,'Generation Inputs'!$D$59*($E$31))*12,0))","v":0},null,{"$f":"SUM(E35:AE35)","v":0}]
[null,"Operating loan","$",null,null,{"$f":"-E31*'Generation Inputs'!D63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E36:AE36)","v":0}]
[null,"Operating loan payments","$",null,null,{"$f":"IF(F20=0,0,IF(F20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(G20=0,0,IF(G20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(H20=0,0,IF(H20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(I20=0,0,IF(I20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(J20=0,0,IF(J20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(K20=0,0,IF(K20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(L20=0,0,IF(L20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(M20=0,0,IF(M20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(N20=0,0,IF(N20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(O20=0,0,IF(O20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(P20=0,0,IF(P20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(Q20=0,0,IF(Q20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(R20=0,0,IF(R20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(S20=0,0,IF(S20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(T20=0,0,IF(T20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(U20=0,0,IF(U20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(V20=0,0,IF(V20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(W20=0,0,IF(W20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(X20=0,0,IF(X20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(Y20=0,0,IF(Y20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(Z20=0,0,IF(Z20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(AA20=0,0,IF(AA20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(AB20=0,0,IF(AB20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(AC20=0,0,IF(AC20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},{"$f":"IF(AD20=0,0,IF(AD20<='Generation Inputs'!$D$65,-PMT('Generation Inputs'!$D$64/12,'Generation Inputs'!$D$65*12,'Generation Inputs'!$D$63*($E$31))*12,0))","v":0},null,{"$f":"SUM(E37:AE37)","v":0}]
[null,"Total Cost of Capital",null,null,{"$f":"SUM(E34:E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E38:AE38)","v":0}]
[]
[null,"OPERATING EXPENSES",null,"$/kW/Yr"]
[null,"Fixed O&M Expense","$",10.4,null,{"$f":"-D41*'Generation Inputs'!D7","v":-2080},{"$f":"F41*1.02","v":-2121.6},-2164.0320000000002,-2207.3126400000001,{"$f":"I41*1.02","v":-2251.4588928000003},-2296.4880706560002,-2342.4178320691203,-2389.2661887105028,-2437.0515124847129,-2485.7925427344071,-2535.5083935890952,-2586.218561460877,-2637.9429326900945,-2690.7017913438963,-2744.5158271707742,-2799.4061437141895,-2855.3942665884733,-2912.5021519202428,-2970.7521949586476,-3030.1672388578204,0,0,0,0,{"$f":"AC41*1.02","v":0},null,{"$f":"SUM(E41:AE41)","v":-50538.529181748854}]
[null,"Insurance","$",3.4,null,{"$f":"-D42*'Generation Inputs'!D7","v":-680},-693.6,-707.47199999999998,-721.62144000000001,-736.05386880000003,-750.77494617600007,-765.79044509952007,-781.10625400151048,-796.72837908154065,-812.66294666317151,-828.91620559643491,-845.49452970836364,-862.40442030253098,-879.65250870858165,-897.24555888275324,-915.1904700604083,-933.49427946161643,-952.16416505084874,-971.20744835186576,-990.63159731890312,{"$f":"Y42*1.02","v":-1010.4442292652813},-1030.6531138505868,-1051.2661761275986,-1072.2914996501506,{"$f":"AC42*1.02","v":-1093.7373296431538},null,{"$f":"SUM(E42:AE42)","v":-21780.603811800818}]
[null,"Project Administration","$",5.2,null,{"$f":"-D43*'Generation Inputs'!D7","v":-1040},-1060.8,-1082.0160000000001,-1103.6563200000001,-1125.7294464000001,-1148.2440353280001,-1171.2089160345602,-1194.6330943552514,-1218.5257562423565,-1242.8962713672036,-1267.7541967945476,-1293.1092807304385,-1318.9714663450472,-1345.3508956719481,-1372.2579135853871,-1399.7030718570948,-1427.6971332942367,-1456.2510759601214,-1485.3760974793238,-1515.0836194289102,-1545.3852918174885,-1576.2929976538383,-1607.8188576069151,-1639.9752347590534,{"$f":"AC43*1.02","v":-1672.7747394542343},null,{"$f":"SUM(E43:AE43)","v":-33311.511712165957}]
[null,"Total Operating Expense",null,null,null,{"$f":"SUM(F41:F43)","v":-3800},-3876,-3953.52,-4032.5904,-4113.2422080000006,-4195.5070521600001,-4279.4171932032004,-4365.0055370672644,-4452.30564780861,-4541.3517607647827,-4632.1787959800777,-4724.8223718996796,-4819.3188193376727,-4915.7051957244257,-5014.0192996389142,-5114.2996856316922,-5216.5856793443263,-5320.9173929312128,-5427.3357407898375,-5535.8824556056334,-2555.8295210827696,-2606.9461115044251,-2659.0850337345137,-2712.2667344092042,-2766.5120690973881,null,{"$f":"SUM(AF41:AF43)","v":-105630.64470571563}]
[]
[null,"OPERATING RESERVES"]
[null,"Annual reserve contribution","$",null,null,{"$f":"-F41","v":2080},2121.6,2164.0320000000002,2207.3126400000001,2251.4588928000003,2296.4880706560002,2342.4178320691203,2389.2661887105028,2437.0515124847129,2485.7925427344071,2535.5083935890952,2586.218561460877,2637.9429326900945,2690.7017913438963,2744.5158271707742,2799.4061437141895,2855.3942665884733,2912.5021519202428,2970.7521949586476,3030.1672388578204,0,0,0,0,{"$f":"AC47*1.02","v":0}]
[null,"Cumulative reserves","$",null,null,{"$f":"F47+F49","v":2080},{"$f":"F48+F50+G47+G49","v":4243.2},6492.0959999999995,8785.9699199999995,{"$f":"I48+I50+J47+J49","v":11125.721318399999},{"$f":"J48+J50+K47+K49","v":13512.267744768},15946.545099663361,18429.508001656628,20962.130161689758,2583.2746032337927,5218.2146985322643,7905.8535957367048,10647.245270885234,13443.464779536735,16295.608678361266,19204.795455162286,22172.165967499328,25198.883890083111,28286.136171118567,3148.9973266561647,3270.2040162104777,3393.8348395558769,3519.9382793681839,3648.5637879767373,3779.7618067574617]
[null,"Inverter replacement","$",null,null,0,{"$f":"F49*1.02","v":0},0,0,{"$f":"I49*1.02","v":0},{"$f":"J49*1.02","v":0},0,0,0,{"$f":"-N48","v":-20962.130161689758},0,{"$f":"P49*1.02","v":0},0,0,0,0,0,0,0,{"$f":"-X48","v":-28286.136171118567},0,0,0,0,0]
[null,"Reserve interest","$",null,null,{"$f":"F48*0.02","v":41.6},{"$f":"G48*0.02","v":84.864000000000004},86.561280000000011,88.292505600000013,{"$f":"I50*1.02","v":90.058355712000008},{"$f":"J50*1.02","v":91.85952282624001},93.696713282764819,95.570647548420112,97.48206049938851,99.431701709376284,101.42033574356381,103.44874245843509,105.51771730760379,107.62807165375587,109.78063308683099,111.97624574856761,114.21577066353896,116.50008607680974,118.83008779834593,121.20668955431285,123.63082334539911,126.10343981230709,128.62550860855322,131.19801878072428,133.82197915633878]
[null,"Reserve interest revenue",null,null,null,{"$f":"F50","v":41.6},84.864000000000004,86.561280000000011,88.292505600000013,90.058355712000008,91.85952282624001,93.696713282764819,95.570647548420112,97.48206049938851,99.431701709376284,101.42033574356381,103.44874245843509,105.51771730760379,107.62807165375587,109.78063308683099,{"$f":"U50","v":111.97624574856761},114.21577066353896,116.50008607680974,118.83008779834593,121.20668955431285,123.63082334539911,126.10343981230709,128.62550860855322,131.19801878072428,{"$f":"SUM(AD48:AD50)","v":3913.5837859138005},null,{"$f":"SUM(E51:AE51)","v":6403.082743730738}]
[]
[null,"INCENTIVES PAYMENTS"]
[null,"Federal ITC",{"$f":"'Generation Inputs'!H58","v":0.26},"Year 1",null,{"$f":"-(E23+E24+E25+E26+E27)*C54","v":130000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E54:AE54)","v":130000}]
[null,"Federal MACRS Cash Equivalent",0.35,{"$f":"(-E31*C55)","v":175224.97704315884},null,{"$f":"IF(F20=1,((-$E$31-($F$54/2))*0.2*$C$55)*2)+IF(F20=2,(-$E$31-($F$54/2))*0.32*$C$55)+IF(F20=3,(-$E$31-($F$54/2))*0.192*$C$55)+IF(F20=4,(-$E$31-($F$54/2))*0.1152*$C$55)+IF(F20=5,(-$E$31-($F$54/2))*0.1152*$C$55)+IF(F20=6,(-$E$31-($F$54/2))*0.0576*$C$55,0)","v":60989.990817263541},48791.992653810841,29275.195592286498,17565.117355371898,17565.117355371898,8782.5586776859491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E55:AE55)","v":182969.97245179061}]
[null,"SRECs","$","Up to 15 years",null,{"$f":"IF(F20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":117762.99334560426},{"$f":"IF(G20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(H20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(I20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(J20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(K20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(L20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(M20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(N20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(O20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(P20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(Q20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(R20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(S20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(T20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(U20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(V20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(W20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(X20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(Y20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(Z20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(AA20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(AB20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(AC20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},{"$f":"IF(AD20<='Generation Inputs'!$D$76,$C$233/'Generation Inputs'!$D$76,0)","v":0},null,{"$f":"SUM(E56:AE56)","v":117762.99334560426}]
[null,"Inverter Rebate",250,"Per kW",null,{"$f":"'Generation Inputs'!D7*250","v":50000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E57:AE57)","v":50000}]
[null,"Grants","$","Lump sum",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E58:AE58)","v":0}]
[null,"Total Incentive Payments",null,null,null,{"$f":"SUM(F54:F58)","v":358752.98416286783},{"$f":"SUM(G54:G58)","v":48791.992653810841},29275.195592286498,17565.117355371898,17565.117355371898,8782.5586776859491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AF54:AF58)","v":480732.96579739486}]
[]
[null,"REVENUES"]
[null,"PPA Payments","$","Annual",null,{"$f":"F127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15794.105720507816},{"$f":"G127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15715.135191905274},{"$f":"H127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15636.559515945752},{"$f":"I127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15558.376718366018},{"$f":"J127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15480.584834774188},{"$f":"K127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15403.181910600319},{"$f":"L127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15326.166001047317},{"$f":"M127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15249.535171042082},{"$f":"N127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15173.287495186869},{"$f":"O127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15097.421057710935},{"$f":"P127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":15021.933952422381},{"$f":"Q127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14946.824282660269},{"$f":"R127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14872.090161246966},{"$f":"S127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14797.729710440733},{"$f":"T127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14723.741061888528},{"$f":"U127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14650.122356579084},{"$f":"V127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14576.87174479619},{"$f":"W127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14503.987386072207},{"$f":"X127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14431.46744914185},{"$f":"Y127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14359.310111896137},{"$f":"Z127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14287.513561336658},{"$f":"AA127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14216.075993529976},{"$f":"AB127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14144.995613562323},{"$f":"AC127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14074.270635494515},{"$f":"AD127*(('Generation Inputs'!$D$48*(1-'Generation Inputs'!$D$53)))","v":14003.899282317045},null,{"$f":"SUM(E62:AE62)","v":372045.18692047143}]
[null,"Site Lease Payments","$","Fixed Annual",null,{"$f":"$E$30","v":-642.79155188246091},-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,null,{"$f":"SUM(E63:AE63)","v":-16069.788797061527}]
[null,"Demand Charge Savings","$","Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E64:AE64)","v":0}]
[null,"Total Revenue",null,null,null,{"$f":"F62+F63+F64","v":15151.314168625355},15072.343640022813,14993.76796406329,14915.585166483557,14837.793282891727,14760.390358717857,14683.374449164856,14606.743619159621,14530.495943304408,14454.629505828474,14379.14240053992,14304.032730777808,14229.298609364505,14154.938158558272,14080.949510006067,14007.330804696623,13934.080192913729,13861.195834189746,13788.675897259389,13716.518560013676,13644.722009454197,13573.284441647515,13502.204061679862,13431.479083612054,13361.107730434584,null,{"$f":"AF62+AF63+AF64","v":355975.39812340989}]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,{"$f":"E31+E38+E44+E51+E59+E65","v":-500642.79155188246},370145.89833149314,60073.200293833652,40402.004836349792,28536.404627455457,28379.726785975625,19439.301507070046,10497.65396924442,10337.308729640776,10175.672355995186,10012.709446773068,9848.3839403034071,9682.6591013365633,9515.4975073344358,9346.8610344876033,9176.7108434539841,9005.0073648134985,8831.7102842329405,8656.7785273353438,8480.1702442678979,8301.8427939623543,11212.523311716826,11092.441769955396,10971.744536553902,10850.410367983573,14508.179447250996,null,{"$f":"SUM(E68:AE68)","v":236838.01040693748}]
[null,"Cumulative Cashflow","$",null,{"$f":"E68","v":-500642.79155188246},{"$f":"E69+F68","v":-130496.89322038932},-70423.692926555668,-30021.688090205877,-1485.2834627504199,{"$f":"I69+J68","v":26894.443323225205},{"$f":"J69+K68","v":46333.744830295254},56831.398799539675,67168.70752918045,77344.379885175644,87357.089331948708,97205.473272252115,106888.13237358868,116403.62988092312,125750.49091541073,134927.20175886471,143932.20912367821,152763.91940791116,161420.69793524651,169900.86817951442,178202.71097347679,189415.23428519361,200507.676055149,211479.42059170292,222329.83095968649,236838.01040693748,null,{"$f":"AD69","v":236838.01040693748}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F70:AD70)","v":4.052336073350939},{"$f":"IF(F69<0,1,IF(AND(F69>0,E69<0),(-E69/(F69-E69)),0))","v":1},1,1,1,{"$f":"IF(J69<0,1,IF(AND(J69>0,I69<0),(-I69/(J69-I69)),0))","v":5.2336073350938692E-2},{"$f":"IF(K69<0,1,IF(AND(K69>0,J69<0),(-J69/(K69-J69)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E70","v":4.052336073350939}]
[]
[null,"Internal Rate of Return"]
[null,"Internal Net Benefits (Costs less loans)","$",null,{"$f":"E31+E44","v":-500642.79155188246},{"$f":"F44+F51+F59+F65","v":370145.89833149314},{"$f":"G44+G51+G59+G65","v":60073.200293833652},40402.004836349792,28536.404627455457,28379.726785975625,19439.301507070046,10497.65396924442,10337.308729640776,10175.672355995186,10012.709446773068,9848.3839403034071,9682.6591013365633,9515.4975073344358,9346.8610344876033,9176.7108434539841,9005.0073648134985,8831.7102842329405,8656.7785273353438,8480.1702442678979,8301.8427939623543,11212.523311716826,11092.441769955396,10971.744536553902,10850.410367983573,14508.179447250996,null,{"$f":"SUM(E73:AE73)","v":236838.01040693748}]
[null,"Internal Cumulative Cashflow","$",null,{"$f":"D73+E73","v":-500642.79155188246},{"$f":"E74+F73","v":-130496.89322038932},{"$f":"F74+G73","v":-70423.692926555668},-30021.688090205877,-1485.2834627504199,{"$f":"I74+J73","v":26894.443323225205},{"$f":"J74+K73","v":46333.744830295254},56831.398799539675,67168.70752918045,77344.379885175644,87357.089331948708,97205.473272252115,106888.13237358868,116403.62988092312,125750.49091541073,134927.20175886471,143932.20912367821,152763.91940791116,161420.69793524651,169900.86817951442,178202.71097347679,189415.23428519361,200507.676055149,211479.42059170292,222329.83095968649,236838.01040693748,null,{"$f":"AD74","v":236838.01040693748}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F75:AD75)","v":4.052336073350939},{"$f":"IF(F74<0,1,IF(AND(F74>0,E74<0),(-E74/(F74-E74)),0))","v":1},1,1,1,{"$f":"IF(J74<0,1,IF(AND(J74>0,I74<0),(-I74/(J74-I74)),0))","v":5.2336073350938692E-2},{"$f":"IF(K74<0,1,IF(AND(K74>0,J74<0),(-J74/(K74-J74)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Net metering & PPA"]
[]
[null,"Net Metering Credits: Load Offset","$ annually",{"$f":"'Generation Inputs'!D51","v":0.75},null,{"$f":"F177","v":15371.558827420497},{"$f":"G177","v":15798.888162822786},16238.09725374926,16689.516357403489,17153.484912139305,17630.351792696783,18120.475572533756,18624.224793450194,19141.978242708108,19674.125237855395,20221.065919467776,20783.211552028981,21360.984833175389,21954.820211537666,22565.164213418411,23192.475778551445,23837.226605195174,24499.901504819609,25180.998766653593,25881.03053236656,26600.523181166351,27340.017725602782,28100.070218374542,28881.252170445354,29684.150980783732,null,{"$f":"SUM(E80:AE80)","v":544525.59534636687}]
[null,"Net Metering Credits: Direct to Grid","$ annually",{"$f":"'Generation Inputs'!D52","v":0.25},null,{"$f":"F226","v":5304.694811031387},{"$f":"G226","v":5452.1653267780594},5603.7355228624883,5759.5193703980649,5919.634008895132,6084.1998343424175,6253.3405897371358,6427.1834581318299,6605.8591582678946,6789.5020428677435,6978.2501996594683,7172.2455552100009,7371.633981644839,7576.5654063345646,7787.1939246306665,8003.6779157353994,8226.180161792845,8454.8679702906848,8689.9132998647692,8931.4928896010097,9179.7883919319174,9434.986509227625,9697.2791341841548,9966.8634941144737,10243.942299250855,null,187914.71525678545]
[null,"PPA Payments","$ annually","Total",null,{"$f":"-F62","v":-15794.105720507816},{"$f":"-G62","v":-15715.135191905274},-15636.559515945752,-15558.376718366018,-15480.584834774188,-15403.181910600319,-15326.166001047317,-15249.535171042082,-15173.287495186869,-15097.421057710935,-15021.933952422381,-14946.824282660269,-14872.090161246966,-14797.729710440733,-14723.741061888528,-14650.122356579084,-14576.87174479619,-14503.987386072207,-14431.46744914185,-14359.310111896137,-14287.513561336658,-14216.075993529976,-14144.995613562323,-14074.270635494515,-14003.899282317045,null,-372045.18692047143]
[null,"Site Lease Payments","$/Acre/Yr",{"$f":"E30","v":-642.79155188246091},null,{"$f":"$D$83","v":-642.79155188246091},{"$f":"$D$83","v":-642.79155188246091},-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,-642.79155188246091,null,-16069.788797061527]
[null,"Demand Charge Savings","$ annually",{"$f":"C240","v":0.08},null,{"$f":"F127*F150*$D$84","v":1623.3181859537933},{"$f":"G127*G150*$D$84","v":1660.104199365692},1697.7238206275185,1736.1959401267582,1775.5398763259709,1815.7753854633938,1856.92267147338,1899.0023961316383,1942.0356894303775,1986.0441601885593,2031.0499069025923,2077.0755288429118,2124.144137402021,2172.2793676996889,2221.505390451131,2271.8469241041439,2323.3292472512685,2375.9782113232295,2429.8202535700261,2484.8824103361758,2541.1923306368039,2598.7782900413654,2657.669204871992,2717.8946467235969,2779.4848573130016,null,53799.59303255703]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F80:F84)","v":5862.6745520153991},{"$f":"SUM(G80:G84)","v":6553.2309451788033},7260.2055294110532,7984.0633976798326,8725.2824107037595,9484.3535500198141,10261.781280814495,11058.083924789118,11873.794043337048,12709.458831318299,13565.640521724994,14442.916801539162,15341.881239092821,16263.143723248726,17207.33091472922,18175.086709929445,19167.072717560637,20183.968748478859,21226.473319064076,22295.304168525152,23391.198790515955,24514.914979459336,25667.231391985908,26848.948123906448,28060.887303148087,null,398124.92791817646]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,0,{"$f":"F85","v":5862.6745520153991},{"$f":"G85","v":6553.2309451788033},7260.2055294110532,7984.0633976798326,8725.2824107037595,9484.3535500198141,10261.781280814495,11058.083924789118,11873.794043337048,12709.458831318299,13565.640521724994,14442.916801539162,15341.881239092821,16263.143723248726,17207.33091472922,18175.086709929445,19167.072717560637,20183.968748478859,21226.473319064076,22295.304168525152,23391.198790515955,24514.914979459336,25667.231391985908,26848.948123906448,28060.887303148087,null,{"$f":"SUM(E88:AE88)","v":398124.92791817646}]
[null,"Cumulative Cashflow","$",null,0,{"$f":"E89+F88","v":5862.6745520153991},12415.905497194202,19676.111026605256,27660.174424285091,{"$f":"I89+J88","v":36385.45683498885},{"$f":"J89+K88","v":45869.810385008663},56131.591665823158,67189.675590612271,79063.469633949324,91772.928465267629,105338.56898699263,119781.48578853179,135123.36702762463,151386.51075087336,168593.84166560258,186768.92837553204,205936.00109309267,226119.96984157152,247346.44316063559,269641.74732916075,293032.94611967669,317547.861099136,343215.0924911219,370064.04061502835,398124.92791817646,null,{"$f":"AD89","v":398124.92791817646}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F90:AD90)","v":0},{"$f":"IF(F89<0,1,IF(AND(F89>0,E89<0),(-E89/(F89-E89)),0))","v":0},0,0,0,{"$f":"IF(J89<0,1,IF(AND(J89>0,I89<0),(-I89/(J89-I89)),0))","v":0},{"$f":"IF(K89<0,1,IF(AND(K89>0,J89<0),(-J89/(K89-J89)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E90","v":0}]
[]
[]
[null,"Generation Rates"]
[]
[null,"Net Metering Rate (Full Retail Rate)"]
[null,"Month",null,"Generation Output per PVWatts (kWh/kW)"]
[null,"January",null,{"$f":"'Generation Inputs'!D31","v":58.961621093749997}]
[null,"February",null,{"$f":"'Generation Inputs'!D32","v":76.06}]
[null,"March",null,{"$f":"'Generation Inputs'!D33","v":114.9559765625}]
[null,"April",null,{"$f":"'Generation Inputs'!D34","v":135.55488281250001}]
[null,"May",null,{"$f":"'Generation Inputs'!D35","v":133.584658203125}]
[null,"June",null,{"$f":"'Generation Inputs'!D36","v":137.15983398437501}]
[null,"July",null,{"$f":"'Generation Inputs'!D37","v":133.81516601562501}]
[null,"August",null,{"$f":"'Generation Inputs'!D38","v":121.854951171875}]
[null,"September",null,{"$f":"'Generation Inputs'!D39","v":93.958564453125007}]
[null,"October",null,{"$f":"'Generation Inputs'!D40","v":70.419008789062502}]
[null,"November",null,{"$f":"'Generation Inputs'!D41","v":45.052500000000002}]
[null,"December",null,{"$f":"'Generation Inputs'!D42","v":45.789975585937498}]
[null,"Annual",null,{"$f":"SUM(D97:D108)","v":1167.1671386718749}]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Total System Energy Generation"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$D$7*D97","v":11792.32421875},"kWh's per mo.",null,{"$f":"C115*(1-'Generation Inputs'!$D$71)","v":11733.362597656251},{"$f":"F115*(1-'Generation Inputs'!$D$71)","v":11674.695784667969},{"$f":"G115*(1-'Generation Inputs'!$D$71)","v":11616.322305744628},{"$f":"H115*(1-'Generation Inputs'!$D$71)","v":11558.240694215905},{"$f":"I115*(1-'Generation Inputs'!$D$71)","v":11500.449490744826},{"$f":"J115*(1-'Generation Inputs'!$D$71)","v":11442.947243291102},{"$f":"K115*(1-'Generation Inputs'!$D$71)","v":11385.732507074646},{"$f":"L115*(1-'Generation Inputs'!$D$71)","v":11328.803844539274},{"$f":"M115*(1-'Generation Inputs'!$D$71)","v":11272.159825316578},{"$f":"N115*(1-'Generation Inputs'!$D$71)","v":11215.799026189994},{"$f":"O115*(1-'Generation Inputs'!$D$71)","v":11159.720031059043},{"$f":"P115*(1-'Generation Inputs'!$D$71)","v":11103.921430903749},{"$f":"Q115*(1-'Generation Inputs'!$D$71)","v":11048.401823749229},{"$f":"R115*(1-'Generation Inputs'!$D$71)","v":10993.159814630482},{"$f":"S115*(1-'Generation Inputs'!$D$71)","v":10938.19401555733},{"$f":"T115*(1-'Generation Inputs'!$D$71)","v":10883.503045479543},{"$f":"U115*(1-'Generation Inputs'!$D$71)","v":10829.085530252145},{"$f":"V115*(1-'Generation Inputs'!$D$71)","v":10774.940102600884},{"$f":"W115*(1-'Generation Inputs'!$D$71)","v":10721.065402087879},{"$f":"X115*(1-'Generation Inputs'!$D$71)","v":10667.460075077439},{"$f":"Y115*(1-'Generation Inputs'!$D$71)","v":10614.122774702051},{"$f":"Z115*(1-'Generation Inputs'!$D$71)","v":10561.052160828542},{"$f":"AA115*(1-'Generation Inputs'!$D$71)","v":10508.246900024398},{"$f":"AB115*(1-'Generation Inputs'!$D$71)","v":10455.705665524276},{"$f":"AC115*(1-'Generation Inputs'!$D$71)","v":10403.427137196655}]
[null,"February",{"$f":"'Generation Inputs'!$D$7*D98","v":15212},"kWh's per mo.",null,{"$f":"C116*(1-'Generation Inputs'!$D$71)","v":15135.94},{"$f":"F116*(1-'Generation Inputs'!$D$71)","v":15060.2603},{"$f":"G116*(1-'Generation Inputs'!$D$71)","v":14984.9589985},{"$f":"H116*(1-'Generation Inputs'!$D$71)","v":14910.034203507501},{"$f":"I116*(1-'Generation Inputs'!$D$71)","v":14835.484032489963},{"$f":"J116*(1-'Generation Inputs'!$D$71)","v":14761.306612327513},{"$f":"K116*(1-'Generation Inputs'!$D$71)","v":14687.500079265876},{"$f":"L116*(1-'Generation Inputs'!$D$71)","v":14614.062578869547},{"$f":"M116*(1-'Generation Inputs'!$D$71)","v":14540.992265975199},{"$f":"N116*(1-'Generation Inputs'!$D$71)","v":14468.287304645322},{"$f":"O116*(1-'Generation Inputs'!$D$71)","v":14395.945868122095},{"$f":"P116*(1-'Generation Inputs'!$D$71)","v":14323.966138781485},{"$f":"Q116*(1-'Generation Inputs'!$D$71)","v":14252.346308087577},{"$f":"R116*(1-'Generation Inputs'!$D$71)","v":14181.084576547139},{"$f":"S116*(1-'Generation Inputs'!$D$71)","v":14110.179153664403},{"$f":"T116*(1-'Generation Inputs'!$D$71)","v":14039.628257896082},{"$f":"U116*(1-'Generation Inputs'!$D$71)","v":13969.430116606602},{"$f":"V116*(1-'Generation Inputs'!$D$71)","v":13899.582966023569},{"$f":"W116*(1-'Generation Inputs'!$D$71)","v":13830.085051193451},{"$f":"X116*(1-'Generation Inputs'!$D$71)","v":13760.934625937483},{"$f":"Y116*(1-'Generation Inputs'!$D$71)","v":13692.129952807796},{"$f":"Z116*(1-'Generation Inputs'!$D$71)","v":13623.669303043756},{"$f":"AA116*(1-'Generation Inputs'!$D$71)","v":13555.550956528537},{"$f":"AB116*(1-'Generation Inputs'!$D$71)","v":13487.773201745895},{"$f":"AC116*(1-'Generation Inputs'!$D$71)","v":13420.334335737165}]
[null,"March",{"$f":"'Generation Inputs'!$D$7*D99","v":22991.1953125},"kWh's per mo.",null,{"$f":"C117*(1-'Generation Inputs'!$D$71)","v":22876.239335937498},{"$f":"F117*(1-'Generation Inputs'!$D$71)","v":22761.858139257809},{"$f":"G117*(1-'Generation Inputs'!$D$71)","v":22648.048848561521},{"$f":"H117*(1-'Generation Inputs'!$D$71)","v":22534.808604318714},{"$f":"I117*(1-'Generation Inputs'!$D$71)","v":22422.13456129712},{"$f":"J117*(1-'Generation Inputs'!$D$71)","v":22310.023888490636},{"$f":"K117*(1-'Generation Inputs'!$D$71)","v":22198.473769048182},{"$f":"L117*(1-'Generation Inputs'!$D$71)","v":22087.481400202942},{"$f":"M117*(1-'Generation Inputs'!$D$71)","v":21977.043993201925},{"$f":"N117*(1-'Generation Inputs'!$D$71)","v":21867.158773235915},{"$f":"O117*(1-'Generation Inputs'!$D$71)","v":21757.822979369736},{"$f":"P117*(1-'Generation Inputs'!$D$71)","v":21649.033864472887},{"$f":"Q117*(1-'Generation Inputs'!$D$71)","v":21540.788695150524},{"$f":"R117*(1-'Generation Inputs'!$D$71)","v":21433.084751674771},{"$f":"S117*(1-'Generation Inputs'!$D$71)","v":21325.919327916396},{"$f":"T117*(1-'Generation Inputs'!$D$71)","v":21219.289731276815},{"$f":"U117*(1-'Generation Inputs'!$D$71)","v":21113.193282620432},{"$f":"V117*(1-'Generation Inputs'!$D$71)","v":21007.62731620733},{"$f":"W117*(1-'Generation Inputs'!$D$71)","v":20902.589179626295},{"$f":"X117*(1-'Generation Inputs'!$D$71)","v":20798.076233728163},{"$f":"Y117*(1-'Generation Inputs'!$D$71)","v":20694.085852559521},{"$f":"Z117*(1-'Generation Inputs'!$D$71)","v":20590.615423296724},{"$f":"AA117*(1-'Generation Inputs'!$D$71)","v":20487.662346180241},{"$f":"AB117*(1-'Generation Inputs'!$D$71)","v":20385.22403444934},{"$f":"AC117*(1-'Generation Inputs'!$D$71)","v":20283.297914277093}]
[null,"April",{"$f":"'Generation Inputs'!$D$7*D100","v":27110.976562500004},"kWh's per mo.",null,{"$f":"C118*(1-'Generation Inputs'!$D$71)","v":26975.421679687504},{"$f":"F118*(1-'Generation Inputs'!$D$71)","v":26840.544571289065},{"$f":"G118*(1-'Generation Inputs'!$D$71)","v":26706.341848432621},{"$f":"H118*(1-'Generation Inputs'!$D$71)","v":26572.810139190457},{"$f":"I118*(1-'Generation Inputs'!$D$71)","v":26439.946088494504},{"$f":"J118*(1-'Generation Inputs'!$D$71)","v":26307.746358052031},{"$f":"K118*(1-'Generation Inputs'!$D$71)","v":26176.20762626177},{"$f":"L118*(1-'Generation Inputs'!$D$71)","v":26045.326588130461},{"$f":"M118*(1-'Generation Inputs'!$D$71)","v":25915.099955189809},{"$f":"N118*(1-'Generation Inputs'!$D$71)","v":25785.524455413859},{"$f":"O118*(1-'Generation Inputs'!$D$71)","v":25656.596833136791},{"$f":"P118*(1-'Generation Inputs'!$D$71)","v":25528.313848971105},{"$f":"Q118*(1-'Generation Inputs'!$D$71)","v":25400.672279726248},{"$f":"R118*(1-'Generation Inputs'!$D$71)","v":25273.668918327618},{"$f":"S118*(1-'Generation Inputs'!$D$71)","v":25147.300573735978},{"$f":"T118*(1-'Generation Inputs'!$D$71)","v":25021.564070867298},{"$f":"U118*(1-'Generation Inputs'!$D$71)","v":24896.456250512962},{"$f":"V118*(1-'Generation Inputs'!$D$71)","v":24771.973969260398},{"$f":"W118*(1-'Generation Inputs'!$D$71)","v":24648.114099414095},{"$f":"X118*(1-'Generation Inputs'!$D$71)","v":24524.873528917025},{"$f":"Y118*(1-'Generation Inputs'!$D$71)","v":24402.249161272441},{"$f":"Z118*(1-'Generation Inputs'!$D$71)","v":24280.237915466078},{"$f":"AA118*(1-'Generation Inputs'!$D$71)","v":24158.836725888748},{"$f":"AB118*(1-'Generation Inputs'!$D$71)","v":24038.042542259303},{"$f":"AC118*(1-'Generation Inputs'!$D$71)","v":23917.852329548008}]
[null,"May",{"$f":"'Generation Inputs'!$D$7*D101","v":26716.931640625},"kWh's per mo.",null,{"$f":"C119*(1-'Generation Inputs'!$D$71)","v":26583.346982421874},{"$f":"F119*(1-'Generation Inputs'!$D$71)","v":26450.430247509765},{"$f":"G119*(1-'Generation Inputs'!$D$71)","v":26318.178096272215},{"$f":"H119*(1-'Generation Inputs'!$D$71)","v":26186.587205790853},{"$f":"I119*(1-'Generation Inputs'!$D$71)","v":26055.654269761897},{"$f":"J119*(1-'Generation Inputs'!$D$71)","v":25925.375998413088},{"$f":"K119*(1-'Generation Inputs'!$D$71)","v":25795.749118421023},{"$f":"L119*(1-'Generation Inputs'!$D$71)","v":25666.770372828916},{"$f":"M119*(1-'Generation Inputs'!$D$71)","v":25538.436520964773},{"$f":"N119*(1-'Generation Inputs'!$D$71)","v":25410.744338359949},{"$f":"O119*(1-'Generation Inputs'!$D$71)","v":25283.690616668151},{"$f":"P119*(1-'Generation Inputs'!$D$71)","v":25157.27216358481},{"$f":"Q119*(1-'Generation Inputs'!$D$71)","v":25031.485802766885},{"$f":"R119*(1-'Generation Inputs'!$D$71)","v":24906.328373753051},{"$f":"S119*(1-'Generation Inputs'!$D$71)","v":24781.796731884286},{"$f":"T119*(1-'Generation Inputs'!$D$71)","v":24657.887748224864},{"$f":"U119*(1-'Generation Inputs'!$D$71)","v":24534.598309483739},{"$f":"V119*(1-'Generation Inputs'!$D$71)","v":24411.925317936322},{"$f":"W119*(1-'Generation Inputs'!$D$71)","v":24289.86569134664},{"$f":"X119*(1-'Generation Inputs'!$D$71)","v":24168.416362889908},{"$f":"Y119*(1-'Generation Inputs'!$D$71)","v":24047.574281075456},{"$f":"Z119*(1-'Generation Inputs'!$D$71)","v":23927.336409670079},{"$f":"AA119*(1-'Generation Inputs'!$D$71)","v":23807.69972762173},{"$f":"AB119*(1-'Generation Inputs'!$D$71)","v":23688.661228983619},{"$f":"AC119*(1-'Generation Inputs'!$D$71)","v":23570.217922838699}]
[null,"June",{"$f":"'Generation Inputs'!$D$7*D102","v":27431.966796875004},"kWh's per mo.",null,{"$f":"C120*(1-'Generation Inputs'!$D$71)","v":27294.806962890627},{"$f":"F120*(1-'Generation Inputs'!$D$71)","v":27158.332928076175},{"$f":"G120*(1-'Generation Inputs'!$D$71)","v":27022.541263435793},{"$f":"H120*(1-'Generation Inputs'!$D$71)","v":26887.428557118612},{"$f":"I120*(1-'Generation Inputs'!$D$71)","v":26752.991414333017},{"$f":"J120*(1-'Generation Inputs'!$D$71)","v":26619.226457261353},{"$f":"K120*(1-'Generation Inputs'!$D$71)","v":26486.130324975045},{"$f":"L120*(1-'Generation Inputs'!$D$71)","v":26353.699673350169},{"$f":"M120*(1-'Generation Inputs'!$D$71)","v":26221.93117498342},{"$f":"N120*(1-'Generation Inputs'!$D$71)","v":26090.821519108504},{"$f":"O120*(1-'Generation Inputs'!$D$71)","v":25960.367411512962},{"$f":"P120*(1-'Generation Inputs'!$D$71)","v":25830.565574455395},{"$f":"Q120*(1-'Generation Inputs'!$D$71)","v":25701.412746583119},{"$f":"R120*(1-'Generation Inputs'!$D$71)","v":25572.905682850203},{"$f":"S120*(1-'Generation Inputs'!$D$71)","v":25445.041154435952},{"$f":"T120*(1-'Generation Inputs'!$D$71)","v":25317.815948663771},{"$f":"U120*(1-'Generation Inputs'!$D$71)","v":25191.22686892045},{"$f":"V120*(1-'Generation Inputs'!$D$71)","v":25065.270734575846},{"$f":"W120*(1-'Generation Inputs'!$D$71)","v":24939.944380902965},{"$f":"X120*(1-'Generation Inputs'!$D$71)","v":24815.24465899845},{"$f":"Y120*(1-'Generation Inputs'!$D$71)","v":24691.168435703457},{"$f":"Z120*(1-'Generation Inputs'!$D$71)","v":24567.712593524939},{"$f":"AA120*(1-'Generation Inputs'!$D$71)","v":24444.874030557316},{"$f":"AB120*(1-'Generation Inputs'!$D$71)","v":24322.649660404528},{"$f":"AC120*(1-'Generation Inputs'!$D$71)","v":24201.036412102505}]
[null,"July",{"$f":"'Generation Inputs'!$D$7*D103","v":26763.033203125004},"kWh's per mo.",null,{"$f":"C121*(1-'Generation Inputs'!$D$71)","v":26629.218037109378},{"$f":"F121*(1-'Generation Inputs'!$D$71)","v":26496.071946923832},{"$f":"G121*(1-'Generation Inputs'!$D$71)","v":26363.591587189214},{"$f":"H121*(1-'Generation Inputs'!$D$71)","v":26231.773629253268},{"$f":"I121*(1-'Generation Inputs'!$D$71)","v":26100.614761107001},{"$f":"J121*(1-'Generation Inputs'!$D$71)","v":25970.111687301465},{"$f":"K121*(1-'Generation Inputs'!$D$71)","v":25840.261128864957},{"$f":"L121*(1-'Generation Inputs'!$D$71)","v":25711.059823220632},{"$f":"M121*(1-'Generation Inputs'!$D$71)","v":25582.50452410453},{"$f":"N121*(1-'Generation Inputs'!$D$71)","v":25454.592001484009},{"$f":"O121*(1-'Generation Inputs'!$D$71)","v":25327.319041476589},{"$f":"P121*(1-'Generation Inputs'!$D$71)","v":25200.682446269206},{"$f":"Q121*(1-'Generation Inputs'!$D$71)","v":25074.679034037861},{"$f":"R121*(1-'Generation Inputs'!$D$71)","v":24949.30563886767},{"$f":"S121*(1-'Generation Inputs'!$D$71)","v":24824.559110673334},{"$f":"T121*(1-'Generation Inputs'!$D$71)","v":24700.436315119969},{"$f":"U121*(1-'Generation Inputs'!$D$71)","v":24576.934133544368},{"$f":"V121*(1-'Generation Inputs'!$D$71)","v":24454.049462876646},{"$f":"W121*(1-'Generation Inputs'!$D$71)","v":24331.779215562263},{"$f":"X121*(1-'Generation Inputs'!$D$71)","v":24210.120319484453},{"$f":"Y121*(1-'Generation Inputs'!$D$71)","v":24089.069717887032},{"$f":"Z121*(1-'Generation Inputs'!$D$71)","v":23968.624369297599},{"$f":"AA121*(1-'Generation Inputs'!$D$71)","v":23848.781247451112},{"$f":"AB121*(1-'Generation Inputs'!$D$71)","v":23729.537341213858},{"$f":"AC121*(1-'Generation Inputs'!$D$71)","v":23610.889654507788}]
[null,"August",{"$f":"'Generation Inputs'!$D$7*D104","v":24370.990234375},"kWh's per mo.",null,{"$f":"C122*(1-'Generation Inputs'!$D$71)","v":24249.135283203126},{"$f":"F122*(1-'Generation Inputs'!$D$71)","v":24127.88960678711},{"$f":"G122*(1-'Generation Inputs'!$D$71)","v":24007.250158753173},{"$f":"H122*(1-'Generation Inputs'!$D$71)","v":23887.213907959409},{"$f":"I122*(1-'Generation Inputs'!$D$71)","v":23767.777838419614},{"$f":"J122*(1-'Generation Inputs'!$D$71)","v":23648.938949227515},{"$f":"K122*(1-'Generation Inputs'!$D$71)","v":23530.694254481376},{"$f":"L122*(1-'Generation Inputs'!$D$71)","v":23413.04078320897},{"$f":"M122*(1-'Generation Inputs'!$D$71)","v":23295.975579292925},{"$f":"N122*(1-'Generation Inputs'!$D$71)","v":23179.495701396459},{"$f":"O122*(1-'Generation Inputs'!$D$71)","v":23063.598222889475},{"$f":"P122*(1-'Generation Inputs'!$D$71)","v":22948.280231775028},{"$f":"Q122*(1-'Generation Inputs'!$D$71)","v":22833.538830616155},{"$f":"R122*(1-'Generation Inputs'!$D$71)","v":22719.371136463073},{"$f":"S122*(1-'Generation Inputs'!$D$71)","v":22605.774280780755},{"$f":"T122*(1-'Generation Inputs'!$D$71)","v":22492.74540937685},{"$f":"U122*(1-'Generation Inputs'!$D$71)","v":22380.281682329965},{"$f":"V122*(1-'Generation Inputs'!$D$71)","v":22268.380273918316},{"$f":"W122*(1-'Generation Inputs'!$D$71)","v":22157.038372548723},{"$f":"X122*(1-'Generation Inputs'!$D$71)","v":22046.253180685981},{"$f":"Y122*(1-'Generation Inputs'!$D$71)","v":21936.021914782552},{"$f":"Z122*(1-'Generation Inputs'!$D$71)","v":21826.341805208638},{"$f":"AA122*(1-'Generation Inputs'!$D$71)","v":21717.210096182596},{"$f":"AB122*(1-'Generation Inputs'!$D$71)","v":21608.624045701683},{"$f":"AC122*(1-'Generation Inputs'!$D$71)","v":21500.580925473176}]
[null,"September",{"$f":"'Generation Inputs'!$D$7*D105","v":18791.712890625},"kWh's per mo.",null,{"$f":"C123*(1-'Generation Inputs'!$D$71)","v":18697.754326171875},{"$f":"F123*(1-'Generation Inputs'!$D$71)","v":18604.265554541016},{"$f":"G123*(1-'Generation Inputs'!$D$71)","v":18511.244226768311},{"$f":"H123*(1-'Generation Inputs'!$D$71)","v":18418.688005634471},{"$f":"I123*(1-'Generation Inputs'!$D$71)","v":18326.594565606298},{"$f":"J123*(1-'Generation Inputs'!$D$71)","v":18234.961592778265},{"$f":"K123*(1-'Generation Inputs'!$D$71)","v":18143.786784814372},{"$f":"L123*(1-'Generation Inputs'!$D$71)","v":18053.0678508903},{"$f":"M123*(1-'Generation Inputs'!$D$71)","v":17962.802511635848},{"$f":"N123*(1-'Generation Inputs'!$D$71)","v":17872.98849907767},{"$f":"O123*(1-'Generation Inputs'!$D$71)","v":17783.623556582283},{"$f":"P123*(1-'Generation Inputs'!$D$71)","v":17694.70543879937},{"$f":"Q123*(1-'Generation Inputs'!$D$71)","v":17606.231911605373},{"$f":"R123*(1-'Generation Inputs'!$D$71)","v":17518.200752047345},{"$f":"S123*(1-'Generation Inputs'!$D$71)","v":17430.609748287108},{"$f":"T123*(1-'Generation Inputs'!$D$71)","v":17343.456699545673},{"$f":"U123*(1-'Generation Inputs'!$D$71)","v":17256.739416047945},{"$f":"V123*(1-'Generation Inputs'!$D$71)","v":17170.455718967707},{"$f":"W123*(1-'Generation Inputs'!$D$71)","v":17084.60344037287},{"$f":"X123*(1-'Generation Inputs'!$D$71)","v":16999.180423171005},{"$f":"Y123*(1-'Generation Inputs'!$D$71)","v":16914.184521055151},{"$f":"Z123*(1-'Generation Inputs'!$D$71)","v":16829.613598449876},{"$f":"AA123*(1-'Generation Inputs'!$D$71)","v":16745.465530457626},{"$f":"AB123*(1-'Generation Inputs'!$D$71)","v":16661.73820280534},{"$f":"AC123*(1-'Generation Inputs'!$D$71)","v":16578.429511791313}]
[null,"October",{"$f":"'Generation Inputs'!$D$7*D106","v":14083.8017578125},"kWh's per mo.",null,{"$f":"C124*(1-'Generation Inputs'!$D$71)","v":14013.382749023438},{"$f":"F124*(1-'Generation Inputs'!$D$71)","v":13943.315835278321},{"$f":"G124*(1-'Generation Inputs'!$D$71)","v":13873.59925610193},{"$f":"H124*(1-'Generation Inputs'!$D$71)","v":13804.231259821421},{"$f":"I124*(1-'Generation Inputs'!$D$71)","v":13735.210103522313},{"$f":"J124*(1-'Generation Inputs'!$D$71)","v":13666.534053004701},{"$f":"K124*(1-'Generation Inputs'!$D$71)","v":13598.201382739679},{"$f":"L124*(1-'Generation Inputs'!$D$71)","v":13530.21037582598},{"$f":"M124*(1-'Generation Inputs'!$D$71)","v":13462.559323946851},{"$f":"N124*(1-'Generation Inputs'!$D$71)","v":13395.246527327117},{"$f":"O124*(1-'Generation Inputs'!$D$71)","v":13328.270294690481},{"$f":"P124*(1-'Generation Inputs'!$D$71)","v":13261.628943217029},{"$f":"Q124*(1-'Generation Inputs'!$D$71)","v":13195.320798500943},{"$f":"R124*(1-'Generation Inputs'!$D$71)","v":13129.344194508438},{"$f":"S124*(1-'Generation Inputs'!$D$71)","v":13063.697473535896},{"$f":"T124*(1-'Generation Inputs'!$D$71)","v":12998.378986168216},{"$f":"U124*(1-'Generation Inputs'!$D$71)","v":12933.387091237375},{"$f":"V124*(1-'Generation Inputs'!$D$71)","v":12868.720155781188},{"$f":"W124*(1-'Generation Inputs'!$D$71)","v":12804.376555002282},{"$f":"X124*(1-'Generation Inputs'!$D$71)","v":12740.354672227269},{"$f":"Y124*(1-'Generation Inputs'!$D$71)","v":12676.652898866134},{"$f":"Z124*(1-'Generation Inputs'!$D$71)","v":12613.269634371803},{"$f":"AA124*(1-'Generation Inputs'!$D$71)","v":12550.203286199945},{"$f":"AB124*(1-'Generation Inputs'!$D$71)","v":12487.452269768944},{"$f":"AC124*(1-'Generation Inputs'!$D$71)","v":12425.0150084201}]
[null,"November",{"$f":"'Generation Inputs'!$D$7*D107","v":9010.5},"kWh's per mo.",null,{"$f":"C125*(1-'Generation Inputs'!$D$71)","v":8965.4475000000002},{"$f":"F125*(1-'Generation Inputs'!$D$71)","v":8920.6202625000005},{"$f":"G125*(1-'Generation Inputs'!$D$71)","v":8876.0171611875012},{"$f":"H125*(1-'Generation Inputs'!$D$71)","v":8831.6370753815645},{"$f":"I125*(1-'Generation Inputs'!$D$71)","v":8787.4788900046569},{"$f":"J125*(1-'Generation Inputs'!$D$71)","v":8743.541495554633},{"$f":"K125*(1-'Generation Inputs'!$D$71)","v":8699.8237880768593},{"$f":"L125*(1-'Generation Inputs'!$D$71)","v":8656.3246691364748},{"$f":"M125*(1-'Generation Inputs'!$D$71)","v":8613.0430457907933},{"$f":"N125*(1-'Generation Inputs'!$D$71)","v":8569.9778305618383},{"$f":"O125*(1-'Generation Inputs'!$D$71)","v":8527.1279414090295},{"$f":"P125*(1-'Generation Inputs'!$D$71)","v":8484.4923017019846},{"$f":"Q125*(1-'Generation Inputs'!$D$71)","v":8442.0698401934751},{"$f":"R125*(1-'Generation Inputs'!$D$71)","v":8399.8594909925068},{"$f":"S125*(1-'Generation Inputs'!$D$71)","v":8357.8601935375445},{"$f":"T125*(1-'Generation Inputs'!$D$71)","v":8316.0708925698564},{"$f":"U125*(1-'Generation Inputs'!$D$71)","v":8274.4905381070075},{"$f":"V125*(1-'Generation Inputs'!$D$71)","v":8233.1180854164722},{"$f":"W125*(1-'Generation Inputs'!$D$71)","v":8191.9524949893903},{"$f":"X125*(1-'Generation Inputs'!$D$71)","v":8150.9927325144436},{"$f":"Y125*(1-'Generation Inputs'!$D$71)","v":8110.2377688518709},{"$f":"Z125*(1-'Generation Inputs'!$D$71)","v":8069.6865800076112},{"$f":"AA125*(1-'Generation Inputs'!$D$71)","v":8029.3381471075727},{"$f":"AB125*(1-'Generation Inputs'!$D$71)","v":7989.1914563720347},{"$f":"AC125*(1-'Generation Inputs'!$D$71)","v":7949.2454990901742}]
[null,"December",{"$f":"'Generation Inputs'!$D$7*D108","v":9157.9951171875},"kWh's per mo.",null,{"$f":"C126*(1-'Generation Inputs'!$D$71)","v":9112.205141601562},{"$f":"F126*(1-'Generation Inputs'!$D$71)","v":9066.644115893554},{"$f":"G126*(1-'Generation Inputs'!$D$71)","v":9021.3108953140854},{"$f":"H126*(1-'Generation Inputs'!$D$71)","v":8976.2043408375157},{"$f":"I126*(1-'Generation Inputs'!$D$71)","v":8931.3233191333275},{"$f":"J126*(1-'Generation Inputs'!$D$71)","v":8886.666702537661},{"$f":"K126*(1-'Generation Inputs'!$D$71)","v":8842.2333690249725},{"$f":"L126*(1-'Generation Inputs'!$D$71)","v":8798.0222021798472},{"$f":"M126*(1-'Generation Inputs'!$D$71)","v":8754.0320911689487},{"$f":"N126*(1-'Generation Inputs'!$D$71)","v":8710.2619307131044},{"$f":"O126*(1-'Generation Inputs'!$D$71)","v":8666.7106210595393},{"$f":"P126*(1-'Generation Inputs'!$D$71)","v":8623.3770679542413},{"$f":"Q126*(1-'Generation Inputs'!$D$71)","v":8580.2601826144692},{"$f":"R126*(1-'Generation Inputs'!$D$71)","v":8537.358881701397},{"$f":"S126*(1-'Generation Inputs'!$D$71)","v":8494.672087292889},{"$f":"T126*(1-'Generation Inputs'!$D$71)","v":8452.1987268564244},{"$f":"U126*(1-'Generation Inputs'!$D$71)","v":8409.9377332221429},{"$f":"V126*(1-'Generation Inputs'!$D$71)","v":8367.8880445560317},{"$f":"W126*(1-'Generation Inputs'!$D$71)","v":8326.0486043332512},{"$f":"X126*(1-'Generation Inputs'!$D$71)","v":8284.4183613115856},{"$f":"Y126*(1-'Generation Inputs'!$D$71)","v":8242.9962695050272},{"$f":"Z126*(1-'Generation Inputs'!$D$71)","v":8201.7812881575028},{"$f":"AA126*(1-'Generation Inputs'!$D$71)","v":8160.7723817167152},{"$f":"AB126*(1-'Generation Inputs'!$D$71)","v":8119.9685198081315},{"$f":"AC126*(1-'Generation Inputs'!$D$71)","v":8079.3686772090905}]
[null,"Annual",{"$f":"SUM(C115:C126)","v":233433.427734375},"kWh's per yr.",null,{"$f":"SUM(F115:F126)","v":232266.26059570315},231104.92929272461,229949.40464626104,228799.65762302966,227655.65933491453,226517.38103823995,225384.79413304877,224257.87016238354,223136.58081157159,222020.89790751375,220910.79341797618,219806.23945088629,218707.20825363183,217613.67221236372,216525.60385130186,215442.97583204534,214365.76095288512,213293.93214812069,212227.46248738014,211166.32517494317,210110.49354906849,209059.94108132317,208014.64137591652,206974.56816903697,205939.69532819182,null,{"$f":"SUM(F127:AE127)","v":5471252.7488304619}]
[]
[]
[null,"Direct Load Offest Value"]
[]
[null,"Load Offset Generation Estimate"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C115*'Generation Inputs'!$D$51","v":8844.2431640625},"kWh's per mo.",null,{"$f":"($C134)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811},{"$f":"($C134)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":8888.464379882811}]
[null,"February",{"$f":"C116*'Generation Inputs'!$D$51","v":11409},"kWh's per mo.",null,{"$f":"($C135)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998},{"$f":"($C135)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":11466.044999999998}]
[null,"March",{"$f":"C117*'Generation Inputs'!$D$51","v":17243.396484375},"kWh's per mo.",null,{"$f":"($C136)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873},{"$f":"($C136)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":17329.613466796873}]
[null,"April",{"$f":"C118*'Generation Inputs'!$D$51","v":20333.232421875004},"kWh's per mo.",null,{"$f":"($C137)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377},{"$f":"($C137)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":20434.898583984377}]
[null,"May",{"$f":"C119*'Generation Inputs'!$D$51","v":20037.69873046875},"kWh's per mo.",null,{"$f":"($C138)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092},{"$f":"($C138)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":20137.887224121092}]
[null,"June",{"$f":"C120*'Generation Inputs'!$D$51","v":20573.975097656254},"kWh's per mo.",null,{"$f":"($C139)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533},{"$f":"($C139)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":20676.844973144533}]
[null,"July",{"$f":"C121*'Generation Inputs'!$D$51","v":20072.274902343754},"kWh's per mo.",null,{"$f":"($C140)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472},{"$f":"($C140)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":20172.636276855472}]
[null,"August",{"$f":"C122*'Generation Inputs'!$D$51","v":18278.24267578125},"kWh's per mo.",null,{"$f":"($C141)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155},{"$f":"($C141)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":18369.633889160155}]
[null,"September",{"$f":"C123*'Generation Inputs'!$D$51","v":14093.78466796875},"kWh's per mo.",null,{"$f":"($C142)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592},{"$f":"($C142)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":14164.253591308592}]
[null,"October",{"$f":"C124*'Generation Inputs'!$D$51","v":10562.851318359375},"kWh's per mo.",null,{"$f":"($C143)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117},{"$f":"($C143)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":10615.66557495117}]
[null,"November",{"$f":"C125*'Generation Inputs'!$D$51","v":6757.875},"kWh's per mo.",null,{"$f":"($C144)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994},{"$f":"($C144)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6791.6643749999994}]
[null,"December",{"$f":"C126*'Generation Inputs'!$D$51","v":6868.496337890625},"kWh's per mo.",null,{"$f":"($C145)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771},{"$f":"($C145)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6902.8388195800771}]
[null,"Annual",{"$f":"SUM(C134:C145)","v":175075.07080078125},"kWh's per yr.",null,{"$f":"SUM(F134:F145)","v":175950.44615478514},175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,175950.44615478514,null,{"$f":"SUM(F146:AE146)","v":4398761.1538696308}]
[]
[null,"Load Offset Rate Schedule"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C150*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F150*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G150*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H150*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I150*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J150*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K150*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L150*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M150*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N150*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O150*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P150*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q150*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R150*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S150*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T150*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U150*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V150*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W150*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X150*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y150*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z150*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA150*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB150*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC150*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"February",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C151*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F151*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G151*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H151*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I151*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J151*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K151*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L151*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M151*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N151*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O151*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P151*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q151*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R151*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S151*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T151*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U151*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V151*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W151*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X151*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y151*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z151*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA151*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB151*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC151*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"March",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C152*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F152*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G152*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H152*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I152*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J152*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K152*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L152*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M152*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N152*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O152*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P152*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q152*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R152*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S152*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T152*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U152*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V152*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W152*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X152*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y152*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z152*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA152*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB152*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC152*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"April",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C153*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F153*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G153*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H153*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I153*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J153*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K153*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L153*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M153*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N153*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O153*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P153*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q153*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R153*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S153*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T153*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U153*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V153*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W153*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X153*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y153*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z153*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA153*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB153*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC153*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"May",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C154*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F154*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G154*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H154*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I154*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J154*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K154*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L154*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M154*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N154*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O154*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P154*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q154*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R154*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S154*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T154*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U154*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V154*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W154*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X154*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y154*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z154*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA154*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB154*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC154*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"June",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C155*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F155*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G155*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H155*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I155*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J155*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K155*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L155*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M155*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N155*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O155*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P155*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q155*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R155*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S155*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T155*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U155*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V155*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W155*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X155*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y155*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z155*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA155*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB155*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC155*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"July",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C156*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F156*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G156*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H156*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I156*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J156*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K156*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L156*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M156*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N156*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O156*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P156*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q156*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R156*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S156*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T156*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U156*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V156*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W156*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X156*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y156*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z156*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA156*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB156*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC156*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"August",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C157*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F157*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G157*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H157*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I157*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J157*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K157*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L157*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M157*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N157*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O157*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P157*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q157*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R157*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S157*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T157*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U157*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V157*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W157*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X157*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y157*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z157*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA157*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB157*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC157*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"September",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C158*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F158*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G158*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H158*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I158*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J158*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K158*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L158*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M158*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N158*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O158*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P158*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q158*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R158*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S158*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T158*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U158*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V158*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W158*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X158*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y158*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z158*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA158*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB158*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC158*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"October",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C159*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F159*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G159*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H159*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I159*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J159*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K159*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L159*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M159*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N159*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O159*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P159*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q159*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R159*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S159*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T159*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U159*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V159*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W159*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X159*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y159*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z159*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA159*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB159*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC159*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"November",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C160*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F160*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G160*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H160*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I160*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J160*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K160*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L160*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M160*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N160*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O160*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P160*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q160*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R160*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S160*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T160*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U160*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V160*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W160*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X160*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y160*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z160*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA160*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB160*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC160*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[null,"December",{"$f":"'Generation Inputs'!$D$48","v":8.5000000000000006E-2},"$/kWh",null,{"$f":"C161*(1+'Generation Inputs'!$D$68)","v":8.736300000000001E-2},{"$f":"F161*(1+'Generation Inputs'!$D$68)","v":8.9791691400000012E-2},{"$f":"G161*(1+'Generation Inputs'!$D$68)","v":9.2287900420920013E-2},{"$f":"H161*(1+'Generation Inputs'!$D$68)","v":9.4853504052621593E-2},{"$f":"I161*(1+'Generation Inputs'!$D$68)","v":9.749043146528448E-2},{"$f":"J161*(1+'Generation Inputs'!$D$68)","v":0.10020066546001939},{"$f":"K161*(1+'Generation Inputs'!$D$68)","v":0.10298624395980793},{"$f":"L161*(1+'Generation Inputs'!$D$68)","v":0.1058492615418906},{"$f":"M161*(1+'Generation Inputs'!$D$68)","v":0.10879187101275517},{"$f":"N161*(1+'Generation Inputs'!$D$68)","v":0.11181628502690977},{"$f":"O161*(1+'Generation Inputs'!$D$68)","v":0.11492477775065786},{"$f":"P161*(1+'Generation Inputs'!$D$68)","v":0.11811968657212615},{"$f":"Q161*(1+'Generation Inputs'!$D$68)","v":0.12140341385883127},{"$f":"R161*(1+'Generation Inputs'!$D$68)","v":0.12477842876410679},{"$f":"S161*(1+'Generation Inputs'!$D$68)","v":0.12824726908374895},{"$f":"T161*(1+'Generation Inputs'!$D$68)","v":0.13181254316427718},{"$f":"U161*(1+'Generation Inputs'!$D$68)","v":0.13547693186424409},{"$f":"V161*(1+'Generation Inputs'!$D$68)","v":0.13924319057007009},{"$f":"W161*(1+'Generation Inputs'!$D$68)","v":0.14311415126791804},{"$f":"X161*(1+'Generation Inputs'!$D$68)","v":0.14709272467316617},{"$f":"Y161*(1+'Generation Inputs'!$D$68)","v":0.15118190241908019},{"$f":"Z161*(1+'Generation Inputs'!$D$68)","v":0.15538475930633064},{"$f":"AA161*(1+'Generation Inputs'!$D$68)","v":0.15970445561504665},{"$f":"AB161*(1+'Generation Inputs'!$D$68)","v":0.16414423948114495},{"$f":"AC161*(1+'Generation Inputs'!$D$68)","v":0.16870744933872078}]
[]
[null,"Load Offset Revenue Estimate"]
[null,"Month"]
[null,"January",null,"$ per mo.",null,{"$f":"F134*F150","v":776.52291361970208},{"$f":"G134*G150","v":798.11025061832981},820.29771558551943,843.10199207879691,866.54022745858754,890.63004578193625,915.38956105467412,940.83739085199409,966.99267031767965,993.87506655251116,1021.504793402671,1049.9026266592653,1079.089919680393,1109.0886194475079,1139.9212830681486,1171.6110947374432,1204.1818831711441,1237.6581395233022,1272.06503580205,1307.428443797347,1343.7749545349134,1381.131898270984,1419.5273650429176,1458.9902257911108,1499.5501540681037]
[null,"February",null,"$ per mo.",null,{"$f":"F135*F151","v":1001.708089335},1029.5555742185129,1058.1772191817877,1087.5945458750414,1117.8296742503676,1148.9053391945279,1180.8449076241357,1213.6723960560869,1247.4124886664463,1282.0905558513734,1317.7326733040416,1354.3656416218939,1392.0170064589829,1430.7150792385426,1470.4889584413741,1511.3685514860442,1553.3845972173563,1596.5686890199991,1640.9532985747551,1686.5718002751332,1733.4584963227821,1781.6486425205555,1831.1784747826273,1882.0852363815843,1934.4072059529924]
[null,"March",null,"$ per mo.",null,1513.9670212997753,1556.0553044919091,1599.3136419567843,1643.7745612031829,1689.4714940046315,1736.4388015379602,1784.7118002207155,1834.3267882668517,1885.3210729806704,1937.732998809533,1991.601976176438,2046.9685111141432,2103.8742357231163,2162.361939476219,2222.4756013936581,2284.2604231124019,2347.7628628749267,2413.0306704628501,2480.1129231017171,2549.0600623639452,2619.9239320976631,2692.7578174099781,2767.616484733976,2844.5562230095807,2923.6348860092467]
[null,"April",null,"$ per mo.",null,1785.2540449926273,1834.8841074434224,1885.8938856303496,1938.3217356508733,1992.2070799019677,2047.5904367232426,2104.5134508641486,2163.0189247981721,2223.1508509075616,2284.9544445627921,2348.4761781216375,2413.7638158734194,2480.8664499547003,2549.8345372634412,2620.7199373993649,2693.5759516590674,2768.4573631151893,2845.4204778097919,2924.5231670929043,3005.8249111380874,3089.3868436677262,3175.2717979216891,3263.5443539039125,3354.2708869424414,3447.5196175994415]
[null,"May",null,"$ per mo.",null,1759.3062415608911,1808.214955076284,1858.4833308274046,1910.1491674244066,1963.2513142788052,2017.829700815756,2073.925366498434,2131.5804916870907,2190.838429355992,2251.7437376920889,2314.342213599929,2378.6809271380071,2444.808256912444,2512.7739264546099,2582.6290416100478,2654.4261289668075,2728.2191753520847,2804.0636684268729,2882.0166384091403,2962.1367009569144,3044.4841012435168,3129.1207592580868,3216.110316365462,3305.5181831604218,3397.4115886522818]
[null,"June",null,"$ per mo.",null,1806.3912073888259,1856.6088829542355,1908.2226099003631,1961.2711984555933,2015.7945377726589,2071.833625922739,2129.4306007233913,2188.6287714235018,2249.472651269075,2312.0079909743554,2376.2818131234426,2442.3424475282745,2510.2395675695607,2580.0242275479945,2651.7489010738286,2725.4675205236813,2801.2355175942398,2879.1098649833598,2959.1491192298972,3041.4134647444885,3125.9647590643854,3212.8665793663758,3302.1842702727613,3393.9849929863444,3488.3377757913645]
[null,"July",null,"$ per mo.",null,1762.3420230549248,1811.3351312958516,1861.6902479458765,1913.445236838772,1966.6390144228899,2021.3115790238462,2077.504040920709,2135.258653258305,2194.618843818886,2255.6292476770514,2318.3357407624735,2382.78547435567,2449.0269105427578,2517.1098586558469,2587.0855127264795,2659.0064899802755,2732.9268704017272,2808.9022373988955,2886.989719598585,2967.2480338034256,3049.7375291431613,3134.5202324533411,3221.6598949155446,3311.2220399941971,3403.2740127060356]
[null,"August",null,"$ per mo.",null,1604.8263254586989,1649.4404973064507,1695.2949431315701,1742.4241425506277,1790.8635337135354,1840.6495399507717,1891.8195971614032,1944.4121819624904,1998.4668406210478,2054.0242187903127,2111.1260920726836,2169.8153974323045,2230.1362654809227,2292.1340536612925,2355.8553803530763,2421.3481599268916,2488.6616387728595,2557.8464323307453,2628.9545631495403,2702.0395000050976,2777.1561981052391,2854.361140412565,2933.7123801160346,3015.2695842832609,3099.0940787263353]
[null,"September",null,"$ per mo.",null,1237.4316864974926,1271.832287382123,1307.189224971346,1343.5290854255495,1380.8791940003798,1419.2676355935905,1458.7232758630923,1499.2757829320865,1540.9556496975986,1583.7942167591918,1627.8236959850974,1673.0771947334831,1719.5887407470741,1767.3933077398428,1816.5268416950105,1867.0262878941319,1918.9296186975887,1972.2758620973821,2027.1051310636892,2083.4586537072601,2141.3788042803217,2200.9091350393151,2262.0944089934083,2324.9806335634248,2389.615095176488]
[null,"October",null,"$ per mo.",null,927.41639162445915,953.19856731161917,979.69748748288214,1006.9330776349063,1034.9258171931567,1063.6967549111266,1093.267524697656,1123.660361884251,1154.8981199446332,1187.004287679094,1220.0030068765727,1253.9190904677416,1288.778041182745,1324.6060707276254,1361.4301194938532,1399.2778768157825,1438.1778017912611,1478.1591446810585,1519.2519689031919,1561.4871736387008,1604.8965170658566,1649.5126402402875,1695.3690916389678,1742.5003523865312,1790.9418621828768]
[null,"November",null,"$ per mo.",null,593.34017479312502,609.83503165237391,626.78844553230988,644.21316431810817,662.12229028615161,680.5292899561066,699.44800421688637,718.89265873411591,738.8778746469244,759.41867956210888,780.53051885393552,802.22926727807499,824.53124090840561,847.45320940565932,871.01240862713655,895.22655358697102,920.11385177668888,945.69301685608093,971.98328272467995,999.00441798442614,1026.7767408043933,1055.3211341987553,1084.659061729481,1114.8125836455606,1145.8043734709072]
[null,"December",null,"$ per mo.",null,603.05270779497437,619.8175730716747,637.04850160306717,654.75844994763247,672.96073485617671,{"$f":"K145*K161","v":691.66904328517842},710.89744268850643,730.66039159524701,750.97275048159486,771.84979294498328,793.30721718885377,815.36115782670402,838.02819801428643,861.32538191908361,885.27022753643416,909.88073986194706,935.17542443010916,961.17330122926637,987.89391900344003,1015.3573699517357,1043.584304836394,1072.5959485108458,1102.4141158794475,1133.0612283008961,1164.560330447661]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F165:F176)","v":15371.558827420497},15798.888162822786,16238.09725374926,16689.516357403489,17153.484912139305,17630.351792696783,18120.475572533756,18624.224793450194,19141.978242708108,19674.125237855395,20221.065919467776,20783.211552028981,21360.984833175389,21954.820211537666,22565.164213418411,23192.475778551445,23837.226605195174,24499.901504819609,25180.998766653593,25881.03053236656,26600.523181166351,27340.017725602782,28100.070218374542,28881.252170445354,29684.150980783732]
[]
[null,"Direct To Grid Net Metering Value"]
[]
[null,"Direct To Grid Energy Generation"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"C115*'Generation Inputs'!$D$52","v":2948.0810546875},"kWh's per mo.",null,{"$f":"($C183)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373},{"$f":"($C183)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":2962.8214599609373}]
[null,"February",{"$f":"C116*'Generation Inputs'!$D$52","v":3803},"kWh's per mo.",null,{"$f":"($C184)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994},{"$f":"($C184)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":3822.0149999999994}]
[null,"March",{"$f":"C117*'Generation Inputs'!$D$52","v":5747.798828125},"kWh's per mo.",null,{"$f":"($C185)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245},{"$f":"($C185)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":5776.5378222656245}]
[null,"April",{"$f":"C118*'Generation Inputs'!$D$52","v":6777.7441406250009},"kWh's per mo.",null,{"$f":"($C186)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248},{"$f":"($C186)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6811.6328613281248}]
[null,"May",{"$f":"C119*'Generation Inputs'!$D$52","v":6679.23291015625},"kWh's per mo.",null,{"$f":"($C187)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307},{"$f":"($C187)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6712.6290747070307}]
[null,"June",{"$f":"C120*'Generation Inputs'!$D$52","v":6857.9916992187509},"kWh's per mo.",null,{"$f":"($C188)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442},{"$f":"($C188)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6892.2816577148442}]
[null,"July",{"$f":"C121*'Generation Inputs'!$D$52","v":6690.7583007812509},"kWh's per mo.",null,{"$f":"($C189)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564},{"$f":"($C189)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6724.2120922851564}]
[null,"August",{"$f":"C122*'Generation Inputs'!$D$52","v":6092.74755859375},"kWh's per mo.",null,{"$f":"($C190)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185},{"$f":"($C190)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":6123.2112963867185}]
[null,"September",{"$f":"C123*'Generation Inputs'!$D$52","v":4697.92822265625},"kWh's per mo.",null,{"$f":"($C191)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304},{"$f":"($C191)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":4721.4178637695304}]
[null,"October",{"$f":"C124*'Generation Inputs'!$D$52","v":3520.950439453125},"kWh's per mo.",null,{"$f":"($C192)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039},{"$f":"($C192)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":3538.55519165039}]
[null,"November",{"$f":"C125*'Generation Inputs'!$D$52","v":2252.625},"kWh's per mo.",null,{"$f":"($C193)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999},{"$f":"($C193)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":2263.8881249999999}]
[null,"December",{"$f":"C126*'Generation Inputs'!$D$52","v":2289.498779296875},"kWh's per mo.",null,{"$f":"($C194)*(1-((F$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((G$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((H$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((I$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((J$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((K$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((L$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((M$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((N$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((O$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((P$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((Q$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((R$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((S$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((T$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((U$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((V$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((W$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((X$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((Y$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((Z$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((AA$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((AB$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((AC$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359},{"$f":"($C194)*(1-((AD$21-1)*('Generation Inputs'!$D$71)))","v":2300.946273193359}]
[null,"Annual",{"$f":"SUM(C183:C194)","v":58358.35693359375},"kWh's per yr.",null,{"$f":"SUM(F183:F194)","v":58650.148718261713},58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,58650.148718261713,null,{"$f":"SUM(F195:AE195)","v":1466253.7179565425}]
[]
[null,"Rate Schedule: Direct to Grid Net Metering"]
[null,"Month","Rate ($/kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C199*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F199*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G199*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H199*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I199*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J199*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K199*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L199*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M199*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N199*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O199*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P199*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q199*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R199*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S199*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T199*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U199*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V199*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W199*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X199*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y199*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z199*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA199*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB199*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC199*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"February",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C200*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F200*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G200*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H200*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I200*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J200*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K200*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L200*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M200*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N200*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O200*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P200*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q200*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R200*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S200*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T200*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U200*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V200*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W200*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X200*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y200*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z200*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA200*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB200*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC200*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"March",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C201*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F201*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G201*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H201*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I201*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J201*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K201*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L201*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M201*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N201*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O201*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P201*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q201*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R201*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S201*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T201*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U201*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V201*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W201*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X201*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y201*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z201*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA201*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB201*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC201*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"April",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C202*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F202*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G202*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H202*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I202*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J202*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K202*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L202*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M202*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N202*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O202*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P202*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q202*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R202*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S202*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T202*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U202*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V202*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W202*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X202*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y202*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z202*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA202*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB202*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC202*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"May",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C203*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F203*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G203*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H203*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I203*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J203*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K203*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L203*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M203*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N203*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O203*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P203*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q203*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R203*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S203*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T203*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U203*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V203*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W203*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X203*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y203*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z203*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA203*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB203*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC203*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"June",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C204*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F204*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G204*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H204*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I204*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J204*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K204*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L204*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M204*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N204*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O204*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P204*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q204*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R204*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S204*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T204*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U204*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V204*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W204*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X204*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y204*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z204*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA204*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB204*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC204*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"July",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C205*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F205*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G205*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H205*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I205*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J205*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K205*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L205*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M205*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N205*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O205*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P205*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q205*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R205*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S205*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T205*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U205*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V205*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W205*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X205*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y205*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z205*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA205*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB205*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC205*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"August",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C206*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F206*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G206*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H206*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I206*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J206*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K206*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L206*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M206*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N206*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O206*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P206*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q206*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R206*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S206*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T206*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U206*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V206*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W206*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X206*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y206*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z206*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA206*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB206*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC206*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"September",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C207*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F207*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G207*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H207*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I207*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J207*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K207*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L207*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M207*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N207*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O207*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P207*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q207*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R207*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S207*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T207*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U207*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V207*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W207*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X207*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y207*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z207*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA207*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB207*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC207*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"October",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C208*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F208*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G208*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H208*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I208*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J208*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K208*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L208*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M208*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N208*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O208*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P208*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q208*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R208*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S208*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T208*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U208*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V208*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W208*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X208*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y208*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z208*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA208*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB208*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC208*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"November",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C209*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F209*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G209*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H209*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I209*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J209*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K209*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L209*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M209*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N209*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O209*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P209*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q209*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R209*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S209*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T209*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U209*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V209*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W209*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X209*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y209*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z209*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA209*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB209*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC209*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[null,"December",{"$f":"'Generation Inputs'!$D$49","v":8.7999999999999995E-2},"$/kWh",null,{"$f":"C210*(1+'Generation Inputs'!$D$68)","v":9.0446399999999996E-2},{"$f":"F210*(1+'Generation Inputs'!$D$68)","v":9.2960809919999998E-2},{"$f":"G210*(1+'Generation Inputs'!$D$68)","v":9.5545120435775996E-2},{"$f":"H210*(1+'Generation Inputs'!$D$68)","v":9.8201274783890569E-2},{"$f":"I210*(1+'Generation Inputs'!$D$68)","v":0.10093127022288273},{"$f":"J210*(1+'Generation Inputs'!$D$68)","v":0.10373715953507888},{"$f":"K210*(1+'Generation Inputs'!$D$68)","v":0.10662105257015407},{"$f":"L210*(1+'Generation Inputs'!$D$68)","v":0.10958511783160436},{"$f":"M210*(1+'Generation Inputs'!$D$68)","v":0.11263158410732298},{"$f":"N210*(1+'Generation Inputs'!$D$68)","v":0.11576274214550657},{"$f":"O210*(1+'Generation Inputs'!$D$68)","v":0.11898094637715166},{"$f":"P210*(1+'Generation Inputs'!$D$68)","v":0.12228861668643648},{"$f":"Q210*(1+'Generation Inputs'!$D$68)","v":0.12568824023031941},{"$f":"R210*(1+'Generation Inputs'!$D$68)","v":0.12918237330872229},{"$f":"S210*(1+'Generation Inputs'!$D$68)","v":0.13277364328670477},{"$f":"T210*(1+'Generation Inputs'!$D$68)","v":0.13646475057007518},{"$f":"U210*(1+'Generation Inputs'!$D$68)","v":0.14025847063592328},{"$f":"V210*(1+'Generation Inputs'!$D$68)","v":0.14415765611960196},{"$f":"W210*(1+'Generation Inputs'!$D$68)","v":0.14816523895972691},{"$f":"X210*(1+'Generation Inputs'!$D$68)","v":0.15228423260280732},{"$f":"Y210*(1+'Generation Inputs'!$D$68)","v":0.15651773426916538},{"$f":"Z210*(1+'Generation Inputs'!$D$68)","v":0.16086892728184818},{"$f":"AA210*(1+'Generation Inputs'!$D$68)","v":0.16534108346028356},{"$f":"AB210*(1+'Generation Inputs'!$D$68)","v":0.16993756558047945},{"$f":"AC210*(1+'Generation Inputs'!$D$68)","v":0.17466182990361678}]
[]
[null,"Revenue Estimate: Direct to Grid Net Metering"]
[null,"Month"]
[null,"January",null,"$ per mo.",null,{"$f":"F183*F199","v":267.97653489621092},{"$f":"G183*G199","v":275.4262825663256},283.08313322166941,290.95284432523181,299.0413333974733,307.35468246592308,315.89914263847572,324.68113880382538,333.70727446257177,342.9843366926313,352.51930125268649,362.31933782751116,372.39181541911597,382.74430788776738,393.38459964704731,404.32069151723528,415.56080674141447,427.11339716882583,438.98714961011922,451.19099236928054,463.73410195714661,476.62590999155526,489.87611028932054,503.49466615536369,517.49181787448276]
[null,"February",null,"$ per mo.",null,{"$f":"F184*F200","v":345.68749749599993},355.29760992638876,365.17488348234235,375.32674524315144,385.76082876091107,396.48497980046443,407.50726223891735,418.83596412915927,430.47960393194995,442.44693692125821,454.74696176766923,467.38892730481047,480.38233948388415,493.73696852153614,507.46285624643485,521.57032365008581,536.06997864755829,550.97272405396041,566.28976578266054,582.03262127141852,598.21312814276405,614.84345310513288,631.93610110145562,649.50392471207613,667.56013381907178]
[null,"March",null,"$ per mo.",null,522.4670504877655,536.9916344913255,551.9200019301843,567.26337798384338,583.03329989179429,599.24162562878621,615.90054282126641,633.02257791169768,650.620605577643,668.70785841270151,687.29793687657468,706.40481952174355,726.04287350444793,746.22686538787161,766.97197224565446,788.29379307408374,810.20836052154334,832.73215294404235,855.88210679588678,879.67562936481238,904.13061186115431,929.26544287089439,955.09902218270531,981.65077499938457,1008.9406665443674]
[null,"April",null,"$ per mo.",null,616.08767042882812,633.21490766674947,650.8182820998851,668.91103034226194,687.50675698577686,706.61944482998149,726.26346539625501,746.45358973427096,767.20499952888372,788.53329851578678,810.4545242145258,832.9851599876896,856.14214743534728,879.94289913404998,904.40531172997657,929.54777939607004,955.3892076632809,981.94902763632012,1009.24721060461,1037.3042830594181,1066.1413421284701,1095.7800714396415,1126.2427574256635,1157.5523060820972,1189.7322601911794]
[null,"May",null,"$ per mo.",null,607.13313434258191,624.01143547730578,641.35895338357489,659.18873228763823,677.51417904523453,696.34907322269214,715.70757745828303,735.60424811162329,756.05404620912657,777.07234869374031,798.6749599874264,820.87812387507688,843.69853571880401,867.15335501178674,891.26021828111436,916.03725234932949,941.50308796464094,967.67687381005805,994.57829090197777,1022.2275673890528,1050.6454937624685,1079.8534384890652,1109.8733640790613,1140.7278436004592,1172.440077652552]
[null,"June",null,"$ per mo.",null,623.38206372633988,640.71208509793212,658.52388106365458,676.83084495722426,695.64674244703508,714.98572188706271,734.86232495552304,755.29149758928668,776.28860122226888,797.86942433624802,820.05019433279585,842.84758973524754,866.2787527298874,890.36130205577831,915.11334625292898,940.55349727876046,966.70088450311016,993.57516909229662,1021.1965587930626,1049.5858231275097,1078.7643090104546,1108.7539568009454,1139.5773168000117,1171.2575662070519,1203.8185265476079]
[null,"July",null,"$ per mo.",null,608.18077658366019,625.0882021726859,642.46565419308661,660.32619937965433,678.6832677224088,697.55066256509178,716.9425709844013,736.87357445776775,757.35865982769383,778.41323057090381,800.053118380775,822.29459507176057,845.15438481475542,868.64967671260558,892.79813772521607,917.61792595397719,943.12770429549789,969.34665447491284,996.29449146931552,1023.9914783321625,1052.4584414297967,1081.716786101545,1111.7885127551681,1142.6962334097618,1174.463188698553]
[null,"August",null,"$ per mo.",null,553.82241819751164,569.21868142340247,585.04296076697312,601.30715507629498,618.02349398741592,635.20454712026617,652.86323353020953,671.01283142234945,689.66698813589085,708.83973040606872,728.54547491135747,748.79903911389317,769.61565240125935,791.01096753801437,813.00107243557125,835.60250224928018,858.83225181181024,882.70778841217873,907.24706493003737,932.46853333509239,958.39115856180808,985.03443276982637,1012.4183900008276,1040.5636212428506,1069.4912899134019]
[null,"September",null,"$ per mo.",null,427.03524867364445,438.90682858677178,451.10843842148398,463.64925300960124,476.53870224326818,489.78647816563108,503.40254225863561,517.39713293342572,531.78077322897502,546.56427872474057,561.75876567328839,577.37565935900591,593.42670268918619,609.92396502394558,626.87985125161129,644.30711111640619,662.21884880544235,680.62853280223362,699.55000601413587,718.99749618132887,738.98562657516982,759.52942699395953,780.6443450643917,802.34625785718174,824.65148382561142]
[null,"October",null,"$ per mo.",null,320.04957828608781,328.94695656244107,338.09168195487695,347.49063071322252,357.15087024705008,367.07966443991813,377.28447911134788,387.77298763064334,398.55307668677528,409.63285221866767,421.0206455103467,432.72501945553432,444.75477499639817,457.118957741298,469.82686476650611,482.88805160701503,496.31233944169014,510.10982247816912,524.29087554306227,538.86616188315941,553.84664118351134,569.24357780841297,585.06854927148686,601.33345494123421,618.0505249886005]
[null,"November",null,"$ per mo.",null,204.76053090899998,210.4528736682702,216.30346355624809,222.31669984311179,228.4971040987503,234.84932359269558,241.37813478857254,248.08844693569486,254.9853057605072,262.07389726064935,269.35955160449544,276.84774713910036,284.54411450956735,292.45444089293335,300.58467434975688,308.94092829668017,317.52948610332788,326.35680581700046,335.42952501871309,344.75446581423336,354.33863996386901,364.18925415486461,374.31371542036987,384.71963670905615,395.41484260956793]
[null,"December",null,"$ per mo.",null,208.11230700375583,213.89782913846022,219.84418878850943,225.95585723682998,232.23743006801388,{"$f":"K194*K210","v":238.69363062390468},245.32931355524923,252.14946847208518,259.15922369560917,266.36385011434714,273.76876514752598,281.37953681862723,289.20188794218507,297.24170042697779,305.50501969884778,313.9980592464758,322.72720529352785,331.69902160068796,340.92025440118715,350.39783747354011,360.13889735530455,370.15075870178202,380.44094979369157,391.01720819795622,401.88748658585945]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F214:F225)","v":5304.694811031387},5452.1653267780594,5603.7355228624883,5759.5193703980649,5919.634008895132,6084.1998343424175,6253.3405897371358,6427.1834581318299,6605.8591582678946,6789.5020428677435,6978.2501996594683,7172.2455552100009,7371.633981644839,7576.5654063345646,7787.1939246306665,8003.6779157353994,8226.180161792845,8454.8679702906848,8689.9132998647692,8931.4928896010097,9179.7883919319174,9434.986509227625,9697.2791341841548,9966.8634941144737,10243.942299250855]
[]
[]
[null,"REC Value"]
[null,"REC Schedule"]
[null,"REC Term",{"$f":"'Generation Inputs'!D75","v":15}]
[null,"Total RECs produced during term",{"$f":"SUMIF(F111:AD111, \"<=\"&'Generation Inputs'!$D$75,F127:AD127)/1000","v":3364.6569527315505}]
[null,"Total REC Value over term",{"$f":"C232*'Generation Inputs'!D74","v":117762.99334560426}]
[]
[null,"Demand Charge Assumptions"]
[null,"Average Peak Demand Price Range",{"$f":"'Portfolio Planner'!D15","v":"Med ($7.00 to $15.00 per kW)"}]
[null,"Average Demand Charges Incurred",{"$f":"'Portfolio Planner'!D16","v":"Medium percentage of total costs"}]
[null,"Reduction Associated with Tariff",{"$f":"IF(C236=\"Low (less than $7.00 per kW)\",0.02,IF(C236=\"Med ($7.00 to $15.00 per kW)\",0.04,IF(C236=\"High (more than $15.00 per kW)\",0.06,0)))","v":0.04}]
[null,"Reduction Associated with Load",{"$f":"IF(C237=\"Low percentage of total costs\",0.02,IF(C237=\"Medium percentage of total costs\",0.04,IF(C237=\"High percentage of total costs\",0.06,0)))","v":0.04}]
[null,"Total Projected Reduction",{"$f":"C238+C239","v":0.08}]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"'Portfolio Planner'!L13","v":8000000},{"$f":"C243/C245","v":0.04}]
[null,"Non-solar",{"$f":"'Portfolio Planner'!D7-'2'!C243","v":192000000},{"$f":"C244/C245","v":0.96}]
[null,"Annual Load:",{"$f":"'Portfolio Planner'!D7","v":200000000}]

{"sheet":"3","index":6,"n_rows":140,"n_cols":32,"rows_kept":140,"cut":false,"hidden":false,"merged":[[41,1,41,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[47,1,47,2],[50,1,50,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[48,1,48,2],[36,1,36,2],[37,1,37,2],[7,7,8,7],[7,8,8,8],[1,1,1,7],[1,8,1,10],[34,1,34,2],[35,1,35,2]]}
[null,"3 - Offsite PPA"]
[null,"• New, utility-scale solar photovoltaic (PV) system built at remote site\n• Solar array financed and owned by solar developer\n• Virtual PPA that offsets Supply Rate\n• Developer sells higher value RECs to finance installation",null,null,null,null,null,null,"Customer receives energy savings by purchasing electricity at a discount from the PV array installed remotely and owned by a solar developer."]
[]
[null,"PPA Recipient: Financial Metrics"]
[]
[null,"Key Performace Indicator"]
[null,"25-Year Costs:","$",{"$f":"AF22","v":-16414217.552335197},null,"25-yr Power",null,"Average Installation Size"]
[null,"25-Year Revenues:","$",{"$f":"AF21","v":23448882.217621714},null,"Generation (kWh)",null,{"$f":"'Portfolio Planner'!K14","v":8567.7532108889282},"KW"]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":7034664.6652865168},null,{"$f":"SUM(F67:AD67)","v":294833043.6238125}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E28+NPV('Generation Inputs'!D70,F28:AD28)","v":4734582.6775681712}]
[null,"Return on Investment (ROI):","%",{"$f":"D8/(-D7)","v":1.4285714285714288}]
[null,"Internal Rate of Return (IRR)","$","NA",null,"25-Year"]
[null,"Upfront Costs","$",0,null,"Incremental LCOE"]
[null,"Average Annual Revenue","$",{"$f":"D9/25","v":281386.58661146066},null,{"$f":"IF(F9>0,D10/F9,0)","v":1.6058521186686204E-2}]
[null,"Payback Period:","years",{"$f":"E28","v":0},null,"(25-year NPV/ 25-year Production)"]
[]
[]
[]
[null,"Net metering & PPA"]
[]
[null,"Net Metering Credits","$ annually",0,null,{"$f":"F99","v":707533.17634054692},{"$f":"G99","v":723566.58564960014},739963.32804700581,756731.63702387887,773879.93265047716,791416.82580426952,809351.12249381992,827691.82828065252,846448.15280132042,865629.51439195091,885245.54481758724,905306.09410869866,925821.23550729617,946801.27052512683,968256.73411649687,990198.39996831084,1012637.285909993,1035584.6594459992,1059052.043413705,1083051.2217695031,1107594.2455060219,1132693.4387034341,1158361.4047178926,1184611.0325102047,1211455.5031179185,null,{"$f":"SUM(E21:AE21)","v":23448882.217621714}]
[null,"PPA Payments","$ annually",{"$f":"'Generation Inputs'!J20","v":0},"(Savings rate)",{"$f":"-F21*(1-'Generation Inputs'!$F$53)","v":-495273.22343838279},{"$f":"-G21*(1-'Generation Inputs'!$F$53)","v":-506496.60995472007},{"$f":"-H21*(1-'Generation Inputs'!$F$53)","v":-517974.32963290403},{"$f":"-I21*(1-'Generation Inputs'!$F$53)","v":-529712.14591671515},{"$f":"-J21*(1-'Generation Inputs'!$F$53)","v":-541715.95285533404},{"$f":"-K21*(1-'Generation Inputs'!$F$53)","v":-553991.77806298865},{"$f":"-L21*(1-'Generation Inputs'!$F$53)","v":-566545.78574567393},{"$f":"-M21*(1-'Generation Inputs'!$F$53)","v":-579384.27979645669},{"$f":"-N21*(1-'Generation Inputs'!$F$53)","v":-592513.7069609242},{"$f":"-O21*(1-'Generation Inputs'!$F$53)","v":-605940.66007436556},{"$f":"-P21*(1-'Generation Inputs'!$F$53)","v":-619671.88137231104},{"$f":"-Q21*(1-'Generation Inputs'!$F$53)","v":-633714.26587608899},{"$f":"-R21*(1-'Generation Inputs'!$F$53)","v":-648074.86485510727},{"$f":"-S21*(1-'Generation Inputs'!$F$53)","v":-662760.8893675888},{"$f":"-T21*(1-'Generation Inputs'!$F$53)","v":-677779.7138815478},{"$f":"-U21*(1-'Generation Inputs'!$F$53)","v":-693138.87997781753},{"$f":"-V21*(1-'Generation Inputs'!$F$53)","v":-708846.10013699508},{"$f":"-W21*(1-'Generation Inputs'!$F$53)","v":-724909.26161219936},{"$f":"-X21*(1-'Generation Inputs'!$F$53)","v":-741336.43038959347},{"$f":"-Y21*(1-'Generation Inputs'!$F$53)","v":-758135.85523865209},{"$f":"-Z21*(1-'Generation Inputs'!$F$53)","v":-775315.97185421526},{"$f":"-AA21*(1-'Generation Inputs'!$F$53)","v":-792885.40709240385},{"$f":"-AB21*(1-'Generation Inputs'!$F$53)","v":-810852.98330252478},{"$f":"-AC21*(1-'Generation Inputs'!$F$53)","v":-829227.7227571432},{"$f":"-AD21*(1-'Generation Inputs'!$F$53)","v":-848018.85218254291},null,-16414217.552335197]
[null,"Site Lease Payments","$/Acre/Yr",0,null,{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},null,0]
[null,"Demand Charge Savings","$ annually",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F21:F24)","v":212259.95290216414},{"$f":"SUM(G21:G24)","v":217069.97569488006},221988.99841410178,227019.49110716372,232163.97979514312,237425.04774128087,242805.33674814599,248307.54848419584,253934.44584039622,259688.85431758536,265573.66344527621,271591.82823260967,277746.3706521889,284040.38115753804,290477.02023494907,297059.51999049331,303791.18577299791,310675.39783379983,317715.61302411149,324915.366530851,332278.27365180664,339808.03161103022,347508.42141536786,355383.30975306151,363436.6509353756,null,7034664.6652865149]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,0,{"$f":"F25","v":212259.95290216414},{"$f":"G25","v":217069.97569488006},221988.99841410178,227019.49110716372,232163.97979514312,237425.04774128087,242805.33674814599,248307.54848419584,253934.44584039622,259688.85431758536,265573.66344527621,271591.82823260967,277746.3706521889,284040.38115753804,290477.02023494907,297059.51999049331,303791.18577299791,310675.39783379983,317715.61302411149,324915.366530851,332278.27365180664,339808.03161103022,347508.42141536786,355383.30975306151,363436.6509353756,null,{"$f":"SUM(E28:AE28)","v":7034664.6652865149}]
[null,"Cumulative Cashflow","$",null,0,{"$f":"E29+F28","v":212259.95290216414},{"$f":"F29+G28","v":429329.9285970442},{"$f":"G29+H28","v":651318.92701114598},{"$f":"H29+I28","v":878338.4181183097},{"$f":"I29+J28","v":1110502.3979134527},1347927.4456547336,1590732.7824028796,1839040.3308870755,2092974.7767274717,2352663.631045057,2618237.2944903332,2889829.1227229428,3167575.4933751319,3451615.8745326698,3742092.8947676187,4039152.4147581123,4342943.6005311105,4653618.9983649105,4971334.6113890223,5296249.9779198729,5628528.2515716795,5968336.2831827095,6315844.7045980776,6671228.0143511388,7034664.6652865149,null,{"$f":"AD29","v":7034664.6652865149}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F30:AD30)","v":0},{"$f":"IF(F29<0,1,IF(AND(F29>0,E29<0),(-E29/(F29-E29)),0))","v":0},{"$f":"IF(G29<0,1,IF(AND(G29>0,F29<0),(-F29/(G29-F29)),0))","v":0},{"$f":"IF(H29<0,1,IF(AND(H29>0,G29<0),(-G29/(H29-G29)),0))","v":0},{"$f":"IF(I29<0,1,IF(AND(I29>0,H29<0),(-H29/(I29-H29)),0))","v":0},{"$f":"IF(J29<0,1,IF(AND(J29>0,I29<0),(-I29/(J29-I29)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E30","v":0}]
[]
[]
[null,"Generation Rates"]
[]
[null,"Net Metering Rate (Full Retail Rate)"]
[null,"Month",null,"Generation Output per PVWatts (kWh/kW)"]
[null,"January",null,{"$f":"'Generation Inputs'!F31","v":74.822302610533328}]
[null,"February",null,{"$f":"'Generation Inputs'!F32","v":96.062095612066273}]
[null,"March",null,{"$f":"'Generation Inputs'!F33","v":142.63109788478738}]
[null,"April",null,{"$f":"'Generation Inputs'!F34","v":168.58808350294876}]
[null,"May",null,{"$f":"'Generation Inputs'!F35","v":167.94528443831177}]
[null,"June",null,{"$f":"'Generation Inputs'!F36","v":172.81228022164078}]
[null,"July",null,{"$f":"'Generation Inputs'!F37","v":165.34038622863463}]
[null,"August",null,{"$f":"'Generation Inputs'!F38","v":154.78498255114974}]
[null,"September",null,{"$f":"'Generation Inputs'!F39","v":118.88286665464325}]
[null,"October",null,{"$f":"'Generation Inputs'!F40","v":88.253410070100401}]
[null,"November",null,{"$f":"'Generation Inputs'!F41","v":53.359083727630804}]
[null,"December",null,{"$f":"'Generation Inputs'!F42","v":57.377991248069002}]
[null,"Annual",null,{"$f":"SUM(D37:D48)","v":1460.8598647505164}]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Generation Estimate"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"D37*$H$8","v":641059.0234375},"kWh's per mo.",null,{"$f":"C55","v":641059.0234375},{"$f":"F55*(1-'Generation Inputs'!$D$20)","v":637853.72832031245},{"$f":"G55*(1-'Generation Inputs'!$D$20)","v":634664.4596787109},{"$f":"H55*(1-'Generation Inputs'!$D$20)","v":631491.13738031732},{"$f":"I55*(1-'Generation Inputs'!$D$20)","v":628333.68169341574},{"$f":"J55*(1-'Generation Inputs'!$D$20)","v":625192.01328494865},{"$f":"K55*(1-'Generation Inputs'!$D$20)","v":622066.05321852386},{"$f":"L55*(1-'Generation Inputs'!$D$20)","v":618955.72295243118},{"$f":"M55*(1-'Generation Inputs'!$D$20)","v":615860.94433766906},{"$f":"N55*(1-'Generation Inputs'!$D$20)","v":612781.63961598068},{"$f":"O55*(1-'Generation Inputs'!$D$20)","v":609717.73141790077},{"$f":"P55*(1-'Generation Inputs'!$D$20)","v":606669.14276081126},{"$f":"Q55*(1-'Generation Inputs'!$D$20)","v":603635.79704700725},{"$f":"R55*(1-'Generation Inputs'!$D$20)","v":600617.6180617722},{"$f":"S55*(1-'Generation Inputs'!$D$20)","v":597614.52997146337},{"$f":"T55*(1-'Generation Inputs'!$D$20)","v":594626.45732160611},{"$f":"U55*(1-'Generation Inputs'!$D$20)","v":591653.32503499812},{"$f":"V55*(1-'Generation Inputs'!$D$20)","v":588695.0584098231},{"$f":"W55*(1-'Generation Inputs'!$D$20)","v":585751.58311777399},{"$f":"X55*(1-'Generation Inputs'!$D$20)","v":582822.82520218508},{"$f":"Y55*(1-'Generation Inputs'!$D$20)","v":579908.71107617416},{"$f":"Z55*(1-'Generation Inputs'!$D$20)","v":577009.16752079327},{"$f":"AA55*(1-'Generation Inputs'!$D$20)","v":574124.1216831893},{"$f":"AB55*(1-'Generation Inputs'!$D$20)","v":571253.50107477338},{"$f":"AC55*(1-'Generation Inputs'!$D$20)","v":568397.23356939945}]
[null,"February",823036.328125,"kWh's per mo.",null,823036.328125,{"$f":"F56*(1-'Generation Inputs'!$D$20)","v":818921.146484375},{"$f":"G56*(1-'Generation Inputs'!$D$20)","v":814826.54075195314},{"$f":"H56*(1-'Generation Inputs'!$D$20)","v":810752.40804819332},{"$f":"I56*(1-'Generation Inputs'!$D$20)","v":806698.6460079524},{"$f":"J56*(1-'Generation Inputs'!$D$20)","v":802665.15277791268},{"$f":"K56*(1-'Generation Inputs'!$D$20)","v":798651.82701402309},{"$f":"L56*(1-'Generation Inputs'!$D$20)","v":794658.56787895295},{"$f":"M56*(1-'Generation Inputs'!$D$20)","v":790685.27503955818},{"$f":"N56*(1-'Generation Inputs'!$D$20)","v":786731.84866436035},{"$f":"O56*(1-'Generation Inputs'!$D$20)","v":782798.18942103849},{"$f":"P56*(1-'Generation Inputs'!$D$20)","v":778884.19847393327},{"$f":"Q56*(1-'Generation Inputs'!$D$20)","v":774989.77748156362},{"$f":"R56*(1-'Generation Inputs'!$D$20)","v":771114.82859415584},{"$f":"S56*(1-'Generation Inputs'!$D$20)","v":767259.25445118512},{"$f":"T56*(1-'Generation Inputs'!$D$20)","v":763422.95817892917},{"$f":"U56*(1-'Generation Inputs'!$D$20)","v":759605.8433880345},{"$f":"V56*(1-'Generation Inputs'!$D$20)","v":755807.81417109433},{"$f":"W56*(1-'Generation Inputs'!$D$20)","v":752028.77510023885},{"$f":"X56*(1-'Generation Inputs'!$D$20)","v":748268.63122473762},{"$f":"Y56*(1-'Generation Inputs'!$D$20)","v":744527.28806861397},{"$f":"Z56*(1-'Generation Inputs'!$D$20)","v":740804.65162827086},{"$f":"AA56*(1-'Generation Inputs'!$D$20)","v":737100.6283701295},{"$f":"AB56*(1-'Generation Inputs'!$D$20)","v":733415.1252282788},{"$f":"AC56*(1-'Generation Inputs'!$D$20)","v":729748.04960213741}]
[null,"March",1222028.046875,"kWh's per mo.",null,1222028.046875,{"$f":"F57*(1-'Generation Inputs'!$D$20)","v":1215917.9066406251},{"$f":"G57*(1-'Generation Inputs'!$D$20)","v":1209838.317107422},{"$f":"H57*(1-'Generation Inputs'!$D$20)","v":1203789.125521885},{"$f":"I57*(1-'Generation Inputs'!$D$20)","v":1197770.1798942755},{"$f":"J57*(1-'Generation Inputs'!$D$20)","v":1191781.3289948041},{"$f":"K57*(1-'Generation Inputs'!$D$20)","v":1185822.4223498299},{"$f":"L57*(1-'Generation Inputs'!$D$20)","v":1179893.3102380808},{"$f":"M57*(1-'Generation Inputs'!$D$20)","v":1173993.8436868903},{"$f":"N57*(1-'Generation Inputs'!$D$20)","v":1168123.8744684558},{"$f":"O57*(1-'Generation Inputs'!$D$20)","v":1162283.2550961135},{"$f":"P57*(1-'Generation Inputs'!$D$20)","v":1156471.838820633},{"$f":"Q57*(1-'Generation Inputs'!$D$20)","v":1150689.4796265299},{"$f":"R57*(1-'Generation Inputs'!$D$20)","v":1144936.0322283972},{"$f":"S57*(1-'Generation Inputs'!$D$20)","v":1139211.3520672552},{"$f":"T57*(1-'Generation Inputs'!$D$20)","v":1133515.2953069189},{"$f":"U57*(1-'Generation Inputs'!$D$20)","v":1127847.7188303843},{"$f":"V57*(1-'Generation Inputs'!$D$20)","v":1122208.4802362323},{"$f":"W57*(1-'Generation Inputs'!$D$20)","v":1116597.4378350512},{"$f":"X57*(1-'Generation Inputs'!$D$20)","v":1111014.4506458759},{"$f":"Y57*(1-'Generation Inputs'!$D$20)","v":1105459.3783926466},{"$f":"Z57*(1-'Generation Inputs'!$D$20)","v":1099932.0815006832},{"$f":"AA57*(1-'Generation Inputs'!$D$20)","v":1094432.4210931798},{"$f":"AB57*(1-'Generation Inputs'!$D$20)","v":1088960.2589877138},{"$f":"AC57*(1-'Generation Inputs'!$D$20)","v":1083515.4576927752}]
[null,"April",1444421.09375,"kWh's per mo.",null,1444421.09375,{"$f":"F58*(1-'Generation Inputs'!$D$20)","v":1437198.98828125},{"$f":"G58*(1-'Generation Inputs'!$D$20)","v":1430012.9933398438},{"$f":"H58*(1-'Generation Inputs'!$D$20)","v":1422862.9283731445},{"$f":"I58*(1-'Generation Inputs'!$D$20)","v":1415748.6137312788},{"$f":"J58*(1-'Generation Inputs'!$D$20)","v":1408669.8706626224},{"$f":"K58*(1-'Generation Inputs'!$D$20)","v":1401626.5213093092},{"$f":"L58*(1-'Generation Inputs'!$D$20)","v":1394618.3887027625},{"$f":"M58*(1-'Generation Inputs'!$D$20)","v":1387645.2967592487},{"$f":"N58*(1-'Generation Inputs'!$D$20)","v":1380707.0702754525},{"$f":"O58*(1-'Generation Inputs'!$D$20)","v":1373803.5349240752},{"$f":"P58*(1-'Generation Inputs'!$D$20)","v":1366934.5172494547},{"$f":"Q58*(1-'Generation Inputs'!$D$20)","v":1360099.8446632074},{"$f":"R58*(1-'Generation Inputs'!$D$20)","v":1353299.3454398913},{"$f":"S58*(1-'Generation Inputs'!$D$20)","v":1346532.8487126918},{"$f":"T58*(1-'Generation Inputs'!$D$20)","v":1339800.1844691283},{"$f":"U58*(1-'Generation Inputs'!$D$20)","v":1333101.1835467827},{"$f":"V58*(1-'Generation Inputs'!$D$20)","v":1326435.6776290487},{"$f":"W58*(1-'Generation Inputs'!$D$20)","v":1319803.4992409034},{"$f":"X58*(1-'Generation Inputs'!$D$20)","v":1313204.4817446989},{"$f":"Y58*(1-'Generation Inputs'!$D$20)","v":1306638.4593359753},{"$f":"Z58*(1-'Generation Inputs'!$D$20)","v":1300105.2670392955},{"$f":"AA58*(1-'Generation Inputs'!$D$20)","v":1293604.7407040989},{"$f":"AB58*(1-'Generation Inputs'!$D$20)","v":1287136.7170005785},{"$f":"AC58*(1-'Generation Inputs'!$D$20)","v":1280701.0334155757}]
[null,"May",1438913.75,"kWh's per mo.",null,1438913.75,{"$f":"F59*(1-'Generation Inputs'!$D$20)","v":1431719.1812499999},{"$f":"G59*(1-'Generation Inputs'!$D$20)","v":1424560.58534375},{"$f":"H59*(1-'Generation Inputs'!$D$20)","v":1417437.7824170312},{"$f":"I59*(1-'Generation Inputs'!$D$20)","v":1410350.593504946},{"$f":"J59*(1-'Generation Inputs'!$D$20)","v":1403298.8405374212},{"$f":"K59*(1-'Generation Inputs'!$D$20)","v":1396282.346334734},{"$f":"L59*(1-'Generation Inputs'!$D$20)","v":1389300.9346030604},{"$f":"M59*(1-'Generation Inputs'!$D$20)","v":1382354.429930045},{"$f":"N59*(1-'Generation Inputs'!$D$20)","v":1375442.6577803949},{"$f":"O59*(1-'Generation Inputs'!$D$20)","v":1368565.4444914928},{"$f":"P59*(1-'Generation Inputs'!$D$20)","v":1361722.6172690354},{"$f":"Q59*(1-'Generation Inputs'!$D$20)","v":1354914.0041826903},{"$f":"R59*(1-'Generation Inputs'!$D$20)","v":1348139.4341617769},{"$f":"S59*(1-'Generation Inputs'!$D$20)","v":1341398.736990968},{"$f":"T59*(1-'Generation Inputs'!$D$20)","v":1334691.7433060131},{"$f":"U59*(1-'Generation Inputs'!$D$20)","v":1328018.2845894829},{"$f":"V59*(1-'Generation Inputs'!$D$20)","v":1321378.1931665356},{"$f":"W59*(1-'Generation Inputs'!$D$20)","v":1314771.302200703},{"$f":"X59*(1-'Generation Inputs'!$D$20)","v":1308197.4456896994},{"$f":"Y59*(1-'Generation Inputs'!$D$20)","v":1301656.4584612509},{"$f":"Z59*(1-'Generation Inputs'!$D$20)","v":1295148.1761689447},{"$f":"AA59*(1-'Generation Inputs'!$D$20)","v":1288672.4352881},{"$f":"AB59*(1-'Generation Inputs'!$D$20)","v":1282229.0731116596},{"$f":"AC59*(1-'Generation Inputs'!$D$20)","v":1275817.9277461013}]
[null,"June",1480612.96875,"kWh's per mo.",null,1480612.96875,{"$f":"F60*(1-'Generation Inputs'!$D$20)","v":1473209.9039062499},{"$f":"G60*(1-'Generation Inputs'!$D$20)","v":1465843.8543867187},{"$f":"H60*(1-'Generation Inputs'!$D$20)","v":1458514.6351147851},{"$f":"I60*(1-'Generation Inputs'!$D$20)","v":1451222.0619392111},{"$f":"J60*(1-'Generation Inputs'!$D$20)","v":1443965.951629515},{"$f":"K60*(1-'Generation Inputs'!$D$20)","v":1436746.1218713676},{"$f":"L60*(1-'Generation Inputs'!$D$20)","v":1429562.3912620107},{"$f":"M60*(1-'Generation Inputs'!$D$20)","v":1422414.5793057007},{"$f":"N60*(1-'Generation Inputs'!$D$20)","v":1415302.5064091722},{"$f":"O60*(1-'Generation Inputs'!$D$20)","v":1408225.9938771264},{"$f":"P60*(1-'Generation Inputs'!$D$20)","v":1401184.8639077407},{"$f":"Q60*(1-'Generation Inputs'!$D$20)","v":1394178.9395882019},{"$f":"R60*(1-'Generation Inputs'!$D$20)","v":1387208.044890261},{"$f":"S60*(1-'Generation Inputs'!$D$20)","v":1380272.0046658097},{"$f":"T60*(1-'Generation Inputs'!$D$20)","v":1373370.6446424806},{"$f":"U60*(1-'Generation Inputs'!$D$20)","v":1366503.7914192684},{"$f":"V60*(1-'Generation Inputs'!$D$20)","v":1359671.272462172},{"$f":"W60*(1-'Generation Inputs'!$D$20)","v":1352872.916099861},{"$f":"X60*(1-'Generation Inputs'!$D$20)","v":1346108.5515193618},{"$f":"Y60*(1-'Generation Inputs'!$D$20)","v":1339378.008761765},{"$f":"Z60*(1-'Generation Inputs'!$D$20)","v":1332681.1187179561},{"$f":"AA60*(1-'Generation Inputs'!$D$20)","v":1326017.7131243662},{"$f":"AB60*(1-'Generation Inputs'!$D$20)","v":1319387.6245587445},{"$f":"AC60*(1-'Generation Inputs'!$D$20)","v":1312790.6864359507}]
[null,"July",1416595.6249999998,"kWh's per mo.",null,1416595.6249999998,{"$f":"F61*(1-'Generation Inputs'!$D$20)","v":1409512.6468749999},{"$f":"G61*(1-'Generation Inputs'!$D$20)","v":1402465.0836406248},{"$f":"H61*(1-'Generation Inputs'!$D$20)","v":1395452.7582224216},{"$f":"I61*(1-'Generation Inputs'!$D$20)","v":1388475.4944313094},{"$f":"J61*(1-'Generation Inputs'!$D$20)","v":1381533.1169591527},{"$f":"K61*(1-'Generation Inputs'!$D$20)","v":1374625.4513743569},{"$f":"L61*(1-'Generation Inputs'!$D$20)","v":1367752.324117485},{"$f":"M61*(1-'Generation Inputs'!$D$20)","v":1360913.5624968975},{"$f":"N61*(1-'Generation Inputs'!$D$20)","v":1354108.9946844131},{"$f":"O61*(1-'Generation Inputs'!$D$20)","v":1347338.449710991},{"$f":"P61*(1-'Generation Inputs'!$D$20)","v":1340601.7574624361},{"$f":"Q61*(1-'Generation Inputs'!$D$20)","v":1333898.748675124},{"$f":"R61*(1-'Generation Inputs'!$D$20)","v":1327229.2549317484},{"$f":"S61*(1-'Generation Inputs'!$D$20)","v":1320593.1086570895},{"$f":"T61*(1-'Generation Inputs'!$D$20)","v":1313990.143113804},{"$f":"U61*(1-'Generation Inputs'!$D$20)","v":1307420.192398235},{"$f":"V61*(1-'Generation Inputs'!$D$20)","v":1300883.0914362438},{"$f":"W61*(1-'Generation Inputs'!$D$20)","v":1294378.6759790627},{"$f":"X61*(1-'Generation Inputs'!$D$20)","v":1287906.7825991674},{"$f":"Y61*(1-'Generation Inputs'!$D$20)","v":1281467.2486861716},{"$f":"Z61*(1-'Generation Inputs'!$D$20)","v":1275059.9124427408},{"$f":"AA61*(1-'Generation Inputs'!$D$20)","v":1268684.612880527},{"$f":"AB61*(1-'Generation Inputs'!$D$20)","v":1262341.1898161245},{"$f":"AC61*(1-'Generation Inputs'!$D$20)","v":1256029.4838670439}]
[null,"August",1326159.53125,"kWh's per mo.",null,1326159.53125,{"$f":"F62*(1-'Generation Inputs'!$D$20)","v":1319528.73359375},{"$f":"G62*(1-'Generation Inputs'!$D$20)","v":1312931.0899257814},{"$f":"H62*(1-'Generation Inputs'!$D$20)","v":1306366.4344761525},{"$f":"I62*(1-'Generation Inputs'!$D$20)","v":1299834.6023037718},{"$f":"J62*(1-'Generation Inputs'!$D$20)","v":1293335.429292253},{"$f":"K62*(1-'Generation Inputs'!$D$20)","v":1286868.7521457917},{"$f":"L62*(1-'Generation Inputs'!$D$20)","v":1280434.4083850626},{"$f":"M62*(1-'Generation Inputs'!$D$20)","v":1274032.2363431372},{"$f":"N62*(1-'Generation Inputs'!$D$20)","v":1267662.0751614214},{"$f":"O62*(1-'Generation Inputs'!$D$20)","v":1261323.7647856143},{"$f":"P62*(1-'Generation Inputs'!$D$20)","v":1255017.1459616863},{"$f":"Q62*(1-'Generation Inputs'!$D$20)","v":1248742.0602318777},{"$f":"R62*(1-'Generation Inputs'!$D$20)","v":1242498.3499307183},{"$f":"S62*(1-'Generation Inputs'!$D$20)","v":1236285.8581810647},{"$f":"T62*(1-'Generation Inputs'!$D$20)","v":1230104.4288901594},{"$f":"U62*(1-'Generation Inputs'!$D$20)","v":1223953.9067457085},{"$f":"V62*(1-'Generation Inputs'!$D$20)","v":1217834.1372119801},{"$f":"W62*(1-'Generation Inputs'!$D$20)","v":1211744.9665259202},{"$f":"X62*(1-'Generation Inputs'!$D$20)","v":1205686.2416932906},{"$f":"Y62*(1-'Generation Inputs'!$D$20)","v":1199657.8104848242},{"$f":"Z62*(1-'Generation Inputs'!$D$20)","v":1193659.5214324002},{"$f":"AA62*(1-'Generation Inputs'!$D$20)","v":1187691.2238252382},{"$f":"AB62*(1-'Generation Inputs'!$D$20)","v":1181752.767706112},{"$f":"AC62*(1-'Generation Inputs'!$D$20)","v":1175844.0038675815}]
[null,"September",1018559.0625,"kWh's per mo.",null,1018559.0625,{"$f":"F63*(1-'Generation Inputs'!$D$20)","v":1013466.2671875},{"$f":"G63*(1-'Generation Inputs'!$D$20)","v":1008398.9358515625},{"$f":"H63*(1-'Generation Inputs'!$D$20)","v":1003356.9411723047},{"$f":"I63*(1-'Generation Inputs'!$D$20)","v":998340.15646644321},{"$f":"J63*(1-'Generation Inputs'!$D$20)","v":993348.45568411099},{"$f":"K63*(1-'Generation Inputs'!$D$20)","v":988381.71340569039},{"$f":"L63*(1-'Generation Inputs'!$D$20)","v":983439.80483866192},{"$f":"M63*(1-'Generation Inputs'!$D$20)","v":978522.60581446858},{"$f":"N63*(1-'Generation Inputs'!$D$20)","v":973629.99278539629},{"$f":"O63*(1-'Generation Inputs'!$D$20)","v":968761.8428214693},{"$f":"P63*(1-'Generation Inputs'!$D$20)","v":963918.03360736195},{"$f":"Q63*(1-'Generation Inputs'!$D$20)","v":959098.44343932508},{"$f":"R63*(1-'Generation Inputs'!$D$20)","v":954302.95122212847},{"$f":"S63*(1-'Generation Inputs'!$D$20)","v":949531.43646601785},{"$f":"T63*(1-'Generation Inputs'!$D$20)","v":944783.77928368771},{"$f":"U63*(1-'Generation Inputs'!$D$20)","v":940059.86038726929},{"$f":"V63*(1-'Generation Inputs'!$D$20)","v":935359.56108533288},{"$f":"W63*(1-'Generation Inputs'!$D$20)","v":930682.76327990624},{"$f":"X63*(1-'Generation Inputs'!$D$20)","v":926029.34946350672},{"$f":"Y63*(1-'Generation Inputs'!$D$20)","v":921399.2027161892},{"$f":"Z63*(1-'Generation Inputs'!$D$20)","v":916792.20670260827},{"$f":"AA63*(1-'Generation Inputs'!$D$20)","v":912208.24566909519},{"$f":"AB63*(1-'Generation Inputs'!$D$20)","v":907647.20444074972},{"$f":"AC63*(1-'Generation Inputs'!$D$20)","v":903108.96841854602}]
[null,"October",756133.4375,"kWh's per mo.",null,756133.4375,{"$f":"F64*(1-'Generation Inputs'!$D$20)","v":752352.77031249995},{"$f":"G64*(1-'Generation Inputs'!$D$20)","v":748591.00646093744},{"$f":"H64*(1-'Generation Inputs'!$D$20)","v":744848.05142863269},{"$f":"I64*(1-'Generation Inputs'!$D$20)","v":741123.81117148953},{"$f":"J64*(1-'Generation Inputs'!$D$20)","v":737418.19211563212},{"$f":"K64*(1-'Generation Inputs'!$D$20)","v":733731.10115505394},{"$f":"L64*(1-'Generation Inputs'!$D$20)","v":730062.4456492787},{"$f":"M64*(1-'Generation Inputs'!$D$20)","v":726412.13342103234},{"$f":"N64*(1-'Generation Inputs'!$D$20)","v":722780.0727539272},{"$f":"O64*(1-'Generation Inputs'!$D$20)","v":719166.17239015759},{"$f":"P64*(1-'Generation Inputs'!$D$20)","v":715570.34152820683},{"$f":"Q64*(1-'Generation Inputs'!$D$20)","v":711992.4898205658},{"$f":"R64*(1-'Generation Inputs'!$D$20)","v":708432.52737146302},{"$f":"S64*(1-'Generation Inputs'!$D$20)","v":704890.36473460565},{"$f":"T64*(1-'Generation Inputs'!$D$20)","v":701365.91291093268},{"$f":"U64*(1-'Generation Inputs'!$D$20)","v":697859.08334637806},{"$f":"V64*(1-'Generation Inputs'!$D$20)","v":694369.78792964621},{"$f":"W64*(1-'Generation Inputs'!$D$20)","v":690897.93898999796},{"$f":"X64*(1-'Generation Inputs'!$D$20)","v":687443.44929504802},{"$f":"Y64*(1-'Generation Inputs'!$D$20)","v":684006.23204857274},{"$f":"Z64*(1-'Generation Inputs'!$D$20)","v":680586.20088832988},{"$f":"AA64*(1-'Generation Inputs'!$D$20)","v":677183.26988388819},{"$f":"AB64*(1-'Generation Inputs'!$D$20)","v":673797.3535344688},{"$f":"AC64*(1-'Generation Inputs'!$D$20)","v":670428.36676679645}]
[null,"November",457167.4609375,"kWh's per mo.",null,457167.4609375,{"$f":"F65*(1-'Generation Inputs'!$D$20)","v":454881.62363281252},{"$f":"G65*(1-'Generation Inputs'!$D$20)","v":452607.21551464847},{"$f":"H65*(1-'Generation Inputs'!$D$20)","v":450344.17943707522},{"$f":"I65*(1-'Generation Inputs'!$D$20)","v":448092.45853988983},{"$f":"J65*(1-'Generation Inputs'!$D$20)","v":445851.9962471904},{"$f":"K65*(1-'Generation Inputs'!$D$20)","v":443622.73626595445},{"$f":"L65*(1-'Generation Inputs'!$D$20)","v":441404.62258462468},{"$f":"M65*(1-'Generation Inputs'!$D$20)","v":439197.59947170154},{"$f":"N65*(1-'Generation Inputs'!$D$20)","v":437001.61147434305},{"$f":"O65*(1-'Generation Inputs'!$D$20)","v":434816.60341697134},{"$f":"P65*(1-'Generation Inputs'!$D$20)","v":432642.52039988647},{"$f":"Q65*(1-'Generation Inputs'!$D$20)","v":430479.30779788701},{"$f":"R65*(1-'Generation Inputs'!$D$20)","v":428326.91125889757},{"$f":"S65*(1-'Generation Inputs'!$D$20)","v":426185.27670260309},{"$f":"T65*(1-'Generation Inputs'!$D$20)","v":424054.35031909007},{"$f":"U65*(1-'Generation Inputs'!$D$20)","v":421934.07856749464},{"$f":"V65*(1-'Generation Inputs'!$D$20)","v":419824.40817465715},{"$f":"W65*(1-'Generation Inputs'!$D$20)","v":417725.28613378387},{"$f":"X65*(1-'Generation Inputs'!$D$20)","v":415636.65970311494},{"$f":"Y65*(1-'Generation Inputs'!$D$20)","v":413558.47640459938},{"$f":"Z65*(1-'Generation Inputs'!$D$20)","v":411490.68402257637},{"$f":"AA65*(1-'Generation Inputs'!$D$20)","v":409433.23060246347},{"$f":"AB65*(1-'Generation Inputs'!$D$20)","v":407386.06444945117},{"$f":"AC65*(1-'Generation Inputs'!$D$20)","v":405349.1341272039}]
[null,"December",491600.46875,"kWh's per mo.",null,491600.46875,{"$f":"F66*(1-'Generation Inputs'!$D$20)","v":489142.46640625002},{"$f":"G66*(1-'Generation Inputs'!$D$20)","v":486696.7540742188},{"$f":"H66*(1-'Generation Inputs'!$D$20)","v":484263.27030384768},{"$f":"I66*(1-'Generation Inputs'!$D$20)","v":481841.95395232842},{"$f":"J66*(1-'Generation Inputs'!$D$20)","v":479432.74418256676},{"$f":"K66*(1-'Generation Inputs'!$D$20)","v":477035.58046165394},{"$f":"L66*(1-'Generation Inputs'!$D$20)","v":474650.40255934565},{"$f":"M66*(1-'Generation Inputs'!$D$20)","v":472277.15054654889},{"$f":"N66*(1-'Generation Inputs'!$D$20)","v":469915.76479381614},{"$f":"O66*(1-'Generation Inputs'!$D$20)","v":467566.18596984708},{"$f":"P66*(1-'Generation Inputs'!$D$20)","v":465228.35503999784},{"$f":"Q66*(1-'Generation Inputs'!$D$20)","v":462902.21326479787},{"$f":"R66*(1-'Generation Inputs'!$D$20)","v":460587.70219847385},{"$f":"S66*(1-'Generation Inputs'!$D$20)","v":458284.76368748146},{"$f":"T66*(1-'Generation Inputs'!$D$20)","v":455993.33986904408},{"$f":"U66*(1-'Generation Inputs'!$D$20)","v":453713.37316969887},{"$f":"V66*(1-'Generation Inputs'!$D$20)","v":451444.80630385038},{"$f":"W66*(1-'Generation Inputs'!$D$20)","v":449187.58227233111},{"$f":"X66*(1-'Generation Inputs'!$D$20)","v":446941.64436096948},{"$f":"Y66*(1-'Generation Inputs'!$D$20)","v":444706.93613916461},{"$f":"Z66*(1-'Generation Inputs'!$D$20)","v":442483.40145846881},{"$f":"AA66*(1-'Generation Inputs'!$D$20)","v":440270.98445117648},{"$f":"AB66*(1-'Generation Inputs'!$D$20)","v":438069.62952892057},{"$f":"AC66*(1-'Generation Inputs'!$D$20)","v":435879.28138127597}]
[null,"Annual",{"$f":"SUM(C55:C66)","v":12516286.796875},"kWh's per yr.",null,{"$f":"SUM(F55:F66)","v":12516286.796875},12453705.362890625,12391436.836076174,12329479.651895791,12267832.253636312,12206493.09236813,12145460.626906289,12084733.323771756,12024309.657152897,11964188.108867133,11904367.168322798,11844845.332481183,11785621.105818778,11726693.000289684,11668059.535288235,11609719.237611793,11551670.641423738,11493912.288216613,11436442.726775533,11379260.513141656,11322364.210575949,11265752.389523068,11209423.627575452,11153376.509437578,11097609.626890387,null,{"$f":"SUM(F67:AE67)","v":294833043.6238125}]
[]
[null,"Net Metering Rate"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C71*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F71*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G71*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H71*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I71*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J71*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K71*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L71*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M71*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N71*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O71*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P71*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q71*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R71*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S71*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T71*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U71*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V71*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W71*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X71*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y71*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z71*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA71*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB71*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC71*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"February",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C72*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F72*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G72*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H72*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I72*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J72*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K72*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L72*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M72*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N72*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O72*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P72*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q72*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R72*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S72*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T72*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U72*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V72*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W72*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X72*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y72*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z72*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA72*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB72*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC72*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"March",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C73*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F73*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G73*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H73*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I73*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J73*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K73*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L73*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M73*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N73*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O73*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P73*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q73*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R73*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S73*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T73*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U73*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V73*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W73*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X73*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y73*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z73*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA73*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB73*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC73*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"April",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C74*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F74*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G74*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H74*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I74*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J74*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K74*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L74*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M74*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N74*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O74*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P74*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q74*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R74*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S74*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T74*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U74*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V74*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W74*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X74*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y74*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z74*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA74*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB74*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC74*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"May",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C75*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F75*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G75*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H75*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I75*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J75*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K75*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L75*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M75*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N75*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O75*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P75*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q75*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R75*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S75*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T75*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U75*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V75*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W75*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X75*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y75*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z75*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA75*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB75*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC75*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"June",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C76*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F76*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G76*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H76*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I76*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J76*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K76*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L76*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M76*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N76*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O76*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P76*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q76*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R76*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S76*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T76*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U76*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V76*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W76*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X76*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y76*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z76*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA76*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB76*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC76*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"July",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C77*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F77*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G77*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H77*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I77*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J77*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K77*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L77*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M77*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N77*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O77*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P77*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q77*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R77*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S77*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T77*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U77*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V77*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W77*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X77*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y77*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z77*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA77*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB77*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC77*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"August",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C78*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F78*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G78*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H78*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I78*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J78*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K78*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L78*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M78*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N78*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O78*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P78*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q78*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R78*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S78*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T78*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U78*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V78*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W78*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X78*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y78*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z78*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA78*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB78*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC78*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"September",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C79*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F79*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G79*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H79*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I79*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J79*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K79*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L79*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M79*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N79*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O79*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P79*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q79*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R79*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S79*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T79*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U79*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V79*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W79*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X79*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y79*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z79*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA79*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB79*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC79*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"October",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C80*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F80*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G80*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H80*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I80*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J80*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K80*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L80*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M80*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N80*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O80*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P80*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q80*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R80*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S80*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T80*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U80*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V80*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W80*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X80*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y80*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z80*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA80*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB80*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC80*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"November",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C81*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F81*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G81*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H81*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I81*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J81*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K81*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L81*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M81*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N81*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O81*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P81*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q81*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R81*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S81*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T81*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U81*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V81*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W81*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X81*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y81*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z81*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA81*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB81*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC81*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"December",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per kWh",null,{"$f":"C82*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F82*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G82*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H82*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I82*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J82*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K82*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L82*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M82*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N82*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O82*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P82*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q82*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R82*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S82*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T82*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U82*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V82*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W82*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X82*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y82*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z82*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA82*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB82*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC82*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,null,null,null,null,{"$f":"SUM(F71:F82)","v":0.67834800000000017},0.69720607439999993,0.7165884032683203,0.73650956087917951,0.75698452667162064,0.77802869651309192,0.79965789427615563,0.8218883837370331,0.8447368808049226,0.86822056609129949,0.8923570978286377,0.91716462514827368,0.94266180172739578,0.96886779981541771,0.9958023246502864,1.0234856292755643,1.051938529769425,1.0811824208970153,1.1112392921979519,1.142131744521055,1.1738830070187409,1.2065169546138614,1.2400581259521273,1.2745317418535964,1.3099637242771263]
[]
[null,"Net Metering Revenue"]
[null,"Month","Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"F55*F71","v":36238.425535898437},{"$f":"G55*G71","v":37059.62449696743},37899.432647693211,38758.271690922593,39636.572885710586,40534.777263873679,41453.335851450312,42392.709895180029,43353.371094114707,44335.801836478437,45340.495441894884,46367.956409103666,47418.700669290374,48493.255845157168,49592.161515864282,50715.969487975293,51865.244072542308,53040.562368470186,54242.514552302091,55471.704174571809,56728.748462871787,58014.278631788919,59328.940199863893,60673.393313733017,62048.313079615516]
[null,"February",null,"$ per mo.",null,{"$f":"F56*F72","v":46525.420592578128},47579.733148626539,48657.937481507572,49760.575002776015,50888.199392913928,52041.376879356751,53220.686520819851,54426.720498068156,55660.084411274882,56921.397584118778,58211.293374772496,59530.419493938214,60879.438330090357,62259.027282088544,63669.879099327962,65112.702229597839,66588.221174822756,68097.176854865422,69640.326979573525,71218.446429257645,72832.327643791054,74482.781020527007,76170.635321233174,77896.738088247643,79661.956070065426]
[null,"March",null,"$ per mo.",null,{"$f":"F57*F73","v":69080.023461796882},70645.445873464661,72246.342322403259,73883.516685771247,75557.791057387498,77270.006160538964,79021.021770142921,80811.717144476148,82642.991466687119,84515.764296313704,86430.976031032478,88389.588378871718,90392.584841125339,92440.971206210088,94535.776054714021,96678.051275889913,98868.872595852867,101109.34011774747,103400.57887415576,105743.73939202301,108139.99827038565,110590.55877119086,113096.65142350482,115659.53464141287,118280.49535592191]
[null,"April",null,"$ per mo.",null,{"$f":"F58*F74","v":81651.680008593758},83501.988729268502,85394.227295862453,87329.345880613997,89308.316187614604,91332.131940742125,93401.809382651278,95518.387785071551,97682.929970669051,99896.522846734384,102160.27795096426,104475.33200961105,106842.84750828086,109264.01327566602,111740.04508050588,114272.18624207523,116861.70825450691,119509.9114252623,122218.12552807016,124987.71047066177,127820.05697763743,130716.58728880768,133678.75587335936,136708.05016020557,139805.991284886]
[null,"May",null,"$ per mo.",null,{"$f":"F59*F75","v":81340.355373750004},83183.60916687455,85068.632934205103,86996.373225127129,88967.798038781737,90983.897310138564,93045.683407083605,95154.191638771546,97310.480775497752,99515.633580351307,101770.75735291565,104076.98448529009,106435.47303071126,108847.40728506022,111313.99838154697,113836.48489887122,116416.13348316455,119054.23948402655,121752.12760497408,124511.15256863039,127332.69979698813,130218.18610708771,133169.06042246043,136186.80450069383,139272.93367748405]
[null,"June",null,"$ per mo.",null,{"$f":"F60*F76","v":83697.570510468751},85594.241155806492,87533.892254638224,89517.497787020577,91546.053804372248,93620.578929633135,95742.114868757548,97911.726933798476,100130.50457784531,102399.56194208385,104720.03841525342,107093.09920578149,109519.93592688371,112001.76719492284,114539.83924132699,117135.42653837473,119789.83243916085,122504.38983206467,125280.46181004909,128119.44235512662,131022.75703833615,133991.86373558189,137028.25335969392,140133.45060907796,143309.01473333026]
[null,"July",null,"$ per mo.",null,{"$f":"F61*F77","v":80078.734085624994},81893.398278739347,83749.184577133856,85647.024848836285,87587.872078935761,89572.700848116525,91602.507822035681,93678.312251790834,95801.156485728672,97972.106492851774,100192.25239808629,102462.70902967935,104784.61647900092,107159.14067303158,109587.47395982314,112070.83570722671,114610.47291518818,117207.66084191926,119863.703644258,122579.93503254054,125357.71894031296,128198.4502092194,131103.55528941052,134074.49295582387,137112.7550406958]
[null,"August",null,"$ per mo.",null,{"$f":"F62*F78","v":74966.472142031256},76665.287367241835,78402.599444270905,80179.280750277539,81996.223431359584,83854.339850537624,85754.563045890653,87697.847199073585,89685.168114451793,91717.523709093381,93795.934513865155,95921.444185883855,98095.120032580176,100318.05354763848,102591.36095908152,104916.18378977527,107293.68943063538,109725.07172682302,112211.55157722457,114754.37754751607,117354.82649712033,120014.2042203716,122733.84610220944,125515.11778873162,128359.41587294207]
[null,"September",null,"$ per mo.",null,{"$f":"F63*F79","v":57578.125244062503},58882.903140218208,60217.248608278693,61581.8316789909,62977.337566668517,64404.467013266789,65863.936640254426,67356.479308459238,68882.844486068236,70443.798624967036,72040.125545607414,73672.626830596433,75342.122227204585,77049.45005899528,78795.46764678217,80581.051739125905,82407.098952586253,84274.5262219508,86184.271260666443,88137.293031704408,90134.572229095866,92177.111770379415,94265.937300207981,96402.097705368011,98586.665641469357]
[null,"October",null,"$ per mo.",null,{"$f":"F64*F80","v":42743.467088437501},43712.076796128582,44702.636168405654,45715.64260661789,46751.604783726463,47811.042899730492,48894.488942881282,50002.486956815927,51135.593313744335,52294.376993827093,53479.419870884216,54691.317004578334,55930.676939219091,57198.122009338738,58494.288652192365,59819.827727339711,61175.404843468968,62561.700692626822,63979.411392022441,65429.248833577069,66911.941041394748,68428.23253733381,69978.884714862332,71564.676221385831,73186.403349238652]
[null,"November",null,"$ per mo.",null,{"$f":"F65*F81","v":25843.21939933594},26428.852594144293,27027.756822780197,27640.23282014122,28266.588136078441,28907.137289830116,29562.201927954957,30232.110985844349,30917.200852894566,31617.815541422013,32334.306859406181,33067.034587147187,33816.366657926526,34582.679342761803,35366.357439348132,36167.794465281208,36987.392855658945,37825.564165161035,38682.729274707752,39559.318602801904,40455.772321659999,41372.54057824114,42310.083720284667,43268.872527470041,44249.388447815036]
[null,"December",null,"$ per mo.",null,{"$f":"F66*F82","v":27789.682897968753},28419.424902119623,29063.43748982656,29722.044046783518,30395.57528692768,31084.369418504746,31788.772313897483,32509.137683302717,33245.827252344039,33999.210943709404,34769.667062904809,35557.582488217296,36363.3528649828,37187.382804256173,38030.086085983428,38891.885866777899,39773.214892404962,40674.515715081747,41596.240915701215,42538.85333109193,43502.8262864278,44488.643832904549,45496.800990802003,46527.803998054565,47582.170564454478]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F87:F98)","v":707533.17634054692},723566.58564960014,739963.32804700581,756731.63702387887,773879.93265047716,791416.82580426952,809351.12249381992,827691.82828065252,846448.15280132042,865629.51439195091,885245.54481758724,905306.09410869866,925821.23550729617,946801.27052512683,968256.73411649687,990198.39996831084,1012637.285909993,1035584.6594459992,1059052.043413705,1083051.2217695031,1107594.2455060219,1132693.4387034341,1158361.4047178926,1184611.0325102047,1211455.5031179185]
[]
[null,"Other Inputs"]
[]
[null,"Financial Assumption:"]
[null,"Annual Energy & Demand Cost Increase:",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Deverloper NPV Discount Rate:",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Annual Derate (%):",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"SRECs:"]
[null,"SREC Value",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Lifetime Term","Years",{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Payout Term","Years",1]
[]
[null,"SRECs"]
[]
[null,"Ditributed Generation: ILSFA for Nonprofit/Public Facilities"]
[null,"2018-03-01"]
[]
[null,"System Size (kW)"]
[null,"From:","To:","Size Category","Ameren","ComEd"]
[null,0,10,1,80.23,77.25]
[null,11,25,2,77.02,75.650000000000006]
[null,26,100,3,65.63,65.88]
[null,101,200,4,53.48,53.73]
[null,201,500,5,47.8,48.04]
[null,501,2000,6,44.37,44.62]
[]
[null,"Size Category"]
[null,{"$f":"'Generation Inputs'!B92","v":4}]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"D131/D133","v":41.720955989583331},{"$f":"F67","v":12516286.796875}]
[null,"Non-solar",{"$f":"D132/D133","v":0},{"$f":"IF(D131>D133,0,(D133-D131))","v":0}]
[null,"Annual Load:",null,{"$f":"'Generation Inputs'!D13","v":300000}]
[]
[]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"C67","v":12516286.796875},{"$f":"C138/C140","v":6.2581433984375004E-2}]
[null,"Non-solar",{"$f":"'Portfolio Planner'!D7-'3'!C138","v":187483713.203125},{"$f":"C139/C140","v":0.93741856601562501}]
[null,"Annual Load:",{"$f":"'Portfolio Planner'!D7","v":200000000}]

{"sheet":"4","index":7,"n_rows":133,"n_cols":32,"rows_kept":133,"cut":false,"hidden":false,"merged":[[1,1,1,7],[1,8,1,10],[40,1,40,2],[41,1,41,2],[42,1,42,2],[5,7,6,7],[5,8,6,8],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[50,1,50,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,"4 - Community Solar Anchor Subscription"]
[null,"• Single Community Solar project with Customer as Anchor Tenant Subscriber\n• Solar array financed and owned by solar developer\n• PPA based on a fixed percent savings against Community Solar Bill Credit Rate\n• Developer sells RECs to finance install",null,null,null,null,null,null,"Customer receives energy savings by purchasing electricity at a discount from the community solar project installed remotely and owned by a solar developer."]
[]
[null,"PPA Recipient: Financial Metrics"]
[null,null,null,null,null,null,null,"Average Installation Size"]
[null,"Key Performace Indicator",null,null,null,null,null,{"$f":"'Generation Inputs'!H7","v":1000},"KW"]
[null,"25-Year Costs:","$",{"$f":"AF22","v":-1951049.5162916428},null,"25-yr Power"]
[null,"25-Year Revenues:","$",{"$f":"AF21","v":2438811.8953645532},null,"Generation (kWh)"]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":487762.37907291041},null,{"$f":"SUM(F67:AD67)","v":30664247.756591734}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E28+NPV('Generation Inputs'!D70,F28:AD28)","v":328281.64818201534}]
[null,"Return on Investment (ROI):","%",{"$f":"D8/(-D7)","v":1.2499999999999998}]
[null,"Internal Rate of Return (IRR)","$","NA",null,"25-Year"]
[null,"Upfront Costs","$",0,null,"Incremental LCOE"]
[null,"Average Annual Revenue","$",{"$f":"D9/25","v":19510.495162916417},null,{"$f":"D10/F9","v":1.070568079112413E-2}]
[null,"Payback Period:","years",{"$f":"E28","v":0},null,"(25-year NPV/ 25-year Production)"]
[]
[]
[]
[null,"Net metering & PPA"]
[]
[null,"Net Metering Credits","$ annually",0,null,{"$f":"F99","v":73587.316905351574},{"$f":"G99","v":75254.879093743744},76960.229908887079,78704.225678852366,80487.742136960835,82311.67486152651,84176.93972556357,86084.473356684568,88035.233607420407,90030.200036198163,92070.374399218461,94156.781153479154,96290.467971198144,98472.506265893477,100703.99173038491,102986.04488698716,105319.81165017121,107706.46390197572,110147.20008045841,112643.24578148166,115195.85437413584,117806.30763010813,120475.916367314,123206.02110811374,125997.99275244468,null,{"$f":"SUM(E21:AE21)","v":2438811.8953645532}]
[null,"PPA Payments","$ annually",{"$f":"'Generation Inputs'!J47","v":0},"(Savings rate)",{"$f":"-F21*(1-'Generation Inputs'!$H$53)","v":-58869.853524281265},{"$f":"-G21*(1-'Generation Inputs'!$H$53)","v":-60203.903274994998},{"$f":"-H21*(1-'Generation Inputs'!$H$53)","v":-61568.183927109669},{"$f":"-I21*(1-'Generation Inputs'!$H$53)","v":-62963.380543081897},{"$f":"-J21*(1-'Generation Inputs'!$H$53)","v":-64390.193709568674},{"$f":"-K21*(1-'Generation Inputs'!$H$53)","v":-65849.339889221214},{"$f":"-L21*(1-'Generation Inputs'!$H$53)","v":-67341.551780450856},{"$f":"-M21*(1-'Generation Inputs'!$H$53)","v":-68867.57868534766},{"$f":"-N21*(1-'Generation Inputs'!$H$53)","v":-70428.186885936331},{"$f":"-O21*(1-'Generation Inputs'!$H$53)","v":-72024.160028958533},{"$f":"-P21*(1-'Generation Inputs'!$H$53)","v":-73656.299519374777},{"$f":"-Q21*(1-'Generation Inputs'!$H$53)","v":-75325.424922783321},{"$f":"-R21*(1-'Generation Inputs'!$H$53)","v":-77032.374376958513},{"$f":"-S21*(1-'Generation Inputs'!$H$53)","v":-78778.005012714784},{"$f":"-T21*(1-'Generation Inputs'!$H$53)","v":-80563.193384307931},{"$f":"-U21*(1-'Generation Inputs'!$H$53)","v":-82388.835909589732},{"$f":"-V21*(1-'Generation Inputs'!$H$53)","v":-84255.849320136971},{"$f":"-W21*(1-'Generation Inputs'!$H$53)","v":-86165.171121580584},{"$f":"-X21*(1-'Generation Inputs'!$H$53)","v":-88117.760064366739},{"$f":"-Y21*(1-'Generation Inputs'!$H$53)","v":-90114.596625185339},{"$f":"-Z21*(1-'Generation Inputs'!$H$53)","v":-92156.683499308681},{"$f":"-AA21*(1-'Generation Inputs'!$H$53)","v":-94245.046104086505},{"$f":"-AB21*(1-'Generation Inputs'!$H$53)","v":-96380.733093851202},{"$f":"-AC21*(1-'Generation Inputs'!$H$53)","v":-98564.816886490997},{"$f":"-AD21*(1-'Generation Inputs'!$H$53)","v":-100798.39420195576},null,-1951049.5162916428]
[null,"Site Lease Payments","$/Acre/Yr",0,null,{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":0},null,0]
[null,"Demand Charge Savings","$ annually",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F21:F24)","v":14717.463381070309},{"$f":"SUM(G21:G24)","v":15050.975818748746},15392.04598177741,15740.845135770469,16097.548427392161,16462.334972305296,16835.387945112714,17216.894671336908,17607.046721484076,18006.04000723963,18414.074879843683,18831.356230695834,19258.093594239632,19694.501253178692,20140.798346076976,20597.208977397429,21063.962330034235,21541.292780395132,22029.44001609167,22528.64915629632,23039.170874827163,23561.261526021626,24095.183273462797,24641.204221622742,25199.598550488925,null,487762.37907291058]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,0,{"$f":"F25","v":14717.463381070309},{"$f":"G25","v":15050.975818748746},15392.04598177741,15740.845135770469,16097.548427392161,16462.334972305296,16835.387945112714,17216.894671336908,17607.046721484076,18006.04000723963,18414.074879843683,18831.356230695834,19258.093594239632,19694.501253178692,20140.798346076976,20597.208977397429,21063.962330034235,21541.292780395132,22029.44001609167,22528.64915629632,23039.170874827163,23561.261526021626,24095.183273462797,24641.204221622742,25199.598550488925,null,{"$f":"SUM(E28:AE28)","v":487762.37907291058}]
[null,"Cumulative Cashflow","$",null,0,{"$f":"E29+F28","v":14717.463381070309},{"$f":"F29+G28","v":29768.439199819055},{"$f":"G29+H28","v":45160.485181596465},60901.330317366934,76998.878744759102,93461.213717064398,110296.60166217711,127513.49633351402,145120.5430549981,163126.58306223771,181540.65794208139,200372.01417277724,219630.10776701686,239324.60902019555,259465.40736627253,280062.61634366994,301126.57867370418,322667.87145409931,344697.31147019099,367225.96062648733,390265.13150131446,413826.3930273361,437921.57630079892,462562.78052242164,487762.37907291058,null,{"$f":"AD29","v":487762.37907291058}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F30:AD30)","v":0},{"$f":"IF(F29<0,1,IF(AND(F29>0,E29<0),(-E29/(F29-E29)),0))","v":0},{"$f":"IF(G29<0,1,IF(AND(G29>0,F29<0),(-F29/(G29-F29)),0))","v":0},{"$f":"IF(H29<0,1,IF(AND(H29>0,G29<0),(-G29/(H29-G29)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E30","v":0}]
[]
[]
[null,"Generation Rates"]
[]
[null,"Net Metering Rate (Full Retail Rate)"]
[null,"Month",null,"Generation Output per PVWatts (kWh/kW)"]
[null,"January",null,{"$f":"'Generation Inputs'!H31","v":70.936171874999999}]
[null,"February",null,{"$f":"'Generation Inputs'!H32","v":84.858374999999995}]
[null,"March",null,{"$f":"'Generation Inputs'!H33","v":106.79202343750001}]
[null,"April",null,{"$f":"'Generation Inputs'!H34","v":132.54940625}]
[null,"May",null,{"$f":"'Generation Inputs'!H35","v":144.22812500000001}]
[null,"June",null,{"$f":"'Generation Inputs'!H36","v":150.551625}]
[null,"July",null,{"$f":"'Generation Inputs'!H37","v":151.97709374999999}]
[null,"August",null,{"$f":"'Generation Inputs'!H38","v":134.36081250000001}]
[null,"September",null,{"$f":"'Generation Inputs'!H39","v":110.2954296875}]
[null,"October",null,{"$f":"'Generation Inputs'!H40","v":96.908226562500005}]
[null,"November",null,{"$f":"'Generation Inputs'!H41","v":62.636812499999998}]
[null,"December",null,{"$f":"'Generation Inputs'!H42","v":55.668125000000003}]
[null,"Annual",null,{"$f":"SUM(D37:D48)","v":1301.7622265624998}]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Generation Estimate - Single Community Solar Project"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"D37*$H$6","v":70936.171875},"kWh's per mo.",null,{"$f":"C55","v":70936.171875},{"$f":"F55*(1-'Generation Inputs'!$D$20)","v":70581.491015624997},{"$f":"G55*(1-'Generation Inputs'!$D$20)","v":70228.583560546875},{"$f":"H55*(1-'Generation Inputs'!$D$20)","v":69877.440642744143},{"$f":"I55*(1-'Generation Inputs'!$D$20)","v":69528.053439530428},{"$f":"J55*(1-'Generation Inputs'!$D$20)","v":69180.413172332774},{"$f":"K55*(1-'Generation Inputs'!$D$20)","v":68834.511106471109},{"$f":"L55*(1-'Generation Inputs'!$D$20)","v":68490.338550938759},{"$f":"M55*(1-'Generation Inputs'!$D$20)","v":68147.886858184065},{"$f":"N55*(1-'Generation Inputs'!$D$20)","v":67807.147423893141},{"$f":"O55*(1-'Generation Inputs'!$D$20)","v":67468.111686773671},{"$f":"P55*(1-'Generation Inputs'!$D$20)","v":67130.771128339809},{"$f":"Q55*(1-'Generation Inputs'!$D$20)","v":66795.117272698117},{"$f":"R55*(1-'Generation Inputs'!$D$20)","v":66461.141686334624},{"$f":"S55*(1-'Generation Inputs'!$D$20)","v":66128.835977902956},{"$f":"T55*(1-'Generation Inputs'!$D$20)","v":65798.191798013446},{"$f":"U55*(1-'Generation Inputs'!$D$20)","v":65469.200839023375},{"$f":"V55*(1-'Generation Inputs'!$D$20)","v":65141.854834828257},{"$f":"W55*(1-'Generation Inputs'!$D$20)","v":64816.145560654113},{"$f":"X55*(1-'Generation Inputs'!$D$20)","v":64492.06483285084},{"$f":"Y55*(1-'Generation Inputs'!$D$20)","v":64169.604508686585},{"$f":"Z55*(1-'Generation Inputs'!$D$20)","v":63848.756486143153},{"$f":"AA55*(1-'Generation Inputs'!$D$20)","v":63529.51270371244},{"$f":"AB55*(1-'Generation Inputs'!$D$20)","v":63211.865140193877},{"$f":"AC55*(1-'Generation Inputs'!$D$20)","v":62895.805814492909}]
[null,"February",84858.375,"kWh's per mo.",null,84858.375,{"$f":"F56*(1-'Generation Inputs'!$D$20)","v":84434.083125000005},{"$f":"G56*(1-'Generation Inputs'!$D$20)","v":84011.912709374999},{"$f":"H56*(1-'Generation Inputs'!$D$20)","v":83591.853145828121},{"$f":"I56*(1-'Generation Inputs'!$D$20)","v":83173.893880098985},{"$f":"J56*(1-'Generation Inputs'!$D$20)","v":82758.02441069849},{"$f":"K56*(1-'Generation Inputs'!$D$20)","v":82344.234288644991},{"$f":"L56*(1-'Generation Inputs'!$D$20)","v":81932.513117201772},{"$f":"M56*(1-'Generation Inputs'!$D$20)","v":81522.85055161576},{"$f":"N56*(1-'Generation Inputs'!$D$20)","v":81115.236298857679},{"$f":"O56*(1-'Generation Inputs'!$D$20)","v":80709.660117363397},{"$f":"P56*(1-'Generation Inputs'!$D$20)","v":80306.111816776582},{"$f":"Q56*(1-'Generation Inputs'!$D$20)","v":79904.581257692698},{"$f":"R56*(1-'Generation Inputs'!$D$20)","v":79505.058351404237},{"$f":"S56*(1-'Generation Inputs'!$D$20)","v":79107.533059647219},{"$f":"T56*(1-'Generation Inputs'!$D$20)","v":78711.995394348982},{"$f":"U56*(1-'Generation Inputs'!$D$20)","v":78318.43541737723},{"$f":"V56*(1-'Generation Inputs'!$D$20)","v":77926.843240290342},{"$f":"W56*(1-'Generation Inputs'!$D$20)","v":77537.209024088894},{"$f":"X56*(1-'Generation Inputs'!$D$20)","v":77149.522978968453},{"$f":"Y56*(1-'Generation Inputs'!$D$20)","v":76763.775364073605},{"$f":"Z56*(1-'Generation Inputs'!$D$20)","v":76379.956487253236},{"$f":"AA56*(1-'Generation Inputs'!$D$20)","v":75998.056704816976},{"$f":"AB56*(1-'Generation Inputs'!$D$20)","v":75618.066421292897},{"$f":"AC56*(1-'Generation Inputs'!$D$20)","v":75239.976089186428}]
[null,"March",106792.0234375,"kWh's per mo.",null,106792.0234375,{"$f":"F57*(1-'Generation Inputs'!$D$20)","v":106258.0633203125},{"$f":"G57*(1-'Generation Inputs'!$D$20)","v":105726.77300371094},{"$f":"H57*(1-'Generation Inputs'!$D$20)","v":105198.13913869239},{"$f":"I57*(1-'Generation Inputs'!$D$20)","v":104672.14844299894},{"$f":"J57*(1-'Generation Inputs'!$D$20)","v":104148.78770078394},{"$f":"K57*(1-'Generation Inputs'!$D$20)","v":103628.04376228002},{"$f":"L57*(1-'Generation Inputs'!$D$20)","v":103109.90354346862},{"$f":"M57*(1-'Generation Inputs'!$D$20)","v":102594.35402575128},{"$f":"N57*(1-'Generation Inputs'!$D$20)","v":102081.38225562252},{"$f":"O57*(1-'Generation Inputs'!$D$20)","v":101570.97534434441},{"$f":"P57*(1-'Generation Inputs'!$D$20)","v":101063.12046762268},{"$f":"Q57*(1-'Generation Inputs'!$D$20)","v":100557.80486528456},{"$f":"R57*(1-'Generation Inputs'!$D$20)","v":100055.01584095813},{"$f":"S57*(1-'Generation Inputs'!$D$20)","v":99554.740761753346},{"$f":"T57*(1-'Generation Inputs'!$D$20)","v":99056.967057944581},{"$f":"U57*(1-'Generation Inputs'!$D$20)","v":98561.682222654854},{"$f":"V57*(1-'Generation Inputs'!$D$20)","v":98068.873811541576},{"$f":"W57*(1-'Generation Inputs'!$D$20)","v":97578.529442483865},{"$f":"X57*(1-'Generation Inputs'!$D$20)","v":97090.63679527145},{"$f":"Y57*(1-'Generation Inputs'!$D$20)","v":96605.183611295099},{"$f":"Z57*(1-'Generation Inputs'!$D$20)","v":96122.157693238623},{"$f":"AA57*(1-'Generation Inputs'!$D$20)","v":95641.546904772433},{"$f":"AB57*(1-'Generation Inputs'!$D$20)","v":95163.339170248568},{"$f":"AC57*(1-'Generation Inputs'!$D$20)","v":94687.522474397323}]
[null,"April",132549.40625,"kWh's per mo.",null,132549.40625,{"$f":"F58*(1-'Generation Inputs'!$D$20)","v":131886.65921874999},{"$f":"G58*(1-'Generation Inputs'!$D$20)","v":131227.22592265625},{"$f":"H58*(1-'Generation Inputs'!$D$20)","v":130571.08979304296},{"$f":"I58*(1-'Generation Inputs'!$D$20)","v":129918.23434407775},{"$f":"J58*(1-'Generation Inputs'!$D$20)","v":129268.64317235736},{"$f":"K58*(1-'Generation Inputs'!$D$20)","v":128622.29995649557},{"$f":"L58*(1-'Generation Inputs'!$D$20)","v":127979.18845671309},{"$f":"M58*(1-'Generation Inputs'!$D$20)","v":127339.29251442953},{"$f":"N58*(1-'Generation Inputs'!$D$20)","v":126702.59605185738},{"$f":"O58*(1-'Generation Inputs'!$D$20)","v":126069.0830715981},{"$f":"P58*(1-'Generation Inputs'!$D$20)","v":125438.7376562401},{"$f":"Q58*(1-'Generation Inputs'!$D$20)","v":124811.5439679589},{"$f":"R58*(1-'Generation Inputs'!$D$20)","v":124187.48624811911},{"$f":"S58*(1-'Generation Inputs'!$D$20)","v":123566.54881687851},{"$f":"T58*(1-'Generation Inputs'!$D$20)","v":122948.71607279412},{"$f":"U58*(1-'Generation Inputs'!$D$20)","v":122333.97249243016},{"$f":"V58*(1-'Generation Inputs'!$D$20)","v":121722.30262996801},{"$f":"W58*(1-'Generation Inputs'!$D$20)","v":121113.69111681817},{"$f":"X58*(1-'Generation Inputs'!$D$20)","v":120508.12266123408},{"$f":"Y58*(1-'Generation Inputs'!$D$20)","v":119905.58204792791},{"$f":"Z58*(1-'Generation Inputs'!$D$20)","v":119306.05413768826},{"$f":"AA58*(1-'Generation Inputs'!$D$20)","v":118709.52386699982},{"$f":"AB58*(1-'Generation Inputs'!$D$20)","v":118115.97624766482},{"$f":"AC58*(1-'Generation Inputs'!$D$20)","v":117525.39636642649}]
[null,"May",144228.125,"kWh's per mo.",null,144228.125,{"$f":"F59*(1-'Generation Inputs'!$D$20)","v":143506.984375},{"$f":"G59*(1-'Generation Inputs'!$D$20)","v":142789.44945312501},{"$f":"H59*(1-'Generation Inputs'!$D$20)","v":142075.50220585937},{"$f":"I59*(1-'Generation Inputs'!$D$20)","v":141365.12469483007},{"$f":"J59*(1-'Generation Inputs'!$D$20)","v":140658.29907135593},{"$f":"K59*(1-'Generation Inputs'!$D$20)","v":139955.00757599916},{"$f":"L59*(1-'Generation Inputs'!$D$20)","v":139255.23253811916},{"$f":"M59*(1-'Generation Inputs'!$D$20)","v":138558.95637542856},{"$f":"N59*(1-'Generation Inputs'!$D$20)","v":137866.16159355143},{"$f":"O59*(1-'Generation Inputs'!$D$20)","v":137176.83078558368},{"$f":"P59*(1-'Generation Inputs'!$D$20)","v":136490.94663165577},{"$f":"Q59*(1-'Generation Inputs'!$D$20)","v":135808.49189849748},{"$f":"R59*(1-'Generation Inputs'!$D$20)","v":135129.44943900499},{"$f":"S59*(1-'Generation Inputs'!$D$20)","v":134453.80219180995},{"$f":"T59*(1-'Generation Inputs'!$D$20)","v":133781.53318085091},{"$f":"U59*(1-'Generation Inputs'!$D$20)","v":133112.62551494665},{"$f":"V59*(1-'Generation Inputs'!$D$20)","v":132447.0623873719},{"$f":"W59*(1-'Generation Inputs'!$D$20)","v":131784.82707543505},{"$f":"X59*(1-'Generation Inputs'!$D$20)","v":131125.90294005789},{"$f":"Y59*(1-'Generation Inputs'!$D$20)","v":130470.27342535759},{"$f":"Z59*(1-'Generation Inputs'!$D$20)","v":129817.9220582308},{"$f":"AA59*(1-'Generation Inputs'!$D$20)","v":129168.83244793965},{"$f":"AB59*(1-'Generation Inputs'!$D$20)","v":128522.98828569996},{"$f":"AC59*(1-'Generation Inputs'!$D$20)","v":127880.37334427146}]
[null,"June",150551.625,"kWh's per mo.",null,150551.625,{"$f":"F60*(1-'Generation Inputs'!$D$20)","v":149798.86687500001},{"$f":"G60*(1-'Generation Inputs'!$D$20)","v":149049.87254062502},{"$f":"H60*(1-'Generation Inputs'!$D$20)","v":148304.62317792189},{"$f":"I60*(1-'Generation Inputs'!$D$20)","v":147563.10006203229},{"$f":"J60*(1-'Generation Inputs'!$D$20)","v":146825.28456172213},{"$f":"K60*(1-'Generation Inputs'!$D$20)","v":146091.15813891351},{"$f":"L60*(1-'Generation Inputs'!$D$20)","v":145360.70234821894},{"$f":"M60*(1-'Generation Inputs'!$D$20)","v":144633.89883647783},{"$f":"N60*(1-'Generation Inputs'!$D$20)","v":143910.72934229544},{"$f":"O60*(1-'Generation Inputs'!$D$20)","v":143191.17569558395},{"$f":"P60*(1-'Generation Inputs'!$D$20)","v":142475.21981710603},{"$f":"Q60*(1-'Generation Inputs'!$D$20)","v":141762.84371802051},{"$f":"R60*(1-'Generation Inputs'!$D$20)","v":141054.02949943041},{"$f":"S60*(1-'Generation Inputs'!$D$20)","v":140348.75935193326},{"$f":"T60*(1-'Generation Inputs'!$D$20)","v":139647.0155551736},{"$f":"U60*(1-'Generation Inputs'!$D$20)","v":138948.78047739773},{"$f":"V60*(1-'Generation Inputs'!$D$20)","v":138254.03657501074},{"$f":"W60*(1-'Generation Inputs'!$D$20)","v":137562.7663921357},{"$f":"X60*(1-'Generation Inputs'!$D$20)","v":136874.95256017504},{"$f":"Y60*(1-'Generation Inputs'!$D$20)","v":136190.57779737416},{"$f":"Z60*(1-'Generation Inputs'!$D$20)","v":135509.62490838728},{"$f":"AA60*(1-'Generation Inputs'!$D$20)","v":134832.07678384535},{"$f":"AB60*(1-'Generation Inputs'!$D$20)","v":134157.91639992612},{"$f":"AC60*(1-'Generation Inputs'!$D$20)","v":133487.1268179265}]
[null,"July",151977.09375,"kWh's per mo.",null,151977.09375,{"$f":"F61*(1-'Generation Inputs'!$D$20)","v":151217.20828125},{"$f":"G61*(1-'Generation Inputs'!$D$20)","v":150461.12223984374},{"$f":"H61*(1-'Generation Inputs'!$D$20)","v":149708.8166286445},{"$f":"I61*(1-'Generation Inputs'!$D$20)","v":148960.27254550127},{"$f":"J61*(1-'Generation Inputs'!$D$20)","v":148215.47118277376},{"$f":"K61*(1-'Generation Inputs'!$D$20)","v":147474.39382685989},{"$f":"L61*(1-'Generation Inputs'!$D$20)","v":146737.02185772557},{"$f":"M61*(1-'Generation Inputs'!$D$20)","v":146003.33674843694},{"$f":"N61*(1-'Generation Inputs'!$D$20)","v":145273.32006469477},{"$f":"O61*(1-'Generation Inputs'!$D$20)","v":144546.9534643713},{"$f":"P61*(1-'Generation Inputs'!$D$20)","v":143824.21869704945},{"$f":"Q61*(1-'Generation Inputs'!$D$20)","v":143105.09760356421},{"$f":"R61*(1-'Generation Inputs'!$D$20)","v":142389.57211554638},{"$f":"S61*(1-'Generation Inputs'!$D$20)","v":141677.62425496866},{"$f":"T61*(1-'Generation Inputs'!$D$20)","v":140969.2361336938},{"$f":"U61*(1-'Generation Inputs'!$D$20)","v":140264.38995302533},{"$f":"V61*(1-'Generation Inputs'!$D$20)","v":139563.06800326021},{"$f":"W61*(1-'Generation Inputs'!$D$20)","v":138865.25266324391},{"$f":"X61*(1-'Generation Inputs'!$D$20)","v":138170.9263999277},{"$f":"Y61*(1-'Generation Inputs'!$D$20)","v":137480.07176792805},{"$f":"Z61*(1-'Generation Inputs'!$D$20)","v":136792.67140908842},{"$f":"AA61*(1-'Generation Inputs'!$D$20)","v":136108.70805204299},{"$f":"AB61*(1-'Generation Inputs'!$D$20)","v":135428.16451178279},{"$f":"AC61*(1-'Generation Inputs'!$D$20)","v":134751.02368922386}]
[null,"August",134360.8125,"kWh's per mo.",null,134360.8125,{"$f":"F62*(1-'Generation Inputs'!$D$20)","v":133689.00843749999},{"$f":"G62*(1-'Generation Inputs'!$D$20)","v":133020.56339531249},{"$f":"H62*(1-'Generation Inputs'!$D$20)","v":132355.46057833594},{"$f":"I62*(1-'Generation Inputs'!$D$20)","v":131693.68327544426},{"$f":"J62*(1-'Generation Inputs'!$D$20)","v":131035.21485906704},{"$f":"K62*(1-'Generation Inputs'!$D$20)","v":130380.03878477171},{"$f":"L62*(1-'Generation Inputs'!$D$20)","v":129728.13859084784},{"$f":"M62*(1-'Generation Inputs'!$D$20)","v":129079.4978978936},{"$f":"N62*(1-'Generation Inputs'!$D$20)","v":128434.10040840413},{"$f":"O62*(1-'Generation Inputs'!$D$20)","v":127791.92990636211},{"$f":"P62*(1-'Generation Inputs'!$D$20)","v":127152.9702568303},{"$f":"Q62*(1-'Generation Inputs'!$D$20)","v":126517.20540554615},{"$f":"R62*(1-'Generation Inputs'!$D$20)","v":125884.61937851842},{"$f":"S62*(1-'Generation Inputs'!$D$20)","v":125255.19628162582},{"$f":"T62*(1-'Generation Inputs'!$D$20)","v":124628.92030021768},{"$f":"U62*(1-'Generation Inputs'!$D$20)","v":124005.77569871659},{"$f":"V62*(1-'Generation Inputs'!$D$20)","v":123385.74682022301},{"$f":"W62*(1-'Generation Inputs'!$D$20)","v":122768.81808612189},{"$f":"X62*(1-'Generation Inputs'!$D$20)","v":122154.97399569128},{"$f":"Y62*(1-'Generation Inputs'!$D$20)","v":121544.19912571282},{"$f":"Z62*(1-'Generation Inputs'!$D$20)","v":120936.47813008426},{"$f":"AA62*(1-'Generation Inputs'!$D$20)","v":120331.79573943383},{"$f":"AB62*(1-'Generation Inputs'!$D$20)","v":119730.13676073666},{"$f":"AC62*(1-'Generation Inputs'!$D$20)","v":119131.48607693297}]
[null,"September",110295.4296875,"kWh's per mo.",null,110295.4296875,{"$f":"F63*(1-'Generation Inputs'!$D$20)","v":109743.95253906251},{"$f":"G63*(1-'Generation Inputs'!$D$20)","v":109195.23277636719},{"$f":"H63*(1-'Generation Inputs'!$D$20)","v":108649.25661248536},{"$f":"I63*(1-'Generation Inputs'!$D$20)","v":108106.01032942293},{"$f":"J63*(1-'Generation Inputs'!$D$20)","v":107565.48027777582},{"$f":"K63*(1-'Generation Inputs'!$D$20)","v":107027.65287638694},{"$f":"L63*(1-'Generation Inputs'!$D$20)","v":106492.514612005},{"$f":"M63*(1-'Generation Inputs'!$D$20)","v":105960.05203894498},{"$f":"N63*(1-'Generation Inputs'!$D$20)","v":105430.25177875026},{"$f":"O63*(1-'Generation Inputs'!$D$20)","v":104903.10051985651},{"$f":"P63*(1-'Generation Inputs'!$D$20)","v":104378.58501725722},{"$f":"Q63*(1-'Generation Inputs'!$D$20)","v":103856.69209217094},{"$f":"R63*(1-'Generation Inputs'!$D$20)","v":103337.40863171009},{"$f":"S63*(1-'Generation Inputs'!$D$20)","v":102820.72158855153},{"$f":"T63*(1-'Generation Inputs'!$D$20)","v":102306.61798060877},{"$f":"U63*(1-'Generation Inputs'!$D$20)","v":101795.08489070574},{"$f":"V63*(1-'Generation Inputs'!$D$20)","v":101286.10946625221},{"$f":"W63*(1-'Generation Inputs'!$D$20)","v":100779.67891892095},{"$f":"X63*(1-'Generation Inputs'!$D$20)","v":100275.78052432634},{"$f":"Y63*(1-'Generation Inputs'!$D$20)","v":99774.401621704717},{"$f":"Z63*(1-'Generation Inputs'!$D$20)","v":99275.529613596198},{"$f":"AA63*(1-'Generation Inputs'!$D$20)","v":98779.151965528217},{"$f":"AB63*(1-'Generation Inputs'!$D$20)","v":98285.256205700571},{"$f":"AC63*(1-'Generation Inputs'!$D$20)","v":97793.829924672071}]
[null,"October",96908.2265625,"kWh's per mo.",null,96908.2265625,{"$f":"F64*(1-'Generation Inputs'!$D$20)","v":96423.685429687495},{"$f":"G64*(1-'Generation Inputs'!$D$20)","v":95941.567002539057},{"$f":"H64*(1-'Generation Inputs'!$D$20)","v":95461.85916752636},{"$f":"I64*(1-'Generation Inputs'!$D$20)","v":94984.549871688723},{"$f":"J64*(1-'Generation Inputs'!$D$20)","v":94509.627122330276},{"$f":"K64*(1-'Generation Inputs'!$D$20)","v":94037.078986718625},{"$f":"L64*(1-'Generation Inputs'!$D$20)","v":93566.893591785032},{"$f":"M64*(1-'Generation Inputs'!$D$20)","v":93099.059123826111},{"$f":"N64*(1-'Generation Inputs'!$D$20)","v":92633.563828206985},{"$f":"O64*(1-'Generation Inputs'!$D$20)","v":92170.396009065953},{"$f":"P64*(1-'Generation Inputs'!$D$20)","v":91709.544029020617},{"$f":"Q64*(1-'Generation Inputs'!$D$20)","v":91250.996308875518},{"$f":"R64*(1-'Generation Inputs'!$D$20)","v":90794.741327331139},{"$f":"S64*(1-'Generation Inputs'!$D$20)","v":90340.767620694489},{"$f":"T64*(1-'Generation Inputs'!$D$20)","v":89889.063782591009},{"$f":"U64*(1-'Generation Inputs'!$D$20)","v":89439.618463678053},{"$f":"V64*(1-'Generation Inputs'!$D$20)","v":88992.420371359665},{"$f":"W64*(1-'Generation Inputs'!$D$20)","v":88547.458269502866},{"$f":"X64*(1-'Generation Inputs'!$D$20)","v":88104.720978155354},{"$f":"Y64*(1-'Generation Inputs'!$D$20)","v":87664.197373264571},{"$f":"Z64*(1-'Generation Inputs'!$D$20)","v":87225.876386398246},{"$f":"AA64*(1-'Generation Inputs'!$D$20)","v":86789.747004466248},{"$f":"AB64*(1-'Generation Inputs'!$D$20)","v":86355.798269443912},{"$f":"AC64*(1-'Generation Inputs'!$D$20)","v":85924.01927809669}]
[null,"November",62636.8125,"kWh's per mo.",null,62636.8125,{"$f":"F65*(1-'Generation Inputs'!$D$20)","v":62323.628437500003},{"$f":"G65*(1-'Generation Inputs'!$D$20)","v":62012.010295312502},{"$f":"H65*(1-'Generation Inputs'!$D$20)","v":61701.950243835941},{"$f":"I65*(1-'Generation Inputs'!$D$20)","v":61393.440492616763},{"$f":"J65*(1-'Generation Inputs'!$D$20)","v":61086.473290153677},{"$f":"K65*(1-'Generation Inputs'!$D$20)","v":60781.040923702909},{"$f":"L65*(1-'Generation Inputs'!$D$20)","v":60477.135719084392},{"$f":"M65*(1-'Generation Inputs'!$D$20)","v":60174.750040488972},{"$f":"N65*(1-'Generation Inputs'!$D$20)","v":59873.876290286527},{"$f":"O65*(1-'Generation Inputs'!$D$20)","v":59574.506908835094},{"$f":"P65*(1-'Generation Inputs'!$D$20)","v":59276.634374290916},{"$f":"Q65*(1-'Generation Inputs'!$D$20)","v":58980.251202419458},{"$f":"R65*(1-'Generation Inputs'!$D$20)","v":58685.349946407361},{"$f":"S65*(1-'Generation Inputs'!$D$20)","v":58391.923196675321},{"$f":"T65*(1-'Generation Inputs'!$D$20)","v":58099.963580691947},{"$f":"U65*(1-'Generation Inputs'!$D$20)","v":57809.463762788488},{"$f":"V65*(1-'Generation Inputs'!$D$20)","v":57520.416443974544},{"$f":"W65*(1-'Generation Inputs'!$D$20)","v":57232.814361754674},{"$f":"X65*(1-'Generation Inputs'!$D$20)","v":56946.650289945901},{"$f":"Y65*(1-'Generation Inputs'!$D$20)","v":56661.917038496169},{"$f":"Z65*(1-'Generation Inputs'!$D$20)","v":56378.607453303688},{"$f":"AA65*(1-'Generation Inputs'!$D$20)","v":56096.714416037168},{"$f":"AB65*(1-'Generation Inputs'!$D$20)","v":55816.230843956982},{"$f":"AC65*(1-'Generation Inputs'!$D$20)","v":55537.149689737198}]
[null,"December",55668.125,"kWh's per mo.",null,55668.125,{"$f":"F66*(1-'Generation Inputs'!$D$20)","v":55389.784375000003},{"$f":"G66*(1-'Generation Inputs'!$D$20)","v":55112.835453125001},{"$f":"H66*(1-'Generation Inputs'!$D$20)","v":54837.271275859377},{"$f":"I66*(1-'Generation Inputs'!$D$20)","v":54563.084919480083},{"$f":"J66*(1-'Generation Inputs'!$D$20)","v":54290.269494882683},{"$f":"K66*(1-'Generation Inputs'!$D$20)","v":54018.818147408267},{"$f":"L66*(1-'Generation Inputs'!$D$20)","v":53748.724056671228},{"$f":"M66*(1-'Generation Inputs'!$D$20)","v":53479.980436387872},{"$f":"N66*(1-'Generation Inputs'!$D$20)","v":53212.580534205932},{"$f":"O66*(1-'Generation Inputs'!$D$20)","v":52946.517631534902},{"$f":"P66*(1-'Generation Inputs'!$D$20)","v":52681.785043377226},{"$f":"Q66*(1-'Generation Inputs'!$D$20)","v":52418.37611816034},{"$f":"R66*(1-'Generation Inputs'!$D$20)","v":52156.28423756954},{"$f":"S66*(1-'Generation Inputs'!$D$20)","v":51895.50281638169},{"$f":"T66*(1-'Generation Inputs'!$D$20)","v":51636.025302299779},{"$f":"U66*(1-'Generation Inputs'!$D$20)","v":51377.845175788279},{"$f":"V66*(1-'Generation Inputs'!$D$20)","v":51120.955949909338},{"$f":"W66*(1-'Generation Inputs'!$D$20)","v":50865.351170159789},{"$f":"X66*(1-'Generation Inputs'!$D$20)","v":50611.024414308988},{"$f":"Y66*(1-'Generation Inputs'!$D$20)","v":50357.969292237445},{"$f":"Z66*(1-'Generation Inputs'!$D$20)","v":50106.179445776259},{"$f":"AA66*(1-'Generation Inputs'!$D$20)","v":49855.648548547375},{"$f":"AB66*(1-'Generation Inputs'!$D$20)","v":49606.370305804638},{"$f":"AC66*(1-'Generation Inputs'!$D$20)","v":49358.338454275618}]
[null,"Annual",{"$f":"SUM(C55:C66)","v":1301762.2265625},"kWh's per yr.",null,{"$f":"SUM(F55:F66)","v":1301762.2265625},1295253.4154296874,1288777.1483525389,1282333.2626107761,1275921.5962977225,1269541.988316234,1263194.2783746528,1256878.3069827794,1250593.9154478656,1244340.9458706263,1238119.2411412732,1231928.6449355667,1225769.0017108887,1219640.1567023343,1213541.9559188227,1207474.2461392286,1201436.8749085325,1195429.6905339898,1189452.54208132,1183505.2793709135,1177587.7529740587,1171699.8142091881,1165841.3151381426,1160012.1085624518,1154212.0480196397,null,{"$f":"SUM(F67:AE67)","v":30664247.756591734}]
[]
[null,"Community Solar Net Metering Rate"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C71*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F71*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G71*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H71*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I71*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J71*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K71*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L71*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M71*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N71*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O71*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P71*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q71*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R71*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S71*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T71*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U71*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V71*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W71*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X71*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y71*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z71*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA71*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB71*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC71*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"February",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C72*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F72*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G72*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H72*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I72*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J72*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K72*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L72*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M72*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N72*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O72*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P72*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q72*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R72*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S72*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T72*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U72*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V72*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W72*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X72*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y72*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z72*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA72*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB72*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC72*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"March",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C73*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F73*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G73*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H73*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I73*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J73*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K73*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L73*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M73*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N73*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O73*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P73*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q73*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R73*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S73*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T73*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U73*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V73*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W73*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X73*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y73*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z73*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA73*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB73*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC73*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"April",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C74*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F74*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G74*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H74*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I74*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J74*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K74*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L74*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M74*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N74*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O74*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P74*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q74*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R74*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S74*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T74*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U74*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V74*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W74*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X74*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y74*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z74*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA74*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB74*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC74*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"May",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C75*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F75*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G75*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H75*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I75*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J75*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K75*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L75*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M75*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N75*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O75*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P75*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q75*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R75*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S75*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T75*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U75*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V75*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W75*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X75*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y75*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z75*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA75*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB75*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC75*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"June",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C76*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F76*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G76*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H76*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I76*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J76*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K76*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L76*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M76*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N76*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O76*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P76*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q76*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R76*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S76*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T76*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U76*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V76*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W76*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X76*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y76*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z76*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA76*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB76*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC76*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"July",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C77*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F77*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G77*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H77*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I77*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J77*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K77*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L77*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M77*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N77*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O77*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P77*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q77*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R77*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S77*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T77*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U77*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V77*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W77*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X77*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y77*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z77*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA77*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB77*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC77*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"August",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C78*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F78*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G78*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H78*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I78*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J78*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K78*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L78*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M78*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N78*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O78*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P78*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q78*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R78*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S78*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T78*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U78*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V78*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W78*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X78*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y78*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z78*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA78*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB78*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC78*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"September",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C79*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F79*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G79*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H79*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I79*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J79*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K79*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L79*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M79*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N79*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O79*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P79*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q79*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R79*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S79*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T79*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U79*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V79*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W79*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X79*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y79*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z79*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA79*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB79*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC79*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"October",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C80*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F80*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G80*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H80*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I80*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J80*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K80*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L80*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M80*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N80*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O80*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P80*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q80*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R80*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S80*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T80*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U80*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V80*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W80*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X80*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y80*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z80*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA80*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB80*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC80*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"November",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C81*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F81*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G81*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H81*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I81*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J81*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K81*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L81*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M81*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N81*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O81*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P81*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q81*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R81*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S81*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T81*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U81*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V81*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W81*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X81*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y81*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z81*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA81*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB81*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC81*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"December",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C82*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F82*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G82*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H82*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I82*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J82*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K82*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L82*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M82*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N82*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O82*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P82*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q82*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R82*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S82*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T82*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U82*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V82*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W82*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X82*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y82*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z82*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA82*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB82*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC82*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[]
[]
[null,"Community Solar Net Metering Revenue"]
[null,"Month","Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"F55*F71","v":4009.9508599218752},{"$f":"G55*G71","v":4100.8203563585648},4193.749046454006,4288.7835935957009,4385.9717186101734,4485.3622237255986,4587.0050170774448,4690.951137769438,4797.2527815024314,4905.9633267840572,5017.1373617323106,5130.8307114865283,5247.1004662395253,5366.0050099049795,5487.604049434437,5611.9586447986721,5739.1312396484545,5869.1856926701284,6002.1873096517265,6138.2028762757436,6277.3006916550285,6419.5506026286239,6565.024038834792,6713.7940485788276,6865.9353355136727]
[null,"February",null,"$ per mo.",null,{"$f":"F56*F72","v":4796.9590803750007},4905.662970095379,5016.8301986607094,5130.5165877925601,5246.7792241885281,5365.6764881878644,5487.2680830866884,5611.6150651175176,5738.779874108146,5868.8263648353104,6001.8198390888438,6137.8270784624374,6276.9163778874745,6419.1575799267839,6564.6221098455053,6713.3830114767152,6865.5149838997895,7021.0944189499423,7180.1994395777674,7342.9099390780402,7509.3076212074875,7679.4760412116702,7853.5006477815696,8031.4688259609484,8213.4699410260491]
[null,"March",null,"$ per mo.",null,{"$f":"F57*F73","v":6036.8462928984382},6173.6472667418102,6313.5482874534464,6456.6196051954294,6602.9330620687633,6752.5621281883041,6905.5819385751793,7062.0693308852324,7222.1028839924229,7385.7629574465745,7553.1317318252723,7724.2932500001652,7899.3334593384188,8078.3402548604872,8261.4035233758823,8448.6151886191037,8640.0692574084023,8835.8618668505333,9036.0913326152331,9240.8581983036274,9450.2652859353875,9664.4177475799697,9883.4231181578816,10107.391369438457,10336.434965261302]
[null,"April",null,"$ per mo.",null,{"$f":"F58*F74","v":7492.8853859062501},7662.6816616362721,7836.3256907706118,8013.904667249165,8195.5077609136988,8381.226162283765,8571.1531283472759,8765.3840293887552,8964.0163968787347,9167.1499724484038,9374.8867579740581,9587.3310667965088,9804.5895761011852,10026.771380485216,10253.98804673839,10486.353669865532,10723.984930378356,10967.001152885659,11215.524366011203,11469.679363669384,11729.593767729495,11995.398092100013,12267.225808265093,12545.213412306188,12829.500493442458]
[null,"May",null,"$ per mo.",null,{"$f":"F59*F75","v":8153.0716781250003},8337.8284354229909,8526.7719655981127,8719.9971451105321,8917.6010004158816,9119.6827566863049,9326.343887635574,9537.6881664732864,9753.8217180137362,9974.8530719656464,10200.893217429462,10432.055658629632,10668.456471909838,10910.214364019788,11157.450731722842,11410.289722754414,11668.858298161753,11933.286296056394,12203.70649681133,12480.254689735573,12763.069741259671,13052.293664666358,13348.071691401363,13650.552344000211,13959.887510667601]
[null,"June",null,"$ per mo.",null,{"$f":"F60*F76","v":8510.5328096249996},8703.3899936239141,8900.6175142694246,9102.3144077602865,9308.5819545545419,9519.5237302267033,9735.2456574773696,9955.8560593214661,10181.465713481748,10412.187908014957,10648.138498198485,10889.435964706163,11136.20147310237,11388.558934684344,11646.635068703228,11910.559465995113,12180.464654054029,12456.486163579548,12738.762596532426,13027.435695732449,13322.650416033443,13624.554997111178,13933.301037900714,14249.043572720584,14571.941149122007]
[null,"July",null,"$ per mo.",null,{"$f":"F61*F77","v":8591.1131325937513},8785.796347291458,8984.8912783174292,9188.4978995753809,9396.7184504776578,9609.6574872839319,9827.4219356032718,10050.121144085979,10277.866939332111,10510.773682044317,10748.958324453124,10992.540469043557,11241.642428612555,11496.389287687345,11756.90896533563,12023.332279399101,12295.793012182565,12574.427977631634,12859.377090032745,13150.783434269979,13448.793337673971,13753.556443499003,14065.225786065135,14383.95786760316,14709.912736840914]
[null,"August",null,"$ per mo.",null,{"$f":"F62*F78","v":7595.2823698125003},7767.3990635948212,7943.4160937749439,8123.4218458759788,8307.5067083253743,8495.7631178427364,8688.2856058561702,8885.1708459704787,9086.5177025110152,9292.4272801676179,9503.0029747634962,9718.3505251746137,9938.5780664255963,10163.796183988867,10394.117969314239,10629.65907661687,10870.537780952085,11116.87503760624,11368.794542833435,11626.422795968585,11889.889162948029,12159.325941269595,12434.868426424706,12716.654979835917,13004.827098333979]
[null,"September",null,"$ per mo.",null,{"$f":"F63*F79","v":6234.8903448046876},6376.1791949083072,6520.6697916441244,6668.4346897925734,6819.5480882979627,6974.0858675268828,7132.1256273709096,7293.746726212763,7459.0303207754705,7628.0594068745631,7800.918861093749,7977.6954834049948,8158.4780407544358,8343.357311635973,8532.4261316749562,8725.7794402448435,8923.5143281402343,9125.7300863302189,9332.5282558165491,9544.0126786216078,9760.2895499318547,9981.4674714228604,10207.657505792775,10438.973232531545,10675.530804953944]
[null,"October",null,"$ per mo.",null,{"$f":"F64*F80","v":5478.1251393515631},5602.2649331344082,5729.2178587841672,5859.0476646820753,5991.8195438114362,6127.6001664937467,6266.4577138666618,6408.4619121205951,6553.6840675111607,6702.1971021650306,6854.0755906971935,7009.3957976579832,7168.2357158287114,7330.6751053851067,7496.7955339482396,7666.6804175430407,7840.4150624849844,8018.0867082159566,8199.7845711108384,8385.5998892767821,8575.6259683676835,8769.9582284368644,8968.6942518514716,9171.9338322926778,9379.7790248662623]
[null,"November",null,"$ per mo.",null,{"$f":"F65*F81","v":3540.7963738125004},3621.0343604394657,3703.0906200813843,3787.0063566230488,3872.8237076704841,3960.5857657100046,4050.336599746759,4142.1212774336209,4235.9858877015449,4331.9775639027494,4430.1445074783496,4530.5360121623171,4633.2024887339276,4738.1954903311271,4845.5677383375214,4955.3731488559888,5067.6668597822145,5182.5052584917394,5299.9460101544209,5420.0480866905309,5542.871796383025,5668.4788141608606,5796.9322125685603,5928.2964934375768,6062.6376202753663]
[null,"December",null,"$ per mo.",null,{"$f":"F66*F82","v":3146.8634381250004},3218.1745104963511,3291.1015630787088,3365.6812155996358,3441.9509176263396,3519.9489673706698,3599.7145309202565,3681.2876619054409,3764.7093216118806,3850.0213995489271,3937.2667344841057,4026.4891359542503,4117.7334062641103,4211.0453629834619,4306.4718619540299,4404.0608208177709,4503.8612430783223,4605.9232427077204,4710.2980693107202,4817.0381338593706,4926.1970350107576,5037.8295860211374,5151.991842269962,5268.7411294076419,5388.1360721411493]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F87:F98)","v":73587.316905351574},75254.879093743744,76960.229908887079,78704.225678852366,80487.742136960835,82311.67486152651,84176.93972556357,86084.473356684568,88035.233607420407,90030.200036198163,92070.374399218461,94156.781153479154,96290.467971198144,98472.506265893477,100703.99173038491,102986.04488698716,105319.81165017121,107706.46390197572,110147.20008045841,112643.24578148166,115195.85437413584,117806.30763010813,120475.916367314,123206.02110811374,125997.99275244468]
[]
[null,"Other Inputs"]
[]
[null,"Financial Assumption:"]
[null,"Annual Energy & Demand Cost Increase:",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Deverloper NPV Discount Rate:",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Annual Derate (%):",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"SRECs:"]
[null,"SREC Value",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Lifetime Term","Years",{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Payout Term","Years",1]
[]
[null,"SRECs"]
[]
[null,"Ditributed Generation: ILSFA for Nonprofit/Public Facilities"]
[null,"2018-03-01"]
[]
[null,"System Size (kW)"]
[null,"From:","To:","Size Category","Ameren","ComEd"]
[null,0,10,1,80.23,77.25]
[null,11,25,2,77.02,75.650000000000006]
[null,26,100,3,65.63,65.88]
[null,101,200,4,53.48,53.73]
[null,201,500,5,47.8,48.04]
[null,501,2000,6,44.37,44.62]
[]
[null,"Size Category"]
[null,{"$f":"'Generation Inputs'!B92","v":4}]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"D131/D133","v":4.3392074218749999},{"$f":"F67","v":1301762.2265625}]
[null,"Non-solar",{"$f":"D132/D133","v":0},{"$f":"IF(D131>D133,0,(D133-D131))","v":0}]
[null,"Annual Load:",null,{"$f":"'Generation Inputs'!D13","v":300000}]

{"sheet":"5","index":8,"n_rows":133,"n_cols":32,"rows_kept":133,"cut":false,"hidden":false,"merged":[[1,1,1,7],[1,8,1,10],[42,1,42,2],[5,7,6,7],[5,8,6,8],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[50,1,50,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2]]}
[null,"5 - Community Solar Anchor Subscription & Host"]
[null,"• Single Community Solar project with Customer as Anchor Tenant Subscriber and System Host\n• Solar array financed and owned by solar developer\n• PPA based on a fixed percent savings against Community Solar Bill Credit Rate\n• Customer leases rooftop to developer\n• Developer sells RECs to finance install",null,null,null,null,null,null,"Customer receives energy savings by purchasing electricity at a discount from the community solar project installed remotely and owned by a solar developer. Additional revenue is generated from a rooftop lease."]
[]
[null,"PPA Recipient: Financial Metrics"]
[null,null,null,null,null,null,null,"Average Installation Size"]
[null,"Key Performace Indicator",null,null,null,null,null,{"$f":"'Generation Inputs'!H7","v":1000},"KW"]
[null,"25-Year Costs:","$",{"$f":"AF22","v":-1951049.5162916428},null,"25-yr Power"]
[null,"25-Year Revenues:","$",{"$f":"AF21","v":2438811.8953645532},null,"Generation (kWh)"]
[null,"25-Year Net Benefits:","$",{"$f":"D7+D8","v":487762.37907291041},null,{"$f":"SUM(F67:AD67)","v":30664247.756591734}]
[null,"25-Year Net Present Value (NPV):","$",{"$f":"E28+NPV('Generation Inputs'!D70,F28:AD28)","v":429018.86623073113}]
[null,"Return on Investment (ROI):","%",{"$f":"D8/(-D7)","v":1.2499999999999998}]
[null,"Internal Rate of Return (IRR)","$","NA",null,"25-Year"]
[null,"Upfront Costs","$",0,null,"Incremental LCOE"]
[null,"Average Annual Revenue","$",{"$f":"D9/25","v":19510.495162916417},null,{"$f":"D10/F9","v":1.3990849201200677E-2}]
[null,"Payback Period:","years",{"$f":"E28","v":0},null,"(25-year NPV/ 25-year Production)"]
[]
[]
[]
[null,"Net metering & PPA"]
[]
[null,"Net Metering Credits: Load Offset","$ annually",0,null,{"$f":"F99","v":73587.316905351574},{"$f":"G99","v":75254.879093743744},76960.229908887079,78704.225678852366,80487.742136960835,82311.67486152651,84176.93972556357,86084.473356684568,88035.233607420407,90030.200036198163,92070.374399218461,94156.781153479154,96290.467971198144,98472.506265893477,100703.99173038491,102986.04488698716,105319.81165017121,107706.46390197572,110147.20008045841,112643.24578148166,115195.85437413584,117806.30763010813,120475.916367314,123206.02110811374,125997.99275244468,null,{"$f":"SUM(E21:AE21)","v":2438811.8953645532}]
[null,"PPA Payments","$ annually",{"$f":"'Generation Inputs'!J47","v":0},"(Savings rate)",{"$f":"-F21*(1-'Generation Inputs'!$H$53)","v":-58869.853524281265},{"$f":"-G21*(1-'Generation Inputs'!$H$53)","v":-60203.903274994998},{"$f":"-H21*(1-'Generation Inputs'!$H$53)","v":-61568.183927109669},{"$f":"-I21*(1-'Generation Inputs'!$H$53)","v":-62963.380543081897},{"$f":"-J21*(1-'Generation Inputs'!$H$53)","v":-64390.193709568674},{"$f":"-K21*(1-'Generation Inputs'!$H$53)","v":-65849.339889221214},{"$f":"-L21*(1-'Generation Inputs'!$H$53)","v":-67341.551780450856},{"$f":"-M21*(1-'Generation Inputs'!$H$53)","v":-68867.57868534766},{"$f":"-N21*(1-'Generation Inputs'!$H$53)","v":-70428.186885936331},{"$f":"-O21*(1-'Generation Inputs'!$H$53)","v":-72024.160028958533},{"$f":"-P21*(1-'Generation Inputs'!$H$53)","v":-73656.299519374777},{"$f":"-Q21*(1-'Generation Inputs'!$H$53)","v":-75325.424922783321},{"$f":"-R21*(1-'Generation Inputs'!$H$53)","v":-77032.374376958513},{"$f":"-S21*(1-'Generation Inputs'!$H$53)","v":-78778.005012714784},{"$f":"-T21*(1-'Generation Inputs'!$H$53)","v":-80563.193384307931},{"$f":"-U21*(1-'Generation Inputs'!$H$53)","v":-82388.835909589732},{"$f":"-V21*(1-'Generation Inputs'!$H$53)","v":-84255.849320136971},{"$f":"-W21*(1-'Generation Inputs'!$H$53)","v":-86165.171121580584},{"$f":"-X21*(1-'Generation Inputs'!$H$53)","v":-88117.760064366739},{"$f":"-Y21*(1-'Generation Inputs'!$H$53)","v":-90114.596625185339},{"$f":"-Z21*(1-'Generation Inputs'!$H$53)","v":-92156.683499308681},{"$f":"-AA21*(1-'Generation Inputs'!$H$53)","v":-94245.046104086505},{"$f":"-AB21*(1-'Generation Inputs'!$H$53)","v":-96380.733093851202},{"$f":"-AC21*(1-'Generation Inputs'!$H$53)","v":-98564.816886490997},{"$f":"-AD21*(1-'Generation Inputs'!$H$53)","v":-100798.39420195576},null,-1951049.5162916428]
[null,"Site Lease Payments","$/Acre/Yr",600,null,{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},{"$f":"((('Generation Inputs'!$D$7*175)/43560)*$D$23)*12","v":5785.1239669421484},null,144628.0991735537]
[null,"Demand Charge Savings","$ annually",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Revenue",null,null,null,{"$f":"SUM(F21:F24)","v":20502.587348012457},{"$f":"SUM(G21:G24)","v":20836.099785690894},21177.169948719558,21525.969102712617,21882.67239433431,22247.458939247445,22620.511912054862,23002.018638279056,23392.170688426224,23791.163974181778,24199.198846785832,24616.480197637982,25043.21756118178,25479.625220120841,25925.922313019124,26382.332944339578,26849.086296976384,27326.41674733728,27814.563983033819,28313.773123238469,28824.294841769311,29346.385492963775,29880.307240404945,30426.32818856489,30984.722517431073,null,632390.47824646416]
[]
[null,"CASHFLOW"]
[null,"Net Benefits (Costs)","$",null,0,{"$f":"F25","v":20502.587348012457},{"$f":"G25","v":20836.099785690894},21177.169948719558,21525.969102712617,21882.67239433431,22247.458939247445,22620.511912054862,23002.018638279056,23392.170688426224,23791.163974181778,24199.198846785832,24616.480197637982,25043.21756118178,25479.625220120841,25925.922313019124,26382.332944339578,26849.086296976384,27326.41674733728,27814.563983033819,28313.773123238469,28824.294841769311,29346.385492963775,29880.307240404945,30426.32818856489,30984.722517431073,null,{"$f":"SUM(E28:AE28)","v":632390.47824646416}]
[null,"Cumulative Cashflow","$",null,0,{"$f":"E29+F28","v":20502.587348012457},{"$f":"F29+G28","v":41338.687133703352},{"$f":"G29+H28","v":62515.85708242291},84041.82618513552,105924.49857946983,128171.95751871727,150792.46943077212,173794.48806905118,197186.65875747742,220977.82273165919,245177.02157844504,269793.50177608302,294836.71933726477,320316.3445573856,346242.26687040471,372624.59981474432,399473.68611172069,426800.10285905795,454614.66684209177,482928.43996533024,511752.73480709956,541099.1203000634,570979.42754046828,601405.75572903315,632390.47824646416,null,{"$f":"AD29","v":632390.47824646416}]
[null,"Payback Calculation",null,"Years",{"$f":"SUM(F30:AD30)","v":0},{"$f":"IF(F29<0,1,IF(AND(F29>0,E29<0),(-E29/(F29-E29)),0))","v":0},{"$f":"IF(G29<0,1,IF(AND(G29>0,F29<0),(-F29/(G29-F29)),0))","v":0},{"$f":"IF(H29<0,1,IF(AND(H29>0,G29<0),(-G29/(H29-G29)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E30","v":0}]
[]
[]
[null,"Generation Rates"]
[]
[null,"Net Metering Rate (Full Retail Rate)"]
[null,"Month",null,"Generation Output per PVWatts (kWh/kW)"]
[null,"January",null,{"$f":"'Generation Inputs'!H31","v":70.936171874999999}]
[null,"February",null,{"$f":"'Generation Inputs'!H32","v":84.858374999999995}]
[null,"March",null,{"$f":"'Generation Inputs'!H33","v":106.79202343750001}]
[null,"April",null,{"$f":"'Generation Inputs'!H34","v":132.54940625}]
[null,"May",null,{"$f":"'Generation Inputs'!H35","v":144.22812500000001}]
[null,"June",null,{"$f":"'Generation Inputs'!H36","v":150.551625}]
[null,"July",null,{"$f":"'Generation Inputs'!H37","v":151.97709374999999}]
[null,"August",null,{"$f":"'Generation Inputs'!H38","v":134.36081250000001}]
[null,"September",null,{"$f":"'Generation Inputs'!H39","v":110.2954296875}]
[null,"October",null,{"$f":"'Generation Inputs'!H40","v":96.908226562500005}]
[null,"November",null,{"$f":"'Generation Inputs'!H41","v":62.636812499999998}]
[null,"December",null,{"$f":"'Generation Inputs'!H42","v":55.668125000000003}]
[null,"Annual",null,{"$f":"SUM(D37:D48)","v":1301.7622265624998}]
[]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"Generation Estimate - Single Community Solar Project"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"D37*$H$6","v":70936.171875},"kWh's per mo.",null,{"$f":"C55","v":70936.171875},{"$f":"F55*(1-'Generation Inputs'!$D$20)","v":70581.491015624997},{"$f":"G55*(1-'Generation Inputs'!$D$20)","v":70228.583560546875},{"$f":"H55*(1-'Generation Inputs'!$D$20)","v":69877.440642744143},{"$f":"I55*(1-'Generation Inputs'!$D$20)","v":69528.053439530428},{"$f":"J55*(1-'Generation Inputs'!$D$20)","v":69180.413172332774},{"$f":"K55*(1-'Generation Inputs'!$D$20)","v":68834.511106471109},{"$f":"L55*(1-'Generation Inputs'!$D$20)","v":68490.338550938759},{"$f":"M55*(1-'Generation Inputs'!$D$20)","v":68147.886858184065},{"$f":"N55*(1-'Generation Inputs'!$D$20)","v":67807.147423893141},{"$f":"O55*(1-'Generation Inputs'!$D$20)","v":67468.111686773671},{"$f":"P55*(1-'Generation Inputs'!$D$20)","v":67130.771128339809},{"$f":"Q55*(1-'Generation Inputs'!$D$20)","v":66795.117272698117},{"$f":"R55*(1-'Generation Inputs'!$D$20)","v":66461.141686334624},{"$f":"S55*(1-'Generation Inputs'!$D$20)","v":66128.835977902956},{"$f":"T55*(1-'Generation Inputs'!$D$20)","v":65798.191798013446},{"$f":"U55*(1-'Generation Inputs'!$D$20)","v":65469.200839023375},{"$f":"V55*(1-'Generation Inputs'!$D$20)","v":65141.854834828257},{"$f":"W55*(1-'Generation Inputs'!$D$20)","v":64816.145560654113},{"$f":"X55*(1-'Generation Inputs'!$D$20)","v":64492.06483285084},{"$f":"Y55*(1-'Generation Inputs'!$D$20)","v":64169.604508686585},{"$f":"Z55*(1-'Generation Inputs'!$D$20)","v":63848.756486143153},{"$f":"AA55*(1-'Generation Inputs'!$D$20)","v":63529.51270371244},{"$f":"AB55*(1-'Generation Inputs'!$D$20)","v":63211.865140193877},{"$f":"AC55*(1-'Generation Inputs'!$D$20)","v":62895.805814492909}]
[null,"February",84858.375,"kWh's per mo.",null,84858.375,{"$f":"F56*(1-'Generation Inputs'!$D$20)","v":84434.083125000005},{"$f":"G56*(1-'Generation Inputs'!$D$20)","v":84011.912709374999},{"$f":"H56*(1-'Generation Inputs'!$D$20)","v":83591.853145828121},{"$f":"I56*(1-'Generation Inputs'!$D$20)","v":83173.893880098985},{"$f":"J56*(1-'Generation Inputs'!$D$20)","v":82758.02441069849},{"$f":"K56*(1-'Generation Inputs'!$D$20)","v":82344.234288644991},{"$f":"L56*(1-'Generation Inputs'!$D$20)","v":81932.513117201772},{"$f":"M56*(1-'Generation Inputs'!$D$20)","v":81522.85055161576},{"$f":"N56*(1-'Generation Inputs'!$D$20)","v":81115.236298857679},{"$f":"O56*(1-'Generation Inputs'!$D$20)","v":80709.660117363397},{"$f":"P56*(1-'Generation Inputs'!$D$20)","v":80306.111816776582},{"$f":"Q56*(1-'Generation Inputs'!$D$20)","v":79904.581257692698},{"$f":"R56*(1-'Generation Inputs'!$D$20)","v":79505.058351404237},{"$f":"S56*(1-'Generation Inputs'!$D$20)","v":79107.533059647219},{"$f":"T56*(1-'Generation Inputs'!$D$20)","v":78711.995394348982},{"$f":"U56*(1-'Generation Inputs'!$D$20)","v":78318.43541737723},{"$f":"V56*(1-'Generation Inputs'!$D$20)","v":77926.843240290342},{"$f":"W56*(1-'Generation Inputs'!$D$20)","v":77537.209024088894},{"$f":"X56*(1-'Generation Inputs'!$D$20)","v":77149.522978968453},{"$f":"Y56*(1-'Generation Inputs'!$D$20)","v":76763.775364073605},{"$f":"Z56*(1-'Generation Inputs'!$D$20)","v":76379.956487253236},{"$f":"AA56*(1-'Generation Inputs'!$D$20)","v":75998.056704816976},{"$f":"AB56*(1-'Generation Inputs'!$D$20)","v":75618.066421292897},{"$f":"AC56*(1-'Generation Inputs'!$D$20)","v":75239.976089186428}]
[null,"March",106792.0234375,"kWh's per mo.",null,106792.0234375,{"$f":"F57*(1-'Generation Inputs'!$D$20)","v":106258.0633203125},{"$f":"G57*(1-'Generation Inputs'!$D$20)","v":105726.77300371094},{"$f":"H57*(1-'Generation Inputs'!$D$20)","v":105198.13913869239},{"$f":"I57*(1-'Generation Inputs'!$D$20)","v":104672.14844299894},{"$f":"J57*(1-'Generation Inputs'!$D$20)","v":104148.78770078394},{"$f":"K57*(1-'Generation Inputs'!$D$20)","v":103628.04376228002},{"$f":"L57*(1-'Generation Inputs'!$D$20)","v":103109.90354346862},{"$f":"M57*(1-'Generation Inputs'!$D$20)","v":102594.35402575128},{"$f":"N57*(1-'Generation Inputs'!$D$20)","v":102081.38225562252},{"$f":"O57*(1-'Generation Inputs'!$D$20)","v":101570.97534434441},{"$f":"P57*(1-'Generation Inputs'!$D$20)","v":101063.12046762268},{"$f":"Q57*(1-'Generation Inputs'!$D$20)","v":100557.80486528456},{"$f":"R57*(1-'Generation Inputs'!$D$20)","v":100055.01584095813},{"$f":"S57*(1-'Generation Inputs'!$D$20)","v":99554.740761753346},{"$f":"T57*(1-'Generation Inputs'!$D$20)","v":99056.967057944581},{"$f":"U57*(1-'Generation Inputs'!$D$20)","v":98561.682222654854},{"$f":"V57*(1-'Generation Inputs'!$D$20)","v":98068.873811541576},{"$f":"W57*(1-'Generation Inputs'!$D$20)","v":97578.529442483865},{"$f":"X57*(1-'Generation Inputs'!$D$20)","v":97090.63679527145},{"$f":"Y57*(1-'Generation Inputs'!$D$20)","v":96605.183611295099},{"$f":"Z57*(1-'Generation Inputs'!$D$20)","v":96122.157693238623},{"$f":"AA57*(1-'Generation Inputs'!$D$20)","v":95641.546904772433},{"$f":"AB57*(1-'Generation Inputs'!$D$20)","v":95163.339170248568},{"$f":"AC57*(1-'Generation Inputs'!$D$20)","v":94687.522474397323}]
[null,"April",132549.40625,"kWh's per mo.",null,132549.40625,{"$f":"F58*(1-'Generation Inputs'!$D$20)","v":131886.65921874999},{"$f":"G58*(1-'Generation Inputs'!$D$20)","v":131227.22592265625},{"$f":"H58*(1-'Generation Inputs'!$D$20)","v":130571.08979304296},{"$f":"I58*(1-'Generation Inputs'!$D$20)","v":129918.23434407775},{"$f":"J58*(1-'Generation Inputs'!$D$20)","v":129268.64317235736},{"$f":"K58*(1-'Generation Inputs'!$D$20)","v":128622.29995649557},{"$f":"L58*(1-'Generation Inputs'!$D$20)","v":127979.18845671309},{"$f":"M58*(1-'Generation Inputs'!$D$20)","v":127339.29251442953},{"$f":"N58*(1-'Generation Inputs'!$D$20)","v":126702.59605185738},{"$f":"O58*(1-'Generation Inputs'!$D$20)","v":126069.0830715981},{"$f":"P58*(1-'Generation Inputs'!$D$20)","v":125438.7376562401},{"$f":"Q58*(1-'Generation Inputs'!$D$20)","v":124811.5439679589},{"$f":"R58*(1-'Generation Inputs'!$D$20)","v":124187.48624811911},{"$f":"S58*(1-'Generation Inputs'!$D$20)","v":123566.54881687851},{"$f":"T58*(1-'Generation Inputs'!$D$20)","v":122948.71607279412},{"$f":"U58*(1-'Generation Inputs'!$D$20)","v":122333.97249243016},{"$f":"V58*(1-'Generation Inputs'!$D$20)","v":121722.30262996801},{"$f":"W58*(1-'Generation Inputs'!$D$20)","v":121113.69111681817},{"$f":"X58*(1-'Generation Inputs'!$D$20)","v":120508.12266123408},{"$f":"Y58*(1-'Generation Inputs'!$D$20)","v":119905.58204792791},{"$f":"Z58*(1-'Generation Inputs'!$D$20)","v":119306.05413768826},{"$f":"AA58*(1-'Generation Inputs'!$D$20)","v":118709.52386699982},{"$f":"AB58*(1-'Generation Inputs'!$D$20)","v":118115.97624766482},{"$f":"AC58*(1-'Generation Inputs'!$D$20)","v":117525.39636642649}]
[null,"May",144228.125,"kWh's per mo.",null,144228.125,{"$f":"F59*(1-'Generation Inputs'!$D$20)","v":143506.984375},{"$f":"G59*(1-'Generation Inputs'!$D$20)","v":142789.44945312501},{"$f":"H59*(1-'Generation Inputs'!$D$20)","v":142075.50220585937},{"$f":"I59*(1-'Generation Inputs'!$D$20)","v":141365.12469483007},{"$f":"J59*(1-'Generation Inputs'!$D$20)","v":140658.29907135593},{"$f":"K59*(1-'Generation Inputs'!$D$20)","v":139955.00757599916},{"$f":"L59*(1-'Generation Inputs'!$D$20)","v":139255.23253811916},{"$f":"M59*(1-'Generation Inputs'!$D$20)","v":138558.95637542856},{"$f":"N59*(1-'Generation Inputs'!$D$20)","v":137866.16159355143},{"$f":"O59*(1-'Generation Inputs'!$D$20)","v":137176.83078558368},{"$f":"P59*(1-'Generation Inputs'!$D$20)","v":136490.94663165577},{"$f":"Q59*(1-'Generation Inputs'!$D$20)","v":135808.49189849748},{"$f":"R59*(1-'Generation Inputs'!$D$20)","v":135129.44943900499},{"$f":"S59*(1-'Generation Inputs'!$D$20)","v":134453.80219180995},{"$f":"T59*(1-'Generation Inputs'!$D$20)","v":133781.53318085091},{"$f":"U59*(1-'Generation Inputs'!$D$20)","v":133112.62551494665},{"$f":"V59*(1-'Generation Inputs'!$D$20)","v":132447.0623873719},{"$f":"W59*(1-'Generation Inputs'!$D$20)","v":131784.82707543505},{"$f":"X59*(1-'Generation Inputs'!$D$20)","v":131125.90294005789},{"$f":"Y59*(1-'Generation Inputs'!$D$20)","v":130470.27342535759},{"$f":"Z59*(1-'Generation Inputs'!$D$20)","v":129817.9220582308},{"$f":"AA59*(1-'Generation Inputs'!$D$20)","v":129168.83244793965},{"$f":"AB59*(1-'Generation Inputs'!$D$20)","v":128522.98828569996},{"$f":"AC59*(1-'Generation Inputs'!$D$20)","v":127880.37334427146}]
[null,"June",150551.625,"kWh's per mo.",null,150551.625,{"$f":"F60*(1-'Generation Inputs'!$D$20)","v":149798.86687500001},{"$f":"G60*(1-'Generation Inputs'!$D$20)","v":149049.87254062502},{"$f":"H60*(1-'Generation Inputs'!$D$20)","v":148304.62317792189},{"$f":"I60*(1-'Generation Inputs'!$D$20)","v":147563.10006203229},{"$f":"J60*(1-'Generation Inputs'!$D$20)","v":146825.28456172213},{"$f":"K60*(1-'Generation Inputs'!$D$20)","v":146091.15813891351},{"$f":"L60*(1-'Generation Inputs'!$D$20)","v":145360.70234821894},{"$f":"M60*(1-'Generation Inputs'!$D$20)","v":144633.89883647783},{"$f":"N60*(1-'Generation Inputs'!$D$20)","v":143910.72934229544},{"$f":"O60*(1-'Generation Inputs'!$D$20)","v":143191.17569558395},{"$f":"P60*(1-'Generation Inputs'!$D$20)","v":142475.21981710603},{"$f":"Q60*(1-'Generation Inputs'!$D$20)","v":141762.84371802051},{"$f":"R60*(1-'Generation Inputs'!$D$20)","v":141054.02949943041},{"$f":"S60*(1-'Generation Inputs'!$D$20)","v":140348.75935193326},{"$f":"T60*(1-'Generation Inputs'!$D$20)","v":139647.0155551736},{"$f":"U60*(1-'Generation Inputs'!$D$20)","v":138948.78047739773},{"$f":"V60*(1-'Generation Inputs'!$D$20)","v":138254.03657501074},{"$f":"W60*(1-'Generation Inputs'!$D$20)","v":137562.7663921357},{"$f":"X60*(1-'Generation Inputs'!$D$20)","v":136874.95256017504},{"$f":"Y60*(1-'Generation Inputs'!$D$20)","v":136190.57779737416},{"$f":"Z60*(1-'Generation Inputs'!$D$20)","v":135509.62490838728},{"$f":"AA60*(1-'Generation Inputs'!$D$20)","v":134832.07678384535},{"$f":"AB60*(1-'Generation Inputs'!$D$20)","v":134157.91639992612},{"$f":"AC60*(1-'Generation Inputs'!$D$20)","v":133487.1268179265}]
[null,"July",151977.09375,"kWh's per mo.",null,151977.09375,{"$f":"F61*(1-'Generation Inputs'!$D$20)","v":151217.20828125},{"$f":"G61*(1-'Generation Inputs'!$D$20)","v":150461.12223984374},{"$f":"H61*(1-'Generation Inputs'!$D$20)","v":149708.8166286445},{"$f":"I61*(1-'Generation Inputs'!$D$20)","v":148960.27254550127},{"$f":"J61*(1-'Generation Inputs'!$D$20)","v":148215.47118277376},{"$f":"K61*(1-'Generation Inputs'!$D$20)","v":147474.39382685989},{"$f":"L61*(1-'Generation Inputs'!$D$20)","v":146737.02185772557},{"$f":"M61*(1-'Generation Inputs'!$D$20)","v":146003.33674843694},{"$f":"N61*(1-'Generation Inputs'!$D$20)","v":145273.32006469477},{"$f":"O61*(1-'Generation Inputs'!$D$20)","v":144546.9534643713},{"$f":"P61*(1-'Generation Inputs'!$D$20)","v":143824.21869704945},{"$f":"Q61*(1-'Generation Inputs'!$D$20)","v":143105.09760356421},{"$f":"R61*(1-'Generation Inputs'!$D$20)","v":142389.57211554638},{"$f":"S61*(1-'Generation Inputs'!$D$20)","v":141677.62425496866},{"$f":"T61*(1-'Generation Inputs'!$D$20)","v":140969.2361336938},{"$f":"U61*(1-'Generation Inputs'!$D$20)","v":140264.38995302533},{"$f":"V61*(1-'Generation Inputs'!$D$20)","v":139563.06800326021},{"$f":"W61*(1-'Generation Inputs'!$D$20)","v":138865.25266324391},{"$f":"X61*(1-'Generation Inputs'!$D$20)","v":138170.9263999277},{"$f":"Y61*(1-'Generation Inputs'!$D$20)","v":137480.07176792805},{"$f":"Z61*(1-'Generation Inputs'!$D$20)","v":136792.67140908842},{"$f":"AA61*(1-'Generation Inputs'!$D$20)","v":136108.70805204299},{"$f":"AB61*(1-'Generation Inputs'!$D$20)","v":135428.16451178279},{"$f":"AC61*(1-'Generation Inputs'!$D$20)","v":134751.02368922386}]
[null,"August",134360.8125,"kWh's per mo.",null,134360.8125,{"$f":"F62*(1-'Generation Inputs'!$D$20)","v":133689.00843749999},{"$f":"G62*(1-'Generation Inputs'!$D$20)","v":133020.56339531249},{"$f":"H62*(1-'Generation Inputs'!$D$20)","v":132355.46057833594},{"$f":"I62*(1-'Generation Inputs'!$D$20)","v":131693.68327544426},{"$f":"J62*(1-'Generation Inputs'!$D$20)","v":131035.21485906704},{"$f":"K62*(1-'Generation Inputs'!$D$20)","v":130380.03878477171},{"$f":"L62*(1-'Generation Inputs'!$D$20)","v":129728.13859084784},{"$f":"M62*(1-'Generation Inputs'!$D$20)","v":129079.4978978936},{"$f":"N62*(1-'Generation Inputs'!$D$20)","v":128434.10040840413},{"$f":"O62*(1-'Generation Inputs'!$D$20)","v":127791.92990636211},{"$f":"P62*(1-'Generation Inputs'!$D$20)","v":127152.9702568303},{"$f":"Q62*(1-'Generation Inputs'!$D$20)","v":126517.20540554615},{"$f":"R62*(1-'Generation Inputs'!$D$20)","v":125884.61937851842},{"$f":"S62*(1-'Generation Inputs'!$D$20)","v":125255.19628162582},{"$f":"T62*(1-'Generation Inputs'!$D$20)","v":124628.92030021768},{"$f":"U62*(1-'Generation Inputs'!$D$20)","v":124005.77569871659},{"$f":"V62*(1-'Generation Inputs'!$D$20)","v":123385.74682022301},{"$f":"W62*(1-'Generation Inputs'!$D$20)","v":122768.81808612189},{"$f":"X62*(1-'Generation Inputs'!$D$20)","v":122154.97399569128},{"$f":"Y62*(1-'Generation Inputs'!$D$20)","v":121544.19912571282},{"$f":"Z62*(1-'Generation Inputs'!$D$20)","v":120936.47813008426},{"$f":"AA62*(1-'Generation Inputs'!$D$20)","v":120331.79573943383},{"$f":"AB62*(1-'Generation Inputs'!$D$20)","v":119730.13676073666},{"$f":"AC62*(1-'Generation Inputs'!$D$20)","v":119131.48607693297}]
[null,"September",110295.4296875,"kWh's per mo.",null,110295.4296875,{"$f":"F63*(1-'Generation Inputs'!$D$20)","v":109743.95253906251},{"$f":"G63*(1-'Generation Inputs'!$D$20)","v":109195.23277636719},{"$f":"H63*(1-'Generation Inputs'!$D$20)","v":108649.25661248536},{"$f":"I63*(1-'Generation Inputs'!$D$20)","v":108106.01032942293},{"$f":"J63*(1-'Generation Inputs'!$D$20)","v":107565.48027777582},{"$f":"K63*(1-'Generation Inputs'!$D$20)","v":107027.65287638694},{"$f":"L63*(1-'Generation Inputs'!$D$20)","v":106492.514612005},{"$f":"M63*(1-'Generation Inputs'!$D$20)","v":105960.05203894498},{"$f":"N63*(1-'Generation Inputs'!$D$20)","v":105430.25177875026},{"$f":"O63*(1-'Generation Inputs'!$D$20)","v":104903.10051985651},{"$f":"P63*(1-'Generation Inputs'!$D$20)","v":104378.58501725722},{"$f":"Q63*(1-'Generation Inputs'!$D$20)","v":103856.69209217094},{"$f":"R63*(1-'Generation Inputs'!$D$20)","v":103337.40863171009},{"$f":"S63*(1-'Generation Inputs'!$D$20)","v":102820.72158855153},{"$f":"T63*(1-'Generation Inputs'!$D$20)","v":102306.61798060877},{"$f":"U63*(1-'Generation Inputs'!$D$20)","v":101795.08489070574},{"$f":"V63*(1-'Generation Inputs'!$D$20)","v":101286.10946625221},{"$f":"W63*(1-'Generation Inputs'!$D$20)","v":100779.67891892095},{"$f":"X63*(1-'Generation Inputs'!$D$20)","v":100275.78052432634},{"$f":"Y63*(1-'Generation Inputs'!$D$20)","v":99774.401621704717},{"$f":"Z63*(1-'Generation Inputs'!$D$20)","v":99275.529613596198},{"$f":"AA63*(1-'Generation Inputs'!$D$20)","v":98779.151965528217},{"$f":"AB63*(1-'Generation Inputs'!$D$20)","v":98285.256205700571},{"$f":"AC63*(1-'Generation Inputs'!$D$20)","v":97793.829924672071}]
[null,"October",96908.2265625,"kWh's per mo.",null,96908.2265625,{"$f":"F64*(1-'Generation Inputs'!$D$20)","v":96423.685429687495},{"$f":"G64*(1-'Generation Inputs'!$D$20)","v":95941.567002539057},{"$f":"H64*(1-'Generation Inputs'!$D$20)","v":95461.85916752636},{"$f":"I64*(1-'Generation Inputs'!$D$20)","v":94984.549871688723},{"$f":"J64*(1-'Generation Inputs'!$D$20)","v":94509.627122330276},{"$f":"K64*(1-'Generation Inputs'!$D$20)","v":94037.078986718625},{"$f":"L64*(1-'Generation Inputs'!$D$20)","v":93566.893591785032},{"$f":"M64*(1-'Generation Inputs'!$D$20)","v":93099.059123826111},{"$f":"N64*(1-'Generation Inputs'!$D$20)","v":92633.563828206985},{"$f":"O64*(1-'Generation Inputs'!$D$20)","v":92170.396009065953},{"$f":"P64*(1-'Generation Inputs'!$D$20)","v":91709.544029020617},{"$f":"Q64*(1-'Generation Inputs'!$D$20)","v":91250.996308875518},{"$f":"R64*(1-'Generation Inputs'!$D$20)","v":90794.741327331139},{"$f":"S64*(1-'Generation Inputs'!$D$20)","v":90340.767620694489},{"$f":"T64*(1-'Generation Inputs'!$D$20)","v":89889.063782591009},{"$f":"U64*(1-'Generation Inputs'!$D$20)","v":89439.618463678053},{"$f":"V64*(1-'Generation Inputs'!$D$20)","v":88992.420371359665},{"$f":"W64*(1-'Generation Inputs'!$D$20)","v":88547.458269502866},{"$f":"X64*(1-'Generation Inputs'!$D$20)","v":88104.720978155354},{"$f":"Y64*(1-'Generation Inputs'!$D$20)","v":87664.197373264571},{"$f":"Z64*(1-'Generation Inputs'!$D$20)","v":87225.876386398246},{"$f":"AA64*(1-'Generation Inputs'!$D$20)","v":86789.747004466248},{"$f":"AB64*(1-'Generation Inputs'!$D$20)","v":86355.798269443912},{"$f":"AC64*(1-'Generation Inputs'!$D$20)","v":85924.01927809669}]
[null,"November",62636.8125,"kWh's per mo.",null,62636.8125,{"$f":"F65*(1-'Generation Inputs'!$D$20)","v":62323.628437500003},{"$f":"G65*(1-'Generation Inputs'!$D$20)","v":62012.010295312502},{"$f":"H65*(1-'Generation Inputs'!$D$20)","v":61701.950243835941},{"$f":"I65*(1-'Generation Inputs'!$D$20)","v":61393.440492616763},{"$f":"J65*(1-'Generation Inputs'!$D$20)","v":61086.473290153677},{"$f":"K65*(1-'Generation Inputs'!$D$20)","v":60781.040923702909},{"$f":"L65*(1-'Generation Inputs'!$D$20)","v":60477.135719084392},{"$f":"M65*(1-'Generation Inputs'!$D$20)","v":60174.750040488972},{"$f":"N65*(1-'Generation Inputs'!$D$20)","v":59873.876290286527},{"$f":"O65*(1-'Generation Inputs'!$D$20)","v":59574.506908835094},{"$f":"P65*(1-'Generation Inputs'!$D$20)","v":59276.634374290916},{"$f":"Q65*(1-'Generation Inputs'!$D$20)","v":58980.251202419458},{"$f":"R65*(1-'Generation Inputs'!$D$20)","v":58685.349946407361},{"$f":"S65*(1-'Generation Inputs'!$D$20)","v":58391.923196675321},{"$f":"T65*(1-'Generation Inputs'!$D$20)","v":58099.963580691947},{"$f":"U65*(1-'Generation Inputs'!$D$20)","v":57809.463762788488},{"$f":"V65*(1-'Generation Inputs'!$D$20)","v":57520.416443974544},{"$f":"W65*(1-'Generation Inputs'!$D$20)","v":57232.814361754674},{"$f":"X65*(1-'Generation Inputs'!$D$20)","v":56946.650289945901},{"$f":"Y65*(1-'Generation Inputs'!$D$20)","v":56661.917038496169},{"$f":"Z65*(1-'Generation Inputs'!$D$20)","v":56378.607453303688},{"$f":"AA65*(1-'Generation Inputs'!$D$20)","v":56096.714416037168},{"$f":"AB65*(1-'Generation Inputs'!$D$20)","v":55816.230843956982},{"$f":"AC65*(1-'Generation Inputs'!$D$20)","v":55537.149689737198}]
[null,"December",55668.125,"kWh's per mo.",null,55668.125,{"$f":"F66*(1-'Generation Inputs'!$D$20)","v":55389.784375000003},{"$f":"G66*(1-'Generation Inputs'!$D$20)","v":55112.835453125001},{"$f":"H66*(1-'Generation Inputs'!$D$20)","v":54837.271275859377},{"$f":"I66*(1-'Generation Inputs'!$D$20)","v":54563.084919480083},{"$f":"J66*(1-'Generation Inputs'!$D$20)","v":54290.269494882683},{"$f":"K66*(1-'Generation Inputs'!$D$20)","v":54018.818147408267},{"$f":"L66*(1-'Generation Inputs'!$D$20)","v":53748.724056671228},{"$f":"M66*(1-'Generation Inputs'!$D$20)","v":53479.980436387872},{"$f":"N66*(1-'Generation Inputs'!$D$20)","v":53212.580534205932},{"$f":"O66*(1-'Generation Inputs'!$D$20)","v":52946.517631534902},{"$f":"P66*(1-'Generation Inputs'!$D$20)","v":52681.785043377226},{"$f":"Q66*(1-'Generation Inputs'!$D$20)","v":52418.37611816034},{"$f":"R66*(1-'Generation Inputs'!$D$20)","v":52156.28423756954},{"$f":"S66*(1-'Generation Inputs'!$D$20)","v":51895.50281638169},{"$f":"T66*(1-'Generation Inputs'!$D$20)","v":51636.025302299779},{"$f":"U66*(1-'Generation Inputs'!$D$20)","v":51377.845175788279},{"$f":"V66*(1-'Generation Inputs'!$D$20)","v":51120.955949909338},{"$f":"W66*(1-'Generation Inputs'!$D$20)","v":50865.351170159789},{"$f":"X66*(1-'Generation Inputs'!$D$20)","v":50611.024414308988},{"$f":"Y66*(1-'Generation Inputs'!$D$20)","v":50357.969292237445},{"$f":"Z66*(1-'Generation Inputs'!$D$20)","v":50106.179445776259},{"$f":"AA66*(1-'Generation Inputs'!$D$20)","v":49855.648548547375},{"$f":"AB66*(1-'Generation Inputs'!$D$20)","v":49606.370305804638},{"$f":"AC66*(1-'Generation Inputs'!$D$20)","v":49358.338454275618}]
[null,"Annual",{"$f":"SUM(C55:C66)","v":1301762.2265625},"kWh's per yr.",null,{"$f":"SUM(F55:F66)","v":1301762.2265625},1295253.4154296874,1288777.1483525389,1282333.2626107761,1275921.5962977225,1269541.988316234,1263194.2783746528,1256878.3069827794,1250593.9154478656,1244340.9458706263,1238119.2411412732,1231928.6449355667,1225769.0017108887,1219640.1567023343,1213541.9559188227,1207474.2461392286,1201436.8749085325,1195429.6905339898,1189452.54208132,1183505.2793709135,1177587.7529740587,1171699.8142091881,1165841.3151381426,1160012.1085624518,1154212.0480196397,null,{"$f":"SUM(F67:AE67)","v":30664247.756591734}]
[]
[null,"Community Solar Net Metering Rate"]
[null,"Month","Generation (kWh)"]
[null,"January",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C71*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F71*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G71*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H71*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I71*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J71*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K71*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L71*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M71*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N71*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O71*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P71*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q71*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R71*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S71*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T71*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U71*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V71*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W71*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X71*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y71*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z71*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA71*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB71*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC71*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"February",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C72*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F72*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G72*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H72*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I72*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J72*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K72*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L72*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M72*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N72*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O72*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P72*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q72*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R72*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S72*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T72*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U72*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V72*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W72*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X72*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y72*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z72*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA72*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB72*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC72*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"March",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C73*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F73*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G73*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H73*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I73*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J73*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K73*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L73*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M73*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N73*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O73*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P73*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q73*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R73*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S73*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T73*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U73*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V73*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W73*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X73*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y73*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z73*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA73*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB73*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC73*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"April",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C74*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F74*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G74*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H74*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I74*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J74*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K74*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L74*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M74*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N74*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O74*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P74*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q74*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R74*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S74*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T74*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U74*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V74*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W74*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X74*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y74*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z74*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA74*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB74*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC74*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"May",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C75*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F75*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G75*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H75*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I75*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J75*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K75*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L75*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M75*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N75*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O75*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P75*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q75*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R75*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S75*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T75*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U75*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V75*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W75*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X75*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y75*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z75*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA75*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB75*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC75*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"June",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C76*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F76*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G76*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H76*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I76*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J76*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K76*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L76*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M76*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N76*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O76*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P76*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q76*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R76*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S76*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T76*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U76*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V76*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W76*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X76*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y76*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z76*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA76*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB76*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC76*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"July",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C77*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F77*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G77*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H77*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I77*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J77*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K77*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L77*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M77*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N77*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O77*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P77*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q77*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R77*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S77*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T77*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U77*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V77*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W77*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X77*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y77*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z77*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA77*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB77*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC77*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"August",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C78*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F78*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G78*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H78*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I78*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J78*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K78*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L78*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M78*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N78*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O78*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P78*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q78*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R78*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S78*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T78*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U78*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V78*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W78*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X78*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y78*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z78*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA78*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB78*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC78*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"September",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C79*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F79*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G79*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H79*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I79*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J79*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K79*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L79*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M79*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N79*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O79*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P79*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q79*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R79*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S79*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T79*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U79*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V79*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W79*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X79*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y79*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z79*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA79*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB79*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC79*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"October",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C80*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F80*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G80*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H80*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I80*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J80*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K80*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L80*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M80*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N80*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O80*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P80*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q80*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R80*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S80*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T80*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U80*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V80*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W80*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X80*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y80*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z80*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA80*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB80*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC80*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"November",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C81*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F81*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G81*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H81*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I81*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J81*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K81*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L81*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M81*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N81*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O81*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P81*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q81*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R81*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S81*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T81*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U81*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V81*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W81*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X81*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y81*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z81*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA81*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB81*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC81*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[null,"December",{"$f":"'Generation Inputs'!$F$49","v":5.5E-2},"$ per mo.",null,{"$f":"C82*(1+'Generation Inputs'!$D$68)","v":5.6529000000000003E-2},{"$f":"F82*(1+'Generation Inputs'!$D$68)","v":5.8100506200000006E-2},{"$f":"G82*(1+'Generation Inputs'!$D$68)","v":5.9715700272360006E-2},{"$f":"H82*(1+'Generation Inputs'!$D$68)","v":6.1375796739931619E-2},{"$f":"I82*(1+'Generation Inputs'!$D$68)","v":6.308204388930172E-2},{"$f":"J82*(1+'Generation Inputs'!$D$68)","v":6.4835724709424308E-2},{"$f":"K82*(1+'Generation Inputs'!$D$68)","v":6.6638157856346303E-2},{"$f":"L82*(1+'Generation Inputs'!$D$68)","v":6.849069864475274E-2},{"$f":"M82*(1+'Generation Inputs'!$D$68)","v":7.0394740067076869E-2},{"$f":"N82*(1+'Generation Inputs'!$D$68)","v":7.2351713840941606E-2},{"$f":"O82*(1+'Generation Inputs'!$D$68)","v":7.436309148571979E-2},{"$f":"P82*(1+'Generation Inputs'!$D$68)","v":7.6430385429022807E-2},{"$f":"Q82*(1+'Generation Inputs'!$D$68)","v":7.8555150143949648E-2},{"$f":"R82*(1+'Generation Inputs'!$D$68)","v":8.0738983317951457E-2},{"$f":"S82*(1+'Generation Inputs'!$D$68)","v":8.2983527054190515E-2},{"$f":"T82*(1+'Generation Inputs'!$D$68)","v":8.529046910629702E-2},{"$f":"U82*(1+'Generation Inputs'!$D$68)","v":8.7661544147452086E-2},{"$f":"V82*(1+'Generation Inputs'!$D$68)","v":9.0098535074751254E-2},{"$f":"W82*(1+'Generation Inputs'!$D$68)","v":9.2603274349829345E-2},{"$f":"X82*(1+'Generation Inputs'!$D$68)","v":9.5177645376754605E-2},{"$f":"Y82*(1+'Generation Inputs'!$D$68)","v":9.7823583918228388E-2},{"$f":"Z82*(1+'Generation Inputs'!$D$68)","v":0.10054307955115514},{"$f":"AA82*(1+'Generation Inputs'!$D$68)","v":0.10333817716267726},{"$f":"AB82*(1+'Generation Inputs'!$D$68)","v":0.1062109784877997},{"$f":"AC82*(1+'Generation Inputs'!$D$68)","v":0.10916364368976053}]
[]
[]
[null,"Community Solar Net Metering Revenue"]
[null,"Month","Generation (kWh)"]
[null,"January",null,"$ per mo.",null,{"$f":"F55*F71","v":4009.9508599218752},{"$f":"G55*G71","v":4100.8203563585648},4193.749046454006,4288.7835935957009,4385.9717186101734,4485.3622237255986,4587.0050170774448,4690.951137769438,4797.2527815024314,4905.9633267840572,5017.1373617323106,5130.8307114865283,5247.1004662395253,5366.0050099049795,5487.604049434437,5611.9586447986721,5739.1312396484545,5869.1856926701284,6002.1873096517265,6138.2028762757436,6277.3006916550285,6419.5506026286239,6565.024038834792,6713.7940485788276,6865.9353355136727]
[null,"February",null,"$ per mo.",null,{"$f":"F56*F72","v":4796.9590803750007},4905.662970095379,5016.8301986607094,5130.5165877925601,5246.7792241885281,5365.6764881878644,5487.2680830866884,5611.6150651175176,5738.779874108146,5868.8263648353104,6001.8198390888438,6137.8270784624374,6276.9163778874745,6419.1575799267839,6564.6221098455053,6713.3830114767152,6865.5149838997895,7021.0944189499423,7180.1994395777674,7342.9099390780402,7509.3076212074875,7679.4760412116702,7853.5006477815696,8031.4688259609484,8213.4699410260491]
[null,"March",null,"$ per mo.",null,6036.8462928984382,6173.6472667418102,6313.5482874534464,6456.6196051954294,6602.9330620687633,6752.5621281883041,6905.5819385751793,7062.0693308852324,7222.1028839924229,7385.7629574465745,7553.1317318252723,7724.2932500001652,7899.3334593384188,8078.3402548604872,8261.4035233758823,8448.6151886191037,8640.0692574084023,8835.8618668505333,9036.0913326152331,9240.8581983036274,9450.2652859353875,9664.4177475799697,9883.4231181578816,10107.391369438457,10336.434965261302]
[null,"April",null,"$ per mo.",null,7492.8853859062501,7662.6816616362721,7836.3256907706118,8013.904667249165,8195.5077609136988,8381.226162283765,8571.1531283472759,8765.3840293887552,8964.0163968787347,9167.1499724484038,9374.8867579740581,9587.3310667965088,9804.5895761011852,10026.771380485216,10253.98804673839,10486.353669865532,10723.984930378356,10967.001152885659,11215.524366011203,11469.679363669384,11729.593767729495,11995.398092100013,12267.225808265093,12545.213412306188,12829.500493442458]
[null,"May",null,"$ per mo.",null,8153.0716781250003,8337.8284354229909,8526.7719655981127,8719.9971451105321,8917.6010004158816,9119.6827566863049,9326.343887635574,9537.6881664732864,9753.8217180137362,9974.8530719656464,10200.893217429462,10432.055658629632,10668.456471909838,10910.214364019788,11157.450731722842,11410.289722754414,11668.858298161753,11933.286296056394,12203.70649681133,12480.254689735573,12763.069741259671,13052.293664666358,13348.071691401363,13650.552344000211,13959.887510667601]
[null,"June",null,"$ per mo.",null,8510.5328096249996,8703.3899936239141,8900.6175142694246,9102.3144077602865,9308.5819545545419,9519.5237302267033,9735.2456574773696,9955.8560593214661,10181.465713481748,10412.187908014957,10648.138498198485,10889.435964706163,11136.20147310237,11388.558934684344,11646.635068703228,11910.559465995113,12180.464654054029,12456.486163579548,12738.762596532426,13027.435695732449,13322.650416033443,13624.554997111178,13933.301037900714,14249.043572720584,14571.941149122007]
[null,"July",null,"$ per mo.",null,8591.1131325937513,8785.796347291458,8984.8912783174292,9188.4978995753809,9396.7184504776578,9609.6574872839319,9827.4219356032718,10050.121144085979,10277.866939332111,10510.773682044317,10748.958324453124,10992.540469043557,11241.642428612555,11496.389287687345,11756.90896533563,12023.332279399101,12295.793012182565,12574.427977631634,12859.377090032745,13150.783434269979,13448.793337673971,13753.556443499003,14065.225786065135,14383.95786760316,14709.912736840914]
[null,"August",null,"$ per mo.",null,7595.2823698125003,7767.3990635948212,7943.4160937749439,8123.4218458759788,8307.5067083253743,8495.7631178427364,8688.2856058561702,8885.1708459704787,9086.5177025110152,9292.4272801676179,9503.0029747634962,9718.3505251746137,9938.5780664255963,10163.796183988867,10394.117969314239,10629.65907661687,10870.537780952085,11116.87503760624,11368.794542833435,11626.422795968585,11889.889162948029,12159.325941269595,12434.868426424706,12716.654979835917,13004.827098333979]
[null,"September",null,"$ per mo.",null,6234.8903448046876,6376.1791949083072,6520.6697916441244,6668.4346897925734,6819.5480882979627,6974.0858675268828,7132.1256273709096,7293.746726212763,7459.0303207754705,7628.0594068745631,7800.918861093749,7977.6954834049948,8158.4780407544358,8343.357311635973,8532.4261316749562,8725.7794402448435,8923.5143281402343,9125.7300863302189,9332.5282558165491,9544.0126786216078,9760.2895499318547,9981.4674714228604,10207.657505792775,10438.973232531545,10675.530804953944]
[null,"October",null,"$ per mo.",null,5478.1251393515631,5602.2649331344082,5729.2178587841672,5859.0476646820753,5991.8195438114362,6127.6001664937467,6266.4577138666618,6408.4619121205951,6553.6840675111607,6702.1971021650306,6854.0755906971935,7009.3957976579832,7168.2357158287114,7330.6751053851067,7496.7955339482396,7666.6804175430407,7840.4150624849844,8018.0867082159566,8199.7845711108384,8385.5998892767821,8575.6259683676835,8769.9582284368644,8968.6942518514716,9171.9338322926778,9379.7790248662623]
[null,"November",null,"$ per mo.",null,3540.7963738125004,3621.0343604394657,3703.0906200813843,3787.0063566230488,3872.8237076704841,3960.5857657100046,4050.336599746759,4142.1212774336209,4235.9858877015449,4331.9775639027494,4430.1445074783496,4530.5360121623171,4633.2024887339276,4738.1954903311271,4845.5677383375214,4955.3731488559888,5067.6668597822145,5182.5052584917394,5299.9460101544209,5420.0480866905309,5542.871796383025,5668.4788141608606,5796.9322125685603,5928.2964934375768,6062.6376202753663]
[null,"December",null,"$ per mo.",null,3146.8634381250004,3218.1745104963511,3291.1015630787088,3365.6812155996358,3441.9509176263396,{"$f":"K66*K82","v":3519.9489673706698},3599.7145309202565,3681.2876619054409,3764.7093216118806,3850.0213995489271,3937.2667344841057,4026.4891359542503,4117.7334062641103,4211.0453629834619,4306.4718619540299,4404.0608208177709,4503.8612430783223,4605.9232427077204,4710.2980693107202,4817.0381338593706,4926.1970350107576,5037.8295860211374,5151.991842269962,5268.7411294076419,5388.1360721411493]
[null,"Annual",null,"$ per yr.",null,{"$f":"SUM(F87:F98)","v":73587.316905351574},75254.879093743744,76960.229908887079,78704.225678852366,80487.742136960835,82311.67486152651,84176.93972556357,86084.473356684568,88035.233607420407,90030.200036198163,92070.374399218461,94156.781153479154,96290.467971198144,98472.506265893477,100703.99173038491,102986.04488698716,105319.81165017121,107706.46390197572,110147.20008045841,112643.24578148166,115195.85437413584,117806.30763010813,120475.916367314,123206.02110811374,125997.99275244468]
[]
[null,"Other Inputs"]
[]
[null,"Financial Assumption:"]
[null,"Annual Energy & Demand Cost Increase:",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Deverloper NPV Discount Rate:",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Annual Derate (%):",null,{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"SRECs:"]
[null,"SREC Value",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Lifetime Term","Years",{"$f":"'Generation Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Payout Term","Years",1]
[]
[null,"SRECs"]
[]
[null,"Ditributed Generation: ILSFA for Nonprofit/Public Facilities"]
[null,"2018-03-01"]
[]
[null,"System Size (kW)"]
[null,"From:","To:","Size Category","Ameren","ComEd"]
[null,0,10,1,80.23,77.25]
[null,11,25,2,77.02,75.650000000000006]
[null,26,100,3,65.63,65.88]
[null,101,200,4,53.48,53.73]
[null,201,500,5,47.8,48.04]
[null,501,2000,6,44.37,44.62]
[]
[null,"Size Category"]
[null,{"$f":"'Generation Inputs'!B92","v":4}]
[]
[null,"Energy Offset:"]
[null,"Solar",{"$f":"D131/D133","v":4.3392074218749999},{"$f":"F67","v":1301762.2265625}]
[null,"Non-solar",{"$f":"D132/D133","v":0},{"$f":"IF(D131>D133,0,(D133-D131))","v":0}]
[null,"Annual Load:",null,{"$f":"'Generation Inputs'!D13","v":300000}]