{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Title","Monthly Cost & Use","Farmer Input","ITC1","ITCn","Immediate Tax Bfts. (Lease)","Delay Tax Bfts. (Lease)"],"not_rendered":{"charts":7,"images":4,"macros":1,"external_links":0,"defined_names":201,"comments":3,"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":"Title","index":0,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[18,3,18,14],[28,1,37,16],[19,2,19,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Written and developed by Dr. M. Popp, B. Bateman, and M. King"]
[null,null,"Collaborators:  Dr. John Anderson, Dr. Yi Liang, Byron Louk, Douglas Hutchings, Dr. Greg Thoma, Dr. Michael Kidd, Dr. James Mitchell"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"© Copyright Reserved."]
[]
[null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in information provided on the download site. Changes in parameter values and its implications on profitability differences are estimates. The user should use their own reasonable judgment to determine whether results are appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability. Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]

{"sheet":"Monthly Cost & Use","index":1,"n_rows":40,"n_cols":29,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,2,1,3],[1,4,1,5],[1,6,1,7],[35,7,35,13],[39,1,44,23],[37,10,37,16]]}
[]
[null,"Date"," Meter 1",null,"Meter 2",null,"        Combined Meters",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX(LINEST(H4:H15-IF(R4>0,R4,0),G4:G15,IF(R4>0,FALSE,TRUE),FALSE),1))","v":0.11706868079157731},"kWh rate - variable in $/kWh",null,null,null,null,null,null,null,null,"  30% Federal Income Tax Credit (2023 trough 2033)",0.3]
[null,"End of ","kWh   ","$    ","kWh    ","$    ","kWh   ","$       ","Est. $     ",null,null,null,null,null,null,null,null,{"$f":"INDEX(LINEST(H4:H15,G4:G15,TRUE,FALSE),2)","v":1419.7420367152013},"estimated access fee",null,null,null,null,null,null,null,null,"  40% Federal Income Tax Credit (2023-33 - Low Income or Indian Lands Provision)",0.4]
[null,"Jan '21",16760,2589.44,null,null,{"$f":"+C4+E4","v":16760},{"$f":"+D4+F4","v":2589.44},{"$f":"+IF($R$4=0,$R$3,$R$4)+G4*$R$2","v":2262.0710900668355},null,null,null,null,null,null,null,null,300,"known access fee (set to zero if you want model to estimate)"]
[null,"Feb '21",17024,2611.2599999999998,null,null,{"$f":"+C5+E5","v":17024},{"$f":"+D5+F5","v":2611.2599999999998},{"$f":"+IF($R$4=0,$R$3,$R$4)+G5*$R$2","v":2292.9772217958121},null,null,null,null,null,null,null,null,{"$f":"SUM(G4:G15)","v":374245},"Total kWh",null,null,null,null,null,null,null,null,2023,0.8]
[null,"Mar '21",34667,4249.5,null,null,34667,4249.5,4358.4199570016108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,0.6]
[null,"Apr '21",22395,3512.04,null,null,22395,3512.04,2921.7531063273741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0.4]
[null,"May '21",24287,3771.04,null,null,24287,3771.04,3143.2470503850382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,0.2]
[null,"Jun '21",33412,4513.7700000000004,null,null,33412,4513.7700000000004,4211.4987626081811]
[null,"Jul '21",30692,4333.8,null,null,30692,4333.8,3893.071950855091]
[null,"Aug '21",48760,5575.09,null,null,48760,5575.09,6008.2688753973098]
[null,"Sep '21",32073,4544.67,null,null,32073,4544.67,4054.7437990282592]
[null,"Oct '21",73186,7783.43,null,null,73186,7783.43,8867.7884724123778]
[null,"Nov '20",23428,3858.9,null,null,23428,3858.9,3042.6850535850731]
[null,"Dec' 20",17561,2721.64,null,null,17561,2721.64,2355.8431033808893]
[null,null,null,null,null,null,{"$f":"SUM(G4:G15)","v":374245},{"$f":"SUM(H4:H15)","v":50064.58},{"$f":"SUM(I4:I15)","v":47412.36844284385}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Zip ",72727]
[]
[]
[null,"Please indicate the Federal Income Tax credit you are eligible for",null,null,null,null,null,"  30% Federal Income Tax Credit (2023 trough 2033)"]
[]
[null,"Please indicate what year your system will go into service",null,null,null,null,null,2025,null,null,"https://www.energy.gov/eere/solar/federal-solar-tax-credits-businesses"]
[]
[null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in information provided on the download site. Changes in parameter values and its implications on profitability differences are estimates. The user should use their own reasonable judgment to determine whether results are appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability. Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]

{"sheet":"Farmer Input","index":2,"n_rows":105,"n_cols":53,"rows_kept":105,"cut":false,"hidden":false,"merged":[[18,2,27,3],[64,27,64,38],[95,40,98,52],[2,7,2,8],[0,2,0,9],[0,14,14,17],[29,40,29,52],[31,28,33,28],[32,29,33,29],[29,30,33,30],[3,7,3,8],[22,31,24,35],[25,43,27,49],[29,31,30,38],[31,34,33,34],[31,35,33,35],[70,37,72,37],[31,36,33,36],[81,40,81,52],[99,40,104,52],[31,37,33,37],[31,38,33,38],[42,40,42,52],[55,40,55,52],[68,40,68,52],[38,44,40,45],[70,38,72,38],[71,32,72,32],[12,7,12,8],[104,27,109,38],[68,30,72,30],[32,32,33,32],[31,33,33,33],[18,16,19,16],[25,16,27,16],[13,7,13,8],[70,28,72,28],[71,29,72,29],[68,31,69,38],[70,33,72,33],[70,34,72,34],[70,35,72,35],[70,36,72,36]]}
[true,null,"Please enter input below in the cells highlighted in green.  Graphs will update automatically.  To ensure proper calculations have been performed, you can also push the 'Refresh' button.",null,null,null,null,null,null,null,null,null,null,null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in information provided on the download site. Changes in parameter values and its implications on profitability differences are estimates. The user should use their own reasonable judgment to determine whether results are appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability. Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software.",null,null,null,null,null,"Descriptor"]
["No",null,null," without tracking",null,"with tracking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100% Fin. @ 10 yr loan (Scenario 1)"]
["Yes > 500 kW",null,"PVWatts Estimate",1384,null,{"$f":"+D3*1.16","v":1605.4399999999998},null,"Potential Bonus Depreciation",null,{"$f":"+D11*(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*VLOOKUP('Monthly Cost & Use'!H38,'Monthly Cost & Use'!AB5:AC8,2,FALSE)","v":148021.46893063583},null,null,null,null,null,null,null,null,null,null,"NPV 1yr ITC",34584]
[null,null,"Annual Electiricity Use - kWh",{"$f":"+'Monthly Cost & Use'!R5+D8*IF(D9=\"No\",D3,F3)","v":374245},null,null,null,"Useful Life",null,20,null,null,null,null,null,null,null,null,null,null,"NPV 5yr ITC",31668.39,null,null,null,null,null,{"$f":"+'Monthly Cost & Use'!R5+D8*IF(D9=\"No\",D3,F3)","v":374245}]
["MACRS",null,"Total House Square Ft.",{"$f":"43*500*10","v":215000},null,null,null,"Zip",null,{"$f":"+'Monthly Cost & Use'!H33","v":72727},null,null,null,null,null,null,null,null,null,null,"B/E 1 yr ITC",2.3787148367381317,null,null,null,null,null,{"$f":"+'Monthly Cost & Use'!H33","v":72727}]
["SLN",null,"kWh/1000 sq ft.",{"$f":"+D4/D5*1000","v":1740.6744186046512},null,null,null,"Exp. Elec. Rate  (¢/kWh)",null,{"$f":"+'Monthly Cost & Use'!R2*100","v":11.706868079157731},null,null,null,null,null,null,null,null,null,null,"B/E 5yr ITC",2.7392183435390196,null,null,null,null,null,{"$f":"+'Monthly Cost & Use'!R2*100","v":11.706868079157731}]
[null,null,"Expected kWDC",{"$f":"+(D4)/IF(D9=A2,D3,D3*1.18)","v":270.40823699421964},null,null,null,"Electricity Inflation",null,0.02,null,null,null,null,null,null,null,null,null,null,"Neg. Cash 1 yr",9]
[null,{"$f":"-'Monthly Cost & Use'!R5/IF(D9=\"No\",D3,F3)","v":-270.40823699421964},"Additional kW",0,null,null,null,"O & M Inflation",null,0.01,null,null,null,null,null,null,null,null,null,null,"Neg. Cash 5 yr",5]
[null,null,"Tracker System","No",null,"Grant awarded:",null,"Monthly Est. Base Fee",null,{"$f":"IF('Monthly Cost & Use'!R4>0,'Monthly Cost & Use'!R4,'Monthly Cost & Use'!R3)","v":300},null,null,null,null,null,null,null,null,null,null,"Total Neg Cash 1 yr",-31885.5,null,null,null,null,null,{"$f":"IF('Monthly Cost & Use'!R4>0,'Monthly Cost & Use'!R4,'Monthly Cost & Use'!R3)","v":300}]
[null,null,"Specify REAP (% of Initial Cost)",0.25,null,{"$f":"IF(D10*D11>500000,500000,D10*D11)","v":108839.3153901734},null,"Income Tax Rate (Federal)",null,0.2,null,null,null,null,null,null,null,null,null,null,"Total Neg Cash 5 yr",-16429.12]
[null,null,"Initial Cost",{"$f":"+'ITC1'!N5","v":435357.26156069362},null,"Second loan","Interest rate:","Income Tax Rate (State)",null,0.05,null,null,null,null,null,null,null,null,null,null,"100% Fin. @ 20 yr loan (Scenario 2)"]
[null,0.34133770928982288,"Amt. Financed (1st Loan)",0.85,null,{"$f":"+(D11-F10)*(1-D12)","v":48977.691925578038},8.1000000000000003E-2,"Years to Realize Tax Credit",null,5,null,null,null,null,null,null,null,null,null,null,"NPV 1yr ITC",30286.57]
[null,null,"Loan Length (yrs)",20,null,{"$f":"CONCATENATE(\"Annual P&I on first loan of $\",TEXT(ROUND((D11-F10)*D12,0),\"#,#\"))","v":"Annual P&I on first loan of $277,540"},null,"Depreciation",null,"MACRS",null,null,null,null,null,null,null,null,null,null,"NPV 5yr ITC",27370.959999999999]
[null,null,"Debt Financing Rate",9.6000000000000002E-2,null,{"$f":"('ITC1'!S11+'ITC1'!V11)*-1","v":31262.27914524707},null,"Discount rate",null,0.06,null,null,null,null,null,null,null,null,null,null,"B/E 1 yr ITC",2.9100742961300856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/E 5yr ITC",3.2705778029309731]
[null,null,null,"Immediate Tax Benefit  vs.",null,null,null,null,"Delayed Tax Benefit",null,null,null,null,null,null,null,null,null,null,null,"Neg. Cash 1 yr",19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Neg. Cash 5 yr",15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Neg Cash 1 yr",-24998.51]
[null,null,"Processing…\nThis will take about 2 mins and is normal. Please do not switch to another program as it may disrupt the process. Please wait for the printer prompt!",null,null,null,null,null,null,null,null,null,null,null,null,null,"For a Summary Table:",null,null,null,"Total Neg Cash 5 yr",-18010.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opt. Fin. @ 10 yr (Scenario 3)",0.46841003260009195,0.4028449228386643]
[null,null,null,null,null,"23 yr NPV",null,{"$f":"+'ITC1'!AH42","v":341114.65872287168},null,null,null,"23 yr NPV",{"$f":"+ITCn!AH42","v":329001.93635058892},null,null,null,null,null,null,null,"NPV 1yr ITC",35120.47]
[null,null,null,null,null,"30 yr NPV",null,{"$f":"+'ITC1'!AH41","v":405261.28132871055},null,null,null,"30 yr NPV",{"$f":"+ITCn!AH41","v":393148.55895642785},null,null,null,null,null,null,null,"NPV 5yr ITC",32748.59]
[null,null,null,null,null,"B/E Elec. cost (¢/kWh)",null,2.8878541217586959,null,null,null,"B/E Elec. cost (¢/kWh)",3.1514427560164902,null,null,null,null,null,null,null,"B/E 1 yr ITC",2.3123833707214763,null,null,null,null,null,null,null,null,null,"Summary of Output with Current Selections on Interest Rate, Amount Financed, etc."]
[null,null,null,null,null,"Existing Electric Bill (Pre-Tax)",null,{"$f":"'Monthly Cost & Use'!R2*D4+12*J9","v":47412.36844284385},null,null,null,null,null,null,null,null,null,null,null,null,"B/E 5yr ITC",2.6056567598934239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Neg. Cash 1 yr",9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Automated Sensitivity Analyses:",null,null,null,"Neg. Cash 5 yr",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analyses for Immediate to Distant Income Tax Credit Realization Periods, Loan Length, Interest Rate, Tracker Technology, Amount Financed, Electricity Inflation Rate, and Base Fee."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Neg Cash 1 yr",-7119.03,null,null,null,null,null,"30 yr NPV:",null,{"$f":"+H22","v":405261.28132871055},null,"IMMEDIATE TAX BENEFIT WITH ALL BONUS DEPRECIATION REALIZED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Neg Cash 5 yr",-9852.36,null,null,null,null,null,"B/E Elec. Cost (¢/kWh):",null,{"$f":"+H23","v":2.8878541217586959},null,"Inverters:",{"$f":"-SUM('ITC1'!U10:U39)","v":35153.070809248558},null,"Grant(s) awarded:",null,{"$f":"$F$10","v":108839.3153901734}]
[null,null,{"$f":"ROUNDUP(SUM('ITC1'!AA10+'ITC1'!AB10+'ITC1'!AC10+'ITC1'!M10+'ITC1'!R10)/25000,0)*25000","v":250000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opt. Fin. @ 20 yr (Scenario 4)",0.50592791132647064,0.57244709666563076,null,null,null,null,"Install Year/ITC rate",null,{"$f":"CONCATENATE('Monthly Cost & Use'!H38,\" / \", TEXT(VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE),\"0%\"))","v":"2025 / 30%"},null,"Size (kWDC):",{"$f":"+$D$7","v":270.40823699421964},null,{"$f":"CONCATENATE(\"Second 1 Year Note @ \",ROUND($G$12*100,2),\"% :\")","v":"Second 1 Year Note @ 8.1% :"},null,{"$f":"+$F$12","v":48977.691925578038}]
[null,null,{"$f":"ROUNDUP(IF('ITC1'!W39<SUM('ITC1'!Z10+'ITC1'!U21),'ITC1'!W39,SUM('ITC1'!Z10+'ITC1'!U21))/25000,0)*25000","v":-125000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV 1yr ITC",32908.42,null,null,null,null,null,"Est. System Install Cost:",null,{"$f":"+'Farmer Input'!D11","v":435357.26156069362},{"$f":"CONCATENATE(TEXT(ROUND(IF(D9=\"No\",D3,F3),0),\"#,###\"),\" kWh/kW resulting in Total Solar kWh\")","v":"1,384 kWh/kW resulting in Total Solar kWh"},{"$f":"CONCATENATE(TEXT(ROUND(($D$11-$F$10)*$D$12,0),\"$#,#\"),\" financed @\",ROUND($D$14*100,2),\"% over \",$D$13,\" years.\")","v":"$277,540 financed @9.6% over 20 years."},null,null,null,null,null,null,null,null,"Income Tax Credit & Bonus Depreciation Tax Benefits Realized in Year 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV 5yr ITC",29981.74,null,null,null,null,null,"Tracking:",null,{"$f":"+D9","v":"No"},null,null,null,null,null,null,null,null,null,null,"Loan Length",5,10,15,20,25,null,"% Amt. Financed",0.30000000000000004,0.4,0.5,0.60000000000000009,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/E 1 yr ITC",2.5858944097929424,null,null,null,null,null,null,"Investment Tax Credit",null,null,null,null,"Debt Service (Principal)","Utility Bill without Solar","Utility Bill with Solar","Est. Prop. Tax for Solar System","Est. Maint. & Insurance for Solar System","Annual After Tax Benefit of Solar",null,"NPV",429732,420754,412555,405261,398931,null,"NPV",422386,419273,416159,413045,409932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/E 5yr ITC",2.9477656956876226,null,null,null,null,null,null,null,"Accounting Depreciation",null,null,"Loan Interest",null,null,null,null,null,null,null,"B/E ¢/kWh",2.36,2.5499999999999998,2.73,2.89,3.03,null,"B/E ¢/kWh",2.52,2.58,2.65,2.72,2.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Neg. Cash 1 yr",1,null,null,null,null,null,"Year",null,null,null,"¢/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Neg. Cash 5 yr",6,null,null,null,null,null,1,{"$f":"+'ITC1'!M10","v":97955.383851156061},{"$f":"+'ITC1'!N10","v":192427.90960982657},{"$f":"+'ITC1'!P10","v":374245},{"$f":"+'ITC1'!Q10*100","v":11.706868079157731},{"$f":"'ITC1'!S10","v":-30402.329463890874},{"$f":"+'ITC1'!V10","v":-53804.834652906058},{"$f":"+'ITC1'!W10","v":-47484.36844284385},{"$f":"+'ITC1'!X10","v":-3672},{"$f":"+'ITC1'!Y10","v":-3101.9204886199423},{"$f":"+'ITC1'!T10","v":-2839.2864884393061},{"$f":"+'ITC1'!AH10","v":96009.559826047611},null,"Interest Rate",7.6999999999999999E-2,8.199999999999999E-2,8.6999999999999994E-2,9.1999999999999998E-2,9.7000000000000003E-2,null,"Elec. Inflation Rate",0.01,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Neg Cash 1 yr",-980.21,null,null,null,null,null,2,{"$f":"+'ITC1'!M11","v":0},{"$f":"+'ITC1'!N11","v":71050.305086705208},{"$f":"+'ITC1'!P11","v":372373.77500000002},{"$f":"+'ITC1'!Q11*100","v":11.941005440740886},{"$f":"'ITC1'!S11","v":-25950.787222277562},{"$f":"+'ITC1'!V11","v":-5311.4919229695079},{"$f":"+'ITC1'!W11","v":-48434.055811700731},{"$f":"+'ITC1'!X11","v":-3968.8830790585052},{"$f":"+'ITC1'!Y11","v":-2938.6615155346817},{"$f":"+'ITC1'!T11","v":-2867.6793533236992},{"$f":"+'ITC1'!AH11","v":21398.695225384516},null,"NPV",439227,430508,421629,412596,403413,null,"NPV",350025,363023,376545,390616,405261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Neg Cash 5 yr",-2846.18,null,null,null,null,null,3,{"$f":"+'ITC1'!M12","v":0},{"$f":"+'ITC1'!N12","v":42630.183052023123},{"$f":"+'ITC1'!P12","v":370511.90612500004},{"$f":"+'ITC1'!Q12*100","v":12.179825549555703},{"$f":"'ITC1'!S12","v":-25417.839061042941},{"$f":"+'ITC1'!V12","v":-5844.4400842041305},{"$f":"+'ITC1'!W12","v":-49402.73692793474},{"$f":"+'ITC1'!X12","v":-4275.0331215761398},{"$f":"+'ITC1'!Y12","v":-2775.4025424494216},{"$f":"+'ITC1'!T12","v":-2896.356146856936},{"$f":"+'ITC1'!AH12","v":15055.764450848488},null,"B/E ¢/kWh",2.15,2.34,2.5299999999999998,2.73,2.93,null,"B/E ¢/kWh",3.22,3.13,3.05,2.97,2.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,4,{"$f":"+'ITC1'!M13","v":0},{"$f":"+'ITC1'!N13","v":25578.109831213871},{"$f":"+'ITC1'!P13","v":368659.34659437503},{"$f":"+'ITC1'!Q13*100","v":12.423422060546818},{"$f":"'ITC1'!S13","v":-24831.415577491614},{"$f":"+'ITC1'!V13","v":-6430.8635677554566},{"$f":"+'ITC1'!W13","v":-50390.791666493431},{"$f":"+'ITC1'!X13","v":-4590.6850734200852},{"$f":"+'ITC1'!Y13","v":-2612.1435693641615},{"$f":"+'ITC1'!T13","v":-2925.3197083255054},{"$f":"+'ITC1'!AH13","v":11435.615872533839}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVWatts",{"$f":"+D3","v":1384},null,null,null,null,null,5,{"$f":"+'ITC1'!M14","v":0},{"$f":"+'ITC1'!N14","v":25578.109831213871},{"$f":"+'ITC1'!P14","v":366816.04986140312},{"$f":"+'ITC1'!Q14*100","v":12.671890501757755},{"$f":"'ITC1'!S14","v":-24186.151127636276},{"$f":"+'ITC1'!V14","v":-7076.1280176107948},{"$f":"+'ITC1'!W14","v":-51398.607499823309},{"$f":"+'ITC1'!X14","v":-4916.079318513177},{"$f":"+'ITC1'!Y14","v":-2448.8845962789014},{"$f":"+'ITC1'!T14","v":-2954.5729054087606},{"$f":"+'ITC1'!AH14","v":11901.237201390046},null,"Tracker","Yes","No",null,"See note below for baseline assumptions",null,null,"Mtly Base Fee",240,270,300,330,360]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant awarded",{"$f":"+F10","v":108839.3153901734},null,null,null,null,null,6,{"$f":"+'ITC1'!M15","v":0},{"$f":"+'ITC1'!N15","v":12789.054915606936},{"$f":"+'ITC1'!P15","v":364981.96961209615},{"$f":"+'ITC1'!Q15*100","v":12.92532831179291},{"$f":"'ITC1'!S15","v":-23476.141685780982},{"$f":"+'ITC1'!V15","v":-7786.1374594660874},{"$f":"+'ITC1'!W15","v":-52426.579649819774},{"$f":"+'ITC1'!X15","v":-5251.4617986081139},{"$f":"+'ITC1'!Y15","v":-2285.6256231936418},{"$f":"+'ITC1'!T15","v":-2984.1186344628481},{"$f":"+'ITC1'!AH15","v":9289.4519701879617},null,"NPV",416588,405261,null,null,null,null,"Elec. Rate ¢/kWh",11.86,11.78,11.71,11.63,11.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intitial Cost",{"$f":"+D11","v":435357.26156069362},null,null,null,null,null,7,{"$f":"+'ITC1'!M16","v":0},{"$f":"+'ITC1'!N16","v":0},{"$f":"+'ITC1'!P16","v":363157.05976403569},{"$f":"+'ITC1'!Q16*100","v":13.183834878028769},{"$f":"'ITC1'!S16","v":-22694.890824003804},{"$f":"+'ITC1'!V16","v":-8567.3883212432665},{"$f":"+'ITC1'!W16","v":-53475.111242816172},{"$f":"+'ITC1'!X16","v":-5597.0841356214514},{"$f":"+'ITC1'!Y16","v":-2122.3666501083812},{"$f":"+'ITC1'!T16","v":-3013.9598208074767},{"$f":"+'ITC1'!AH16","v":6668.187136085784},null,"B/E ¢/kWh",2.64,2.89,null,null,null,null,"NPV",412357,408809,405261,401713,398166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected kWDC",{"$f":"+D7","v":270.40823699421964},null,null,null,null,null,8,{"$f":"+'ITC1'!M17","v":0},{"$f":"+'ITC1'!N17","v":0},{"$f":"+'ITC1'!P17","v":361341.27446521545},{"$f":"+'ITC1'!Q17*100","v":13.447511575589344},{"$f":"'ITC1'!S17","v":-21835.250271291286},{"$f":"+'ITC1'!V17","v":-9427.0288739557836},{"$f":"+'ITC1'!W17","v":-54544.613467672483},{"$f":"+'ITC1'!X17","v":-5953.2037565805731},{"$f":"+'ITC1'!Y17","v":-1959.1076770231214},{"$f":"+'ITC1'!T17","v":-3044.0994190155516},{"$f":"+'ITC1'!AH17","v":7105.2149073032997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting Elect. Bill",{"$f":"+H24","v":47412.36844284385},null,null,null,null,null,9,{"$f":"+'ITC1'!M18","v":0},{"$f":"+'ITC1'!N18","v":0},{"$f":"+'ITC1'!P18","v":359534.56809288939},{"$f":"+'ITC1'!Q18*100","v":13.71646180710113},{"$f":"'ITC1'!S18","v":-20889.354508454169},{"$f":"+'ITC1'!V18","v":-10372.924636792903},{"$f":"+'ITC1'!W18","v":-55635.505737025938},{"$f":"+'ITC1'!X18","v":-6320.0840212387629},{"$f":"+'ITC1'!Y18","v":-1795.848703937861},{"$f":"+'ITC1'!T18","v":-3074.540413205707},{"$f":"+'ITC1'!AH18","v":7529.3907117510753},null,"Income Tax Credit Realized in Years 1-2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Variable Electricity Rate",{"$f":"+J6","v":11.706868079157731},null,null,null,null,null,10,{"$f":"+'ITC1'!M19","v":0},{"$f":"+'ITC1'!N19","v":0},{"$f":"+'ITC1'!P19","v":357736.89525242493},{"$f":"+'ITC1'!Q19*100","v":13.990791043243153},{"$f":"'ITC1'!S19","v":-19848.548800382338},{"$f":"+'ITC1'!V19","v":-11413.730344864733},{"$f":"+'ITC1'!W19","v":-56748.21585176645},{"$f":"+'ITC1'!X19","v":-6697.9943524140399},{"$f":"+'ITC1'!Y19","v":-1632.589730852601},{"$f":"+'ITC1'!T19","v":-3105.285817337764},{"$f":"+'ITC1'!AH19","v":7938.755489727846},null,"Loan Length",5,10,15,20,25,null,"% Amt. Financed",0.30000000000000004,0.4,0.5,0.60000000000000009,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo. Acc. Fee",{"$f":"+J9","v":300},null,null,null,null,null,11,{"$f":"+'ITC1'!M20","v":0},{"$f":"+'ITC1'!N20","v":0},{"$f":"+'ITC1'!P20","v":355948.2107761628},{"$f":"+'ITC1'!Q20*100","v":14.270606864108014},{"$f":"'ITC1'!S20","v":-18703.310007150267},{"$f":"+'ITC1'!V20","v":-12558.969138096803},{"$f":"+'ITC1'!W20","v":-57883.180168801788},{"$f":"+'ITC1'!X20","v":-7087.2103691090306},{"$f":"+'ITC1'!Y20","v":-1469.3307577673411},{"$f":"+'ITC1'!T20","v":-3136.3386755111414},{"$f":"+'ITC1'!AH20","v":8331.1435349438398},null,"NPV",425104,416126,407926,400633,394302,null,"NPV",422200,418278,414357,410436,406515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zip code",{"$f":"+'Monthly Cost & Use'!H33","v":72727},null,null,null,null,null,12,{"$f":"+'ITC1'!M21","v":0},{"$f":"+'ITC1'!N21","v":0},{"$f":"+'ITC1'!P21","v":354168.46972228197},{"$f":"+'ITC1'!Q21*100","v":14.556019001390174},{"$f":"'ITC1'!S21","v":-17443.15944941224},{"$f":"+'ITC1'!V21","v":-13819.119695834828},{"$f":"+'ITC1'!W21","v":-59040.843772177817},{"$f":"+'ITC1'!X21","v":-7488.0140224696443},{"$f":"+'ITC1'!Y21","v":-1306.071784682081},{"$f":"+'ITC1'!T21","v":-3167.7020622662531},{"$f":"+'ITC1'!AH21","v":-5681.5565993831406},null,"B/E cost",2.46,2.65,2.83,2.99,3.13,null,"B/E ¢/kWh",2.52,2.6,2.69,2.78,2.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Meters",21,null,null,null,null,null,13,{"$f":"+'ITC1'!M22","v":0},{"$f":"+'ITC1'!N22","v":0},{"$f":"+'ITC1'!P22","v":352397.62737367052},{"$f":"+'ITC1'!Q22*100","v":14.847139381417978},{"$f":"'ITC1'!S22","v":-16056.567030825103},{"$f":"+'ITC1'!V22","v":-15205.712114421967},{"$f":"+'ITC1'!W22","v":-60221.660647621378},{"$f":"+'ITC1'!X22","v":-7900.693734642562},{"$f":"+'ITC1'!Y22","v":-1142.8128115968209},{"$f":"+'ITC1'!T22","v":-3199.3790828889155},{"$f":"+'ITC1'!AH22","v":9055.165956205703}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"+'ITC1'!M23","v":0},{"$f":"+'ITC1'!N23","v":0},{"$f":"+'ITC1'!P23","v":350635.63923680224},{"$f":"+'ITC1'!Q23*100","v":15.144082169046339},{"$f":"'ITC1'!S23","v":-14530.84574024022},{"$f":"+'ITC1'!V23","v":-16731.43340500685},{"$f":"+'ITC1'!W23","v":-61426.093860573805},{"$f":"+'ITC1'!X23","v":-8325.5445405915889},{"$f":"+'ITC1'!Y23","v":-979.55383851156091},{"$f":"+'ITC1'!T23","v":-3231.3728737178049},{"$f":"+'ITC1'!AH23","v":9381.237014302751},null,"Interest Rate",7.6999999999999999E-2,8.199999999999999E-2,8.6999999999999994E-2,9.1999999999999998E-2,9.7000000000000003E-2,null,"Elec. Inflation Rate",0.01,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"+'ITC1'!M24","v":0},{"$f":"+'ITC1'!N24","v":0},{"$f":"+'ITC1'!P24","v":348882.46104061819},{"$f":"+'ITC1'!Q24*100","v":15.446963812427267},{"$f":"'ITC1'!S24","v":-12852.03556838314},{"$f":"+'ITC1'!V24","v":-18410.24357686393},{"$f":"+'ITC1'!W24","v":-62654.615737785287},{"$f":"+'ITC1'!X24","v":-8762.8682329353396},{"$f":"+'ITC1'!Y24","v":-816.29486542630048},{"$f":"+'ITC1'!T24","v":-3263.6866024549831},{"$f":"+'ITC1'!AH24","v":9679.1515792610662},null,"NPV",434598,425879,417001,407967,398784,null,"NPV",345396,358394,371917,385987,400633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"+'ITC1'!M25","v":0},{"$f":"+'ITC1'!N25","v":0},{"$f":"+'ITC1'!P25","v":347138.0487354151},{"$f":"+'ITC1'!Q25*100","v":15.755903088675813},{"$f":"'ITC1'!S25","v":-11004.77577688454},{"$f":"+'ITC1'!V25","v":-20257.50336836253},{"$f":"+'ITC1'!W25","v":-63907.708052540969},{"$f":"+'ITC1'!X25","v":-9212.9735098687524},{"$f":"+'ITC1'!Y25","v":-653.03589234104061},{"$f":"+'ITC1'!T25","v":-3296.3234684795329},{"$f":"+'ITC1'!AH25","v":9945.3521794124754},null,"B/E ¢/kWh",2.25,2.44,2.63,2.83,3.03,null,"B/E ¢/kWh",3.33,3.24,3.16,3.07,2.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"+'ITC1'!M26","v":0},{"$f":"+'ITC1'!N26","v":0},{"$f":"+'ITC1'!P26","v":345402.35849173804},{"$f":"+'ITC1'!Q26*100","v":16.071021150449329},{"$f":"'ITC1'!S26","v":-8972.1643509526111},{"$f":"+'ITC1'!V26","v":-22290.114794294459},{"$f":"+'ITC1'!W26","v":-65185.862213591798},{"$f":"+'ITC1'!X26","v":-9676.1761262337604},{"$f":"+'ITC1'!Y26","v":-489.77691925578063},{"$f":"+'ITC1'!T26","v":-3329.2867031643282},{"$f":"+'ITC1'!AH26","v":10175.913372334384}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"+'ITC1'!M27","v":0},{"$f":"+'ITC1'!N27","v":0},{"$f":"+'ITC1'!P27","v":343675.34669927933},{"$f":"+'ITC1'!Q27*100","v":16.392441573458317},{"$f":"'ITC1'!S27","v":-6735.6033497101598},{"$f":"+'ITC1'!V27","v":-24526.67579553691},{"$f":"+'ITC1'!W27","v":-66489.579457863641},{"$f":"+'ITC1'!X27","v":-10152.799047803972},{"$f":"+'ITC1'!Y27","v":-326.5179461705203},{"$f":"+'ITC1'!T27","v":-3362.5795701959714},{"$f":"+'ITC1'!AH27","v":10366.504657890182},null,"Tracker","Yes","No",null,null,null,null,"Mtly Base Fee",240,270,300,330,360]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"+'ITC1'!M28","v":0},{"$f":"+'ITC1'!N28","v":0},{"$f":"+'ITC1'!P28","v":341956.96996578295},{"$f":"+'ITC1'!Q28*100","v":16.720290404927482},{"$f":"'ITC1'!S28","v":-4274.6287391865626},{"$f":"+'ITC1'!V28","v":-26987.650406060508},{"$f":"+'ITC1'!W28","v":-67819.371047020904},{"$f":"+'ITC1'!X28","v":-10643.172608851346},{"$f":"+'ITC1'!Y28","v":-163.25897308526035},{"$f":"+'ITC1'!T28","v":-3396.2053658979312},{"$f":"+'ITC1'!AH28","v":10512.349667539347},null,"NPV",412274,400633,null,null,null,null,"Elec. Rate ¢/kWh",11.86,11.78,11.71,11.63,11.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'ITC1'!M29","v":0},{"$f":"+'ITC1'!N29","v":0},{"$f":"+'ITC1'!P29","v":340247.18511595402},{"$f":"+'ITC1'!Q29*100","v":17.054696213026034},{"$f":"'ITC1'!S29","v":-1566.7231509744233},{"$f":"+'ITC1'!V29","v":-29695.555994272647},{"$f":"+'ITC1'!W29","v":-69175.758467961321},{"$f":"+'ITC1'!X29","v":-11147.634673063032},{"$f":"+'ITC1'!Y29","v":0},{"$f":"+'ITC1'!T29","v":-3430.1674195569103},{"$f":"+'ITC1'!AH29","v":10608.181256246236},null,"B/E ¢/kWh",2.74,2.99,null,null,null,null,"NPV",407728,404181,400633,397085,393537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"+'ITC1'!M30","v":0},{"$f":"+'ITC1'!N30","v":0},{"$f":"+'ITC1'!P30","v":338545.94919037423},{"$f":"+'ITC1'!Q30*100","v":17.395790137286554},{"$f":"'ITC1'!S30","v":0},{"$f":"+'ITC1'!V30","v":0},{"$f":"+'ITC1'!W30","v":-70559.273637320555},{"$f":"+'ITC1'!X30","v":-11666.530797878288},{"$f":"+'ITC1'!Y30","v":0},{"$f":"+'ITC1'!T30","v":-3464.4690937524792},{"$f":"+'ITC1'!AH30","v":42125.48804672424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"+'ITC1'!M31","v":0},{"$f":"+'ITC1'!N31","v":0},{"$f":"+'ITC1'!P31","v":336853.2194444224},{"$f":"+'ITC1'!Q31*100","v":17.743705940032285},{"$f":"'ITC1'!S31","v":0},{"$f":"+'ITC1'!V31","v":0},{"$f":"+'ITC1'!W31","v":-71970.459110066964},{"$f":"+'ITC1'!X31","v":-12200.214402316989},{"$f":"+'ITC1'!Y31","v":0},{"$f":"+'ITC1'!T31","v":-3499.1137846900042},{"$f":"+'ITC1'!AH31","v":42766.059501525582},null,"Income Tax Credit Realized in Years 1-5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"+'ITC1'!M32","v":0},{"$f":"+'ITC1'!N32","v":0},{"$f":"+'ITC1'!P32","v":335168.95334720029},{"$f":"+'ITC1'!Q32*100","v":18.098580058832933},{"$f":"'ITC1'!S32","v":0},{"$f":"+'ITC1'!V32","v":0},{"$f":"+'ITC1'!W32","v":-73409.868292268307},{"$f":"+'ITC1'!X32","v":-12749.046938372856},{"$f":"+'ITC1'!Y32","v":0},{"$f":"+'ITC1'!T32","v":-3534.1049225369043},{"$f":"+'ITC1'!AH32","v":43416.304487832494},null,"Loan Length",5,10,15,20,25,null,"% Amt. Financed",0.30000000000000004,0.4,0.5,0.60000000000000009,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"+'ITC1'!M33","v":0},{"$f":"+'ITC1'!N33","v":0},{"$f":"+'ITC1'!P33","v":333493.10858046426},{"$f":"+'ITC1'!Q33*100","v":18.460551660009592},{"$f":"'ITC1'!S33","v":0},{"$f":"+'ITC1'!V33","v":0},{"$f":"+'ITC1'!W33","v":-74878.065658113657},{"$f":"+'ITC1'!X33","v":-13313.398066045171},{"$f":"+'ITC1'!Y33","v":0},{"$f":"+'ITC1'!T33","v":-3569.4459717622735},{"$f":"+'ITC1'!AH33","v":31745.752824496314},null,"NPV",417619,408641,400442,393149,386818,null,"NPV",413933,410154,406375,402596,398817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"+'ITC1'!M34","v":0},{"$f":"+'ITC1'!N34","v":0},{"$f":"+'ITC1'!P34","v":331825.64303756197},{"$f":"+'ITC1'!Q34*100","v":18.829762693209783},{"$f":"'ITC1'!S34","v":0},{"$f":"+'ITC1'!V34","v":0},{"$f":"+'ITC1'!W34","v":-76375.626971275939},{"$f":"+'ITC1'!X34","v":-13893.645832085625},{"$f":"+'ITC1'!Y34","v":0},{"$f":"+'ITC1'!T34","v":-3605.1404314798965},{"$f":"+'ITC1'!AH34","v":44746.398937859922},null,"B/E ¢/kWh",2.62,2.81,2.99,3.15,3.29,null,"B/E ¢/kWh",2.7,2.78,2.86,2.95,3.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"+'ITC1'!M35","v":0},{"$f":"+'ITC1'!N35","v":0},{"$f":"+'ITC1'!P35","v":330166.51482237416},{"$f":"+'ITC1'!Q35*100","v":19.206357947073979},{"$f":"'ITC1'!S35","v":0},{"$f":"+'ITC1'!V35","v":0},{"$f":"+'ITC1'!W35","v":-77903.139510701469},{"$f":"+'ITC1'!X35","v":-14490.176852537224},{"$f":"+'ITC1'!Y35","v":0},{"$f":"+'ITC1'!T35","v":-3641.1918357946956},{"$f":"+'ITC1'!AH35","v":45426.545825000852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"+'ITC1'!M36","v":0},{"$f":"+'ITC1'!N36","v":0},{"$f":"+'ITC1'!P36","v":328515.68224826228},{"$f":"+'ITC1'!Q36*100","v":19.590485106015461},{"$f":"'ITC1'!S36","v":0},{"$f":"+'ITC1'!V36","v":0},{"$f":"+'ITC1'!W36","v":-79461.202300915495},{"$f":"+'ITC1'!X36","v":-15103.386499144603},{"$f":"+'ITC1'!Y36","v":0},{"$f":"+'ITC1'!T36","v":-3677.6037541526425},{"$f":"+'ITC1'!AH36","v":46116.961156189871},null,"Interest Rate",7.6999999999999999E-2,8.199999999999999E-2,8.6999999999999994E-2,9.1999999999999998E-2,9.7000000000000003E-2,null,"Elec. Inflation Rate",0.01,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"+'ITC1'!M37","v":0},{"$f":"+'ITC1'!N37","v":0},{"$f":"+'ITC1'!P37","v":326873.10383702099},{"$f":"+'ITC1'!Q37*100","v":19.982294808135769},{"$f":"'ITC1'!S37","v":0},{"$f":"+'ITC1'!V37","v":0},{"$f":"+'ITC1'!W37","v":-81050.426346933789},{"$f":"+'ITC1'!X37","v":-15733.679089716497},{"$f":"+'ITC1'!Y37","v":0},{"$f":"+'ITC1'!T37","v":-3714.3797916941689},{"$f":"+'ITC1'!AH37","v":46817.799273797573},null,"NPV",427114,418395,409516,400483,391300,null,"NPV",337912,350910,364432,378503,393149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"+'ITC1'!M38","v":0},{"$f":"+'ITC1'!N38","v":0},{"$f":"+'ITC1'!P38","v":325238.7383178359},{"$f":"+'ITC1'!Q38*100","v":20.381940704298486},{"$f":"'ITC1'!S38","v":0},{"$f":"+'ITC1'!V38","v":0},{"$f":"+'ITC1'!W38","v":-82671.43487387248},{"$f":"+'ITC1'!X38","v":-16381.468082522653},{"$f":"+'ITC1'!Y38","v":0},{"$f":"+'ITC1'!T38","v":-3751.5235896111108},{"$f":"+'ITC1'!AH38","v":47529.216833321421},null,"B/E ¢/kWh",2.41,2.6,2.8,2.99,3.19,null,"B/E ¢/kWh",3.51,3.42,3.33,3.24,3.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"+'ITC1'!M39","v":0},{"$f":"+'ITC1'!N39","v":0},{"$f":"+'ITC1'!P39","v":323612.54462624667},{"$f":"+'ITC1'!Q39*100","v":20.789579518384453},{"$f":"'ITC1'!S39","v":0},{"$f":"+'ITC1'!V39","v":0},{"$f":"+'ITC1'!W39","v":-84324.86357134991},{"$f":"+'ITC1'!X39","v":-17047.176274808982},{"$f":"+'ITC1'!Y39","v":0},{"$f":"+'ITC1'!T39","v":-3789.0388255072221},{"$f":"+'ITC1'!AH39","v":48251.372837985618}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"The current estimated electric rate is \",ROUND(J6,2),\" cents per kWh with an estimated monthly base fee of \",TEXT(ROUND(J9,2),\"$#.##\"),\".\")","v":"The current estimated electric rate is 11.71 cents per kWh with an estimated monthly base fee of $300.."},null,null,null,null,null,null,null,null,null,null,null,null,"Tracker","Yes","No",null,null,null,null,"Mtly Base Fee",240,270,300,330,360]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30 yr NPV:",null,{"$f":"+M22","v":393148.55895642785},null,{"$f":"CONCATENATE(\"DELAYED TAX BENEFIT WITH ITC REALIZED OVER \",J12,\" YEARS AND \",IF(J13=\"MACRS\",\"5-yr MACRS\",CONCATENATE(J4,\"-yr STRAIGHT LINE\")),\" DEPRECIATION\")","v":"DELAYED TAX BENEFIT WITH ITC REALIZED OVER 5 YEARS AND 5-yr MACRS DEPRECIATION"},null,null,null,null,null,null,null,null,"NPV",405297,393149,null,null,null,null,"Elec. Rate ¢/kWh",11.86,11.78,11.71,11.63,11.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/E Elec. Cost (¢/kWh):",null,{"$f":"+M23","v":3.1514427560164902},null,"Inverters:",{"$f":"-SUM(ITCn!U10:U39)","v":35153.070809248558},null,"Grant(s) awarded:",null,{"$f":"$F$10","v":108839.3153901734},null,null,null,"B/E ¢/kWh",2.89,3.15,null,null,null,null,"NPV",400244,396696,393149,389601,386053]
[null,null,"Repurchase Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install Year/ITC rate",null,{"$f":"CONCATENATE('Monthly Cost & Use'!H38,\" / \", TEXT(VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE),\"0%\"))","v":"2025 / 30%"},null,"Size (kWDC):",{"$f":"+$D$7","v":270.40823699421964},null,{"$f":"CONCATENATE(\"Second 1 Year Note @ \",ROUND($G$12*100,2),\"% :\")","v":"Second 1 Year Note @ 8.1% :"},null,{"$f":"+$F$12","v":48977.691925578038}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Est. System Install Cost:",null,{"$f":"+'Farmer Input'!D11","v":435357.26156069362},{"$f":"CONCATENATE(TEXT(ROUND(IF(D9=\"No\",D3,F3),0),\"#,###\"),\" kWh/kW resulting in Total Solar kWh\")","v":"1,384 kWh/kW resulting in Total Solar kWh"},{"$f":"CONCATENATE(TEXT(ROUND(($D$11-$F$10)*$D$12,0),\"$#,#\"),\" financed @\",ROUND($D$14*100,2),\"% over \",$D$13,\" years.\")","v":"$277,540 financed @9.6% over 20 years."},null,null,null,null,null,null,null,null,"Income Tax Credit Realized in Years 1-10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracking:",null,{"$f":"+D9","v":"No"},null,null,null,null,null,null,null,null,null,null,"Loan Length",5,10,15,20,25,null,"% Amt. Financed",0.30000000000000004,0.4,0.5,0.60000000000000009,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit",null,null,null,null,"Debt Service (Principal)","Utility Bill without Solar","Utility Bill with Solar","Est. Prop. Tax for Solar System","Est. Maint. & Insurance for Solar System","Annual After Tax Benefit of Solar",null,"NPV",406857,397879,389680,382387,376056,null,"NPV",401949,398392,394835,391278,387722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Depreciation",null,null,"Loan Interest",null,null,null,null,null,null,null,"B/E ¢/kWh",2.85,3.05,3.23,3.39,3.52,null,"B/E ¢/kWh",2.96,3.04,3.11,3.19,3.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,"¢/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,1,{"$f":"+ITCn!M10","v":19591.076770231211},{"$f":"+ITCn!N10","v":74010.734465317917},{"$f":"+ITCn!P10","v":374245},{"$f":"+ITCn!Q10*100","v":11.706868079157731},{"$f":"+ITCn!S10","v":-30099.378004884675},{"$f":"+ITCn!V10","v":-13108.140871189466},{"$f":"+ITCn!W10","v":-47484.36844284385},{"$f":"+ITCn!X10","v":-3672},{"$f":"+ITCn!Y10","v":-3101.9204886199423},{"$f":"+ITCn!T10","v":-2839.2864884393061},{"$f":"+ITCn!AH10","v":30152.067601001989},null,"Interest Rate",7.6999999999999999E-2,8.199999999999999E-2,8.6999999999999994E-2,9.1999999999999998E-2,9.7000000000000003E-2,null,"Elec. Inflation Rate",0.01,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"+ITCn!M11","v":19591.076770231211},{"$f":"+ITCn!N11","v":118417.17514450867},{"$f":"+ITCn!P11","v":372373.77500000002},{"$f":"+ITCn!Q11*100","v":11.941005440740886},{"$f":"+ITCn!S11","v":-28918.797066015381},{"$f":"+ITCn!V11","v":-14288.721810058762},{"$f":"+ITCn!W11","v":-48434.055811700731},{"$f":"+ITCn!X11","v":-3968.8830790585052},{"$f":"+ITCn!Y11","v":-2938.6615155346817},{"$f":"+ITCn!T11","v":-2867.6793533236992},{"$f":"+ITCn!AH11","v":41124.90344115856},null,"NPV",416352,407633,398754,389721,380538,null,"NPV",327150,340148,353670,367741,382387]
[null,null,null,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,{"$f":"+ITCn!M12","v":19591.076770231211},{"$f":"+ITCn!N12","v":71050.305086705208},{"$f":"+ITCn!P12","v":370511.90612500004},{"$f":"+ITCn!Q12*100","v":12.179825549555703},{"$f":"+ITCn!S12","v":-27631.08090398389},{"$f":"+ITCn!V12","v":-15576.437972090253},{"$f":"+ITCn!W12","v":-49402.73692793474},{"$f":"+ITCn!X12","v":-4275.0331215761398},{"$f":"+ITCn!Y12","v":-2775.4025424494216},{"$f":"+ITCn!T12","v":-2896.356146856936},{"$f":"+ITCn!AH12","v":30053.608820882157},null,"B/E ¢/kWh",2.65,2.84,3.03,3.23,3.43,null,"B/E ¢/kWh",3.77,3.67,3.58,3.48,3.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"+ITCn!M13","v":19591.076770231211},{"$f":"+ITCn!N13","v":42630.183052023116},{"$f":"+ITCn!P13","v":368659.34659437503},{"$f":"+ITCn!Q13*100","v":12.423422060546818},{"$f":"+ITCn!S13","v":-26226.431677972399},{"$f":"+ITCn!V13","v":-16981.087198101741},{"$f":"+ITCn!W13","v":-50390.791666493431},{"$f":"+ITCn!X13","v":-4590.6850734200852},{"$f":"+ITCn!Y13","v":-2612.1435693641615},{"$f":"+ITCn!T13","v":-2925.3197083255054},{"$f":"+ITCn!AH13","v":23508.754349047584}]
[null,null,null,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,{"$f":"+ITCn!M14","v":19591.076770231211},{"$f":"+ITCn!N14","v":42630.183052023116},{"$f":"+ITCn!P14","v":366816.04986140312},{"$f":"+ITCn!Q14*100","v":12.671890501757755},{"$f":"+ITCn!S14","v":-24694.148482068413},{"$f":"+ITCn!V14","v":-18513.370394005728},{"$f":"+ITCn!W14","v":-51398.607499823309},{"$f":"+ITCn!X14","v":-4916.079318513177},{"$f":"+ITCn!Y14","v":-2448.8845962789014},{"$f":"+ITCn!T14","v":-2954.5729054087606},{"$f":"+ITCn!AH14","v":23761.491178852117},null,"Tracker","Yes > 500 kW","No",null,null,null,null,"Mtly Base Fee",240,270,300,330,360]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"+ITCn!M15","v":0},{"$f":"+ITCn!N15","v":21315.091526011558},{"$f":"+ITCn!P15","v":364981.96961209615},{"$f":"+ITCn!Q15*100","v":12.92532831179291},{"$f":"+ITCn!S15","v":-23476.141685780982},{"$f":"+ITCn!V15","v":-7786.1374594660874},{"$f":"+ITCn!W15","v":-52426.579649819774},{"$f":"+ITCn!X15","v":-5251.4617986081139},{"$f":"+ITCn!Y15","v":-2285.6256231936418},{"$f":"+ITCn!T15","v":-2984.1186344628481},{"$f":"+ITCn!AH15","v":11335.700756685073},null,"NPV",395265,382387,null,null,null,null,"Elec. Rate ¢/kWh",11.86,11.78,11.71,11.63,11.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"+ITCn!M16","v":0},{"$f":"+ITCn!N16","v":0},{"$f":"+ITCn!P16","v":363157.05976403569},{"$f":"+ITCn!Q16*100","v":13.183834878028769},{"$f":"+ITCn!S16","v":-22694.890824003804},{"$f":"+ITCn!V16","v":-8567.3883212432665},{"$f":"+ITCn!W16","v":-53475.111242816172},{"$f":"+ITCn!X16","v":-5597.0841356214514},{"$f":"+ITCn!Y16","v":-2122.3666501083812},{"$f":"+ITCn!T16","v":-3013.9598208074767},{"$f":"+ITCn!AH16","v":6668.187136085784},null,"B/E ¢/kWh",3.11,3.39,null,null,null,null,"NPV",389482,385934,382387,378839,375291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"+ITCn!M17","v":0},{"$f":"+ITCn!N17","v":0},{"$f":"+ITCn!P17","v":361341.27446521545},{"$f":"+ITCn!Q17*100","v":13.447511575589344},{"$f":"+ITCn!S17","v":-21835.250271291286},{"$f":"+ITCn!V17","v":-9427.0288739557836},{"$f":"+ITCn!W17","v":-54544.613467672483},{"$f":"+ITCn!X17","v":-5953.2037565805731},{"$f":"+ITCn!Y17","v":-1959.1076770231214},{"$f":"+ITCn!T17","v":-3044.0994190155516},{"$f":"+ITCn!AH17","v":7105.2149073032997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"+ITCn!M18","v":0},{"$f":"+ITCn!N18","v":0},{"$f":"+ITCn!P18","v":359534.56809288939},{"$f":"+ITCn!Q18*100","v":13.71646180710113},{"$f":"+ITCn!S18","v":-20889.354508454169},{"$f":"+ITCn!V18","v":-10372.924636792903},{"$f":"+ITCn!W18","v":-55635.505737025938},{"$f":"+ITCn!X18","v":-6320.0840212387629},{"$f":"+ITCn!Y18","v":-1795.848703937861},{"$f":"+ITCn!T18","v":-3074.540413205707},{"$f":"+ITCn!AH18","v":7529.3907117510753},null,"Income Tax Credit Realized in Years 1-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+ITCn!M19","v":0},{"$f":"+ITCn!N19","v":0},{"$f":"+ITCn!P19","v":357736.89525242493},{"$f":"+ITCn!Q19*100","v":13.990791043243153},{"$f":"+ITCn!S19","v":-19848.548800382338},{"$f":"+ITCn!V19","v":-11413.730344864733},{"$f":"+ITCn!W19","v":-56748.21585176645},{"$f":"+ITCn!X19","v":-6697.9943524140399},{"$f":"+ITCn!Y19","v":-1632.589730852601},{"$f":"+ITCn!T19","v":-3105.285817337764},{"$f":"+ITCn!AH19","v":7938.755489727846},null,"Loan Length",5,10,15,20,25,null,"% Amt. Financed",0.30000000000000004,0.4,0.5,0.60000000000000009,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"+ITCn!M20","v":0},{"$f":"+ITCn!N20","v":0},{"$f":"+ITCn!P20","v":355948.2107761628},{"$f":"+ITCn!Q20*100","v":14.270606864108014},{"$f":"+ITCn!S20","v":-18703.310007150267},{"$f":"+ITCn!V20","v":-12558.969138096803},{"$f":"+ITCn!W20","v":-57883.180168801788},{"$f":"+ITCn!X20","v":-7087.2103691090306},{"$f":"+ITCn!Y20","v":-1469.3307577673411},{"$f":"+ITCn!T20","v":-3136.3386755111414},{"$f":"+ITCn!AH20","v":8331.1435349438398},null,"NPV",397884,388906,380707,373413,367083,null,"NPV",391869,388513,385158,381802,378447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"+ITCn!M21","v":0},{"$f":"+ITCn!N21","v":0},{"$f":"+ITCn!P21","v":354168.46972228197},{"$f":"+ITCn!Q21*100","v":14.556019001390174},{"$f":"+ITCn!S21","v":-17443.15944941224},{"$f":"+ITCn!V21","v":-13819.119695834828},{"$f":"+ITCn!W21","v":-59040.843772177817},{"$f":"+ITCn!X21","v":-7488.0140224696443},{"$f":"+ITCn!Y21","v":-1306.071784682081},{"$f":"+ITCn!T21","v":-3167.7020622662531},{"$f":"+ITCn!AH21","v":-5681.5565993831406},null,"B/E ¢/kWh",3.05,3.24,3.42,3.58,3.72,null,"B/E ¢/kWh",3.18,3.25,3.33,3.4,3.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+ITCn!M22","v":0},{"$f":"+ITCn!N22","v":0},{"$f":"+ITCn!P22","v":352397.62737367052},{"$f":"+ITCn!Q22*100","v":14.847139381417978},{"$f":"+ITCn!S22","v":-16056.567030825103},{"$f":"+ITCn!V22","v":-15205.712114421967},{"$f":"+ITCn!W22","v":-60221.660647621378},{"$f":"+ITCn!X22","v":-7900.693734642562},{"$f":"+ITCn!Y22","v":-1142.8128115968209},{"$f":"+ITCn!T22","v":-3199.3790828889155},{"$f":"+ITCn!AH22","v":9055.165956205703}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"+ITCn!M23","v":0},{"$f":"+ITCn!N23","v":0},{"$f":"+ITCn!P23","v":350635.63923680224},{"$f":"+ITCn!Q23*100","v":15.144082169046339},{"$f":"+ITCn!S23","v":-14530.84574024022},{"$f":"+ITCn!V23","v":-16731.43340500685},{"$f":"+ITCn!W23","v":-61426.093860573805},{"$f":"+ITCn!X23","v":-8325.5445405915889},{"$f":"+ITCn!Y23","v":-979.55383851156091},{"$f":"+ITCn!T23","v":-3231.3728737178049},{"$f":"+ITCn!AH23","v":9381.237014302751},null,"Interest Rate",7.6999999999999999E-2,8.199999999999999E-2,8.6999999999999994E-2,9.1999999999999998E-2,9.7000000000000003E-2,null,"Elec. Inflation Rate",0.01,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"+ITCn!M24","v":0},{"$f":"+ITCn!N24","v":0},{"$f":"+ITCn!P24","v":348882.46104061819},{"$f":"+ITCn!Q24*100","v":15.446963812427267},{"$f":"+ITCn!S24","v":-12852.03556838314},{"$f":"+ITCn!V24","v":-18410.24357686393},{"$f":"+ITCn!W24","v":-62654.615737785287},{"$f":"+ITCn!X24","v":-8762.8682329353396},{"$f":"+ITCn!Y24","v":-816.29486542630048},{"$f":"+ITCn!T24","v":-3263.6866024549831},{"$f":"+ITCn!AH24","v":9679.1515792610662},null,"NPV",407379,398660,389781,380748,371565,null,"NPV",318177,331175,344697,358768,373413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"+ITCn!M25","v":0},{"$f":"+ITCn!N25","v":0},{"$f":"+ITCn!P25","v":347138.0487354151},{"$f":"+ITCn!Q25*100","v":15.755903088675813},{"$f":"+ITCn!S25","v":-11004.77577688454},{"$f":"+ITCn!V25","v":-20257.50336836253},{"$f":"+ITCn!W25","v":-63907.708052540969},{"$f":"+ITCn!X25","v":-9212.9735098687524},{"$f":"+ITCn!Y25","v":-653.03589234104061},{"$f":"+ITCn!T25","v":-3296.3234684795329},{"$f":"+ITCn!AH25","v":9945.3521794124754},null,"B/E ¢/kWh",2.84,3.03,3.22,3.42,3.62,null,"B/E ¢/kWh",3.99,3.89,3.78,3.68,3.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"+ITCn!M26","v":0},{"$f":"+ITCn!N26","v":0},{"$f":"+ITCn!P26","v":345402.35849173804},{"$f":"+ITCn!Q26*100","v":16.071021150449329},{"$f":"+ITCn!S26","v":-8972.1643509526111},{"$f":"+ITCn!V26","v":-22290.114794294459},{"$f":"+ITCn!W26","v":-65185.862213591798},{"$f":"+ITCn!X26","v":-9676.1761262337604},{"$f":"+ITCn!Y26","v":-489.77691925578063},{"$f":"+ITCn!T26","v":-3329.2867031643282},{"$f":"+ITCn!AH26","v":10175.913372334384}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"+ITCn!M27","v":0},{"$f":"+ITCn!N27","v":0},{"$f":"+ITCn!P27","v":343675.34669927933},{"$f":"+ITCn!Q27*100","v":16.392441573458317},{"$f":"+ITCn!S27","v":-6735.6033497101598},{"$f":"+ITCn!V27","v":-24526.67579553691},{"$f":"+ITCn!W27","v":-66489.579457863641},{"$f":"+ITCn!X27","v":-10152.799047803972},{"$f":"+ITCn!Y27","v":-326.5179461705203},{"$f":"+ITCn!T27","v":-3362.5795701959714},{"$f":"+ITCn!AH27","v":10366.504657890182},null,"Tracker","Yes","No",null,null,null,null,"Mtly Base Fee",240,270,300,330,360]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"+ITCn!M28","v":0},{"$f":"+ITCn!N28","v":0},{"$f":"+ITCn!P28","v":341956.96996578295},{"$f":"+ITCn!Q28*100","v":16.720290404927482},{"$f":"+ITCn!S28","v":-4274.6287391865626},{"$f":"+ITCn!V28","v":-26987.650406060508},{"$f":"+ITCn!W28","v":-67819.371047020904},{"$f":"+ITCn!X28","v":-10643.172608851346},{"$f":"+ITCn!Y28","v":-163.25897308526035},{"$f":"+ITCn!T28","v":-3396.2053658979312},{"$f":"+ITCn!AH28","v":10512.349667539347},null,"NPV",386900,373413,null,null,null,null,"Elec. Rate ¢/kWh",11.86,11.78,11.71,11.63,11.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+ITCn!M29","v":0},{"$f":"+ITCn!N29","v":0},{"$f":"+ITCn!P29","v":340247.18511595402},{"$f":"+ITCn!Q29*100","v":17.054696213026034},{"$f":"+ITCn!S29","v":-1566.7231509744233},{"$f":"+ITCn!V29","v":-29695.555994272647},{"$f":"+ITCn!W29","v":-69175.758467961321},{"$f":"+ITCn!X29","v":-11147.634673063032},{"$f":"+ITCn!Y29","v":0},{"$f":"+ITCn!T29","v":-3430.1674195569103},{"$f":"+ITCn!AH29","v":10608.181256246236},null,"B/E ¢/kWh",3.29,3.58,null,null,null,null,"NPV",380509,376961,373413,369865,366317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"+ITCn!M30","v":0},{"$f":"+ITCn!N30","v":0},{"$f":"+ITCn!P30","v":338545.94919037423},{"$f":"+ITCn!Q30*100","v":17.395790137286554},{"$f":"+ITCn!S30","v":0},{"$f":"+ITCn!V30","v":0},{"$f":"+ITCn!W30","v":-70559.273637320555},{"$f":"+ITCn!X30","v":-11666.530797878288},{"$f":"+ITCn!Y30","v":0},{"$f":"+ITCn!T30","v":-3464.4690937524792},{"$f":"+ITCn!AH30","v":42125.48804672424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"+ITCn!M31","v":0},{"$f":"+ITCn!N31","v":0},{"$f":"+ITCn!P31","v":336853.2194444224},{"$f":"+ITCn!Q31*100","v":17.743705940032285},{"$f":"+ITCn!S31","v":0},{"$f":"+ITCn!V31","v":0},{"$f":"+ITCn!W31","v":-71970.459110066964},{"$f":"+ITCn!X31","v":-12200.214402316989},{"$f":"+ITCn!Y31","v":0},{"$f":"+ITCn!T31","v":-3499.1137846900042},{"$f":"+ITCn!AH31","v":42766.059501525582}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"+ITCn!M32","v":0},{"$f":"+ITCn!N32","v":0},{"$f":"+ITCn!P32","v":335168.95334720029},{"$f":"+ITCn!Q32*100","v":18.098580058832933},{"$f":"+ITCn!S32","v":0},{"$f":"+ITCn!V32","v":0},{"$f":"+ITCn!W32","v":-73409.868292268307},{"$f":"+ITCn!X32","v":-12749.046938372856},{"$f":"+ITCn!Y32","v":0},{"$f":"+ITCn!T32","v":-3534.1049225369043},{"$f":"+ITCn!AH32","v":43416.304487832494},null,{"$f":"CONCATENATE(\"NOTE:  Sensitivity analyses are in comparison to a loan length of \",D13,\" years @\",ROUND($D$14*100,2),\"%, with \",ROUND(D12*100,1),\"% of net purchase cost financed, \",IF(D9=\"Yes\",\"with tracker technology\",\" without tracker technology\"), \", expected electricity inflation of \",ROUND(J7*100,2),\"%, \", \"O&M inflation of \",ROUND(J8*100,2),\"%\",\", a base fee of \",TEXT(J9,\"$#,##0.00\"),\"/month\", \", and Fed. and State Income tax rates of \",ROUND(J10*100,2),\" and \",ROUND(J11*100,2),\"%, respectively.  Install Year is \",'Monthly Cost & Use'!H38,\" and you are using\",'Monthly Cost & Use'!H36,\".  The remainder of the purchase price is financed with \",ROUND(D10*100,0),\"% REAP or other grant and a 1-year note of \",TEXT(F12,\"$#,#\"),\" @ \",ROUND(G12*100,1),\"% interest.\")","v":"NOTE:  Sensitivity analyses are in comparison to a loan length of 20 years @9.6%, with 85% of net purchase cost financed,  without tracker technology, expected electricity inflation of 2%, O&M inflation of 1%, a base fee of $300.00/month, and Fed. and State Income tax rates of 20 and 5%, respectively.  Install Year is 2025 and you are using  30% Federal Income Tax Credit (2023 trough 2033).  The remainder of the purchase price is financed with 25% REAP or other grant and a 1-year note of $48,978 @ 8.1% interest."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"+ITCn!M33","v":0},{"$f":"+ITCn!N33","v":0},{"$f":"+ITCn!P33","v":333493.10858046426},{"$f":"+ITCn!Q33*100","v":18.460551660009592},{"$f":"+ITCn!S33","v":0},{"$f":"+ITCn!V33","v":0},{"$f":"+ITCn!W33","v":-74878.065658113657},{"$f":"+ITCn!X33","v":-13313.398066045171},{"$f":"+ITCn!Y33","v":0},{"$f":"+ITCn!T33","v":-3569.4459717622735},{"$f":"+ITCn!AH33","v":31745.752824496314}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"+ITCn!M34","v":0},{"$f":"+ITCn!N34","v":0},{"$f":"+ITCn!P34","v":331825.64303756197},{"$f":"+ITCn!Q34*100","v":18.829762693209783},{"$f":"+ITCn!S34","v":0},{"$f":"+ITCn!V34","v":0},{"$f":"+ITCn!W34","v":-76375.626971275939},{"$f":"+ITCn!X34","v":-13893.645832085625},{"$f":"+ITCn!Y34","v":0},{"$f":"+ITCn!T34","v":-3605.1404314798965},{"$f":"+ITCn!AH34","v":44746.398937859922}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"+ITCn!M35","v":0},{"$f":"+ITCn!N35","v":0},{"$f":"+ITCn!P35","v":330166.51482237416},{"$f":"+ITCn!Q35*100","v":19.206357947073979},{"$f":"+ITCn!S35","v":0},{"$f":"+ITCn!V35","v":0},{"$f":"+ITCn!W35","v":-77903.139510701469},{"$f":"+ITCn!X35","v":-14490.176852537224},{"$f":"+ITCn!Y35","v":0},{"$f":"+ITCn!T35","v":-3641.1918357946956},{"$f":"+ITCn!AH35","v":45426.545825000852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"+ITCn!M36","v":0},{"$f":"+ITCn!N36","v":0},{"$f":"+ITCn!P36","v":328515.68224826228},{"$f":"+ITCn!Q36*100","v":19.590485106015461},{"$f":"+ITCn!S36","v":0},{"$f":"+ITCn!V36","v":0},{"$f":"+ITCn!W36","v":-79461.202300915495},{"$f":"+ITCn!X36","v":-15103.386499144603},{"$f":"+ITCn!Y36","v":0},{"$f":"+ITCn!T36","v":-3677.6037541526425},{"$f":"+ITCn!AH36","v":46116.961156189871},null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in information provided on the download site. Changes in parameter values and its implications on profitability differences are estimates. The user should use their own reasonable judgment to determine whether results are appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability. Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"+ITCn!M37","v":0},{"$f":"+ITCn!N37","v":0},{"$f":"+ITCn!P37","v":326873.10383702099},{"$f":"+ITCn!Q37*100","v":19.982294808135769},{"$f":"+ITCn!S37","v":0},{"$f":"+ITCn!V37","v":0},{"$f":"+ITCn!W37","v":-81050.426346933789},{"$f":"+ITCn!X37","v":-15733.679089716497},{"$f":"+ITCn!Y37","v":0},{"$f":"+ITCn!T37","v":-3714.3797916941689},{"$f":"+ITCn!AH37","v":46817.799273797573}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"+ITCn!M38","v":0},{"$f":"+ITCn!N38","v":0},{"$f":"+ITCn!P38","v":325238.7383178359},{"$f":"+ITCn!Q38*100","v":20.381940704298486},{"$f":"+ITCn!S38","v":0},{"$f":"+ITCn!V38","v":0},{"$f":"+ITCn!W38","v":-82671.43487387248},{"$f":"+ITCn!X38","v":-16381.468082522653},{"$f":"+ITCn!Y38","v":0},{"$f":"+ITCn!T38","v":-3751.5235896111108},{"$f":"+ITCn!AH38","v":47529.216833321421}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"+ITCn!M39","v":0},{"$f":"+ITCn!N39","v":0},{"$f":"+ITCn!P39","v":323612.54462624667},{"$f":"+ITCn!Q39*100","v":20.789579518384453},{"$f":"+ITCn!S39","v":0},{"$f":"+ITCn!V39","v":0},{"$f":"+ITCn!W39","v":-84324.86357134991},{"$f":"+ITCn!X39","v":-17047.176274808982},{"$f":"+ITCn!Y39","v":0},{"$f":"+ITCn!T39","v":-3789.0388255072221},{"$f":"+ITCn!AH39","v":48251.372837985618}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in information provided on the download site. Changes in parameter values and its implications on profitability differences are estimates. The user should use their own reasonable judgment to determine whether results are appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability. Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]

{"sheet":"ITC1","index":3,"n_rows":42,"n_cols":35,"rows_kept":42,"cut":false,"hidden":false,"merged":[[11,5,11,6],[13,5,13,6]]}
[null,null,null,null,null,"Discount Rate",{"$f":"+'Farmer Input'!J14","v":0.06}]
[null,null,"Temp",null,null,"System Size (kW DC)",{"$f":"+'Farmer Input'!D7","v":270.40823699421964},null,{"$f":"+'Farmer Input'!D3","v":1384},"kWh/kw",null,null,"Second Loan",{"$f":"+(N5-'Farmer Input'!F10)*(1-G3)","v":48977.691925578038},null,null,null,null,null,null,null,null,null,null,null,null,null,"(Dep. + Int. + "]
[null,null,{"$f":"+'Farmer Input'!D12","v":0.85},null,null,"Amount Financed (%)",{"$f":"+'Farmer Input'!D12","v":0.85},{"$f":"+AH10","v":96009.559826047611},{"$f":"+I2*1.18","v":1633.12},"with tracking","18% increase ih kWh /w tracking",null,"Equity Amount",{"$f":"N5*(1-G3)","v":65303.589234104053},null,null,null,null,null,"Degradation rate",5.0000000000000001E-3,null,null,null,null,null,"(Dep. + Int. + ","Insc. + O&M +"]
[null,null,null,null,null,"Loan Term (years)",{"$f":"+'Farmer Input'!D13","v":20},null,null,null,null,null,"Monthly Loan Payment",{"$f":"PMT(G5/12,G4*12,N5*G3)","v":-3473.5865716941189},null,null,null,null,null,"property tax",7.4999999999999997E-3,{"$f":"+'Farmer Input'!J4","v":20},"Year Useful life, SLN for BV for Prop. Tax",null,null,null,"Insc. + O&M +","Prop. Tax +"]
[null,null,null,null,null,"Debt Financing Rate",{"$f":"+'Farmer Input'!D14","v":9.6000000000000002E-2},null,null,null,null,null,"Purchase Price",{"$f":"VLOOKUP(G2,F16:G23,2,TRUE)*G2*1000*(IF(G10='Farmer Input'!A3,1.1,1))","v":435357.26156069362},"10% increase in cost per kW with tracking",null,null,null,null,"insurance at ",5.4999999999999997E-3,null,null,null,null,"Fin. + Insc. + ","Prop. Tax +","Rem. Elec. Bill"]
[null,null,null,null,null,"Electric Inflation Rate",{"$f":"+'Farmer Input'!J7","v":0.02},null,null,null,null,null,"Bonus Depreciation",{"$f":"+'Farmer Input'!J3","v":148021.46893063583},null,null,null,null,null,"maintenance",{"$f":"IF('Farmer Input'!D9='Farmer Input'!A2,0.005,0.005*1.1)","v":5.0000000000000001E-3},"increase of 10% with tracking",null,null,null,"O&M + Prop.","Rem. Elec. Bill)","- State Tax)"]
[null,null,null,null,null,"O&M Inflation Rate",{"$f":"+'Farmer Input'!J8","v":0.01},null,null,null,null,null,null,{"$f":"SUM(N10:N39)/N5","v":0.85},null,null,null,null,null,null,null,null,null,null,null,"Tax + Rem. Electric","* State T Rate","* Fed T Rate"]
[null,null,null,null,null,"Federal Tax Rate",{"$f":"+'Farmer Input'!J10","v":0.2},null,"Year","Annual Net After Tax Cash","Discounted Annual Value","Discounted Payback","Income Tax Credit on Initial Cost less Grants Awarded (ITC)","Depreciation","Panel Output (Degredation)","kWh Annual","Electric Rate","Solar Value (SP)","Interest Expense (I)","Maintenance & Insurance (M&I)","Inverter Replacement (IV)","Debt Service [principal (P) only]","Est. Electric Bill Without System","Remaining Electricity Bill (REB)","Property Taxes (PT)","Pre-Tax Cashflow","State Tax Savings","Federal Tax Savings","After-Tax Solar Savings","Est. Yearly After Tax Net Cashflow with Solar (CFAT, S+)","Income Tax Savings (ITS)","Payback","Est. After Tax Electric Bill without Solar (CFAT,S-)","Difference in After Tax Cashflow","Neg Cashflow Years"]
[null,null,null,null,null,"State Tax Rate",{"$f":"+'Farmer Input'!J11","v":0.05},null,0,{"$f":"-'Farmer Input'!F12","v":-48977.691925578038},{"$f":"J9","v":-48977.691925578038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Farmer Input'!F10","v":108839.3153901734},null,null,null,{"$f":"+AD9-AG9","v":108839.3153901734},{"$f":"NPV(G1,AI10:AI39)","v":-2823.5595673221469}]
[null,null,"Temp Discount",null,null,"Tracker?",{"$f":"+'Farmer Input'!D9","v":"No"},null,1,{"$f":"N10+R10+T10+U10+V10+S10","v":149193.82744743419},{"$f":"+J10*(1+$G$1)^-I10","v":140748.89381833412},{"$f":"IF(+K10+$J$9>0,I10+(K10+$J$9)/$J$9,\"na\")","v":-0.87373472053773171},{"$f":"(N5-'Farmer Input'!F10)*VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)","v":97955.383851156061},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)*0.2,IF(I10<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)/'ITC1'!$V$4,0))+N6","v":192427.90960982657},1,{"$f":"IF(G10=\"No\",G2*$I$2,G2*$I$3)","v":374245},{"$f":"G11/100","v":0.11706868079157731},{"$f":"P10*Q10*$G$13","v":43812.36844284385},{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I10*12-11,I10*12,0),0)-$N$2*'Farmer Input'!G12","v":-30402.329463890874},{"$f":"-$G$2*1000*SUM($U$5:$U$6)","v":-2839.2864884393061},null,{"$f":"IF(I10<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I10*12-11,I10*12,0),0),0)-$N$2","v":-53804.834652906058},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I9-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I10","v":-47484.36844284385},{"$f":"W10+R10","v":-3672},{"$f":"-IF(($N$5-SLN($N$5,0,$V$4)*I10)*$U$4<0,0,($N$5-SLN($N$5,0,$V$4)*I10)*$U$4)","v":-3101.9204886199423},{"$f":"+Y10+V10+U10+T10+S10+X10","v":-93820.371093856185},{"$f":"(+Y10+U10+T10+S10+X10-N10)*-$G$9","v":11622.172302538835},{"$f":"(AA10+Y10+U10+T10+S10+X10-N10)*-$G$8","v":44164.254749647574},{"$f":"+R10*(1-($G$9+(1-$G$9)*$G$8))","v":33297.400016561325},{"$f":"+Z10+AA10+AB10+M10","v":59921.439809486285},{"$f":"+AA10+AB10","v":55786.427052186409},{"$f":"IF(+AD10-$N$5>0,I10+(AD10-$N$5)/$N$5,\"na\")","v":"na"},{"$f":"+W10*(1-($G$9+(1-$G$9)*$G$8))","v":-36088.120016561326},{"$f":"+AD10-AG10","v":96009.559826047611},{"$f":"IF(AH10<0,AH10,0)","v":0}]
[null,null,{"$f":"+'Farmer Input'!C69","v":1},null,null,"Electric Rate (¢/kWh)",{"$f":"+'Farmer Input'!J6","v":11.706868079157731},null,2,{"$f":"N11+R11+T11+U11+V11+S11","v":81385.519320776672},{"$f":"+J11*(1+$G$1)^-I11","v":72432.822464201367},{"$f":"IF(OR(L10<>\"na\",L10=\"see above\"),\"see above\",IF(SUM($K$10:K11)+$J$9>0,I11+(SUM($K$10:K11)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)*0.32,IF(I11<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)/'ITC1'!$V$4,0))","v":71050.305086705208},{"$f":"O10*(1-$U$3)","v":0.995},{"$f":"P$10*O11","v":372373.77500000002},{"$f":"Q10*(1+G$6)","v":0.11941005440740886},{"$f":"P11*Q11*$G$13","v":44465.172732642226},{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I11*12-11,I11*12,0),0)","v":-25950.787222277562},{"$f":"T10*(1+G$7)","v":-2867.6793533236992},null,{"$f":"IF(I11<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I11*12-11,I11*12,0),0),0)","v":-5311.4919229695079},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I10-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I11","v":-48434.055811700731},{"$f":"W11+R11","v":-3968.8830790585052},-2938.6615155346817,{"$f":"+Y11+V11+U11+T11+S11+X11","v":-41037.503093163956},{"$f":"(+Y11+U11+T11+S11+X11-N11)*-$G$9","v":5338.8158128449832},{"$f":"(AA11+Y11+U11+T11+S11+X11-N11)*-$G$8","v":20287.500088810935},{"$f":"+R11*(1-($G$9+(1-$G$9)*$G$8))","v":33793.531276808091},{"$f":"+Z11+AA11+AB11+M11","v":-15411.187191508041},{"$f":"+AA11+AB11","v":25626.315901655918},{"$f":"IF(OR(AF10<>\"na\",AF10=\"see above\"),\"see above\",IF(SUM($AD$10:AD11)-$N$5>0,I10+(SUM($AD$9:AD10)-$N$5)/-$N$5,\"na\"))","v":"na"},{"$f":"+W11*(1-($G$9+(1-$G$9)*$G$8))","v":-36809.882416892557},{"$f":"+AD11-AG11","v":21398.695225384516},{"$f":"IF(AH11<0,AH11,0)","v":0}]
[null,null,null,null,null,"*Tracker not applicable for all projects",null,null,3,{"$f":"N12+R12+T12+U12+V12+S12","v":53599.251566277708},45002.965171146061,{"$f":"IF(OR(L11<>\"na\",L11=\"see above\"),\"see above\",IF(SUM($K$10:K12)+$J$9>0,I12+(SUM($K$10:K12)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)*0.192,IF(I12<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)/'ITC1'!$V$4,0))","v":42630.183052023123},{"$f":"O11*(1-$U$3)","v":0.99002500000000004},{"$f":"P$10*O12","v":370511.90612500004},0.12179825549555703,45127.703806358601,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I12*12-11,I12*12,0),0)","v":-25417.839061042941},-2896.356146856936,null,{"$f":"IF(I12<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I12*12-11,I12*12,0),0),0)","v":-5844.4400842041305},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I11-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I12","v":-49402.73692793474},-4275.0331215761398,-2775.4025424494216,-41209.070956129566,3899.7406961974284,14819.014645550225,34297.054892832537,{"$f":"+Z12+AA12+AB12+M12","v":-22490.315614381914},18718.755341747652,{"$f":"IF(OR(AF11<>\"na\",AF11=\"see above\"),\"see above\",IF(SUM($AD$10:AD12)-$N$5>0,I11+(SUM($AD$9:AD11)-$N$5)/-$N$5,\"na\"))","v":"na"},-37546.080065230402,15055.764450848488,0]
[null,null,null,null,null,"Discount Factor",{"$f":"+'Farmer Input'!C69","v":1},null,4,37190.617570714632,29458.452509671642,{"$f":"IF(OR(L12<>\"na\",L12=\"see above\"),\"see above\",IF(SUM($K$10:K13)+$J$9>0,I13+(SUM($K$10:K13)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)*0.1152,IF(I13<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)/'ITC1'!$V$4,0))","v":25578.109831213871},0.98507487500000002,368659.34659437503,0.12423422060546818,45800.106593073346,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I13*12-11,I13*12,0),0)","v":-24831.415577491614},-2925.3197083255054,null,{"$f":"IF(I13<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I13*12-11,I13*12,0),0),0)","v":-6430.8635677554566},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I12-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I13","v":-50390.791666493431},-4590.6850734200852,-2612.1435693641615,-41390.427496356824,3026.8836879907622,11502.158014364897,34808.081010735747,-26861.385794001166,14529.041702355658,{"$f":"IF(OR(AF12<>\"na\",AF12=\"see above\"),\"see above\",IF(SUM($AD$10:AD13)-$N$5>0,I12+(SUM($AD$9:AD12)-$N$5)/-$N$5,\"na\"))","v":"na"},-38297.001666535005,11435.615872533839,0]
[null,null,null,null,null,"Purchase Price Lookup Table",null,null,5,37843.785961868169,28279.07835219974,{"$f":"IF(OR(L13<>\"na\",L13=\"see above\"),\"see above\",IF(SUM($K$10:K14)+$J$9>0,I14+(SUM($K$10:K14)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)*0.1152,IF(I14<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5-N6)/'ITC1'!$V$4,0))","v":25578.109831213871},0.98014950062500006,366816.04986140312,0.12671890501757754,46482.528181310132,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I14*12-11,I14*12,0),0)","v":-24186.151127636276},-2954.5729054087606,null,{"$f":"IF(I14<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I14*12-11,I14*12,0),0),0)","v":-7076.1280176107948},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I13-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I14","v":-51398.607499823309},-4916.079318513177,-2448.8845962789014,-41581.81596544791,3004.1898889525492,11415.921578019688,35326.721417795699,-27161.704498475672,14420.111466972237,{"$f":"IF(OR(AF13<>\"na\",AF13=\"see above\"),\"see above\",IF(SUM($AD$10:AD14)-$N$5>0,I13+(SUM($AD$9:AD13)-$N$5)/-$N$5,\"na\"))","v":"na"},-39062.941699865718,11901.237201390046,0]
[null,null,null,null,null,"System Size (kW)","Est. Cost ($/kW)",null,6,25717.774987108671,18130.016553818117,{"$f":"IF(OR(L14<>\"na\",L14=\"see above\"),\"see above\",IF(SUM($K$10:K15)+$J$9>0,I15+(SUM($K$10:K15)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-N6)*0.0576,IF(I15<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-N6)/'ITC1'!$V$4,0))","v":12789.054915606936},0.97524875312187509,364981.96961209615,0.12925328311792911,47175.11785121166,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I15*12-11,I15*12,0),0)","v":-23476.141685780982},-2984.1186344628481,null,{"$f":"IF(I15<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I15*12-11,I15*12,0),0),0)","v":-7786.1374594660874},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I14-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I15","v":-52426.579649819774},-5251.4617986081139,-2285.6256231936418,-41783.48520151167,2339.3201328826262,8889.4165049539788,35853.089566920862,-30554.748563675064,11228.736637836606,{"$f":"IF(OR(AF14<>\"na\",AF14=\"see above\"),\"see above\",IF(SUM($AD$10:AD15)-$N$5>0,I14+(SUM($AD$9:AD14)-$N$5)/-$N$5,\"na\"))","v":"na"},-39844.200533863026,9289.4519701879617,0]
[null,null,null,null,null,1,1.7,null,7,13601.788141140172,9045.9659612492014,{"$f":"IF(OR(L15<>\"na\",L15=\"see above\"),\"see above\",IF(SUM($K$10:K16)+$J$9>0,I16+(SUM($K$10:K16)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I16<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.97037250935626573,363157.05976403569,0.13183834878028769,47878.027107194721,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I16*12-11,I16*12,0),0)","v":-22694.890824003804},-3013.9598208074767,null,{"$f":"IF(I16<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I16*12-11,I16*12,0),0),0)","v":-8567.3883212432665},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I15-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I16","v":-53475.111242816172},-5597.0841356214514,-2122.3666501083812,-41995.689751784375,1671.4150715270557,6351.3772718028122,36387.300601467985,-33972.897408454504,8022.7923433298674,{"$f":"IF(OR(AF15<>\"na\",AF15=\"see above\"),\"see above\",IF(SUM($AD$10:AD16)-$N$5>0,I15+(SUM($AD$9:AD15)-$N$5)/-$N$5,\"na\"))","v":"na"},-40641.084544540288,6668.187136085784,0]
[null,null,null,null,null,200,1.61,null,8,14285.031146829289,8962.605266524015,{"$f":"IF(OR(L16<>\"na\",L16=\"see above\"),\"see above\",IF(SUM($K$10:K17)+$J$9>0,I17+(SUM($K$10:K17)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I17<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.96552064680948435,361341.27446521545,0.13447511575589344,48591.40971109191,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I17*12-11,I17*12,0),0)","v":-21835.250271291286},-3044.0994190155516,null,{"$f":"IF(I17<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I17*12-11,I17*12,0),0),0)","v":-9427.0288739557836},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I16-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I17","v":-54544.613467672483},-5953.2037565805731,-1959.1076770231214,-42218.68999786632,1639.5830561955268,6230.4156135430021,36929.471380429852,-34348.691328127788,7869.9986697385284,{"$f":"IF(OR(AF16<>\"na\",AF16=\"see above\"),\"see above\",IF(SUM($AD$10:AD17)-$N$5>0,I16+(SUM($AD$9:AD16)-$N$5)/-$N$5,\"na\"))","v":"na"},-41453.906235431088,7105.2149073032997,0]
[null,null,null,null,null,500,1.51,null,9,14978.602157334397,8865.8116027537471,{"$f":"IF(OR(L17<>\"na\",L17=\"see above\"),\"see above\",IF(SUM($K$10:K18)+$J$9>0,I18+(SUM($K$10:K18)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I18<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.96069304357543694,359534.56809288939,0.1371646180710113,49315.421715787175,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I18*12-11,I18*12,0),0)","v":-20889.354508454169},-3074.540413205707,null,{"$f":"IF(I18<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I18*12-11,I18*12,0),0),0)","v":-10372.924636792903},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I17-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I18","v":-55635.505737025938},-6320.0840212387629,-1795.848703937861,-42452.752283629401,1603.9913823418251,6095.1672528989357,37479.720503998251,-34753.59364838864,7699.1586352407612,{"$f":"IF(OR(AF17<>\"na\",AF17=\"see above\"),\"see above\",IF(SUM($AD$10:AD18)-$N$5>0,I17+(SUM($AD$9:AD17)-$N$5)/-$N$5,\"na\"))","v":"na"},-42282.984360139715,7529.3907117510753,0]
[null,null,null,null,null,1000,1.35,null,10,15682.656536767583,8757.1134982847489,{"$f":"IF(OR(L18<>\"na\",L18=\"see above\"),\"see above\",IF(SUM($K$10:K19)+$J$9>0,I19+(SUM($K$10:K19)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I19<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.95588957835755972,357736.89525242493,0.13990791043243153,50050.22149935241,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I19*12-11,I19*12,0),0)","v":-19848.548800382338},-3105.285817337764,null,{"$f":"IF(I19<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I19*12-11,I19*12,0),0),0)","v":-11413.730344864733},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I18-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I19","v":-56748.21585176645},-6697.9943524140399,-1632.589730852601,-42698.149045851475,1564.2209350493372,5944.0395531874819,38038.168339507829,-35189.888557614657,7508.2604882368196,{"$f":"IF(OR(AF18<>\"na\",AF18=\"see above\"),\"see above\",IF(SUM($AD$10:AD19)-$N$5>0,I18+(SUM($AD$9:AD18)-$N$5)/-$N$5,\"na\"))","v":"na"},-43128.644047342503,7938.755489727846,0]
[null,null,null,null,null,2000,1.29,null,11,16397.351978934548,8637.9204719583231,{"$f":"IF(OR(L19<>\"na\",L19=\"see above\"),\"see above\",IF(SUM($K$10:K20)+$J$9>0,I20+(SUM($K$10:K20)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I20<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.95111013046577186,355948.2107761628,0.14270606864108015,50795.969799692757,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I20*12-11,I20*12,0),0)","v":-18703.310007150267},-3136.3386755111414,null,{"$f":"IF(I20<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I20*12-11,I20*12,0),0),0)","v":-12558.969138096803},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I19-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I20","v":-57883.180168801788},-7087.2103691090306,-1469.3307577673411,-42955.158947634583,1519.8094904768891,5775.2760638121781,38604.937047766492,-35660.073393345519,7295.0855542890677,{"$f":"IF(OR(AF19<>\"na\",AF19=\"see above\"),\"see above\",IF(SUM($AD$10:AD20)-$N$5>0,I19+(SUM($AD$9:AD19)-$N$5)/-$N$5,\"na\"))","v":"na"},-43991.216928289359,8331.1435349438398,0]
[null,null,null,null,null,5000,1.28,null,12,-1805.7280474005256,-897.39151850977896,{"$f":"IF(OR(L20<>\"na\",L20=\"see above\"),\"see above\",IF(SUM($K$10:K21)+$J$9>0,I21+(SUM($K$10:K21)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I21<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.94635457981344295,354168.46972228197,0.14556019001390175,51552.829749708173,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I21*12-11,I21*12,0),0)","v":-17443.15944941224},-3167.7020622662531,{"$f":"-G2*1000*0.07","v":-18928.576589595377},{"$f":"IF(I21<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I21*12-11,I21*12,0),0),0)","v":-13819.119695834828},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I20-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I21","v":-59040.843772177817},-7488.0140224696443,-1306.071784682081,-62152.643604260425,2416.6761954212798,9183.3695426008635,39180.150609778211,-50552.597866238284,11600.045738022143,{"$f":"IF(OR(AF20<>\"na\",AF20=\"see above\"),\"see above\",IF(SUM($AD$10:AD21)-$N$5>0,I20+(SUM($AD$9:AD20)-$N$5)/-$N$5,\"na\"))","v":"na"},-44871.041266855143,-5681.5565993831406,-5681.5565993831406]
[null,null,null,null,null,10000,1.26,null,13,17859.308684842832,8373.1408217278677,{"$f":"IF(OR(L21<>\"na\",L21=\"see above\"),\"see above\",IF(SUM($K$10:K22)+$J$9>0,I22+(SUM($K$10:K22)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I22<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.94162280691437572,352397.62737367052,0.14847139381417979,52320.966912978816,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I22*12-11,I22*12,0),0)","v":-16056.567030825103},-3199.3790828889155,null,{"$f":"IF(I22<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I22*12-11,I22*12,0),0),0)","v":-15205.712114421967},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I21-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I22","v":-60221.660647621378},-7900.693734642562,-1142.8128115968209,-43505.164774375364,1414.9726329976702,5376.8960053911469,39763.934853863902,-36713.296135986544,6791.8686383888171,{"$f":"IF(OR(AF21<>\"na\",AF21=\"see above\"),\"see above\",IF(SUM($AD$10:AD22)-$N$5>0,I21+(SUM($AD$9:AD21)-$N$5)/-$N$5,\"na\"))","v":"na"},-45768.462092192247,9055.165956205703,0]
[null,null,null,null,null,20000,1.25,null,14,18606.897301017343,8229.8486203535049,{"$f":"IF(OR(L22<>\"na\",L22=\"see above\"),\"see above\",IF(SUM($K$10:K23)+$J$9>0,I23+(SUM($K$10:K23)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I23<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.93691469287980389,350635.63923680224,0.15144082169046338,53100.549319982216,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I23*12-11,I23*12,0),0)","v":-14530.84574024022},-3231.3728737178049,null,{"$f":"IF(I23<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I23*12-11,I23*12,0),0),0)","v":-16731.43340500685},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I22-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I23","v":-61426.093860573805},-8325.5445405915889,-979.55383851156091,-43798.750398068027,1353.3658496530588,5142.7902286816234,40356.417483186488,-37302.59431973334,6496.1560783346822,{"$f":"IF(OR(AF22<>\"na\",AF22=\"see above\"),\"see above\",IF(SUM($AD$10:AD23)-$N$5>0,I22+(SUM($AD$9:AD22)-$N$5)/-$N$5,\"na\"))","v":"na"},-46683.831334036091,9381.237014302751,0]
[null,null,null,null,null,null,null,null,15,19365.781757147895,8080.6641010875364,{"$f":"IF(OR(L23<>\"na\",L23=\"see above\"),\"see above\",IF(SUM($K$10:K24)+$J$9>0,I24+(SUM($K$10:K24)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I24<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.9322301194154049,348882.46104061819,0.15446963812427267,53891.747504849947,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I24*12-11,I24*12,0),0)","v":-12852.03556838314},-3263.6866024549831,null,{"$f":"IF(I24<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I24*12-11,I24*12,0),0),0)","v":-18410.24357686393},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I23-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I24","v":-62654.615737785287},-8762.8682329353396,-816.29486542630048,-44105.128846063693,1284.7442634599884,4882.0282011479549,40957.728103685964,-37938.356381455749,6166.7724646079432,{"$f":"IF(OR(AF23<>\"na\",AF23=\"see above\"),\"see above\",IF(SUM($AD$10:AD24)-$N$5>0,I23+(SUM($AD$9:AD23)-$N$5)/-$N$5,\"na\"))","v":"na"},-47617.507960716815,9679.1515792610662,0]
[null,null,null,null,null,null,null,null,16,20136.131928945615,7926.5135021795741,{"$f":"IF(OR(L24<>\"na\",L24=\"see above\"),\"see above\",IF(SUM($K$10:K25)+$J$9>0,I25+(SUM($K$10:K25)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I25<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.92756896881832784,347138.0487354151,0.15755903088675813,54694.734542672217,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I25*12-11,I25*12,0),0)","v":-11004.77577688454},-3296.3234684795329,null,{"$f":"IF(I25<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I25*12-11,I25*12,0),0),0)","v":-20257.50336836253},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I24-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I25","v":-63907.708052540969},-9212.9735098687524,-653.03589234104061,-44424.612015936393,1208.3554323786934,4591.7506430390349,41567.998252430887,-38624.505940518662,5800.1060754177288,{"$f":"IF(OR(AF24<>\"na\",AF24=\"see above\"),\"see above\",IF(SUM($AD$10:AD25)-$N$5>0,I24+(SUM($AD$9:AD24)-$N$5)/-$N$5,\"na\"))","v":"na"},-48569.858119931137,9945.3521794124754,0]
[null,null,null,null,null,null,null,null,17,20918.120238946642,7768.2455606776493,{"$f":"IF(OR(L25<>\"na\",L25=\"see above\"),\"see above\",IF(SUM($K$10:K26)+$J$9>0,I26+(SUM($K$10:K26)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I26<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.92293112397423616,345402.35849173804,0.1607102115044933,55509.686087358037,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I26*12-11,I26*12,0),0)","v":-8972.1643509526111},-3329.2867031643282,null,{"$f":"IF(I26<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I26*12-11,I26*12,0),0),0)","v":-22290.114794294459},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I25-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I26","v":-65185.862213591798},-9676.1761262337604,-489.77691925578063,-44757.518893900939,1123.3702049803239,4268.8067789252309,42187.361426392112,-39365.341909995383,5392.1769839055551,{"$f":"IF(OR(AF25<>\"na\",AF25=\"see above\"),\"see above\",IF(SUM($AD$10:AD26)-$N$5>0,I25+(SUM($AD$9:AD25)-$N$5)/-$N$5,\"na\"))","v":"na"},-49541.255282329766,10175.913372334384,0]
[null,null,null,null,null,null,null,null,18,21711.921694616627,7606.6369591924076,{"$f":"IF(OR(L26<>\"na\",L26=\"see above\"),\"see above\",IF(SUM($K$10:K27)+$J$9>0,I27+(SUM($K$10:K27)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I27<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.91831646835436498,343675.34669927933,0.16392441573458316,56336.78041005967,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I27*12-11,I27*12,0),0)","v":-6735.6033497101598},-3362.5795701959714,null,{"$f":"IF(I27<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I27*12-11,I27*12,0),0),0)","v":-24526.67579553691},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I26-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I27","v":-66489.579457863641},-10152.799047803972,-326.5179461705203,-45104.175709417534,1028.8749956940312,3909.7249836373189,42815.953111645351,-40165.575730086188,4938.5999793313504,{"$f":"IF(OR(AF26<>\"na\",AF26=\"see above\"),\"see above\",IF(SUM($AD$10:AD27)-$N$5>0,I26+(SUM($AD$9:AD26)-$N$5)/-$N$5,\"na\"))","v":"na"},-50532.08038797637,10366.504657890182,0]
[null,null,null,null,null,null,null,null,19,22517.713927024553,7442.3974195817582,{"$f":"IF(OR(L27<>\"na\",L27=\"see above\"),\"see above\",IF(SUM($K$10:K28)+$J$9>0,I28+(SUM($K$10:K28)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I28<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.91372488601259316,341956.96996578295,0.16720290404927482,57176.198438169558,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I28*12-11,I28*12,0),0)","v":-4274.6287391865626},-3396.2053658979312,null,{"$f":"IF(I28<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I28*12-11,I28*12,0),0),0)","v":-26987.650406060508},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I27-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I28","v":-67819.371047020904},-10643.172608851346,-163.25897308526035,-45464.916093081607,923.86328435105497,3510.6804805340093,43453.910813008864,-41030.372328196543,4434.5437648850639,{"$f":"IF(OR(AF27<>\"na\",AF27=\"see above\"),\"see above\",IF(SUM($AD$10:AD28)-$N$5>0,I27+(SUM($AD$9:AD27)-$N$5)/-$N$5,\"na\"))","v":"na"},-51542.72199573589,10512.349667539347,0]
[null,null,null,null,null,null,null,null,20,23335.677230094312,7276.1744654313734,{"$f":"IF(OR(L28<>\"na\",L28=\"see above\"),\"see above\",IF(SUM($K$10:K29)+$J$9>0,I29+(SUM($K$10:K29)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I29<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.90915626158253016,340247.18511595402,0.17054696213026033,58028.123794898289,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I29*12-11,I29*12,0),0)","v":-1566.7231509744233},-3430.1674195569103,null,{"$f":"IF(I29<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I29*12-11,I29*12,0),0),0)","v":-29695.555994272647},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I28-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I29","v":-69175.758467961321},-11147.634673063032,0,-45840.081237867016,807.22626217971833,3067.4597962829298,44101.374084122697,-41965.395179404368,3874.6860584626484,{"$f":"IF(OR(AF28<>\"na\",AF28=\"see above\"),\"see above\",IF(SUM($AD$10:AD29)-$N$5>0,I28+(SUM($AD$9:AD28)-$N$5)/-$N$5,\"na\"))","v":"na"},-52573.576435650604,10608.181256246236,0]
[null,null,null,null,null,null,null,null,21,55428.273745689788,16304.526185888601,{"$f":"IF(OR(L29<>\"na\",L29=\"see above\"),\"see above\",IF(SUM($K$10:K30)+$J$9>0,I30+(SUM($K$10:K30)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I30<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.90461048027461755,338545.94919037423,0.17395790137286554,58892.742839442268,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I30*12-11,I30*12,0),0)","v":0},-3464.4690937524792,null,{"$f":"IF(I30<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I30*12-11,I30*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I29-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I30","v":-70559.273637320555},-11666.530797878288,0,-15130.999891630767,756.54999458153839,2874.8899794098456,44758.484557976124,-11499.559917639383,3631.4399739913842,{"$f":"IF(OR(AF29<>\"na\",AF29=\"see above\"),\"see above\",IF(SUM($AD$10:AD30)-$N$5>0,I29+(SUM($AD$9:AD29)-$N$5)/-$N$5,\"na\"))","v":"na"},-53625.047964363621,42125.48804672424,0]
[null,null,null,null,null,null,null,null,22,56271.130923059973,15615.525639939302,{"$f":"IF(OR(L30<>\"na\",L30=\"see above\"),\"see above\",IF(SUM($K$10:K31)+$J$9>0,I31+(SUM($K$10:K31)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I31<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.90008742787324447,336853.2194444224,0.17743705940032287,59770.244707749975,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I31*12-11,I31*12,0),0)","v":0},-3499.1137846900042,null,{"$f":"IF(I31<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I31*12-11,I31*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I30-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I31","v":-71970.459110066964},-12200.214402316989,0,-15699.328187006993,784.96640935034975,2982.872355531329,45425.385977889979,-11931.489422125313,3767.8387648816788,{"$f":"IF(OR(AF30<>\"na\",AF30=\"see above\"),\"see above\",IF(SUM($AD$10:AD31)-$N$5>0,I30+(SUM($AD$9:AD30)-$N$5)/-$N$5,\"na\"))","v":"na"},-54697.548923650895,42766.059501525582,0]
[null,null,null,null,null,null,null,null,23,57126.716431358545,14955.617905031106,{"$f":"IF(OR(L31<>\"na\",L31=\"see above\"),\"see above\",IF(SUM($K$10:K32)+$J$9>0,I32+(SUM($K$10:K32)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I32<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.89558699073387826,335168.95334720029,0.18098580058832933,60660.821353895451,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I32*12-11,I32*12,0),0)","v":0},-3534.1049225369043,null,{"$f":"IF(I32<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I32*12-11,I32*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I31-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I32","v":-73409.868292268307},-12749.046938372856,0,-16283.15186090976,814.15759304548806,3093.7988535728546,46102.224228960542,-12375.195414291418,3907.9564466183429,{"$f":"IF(OR(AF31<>\"na\",AF31=\"see above\"),\"see above\",IF(SUM($AD$10:AD32)-$N$5>0,I31+(SUM($AD$9:AD31)-$N$5)/-$N$5,\"na\"))","v":"na"},-55791.499902123913,43416.304487832494,0]
[null,null,null,null,null,null,null,null,24,41770.727400653035,10316.47361627391,{"$f":"IF(OR(L32<>\"na\",L32=\"see above\"),\"see above\",IF(SUM($K$10:K33)+$J$9>0,I33+(SUM($K$10:K33)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I33<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.89110905578020883,333493.10858046426,0.18460551660009591,61564.667592068487,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I33*12-11,I33*12,0),0)","v":0},-3569.4459717622735,{"$f":"-G2*1000*0.06","v":-16224.494219653179},{"$f":"IF(I33<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I33*12-11,I33*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I32-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I33","v":-74878.065658113657},-13313.398066045171,0,-33107.338257460622,1655.3669128730312,6290.3942689175192,46789.147369972052,-25161.577075670069,7945.7611817905508,{"$f":"IF(OR(AF32<>\"na\",AF32=\"see above\"),\"see above\",IF(SUM($AD$10:AD33)-$N$5>0,I32+(SUM($AD$9:AD32)-$N$5)/-$N$5,\"na\"))","v":"na"},-56907.329900166384,31745.752824496314,0]
[null,null,null,null,null,null,null,null,25,58876.84070771042,13718.223253292519,{"$f":"IF(OR(L33<>\"na\",L33=\"see above\"),\"see above\",IF(SUM($K$10:K34)+$J$9>0,I34+(SUM($K$10:K34)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I34<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.88665351050130781,331825.64303756197,0.18829762693209784,62481.981139190313,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I34*12-11,I34*12,0),0)","v":0},-3605.1404314798965,null,{"$f":"IF(I34<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I34*12-11,I34*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I33-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I34","v":-76375.626971275939},-13893.645832085625,0,-17498.786263565522,874.93931317827617,3324.7693900774498,47486.305665784639,-13299.077560309797,4199.7087032557256,{"$f":"IF(OR(AF33<>\"na\",AF33=\"see above\"),\"see above\",IF(SUM($AD$10:AD34)-$N$5>0,I33+(SUM($AD$9:AD33)-$N$5)/-$N$5,\"na\"))","v":"na"},-58045.476498169715,44746.398937859922,0]
[null,null,null,null,null,null,null,null,26,59771.770822369552,13138.434664532821,{"$f":"IF(OR(L34<>\"na\",L34=\"see above\"),\"see above\",IF(SUM($K$10:K35)+$J$9>0,I35+(SUM($K$10:K35)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I35<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.8822202429488013,330166.51482237416,0.19206357947073979,63412.962658164244,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I35*12-11,I35*12,0),0)","v":0},-3641.1918357946956,null,{"$f":"IF(I35<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I35*12-11,I35*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I34-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I35","v":-77903.139510701469},-14490.176852537224,0,-18131.368688331921,906.56843441659612,3444.9600507830651,48193.851620204827,-13779.840203132258,4351.5284851996612,{"$f":"IF(OR(AF34<>\"na\",AF34=\"see above\"),\"see above\",IF(SUM($AD$10:AD35)-$N$5>0,I34+(SUM($AD$9:AD34)-$N$5)/-$N$5,\"na\"))","v":"na"},-59206.386028133114,45426.545825000852,0]
[null,null,null,null,null,null,null,null,27,60680.212047618246,12583.131279619984,{"$f":"IF(OR(L35<>\"na\",L35=\"see above\"),\"see above\",IF(SUM($K$10:K36)+$J$9>0,I36+(SUM($K$10:K36)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I36<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.87780914173405733,328515.68224826228,0.19590485106015459,64357.815801770892,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I36*12-11,I36*12,0),0)","v":0},-3677.6037541526425,null,{"$f":"IF(I36<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I36*12-11,I36*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I35-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I36","v":-79461.202300915495},-15103.386499144603,0,-18780.990253297245,939.04951266486228,3568.3881481264762,48911.940009345875,-14273.552592505905,4507.4376607913382,{"$f":"IF(OR(AF35<>\"na\",AF35=\"see above\"),\"see above\",IF(SUM($AD$10:AD36)-$N$5>0,I35+(SUM($AD$9:AD35)-$N$5)/-$N$5,\"na\"))","v":"na"},-60390.513748695776,46116.961156189871,0]
[null,null,null,null,null,null,null,null,28,61602.367465523123,12051.279962036277,{"$f":"IF(OR(L36<>\"na\",L36=\"see above\"),\"see above\",IF(SUM($K$10:K37)+$J$9>0,I37+(SUM($K$10:K37)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I37<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.87342009602538706,326873.10383702099,0.1998229480813577,65316.747257217292,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I37*12-11,I37*12,0),0)","v":0},-3714.3797916941689,null,{"$f":"IF(I37<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I37*12-11,I37*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I36-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I37","v":-81050.426346933789},-15733.679089716497,0,-19448.058881410667,972.40294407053341,3695.1311874680268,49640.727915485142,-14780.524749872106,4667.5341315385604,{"$f":"IF(OR(AF36<>\"na\",AF36=\"see above\"),\"see above\",IF(SUM($AD$10:AD37)-$N$5>0,I36+(SUM($AD$9:AD36)-$N$5)/-$N$5,\"na\"))","v":"na"},-61598.32402366968,46817.799273797573,0]
[null,null,null,null,null,null,null,null,29,62538.443201738715,11541.891124770114,{"$f":"IF(OR(L37<>\"na\",L37=\"see above\"),\"see above\",IF(SUM($K$10:K38)+$J$9>0,I38+(SUM($K$10:K38)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I38<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.86905299554526017,325238.7383178359,0.20381940704298485,66289.966791349827,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I38*12-11,I38*12,0),0)","v":0},-3751.5235896111108,null,{"$f":"IF(I38<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I38*12-11,I38*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I37-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I38","v":-82671.43487387248},-16381.468082522653,0,-20132.991672133765,1006.6495836066883,3825.2684177054152,50380.374761425868,-15301.073670821661,4831.918001312104,{"$f":"IF(OR(AF37<>\"na\",AF37=\"see above\"),\"see above\",IF(SUM($AD$10:AD38)-$N$5>0,I37+(SUM($AD$9:AD37)-$N$5)/-$N$5,\"na\"))","v":"na"},-62830.290504143086,47529.216833321421,0]
[null,null,null,null,null,null,null,null,30,63488.648471033703,11054.016896630917,{"$f":"IF(OR(L38<>\"na\",L38=\"see above\"),\"see above\",IF(SUM($K$10:K39)+$J$9>0,I39+(SUM($K$10:K39)+$J$9)/$J$9,\"na\"))","v":"see above"},null,{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I39<='ITC1'!$V$4,((1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5-$N$6)/'ITC1'!$V$4,0))","v":0},0.86470773056753381,323612.54462624667,0.20789579518384455,67277.687296540927,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I39*12-11,I39*12,0),0)","v":0},-3789.0388255072221,null,{"$f":"IF(I39<=G$4,IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I39*12-11,I39*12,0),0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I38-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I39","v":-84324.86357134991},-17047.176274808982,0,-20836.215100316203,1041.8107550158102,3958.880869060079,51131.042345371105,-15835.523476240316,5000.6916240758892,{"$f":"IF(OR(AF38<>\"na\",AF38=\"see above\"),\"see above\",IF(SUM($AD$10:AD39)-$N$5>0,I38+(SUM($AD$9:AD38)-$N$5)/-$N$5,\"na\"))","v":"na"},-64086.896314225931,48251.372837985618,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30-Yr  After Tax NPV",{"$f":"AD9+NPV('Farmer Input'!$J$14,'ITC1'!AD10:AD39)","v":-212408.18245870533},null,"30-Yr  After Tax NPV",{"$f":"AG9+NPV('Farmer Input'!$J$14,'ITC1'!AG10:AG39)","v":-617669.46378741623},{"$f":"AH9+NPV('Farmer Input'!$J$14,'ITC1'!AH10:AH39)","v":405261.28132871055},"Net NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23-Yr  After Tax NPV",{"$f":"AD9+NPV('Farmer Input'!$J$14,'ITC1'!AD10:AD32)","v":-188633.76389082725},null,"23-Yr  After Tax NPV",{"$f":"AG9+NPV('Farmer Input'!$J$14,'ITC1'!AG10:AG32)","v":-529748.42261369899},{"$f":"AH9+NPV('Farmer Input'!$J$14,'ITC1'!AH10:AH32)","v":341114.65872287168}]

{"sheet":"ITCn","index":4,"n_rows":42,"n_cols":35,"rows_kept":42,"cut":false,"hidden":false,"merged":[[11,5,11,6],[13,5,13,6]]}
[null,null,null,null,null,"Discount Rate",{"$f":"+'Farmer Input'!J14","v":0.06}]
[null,null,"Temp",null,null,"System Size (kW DC)",{"$f":"+'Farmer Input'!D7","v":270.40823699421964},null,{"$f":"+'Farmer Input'!D3","v":1384},"kWh/kw","kWh/kw",null,"Second Loan",{"$f":"+(N5-'Farmer Input'!F10)*(1-G3)","v":48977.691925578038}]
[null,null,{"$f":"+'Farmer Input'!D12","v":0.85},null,null,"Amount Financed (%)",{"$f":"+'Farmer Input'!D12","v":0.85},null,{"$f":"+I2*1.18","v":1633.12},"with tracking","with tracking","18% increase ih kWh /w tracking","Equity Amount",{"$f":"N5*(1-G3)","v":65303.589234104053},null,null,null,null,null,null,null,null,null,null,null,null,null,"(Dep. + Int. + "]
[null,null,null,null,null,"Loan Term (years)",{"$f":"+'Farmer Input'!D13","v":20},null,null,null,null,null,"Monthly Loan Payment",{"$f":"PMT(G5/12,G4*12,N5*G3)","v":-3473.5865716941189},null,null,null,null,null,null,null,null,null,null,null,null,"(Dep. + Int. + ","Insc. + O&M +"]
[null,null,null,null,null,"Debt Financing Rate",{"$f":"+'Farmer Input'!D14","v":9.6000000000000002E-2},null,null,null,null,null,"Purchase Price",{"$f":"VLOOKUP(G2,F16:G23,2,TRUE)*G2*1000*(IF(G10='Farmer Input'!A3,1.1,1))","v":435357.26156069362},"10% increase in cost per kW with tracking",null,null,null,null,null,null,null,null,null,null,"Fin. + Insc. + ","Insc. + O&M +","Prop. Tax"]
[null,null,null,null,null,"Electric Inflation Rate",{"$f":"+'Farmer Input'!J7","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M + Prop.","Prop. Tax)","- State Tax)"]
[null,null,null,null,null,"O&M Inflation Rate",{"$f":"+'Farmer Input'!J8","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax","* State T Rate","* Fed T Rate"]
[null,null,null,null,null,"Federal Tax Rate",{"$f":"+'Farmer Input'!J10","v":0.2},null,"Year","Annual Net After Tax Cash","Discounted Annual Value","Discounted Payback","ITC","Depreciation","Panel Output (Degredation)","kWh Annual","Electric Rate","Pre-Tax Solar Value","Interest Expense","Maintenance & Insurance","Inverter Replacement","Debt Service (principal only)","Est. Electric Bill Without System","Est. Electric Bill With System","Property Taxes","Pre-Tax Cashflow","State Tax Savings","Federal Tax Savings","After-Tax Solar Savings","Est. Yearly After Tax Net Cashflow with Solar","Income Tax Savings","Payback","Est. After Tax Electric Bill without Solar","Difference in After Tax Cashflow","Neg Cashflow Years"]
[null,null,null,null,null,"State Tax Rate",{"$f":"+'Farmer Input'!J11","v":0.05},null,0,{"$f":"-N5*(1-G3)","v":-65303.589234104053},{"$f":"+J9","v":-65303.589234104053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Farmer Input'!F10","v":108839.3153901734},null,null,null,{"$f":"+AD9-AG9","v":108839.3153901734},{"$f":"NPV(G1,AI10:AI39)","v":-2823.5595673221469}]
[null,null,null,null,null,"Tracker?",{"$f":"+'Farmer Input'!D9","v":"No"},null,1,{"$f":"N10+R10+T10+U10+V10+S10","v":71776.29754364831},{"$f":"+J10*(1+$G$1)^-I10","v":67713.488248724811},{"$f":"IF(+K10+$J$9>0,I10+(K10+$J$9)/$J$9,\"na\")","v":0.96309698987628978},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I10,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":19591.076770231211},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5*0.2,IF(I10<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":74010.734465317917},1,{"$f":"IF(G10=\"No\",G2*$I$2,G2*$I$3)","v":374245},{"$f":"G11/100","v":0.11706868079157731},{"$f":"P10*Q10*$G$13","v":43812.36844284385},{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I10*12-11,I10*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I10*12-11,I10*12,0),0)","v":-30099.378004884675},{"$f":"-$G$2*1000*SUM('ITC1'!U5:U6)","v":-2839.2864884393061},null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I10*12-11,I10*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I10*12-11,I10*12,0),0)","v":-13108.140871189466},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I9-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I10","v":-47484.36844284385},{"$f":"W10+R10","v":-3672},{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I10)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I10)*'ITC1'!$U$4)","v":-3101.9204886199423},{"$f":"+Y10+V10+U10+T10+S10+X10","v":-52820.725853133394},{"$f":"(+Y10+U10+T10+S10+X10-N10)*-$G$9","v":5686.1659723630919},{"$f":"(AA10+Y10+U10+T10+S10+X10-N10)*-$G$8","v":21607.43069497975},{"$f":"+R10*(1-($G$9+(1-$G$9)*$G$8))","v":33297.400016561325},{"$f":"+Z10+AA10+AB10+M10","v":-5936.0524155593375},{"$f":"+AA10+AB10","v":27293.596667342841},{"$f":"IF(+AD10-$N$5>0,I10+(AD10-$N$5)/$N$5,\"na\")","v":"na"},{"$f":"+W10*(1-($G$9+(1-$G$9)*$G$8))","v":-36088.120016561326},{"$f":"+AD10-AG10","v":30152.067601001989},{"$f":"IF(AH10<0,AH10,0)","v":0}]
[null,null,null,null,null,"Electric Rate (₵/kWh)",{"$f":"+'Farmer Input'!J6","v":11.706868079157731},null,2,{"$f":"N11+R11+T11+U11+V11+S11","v":116807.14964775306},{"$f":"+J11*(1+$G$1)^-I11","v":103957.94735471079},{"$f":"IF(OR(L10<>\"na\",L10=\"see above\"),\"see above\",IF(SUM($K$10:K11)+$J$9>0,I11+(SUM($K$10:K11)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I11,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":19591.076770231211},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5*0.32,IF(I11<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":118417.17514450867},{"$f":"O10*(1-'ITC1'!$U$3)","v":0.995},{"$f":"P$10*O11","v":372373.77500000002},{"$f":"Q10*(1+G$6)","v":0.11941005440740886},{"$f":"P11*Q11*$G$13","v":44465.172732642226},{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I11*12-11,I11*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I11*12-11,I11*12,0),0)","v":-28918.797066015381},{"$f":"T10*(1+G$7)","v":-2867.6793533236992},null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I11*12-11,I11*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I11*12-11,I11*12,0),0)","v":-14288.721810058762},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I10-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I11","v":-48434.055811700731},{"$f":"W11+R11","v":-3968.8830790585052},{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I11)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I11)*'ITC1'!$U$4)","v":-2938.6615155346817},{"$f":"+Y11+V11+U11+T11+S11+X11","v":-52982.74282399103},{"$f":"(+Y11+U11+T11+S11+X11-N11)*-$G$9","v":7855.5598079220472},{"$f":"(AA11+Y11+U11+T11+S11+X11-N11)*-$G$8","v":29851.127270103778},33793.531276808091,{"$f":"+Z11+AA11+AB11+M11","v":4315.0210242660032},{"$f":"+AA11+AB11","v":37706.687078025825},{"$f":"IF(OR(AF10<>\"na\",AF10=\"see above\"),\"see above\",IF(SUM($AD$10:AD11)-$N$5>0,I10+(SUM($AD$9:AD10)-$N$5)/-$N$5,\"na\"))","v":"na"},{"$f":"+W11*(1-($G$9+(1-$G$9)*$G$8))","v":-36809.882416892557},{"$f":"+AD11-AG11","v":41124.90344115856},{"$f":"IF(AH11<0,AH11,0)","v":0}]
[null,null,null,null,null,"*Tracker not applicable for all projects",null,null,3,70074.133870132733,58835.594039150368,{"$f":"IF(OR(L11<>\"na\",L11=\"see above\"),\"see above\",IF(SUM($K$10:K12)+$J$9>0,I12+(SUM($K$10:K12)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I12,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":19591.076770231211},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5*0.192,IF(I12<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":71050.305086705208},{"$f":"O11*(1-'ITC1'!$U$3)","v":0.99002500000000004},{"$f":"P$10*O12","v":370511.90612500004},0.12179825549555703,45127.703806358601,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I12*12-11,I12*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I12*12-11,I12*12,0),0)","v":-27631.08090398389},-2896.356146856936,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I12*12-11,I12*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I12*12-11,I12*12,0),0)","v":-15576.437972090253},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I11-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I12","v":-49402.73692793474},-4275.0331215761398,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I12)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I12)*'ITC1'!$U$4)","v":-2775.4025424494216},-53154.31068695664,5431.40889007858,20639.353782298604,34297.054892832537,-7492.4712443482458,26070.762672377183,{"$f":"IF(OR(AF11<>\"na\",AF11=\"see above\"),\"see above\",IF(SUM($AD$10:AD12)-$N$5>0,I11+(SUM($AD$9:AD11)-$N$5)/-$N$5,\"na\"))","v":"na"},-37546.080065230402,30053.608820882157,0]
[null,null,null,null,null,"Discount Factor",{"$f":"+'Farmer Input'!C69","v":1},null,4,42297.451060696811,33503.542956298232,{"$f":"IF(OR(L12<>\"na\",L12=\"see above\"),\"see above\",IF(SUM($K$10:K13)+$J$9>0,I13+(SUM($K$10:K13)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I13,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":19591.076770231211},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5*0.1152,IF(I13<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":42630.183052023116},{"$f":"O12*(1-'ITC1'!$U$3)","v":0.98507487500000002},368659.34659437503,0.12423422060546818,45800.106593073346,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I13*12-11,I13*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I13*12-11,I13*12,0),0)","v":-26226.431677972399},-2925.3197083255054,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I13*12-11,I13*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I13*12-11,I13*12,0),0)","v":-16981.087198101741},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I12-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I13","v":-50390.791666493431},-4590.6850734200852,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I13)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I13)*'ITC1'!$U$4)","v":-2612.1435693641615},-53335.667227183891,3949.2381540552633,15007.104985410002,34808.081010735747,-14788.247317487421,18956.343139465265,{"$f":"IF(OR(AF12<>\"na\",AF12=\"see above\"),\"see above\",IF(SUM($AD$10:AD13)-$N$5>0,I12+(SUM($AD$9:AD12)-$N$5)/-$N$5,\"na\"))","v":"na"},-38297.001666535005,23508.754349047584,0]
[null,null,null,null,null,"Purchase Price Lookup Table",null,null,5,42950.619451850347,32095.201415055013,{"$f":"IF(OR(L13<>\"na\",L13=\"see above\"),\"see above\",IF(SUM($K$10:K14)+$J$9>0,I14+(SUM($K$10:K14)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I14,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":19591.076770231211},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5*0.1152,IF(I14<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":42630.183052023116},{"$f":"O13*(1-'ITC1'!$U$3)","v":0.98014950062500006},366816.04986140312,0.12671890501757754,46482.528181310132,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I14*12-11,I14*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I14*12-11,I14*12,0),0)","v":-24694.148482068413},-2954.5729054087606,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I14*12-11,I14*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I14*12-11,I14*12,0),0)","v":-18513.370394005728},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I13-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I14","v":-51398.607499823309},-4916.079318513177,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I14)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I14)*'ITC1'!$U$4)","v":-2448.8845962789014},-53527.055696274983,3882.1934177146186,14752.334987315551,35326.721417795699,-15301.450521013601,18634.528405030171,{"$f":"IF(OR(AF13<>\"na\",AF13=\"see above\"),\"see above\",IF(SUM($AD$10:AD14)-$N$5>0,I13+(SUM($AD$9:AD13)-$N$5)/-$N$5,\"na\"))","v":"na"},-39062.941699865718,23761.491178852117,0]
[null,null,null,null,null,"System Size (kW)","Est. Cost ($/W)",null,6,34243.811597513297,24140.535930497426,{"$f":"IF(OR(L14<>\"na\",L14=\"see above\"),\"see above\",IF(SUM($K$10:K15)+$J$9>0,I15+(SUM($K$10:K15)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I15,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5*0.0576,IF(I15<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!H36,'Monthly Cost & Use'!AB2:AC3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":21315.091526011558},{"$f":"O14*(1-'ITC1'!$U$3)","v":0.97524875312187509},364981.96961209615,0.12925328311792911,47175.11785121166,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I15*12-11,I15*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I15*12-11,I15*12,0),0)","v":-23476.141685780982},-2984.1186344628481,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I15*12-11,I15*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I15*12-11,I15*12,0),0)","v":-7786.1374594660874},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I14-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I15","v":-52426.579649819774},-5251.4617986081139,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I15)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I15)*'ITC1'!$U$4)","v":-2285.6256231936418},-41783.48520151167,2765.6219634028575,10509.363460930857,35853.089566920862,-28508.499777177953,13274.985424333714,{"$f":"IF(OR(AF14<>\"na\",AF14=\"see above\"),\"see above\",IF(SUM($AD$10:AD15)-$N$5>0,I14+(SUM($AD$9:AD14)-$N$5)/-$N$5,\"na\"))","v":"na"},-39844.200533863026,11335.700756685073,0]
[null,null,null,null,null,1,1.7,null,7,13601.788141140172,9045.9659612492014,{"$f":"IF(OR(L15<>\"na\",L15=\"see above\"),\"see above\",IF(SUM($K$10:K16)+$J$9>0,I16+(SUM($K$10:K16)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I16,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I16<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O15*(1-'ITC1'!$U$3)","v":0.97037250935626573},363157.05976403569,0.13183834878028769,47878.027107194721,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I16*12-11,I16*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I16*12-11,I16*12,0),0)","v":-22694.890824003804},-3013.9598208074767,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I16*12-11,I16*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I16*12-11,I16*12,0),0)","v":-8567.3883212432665},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I15-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I16","v":-53475.111242816172},-5597.0841356214514,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I16)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I16)*'ITC1'!$U$4)","v":-2122.3666501083812},-41995.689751784375,1671.4150715270557,6351.3772718028122,36387.300601467985,-33972.897408454504,8022.7923433298674,{"$f":"IF(OR(AF15<>\"na\",AF15=\"see above\"),\"see above\",IF(SUM($AD$10:AD16)-$N$5>0,I15+(SUM($AD$9:AD15)-$N$5)/-$N$5,\"na\"))","v":"na"},-40641.084544540288,6668.187136085784,0]
[null,null,null,null,null,200,1.61,null,8,14285.031146829289,8962.605266524015,{"$f":"IF(OR(L16<>\"na\",L16=\"see above\"),\"see above\",IF(SUM($K$10:K17)+$J$9>0,I17+(SUM($K$10:K17)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I17,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I17<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O16*(1-'ITC1'!$U$3)","v":0.96552064680948435},361341.27446521545,0.13447511575589344,48591.40971109191,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I17*12-11,I17*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I17*12-11,I17*12,0),0)","v":-21835.250271291286},-3044.0994190155516,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I17*12-11,I17*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I17*12-11,I17*12,0),0)","v":-9427.0288739557836},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I16-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I17","v":-54544.613467672483},-5953.2037565805731,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I17)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I17)*'ITC1'!$U$4)","v":-1959.1076770231214},-42218.68999786632,1639.5830561955268,6230.4156135430021,36929.471380429852,-34348.691328127788,7869.9986697385284,{"$f":"IF(OR(AF16<>\"na\",AF16=\"see above\"),\"see above\",IF(SUM($AD$10:AD17)-$N$5>0,I16+(SUM($AD$9:AD16)-$N$5)/-$N$5,\"na\"))","v":"na"},-41453.906235431088,7105.2149073032997,0]
[null,null,null,null,null,500,1.51,null,9,14978.602157334397,8865.8116027537471,{"$f":"IF(OR(L17<>\"na\",L17=\"see above\"),\"see above\",IF(SUM($K$10:K18)+$J$9>0,I18+(SUM($K$10:K18)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I18,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I18<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O17*(1-'ITC1'!$U$3)","v":0.96069304357543694},359534.56809288939,0.1371646180710113,49315.421715787175,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I18*12-11,I18*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I18*12-11,I18*12,0),0)","v":-20889.354508454169},-3074.540413205707,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I18*12-11,I18*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I18*12-11,I18*12,0),0)","v":-10372.924636792903},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I17-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I18","v":-55635.505737025938},-6320.0840212387629,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I18)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I18)*'ITC1'!$U$4)","v":-1795.848703937861},-42452.752283629401,1603.9913823418251,6095.1672528989357,37479.720503998251,-34753.59364838864,7699.1586352407612,{"$f":"IF(OR(AF17<>\"na\",AF17=\"see above\"),\"see above\",IF(SUM($AD$10:AD18)-$N$5>0,I17+(SUM($AD$9:AD17)-$N$5)/-$N$5,\"na\"))","v":"na"},-42282.984360139715,7529.3907117510753,0]
[null,null,null,null,null,1000,1.35,null,10,15682.656536767583,8757.1134982847489,{"$f":"IF(OR(L18<>\"na\",L18=\"see above\"),\"see above\",IF(SUM($K$10:K19)+$J$9>0,I19+(SUM($K$10:K19)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I19,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I19<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O18*(1-'ITC1'!$U$3)","v":0.95588957835755972},357736.89525242493,0.13990791043243153,50050.22149935241,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I19*12-11,I19*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I19*12-11,I19*12,0),0)","v":-19848.548800382338},-3105.285817337764,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I19*12-11,I19*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I19*12-11,I19*12,0),0)","v":-11413.730344864733},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I18-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I19","v":-56748.21585176645},-6697.9943524140399,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I19)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I19)*'ITC1'!$U$4)","v":-1632.589730852601},-42698.149045851475,1564.2209350493372,5944.0395531874819,38038.168339507829,-35189.888557614657,7508.2604882368196,{"$f":"IF(OR(AF18<>\"na\",AF18=\"see above\"),\"see above\",IF(SUM($AD$10:AD19)-$N$5>0,I18+(SUM($AD$9:AD18)-$N$5)/-$N$5,\"na\"))","v":"na"},-43128.644047342503,7938.755489727846,0]
[null,null,null,null,null,2000,1.29,null,11,16397.351978934548,8637.9204719583231,{"$f":"IF(OR(L19<>\"na\",L19=\"see above\"),\"see above\",IF(SUM($K$10:K20)+$J$9>0,I20+(SUM($K$10:K20)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I20,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I20<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O19*(1-'ITC1'!$U$3)","v":0.95111013046577186},355948.2107761628,0.14270606864108015,50795.969799692757,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I20*12-11,I20*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I20*12-11,I20*12,0),0)","v":-18703.310007150267},-3136.3386755111414,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I20*12-11,I20*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I20*12-11,I20*12,0),0)","v":-12558.969138096803},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I19-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I20","v":-57883.180168801788},-7087.2103691090306,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I20)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I20)*'ITC1'!$U$4)","v":-1469.3307577673411},-42955.158947634583,1519.8094904768891,5775.2760638121781,38604.937047766492,-35660.073393345519,7295.0855542890677,{"$f":"IF(OR(AF19<>\"na\",AF19=\"see above\"),\"see above\",IF(SUM($AD$10:AD20)-$N$5>0,I19+(SUM($AD$9:AD19)-$N$5)/-$N$5,\"na\"))","v":"na"},-43991.216928289359,8331.1435349438398,0]
[null,null,null,null,null,5000,1.28,null,12,-1805.7280474005256,-897.39151850977896,{"$f":"IF(OR(L20<>\"na\",L20=\"see above\"),\"see above\",IF(SUM($K$10:K21)+$J$9>0,I21+(SUM($K$10:K21)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I21,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I21<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O20*(1-'ITC1'!$U$3)","v":0.94635457981344295},354168.46972228197,0.14556019001390175,51552.829749708173,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I21*12-11,I21*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I21*12-11,I21*12,0),0)","v":-17443.15944941224},-3167.7020622662531,{"$f":"-G2*1000*0.07","v":-18928.576589595377},{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I21*12-11,I21*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I21*12-11,I21*12,0),0)","v":-13819.119695834828},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I20-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I21","v":-59040.843772177817},-7488.0140224696443,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I21)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I21)*'ITC1'!$U$4)","v":-1306.071784682081},-62152.643604260425,2416.6761954212798,9183.3695426008635,39180.150609778211,-50552.597866238284,11600.045738022143,{"$f":"IF(OR(AF20<>\"na\",AF20=\"see above\"),\"see above\",IF(SUM($AD$10:AD21)-$N$5>0,I20+(SUM($AD$9:AD20)-$N$5)/-$N$5,\"na\"))","v":"na"},-44871.041266855143,-5681.5565993831406,-5681.5565993831406]
[null,null,null,null,null,10000,1.26,null,13,17859.308684842832,8373.1408217278677,{"$f":"IF(OR(L21<>\"na\",L21=\"see above\"),\"see above\",IF(SUM($K$10:K22)+$J$9>0,I22+(SUM($K$10:K22)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I22,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I22<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O21*(1-'ITC1'!$U$3)","v":0.94162280691437572},352397.62737367052,0.14847139381417979,52320.966912978816,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I22*12-11,I22*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I22*12-11,I22*12,0),0)","v":-16056.567030825103},-3199.3790828889155,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I22*12-11,I22*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I22*12-11,I22*12,0),0)","v":-15205.712114421967},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I21-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I22","v":-60221.660647621378},-7900.693734642562,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I22)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I22)*'ITC1'!$U$4)","v":-1142.8128115968209},-43505.164774375364,1414.9726329976702,5376.8960053911469,39763.934853863902,-36713.296135986544,6791.8686383888171,{"$f":"IF(OR(AF21<>\"na\",AF21=\"see above\"),\"see above\",IF(SUM($AD$10:AD22)-$N$5>0,I21+(SUM($AD$9:AD21)-$N$5)/-$N$5,\"na\"))","v":"na"},-45768.462092192247,9055.165956205703,0]
[null,null,null,null,null,20000,1.25,null,14,18606.897301017343,8229.8486203535049,{"$f":"IF(OR(L22<>\"na\",L22=\"see above\"),\"see above\",IF(SUM($K$10:K23)+$J$9>0,I23+(SUM($K$10:K23)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I23,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I23<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O22*(1-'ITC1'!$U$3)","v":0.93691469287980389},350635.63923680224,0.15144082169046338,53100.549319982216,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I23*12-11,I23*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I23*12-11,I23*12,0),0)","v":-14530.84574024022},-3231.3728737178049,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I23*12-11,I23*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I23*12-11,I23*12,0),0)","v":-16731.43340500685},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I22-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I23","v":-61426.093860573805},-8325.5445405915889,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I23)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I23)*'ITC1'!$U$4)","v":-979.55383851156091},-43798.750398068027,1353.3658496530588,5142.7902286816234,40356.417483186488,-37302.59431973334,6496.1560783346822,{"$f":"IF(OR(AF22<>\"na\",AF22=\"see above\"),\"see above\",IF(SUM($AD$10:AD23)-$N$5>0,I22+(SUM($AD$9:AD22)-$N$5)/-$N$5,\"na\"))","v":"na"},-46683.831334036091,9381.237014302751,0]
[null,null,null,null,null,null,null,null,15,19365.781757147895,8080.6641010875364,{"$f":"IF(OR(L23<>\"na\",L23=\"see above\"),\"see above\",IF(SUM($K$10:K24)+$J$9>0,I24+(SUM($K$10:K24)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I24,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I24<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O23*(1-'ITC1'!$U$3)","v":0.9322301194154049},348882.46104061819,0.15446963812427267,53891.747504849947,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I24*12-11,I24*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I24*12-11,I24*12,0),0)","v":-12852.03556838314},-3263.6866024549831,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I24*12-11,I24*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I24*12-11,I24*12,0),0)","v":-18410.24357686393},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I23-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I24","v":-62654.615737785287},-8762.8682329353396,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I24)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I24)*'ITC1'!$U$4)","v":-816.29486542630048},-44105.128846063693,1284.7442634599884,4882.0282011479549,40957.728103685964,-37938.356381455749,6166.7724646079432,{"$f":"IF(OR(AF23<>\"na\",AF23=\"see above\"),\"see above\",IF(SUM($AD$10:AD24)-$N$5>0,I23+(SUM($AD$9:AD23)-$N$5)/-$N$5,\"na\"))","v":"na"},-47617.507960716815,9679.1515792610662,0]
[null,null,null,null,null,null,null,null,16,20136.131928945615,7926.5135021795741,{"$f":"IF(OR(L24<>\"na\",L24=\"see above\"),\"see above\",IF(SUM($K$10:K25)+$J$9>0,I25+(SUM($K$10:K25)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I25,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I25<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O24*(1-'ITC1'!$U$3)","v":0.92756896881832784},347138.0487354151,0.15755903088675813,54694.734542672217,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I25*12-11,I25*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I25*12-11,I25*12,0),0)","v":-11004.77577688454},-3296.3234684795329,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I25*12-11,I25*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I25*12-11,I25*12,0),0)","v":-20257.50336836253},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I24-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I25","v":-63907.708052540969},-9212.9735098687524,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I25)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I25)*'ITC1'!$U$4)","v":-653.03589234104061},-44424.612015936393,1208.3554323786934,4591.7506430390349,41567.998252430887,-38624.505940518662,5800.1060754177288,{"$f":"IF(OR(AF24<>\"na\",AF24=\"see above\"),\"see above\",IF(SUM($AD$10:AD25)-$N$5>0,I24+(SUM($AD$9:AD24)-$N$5)/-$N$5,\"na\"))","v":"na"},-48569.858119931137,9945.3521794124754,0]
[null,null,null,null,null,null,null,null,17,20918.120238946642,7768.2455606776493,{"$f":"IF(OR(L25<>\"na\",L25=\"see above\"),\"see above\",IF(SUM($K$10:K26)+$J$9>0,I26+(SUM($K$10:K26)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I26,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I26<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O25*(1-'ITC1'!$U$3)","v":0.92293112397423616},345402.35849173804,0.1607102115044933,55509.686087358037,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I26*12-11,I26*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I26*12-11,I26*12,0),0)","v":-8972.1643509526111},-3329.2867031643282,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I26*12-11,I26*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I26*12-11,I26*12,0),0)","v":-22290.114794294459},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I25-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I26","v":-65185.862213591798},-9676.1761262337604,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I26)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I26)*'ITC1'!$U$4)","v":-489.77691925578063},-44757.518893900939,1123.3702049803239,4268.8067789252309,42187.361426392112,-39365.341909995383,5392.1769839055551,{"$f":"IF(OR(AF25<>\"na\",AF25=\"see above\"),\"see above\",IF(SUM($AD$10:AD26)-$N$5>0,I25+(SUM($AD$9:AD25)-$N$5)/-$N$5,\"na\"))","v":"na"},-49541.255282329766,10175.913372334384,0]
[null,null,null,null,null,null,null,null,18,21711.921694616627,7606.6369591924076,{"$f":"IF(OR(L26<>\"na\",L26=\"see above\"),\"see above\",IF(SUM($K$10:K27)+$J$9>0,I27+(SUM($K$10:K27)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I27,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I27<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O26*(1-'ITC1'!$U$3)","v":0.91831646835436498},343675.34669927933,0.16392441573458316,56336.78041005967,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I27*12-11,I27*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I27*12-11,I27*12,0),0)","v":-6735.6033497101598},-3362.5795701959714,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I27*12-11,I27*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I27*12-11,I27*12,0),0)","v":-24526.67579553691},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I26-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I27","v":-66489.579457863641},-10152.799047803972,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I27)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I27)*'ITC1'!$U$4)","v":-326.5179461705203},-45104.175709417534,1028.8749956940312,3909.7249836373189,42815.953111645351,-40165.575730086188,4938.5999793313504,{"$f":"IF(OR(AF26<>\"na\",AF26=\"see above\"),\"see above\",IF(SUM($AD$10:AD27)-$N$5>0,I26+(SUM($AD$9:AD26)-$N$5)/-$N$5,\"na\"))","v":"na"},-50532.08038797637,10366.504657890182,0]
[null,null,null,null,null,null,null,null,19,22517.713927024553,7442.3974195817582,{"$f":"IF(OR(L27<>\"na\",L27=\"see above\"),\"see above\",IF(SUM($K$10:K28)+$J$9>0,I28+(SUM($K$10:K28)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I28,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I28<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O27*(1-'ITC1'!$U$3)","v":0.91372488601259316},341956.96996578295,0.16720290404927482,57176.198438169558,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I28*12-11,I28*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I28*12-11,I28*12,0),0)","v":-4274.6287391865626},-3396.2053658979312,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I28*12-11,I28*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I28*12-11,I28*12,0),0)","v":-26987.650406060508},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I27-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I28","v":-67819.371047020904},-10643.172608851346,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I28)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I28)*'ITC1'!$U$4)","v":-163.25897308526035},-45464.916093081607,923.86328435105497,3510.6804805340093,43453.910813008864,-41030.372328196543,4434.5437648850639,{"$f":"IF(OR(AF27<>\"na\",AF27=\"see above\"),\"see above\",IF(SUM($AD$10:AD28)-$N$5>0,I27+(SUM($AD$9:AD27)-$N$5)/-$N$5,\"na\"))","v":"na"},-51542.72199573589,10512.349667539347,0]
[null,null,null,null,null,null,null,null,20,23335.677230094312,7276.1744654313734,{"$f":"IF(OR(L28<>\"na\",L28=\"see above\"),\"see above\",IF(SUM($K$10:K29)+$J$9>0,I29+(SUM($K$10:K29)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I29,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I29<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O28*(1-'ITC1'!$U$3)","v":0.90915626158253016},340247.18511595402,0.17054696213026033,58028.123794898289,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I29*12-11,I29*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I29*12-11,I29*12,0),0)","v":-1566.7231509744233},-3430.1674195569103,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I29*12-11,I29*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I29*12-11,I29*12,0),0)","v":-29695.555994272647},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I28-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I29","v":-69175.758467961321},-11147.634673063032,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I29)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I29)*'ITC1'!$U$4)","v":0},-45840.081237867016,807.22626217971833,3067.4597962829298,44101.374084122697,-41965.395179404368,3874.6860584626484,{"$f":"IF(OR(AF28<>\"na\",AF28=\"see above\"),\"see above\",IF(SUM($AD$10:AD29)-$N$5>0,I28+(SUM($AD$9:AD28)-$N$5)/-$N$5,\"na\"))","v":"na"},-52573.576435650604,10608.181256246236,0]
[null,null,null,null,null,null,null,null,21,55428.273745689788,16304.526185888601,{"$f":"IF(OR(L29<>\"na\",L29=\"see above\"),\"see above\",IF(SUM($K$10:K30)+$J$9>0,I30+(SUM($K$10:K30)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I30,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I30<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O29*(1-'ITC1'!$U$3)","v":0.90461048027461755},338545.94919037423,0.17395790137286554,58892.742839442268,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I30*12-11,I30*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I30*12-11,I30*12,0),0)","v":0},-3464.4690937524792,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I30*12-11,I30*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I30*12-11,I30*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I29-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I30","v":-70559.273637320555},-11666.530797878288,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I30)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I30)*'ITC1'!$U$4)","v":0},-15130.999891630767,756.54999458153839,2874.8899794098456,44758.484557976124,-11499.559917639383,3631.4399739913842,{"$f":"IF(OR(AF29<>\"na\",AF29=\"see above\"),\"see above\",IF(SUM($AD$10:AD30)-$N$5>0,I29+(SUM($AD$9:AD29)-$N$5)/-$N$5,\"na\"))","v":"na"},-53625.047964363621,42125.48804672424,0]
[null,null,null,null,null,null,null,null,22,56271.130923059973,15615.525639939302,{"$f":"IF(OR(L30<>\"na\",L30=\"see above\"),\"see above\",IF(SUM($K$10:K31)+$J$9>0,I31+(SUM($K$10:K31)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I31,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I31<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O30*(1-'ITC1'!$U$3)","v":0.90008742787324447},336853.2194444224,0.17743705940032287,59770.244707749975,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I31*12-11,I31*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I31*12-11,I31*12,0),0)","v":0},-3499.1137846900042,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I31*12-11,I31*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I31*12-11,I31*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I30-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I31","v":-71970.459110066964},-12200.214402316989,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I31)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I31)*'ITC1'!$U$4)","v":0},-15699.328187006993,784.96640935034975,2982.872355531329,45425.385977889979,-11931.489422125313,3767.8387648816788,{"$f":"IF(OR(AF30<>\"na\",AF30=\"see above\"),\"see above\",IF(SUM($AD$10:AD31)-$N$5>0,I30+(SUM($AD$9:AD30)-$N$5)/-$N$5,\"na\"))","v":"na"},-54697.548923650895,42766.059501525582,0]
[null,null,null,null,null,null,null,null,23,57126.716431358545,14955.617905031106,{"$f":"IF(OR(L31<>\"na\",L31=\"see above\"),\"see above\",IF(SUM($K$10:K32)+$J$9>0,I32+(SUM($K$10:K32)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I32,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I32<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O31*(1-'ITC1'!$U$3)","v":0.89558699073387826},335168.95334720029,0.18098580058832933,60660.821353895451,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I32*12-11,I32*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I32*12-11,I32*12,0),0)","v":0},-3534.1049225369043,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I32*12-11,I32*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I32*12-11,I32*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I31-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I32","v":-73409.868292268307},-12749.046938372856,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I32)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I32)*'ITC1'!$U$4)","v":0},-16283.15186090976,814.15759304548806,3093.7988535728546,46102.224228960542,-12375.195414291418,3907.9564466183429,{"$f":"IF(OR(AF31<>\"na\",AF31=\"see above\"),\"see above\",IF(SUM($AD$10:AD32)-$N$5>0,I31+(SUM($AD$9:AD31)-$N$5)/-$N$5,\"na\"))","v":"na"},-55791.499902123913,43416.304487832494,0]
[null,null,null,null,null,null,null,null,24,41770.727400653035,10316.47361627391,{"$f":"IF(OR(L32<>\"na\",L32=\"see above\"),\"see above\",IF(SUM($K$10:K33)+$J$9>0,I33+(SUM($K$10:K33)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I33,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I33<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O32*(1-'ITC1'!$U$3)","v":0.89110905578020883},333493.10858046426,0.18460551660009591,61564.667592068487,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I33*12-11,I33*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I33*12-11,I33*12,0),0)","v":0},-3569.4459717622735,{"$f":"-G2*1000*0.06","v":-16224.494219653179},{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I33*12-11,I33*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I33*12-11,I33*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I32-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I33","v":-74878.065658113657},-13313.398066045171,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I33)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I33)*'ITC1'!$U$4)","v":0},-33107.338257460622,1655.3669128730312,6290.3942689175192,46789.147369972052,-25161.577075670069,7945.7611817905508,{"$f":"IF(OR(AF32<>\"na\",AF32=\"see above\"),\"see above\",IF(SUM($AD$10:AD33)-$N$5>0,I32+(SUM($AD$9:AD32)-$N$5)/-$N$5,\"na\"))","v":"na"},-56907.329900166384,31745.752824496314,0]
[null,null,null,null,null,null,null,null,25,58876.84070771042,13718.223253292519,{"$f":"IF(OR(L33<>\"na\",L33=\"see above\"),\"see above\",IF(SUM($K$10:K34)+$J$9>0,I34+(SUM($K$10:K34)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I34,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I34<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O33*(1-'ITC1'!$U$3)","v":0.88665351050130781},331825.64303756197,0.18829762693209784,62481.981139190313,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I34*12-11,I34*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I34*12-11,I34*12,0),0)","v":0},-3605.1404314798965,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I34*12-11,I34*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I34*12-11,I34*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I33-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I34","v":-76375.626971275939},-13893.645832085625,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I34)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I34)*'ITC1'!$U$4)","v":0},-17498.786263565522,874.93931317827617,3324.7693900774498,47486.305665784639,-13299.077560309797,4199.7087032557256,{"$f":"IF(OR(AF33<>\"na\",AF33=\"see above\"),\"see above\",IF(SUM($AD$10:AD34)-$N$5>0,I33+(SUM($AD$9:AD33)-$N$5)/-$N$5,\"na\"))","v":"na"},-58045.476498169715,44746.398937859922,0]
[null,null,null,null,null,null,null,null,26,59771.770822369552,13138.434664532821,{"$f":"IF(OR(L34<>\"na\",L34=\"see above\"),\"see above\",IF(SUM($K$10:K35)+$J$9>0,I35+(SUM($K$10:K35)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I35,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I35<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O34*(1-'ITC1'!$U$3)","v":0.8822202429488013},330166.51482237416,0.19206357947073979,63412.962658164244,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I35*12-11,I35*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I35*12-11,I35*12,0),0)","v":0},-3641.1918357946956,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I35*12-11,I35*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I35*12-11,I35*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I34-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I35","v":-77903.139510701469},-14490.176852537224,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I35)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I35)*'ITC1'!$U$4)","v":0},-18131.368688331921,906.56843441659612,3444.9600507830651,48193.851620204827,-13779.840203132258,4351.5284851996612,{"$f":"IF(OR(AF34<>\"na\",AF34=\"see above\"),\"see above\",IF(SUM($AD$10:AD35)-$N$5>0,I34+(SUM($AD$9:AD34)-$N$5)/-$N$5,\"na\"))","v":"na"},-59206.386028133114,45426.545825000852,0]
[null,null,null,null,null,null,null,null,27,60680.212047618246,12583.131279619984,{"$f":"IF(OR(L35<>\"na\",L35=\"see above\"),\"see above\",IF(SUM($K$10:K36)+$J$9>0,I36+(SUM($K$10:K36)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I36,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I36<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O35*(1-'ITC1'!$U$3)","v":0.87780914173405733},328515.68224826228,0.19590485106015459,64357.815801770892,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I36*12-11,I36*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I36*12-11,I36*12,0),0)","v":0},-3677.6037541526425,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I36*12-11,I36*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I36*12-11,I36*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I35-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I36","v":-79461.202300915495},-15103.386499144603,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I36)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I36)*'ITC1'!$U$4)","v":0},-18780.990253297245,939.04951266486228,3568.3881481264762,48911.940009345875,-14273.552592505905,4507.4376607913382,{"$f":"IF(OR(AF35<>\"na\",AF35=\"see above\"),\"see above\",IF(SUM($AD$10:AD36)-$N$5>0,I35+(SUM($AD$9:AD35)-$N$5)/-$N$5,\"na\"))","v":"na"},-60390.513748695776,46116.961156189871,0]
[null,null,null,null,null,null,null,null,28,61602.367465523123,12051.279962036277,{"$f":"IF(OR(L36<>\"na\",L36=\"see above\"),\"see above\",IF(SUM($K$10:K37)+$J$9>0,I37+(SUM($K$10:K37)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I37,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I37<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O36*(1-'ITC1'!$U$3)","v":0.87342009602538706},326873.10383702099,0.1998229480813577,65316.747257217292,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I37*12-11,I37*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I37*12-11,I37*12,0),0)","v":0},-3714.3797916941689,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I37*12-11,I37*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I37*12-11,I37*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I36-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I37","v":-81050.426346933789},-15733.679089716497,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I37)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I37)*'ITC1'!$U$4)","v":0},-19448.058881410667,972.40294407053341,3695.1311874680268,49640.727915485142,-14780.524749872106,4667.5341315385604,{"$f":"IF(OR(AF36<>\"na\",AF36=\"see above\"),\"see above\",IF(SUM($AD$10:AD37)-$N$5>0,I36+(SUM($AD$9:AD36)-$N$5)/-$N$5,\"na\"))","v":"na"},-61598.32402366968,46817.799273797573,0]
[null,null,null,null,null,null,null,null,29,62538.443201738715,11541.891124770114,{"$f":"IF(OR(L37<>\"na\",L37=\"see above\"),\"see above\",IF(SUM($K$10:K38)+$J$9>0,I38+(SUM($K$10:K38)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I38,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I38<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O37*(1-'ITC1'!$U$3)","v":0.86905299554526017},325238.7383178359,0.20381940704298485,66289.966791349827,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I38*12-11,I38*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I38*12-11,I38*12,0),0)","v":0},-3751.5235896111108,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I38*12-11,I38*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I38*12-11,I38*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I37-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I38","v":-82671.43487387248},-16381.468082522653,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I38)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I38)*'ITC1'!$U$4)","v":0},-20132.991672133765,1006.6495836066883,3825.2684177054152,50380.374761425868,-15301.073670821661,4831.918001312104,{"$f":"IF(OR(AF37<>\"na\",AF37=\"see above\"),\"see above\",IF(SUM($AD$10:AD38)-$N$5>0,I37+(SUM($AD$9:AD37)-$N$5)/-$N$5,\"na\"))","v":"na"},-62830.290504143086,47529.216833321421,0]
[null,null,null,null,null,null,null,null,30,63488.648471033703,11054.016896630917,{"$f":"IF(OR(L38<>\"na\",L38=\"see above\"),\"see above\",IF(SUM($K$10:K39)+$J$9>0,I39+(SUM($K$10:K39)+$J$9)/$J$9,\"na\"))","v":"see above"},{"$f":"IF(IF('Farmer Input'!$J$12<22,'Farmer Input'!$J$12,22)>=I39,(($N$5-'Farmer Input'!$F$10)*VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE))/(IF('Farmer Input'!$J$12<23,'Farmer Input'!$J$12,22)),0)","v":0},{"$f":"IF('Farmer Input'!$J$13=\"MACRS\",0,IF(I39<='ITC1'!$V$4,(1-VLOOKUP('Monthly Cost & Use'!$H$36,'Monthly Cost & Use'!$AB$2:$AC$3,2,FALSE)/2)*$N$5/'ITC1'!$V$4,0))","v":0},{"$f":"O38*(1-'ITC1'!$U$3)","v":0.86470773056753381},323612.54462624667,0.20789579518384455,67277.687296540927,{"$f":"IFERROR(CUMIPMT($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I39*12-11,I39*12,0),0)+IFERROR(CUMIPMT('Farmer Input'!$G$12/12,'Farmer Input'!$J$12*12,$N$2,I39*12-11,I39*12,0),0)","v":0},-3789.0388255072221,null,{"$f":"IFERROR(CUMPRINC($G$5/12,$G$4*12,($N$5-'Farmer Input'!$F$10)*$G$3,I39*12-11,I39*12,0),0)+IFERROR(CUMPRINC('Farmer Input'!G$12/12,'Farmer Input'!$J$12*12,$N$2,I39*12-11,I39*12,0),0)","v":0},{"$f":"-'Farmer Input'!$D$4*'Monthly Cost & Use'!$R$2*(1+$G$6)^I38-12*'Farmer Input'!$J$9*(1+'Farmer Input'!$J$7)^I39","v":-84324.86357134991},-17047.176274808982,{"$f":"-IF(($N$5-SLN($N$5,0,'ITC1'!$V$4)*I39)*'ITC1'!$U$4<0,0,($N$5-SLN($N$5,0,'ITC1'!$V$4)*I39)*'ITC1'!$U$4)","v":0},-20836.215100316203,1041.8107550158102,3958.880869060079,51131.042345371105,-15835.523476240316,5000.6916240758892,{"$f":"IF(OR(AF38<>\"na\",AF38=\"see above\"),\"see above\",IF(SUM($AD$10:AD39)-$N$5>0,I38+(SUM($AD$9:AD38)-$N$5)/-$N$5,\"na\"))","v":"na"},-64086.896314225931,48251.372837985618,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30-Yr  Before Tax NPV",{"$f":"AD9+NPV('Farmer Input'!$J$14,ITCn!AD10:AD39)","v":-224520.90483098815},null,"30-Yr  Before Tax NPV",{"$f":"AG9+NPV('Farmer Input'!$J$14,ITCn!AG10:AG39)","v":-617669.46378741623},{"$f":"AH9+NPV('Farmer Input'!$J$14,ITCn!AH10:AH39)","v":393148.55895642785},"Net NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23-Yr  Before Tax NPV",{"$f":"AD9+NPV('Farmer Input'!$J$14,ITCn!AD10:AD32)","v":-200746.48626311001},null,"23-Yr  Before Tax NPV",{"$f":"AG9+NPV('Farmer Input'!$J$14,ITCn!AG10:AG32)","v":-529748.42261369899},{"$f":"AH9+NPV('Farmer Input'!$J$14,ITCn!AH10:AH32)","v":329001.93635058892}]

{"sheet":"Immediate Tax Bfts. (Lease)","index":5,"n_rows":39,"n_cols":48,"rows_kept":39,"cut":false,"hidden":true,"merged":[[1,15,1,16],[17,0,19,3],[15,5,15,6],[17,5,17,6],[1,12,1,13]]}
[null,null,null,null,null,"Discount rate",0.05]
[null,null,null,null,null,"System Size (kW DC)",192,null,null,null,null,null,"IRR Without Purchase",null,null,"IRR With Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,"Tax Credit Value (%)",0.26,null,null,null,null,null,"Equity Amount",{"$f":"N5*(1-G4)","v":244800},null,"Equity Amount",{"$f":"Q5*(1-G4)","v":244800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,"Amount Financed (%)",0.25,null,null,null,null,null,"Monthly Loan Payment",{"$f":"PMT(G6/12,G5*12,N5*G4)","v":-645.28759942110037},null,"Monthly Loan Payment",{"$f":"PMT(G6/12,G5*12,Q5*G4)","v":-645.28759942110037}]
[null,null,null,null,null,"Loan Term (years)",15,null,null,null,null,null,"Purchase Price",{"$f":"VLOOKUP(G2,F20:G27,2,TRUE)*G2*1000","v":326400},null,"Purchase Price",{"$f":"VLOOKUP(G2,F20:G27,2,TRUE)*G2*1000","v":326400}]
[null,null,null,null,null,"Debt Financing Rate",0.05,null,null,null,null,null,"IRR",{"$f":"IRR(M9:M39)","v":0.13427325767198317},null,"IRR",{"$f":"IRR(J9:INDIRECT(\"J\"&G13+9&\"\"))","v":0.13412967264343845}]
[null,null,null,null,null,"O&M Inflation Rate",0.01,null,null,null,null,null,"Discounted Payback",{"$f":"SUM(L10:L39)","v":7.9781299205648875}]
[null,null,null,null,null,"Federal Tax Rate",0.3,null,"Year","Annual Value with Sale","Discounted Annual Value","Discounted Payback","Annual Value","Maximum Depreciation & ITC","Actual Tax Benefits","System Sale","Panel Output (Degredation)","kWh Annual","Effective Lease Rate","Solar Revenue","Sales Tax","Interest Expense","Maintenance & Insurance","Inverter Replacement","Debt Service"]
[null,null,null,null,null,"State Tax Rate",5.8999999999999997E-2,"*",0,{"$f":"-N5*(1-G4)","v":-244800},{"$f":"+J9","v":-244800},null,{"$f":"-N5*(1-G4)","v":-244800},null,null,{"$f":"IF(I9>=G$13,G$15,0)","v":0}]
[null,null,null,null,null,"Tracker?","No",null,1,{"$f":"IF(SUM(P$9:P9)>0,0,IF(P10=0,O10+P10+T10+U10+V10+W10+X10+Y10,P10))","v":185348.6448069468},{"$f":"+J10*(1+$G$1)^-I10","v":176522.51886375886},{"$f":"IF(+K10+$J$9>0,I10+(K10+$J$9)/$J$9,\"na\")","v":"na"},{"$f":"O10+T10+U10+V10+W10+X10+Y10","v":185348.6448069468},{"$f":"N5*G3+N5*0.87*G8+N5*0.2*G9","v":173905.91999999998},{"$f":"N10","v":173905.91999999998},{"$f":"IF(I10=G$13,G$15,0)","v":0},1,{"$f":"IF(G10=\"No\",G2*1510,G2*1700)","v":289920},{"$f":"G11","v":0.08},{"$f":"R10*S10","v":23193.600000000002},{"$f":"T10*-0.09","v":-2087.424},{"$f":"IF(I10<=G$5,IFERROR(CUMIPMT($G$6/12,$G$5*12,$N$5*$G$4,I10*12-11,I10*12,0),0),0)","v":-3994.8688763791715},{"$f":"IF(G10=\"No\",-G2*1000*0.01,-G2*1000*0.015)","v":-1920},null,{"$f":"IF(I10<=G$5,IFERROR(CUMPRINC($G$6/12,$G$5*12,$N$5*$G$4,I10*12-11,I10*12,0),0),0)","v":-3748.5823166740329}]
[null,null,null,null,null,"Lease Rate ($/kWh)",0.08,null,2,{"$f":"IF(SUM(P$9:P10)>0,0,IF(P11=0,O11+P11+T11+U11+V11+W11+X11+Y11,P11))","v":17480.425926946795},{"$f":"+J11*(1+$G$1)^-I11","v":15855.261611743123},{"$f":"IF(OR(L10<>\"na\",L10=\"see above\"),\"see above\",IF(SUM($K$10:K11)+$J$9>0,I11+(SUM($K$10:K11)+$J$9)/$J$9,\"na\"))","v":"na"},{"$f":"O11+T11+U11+V11+W11+X11+Y11","v":17480.425926946795},{"$f":"N5*0.32*G9","v":6162.4319999999998},{"$f":"N11","v":6162.4319999999998},0,{"$f":"Q10*0.995","v":0.995},{"$f":"R$10*Q11","v":288470.40000000002},{"$f":"S10*(1+G$12)","v":0.08},{"$f":"R11*S11","v":23077.632000000001},{"$f":"T11*-0.09","v":-2076.9868799999999},-3803.0842906922244,{"$f":"W10*(1+G$7)","v":-1939.2},null,{"$f":"IF(I11<=G$5,IFERROR(CUMPRINC($G$6/12,$G$5*12,$N$5*$G$4,I11*12-11,I11*12,0),0),0)","v":-3940.36690236098}]
[null,null,null,null,null,"Lease Escalator (%)",0,null,3,{"$f":"IF(SUM(P$9:P11)>0,0,IF(P12=0,O12+P12+T12+U12+V12+W12+X12+Y12,P12))","v":14891.057901346801},12863.455697092582,{"$f":"IF(OR(L11<>\"na\",L11=\"see above\"),\"see above\",IF(SUM($K$10:K12)+$J$9>0,I12+(SUM($K$10:K12)+$J$9)/$J$9,\"na\"))","v":"na"},14891.057901346801,{"$f":"N5*0.192*G9","v":3697.4591999999998},3697.4591999999998,0,{"$f":"Q11*0.995","v":0.99002500000000004},{"$f":"R$10*Q12","v":287028.04800000001},0.08,22962.243840000003,-2066.6019456000004,-3601.4876416170709,-1958.5920000000001,null,-4141.9635514361335]
[null,null,null,null,null,"System Sale in Year",30,null,4,{"$f":"IF(SUM(P$9:P12)>0,0,IF(P13=0,O13+P13+T13+U13+V13+W13+X13+Y13,P13))","v":13288.010091874801},10932.078787644901,{"$f":"IF(OR(L12<>\"na\",L12=\"see above\"),\"see above\",IF(SUM($K$10:K13)+$J$9>0,I13+(SUM($K$10:K13)+$J$9)/$J$9,\"na\"))","v":"na"},13288.010091874801,{"$f":"N5*0.1152*G9","v":2218.47552},2218.47552,0,0.98507487500000002,285592.90776000003,0.08,22847.432620800002,-2056.2689358719999,-3389.576925368634,-1978.1779200000001,null,-4353.8742676845704]
[null,null,null,null,null,"Future Payments",{"$f":"SUM(INDIRECT(\"K\"&G13+9&\"\"):M39)","v":15688.426106909861},null,5,{"$f":"IF(SUM(P$9:P13)>0,0,IF(P14=0,O14+P14+T14+U14+V14+W14+X14+Y14,P14))","v":13164.272494250155},10314.551961766003,{"$f":"IF(OR(L13<>\"na\",L13=\"see above\"),\"see above\",IF(SUM($K$10:K14)+$J$9>0,I14+(SUM($K$10:K14)+$J$9)/$J$9,\"na\"))","v":"na"},13164.272494250155,{"$f":"N5*0.1152*G9","v":2218.47552},2218.47552,0,0.98014950062500006,284164.94322120002,0.08,22733.195457696002,-2045.9875911926401,-3166.8244546954502,-1997.9596992000002,null,-4576.6267383577542]
[null,null,null,null,null,"Sale Price of System",{"$f":"G14*0.7","v":10981.898274836902},null,6,{"$f":"IF(SUM(P$9:P14)>0,0,IF(P15=0,O15+P15+T15+U15+V15+W15+X15+Y15,P15))","v":11931.619097925639},8903.5578776757411,{"$f":"IF(OR(L14<>\"na\",L14=\"see above\"),\"see above\",IF(SUM($K$10:K15)+$J$9>0,I15+(SUM($K$10:K15)+$J$9)/$J$9,\"na\"))","v":"na"},11931.619097925639,{"$f":"N5*0.0576*G9","v":1109.23776},1109.23776,0,0.97524875312187509,282744.11850509403,0.08,22619.529480407524,-2035.757653236677,-2932.6755448647809,-2017.9392961920003,null,-4810.7756481884235]
[null,null,null,null,null,"*Tracker not applicable for all projects",null,null,7,{"$f":"IF(SUM(P$9:P15)>0,0,IF(P16=0,O16+P16+T16+U16+V16+W16+X16+Y16,P16))","v":10699.283085827868},7603.7807348748602,{"$f":"IF(OR(L15<>\"na\",L15=\"see above\"),\"see above\",IF(SUM($K$10:K16)+$J$9>0,I16+(SUM($K$10:K16)+$J$9)/$J$9,\"na\"))","v":"na"},10699.283085827868,null,0,0,0.97037250935626573,281330.39791256859,0.08,22506.431833005488,-2025.5788649704939,-2686.5471324202363,-2038.1186891539203,null,-5056.9040606329681]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(SUM(P$9:P16)>0,0,IF(P17=0,O17+P17+T17+U17+V17+W17+X17+Y17,P17))","v":10576.497634096149},7158.5899111595572,{"$f":"IF(OR(L16<>\"na\",L16=\"see above\"),\"see above\",IF(SUM($K$10:K17)+$J$9>0,I17+(SUM($K$10:K17)+$J$9)/$J$9,\"na\"))","v":7.9781299205648875},10576.497634096149,null,0,0,0.96552064680948435,279923.74592300568,0.08,22393.899673840457,-2015.4509706456411,-2427.8263232724112,-2058.4998760454596,null,-5315.6248697807932]
[null,null,null,null,null,"Build Price Lookup Table",null,null,9,{"$f":"IF(SUM(P$9:P17)>0,0,IF(P18=0,O18+P18+T18+U18+V18+W18+X18+Y18,P18))","v":10454.020391819724},6738.7547548896646,{"$f":"IF(OR(L17<>\"na\",L17=\"see above\"),\"see above\",IF(SUM($K$10:K18)+$J$9>0,I18+(SUM($K$10:K18)+$J$9)/$J$9,\"na\"))","v":"see above"},10454.020391819724,null,0,0,0.96069304357543694,278524.12719339068,0.08,22281.930175471254,-2005.3737157924129,-2155.868866507084,-2079.0848748059143,null,-5587.5823265461204]
[null,null,null,null,null,"System Size (kW)","Est. Cost ($/W)",null,10,{"$f":"IF(SUM(P$9:P18)>0,0,IF(P19=0,O19+P19+T19+U19+V19+W19+X19+Y19,P19))","v":10331.846760773271},6342.8576599908738,{"$f":"IF(OR(L18<>\"na\",L18=\"see above\"),\"see above\",IF(SUM($K$10:K19)+$J$9>0,I19+(SUM($K$10:K19)+$J$9)/$J$9,\"na\"))","v":"see above"},10331.846760773271,null,0,0,0.95588957835755972,277131.50655742374,0.08,22170.5205245939,-1995.3468472134509,-1869.9975501105555,-2099.8757235539733,null,-5873.4536429426489]
[null,null,null,null,null,1,1.7,null,11,{"$f":"IF(SUM(P$9:P19)>0,0,IF(P20=0,O20+P20+T20+U20+V20+W20+X20+Y20,P20))","v":10209.972135150823},5969.5592495723185,{"$f":"IF(OR(L19<>\"na\",L19=\"see above\"),\"see above\",IF(SUM($K$10:K20)+$J$9>0,I20+(SUM($K$10:K20)+$J$9)/$J$9,\"na\"))","v":"see above"},10209.972135150823,null,0,0,0.95111013046577186,275745.84902463655,0.08,22059.667921970926,-1985.3701129773833,-1569.5005146172289,-2120.8744807895132,null,-6173.9506784359755]
[null,null,null,null,null,200,1.55,null,12,{"$f":"IF(SUM(P$9:P20)>0,0,IF(P21=0,O21+P21+T21+U21+V21+W21+X21+Y21,P21))","v":-3351.6080987020405},-1866.3008004242431,{"$f":"IF(OR(L20<>\"na\",L20=\"see above\"),\"see above\",IF(SUM($K$10:K21)+$J$9>0,I21+(SUM($K$10:K21)+$J$9)/$J$9,\"na\"))","v":"see above"},-3351.6080987020405,null,0,0,0.94635457981344295,274367.11977951339,0.08,21949.369582361072,-1975.4432624124966,-1253.6294804802301,-2142.0832255974083,{"$f":"-G2*1000*0.07","v":-13440.000000000002},-6489.8217125729743]
[null,null,null,null,null,500,1.5,null,13,{"$f":"IF(SUM(P$9:P21)>0,0,IF(P22=0,O22+P22+T22+U22+V22+W22+X22+Y22,P22))","v":9967.1014374422448},5285.7666963230286,{"$f":"IF(OR(L21<>\"na\",L21=\"see above\"),\"see above\",IF(SUM($K$10:K22)+$J$9>0,I22+(SUM($K$10:K22)+$J$9)/$J$9,\"na\"))","v":"see above"},9967.1014374422448,null,0,0,0.94162280691437572,272995.2841806158,0.08,21839.622734449265,-1965.5660461004338,-921.59788475091682,-2163.5040578533822,null,-6821.8533083022876]
[null,null,null,null,null,1000,1.45,null,14,{"$f":"IF(SUM(P$9:P22)>0,0,IF(P23=0,O23+P23+T23+U23+V23+W23+X23+Y23,P23))","v":9846.0961134219688},4972.9476090031676,{"$f":"IF(OR(L22<>\"na\",L22=\"see above\"),\"see above\",IF(SUM($K$10:K23)+$J$9>0,I23+(SUM($K$10:K23)+$J$9)/$J$9,\"na\"))","v":"see above"},9846.0961134219688,null,0,0,0.93691469287980389,271630.30775971274,0.08,21730.424620777019,-1955.7382158699318,-572.57892242739126,-2185.139098431916,null,-7170.8722706258131]
[null,null,null,null,null,2000,1.35,null,15,{"$f":"IF(SUM(P$9:P23)>0,0,IF(P24=0,O24+P24+T24+U24+V24+W24+X24+Y24,P24))","v":9725.3712904131171},4678.0698759717516,{"$f":"IF(OR(L23<>\"na\",L23=\"see above\"),\"see above\",IF(SUM($K$10:K24)+$J$9>0,I24+(SUM($K$10:K24)+$J$9)/$J$9,\"na\"))","v":"see above"},9725.3712904131171,null,0,0,0.9322301194154049,270272.15622091421,0.08,21621.772497673137,-1945.9595247905822,-205.70348759468288,-2206.9904894162351,null,-7537.7477054585215]
[null,null,null,null,null,5000,1.31,null,16,{"$f":"IF(SUM(P$9:P24)>0,0,IF(P25=0,O25+P25+T25+U25+V25+W25+X25+Y25,P25))","v":17348.373513707746},7947.4897944399509,{"$f":"IF(OR(L24<>\"na\",L24=\"see above\"),\"see above\",IF(SUM($K$10:K25)+$J$9>0,I25+(SUM($K$10:K25)+$J$9)/$J$9,\"na\"))","v":"see above"},17348.373513707746,null,0,0,0.92756896881832784,268920.79543980962,0.08,21513.66363518477,-1936.2297271666293,0,-2229.0603943103974,null,0]
[null,null,null,null,null,10000,1.28,null,17,{"$f":"IF(SUM(P$9:P25)>0,0,IF(P26=0,O26+P26+T26+U26+V26+W26+X26+Y26,P26))","v":17228.195740224546},{"$f":"+J26*(1+$G$1)^-I26","v":7516.6047349714509},{"$f":"IF(OR(L25<>\"na\",L25=\"see above\"),\"see above\",IF(SUM($K$10:K26)+$J$9>0,I26+(SUM($K$10:K26)+$J$9)/$J$9,\"na\"))","v":"see above"},17228.195740224546,null,0,0,0.92293112397423616,267576.19146261056,0.08,21406.095317008843,-1926.5485785307958,0,-2251.3509982535015,null,0]
[null,null,null,null,null,20000,1.25,null,18,{"$f":"IF(SUM(P$9:P26)>0,0,IF(P27=0,O27+P27+T27+U27+V27+W27+X27+Y27,P27))","v":17108.284496549622},7108.8455776655082,{"$f":"IF(OR(L26<>\"na\",L26=\"see above\"),\"see above\",IF(SUM($K$10:K27)+$J$9>0,I27+(SUM($K$10:K27)+$J$9)/$J$9,\"na\"))","v":"see above"},17108.284496549622,null,0,0,0.91831646835436498,266238.3105052975,0.08,21299.064840423802,-1916.9158356381422,0,-2273.8645082360367,null,0]
[null,null,null,null,null,null,null,null,19,{"$f":"IF(SUM(P$9:P27)>0,0,IF(P28=0,O28+P28+T28+U28+V28+W28+X28+Y28,P28))","v":16988.635106443333},6722.9797949848071,{"$f":"IF(OR(L27<>\"na\",L27=\"see above\"),\"see above\",IF(SUM($K$10:K28)+$J$9>0,I28+(SUM($K$10:K28)+$J$9)/$J$9,\"na\"))","v":"see above"},16988.635106443333,null,0,0,0.91372488601259316,264907.11895277101,0.08,21192.56951622168,-1907.3312564599512,0,-2296.6031533183973,null,0]
[null,null,null,null,null,null,null,null,20,{"$f":"IF(SUM(P$9:P28)>0,0,IF(P29=0,O29+P29+T29+U29+V29+W29+X29+Y29,P29))","v":16869.242883611339},6357.8402268633236,{"$f":"IF(OR(L28<>\"na\",L28=\"see above\"),\"see above\",IF(SUM($K$10:K29)+$J$9>0,I29+(SUM($K$10:K29)+$J$9)/$J$9,\"na\"))","v":"see above"},16869.242883611339,null,0,0,0.90915626158253016,263582.58335800713,0.08,21086.606668640572,-1897.7946001776513,0,-2319.5691848515812,null,0]
[null,null,null,null,null,null,null,null,21,{"$f":"IF(SUM(P$9:P29)>0,0,IF(P30=0,O30+P30+T30+U30+V30+W30+X30+Y30,P30))","v":16750.10313142051},6012.3216259719093,{"$f":"IF(OR(L29<>\"na\",L29=\"see above\"),\"see above\",IF(SUM($K$10:K30)+$J$9>0,I30+(SUM($K$10:K30)+$J$9)/$J$9,\"na\"))","v":"see above"},16750.10313142051,null,0,0,0.90461048027461755,262264.67044121714,0.08,20981.173635297371,-1888.3056271767634,0,-2342.7648767000969,null,0]
[null,null,null,null,null,null,null,null,22,{"$f":"IF(SUM(P$9:P30)>0,0,IF(P31=0,O31+P31+T31+U31+V31+W31+X31+Y31,P31))","v":16631.211142612909},5685.3773851166125,{"$f":"IF(OR(L30<>\"na\",L30=\"see above\"),\"see above\",IF(SUM($K$10:K31)+$J$9>0,I31+(SUM($K$10:K31)+$J$9)/$J$9,\"na\"))","v":"see above"},16631.211142612909,null,0,0,0.90008742787324447,260953.34708901105,0.08,20876.267767120884,-1878.8640990408794,0,-2366.1925254670978,null,0]
[null,null,null,null,null,null,null,null,23,{"$f":"IF(SUM(P$9:P31)>0,0,IF(P32=0,O32+P32+T32+U32+V32+W32+X32+Y32,P32))","v":16512.562199017833},5376.0164371848296,{"$f":"IF(OR(L31<>\"na\",L31=\"see above\"),\"see above\",IF(SUM($K$10:K32)+$J$9>0,I32+(SUM($K$10:K32)+$J$9)/$J$9,\"na\"))","v":"see above"},16512.562199017833,null,0,0,0.89558699073387826,259648.58035356598,0.08,20771.886428285277,-1869.4697785456749,0,-2389.8544507217689,null,0]
[null,null,null,null,null,null,null,null,24,{"$f":"IF(SUM(P$9:P32)>0,0,IF(P33=0,O33+P33+T33+U33+V33+W33+X33+Y33,P33))","v":4874.1515712619184},1511.3179921020792,{"$f":"IF(OR(L32<>\"na\",L32=\"see above\"),\"see above\",IF(SUM($K$10:K33)+$J$9>0,I33+(SUM($K$10:K33)+$J$9)/$J$9,\"na\"))","v":"see above"},4874.1515712619184,null,0,0,0.89110905578020883,258350.33745179814,0.08,20668.026996143853,-1860.1224296529467,0,-2413.7529952289865,{"$f":"-G2*1000*0.06","v":-11520},0]
[null,null,null,null,null,null,null,null,25,{"$f":"IF(SUM(P$9:P33)>0,0,IF(P34=0,O34+P34+T34+U34+V34+W34+X34+Y34,P34))","v":16275.974518477175},4806.3403873884581,{"$f":"IF(OR(L33<>\"na\",L33=\"see above\"),\"see above\",IF(SUM($K$10:K34)+$J$9>0,I34+(SUM($K$10:K34)+$J$9)/$J$9,\"na\"))","v":"see above"},16275.974518477175,null,0,0,0.88665351050130781,257058.58576453917,0.08,20564.686861163133,-1850.8218175046818,0,-2437.8905251812762,null,0]
[null,null,null,null,null,null,null,null,26,{"$f":"IF(SUM(P$9:P34)>0,0,IF(P35=0,O35+P35+T35+U35+V35+W35+X35+Y35,P35))","v":16158.026288007071},4544.2951885845623,{"$f":"IF(OR(L34<>\"na\",L34=\"see above\"),\"see above\",IF(SUM($K$10:K35)+$J$9>0,I35+(SUM($K$10:K35)+$J$9)/$J$9,\"na\"))","v":"see above"},16158.026288007071,null,0,0,0.8822202429488013,255773.29283571648,0.08,20461.863426857319,-1841.5677084171587,0,-2462.2694304330889,null,0]
[null,null,null,null,null,null,null,null,27,{"$f":"IF(SUM(P$9:P35)>0,0,IF(P36=0,O36+P36+T36+U36+V36+W36+X36+Y36,P36))","v":16040.302115110542},4296.3679577883158,{"$f":"IF(OR(L35<>\"na\",L35=\"see above\"),\"see above\",IF(SUM($K$10:K36)+$J$9>0,I36+(SUM($K$10:K36)+$J$9)/$J$9,\"na\"))","v":"see above"},16040.302115110542,null,0,0,0.87780914173405733,254494.42637153791,0.08,20359.554109723034,-1832.3598698750729,0,-2486.8921247374196,null,0]
[null,null,null,null,null,null,null,null,28,{"$f":"IF(SUM(P$9:P36)>0,0,IF(P37=0,O37+P37+T37+U37+V37+W37+X37+Y37,P37))","v":15922.797222663929},4061.8042570211314,{"$f":"IF(OR(L36<>\"na\",L36=\"see above\"),\"see above\",IF(SUM($K$10:K37)+$J$9>0,I37+(SUM($K$10:K37)+$J$9)/$J$9,\"na\"))","v":"see above"},15922.797222663929,null,0,0,0.87342009602538706,253221.95423968023,0.08,20257.756339174419,-1823.1980705256976,0,-2511.7610459847938,null,0]
[null,null,null,null,null,null,null,null,29,{"$f":"IF(SUM(P$9:P37)>0,0,IF(P38=0,O38+P38+T38+U38+V38+W38+X38+Y38,P38))","v":15805.506820860835},3839.8897350697193,{"$f":"IF(OR(L37<>\"na\",L37=\"see above\"),\"see above\",IF(SUM($K$10:K38)+$J$9>0,I38+(SUM($K$10:K38)+$J$9)/$J$9,\"na\"))","v":"see above"},15805.506820860835,null,0,0,0.86905299554526017,251955.84446848184,0.08,20156.467557478547,-1814.0820801730692,0,-2536.8786564446418,null,0]
[null,null,null,null,null,null,null,null,30,{"$f":"IF(SUM(P$9:P38)>0,0,IF(P39=0,O39+P39+T39+U39+V39+W39+X39+Y39,P39))","v":10981.898274836902},null,null,{"$f":"O39+T39+U39+V39+W39+X39+Y39","v":15688.426106909861},null,0,{"$f":"IF(I39=G$13,G$15,0)","v":10981.898274836902},0.86470773056753381,250696.06524613939,0.08,20055.685219691153,-1805.0116697722037,0,-2562.2474430090883,null,0]

{"sheet":"Delay Tax Bfts. (Lease)","index":6,"n_rows":39,"n_cols":47,"rows_kept":39,"cut":false,"hidden":true,"merged":[[1,12,1,13],[1,15,1,16],[15,5,15,6],[17,5,17,6]]}
[]
[null,null,null,null,null,"System Size (kW DC)",192,null,null,null,null,null,"IRR Without Purchase",null,null,"IRR With Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,"Tax Credit Value (%)",0.26,null,null,null,null,null,"Equity Amount",{"$f":"N5*(1-G4)","v":326400},null,"Equity Amount",{"$f":"Q5*(1-G4)","v":326400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,"Amount Financed (%)",0,null,null,null,null,null,"Monthly Loan Payment",{"$f":"PMT(G6/12,G5*12,N5*G4)","v":0},null,"Monthly Loan Payment",{"$f":"PMT(G6/12,G5*12,Q5*G4)","v":0}]
[null,null,null,null,null,"Loan Term (years)",25,null,null,null,null,null,"Purchase Price",{"$f":"VLOOKUP(G2,F20:G27,2,TRUE)*G2*1000","v":326400},null,"Purchase Price",{"$f":"VLOOKUP(G2,F20:G27,2,TRUE)*G2*1000","v":326400}]
[null,null,null,null,null,"Debt Financing Rate",3.5000000000000003E-2,null,null,null,null,null,"IRR",{"$f":"IRR(M9:M39)","v":4.5078479476139632E-2},null,"IRR",{"$f":"IRR(J9:INDIRECT(\"J\"&G13+9&\"\"))","v":4.461432382202335E-2}]
[null,null,null,null,null,"O&M Inflation Rate",0.01,null,null,null,null,null,"Discounted Payback",{"$f":"SUM(L10:L39)","v":16.973862538610632}]
[null,null,null,null,null,"Federal Tax Rate",0.3,null,"Year","Annual Value with Sale","Discounted Annual Value","Discounted Payback","Annual Value","Maximum Depreciation & ITC","Actual Tax Benefits","System Sale","Panel Output (Degredation)","kWh Annual","Effective Lease Rate","Solar Revenue","Sales Tax","Interest Expense","Maintenance & Insurance","Inverter Replacement","Debt Service"]
[null,null,null,null,null,"State Tax Rate",5.8999999999999997E-2,"*",0,{"$f":"-N5*(1-G4)","v":-326400},{"$f":"+J9","v":-326400},null,{"$f":"-N5*(1-G4)","v":-326400},null,null,{"$f":"IF(I9=G$13,G$15,0)","v":0}]
[null,null,null,null,null,"Tracker?","No",null,1,{"$f":"IF(SUM(P$9:P9)>0,0,IF(P10=0,O10+P10+T10+U10+W10+X10+Y10,P10))","v":19797.398399999998},{"$f":"+J10*(1+$G$1)^-I10","v":19797.398399999998},{"$f":"IF(+K10+$J$9>0,I10+(K10+$J$9)/$J$9,\"na\")","v":"na"},{"$f":"O10+T10+U10+W10+X10+Y10","v":19797.398399999998},{"$f":"N5*G3+N5*0.87*G8+N5*0.2*G9","v":173905.91999999998},{"$f":"IF(SUM(T10:W10)*G8<N10,SUM(T10:W10)*G8,0)","v":4568.6304},0,1,{"$f":"IF(G10=\"No\",G2*1510,G2*1700)","v":289920},{"$f":"G11","v":6.5000000000000002E-2},{"$f":"R10*S10","v":18844.8},{"$f":"T10*-0.09","v":-1696.0319999999999},{"$f":"IF(I10<=G$5,IFERROR(CUMIPMT($G$6/12,$G$5*12,$N$5*$G$4,I10*12-11,I10*12,0),0),0)","v":0},{"$f":"IF(G10=\"No\",-G2*1000*0.01,-G2*1000*0.015)","v":-1920},null,{"$f":"IF(I10<=G$5,N$4*12,0)","v":0}]
[null,null,null,null,null,"Lease Rate ($/kWh)",6.5000000000000002E-2,null,2,{"$f":"IF(SUM(P$9:P10)>0,0,IF(P11=0,O11+P11+T11+U11+W11+X11+Y11,P11))","v":19882.790722080001},{"$f":"+J11*(1+$G$1)^-I11","v":19882.790722080001},{"$f":"IF(OR(L10<>\"na\",L10=\"see above\"),\"see above\",IF(SUM($K$10:K11)+$J$9>0,I11+(SUM($K$10:K11)+$J$9)/$J$9,\"na\"))","v":"na"},{"$f":"O11+T11+U11+W11+X11+Y11","v":19882.790722080001},{"$f":"N5*0.32*G9","v":6162.4319999999998},{"$f":"IF((SUM(T11:W11)*G8+O10)<SUM(N$10:N11),SUM(T11:W11)*G8,0)","v":4588.3363204799998},0,{"$f":"Q10*0.995","v":0.995},{"$f":"R$10*Q11","v":288470.40000000002},{"$f":"S10*(1+G$12)","v":6.565E-2},{"$f":"R11*S11","v":18938.081760000001},{"$f":"T11*-0.09","v":-1704.4273584},0,{"$f":"W10*(1+G$7)","v":-1939.2},null,0]
[null,null,null,null,null,"Lease Escalator (%)",0.01,null,3,{"$f":"IF(SUM(P$9:P11)>0,0,IF(P12=0,O12+P12+T12+U12+W12+X12+Y12,P12))","v":19968.479688154297},19968.479688154297,{"$f":"IF(OR(L11<>\"na\",L11=\"see above\"),\"see above\",IF(SUM($K$10:K12)+$J$9>0,I12+(SUM($K$10:K12)+$J$9)/$J$9,\"na\"))","v":"na"},19968.479688154297,{"$f":"N5*0.192*G9","v":3697.4591999999998},{"$f":"IF((SUM(T12:W12)*$G$8+SUM(O$10:O11))<SUM(N$10:N12),SUM(T12:W12)*G$8,SUM(N$10:N12)-SUM(O$10:O11))","v":4608.1106972663756},0,{"$f":"Q11*0.995","v":0.99002500000000004},{"$f":"R$10*Q12","v":287028.04800000001},6.6306500000000004E-2,19031.825264712003,-1712.8642738240801,0,-1958.5920000000001,null,0]
[null,null,null,null,null,"System Sale in Year",30,null,4,{"$f":"IF(SUM(P$9:P12)>0,0,IF(P13=0,O13+P13+T13+U13+W13+X13+Y13,P13))","v":20054.465506130662},20054.465506130662,{"$f":"IF(OR(L12<>\"na\",L12=\"see above\"),\"see above\",IF(SUM($K$10:K13)+$J$9>0,I13+(SUM($K$10:K13)+$J$9)/$J$9,\"na\"))","v":"na"},20054.465506130662,{"$f":"N5*0.1152*G9","v":2218.47552},{"$f":"IF((SUM(T13:W13)*$G$8+SUM(O$10:O12))<SUM(N$10:N13),SUM(T13:W13)*G$8,SUM(N$10:N13)-SUM(O$10:O12))","v":4627.9535783378451},0,0.98507487500000002,285592.90776000003,6.6969565000000009E-2,19126.032799772329,-1721.3429519795095,0,-1978.1779200000001,null,0]
[null,null,null,null,null,"Future Payments",{"$f":"SUM(INDIRECT(\"K\"&G13+9&\"\"):M39)","v":22394.67512279917},null,5,{"$f":"IF(SUM(P$9:P13)>0,0,IF(P14=0,O14+P14+T14+U14+W14+X14+Y14,P14))","v":20140.748372341208},20140.748372341208,{"$f":"IF(OR(L13<>\"na\",L13=\"see above\"),\"see above\",IF(SUM($K$10:K14)+$J$9>0,I14+(SUM($K$10:K14)+$J$9)/$J$9,\"na\"))","v":"na"},20140.748372341208,{"$f":"N5*0.1152*G9","v":2218.47552},{"$f":"IF((SUM(T14:W14)*$G$8+SUM(O$10:O13))<SUM(N$10:N14),SUM(T14:W14)*G$8,SUM(N$10:N14)-SUM(O$10:O13))","v":4647.8650090018173},0,0.98014950062500006,284164.94322120002,6.7639260650000005E-2,19220.706662131201,-1729.863599591808,0,-1997.9596992000002,null,0]
[null,null,null,null,null,"Sale Price of System",{"$f":"G14*0.7","v":15676.272585959417},null,6,{"$f":"IF(SUM(P$9:P14)>0,0,IF(P15=0,O15+P15+T15+U15+W15+X15+Y15,P15))","v":20227.328471359055},20227.328471359055,{"$f":"IF(OR(L14<>\"na\",L14=\"see above\"),\"see above\",IF(SUM($K$10:K15)+$J$9>0,I15+(SUM($K$10:K15)+$J$9)/$J$9,\"na\"))","v":"na"},20227.328471359055,{"$f":"N5*0.0576*G9","v":1109.23776},{"$f":"IF((SUM(T15:W15)*$G$8+SUM(O$10:O14))<SUM(N$10:N15),SUM(T15:W15)*G$8,SUM(N$10:N15)-SUM(O$10:O14))","v":4667.8450318520891},0,0.97524875312187509,282744.11850509403,6.8315653256500006E-2,19315.849160108752,-1738.4264244097876,0,-2017.9392961920003,null,0]
[null,null,null,null,null,"*Tracker not applicable for all projects",null,null,7,{"$f":"IF(SUM(P$9:P15)>0,0,IF(P16=0,O16+P16+T16+U16+W16+X16+Y16,P16))","v":20314.20597581278},20314.20597581278,{"$f":"IF(OR(L15<>\"na\",L15=\"see above\"),\"see above\",IF(SUM($K$10:K16)+$J$9>0,I16+(SUM($K$10:K16)+$J$9)/$J$9,\"na\"))","v":"na"},20314.20597581278,null,{"$f":"IF((SUM(T16:W16)*$G$8+SUM(O$10:O15))<SUM(N$10:N16),SUM(T16:W16)*G$8,SUM(N$10:N16)-SUM(O$10:O15))","v":4687.8936867260263},0,0.97037250935626573,281330.39791256859,6.8998809789065002E-2,19411.462613451291,-1747.0316352106161,0,-2038.1186891539203,null,0]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(SUM(P$9:P16)>0,0,IF(P17=0,O17+P17+T17+U17+W17+X17+Y17,P17))","v":20401.381046198756},20401.381046198756,{"$f":"IF(OR(L16<>\"na\",L16=\"see above\"),\"see above\",IF(SUM($K$10:K17)+$J$9>0,I17+(SUM($K$10:K17)+$J$9)/$J$9,\"na\"))","v":"na"},20401.381046198756,null,{"$f":"IF((SUM(T17:W17)*$G$8+SUM(O$10:O16))<SUM(N$10:N17),SUM(T17:W17)*G$8,SUM(N$10:N17)-SUM(O$10:O16))","v":4708.0110106612519},0,0.96552064680948435,279923.74592300568,6.9688797886955658E-2,19507.549353387873,-1755.6794418049085,0,-2058.4998760454596,null,0]
[null,null,null,null,null,"Build Price Lookup Table",null,null,9,{"$f":"IF(SUM(P$9:P17)>0,0,IF(P18=0,O18+P18+T18+U18+W18+X18+Y18,P18))","v":20488.853830691201},20488.853830691201,{"$f":"IF(OR(L17<>\"na\",L17=\"see above\"),\"see above\",IF(SUM($K$10:K18)+$J$9>0,I18+(SUM($K$10:K18)+$J$9)/$J$9,\"na\"))","v":"na"},20488.853830691201,null,{"$f":"IF((SUM(T18:W18)*$G$8+SUM(O$10:O17))<SUM(N$10:N18),SUM(T18:W18)*G$8,SUM(N$10:N18)-SUM(O$10:O17))","v":4728.1970378518154},0,0.96069304357543694,278524.12719339068,7.038568586582522E-2,19604.111722687143,-1764.3700550418428,0,-2079.0848748059143,null,0]
[null,null,null,null,null,"System Size (kW)","Est. Cost ($/W)",null,10,{"$f":"IF(SUM(P$9:P18)>0,0,IF(P19=0,O19+P19+T19+U19+W19+X19+Y19,P19))","v":20576.624464950026},20576.624464950026,{"$f":"IF(OR(L18<>\"na\",L18=\"see above\"),\"see above\",IF(SUM($K$10:K19)+$J$9>0,I19+(SUM($K$10:K19)+$J$9)/$J$9,\"na\"))","v":"na"},20576.624464950026,null,{"$f":"IF((SUM(T19:W19)*$G$8+SUM(O$10:O18))<SUM(N$10:N19),SUM(T19:W19)*G$8,SUM(N$10:N19)-SUM(O$10:O18))","v":4748.4517996038521},0,0.95588957835755972,277131.50655742374,7.1089542724483479E-2,19701.15207571445,-1773.1036868143003,0,-2099.8757235539733,null,0]
[null,null,null,null,null,1,1.7,null,11,{"$f":"IF(SUM(P$9:P19)>0,0,IF(P20=0,O20+P20+T20+U20+W20+X20+Y20,P20))","v":20664.693071926395},20664.693071926395,{"$f":"IF(OR(L19<>\"na\",L19=\"see above\"),\"see above\",IF(SUM($K$10:K20)+$J$9>0,I20+(SUM($K$10:K20)+$J$9)/$J$9,\"na\"))","v":"na"},20664.693071926395,null,{"$f":"IF((SUM(T20:W20)*$G$8+SUM(O$10:O19))<SUM(N$10:N20),SUM(T20:W20)*G$8,SUM(N$10:N20)-SUM(O$10:O19))","v":4768.7753242907065},0,0.95111013046577186,275745.84902463655,7.1800438151728319E-2,19798.672778489232,-1781.8805500640308,0,-2120.8744807895132,null,0]
[null,null,null,null,null,200,1.55,null,12,{"$f":"IF(SUM(P$9:P20)>0,0,IF(P21=0,O21+P21+T21+U21+W21+X21+Y21,P21))","v":7313.0597616660471},7313.0597616660471,{"$f":"IF(OR(L20<>\"na\",L20=\"see above\"),\"see above\",IF(SUM($K$10:K21)+$J$9>0,I21+(SUM($K$10:K21)+$J$9)/$J$9,\"na\"))","v":"na"},7313.0597616660471,null,{"$f":"IF((SUM(T21:W21)*$G$8+SUM(O$10:O20))<SUM(N$10:N21),SUM(T21:W21)*G$8,SUM(N$10:N21)-SUM(O$10:O20))","v":4789.1676373075497},0,0.94635457981344295,274367.11977951339,7.2518442533245603E-2,19896.676208742756,-1790.7008587868479,0,-2142.0832255974083,{"$f":"-G2*1000*0.07","v":-13440.000000000002},0]
[null,null,null,null,null,500,1.5,null,13,{"$f":"IF(SUM(P$9:P21)>0,0,IF(P22=0,O22+P22+T22+U22+W22+X22+Y22,P22))","v":20841.724631110246},20841.724631110246,{"$f":"IF(OR(L21<>\"na\",L21=\"see above\"),\"see above\",IF(SUM($K$10:K22)+$J$9>0,I22+(SUM($K$10:K22)+$J$9)/$J$9,\"na\"))","v":"na"},20841.724631110246,null,{"$f":"IF((SUM(T22:W22)*$G$8+SUM(O$10:O21))<SUM(N$10:N22),SUM(T22:W22)*G$8,SUM(N$10:N22)-SUM(O$10:O21))","v":4809.6287610254412},0,0.94162280691437572,272995.2841806158,7.3243626958578056E-2,19995.164755976028,-1799.5648280378425,0,-2163.5040578533822,null,0]
[null,null,null,null,null,1000,1.45,null,14,{"$f":"IF(SUM(P$9:P22)>0,0,IF(P23=0,O23+P23+T23+U23+W23+X23+Y23,P23))","v":20930.687763894439},20930.687763894439,{"$f":"IF(OR(L22<>\"na\",L22=\"see above\"),\"see above\",IF(SUM($K$10:K23)+$J$9>0,I23+(SUM($K$10:K23)+$J$9)/$J$9,\"na\"))","v":"na"},20930.687763894439,null,{"$f":"IF((SUM(T23:W23)*$G$8+SUM(O$10:O22))<SUM(N$10:N23),SUM(T23:W23)*G$8,SUM(N$10:N23)-SUM(O$10:O22))","v":4830.1587147448708},0,0.93691469287980389,271630.30775971274,7.3976063228163844E-2,20094.140821518115,-1808.4726739366301,0,-2185.139098431916,null,0]
[null,null,null,null,null,2000,1.35,null,15,{"$f":"IF(SUM(P$9:P23)>0,0,IF(P24=0,O24+P24+T24+U24+W24+X24+Y24,P24))","v":21019.94923014451},21019.94923014451,{"$f":"IF(OR(L23<>\"na\",L23=\"see above\"),\"see above\",IF(SUM($K$10:K24)+$J$9>0,I24+(SUM($K$10:K24)+$J$9)/$J$9,\"na\"))","v":"na"},21019.94923014451,null,{"$f":"IF((SUM(T24:W24)*$G$8+SUM(O$10:O23))<SUM(N$10:N24),SUM(T24:W24)*G$8,SUM(N$10:N24)-SUM(O$10:O23))","v":4850.7575146487334},0,0.9322301194154049,270272.15622091421,7.4715823860445479E-2,20193.606818584631,-1817.4246136726167,0,-2206.9904894162351,null,0]
[null,null,null,null,null,5000,1.31,null,16,{"$f":"IF(SUM(P$9:P24)>0,0,IF(P25=0,O25+P25+T25+U25+W25+X25+Y25,P25))","v":21109.509086270707},21109.509086270707,{"$f":"IF(OR(L24<>\"na\",L24=\"see above\"),\"see above\",IF(SUM($K$10:K25)+$J$9>0,I25+(SUM($K$10:K25)+$J$9)/$J$9,\"na\"))","v":"na"},21109.509086270707,null,{"$f":"IF((SUM(T25:W25)*$G$8+SUM(O$10:O24))<SUM(N$10:N25),SUM(T25:W25)*G$8,SUM(N$10:N25)-SUM(O$10:O24))","v":4871.4251737547784},0,0.92756896881832784,268920.79543980962,7.5462982099049933E-2,20293.565172336621,-1826.4208655102959,0,-2229.0603943103974,null,0]
[null,null,null,null,null,10000,1.28,null,17,{"$f":"IF(SUM(P$9:P25)>0,0,IF(P26=0,O26+P26+T26+U26+W26+X26+Y26,P26))","v":21199.367374759102},{"$f":"+J26*(1+$G$1)^-I26","v":21199.367374759102},{"$f":"IF(OR(L25<>\"na\",L25=\"see above\"),\"see above\",IF(SUM($K$10:K26)+$J$9>0,I26+(SUM($K$10:K26)+$J$9)/$J$9,\"na\"))","v":16.973862538610632},21199.367374759102,null,{"$f":"IF((SUM(T26:W26)*$G$8+SUM(O$10:O25))<SUM(N$10:N26),SUM(T26:W26)*G$8,SUM(N$10:N26)-SUM(O$10:O25))","v":4892.1617018674842},0,0.92293112397423616,267576.19146261056,7.6217611920040437E-2,20394.018319939689,-1835.4616487945718,0,-2251.3509982535015,null,0]
[null,null,null,null,null,20000,1.25,null,18,{"$f":"IF(SUM(P$9:P26)>0,0,IF(P27=0,O27+P27+T27+U27+W27+X27+Y27,P27))","v":21289.524123960618},21289.524123960618,{"$f":"IF(OR(L26<>\"na\",L26=\"see above\"),\"see above\",IF(SUM($K$10:K27)+$J$9>0,I27+(SUM($K$10:K27)+$J$9)/$J$9,\"na\"))","v":"see above"},21289.524123960618,null,{"$f":"IF((SUM(T27:W27)*$G$8+SUM(O$10:O26))<SUM(N$10:N27),SUM(T27:W27)*G$8,SUM(N$10:N27)-SUM(O$10:O26))","v":4912.9671055293738},0,0.91831646835436498,266238.3105052975,7.697978803924084E-2,20494.968710623391,-1844.5471839561051,0,-2273.8645082360367,null,0]
[null,null,null,null,null,null,null,null,19,{"$f":"IF(SUM(P$9:P27)>0,0,IF(P28=0,O28+P28+T28+U28+W28+X28+Y28,P28))","v":21379.979347877659},21379.979347877659,{"$f":"IF(OR(L27<>\"na\",L27=\"see above\"),\"see above\",IF(SUM($K$10:K28)+$J$9>0,I28+(SUM($K$10:K28)+$J$9)/$J$9,\"na\"))","v":"see above"},21379.979347877659,null,{"$f":"IF((SUM(T28:W28)*$G$8+SUM(O$10:O27))<SUM(N$10:N28),SUM(T28:W28)*G$8,SUM(N$10:N28)-SUM(O$10:O27))","v":4933.8413879717673},0,0.91372488601259316,264907.11895277101,7.7749585919633254E-2,20596.418805740977,-1853.6776925166878,0,-2296.6031533183973,null,0]
[null,null,null,null,null,null,null,null,20,{"$f":"IF(SUM(P$9:P28)>0,0,IF(P29=0,O29+P29+T29+U29+W29+X29+Y29,P29))","v":21470.733045948113},21470.733045948113,{"$f":"IF(OR(L28<>\"na\",L28=\"see above\"),\"see above\",IF(SUM($K$10:K29)+$J$9>0,I29+(SUM($K$10:K29)+$J$9)/$J$9,\"na\"))","v":"see above"},21470.733045948113,null,{"$f":"IF((SUM(T29:W29)*$G$8+SUM(O$10:O28))<SUM(N$10:N29),SUM(T29:W29)*G$8,SUM(N$10:N29)-SUM(O$10:O28))","v":4954.7845490649488},0,0.90915626158253016,263582.58335800713,7.8527081778829583E-2,20698.37107882939,-1862.8533970946451,0,-2319.5691848515812,null,0]
[null,null,null,null,null,null,null,null,21,{"$f":"IF(SUM(P$9:P29)>0,0,IF(P30=0,O30+P30+T30+U30+W30+X30+Y30,P30))","v":21561.78520282701},21561.78520282701,{"$f":"IF(OR(L29<>\"na\",L29=\"see above\"),\"see above\",IF(SUM($K$10:K30)+$J$9>0,I30+(SUM($K$10:K30)+$J$9)/$J$9,\"na\"))","v":"see above"},21561.78520282701,null,{"$f":"IF((SUM(T30:W30)*$G$8+SUM(O$10:O29))<SUM(N$10:N30),SUM(T30:W30)*G$8,SUM(N$10:N30)-SUM(O$10:O29))","v":4975.7965852677717},0,0.90461048027461755,262264.67044121714,7.9312352596617883E-2,20800.828015669602,-1872.0745214102642,0,-2342.7648767000969,null,0]
[null,null,null,null,null,null,null,null,22,{"$f":"IF(SUM(P$9:P30)>0,0,IF(P31=0,O31+P31+T31+U31+W31+X31+Y31,P31))","v":21653.135788165469},21653.135788165469,{"$f":"IF(OR(L30<>\"na\",L30=\"see above\"),\"see above\",IF(SUM($K$10:K31)+$J$9>0,I31+(SUM($K$10:K31)+$J$9)/$J$9,\"na\"))","v":"see above"},21653.135788165469,null,{"$f":"IF((SUM(T31:W31)*$G$8+SUM(O$10:O30))<SUM(N$10:N31),SUM(T31:W31)*G$8,SUM(N$10:N31)-SUM(O$10:O30))","v":4996.8774895766464},0,0.90008742787324447,260953.34708901105,8.0105476122584063E-2,20903.792114347165,-1881.3412902912448,0,-2366.1925254670978,null,0]
[null,null,null,null,null,null,null,null,23,{"$f":"IF(SUM(P$9:P31)>0,0,IF(P32=0,O32+P32+T32+U32+W32+X32+Y32,P32))","v":21744.784756387195},21744.784756387195,{"$f":"IF(OR(L31<>\"na\",L31=\"see above\"),\"see above\",IF(SUM($K$10:K32)+$J$9>0,I32+(SUM($K$10:K32)+$J$9)/$J$9,\"na\"))","v":"see above"},21744.784756387195,null,{"$f":"IF((SUM(T32:W32)*$G$8+SUM(O$10:O31))<SUM(N$10:N32),SUM(T32:W32)*G$8,SUM(N$10:N32)-SUM(O$10:O31))","v":5018.0272514739681},0,0.89558699073387826,259648.58035356598,8.0906530883809905E-2,21007.265885313183,-1890.6539296781864,0,-2389.8544507217689,null,0]
[null,null,null,null,null,null,null,null,24,{"$f":"IF(SUM(P$9:P32)>0,0,IF(P33=0,O33+P33+T33+U33+W33+X33+Y33,P33))","v":10316.732046462326},10316.732046462326,{"$f":"IF(OR(L32<>\"na\",L32=\"see above\"),\"see above\",IF(SUM($K$10:K33)+$J$9>0,I33+(SUM($K$10:K33)+$J$9)/$J$9,\"na\"))","v":"see above"},10316.732046462326,null,{"$f":"IF((SUM(T33:W33)*$G$8+SUM(O$10:O32))<SUM(N$10:N33),SUM(T33:W33)*G$8,SUM(N$10:N33)-SUM(O$10:O32))","v":5039.2458568759212},0,0.89110905578020883,258350.33745179814,8.171559619264801E-2,21111.251851445486,-1900.0126666300937,0,-2413.7529952289865,{"$f":"-G2*1000*0.06","v":-11520},0]
[null,null,null,null,null,null,null,null,25,{"$f":"IF(SUM(P$9:P33)>0,0,IF(P34=0,O34+P34+T34+U34+W34+X34+Y34,P34))","v":21928.977581678635},21928.977581678635,{"$f":"IF(OR(L33<>\"na\",L33=\"see above\"),\"see above\",IF(SUM($K$10:K34)+$J$9>0,I34+(SUM($K$10:K34)+$J$9)/$J$9,\"na\"))","v":"see above"},21928.977581678635,null,{"$f":"IF((SUM(T34:W34)*$G$8+SUM(O$10:O33))<SUM(N$10:N34),SUM(T34:W34)*G$8,SUM(N$10:N34)-SUM(O$10:O33))","v":5060.533288079685},0,0.88665351050130781,257058.58576453917,8.2532752154574493E-2,21215.75254811014,-1909.4177293299126,0,-2437.8905251812762,null,0]
[null,null,null,null,null,null,null,null,26,{"$f":"IF(SUM(P$9:P34)>0,0,IF(P35=0,O35+P35+T35+U35+W35+X35+Y35,P35))","v":22021.521269410136},22021.521269410136,{"$f":"IF(OR(L34<>\"na\",L34=\"see above\"),\"see above\",IF(SUM($K$10:K35)+$J$9>0,I35+(SUM($K$10:K35)+$J$9)/$J$9,\"na\"))","v":"see above"},22021.521269410136,null,{"$f":"IF((SUM(T35:W35)*$G$8+SUM(O$10:O34))<SUM(N$10:N35),SUM(T35:W35)*G$8,SUM(N$10:N35)-SUM(O$10:O34))","v":5081.8895237100314},0,0.8822202429488013,255773.29283571648,8.3358079676120245E-2,21320.770523223291,-1918.8693470900962,0,-2462.2694304330889,null,0]
[null,null,null,null,null,null,null,null,27,{"$f":"IF(SUM(P$9:P35)>0,0,IF(P36=0,O36+P36+T36+U36+W36+X36+Y36,P36))","v":22114.363000882917},22114.363000882917,{"$f":"IF(OR(L35<>\"na\",L35=\"see above\"),\"see above\",IF(SUM($K$10:K36)+$J$9>0,I36+(SUM($K$10:K36)+$J$9)/$J$9,\"na\"))","v":"see above"},22114.363000882917,null,{"$f":"IF((SUM(T36:W36)*$G$8+SUM(O$10:O35))<SUM(N$10:N36),SUM(T36:W36)*G$8,SUM(N$10:N36)-SUM(O$10:O35))","v":5103.3145386652886},0,0.87780914173405733,254494.42637153791,8.4191660472881444E-2,21426.308337313243,-1928.3677503581919,0,-2486.8921247374196,null,0]
[null,null,null,null,null,null,null,null,28,{"$f":"IF(SUM(P$9:P36)>0,0,IF(P37=0,O37+P37+T37+U37+W37+X37+Y37,P37))","v":22207.502650938397},22207.502650938397,{"$f":"IF(OR(L36<>\"na\",L36=\"see above\"),\"see above\",IF(SUM($K$10:K37)+$J$9>0,I37+(SUM($K$10:K37)+$J$9)/$J$9,\"na\"))","v":"see above"},22207.502650938397,null,{"$f":"IF((SUM(T37:W37)*$G$8+SUM(O$10:O36))<SUM(N$10:N37),SUM(T37:W37)*G$8,SUM(N$10:N37)-SUM(O$10:O36))","v":5124.8083040627071},0,0.87342009602538706,253221.95423968023,8.5033577077610265E-2,21532.36856358295,-1937.9131707224653,0,-2511.7610459847938,null,0]
[null,null,null,null,null,null,null,null,29,{"$f":"IF(SUM(P$9:P37)>0,0,IF(P38=0,O38+P38+T38+U38+W38+X38+Y38,P38))","v":22300.940077793653},{"$f":"+J38*(1+$G$1)^-I38","v":22300.940077793653},{"$f":"IF(OR(L37<>\"na\",L37=\"see above\"),\"see above\",IF(SUM($K$10:K38)+$J$9>0,I38+(SUM($K$10:K38)+$J$9)/$J$9,\"na\"))","v":"see above"},22300.940077793653,null,{"$f":"IF((SUM(T38:W38)*$G$8+SUM(O$10:O37))<SUM(N$10:N38),SUM(T38:W38)*G$8,SUM(N$10:N38)-SUM(O$10:O37))","v":5146.3707871831512},0,0.86905299554526017,251955.84446848184,8.5883912848386368E-2,21638.953787972685,-1947.5058409175415,0,-2536.8786564446418,null,0]
[null,null,null,null,null,null,null,null,30,{"$f":"IF(SUM(P$9:P38)>0,0,IF(P39=0,O39+P39+T39+U39+W39+X39+Y39,P39))","v":15676.272585959417},null,null,22394.67512279917,null,{"$f":"IF((SUM(T39:W39)*$G$8+SUM(O$10:O38))<SUM(N$10:N39),SUM(T39:W39)*G$8,SUM(N$10:N39)-SUM(O$10:O38))","v":5168.0019514151927},15676.272585959417,0.86470773056753381,250696.06524613939,8.674275197687023E-2,21746.066609223148,-1957.1459948300833,0,-2562.2474430090883,null,0]