{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Introduction","Inputs","Outputs","Capacity-Based Model","Data","Setup","LCOE"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,1,44,16]]}
[]
[]
[null,"Community Solar  is the concept of multiple participants sharing in both the costs and the benefits of a single, larger  photovoltaic (PV) system rather than each individual (or business) pursuing its own rooftop PV project. There are many reasons why someone would opt to participate in a community solar project.  For those who do not own their own home or building or who live in a condo, the option of installing an on-site PV system is limited.  In addition, even those who own their own home or building may have a limited solar resource  either due to a mature tree canopy shading the roof or a sub-optimal roof orientation.  Others may not want an on-site PV system given future building expansion plans, aesthetic concerns or certain HOA restrictions.  And finally, there is the cost issue.  While the cost of PV has dropped dramatically in the past two to three years,  it can still be a relatively expensive undertaking in many parts of the country.   Given that there are economies of scale related to the cost of installing an on-site PV system, purchasing a very small system, say ½ kilowatt (kW) for example, for on-site use might not be practical.  However, within the context of a community solar project, participants can get involved by purchasing the output from as little as one solar panel.  \n\nGiven the expanded access that community solar offers, there have been a number of utilities across the country that have begun to offer community solar programs. To build on this momentum, the National Renewable Energy Laboratory (NREL) has developed this basic analysis tool to allow community solar stakeholders to conduct scenario planning as it relates to certain ownership structures and payment models for community solar.  The intended audience is smaller utilities considering community solar for the first time as well as others in the community who want to partner with their local utility to develop a program.  Have the utility involved in the scenario planning is important given that the tool makes multiple assumptions related to utility costs that can be best confirmed by the utility itself.\n\nThere are a number of possible variations as to how to structure a community solar project. For purposes of this tool, two primary structures were chosen.\n\n1. A utility will purchase and  install a PV system and develop a community solar program around the output of this system.   Subscribers would either have the option of making a one time, upfront payment to join the program and in return, be entitled to the output of their share of the facility’s production.  Alternatively, programs can be structured with monthly, pay as you go, subscription fees, in return for a corresponding share of the facility’s production. \n\n  2. Rather than directly acquire a PV system, a utility will enter into a Power Purchase Agreement (PPA) with a solar developer and purchase the output from a solar facility.  In turn, the utility can then develop a community solar program around this purchased solar electricity.  As with option #1, subscribers can either make an upfront payment or make monthly payments. \n\nThe tool documentation is included as cell comments.  Every input and output cell has a detailed comment explaining each tool input and output value.  The general tool concepts are included here on the Introduction tab.\n\n* Please note that this tool is still considered to be a beta version, and thus not a finished product.  It is being released in it's current format in order to solicit feedback from the community solar user community.  This feedback will inform the direction for further development of the tool."]

{"sheet":"Inputs","index":1,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[17,1,17,2],[7,4,7,5],[1,1,1,2],[9,1,9,2],[1,4,1,5],[12,1,12,2]]}
[]
[null,"Project Information\n[Update solar resource information changed]",null,null,"System Location Data\n [Update solar resource information if changed]"]
[null,"System Size [kW-DC]   ",400,null,"City   ","Orlando"]
[null,"Project Lifetime [yrs]   ",25,null,"State   ","FL"]
[null,"Number of Shares   ",400,null,"Residential Electric Rate [$/kWh]   ",0.11]
[null,"LCOE or PPA Price [$/kWh]   ",0.18,null,"Escalation Rate [%]   ",1.54E-2]
[null,"Installed Cost [$/kW]   ",4000]
[null,"Annual O&M Costs [$/kW]   ",15,null,"Subscriber Rebates & Credit Options"]
[null,null,null,null,"Bill Credit Rate [$/kWh]   ",0.05]
[null,"Utility Costs & Incentives",null,null,"Up-Front Rebate [$/W]   ",0]
[null,"Administration [$/yr]   ",0,null,"Discount Rate [%]   ",0.1]
[]
[null,"PV System Information\n [Update solar resource information if changed]"]
[null,"System Tilt Angle [Degrees]   ",20]
[null,"System Derate Factor [%]   ",0.8]
[null,"Annual Panel Degradation [%]   ",5.0000000000000001E-3]
[]
[null,"Cell Color Key",null,null,"Tax-Exempt Entity?"]
[null,"User Input"]
[null,"Calculated Cell"]
[null,"Label"]
[null,"Data Cell"]

{"sheet":"Outputs","index":2,"n_rows":32,"n_cols":13,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,11,1,12],[4,11,5,11],[4,12,5,12],[1,1,1,10],[5,9,5,10],[5,4,5,6],[3,2,4,2],[3,5,4,5],[31,7,31,13],[9,4,11,4],[31,1,31,5],[9,8,10,8],[7,1,7,8],[9,6,10,7],[9,5,10,5],[9,2,11,2],[9,3,11,3]]}
[]
[null,"Subscriber Perspective",null,null,null,null,null,null,null,null,null,"Present Value of Total Costs [$]"]
[null,null,"Average Monthly Charge/Share","Average Monthly Bill Credit","Net Average Monthly Cost","Average Monthly kWh per Share","Effective Average Cost per kWh","Average Yearly Bill Credit","Total Project Lifetime Bill Credits","Total Program Costs","Upfront Payment Option","Estimate of the cost of Retail Electricity",{"$f":"Data!$AD$32","v":1425.6486838996168}]
[null,"No Bill Credits [$]   ",{"$f":"'Capacity-Based Model'!C30","v":18.700060356432452},0,{"$f":"'Capacity-Based Model'!D30","v":18.700060356432452},{"$f":"Data!AF12","v":103.88922420240259},{"$f":"'Capacity-Based Model'!E30","v":0.17999999999999988},0,0,{"$f":"'Capacity-Based Model'!$H$30","v":2078.1510277298644},{"$f":"'Capacity-Based Model'!$I$30","v":2078.1510277298644},"Cost of Solar (No Bill Credit)",{"$f":"Data!$AD$28","v":2078.1510277298644}]
[null,"Bill Credit Rate  [$]   ",null,{"$f":"'Capacity-Based Model'!C31","v":5.1944612101201297},{"$f":"'Capacity-Based Model'!D31","v":13.505599146312322},null,{"$f":"'Capacity-Based Model'!E31","v":0.12999999999999987},{"$f":"'Capacity-Based Model'!F31","v":62.333534521441521},{"$f":"'Capacity-Based Model'!G31","v":565.80398732880587},{"$f":"'Capacity-Based Model'!H31","v":1500.886853360458},{"$f":"'Capacity-Based Model'!I31","v":0},"Cost of Solar (Bill Credit)",{"$f":"Data!$AD$30","v":1500.886853360458}]
[null,"Energy Credit [kWh]   ",null,{"$f":"'Capacity-Based Model'!C32","v":103.88922420240259},null,null,null,{"$f":"Data!$AE$12","v":1246.670690428831},{"$f":"'Capacity-Based Model'!G32","v":31166.767260720775}]
[]
[null,"Utility Perspective"]
[null,null,"Average Annual Cost of Production","Total Cost of Production [$/kWh]","Monthly Cost to Utility per Share","Monthly Charge to Subscriber per Share","Net Monthly Cost of Production per Share","Net Average Cost of Community Solar [$/kWh]","Average Annual Cost to the Utility to offer Program"]
[null,"Program Costs [$]   ",{"$f":"'Capacity-Based Model'!$C$18","v":89760.289710875775},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$21","v":18.700060356432452},{"$f":"'Capacity-Based Model'!$C$25","v":18.700060356432452}]
[null,"No Bill Credits [$]   "]
[null,"Bill Credit Rate [$]   ",null,null,null,{"$f":"'Capacity-Based Model'!$D$25","v":13.505599146312322},{"$f":"$E$10-F12","v":5.1944612101201297},{"$f":"G12/Data!AF12","v":0.05},{"$f":"$G$12*12*Inputs!$C$3","v":24933.413808576624}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The Effective Cost of Solar Electricity graph illustrates the cost of electricity to the subscriber over the lifetime of the community solar program.  The blue line is the projected retail cost to purchase electricity from the utility over time.  The initial retail rate and escalation rate are taken from the Inputs tab.  The red line is the cost of electricity purchased under the community solar program, assuming no bill credits are offered.  The green line is the cost of electricity purchased under the community solar program in which bill credits are offered.\n\nThis graph is illustrates the points (if they exist) at which the cost of electricity from the community solar program becomes less expensive than grid electricity. ",null,null,null,null,null,"The Estimated Average Monthly Generation per Share graph is included to illustrate the monthy fluctuations in generation.  The monthly averages are calculated based on the average monthly generation over the lifetime of the  For simplicity sake, the tool uses average annual generation rather than monthly generation. "]

{"sheet":"Capacity-Based Model","index":3,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,2,31,4],[31,7,31,8],[1,1,1,2],[9,1,9,2],[27,1,27,8],[10,1,10,2],[18,1,18,2],[14,1,14,2],[22,4,22,7],[22,8,22,18]]}
[]
[null,"System Information"]
[null,"Number of Shares   ",{"$f":"Inputs!C5","v":400},"<-- From Inputs tab"]
[null,"Project Lifetime [yrs]   ",{"$f":"Inputs!C4","v":25},"<-- From Inputs tab"]
[null,"Subscriber Discount Rate   ",{"$f":"Inputs!F11","v":0.1},"<-- From Inputs tab"]
[null,"System Size [kW]   ",{"$f":"Inputs!C3","v":400},"<-- From Inputs tab"]
[null,"First Year Generation [kWh/kW]   ",{"$f":"Data!D8","v":1326.3446386718749},"<-- From Inputs tab"]
[null,"Average Annual Generation [kWh]   ",{"$f":"Data!AC24","v":498668.27617153211},"<-- From Data tab, cell AC32"]
[]
[null,"Utility Perspective"]
[null,"Costs per kWh   "]
[null,"Real LCOE or PPA Price [$/kWh]   ",{"$f":"Inputs!C6","v":0.18},"<-- From Inputs tab"]
[null,"Administrative Costs [$/kWh]   ",{"$f":"Inputs!C11/Data!$AC$24","v":0},"<-- Annual Administrative Costs [$] ÷ System Lifetime Average Annual Generation [kWh]"]
[null,"TOTAL COSTS [$/kWh]   ",{"$f":"C12+C13","v":0.18},"<-- Sum of previous two cells"]
[null,"Annual Costs   "]
[null,"Average Annual Cost of Production [$]   ",{"$f":"C8*C12","v":89760.289710875775},"<-- System Lifetime Average Annual Generation [kWh] * LCOE/PPA Price [$/kWh]"]
[null,"Administrative Costs [$]   ",{"$f":"Data!P4*'Capacity-Based Model'!C13","v":0},"<-- System Lifetime Average Annual Generation [kWh] * Annual Administrative Costs [$/kWh]"]
[null,"TOTAL COSTS [$]   ",{"$f":"C16+C17","v":89760.289710875775},"<-- Sum of previous two cells"]
[null,"Cost per Share   "]
[null,"Average Annual Cost per Share [$]   ",{"$f":"C18/C3","v":224.40072427718943},"<-- TOTAL COSTS [$] ÷ Number of Shares"]
[null,"Average Monthly Cost per Share [$]   ",{"$f":"C20/12","v":18.700060356432452},"<-- Average Annual Cost per Share [$/Share] ÷ 12 months"]
[]
[null,"Utility Charges per Share","No Credit","Net Charge @ Bill Credit Rate","Comments for [No Credit] cell",null,null,null,"Comments for [Net Charge @ Bill Credit Rate] cell"]
[null,"Average Annual Charge per Share [$]   ",{"$f":"C18/C3","v":224.40072427718943},{"$f":"IF(Inputs!F9*Data!AE12 < C24, C24 - (Inputs!F9*Data!AE12), 0)","v":162.06718975574788},"<-- TOTAL COSTS [$] ÷ Number of Shares",null,null,null,"<-- IF(Average Monthly Generation per Share [kWh] * Bill Credit [$/kWh] is < Average Annual Charge per Share (AACPS), then cell = AACPS - Bill Credit [$/kWh])"]
[null,"Monthly Average Charge per Share [$]   ",{"$f":"C24/12","v":18.700060356432452},{"$f":"D24/12","v":13.505599146312322},"<-- Average Annual Cost per Share [$/Share] ÷ 12 months",null,null,null,"<-- Average Annual Cost per Share [$/Share] (Bill Credit) ÷ 12 Months"]
[null,"Average Monthy Charge per Share [$/kWh]   ",{"$f":"C25/Data!AF12","v":0.17999999999999988},{"$f":"D25/Data!$AF$12","v":0.12999999999999987},"<-- Average Monthly Charge per Share [$] ÷ Average Monthly Generation [kWh]",null,null,null,"<-- Average Monthly Charge per Share [$] (Bill Credit) ÷ Average Monthly Generation [kWh]"]
[]
[null,"Share Perspective"]
[null,null,"Average Monthly Bill Credit","Net Average Monthly Cost","Effective Average Cost per kWh","Average Yearly Bill Credit","Total Project Lifetime Bill Credits","Total Program Costs","Upfront Payment Option"]
[null,"No Bill Credit   ",{"$f":"C25","v":18.700060356432452},{"$f":"C25","v":18.700060356432452},{"$f":"D30/$C$32","v":0.17999999999999988},0,0,{"$f":"IF(Data!AD28 > 0,Data!AD28,0)","v":2078.1510277298644},{"$f":"IF(H30-(1000*Inputs!$F$10*$C$6/$C$3) > 0, H30-(1000*Inputs!$F$10*$C$6/$C$3), 0)","v":2078.1510277298644}]
[null,"Bill Credit Rate [$]  ",{"$f":"Data!$AF$12*Inputs!F9","v":5.1944612101201297},{"$f":"IF(C31>$C$25,0,$C$25-C31)","v":13.505599146312322},{"$f":"D31/$C$32","v":0.12999999999999987},{"$f":"($C$8/$C$3)*Inputs!F9","v":62.333534521441521},{"$f":"ABS(PV($C$5,$C$4,F31))","v":565.80398732880587},{"$f":"IF(Data!AD30 > 0,Data!AD30,0)","v":1500.886853360458}]
[null,"Average Energy Credit [kWh]   ",{"$f":"Data!AF12","v":103.88922420240259},null,null,{"$f":"Data!$AE$12","v":1246.670690428831},{"$f":"F32*Inputs!C4","v":31166.767260720775}]

{"sheet":"Data","index":4,"n_rows":32,"n_cols":32,"rows_kept":32,"cut":false,"hidden":false,"merged":[[12,30,23,30],[2,1,5,1],[9,1,9,31],[1,1,1,15],[6,3,6,14],[7,3,7,15]]}
[]
[null,"Monthly Generation [AC kWh] - PVWatts 400 kW System - Orlando, FL"]
[null,"Year 1","Values for First Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Year"]
[null,null,"AC Production [kWh]",43276.92578125,40063.5625,43504.61328125,44809.86328125,54533.67578125,45491.31640625,48352.52734375,45823.15625,45305.74609375,40762.24609375,42741.72265625,35872.5,{"$f":"SUM(D4:O4)","v":530537.85546875}]
[null,null,"Avg Monthly kWh/kW",{"$f":"D4/Inputs!$C$3","v":108.19231445312499},{"$f":"E4/Inputs!$C$3","v":100.15890625},{"$f":"F4/Inputs!$C$3","v":108.761533203125},{"$f":"G4/Inputs!$C$3","v":112.024658203125},{"$f":"H4/Inputs!$C$3","v":136.33418945312499},{"$f":"I4/Inputs!$C$3","v":113.728291015625},{"$f":"J4/Inputs!$C$3","v":120.881318359375},{"$f":"K4/Inputs!$C$3","v":114.557890625},{"$f":"L4/Inputs!$C$3","v":113.26436523437501},{"$f":"M4/Inputs!$C$3","v":101.90561523437501},{"$f":"N4/Inputs!$C$3","v":106.854306640625},{"$f":"O4/Inputs!$C$3","v":89.681250000000006},{"$f":"AVERAGE(D5:O5)","v":110.52871988932293}]
[null,null,"Ave Monthly kWh/Share",{"$f":"D4/Inputs!$C$5","v":108.19231445312499},{"$f":"E4/Inputs!$C$5","v":100.15890625},{"$f":"F4/Inputs!$C$5","v":108.761533203125},{"$f":"G4/Inputs!$C$5","v":112.024658203125},{"$f":"H4/Inputs!$C$5","v":136.33418945312499},{"$f":"I4/Inputs!$C$5","v":113.728291015625},{"$f":"J4/Inputs!$C$5","v":120.881318359375},{"$f":"K4/Inputs!$C$5","v":114.557890625},{"$f":"L4/Inputs!$C$5","v":113.26436523437501},{"$f":"M4/Inputs!$C$5","v":101.90561523437501},{"$f":"N4/Inputs!$C$5","v":106.854306640625},{"$f":"O4/Inputs!$C$5","v":89.681250000000006},{"$f":"AVERAGE(D6:O6)","v":110.52871988932293}]
[null,null,"Average Generation/Share",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D6:O6)","v":110.52871988932293}]
[null,null,"Average Annual Generation",{"$f":"P4/Inputs!$C$3","v":1326.3446386718749}]
[]
[null,"Estimated Production using Panel Degradation [kWh]"]
[null,null,"kWh","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Monthly Lifetime Average","Lifetime Avg/Share","Annual Lifetime Avg/Share","Avg Monthly/Share"]
[null,"Jan",{"$f":"D4","v":43276.92578125},{"$f":"C12*(1-Inputs!$C$16)","v":43060.541152343751},{"$f":"D12*(1-Inputs!$C$16)","v":42845.238446582029},{"$f":"E12*(1-Inputs!$C$16)","v":42631.012254349116},{"$f":"F12*(1-Inputs!$C$16)","v":42417.857193077369},{"$f":"G12*(1-Inputs!$C$16)","v":42205.767907111978},{"$f":"H12*(1-Inputs!$C$16)","v":41994.739067576418},{"$f":"I12*(1-Inputs!$C$16)","v":41784.765372238537},{"$f":"J12*(1-Inputs!$C$16)","v":41575.841545377341},{"$f":"K12*(1-Inputs!$C$16)","v":41367.962337650453},{"$f":"L12*(1-Inputs!$C$16)","v":41161.122525962201},{"$f":"M12*(1-Inputs!$C$16)","v":40955.31691333239},{"$f":"N12*(1-Inputs!$C$16)","v":40750.540328765725},{"$f":"O12*(1-Inputs!$C$16)","v":40546.787627121899},{"$f":"P12*(1-Inputs!$C$16)","v":40344.053688986292},{"$f":"Q12*(1-Inputs!$C$16)","v":40142.333420541363},{"$f":"R12*(1-Inputs!$C$16)","v":39941.62175343866},{"$f":"S12*(1-Inputs!$C$16)","v":39741.913644671469},{"$f":"T12*(1-Inputs!$C$16)","v":39543.204076448113},{"$f":"U12*(1-Inputs!$C$16)","v":39345.488056065871},{"$f":"V12*(1-Inputs!$C$16)","v":39148.760615785541},{"$f":"W12*(1-Inputs!$C$16)","v":38953.016812706614},{"$f":"X12*(1-Inputs!$C$16)","v":38758.251728643081},{"$f":"Y12*(1-Inputs!$C$16)","v":38564.460469999867},{"$f":"Z12*(1-Inputs!$C$16)","v":38371.638167649871},{"$f":"AA12*(1-Inputs!$C$16)","v":38179.779976811624},{"$f":"AVERAGE(C12:OFFSET(C12,0,Inputs!$C$4))","v":40677.266956326443},{"$f":"AC12/Inputs!$C$5","v":101.6931673908161},{"$f":"SUM(AC12:AC23)/Inputs!C5","v":1246.670690428831},{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Feb",{"$f":"E4","v":40063.5625},{"$f":"C13*(1-Inputs!$C$16)","v":39863.244687500002},{"$f":"D13*(1-Inputs!$C$16)","v":39663.928464062505},{"$f":"E13*(1-Inputs!$C$16)","v":39465.608821742193},{"$f":"F13*(1-Inputs!$C$16)","v":39268.280777633481},{"$f":"G13*(1-Inputs!$C$16)","v":39071.939373745314},{"$f":"H13*(1-Inputs!$C$16)","v":38876.579676876587},{"$f":"I13*(1-Inputs!$C$16)","v":38682.196778492202},{"$f":"J13*(1-Inputs!$C$16)","v":38488.785794599738},{"$f":"K13*(1-Inputs!$C$16)","v":38296.341865626739},{"$f":"L13*(1-Inputs!$C$16)","v":38104.860156298608},{"$f":"M13*(1-Inputs!$C$16)","v":37914.335855517114},{"$f":"N13*(1-Inputs!$C$16)","v":37724.764176239529},{"$f":"O13*(1-Inputs!$C$16)","v":37536.14035535833},{"$f":"P13*(1-Inputs!$C$16)","v":37348.459653581536},{"$f":"Q13*(1-Inputs!$C$16)","v":37161.717355313631},{"$f":"R13*(1-Inputs!$C$16)","v":36975.908768537061},{"$f":"S13*(1-Inputs!$C$16)","v":36791.029224694379},{"$f":"T13*(1-Inputs!$C$16)","v":36607.074078570906},{"$f":"U13*(1-Inputs!$C$16)","v":36424.03870817805},{"$f":"V13*(1-Inputs!$C$16)","v":36241.91851463716},{"$f":"W13*(1-Inputs!$C$16)","v":36060.708922063975},{"$f":"X13*(1-Inputs!$C$16)","v":35880.405377453659},{"$f":"Y13*(1-Inputs!$C$16)","v":35701.003350566389},{"$f":"Z13*(1-Inputs!$C$16)","v":35522.498333813557},{"$f":"AA13*(1-Inputs!$C$16)","v":35344.885842144489},{"$f":"AVERAGE(C13:OFFSET(C13,0,Inputs!$C$4))","v":37656.931438971042},{"$f":"AC13/Inputs!$C$5","v":94.142328597427607},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Mar",{"$f":"F4","v":43504.61328125},{"$f":"C14*(1-Inputs!$C$16)","v":43287.090214843753},{"$f":"D14*(1-Inputs!$C$16)","v":43070.654763769533},{"$f":"E14*(1-Inputs!$C$16)","v":42855.301489950682},{"$f":"F14*(1-Inputs!$C$16)","v":42641.02498250093},{"$f":"G14*(1-Inputs!$C$16)","v":42427.819857588423},{"$f":"H14*(1-Inputs!$C$16)","v":42215.680758300485},{"$f":"I14*(1-Inputs!$C$16)","v":42004.602354508985},{"$f":"J14*(1-Inputs!$C$16)","v":41794.579342736441},{"$f":"K14*(1-Inputs!$C$16)","v":41585.606446022757},{"$f":"L14*(1-Inputs!$C$16)","v":41377.678413792644},{"$f":"M14*(1-Inputs!$C$16)","v":41170.790021723682},{"$f":"N14*(1-Inputs!$C$16)","v":40964.936071615062},{"$f":"O14*(1-Inputs!$C$16)","v":40760.111391256985},{"$f":"P14*(1-Inputs!$C$16)","v":40556.310834300697},{"$f":"Q14*(1-Inputs!$C$16)","v":40353.529280129194},{"$f":"R14*(1-Inputs!$C$16)","v":40151.761633728551},{"$f":"S14*(1-Inputs!$C$16)","v":39951.00282555991},{"$f":"T14*(1-Inputs!$C$16)","v":39751.247811432113},{"$f":"U14*(1-Inputs!$C$16)","v":39552.491572374951},{"$f":"V14*(1-Inputs!$C$16)","v":39354.729114513073},{"$f":"W14*(1-Inputs!$C$16)","v":39157.955468940505},{"$f":"X14*(1-Inputs!$C$16)","v":38962.165691595801},{"$f":"Y14*(1-Inputs!$C$16)","v":38767.354863137822},{"$f":"Z14*(1-Inputs!$C$16)","v":38573.518088822129},{"$f":"AA14*(1-Inputs!$C$16)","v":38380.650498378018},{"$f":"AVERAGE(C14:OFFSET(C14,0,Inputs!$C$4))","v":40891.277195106661},{"$f":"AC14/Inputs!$C$5","v":102.22819298776665},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Apr",{"$f":"G4","v":44809.86328125},{"$f":"C15*(1-Inputs!$C$16)","v":44585.81396484375},{"$f":"D15*(1-Inputs!$C$16)","v":44362.884895019532},{"$f":"E15*(1-Inputs!$C$16)","v":44141.070470544437},{"$f":"F15*(1-Inputs!$C$16)","v":43920.365118191716},{"$f":"G15*(1-Inputs!$C$16)","v":43700.763292600757},{"$f":"H15*(1-Inputs!$C$16)","v":43482.259476137755},{"$f":"I15*(1-Inputs!$C$16)","v":43264.848178757064},{"$f":"J15*(1-Inputs!$C$16)","v":43048.523937863276},{"$f":"K15*(1-Inputs!$C$16)","v":42833.281318173962},{"$f":"L15*(1-Inputs!$C$16)","v":42619.114911583092},{"$f":"M15*(1-Inputs!$C$16)","v":42406.01933702518},{"$f":"N15*(1-Inputs!$C$16)","v":42193.989240340052},{"$f":"O15*(1-Inputs!$C$16)","v":41983.01929413835},{"$f":"P15*(1-Inputs!$C$16)","v":41773.104197667657},{"$f":"Q15*(1-Inputs!$C$16)","v":41564.238676679321},{"$f":"R15*(1-Inputs!$C$16)","v":41356.417483295925},{"$f":"S15*(1-Inputs!$C$16)","v":41149.635395879443},{"$f":"T15*(1-Inputs!$C$16)","v":40943.887218900047},{"$f":"U15*(1-Inputs!$C$16)","v":40739.167782805547},{"$f":"V15*(1-Inputs!$C$16)","v":40535.47194389152},{"$f":"W15*(1-Inputs!$C$16)","v":40332.794584172065},{"$f":"X15*(1-Inputs!$C$16)","v":40131.130611251203},{"$f":"Y15*(1-Inputs!$C$16)","v":39930.474958194944},{"$f":"Z15*(1-Inputs!$C$16)","v":39730.822583403969},{"$f":"AA15*(1-Inputs!$C$16)","v":39532.168470486948},{"$f":"AVERAGE(C15:OFFSET(C15,0,Inputs!$C$4))","v":42118.120408580668},{"$f":"AC15/Inputs!$C$5","v":105.29530102145166},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"May",{"$f":"H4","v":54533.67578125},{"$f":"C16*(1-Inputs!$C$16)","v":54261.007402343748},{"$f":"D16*(1-Inputs!$C$16)","v":53989.702365332028},{"$f":"E16*(1-Inputs!$C$16)","v":53719.753853505368},{"$f":"F16*(1-Inputs!$C$16)","v":53451.155084237842},{"$f":"G16*(1-Inputs!$C$16)","v":53183.899308816654},{"$f":"H16*(1-Inputs!$C$16)","v":52917.97981227257},{"$f":"I16*(1-Inputs!$C$16)","v":52653.389913211206},{"$f":"J16*(1-Inputs!$C$16)","v":52390.122963645146},{"$f":"K16*(1-Inputs!$C$16)","v":52128.17234882692},{"$f":"L16*(1-Inputs!$C$16)","v":51867.531487082786},{"$f":"M16*(1-Inputs!$C$16)","v":51608.193829647375},{"$f":"N16*(1-Inputs!$C$16)","v":51350.15286049914},{"$f":"O16*(1-Inputs!$C$16)","v":51093.402096196645},{"$f":"P16*(1-Inputs!$C$16)","v":50837.935085715661},{"$f":"Q16*(1-Inputs!$C$16)","v":50583.745410287083},{"$f":"R16*(1-Inputs!$C$16)","v":50330.826683235646},{"$f":"S16*(1-Inputs!$C$16)","v":50079.172549819465},{"$f":"T16*(1-Inputs!$C$16)","v":49828.776687070364},{"$f":"U16*(1-Inputs!$C$16)","v":49579.63280363501},{"$f":"V16*(1-Inputs!$C$16)","v":49331.734639616836},{"$f":"W16*(1-Inputs!$C$16)","v":49085.07596641875},{"$f":"X16*(1-Inputs!$C$16)","v":48839.650586586657},{"$f":"Y16*(1-Inputs!$C$16)","v":48595.452333653724},{"$f":"Z16*(1-Inputs!$C$16)","v":48352.475071985456},{"$f":"AA16*(1-Inputs!$C$16)","v":48110.712696625531},{"$f":"AVERAGE(C16:OFFSET(C16,0,Inputs!$C$4))","v":51257.820370058376},{"$f":"AC16/Inputs!$C$5","v":128.14455092514595},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Jun",{"$f":"I4","v":45491.31640625},{"$f":"C17*(1-Inputs!$C$16)","v":45263.859824218751},{"$f":"D17*(1-Inputs!$C$16)","v":45037.540525097655},{"$f":"E17*(1-Inputs!$C$16)","v":44812.352822472167},{"$f":"F17*(1-Inputs!$C$16)","v":44588.291058359806},{"$f":"G17*(1-Inputs!$C$16)","v":44365.349603068003},{"$f":"H17*(1-Inputs!$C$16)","v":44143.522855052666},{"$f":"I17*(1-Inputs!$C$16)","v":43922.805240777401},{"$f":"J17*(1-Inputs!$C$16)","v":43703.191214573511},{"$f":"K17*(1-Inputs!$C$16)","v":43484.675258500647},{"$f":"L17*(1-Inputs!$C$16)","v":43267.25188220814},{"$f":"M17*(1-Inputs!$C$16)","v":43050.915622797096},{"$f":"N17*(1-Inputs!$C$16)","v":42835.661044683111},{"$f":"O17*(1-Inputs!$C$16)","v":42621.482739459694},{"$f":"P17*(1-Inputs!$C$16)","v":42408.375325762398},{"$f":"Q17*(1-Inputs!$C$16)","v":42196.333449133585},{"$f":"R17*(1-Inputs!$C$16)","v":41985.351781887919},{"$f":"S17*(1-Inputs!$C$16)","v":41775.425022978481},{"$f":"T17*(1-Inputs!$C$16)","v":41566.547897863587},{"$f":"U17*(1-Inputs!$C$16)","v":41358.715158374267},{"$f":"V17*(1-Inputs!$C$16)","v":41151.921582582392},{"$f":"W17*(1-Inputs!$C$16)","v":40946.161974669478},{"$f":"X17*(1-Inputs!$C$16)","v":40741.431164796129},{"$f":"Y17*(1-Inputs!$C$16)","v":40537.724008972145},{"$f":"Z17*(1-Inputs!$C$16)","v":40335.035388927281},{"$f":"AA17*(1-Inputs!$C$16)","v":40133.360211982646},{"$f":"AVERAGE(C17:OFFSET(C17,0,Inputs!$C$4))","v":42758.638425594188},{"$f":"AC17/Inputs!$C$5","v":106.89659606398547},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Jul",{"$f":"J4","v":48352.52734375},{"$f":"C18*(1-Inputs!$C$16)","v":48110.764707031252},{"$f":"D18*(1-Inputs!$C$16)","v":47870.210883496096},{"$f":"E18*(1-Inputs!$C$16)","v":47630.859829078618},{"$f":"F18*(1-Inputs!$C$16)","v":47392.705529933228},{"$f":"G18*(1-Inputs!$C$16)","v":47155.742002283565},{"$f":"H18*(1-Inputs!$C$16)","v":46919.96329227215},{"$f":"I18*(1-Inputs!$C$16)","v":46685.363475810787},{"$f":"J18*(1-Inputs!$C$16)","v":46451.936658431732},{"$f":"K18*(1-Inputs!$C$16)","v":46219.676975139577},{"$f":"L18*(1-Inputs!$C$16)","v":45988.578590263882},{"$f":"M18*(1-Inputs!$C$16)","v":45758.635697312566},{"$f":"N18*(1-Inputs!$C$16)","v":45529.842518826001},{"$f":"O18*(1-Inputs!$C$16)","v":45302.193306231871},{"$f":"P18*(1-Inputs!$C$16)","v":45075.68233970071},{"$f":"Q18*(1-Inputs!$C$16)","v":44850.303928002206},{"$f":"R18*(1-Inputs!$C$16)","v":44626.052408362193},{"$f":"S18*(1-Inputs!$C$16)","v":44402.922146320379},{"$f":"T18*(1-Inputs!$C$16)","v":44180.907535588776},{"$f":"U18*(1-Inputs!$C$16)","v":43960.002997910829},{"$f":"V18*(1-Inputs!$C$16)","v":43740.202982921277},{"$f":"W18*(1-Inputs!$C$16)","v":43521.501968006669},{"$f":"X18*(1-Inputs!$C$16)","v":43303.894458166636},{"$f":"Y18*(1-Inputs!$C$16)","v":43087.374985875802},{"$f":"Z18*(1-Inputs!$C$16)","v":42871.938110946423},{"$f":"AA18*(1-Inputs!$C$16)","v":42657.578420391692},{"$f":"AVERAGE(C18:OFFSET(C18,0,Inputs!$C$4))","v":45447.975503540583},{"$f":"AC18/Inputs!$C$5","v":113.61993875885146},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Aug",{"$f":"K4","v":45823.15625},{"$f":"C19*(1-Inputs!$C$16)","v":45594.040468749998},{"$f":"D19*(1-Inputs!$C$16)","v":45366.070266406248},{"$f":"E19*(1-Inputs!$C$16)","v":45139.23991507422},{"$f":"F19*(1-Inputs!$C$16)","v":44913.543715498847},{"$f":"G19*(1-Inputs!$C$16)","v":44688.975996921356},{"$f":"H19*(1-Inputs!$C$16)","v":44465.531116936749},{"$f":"I19*(1-Inputs!$C$16)","v":44243.203461352066},{"$f":"J19*(1-Inputs!$C$16)","v":44021.987444045306},{"$f":"K19*(1-Inputs!$C$16)","v":43801.877506825076},{"$f":"L19*(1-Inputs!$C$16)","v":43582.86811929095},{"$f":"M19*(1-Inputs!$C$16)","v":43364.953778694493},{"$f":"N19*(1-Inputs!$C$16)","v":43148.129009801021},{"$f":"O19*(1-Inputs!$C$16)","v":42932.388364752012},{"$f":"P19*(1-Inputs!$C$16)","v":42717.726422928252},{"$f":"Q19*(1-Inputs!$C$16)","v":42504.137790813613},{"$f":"R19*(1-Inputs!$C$16)","v":42291.617101859541},{"$f":"S19*(1-Inputs!$C$16)","v":42080.159016350241},{"$f":"T19*(1-Inputs!$C$16)","v":41869.758221268487},{"$f":"U19*(1-Inputs!$C$16)","v":41660.409430162144},{"$f":"V19*(1-Inputs!$C$16)","v":41452.107383011331},{"$f":"W19*(1-Inputs!$C$16)","v":41244.846846096276},{"$f":"X19*(1-Inputs!$C$16)","v":41038.622611865794},{"$f":"Y19*(1-Inputs!$C$16)","v":40833.429498806465},{"$f":"Z19*(1-Inputs!$C$16)","v":40629.262351312434},{"$f":"AA19*(1-Inputs!$C$16)","v":40426.116039555869},{"$f":"AVERAGE(C19:OFFSET(C19,0,Inputs!$C$4))","v":43070.544543399192},{"$f":"AC19/Inputs!$C$5","v":107.67636135849799},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Sep",{"$f":"L4","v":45305.74609375},{"$f":"C20*(1-Inputs!$C$16)","v":45079.217363281248},{"$f":"D20*(1-Inputs!$C$16)","v":44853.821276464842},{"$f":"E20*(1-Inputs!$C$16)","v":44629.552170082519},{"$f":"F20*(1-Inputs!$C$16)","v":44406.404409232106},{"$f":"G20*(1-Inputs!$C$16)","v":44184.372387185947},{"$f":"H20*(1-Inputs!$C$16)","v":43963.450525250017},{"$f":"I20*(1-Inputs!$C$16)","v":43743.633272623767},{"$f":"J20*(1-Inputs!$C$16)","v":43524.915106260647},{"$f":"K20*(1-Inputs!$C$16)","v":43307.29053072934},{"$f":"L20*(1-Inputs!$C$16)","v":43090.75407807569},{"$f":"M20*(1-Inputs!$C$16)","v":42875.300307685313},{"$f":"N20*(1-Inputs!$C$16)","v":42660.923806146886},{"$f":"O20*(1-Inputs!$C$16)","v":42447.61918711615},{"$f":"P20*(1-Inputs!$C$16)","v":42235.38109118057},{"$f":"Q20*(1-Inputs!$C$16)","v":42024.204185724666},{"$f":"R20*(1-Inputs!$C$16)","v":41814.083164796044},{"$f":"S20*(1-Inputs!$C$16)","v":41605.012748972062},{"$f":"T20*(1-Inputs!$C$16)","v":41396.987685227199},{"$f":"U20*(1-Inputs!$C$16)","v":41190.002746801059},{"$f":"V20*(1-Inputs!$C$16)","v":40984.052733067052},{"$f":"W20*(1-Inputs!$C$16)","v":40779.132469401717},{"$f":"X20*(1-Inputs!$C$16)","v":40575.236807054709},{"$f":"Y20*(1-Inputs!$C$16)","v":40372.360623019435},{"$f":"Z20*(1-Inputs!$C$16)","v":40170.498819904336},{"$f":"AA20*(1-Inputs!$C$16)","v":39969.646325804817},{"$f":"AVERAGE(C20:OFFSET(C20,0,Inputs!$C$4))","v":42584.21538133992},{"$f":"AC20/Inputs!$C$5","v":106.4605384533498},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Oct",{"$f":"M4","v":40762.24609375},{"$f":"C21*(1-Inputs!$C$16)","v":40558.434863281247},{"$f":"D21*(1-Inputs!$C$16)","v":40355.642688964843},{"$f":"E21*(1-Inputs!$C$16)","v":40153.864475520015},{"$f":"F21*(1-Inputs!$C$16)","v":39953.095153142414},{"$f":"G21*(1-Inputs!$C$16)","v":39753.3296773767},{"$f":"H21*(1-Inputs!$C$16)","v":39554.563028989818},{"$f":"I21*(1-Inputs!$C$16)","v":39356.79021384487},{"$f":"J21*(1-Inputs!$C$16)","v":39160.006262775649},{"$f":"K21*(1-Inputs!$C$16)","v":38964.206231461772},{"$f":"L21*(1-Inputs!$C$16)","v":38769.385200304467},{"$f":"M21*(1-Inputs!$C$16)","v":38575.538274302948},{"$f":"N21*(1-Inputs!$C$16)","v":38382.660582931436},{"$f":"O21*(1-Inputs!$C$16)","v":38190.747280016782},{"$f":"P21*(1-Inputs!$C$16)","v":37999.793543616695},{"$f":"Q21*(1-Inputs!$C$16)","v":37809.79457589861},{"$f":"R21*(1-Inputs!$C$16)","v":37620.745603019117},{"$f":"S21*(1-Inputs!$C$16)","v":37432.641875004025},{"$f":"T21*(1-Inputs!$C$16)","v":37245.478665629002},{"$f":"U21*(1-Inputs!$C$16)","v":37059.251272300855},{"$f":"V21*(1-Inputs!$C$16)","v":36873.955015939348},{"$f":"W21*(1-Inputs!$C$16)","v":36689.585240859647},{"$f":"X21*(1-Inputs!$C$16)","v":36506.137314655352},{"$f":"Y21*(1-Inputs!$C$16)","v":36323.606628082074},{"$f":"Z21*(1-Inputs!$C$16)","v":36141.988594941664},{"$f":"AA21*(1-Inputs!$C$16)","v":35961.278651966953},{"$f":"AVERAGE(C21:OFFSET(C21,0,Inputs!$C$4))","v":38313.644884945243},{"$f":"AC21/Inputs!$C$5","v":95.784112212363112},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Nov",{"$f":"N4","v":42741.72265625},{"$f":"C22*(1-Inputs!$C$16)","v":42528.014042968753},{"$f":"D22*(1-Inputs!$C$16)","v":42315.373972753907},{"$f":"E22*(1-Inputs!$C$16)","v":42103.797102890137},{"$f":"F22*(1-Inputs!$C$16)","v":41893.278117375688},{"$f":"G22*(1-Inputs!$C$16)","v":41683.811726788808},{"$f":"H22*(1-Inputs!$C$16)","v":41475.392668154862},{"$f":"I22*(1-Inputs!$C$16)","v":41268.01570481409},{"$f":"J22*(1-Inputs!$C$16)","v":41061.675626290016},{"$f":"K22*(1-Inputs!$C$16)","v":40856.367248158567},{"$f":"L22*(1-Inputs!$C$16)","v":40652.085411917775},{"$f":"M22*(1-Inputs!$C$16)","v":40448.824984858184},{"$f":"N22*(1-Inputs!$C$16)","v":40246.580859933892},{"$f":"O22*(1-Inputs!$C$16)","v":40045.347955634221},{"$f":"P22*(1-Inputs!$C$16)","v":39845.121215856052},{"$f":"Q22*(1-Inputs!$C$16)","v":39645.895609776773},{"$f":"R22*(1-Inputs!$C$16)","v":39447.666131727892},{"$f":"S22*(1-Inputs!$C$16)","v":39250.427801069251},{"$f":"T22*(1-Inputs!$C$16)","v":39054.175662063906},{"$f":"U22*(1-Inputs!$C$16)","v":38858.904783753584},{"$f":"V22*(1-Inputs!$C$16)","v":38664.610259834815},{"$f":"W22*(1-Inputs!$C$16)","v":38471.287208535643},{"$f":"X22*(1-Inputs!$C$16)","v":38278.930772492968},{"$f":"Y22*(1-Inputs!$C$16)","v":38087.536118630502},{"$f":"Z22*(1-Inputs!$C$16)","v":37897.098438037348},{"$f":"AA22*(1-Inputs!$C$16)","v":37707.612945847162},{"$f":"AVERAGE(C22:OFFSET(C22,0,Inputs!$C$4))","v":40174.213654862106},{"$f":"AC22/Inputs!$C$5","v":100.43553413715526},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Dec",{"$f":"O4","v":35872.5},{"$f":"C23*(1-Inputs!$C$16)","v":35693.137499999997},{"$f":"D23*(1-Inputs!$C$16)","v":35514.671812499997},{"$f":"E23*(1-Inputs!$C$16)","v":35337.098453437495},{"$f":"F23*(1-Inputs!$C$16)","v":35160.41296117031},{"$f":"G23*(1-Inputs!$C$16)","v":34984.610896364458},{"$f":"H23*(1-Inputs!$C$16)","v":34809.687841882638},{"$f":"I23*(1-Inputs!$C$16)","v":34635.639402673223},{"$f":"J23*(1-Inputs!$C$16)","v":34462.461205659856},{"$f":"K23*(1-Inputs!$C$16)","v":34290.14889963156},{"$f":"L23*(1-Inputs!$C$16)","v":34118.698155133403},{"$f":"M23*(1-Inputs!$C$16)","v":33948.104664357736},{"$f":"N23*(1-Inputs!$C$16)","v":33778.364141035949},{"$f":"O23*(1-Inputs!$C$16)","v":33609.472320330766},{"$f":"P23*(1-Inputs!$C$16)","v":33441.424958729112},{"$f":"Q23*(1-Inputs!$C$16)","v":33274.217833935465},{"$f":"R23*(1-Inputs!$C$16)","v":33107.846744765789},{"$f":"S23*(1-Inputs!$C$16)","v":32942.30751104196},{"$f":"T23*(1-Inputs!$C$16)","v":32777.59597348675},{"$f":"U23*(1-Inputs!$C$16)","v":32613.707993619315},{"$f":"V23*(1-Inputs!$C$16)","v":32450.63945365122},{"$f":"W23*(1-Inputs!$C$16)","v":32288.386256382964},{"$f":"X23*(1-Inputs!$C$16)","v":32126.944325101049},{"$f":"Y23*(1-Inputs!$C$16)","v":31966.309603475544},{"$f":"Z23*(1-Inputs!$C$16)","v":31806.478055458167},{"$f":"AA23*(1-Inputs!$C$16)","v":31647.445665180876},{"$f":"AVERAGE(C23:OFFSET(C23,0,Inputs!$C$4))","v":33717.627408807908},{"$f":"AC23/Inputs!$C$5","v":84.294068522019771},null,{"$f":"AVERAGE($AC$12:$AC$23)/Inputs!$C$5","v":103.88922420240259}]
[null,"Year",{"$f":"P4","v":530537.85546875},{"$f":"C24*(1-Inputs!$C$16)","v":527885.1661914062},{"$f":"D24*(1-Inputs!$C$16)","v":525245.74036044918},{"$f":"E24*(1-Inputs!$C$16)","v":522619.51165864692},{"$f":"F24*(1-Inputs!$C$16)","v":520006.41410035366},{"$f":"G24*(1-Inputs!$C$16)","v":517406.3820298519},{"$f":"H24*(1-Inputs!$C$16)","v":514819.35011970263},{"$f":"I24*(1-Inputs!$C$16)","v":512245.25336910412},{"$f":"J24*(1-Inputs!$C$16)","v":509684.02710225858},{"$f":"K24*(1-Inputs!$C$16)","v":507135.60696674726},{"$f":"L24*(1-Inputs!$C$16)","v":504599.92893191351},{"$f":"M24*(1-Inputs!$C$16)","v":502076.92928725394},{"$f":"N24*(1-Inputs!$C$16)","v":499566.54464081768},{"$f":"O24*(1-Inputs!$C$16)","v":497068.71191761357},{"$f":"P24*(1-Inputs!$C$16)","v":494583.3683580255},{"$f":"Q24*(1-Inputs!$C$16)","v":492110.45151623536},{"$f":"R24*(1-Inputs!$C$16)","v":489649.89925865416},{"$f":"S24*(1-Inputs!$C$16)","v":487201.6497623609},{"$f":"T24*(1-Inputs!$C$16)","v":484765.64151354908},{"$f":"U24*(1-Inputs!$C$16)","v":482341.81330598134},{"$f":"V24*(1-Inputs!$C$16)","v":479930.10423945141},{"$f":"W24*(1-Inputs!$C$16)","v":477530.45371825417},{"$f":"X24*(1-Inputs!$C$16)","v":475142.80144966289},{"$f":"Y24*(1-Inputs!$C$16)","v":472767.08744241454},{"$f":"Z24*(1-Inputs!$C$16)","v":470403.25200520246},{"$f":"AA24*(1-Inputs!$C$16)","v":468051.23574517644},{"$f":"AVERAGE(C24:OFFSET(C24,0,Inputs!$C$4))","v":498668.27617153211},{"$f":"AC24/Inputs!$C$5","v":1246.6706904288303}]
[null,null,"Average Generation",{"$f":"AVERAGE(D12:D23)","v":43990.430515950517},{"$f":"AVERAGE(E12:E23)","v":43770.478363370763},43551.625971553913,43333.867841696141,43117.198502487663,42901.612509975232,42687.10444742535,42473.66892518822,42261.300580562282,42049.994077659467,41839.744107271174,41630.545386734819,41422.392659801139,41215.280696502137,41009.204293019626,40804.15827155453,40600.137480196754,40397.136792795769,40195.151108831786,39994.175353287625,39794.20447652119,39595.233454138586,39397.257286867891,39200.271000433553,39004.269645431385]
[null,null,"Electric rate escalation",{"$f":"Inputs!F5","v":0.11},{"$f":"D26*(1+Inputs!$F$6)","v":0.11169400000000002},{"$f":"E26*(1+Inputs!$F$6)","v":0.11341408760000002},{"$f":"F26*(1+Inputs!$F$6)","v":0.11516066454904003},{"$f":"G26*(1+Inputs!$F$6)","v":0.11693413878309526},{"$f":"H26*(1+Inputs!$F$6)","v":0.11873492452035495},{"$f":"I26*(1+Inputs!$F$6)","v":0.12056344235796843},{"$f":"J26*(1+Inputs!$F$6)","v":0.12242011937028115},{"$f":"K26*(1+Inputs!$F$6)","v":0.12430538920858349},{"$f":"L26*(1+Inputs!$F$6)","v":0.12621969220239568},{"$f":"M26*(1+Inputs!$F$6)","v":0.12816347546231258},{"$f":"N26*(1+Inputs!$F$6)","v":0.13013719298443219},{"$f":"O26*(1+Inputs!$F$6)","v":0.13214130575639246},{"$f":"P26*(1+Inputs!$F$6)","v":0.13417628186504091},{"$f":"Q26*(1+Inputs!$F$6)","v":0.13624259660576254},{"$f":"R26*(1+Inputs!$F$6)","v":0.13834073259349131},{"$f":"S26*(1+Inputs!$F$6)","v":0.14047117987543109},{"$f":"T26*(1+Inputs!$F$6)","v":0.14263443604551274},{"$f":"U26*(1+Inputs!$F$6)","v":0.14483100636061363},{"$f":"V26*(1+Inputs!$F$6)","v":0.14706140385856709},{"$f":"W26*(1+Inputs!$F$6)","v":0.14932614947798903},{"$f":"X26*(1+Inputs!$F$6)","v":0.15162577217995007},{"$f":"Y26*(1+Inputs!$F$6)","v":0.15396080907152132},{"$f":"Z26*(1+Inputs!$F$6)","v":0.15633180553122275},{"$f":"AA26*(1+Inputs!$F$6)","v":0.15873931533640359}]
[]
[null,null,"Annual Cost of Solar Electricity (No Credit) [$]",{"$f":"('Capacity-Based Model'!$C$14*Data!D24)/'Capacity-Based Model'!$C$3","v":237.54832478613281},{"$f":"('Capacity-Based Model'!$C$14*Data!E24)/'Capacity-Based Model'!$C$3","v":236.36058316220212},{"$f":"('Capacity-Based Model'!$C$14*Data!F24)/'Capacity-Based Model'!$C$3","v":235.17878024639111},{"$f":"('Capacity-Based Model'!$C$14*Data!G24)/'Capacity-Based Model'!$C$3","v":234.00288634515914},{"$f":"('Capacity-Based Model'!$C$14*Data!H24)/'Capacity-Based Model'!$C$3","v":232.83287191343334},{"$f":"('Capacity-Based Model'!$C$14*Data!I24)/'Capacity-Based Model'!$C$3","v":231.6687075538662},{"$f":"('Capacity-Based Model'!$C$14*Data!J24)/'Capacity-Based Model'!$C$3","v":230.51036401609682},{"$f":"('Capacity-Based Model'!$C$14*Data!K24)/'Capacity-Based Model'!$C$3","v":229.35781219601634},{"$f":"('Capacity-Based Model'!$C$14*Data!L24)/'Capacity-Based Model'!$C$3","v":228.21102313503627},{"$f":"('Capacity-Based Model'!$C$14*Data!M24)/'Capacity-Based Model'!$C$3","v":227.06996801936108},{"$f":"('Capacity-Based Model'!$C$14*Data!N24)/'Capacity-Based Model'!$C$3","v":225.93461817926425},{"$f":"('Capacity-Based Model'!$C$14*Data!O24)/'Capacity-Based Model'!$C$3","v":224.80494508836793},{"$f":"('Capacity-Based Model'!$C$14*Data!P24)/'Capacity-Based Model'!$C$3","v":223.68092036292612},{"$f":"('Capacity-Based Model'!$C$14*Data!Q24)/'Capacity-Based Model'!$C$3","v":222.56251576111146},{"$f":"('Capacity-Based Model'!$C$14*Data!R24)/'Capacity-Based Model'!$C$3","v":221.44970318230588},{"$f":"('Capacity-Based Model'!$C$14*Data!S24)/'Capacity-Based Model'!$C$3","v":220.34245466639436},{"$f":"('Capacity-Based Model'!$C$14*Data!T24)/'Capacity-Based Model'!$C$3","v":219.24074239306239},{"$f":"('Capacity-Based Model'!$C$14*Data!U24)/'Capacity-Based Model'!$C$3","v":218.14453868109706},{"$f":"('Capacity-Based Model'!$C$14*Data!V24)/'Capacity-Based Model'!$C$3","v":217.05381598769159},{"$f":"('Capacity-Based Model'!$C$14*Data!W24)/'Capacity-Based Model'!$C$3","v":215.96854690775311},{"$f":"('Capacity-Based Model'!$C$14*Data!X24)/'Capacity-Based Model'!$C$3","v":214.88870417321436},{"$f":"('Capacity-Based Model'!$C$14*Data!Y24)/'Capacity-Based Model'!$C$3","v":213.81426065234828},{"$f":"('Capacity-Based Model'!$C$14*Data!Z24)/'Capacity-Based Model'!$C$3","v":212.74518934908653},{"$f":"('Capacity-Based Model'!$C$14*Data!AA24)/'Capacity-Based Model'!$C$3","v":211.68146340234111},{"$f":"('Capacity-Based Model'!$C$14*Data!AB24)/'Capacity-Based Model'!$C$3","v":210.62305608532941},null,{"$f":"NPV(Inputs!$F$11,Data!D28:OFFSET(Data!D28,0,Inputs!$C$4-1))","v":2078.1510277298644},{"$f":"NPV(0,Data!D28:OFFSET(Data!D28,0,Inputs!$C$4-1))","v":5595.6767962459871}]
[null,null,"Cost of Solar Electricity (No Credit) [$/kWh]",{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18},{"$f":"'Capacity-Based Model'!$C$14","v":0.18}]
[null,null,"Annual Net Cost @ Bill Credit Rate [$]",{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!D24)/'Capacity-Based Model'!$C$3","v":171.56267901220701},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!E24)/'Capacity-Based Model'!$C$3","v":170.704865617146},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!F24)/'Capacity-Based Model'!$C$3","v":169.85134128906026},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!G24)/'Capacity-Based Model'!$C$3","v":169.00208458261494},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!H24)/'Capacity-Based Model'!$C$3","v":168.15707415970189},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!I24)/'Capacity-Based Model'!$C$3","v":167.31628878890336},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!J24)/'Capacity-Based Model'!$C$3","v":166.47970734495885},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!K24)/'Capacity-Based Model'!$C$3","v":165.64730880823404},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!L24)/'Capacity-Based Model'!$C$3","v":164.81907226419287},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!M24)/'Capacity-Based Model'!$C$3","v":163.99497690287188},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!N24)/'Capacity-Based Model'!$C$3","v":163.17500201835753},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!O24)/'Capacity-Based Model'!$C$3","v":162.35912700826574},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!P24)/'Capacity-Based Model'!$C$3","v":161.54733137322444},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!Q24)/'Capacity-Based Model'!$C$3","v":160.73959471635828},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!R24)/'Capacity-Based Model'!$C$3","v":159.93589674277649},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!S24)/'Capacity-Based Model'!$C$3","v":159.13621725906262},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!T24)/'Capacity-Based Model'!$C$3","v":158.34053617276729},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!U24)/'Capacity-Based Model'!$C$3","v":157.54883349190345},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!V24)/'Capacity-Based Model'!$C$3","v":156.76108932444396},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!W24)/'Capacity-Based Model'!$C$3","v":155.97728387782172},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!X24)/'Capacity-Based Model'!$C$3","v":155.19739745843262},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!Y24)/'Capacity-Based Model'!$C$3","v":154.42141047114043},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!Z24)/'Capacity-Based Model'!$C$3","v":153.64930341878474},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!AA24)/'Capacity-Based Model'!$C$3","v":152.88105690169081},{"$f":"(('Capacity-Based Model'!$C$14-Inputs!$F$9)*Data!AB24)/'Capacity-Based Model'!$C$3","v":152.11665161718236},null,{"$f":"NPV(Inputs!$F$11,Data!D30:OFFSET(Data!D30,0,Inputs!$C$4-1))","v":1500.886853360458},{"$f":"NPV(0,Data!D30:OFFSET(Data!D30,0,Inputs!$C$4-1))","v":4041.3221306221039}]
[null,null,"Cost of Solar Electricity @ Bill Credit Rate [$/kWh]",{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987},{"$f":"IF(Inputs!$F$9=0,0,'Capacity-Based Model'!$E$31)","v":0.12999999999999987}]
[null,null,"Annual Cost of Electricity (Escalated Electric Rate) [$]",{"$f":"(D24*D26)/'Capacity-Based Model'!$C$3","v":145.16842070263669},{"$f":"(E24*E26)/'Capacity-Based Model'!$C$3","v":146.66699430955003},{"$f":"(F24*F26)/'Capacity-Based Model'!$C$3","v":148.18103769180755},{"$f":"(G24*G26)/'Capacity-Based Model'!$C$3","v":149.71071054390006},{"$f":"(H24*H26)/'Capacity-Based Model'!$C$3","v":151.25617420884475},{"$f":"(I24*I26)/'Capacity-Based Model'!$C$3","v":152.81759169520271},{"$f":"(J24*J26)/'Capacity-Based Model'!$C$3","v":154.39512769427228},{"$f":"(K24*K26)/'Capacity-Based Model'!$C$3","v":155.98894859746025},{"$f":"(L24*L26)/'Capacity-Based Model'!$C$3","v":157.59922251383185},{"$f":"(M24*M26)/'Capacity-Based Model'!$C$3","v":159.22611928784215},{"$f":"(N24*N26)/'Capacity-Based Model'!$C$3","v":160.86981051725053},{"$f":"(O24*O26)/'Capacity-Based Model'!$C$3","v":162.53046957122012},{"$f":"(P24*P26)/'Capacity-Based Model'!$C$3","v":164.20827160860384},{"$f":"(Q24*Q26)/'Capacity-Based Model'!$C$3","v":165.90339359641945},{"$f":"(R24*R26)/'Capacity-Based Model'!$C$3","v":167.61601432851529},{"$f":"(S24*S26)/'Capacity-Based Model'!$C$3","v":169.34631444442857},{"$f":"(T24*T26)/'Capacity-Based Model'!$C$3","v":171.09447644843843},{"$f":"(U24*U26)/'Capacity-Based Model'!$C$3","v":172.8606847288157},{"$f":"(V24*V26)/'Capacity-Based Model'!$C$3","v":174.64512557727124},{"$f":"(W24*W26)/'Capacity-Based Model'!$C$3","v":176.44798720860541},{"$f":"(X24*X26)/'Capacity-Based Model'!$C$3","v":178.26945978055986},{"$f":"(Y24*Y26)/'Capacity-Based Model'!$C$3","v":180.10973541387457},{"$f":"(Z24*Z26)/'Capacity-Based Model'!$C$3","v":181.96900821255204},{"$f":"(AA24*AA26)/'Capacity-Based Model'!$C$3","v":183.84747428433019},{"$f":"(AB24*AB26)/'Capacity-Based Model'!$C$3","v":185.74533176136734},null,{"$f":"NPV(Inputs!$F$11,Data!D32:OFFSET(Data!D32,0,Inputs!$C$4-1))","v":1425.6486838996168},{"$f":"NPV(0,Data!D32:OFFSET(Data!D32,0,Inputs!$C$4-1))","v":4116.4739047276007}]

{"sheet":"Setup","index":5,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":true,"merged":[[6,1,6,3],[5,1,5,3],[1,1,1,3],[10,1,10,3],[11,1,11,2]]}
[]
[null,"Web Service Connections"]
[null,"Service","API Key","URL"]
[null,"PVWatts","PktEUryc4eK2Rlmm8gdAjZZ3uPRYDy6wUijakofZ","http://developer.nrel.gov/api/pvwatts/v4.json?"]
[]
[null,"Incentives"]
[null,"Investment Tax Credit"]
[null,null,"Incentive [%]","Maximum [$]"]
[null,"Federal   ",0.3,0]
[null,"Implied Value of Depreciation",0.26,0]

{"sheet":"LCOE","index":6,"n_rows":12,"n_cols":28,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
[]
[null,"Year",null,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 [kWh]   ",{"$f":"Data!C24","v":530537.85546875},{"$f":"Data!D24","v":527885.1661914062},{"$f":"Data!E24","v":525245.74036044918},{"$f":"Data!F24","v":522619.51165864692},{"$f":"Data!G24","v":520006.41410035366},{"$f":"Data!H24","v":517406.3820298519},{"$f":"Data!I24","v":514819.35011970263},{"$f":"Data!J24","v":512245.25336910412},{"$f":"Data!K24","v":509684.02710225858},{"$f":"Data!L24","v":507135.60696674726},{"$f":"Data!M24","v":504599.92893191351},{"$f":"Data!N24","v":502076.92928725394},{"$f":"Data!O24","v":499566.54464081768},{"$f":"Data!P24","v":497068.71191761357},{"$f":"Data!Q24","v":494583.3683580255},{"$f":"Data!R24","v":492110.45151623536},{"$f":"Data!S24","v":489649.89925865416},{"$f":"Data!T24","v":487201.6497623609},{"$f":"Data!U24","v":484765.64151354908},{"$f":"Data!V24","v":482341.81330598134},{"$f":"Data!W24","v":479930.10423945141},{"$f":"Data!X24","v":477530.45371825417},{"$f":"Data!Y24","v":475142.80144966289},{"$f":"Data!Z24","v":472767.08744241454},{"$f":"Data!AA24","v":470403.25200520246},{"$f":"Data!AB24","v":468051.23574517644}]
[]
[null,"Capital Cost [$]   ",{"$f":"(Inputs!$C$3*Inputs!$C$7*1.5)-(Inputs!$C$3*Inputs!$C$7*(Setup!$C$9+Setup!$C$10))","v":1504000}]
[null,"O&M Costs [$]   ",null,{"$f":"Inputs!$C$3*Inputs!$C$8","v":6000},{"$f":"D6*(1+Inputs!$F$6)","v":6092.4000000000005},{"$f":"E6*(1+Inputs!$F$6)","v":6186.222960000001},{"$f":"F6*(1+Inputs!$F$6)","v":6281.490793584001},{"$f":"G6*(1+Inputs!$F$6)","v":6378.2257518051956},{"$f":"H6*(1+Inputs!$F$6)","v":6476.4504283829965},{"$f":"I6*(1+Inputs!$F$6)","v":6576.1877649800954},{"$f":"J6*(1+Inputs!$F$6)","v":6677.4610565607891},{"$f":"K6*(1+Inputs!$F$6)","v":6780.2939568318261},{"$f":"L6*(1+Inputs!$F$6)","v":6884.7104837670367},{"$f":"M6*(1+Inputs!$F$6)","v":6990.73502521705},{"$f":"N6*(1+Inputs!$F$6)","v":7098.3923446053932},{"$f":"O6*(1+Inputs!$F$6)","v":7207.7075867123167},{"$f":"P6*(1+Inputs!$F$6)","v":7318.7062835476872},{"$f":"Q6*(1+Inputs!$F$6)","v":7431.414360314322},{"$f":"R6*(1+Inputs!$F$6)","v":7545.8581414631635},{"$f":"S6*(1+Inputs!$F$6)","v":7662.0643568416972},{"$f":"T6*(1+Inputs!$F$6)","v":7780.0601479370598},{"$f":"U6*(1+Inputs!$F$6)","v":7899.8730742152911},{"$f":"V6*(1+Inputs!$F$6)","v":8021.5311195582071},{"$f":"W6*(1+Inputs!$F$6)","v":8145.0626987994037},{"$f":"X6*(1+Inputs!$F$6)","v":8270.496664360915},{"$f":"Y6*(1+Inputs!$F$6)","v":8397.8623129920743},{"$f":"Z6*(1+Inputs!$F$6)","v":8527.189392612152},{"$f":"AA6*(1+Inputs!$F$6)","v":8658.5081092583805}]
[]
[null,"LCOE [$/kWh]   ",{"$f":"(C5+NPV(Inputs!F11,LCOE!D6:OFFSET(D6,0,Inputs!$C$4)))/(C3+NPV(Inputs!F11,LCOE!D3:OFFSET(D3,0,Inputs!$C$4)))","v":0.30402726319236767}]
[]
[null,null,"Capital Cost:","<--- Please see the cell comment for a discussion of the capital cost calculation"]
[null,null,"O&M Costs:","System Size [kW] * O&M Costs [$/kW-yr]"]
[null,null,"LCOE:","(Capital Cost [$] + NPV(Discount Rate [%], O&M Costs [$], System Lifetime [yrs])) / (First Year Generation [kWh] + NPV(Discount Rate [%], Annual Production, System Lifetime [yrs]))"]