{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Settings & Support","SettingsPvt","NotesPvt","ToolsPvt","ChartDataPvt","OnGrid Charts","OnGrid Timelines","OnGrid Names","Prelim","Financing","Short","Short2","Medium","Long","SlideStyle","SlideStyle2","Spanish","CoverPages","Timelines","Timelines2"],"not_rendered":{"charts":125,"images":23,"macros":1,"external_links":0,"defined_names":1649,"comments":0,"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":"1904"}

{"sheet":"Settings & Support","index":0,"n_rows":383,"n_cols":249,"rows_kept":383,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Top",null,{"$f":"\"\"","v":""},null,null,null,"Template Design Revision History",null,null,null,null,"Wkb Development Revision History"]
[]
[null,null,{"$f":"IF(PropWkb,\"OnGrid Custom Proposals\",\"OnGrid Custom Documents\")","v":"OnGrid Custom Proposals"}]
[]
[]
[]
[null,null,"Settings"]
[]
[]
[null,null,{"$f":"IF(PageMaker,\"Page Maker is ON\",\"Page Maker is OFF\")","v":"Page Maker is OFF"},null,"control + t  (t for Toggle)"]
[]
[]
["HeaderStart",null,{"$f":"IF(HeaderInPreview,\"Generic Print Preview Header is ON\",\"Generic Print Preview Header is OFF\")","v":"Generic Print Preview Header is OFF"}]
[]
[null,null,4," Number of Lines in Header"]
["HeaderEnd",null,2," Number of Lines in Footer"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Support"]
[]
[]
[null,null,{"$f":"IF(PropWkb,\"Proposal Wkb Version:  \"&TEXT(PropWkbVersion,\"0.0#\"),\"Document Wkb Version:  \"&TEXT(DocWkbVersion,\"0.0#\"))","v":"Proposal Wkb Version:  3.3"}]
[null,null,{"$f":"IF(MacExcelxl,\"WARNING MAC USERS: When using the 'Find & Replace' dialog box (Control + f/h), search within Sheet -- not within Workbook. -Otherwise you'll get an error message repeatedly until the workbook is closed. OnGrid is working on a solution to this problem.\",\"\")","v":""}]
[]
[]
["TemplateRevHistoryLabel",null,"Template Design Revision History"]
[]
[null,null,"Date","PropDoc Ver.","Tool Ver.","Editor","Change"]
[]
["TemplateRevHistStart",null,"2009-10-21",1,4,"MB"]
[null,null,"2012-07-19",null,5,"MB"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TemplateRevHistEnd"]
[]
[]
[]
["GenRevHistoryLabel",null,"Wkb Development Revision History"]
[]
[null,null,"Date","PropDoc Ver.","Tool Ver.","Editor","Change"]
[]
["GenRevHistStart",null,"2009-09-03",null,4,"MB","Separated Rev History into two sections"]
[null,null,"2009-09-03",null,4,"MB","Tested '>256 character sheet import' issue -- entirety transfers fine now"]
[null,null,"2009-09-03",null,4,"MB","The 'Find and Replace' dialog box no longer opens with inapplicable search text"]
[null,null,"2009-09-04",null,4,"MB","Tried to find fix for 'Out of Stack Space' error msg after searching the workbook for a term -- couldn't"]
[null,null,"2009-10-12",null,4,"MB","Imported revised charts from Tool (PropWkb only)"]
[null,null,"2009-10-21",null,4,"MB","Revised defaults for Timelines (PropWkb only)"]
[null,null,"2009-11-09",1.2,4,"MB","Added error handling for sheet import ('Cells.Replace \"=\", \"=\"'' caused RT error on Mac)"]
[null,null,"2009-12-02",1.3,4,"MB","Added code to adjust margin defaults for new added worksheets"]
[null,null,"2010-01-29",1.4,4,"MB","Changed 'Print Area Maker' to 'Page Maker'"]
[null,null,"2010-01-31",1.4,4,"MB","Added notification about Excel 2007 erratic chart formatting issue"]
[null,null,"2010-02-05",1.5,4,"MB","Added ability for Excel 2007 users to save in new .xlsm format (hopefully a fix of the erratic chart issue) -- removed eratic chart notification"]
[null,null,"2010-02-05",1.5,4,"MB","Added ability to copy and paste from other workbooks to this workbook (with the exception of copying & pasting from the Tool, which is disabled)"]
[null,null,"2010-02-17",1.6,4,"MB","Changed \"Loan\" to \"Financing\" on applicable charts and timeline"]
[null,null,"2010-02-24",1.7,4,"MB","Fixed bug w/ double-clicking to see print preview immediately upon activating sheet"]
[null,null,"2010-02-24",1.7,4,"MB","Added splash form for toggling page maker"]
[null,null,"2010-12-03",2.0099999999999998,4,"MB","PropDoc now compatible w/ Excel 2010 64 bit"]
[null,null,"2010-12-08",2.0099999999999998,4,"MB","PropDoc now compatible w/ Excel 2011 (Mac)"]
[null,null,"2013-03-12",3.1,5.3,"MB","Added new financing timelines to 'OnGrid Timelines' sheet / Added better usage-production chart to 'OnGrid Charts' sheet / Updated section links at top of 'OnGrid Names' sheet"]
[null,null,"2013-04-02",3.1,5.3,"MB","Added latest charts to 'OnGrid Charts' sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Settings & Support'!IO273","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GenRevHistEnd"]
[]
[]
[]
[]
[]
[]
["StartPrivate"]
[]
[]
[]
[]
[]
[]
["EndPrivate"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Settings & Support'!IO334","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"'Settings & Support'!IO384","v":0}]

{"sheet":"SettingsPvt","index":1,"n_rows":56,"n_cols":6,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"This Sheet Modified by VBA or Tool Developer ONLY"]
[]
[]
[null,"WKB SETTINGS & INFO",null,0,"PropDoc Master (boolean)"]
[]
[null,"Proposal","Prop Wkb or Doc Wkb"]
[null,{"$f":"IF(PropOrDoc=\"Proposal\",1,0)","v":1},"Currently Proposal Wkb (boolean)"]
[null,{"$f":"IF(PropOrDoc=\"Document\",1,0)","v":0},"Currently Document Wkb (boolean)"]
[]
[]
[null,"Development","Prop Wkb Mode (Development or Production)"]
[null,{"$f":"IF(PropDocMode=\"Development\",1,0)","v":1},"DevMode (boolean)"]
[]
[]
[null,"2015-02-01","Last Updated--Proposal Structure"]
[null,3.3,"Prop Wkb Version"]
[null,1,"Prop Wkb Required Tool Version for Printing"]
[]
[]
[null,"2010-12-13","Last Updated--Document Structure"]
[null,2.0099999999999998,"Doc Wkb Version"]
[null,1,"Doc Wkb Required Tool Version for Printing"]
[]
[]
[]
[null,"2012-11-19","Last Updated--Proposal Ref Names"]
[null,null,"Last Updated--Document Ref Names",null,{"$f":"LastUpdateDocNames","v":0},"w/o reference, 'LastUpdateDocNames' ref name dissapears during update if .xlsm -- don't know why"]
[]
[null,null,"PreviousPrintSheetAddress"]
[]
[null,0,"PageMaker (boolean)"]
[null,0,"Header in Preview (boolean)"]
[]
[null,0,"Unnamed Ref in Imported Chart"]
[]
[null,0,"Is the PropDoc wkb currently running on a Mac?"]
[null,0,"Is it currently running in Excel 2007",null,{"$f":"Excel2007xl","v":0},"w/o reference, 'Excel2007xl' ref name dissapears during update if .xlsm -- don't know why"]
[]
[]
[]
[]
[null,"NON-PRINT SHEETS"]
[null,null,"Hide","Password-Protect","Delete from Prop Wkb","Delete from Doc Wkb"]
["StartSupportingSheets","Settings & Support",0,1,0,0]
[null,"SettingsPvt",1,1,0,0]
[null,"NotesPvt",1,0,0,0]
[null,"ToolsPvt",1,0,0,0]
[null,"ChartDataPvt",1,0,0,1]
[null,"OnGrid Charts",0,1,0,1]
[null,"OnGrid Timelines",0,1,0,1]
[null,"OnGrid Names",0,1,0,0]
[]
[]
["EndSupportingSheets"]

{"sheet":"NotesPvt","index":2,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"2009-07-01"," Notes for Andy from MB"]
[]
[null,"When naming pages, avoid 'code' names      so instead of 'LetterPrelimProp1', maybe 'Preliminary Letter -- Proposal 1' (spaces are okay -- replaced with underscores in VBA)"]
[]
[null,"Try to have consistent Page Setup properties from one print sheet to the next"]
[]
[null,"(6:26)"]
[]
[null,"Andy Notes: To Do:",null,null,null,null,null,null,null,"Margins:"]
[null,"Check that PBI monitoring expense last as long as PBIs last, but not longer",null,null,null,null,null,null,null,"Top  1.6"]
[null,"Check that TimelineDataPvt Row 45 has correct OR (oregon) state tax credit included",null,null,null,null,null,null,null,"  Header  0.25"]
[null,"Check that TimelineDataPvt tax credits are applied in the correct year (starting at year 1?)"]
[null,"What is Row 47 for?",null,null,null,null,null,null,null,"  Bottom  0.5"]
[null,"Does TaxFedOnRebate include the tax on any taxable Grant?",null,null,null,null,null,null,null,"  Footer  0.25"]
[null,"Make sure TimelineDataPvt Rows 188-190 add up the right incentives (including year changes)"]
[]
[]
[null,"Open Questions to the right of proposals on Short, and to the right on CellRefNames"]
[null,"Put in latest changes in proposals from v3_8+ of the tool"]
[null,"Go over proposals w/ fine tooth comb to refine language & check accuracy"]
[]
[null,"Seems like an error on G52 & O52 of Timeline Data - \"3 Start\" is copied into that cell - ???"]
[null,"<< Is it \"TaxCreditState\" or is it: \"=-SUM(TimelineData!D85:AC85)\" - see CellRefNames"]

{"sheet":"ToolsPvt","index":3,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Fill Page List","Clear List",null,null,"Replace Old Names with New"]
[null,null,null,null,null,null,"(skipped if blank)"]
[]
[null,null,"Sheet Name","Page Name","Page Address",null,"New Page Name"]
[]
["StartPageList"]

{"sheet":"ChartDataPvt","index":4,"n_rows":137,"n_cols":53,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["Payback","Payback Year (Occurs at 10.8 Years)",null,0,0,0,0,0,0,0,0,0,0,6376.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual Payback Before Payback Year",null,4088.46,4274.3599999999997,4468.6899999999996,4671.84,4884.2,5106.1899999999996,5338.25,5580.83,5834.4,6099.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual Payback After Payback Year",null,0,0,0,0,0,0,0,0,0,0,6376.57,6666.22,6969,7285.51,1476.25,7962.2,8323.7099999999991,8701.61,9096.6200000000008,9509.5400000000009,9941.15,10392.32,10863.93,11356.9,11872.19]
[]
["All Financing","Annual Costs:\nSolar plus Line of Credit vs. No Solar","Net Annual Savings when Financed\n with Line of Credit","Accumulated Net Savings when Financed\n with Line of Credit",null,"Accumulated Savings","Annual Savings",null,{"$f":"IF(FeedIn,\"Accumulated Income\",\"Annual Costs\")","v":"Annual Costs"}]
[null,"Electric Bill w/o Solar incl. 4.0% inflation",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Electricity Cost w/o Solar",null,4911.7,5108.17,5312.49,5524.99,5745.99,5975.83,6214.87,6463.46,6722,6990.88,7270.52,7561.34,7863.79,8178.34,8505.48,8845.69,9199.52,9567.5,9950.2000000000007,10348.209999999999,10762.14,11192.63,11640.33,12105.94,12590.18]
[null,"New Net Cost",null,3029.55,3464.19,3546.16,3634.1,3728.46,3829.76,3938.44,4055.03,4180.08,4314.25,4458.1400000000003,4612.47,4778.08,2487.1999999999998,7310.34,1147.8,1232.2,1321.33,1415.41,1514.7,1619.46,1729.95,1846.46,1969.29,2098.7399999999998]
[null,"Cash Flow  (Bill w/o Solar less New Net Costs)",null,1882.15,1643.98,1766.34,1890.89,2017.53,2146.08,2276.4299999999998,2408.44,2541.92,2676.63,2812.38,2948.86,3085.71,5691.14,1195.1300000000001,7697.89,7967.32,8246.18,8534.7900000000009,8833.51,9142.68,9462.68,9793.8700000000008,10136.66,10491.44]
[null,"Cumulative Cash Flow",null,1882.15,3526.13,5292.46,7183.36,9200.89,11346.97,13623.4,16031.83,18573.75,21250.38,24062.75,27011.61,30097.32,35788.46,36983.599999999999,44681.49,52648.81,60894.99,69429.78,78263.289999999994,87405.97,96868.65,106662.52,116799.17,127290.61]
[null,{"$f":"IF(FeedIn,\"\",Chart_Financing_Label2)","v":"Electricity Cost w/o Solar"},null,{"$f":"IF(FeedIn,0,D15)","v":4911.7},5108.17,5312.49,5524.99,5745.99,5975.83,6214.87,6463.46,6722,6990.88,7270.52,7561.34,7863.79,8178.34,8505.48,8845.69,9199.52,9567.5,9950.2000000000007,10348.209999999999,10762.14,11192.63,11640.33,12105.94,12590.18]
[null,{"$f":"IF(FeedIn,Chart_Financing_Label5,Chart_Financing_Label3)","v":"New Net Cost"},null,{"$f":"IF(FeedIn,D18,D16)","v":3029.55},3464.19,3546.16,3634.1,3728.46,3829.76,3938.44,4055.03,4180.08,4314.25,4458.1400000000003,4612.47,4778.08,2487.1999999999998,7310.34,1147.8,1232.2,1321.33,1415.41,1514.7,1619.46,1729.95,1846.46,1969.29,2098.7399999999998]
[]
["Smart Financing","Electric Bill w/o Solar incl. 5.0% inflation",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Annual Electric Bill without Solar (including Lifestyle changes, but not Energy Efficiency)",null,4444.88,4667.13,4900.4799999999996,5145.51,5402.78,5672.92,5956.57,6254.4,6567.12,6895.47,7240.25,7602.26,7982.37,8381.49,8800.57,9240.6,9702.6200000000008,10187.76,10697.14,11232,11793.6,12383.28,13002.45,13652.57,14335.2]
[null,"Solar Cost w/ Financing",null,5185.43,5447.64,5552.75,5666.01,5788.01,5919.41,6060.91,6213.26,6377.28,6553.82,6743.82,6948.29,7168.3,7405.01,13799.76,7885.86,7986.38,8093.61,8207.99,8329.93,8459.91,8598.42,8745.98,8903.14,9070.4699999999993]
[null,"Net Annual Savings (Bill w/o Solar minus New Net Costs)",null,-740.55,-780.51,-652.27,-520.5,-385.22,-246.48,-104.34,41.14,189.84,341.66,496.42,653.97,814.07,976.48,-4999.2,1354.74,1716.25,2094.14,2489.16,2902.07,3333.69,3784.86,4256.47,4749.43,5264.73]
[null,"Accumulated Net Annual Savings (with Financing)",null,-740.55,-1521.06,-2173.33,-2693.83,-3079.05,-3325.54,-3429.88,-3388.74,-3198.89,-2857.24,-2360.8200000000002,-1706.85,-892.78,83.7,-4915.5,-3560.76,-1844.51,249.63,2738.79,5640.86,8974.5499999999993,12759.41,17015.87,21765.31,27030.03]
[]
["Month-1 With Financing","No Solar vs. Solar & Line of Credit\n First Month","Electric Bill Before Solar","New Bill w/ Solar & Line of Credit"]
[null,"Electric Bill",409.31,26.41]
[null,"Line of Credit Payment",0,329.54]
[null,"Total",409.31,355.95]
[]
["Resale","20 times Annual Savings",null,81769.19,85487.18,89373.82,93436.75,97683.96,102123.77,106764.92,111616.51,116688.08,121989.58,127531.41,133324.46,139380.09,145710.18,152327.15,159243.99,166474.26999999999,174032.15,181932.47,190190.71,198823.07,207846.47,217278.59,227137.93,237443.8]
[null,"Remaining savings within 25 years",null,177140.42,173051.96,168777.60000000001,164308.91,159637.07,154752.87,149646.69,144308.44,138727.60999999999,132893.21,126793.73,120417.16,113750.94,106781.93,99496.42,98020.17,90057.97,81734.259999999995,73032.649999999994,63936.03,54426.49,44485.34,34093.019999999997,23229.09,11872.19]
[null,"Effective Resale Value (lesser of 20x annual or remaining 25yr savings)",null,81769.19,85487.18,89373.82,93436.75,97683.96,102123.77,106764.92,111616.51,116688.08,121989.58,126793.73,120417.16,113750.94,106781.93,99496.42,98020.17,90057.97,81734.259999999995,73032.649999999994,63936.03,54426.49,44485.34,34093.019999999997,23229.09,11872.19]
[]
["Tiers","Horizontal Axis Title:",null,null,null,null,null,null,null,null,null,"373, Tier 1",null,null,"484, Tier 2",null,null,null,null,null,null,"745, Tier 3",null,null,null,null,null,null,null,null,null,"1118, Tier 4",null,null,null,null,null,"Tier 5"]
[null,"After-Solar Top Rate",null,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"After-Solar Avoided Rate",null,0,0,0,0,0,0,0,0,11.558999999999999,13.142000000000001,13.142000000000001,13.142000000000001,22.58,22.58,22.58,22.58,22.58,22.58,22.58,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005]
[null,"Pre-Solar Top Rate",null,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,11.558999999999999,13.142000000000001,13.142000000000001,13.142000000000001,22.58,22.58,22.58,22.58,22.58,22.58,22.58,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,31.303999999999998,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005,35.876000000000005]
[]
["Bill Offset","% of Bill Offset",0.85,null,"% de Neteo de Factura"]
[null,"New Bill",0.15,null,"Nueva Factura"]
[]
["Bill Comparison ","Current Bill per month",450]
[null,"New Bill per month",63]
[]
["Annual Billing & Savings",null,"Without Solar","With Solar","With Solar"]
[null,"Year","Old Bills","New Bills","Electric Bill Savings"]
[null,1,4987,755,4232]
[null,2,5087,802,4285]
[null,3,5239,858,4381]
[null,4,5449,925,4524]
[null,5,5503,968,4535]
[null,6,5558,1012,4546]
[null,7,5614,1056,4558]
[null,8,5670,1101,4569]
[null,9,5727,1146,4581]
[null,10,5784,1192,4592]
[null,11,5842,1238,4604]
[null,12,5900,1285,4615]
[null,13,5959,1333,4627]
[null,14,6019,1381,4638]
[null,15,6079,1429,4650]
[null,16,6140,1479,4661]
[null,17,6201,1528,4673]
[null,18,6263,1579,4685]
[null,19,6326,1630,4696]
[null,20,6389,1681,4708]
[null,21,6453,1733,4720]
[null,22,6518,1786,4732]
[null,23,6583,1839,4744]
[null,24,6649,1893,4755]
[null,25,6715,1948,4767]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Usage",null,"Jan",0,169,1331,1500]
[null,null,"Feb",0,169,1331,1500]
[null,null,"Mar",0,169,1331,1500]
[null,null,"Apr",0,169,1331,1500]
[null,null,"May",341,239,920,1500]
[null,null,"Jun",341,239,920,1500]
[null,null,"Jul",341,239,920,1500]
[null,null,"Aug",341,239,920,1500]
[null,null,"Sep",341,239,920,1500]
[null,null,"Oct",341,239,920,1500]
[null,null,"Nov",0,169,1331,1500]
[null,null,"Dec",0,169,1331,1500]
[]
["Production",null,"Jan",0,0,695,695]
[null,null,"Feb",0,0,874,874]
[null,null,"Mar",0,3,1117,1120]
[null,null,"Apr",0,61,1326,1388]
[null,null,"May",575,407,542,1523]
[null,null,"Jun",617,411,540,1568]
[null,null,"Jul",649,437,553,1639]
[null,null,"Aug",622,414,510,1546]
[null,null,"Sep",532,386,471,1389]
[null,null,"Oct",406,324,390,1120]
[null,null,"Nov",0,0,784,784]
[null,null,"Dec",0,0,649,649]
[]
["Usage vs Production","Monthly Usage and Solar Production","Jan",695,805,0]
[null,"Production","Feb",874,626,0]
[null,"Usage","Mar",1120,380,0]
[null,null,"Apr",1388,112,0]
[null,null,"May",0,1500,23]
[null,null,"Jun",0,1500,68]
[null,null,"Jul",0,1500,139]
[null,null,"Aug",0,1500,46]
[null,null,"Sep",1389,111,0]
[null,null,"Oct",1120,380,0]
[null,null,"Nov",784,716,0]
[null,null,"Dec",649,851,0]
[]
["TOU Times","Summer Weekday",null,0.41666666666666669,0.125,0,0.25,0,8.333333333333337E-2,0.25,0,0]
[null,"Winter Weekday",null,0.70833333333333337,0.125,0,0,0,0,0,0,0]
[]
["CA Inflation",null,null,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000]
[null,"Residential",null,2.23,2.31,2.46,2.63,3.37,3.65,3.82,4.2300000000000004,4.4800000000000004,4.47,5.86,6.51,7.67,7.12,7.07,7.78,7.94,8.0399999999999991,8.5399999999999991,9.4499999999999993,9.98,10.79,11.08,11.3,11.43,11.61,11.32,11.32,11.32,11.32,14.4]
[null,"Small Bus",null,1.71,1.81,1.92,2.09,2.74,2.98,3.28,4.1100000000000003,4.47,4.46,6.14,6.5890000000000004,7.43,7.31,7.52,8.06,8.25,8.01,8.24,8.64,8.98,8.59,9.92,9.99,10.36,10.26,9.7799999999999994,9.7799999999999994,9.7799999999999994,9.7799999999999994,14.37]
[]
["House Vs Trees","Scale",null,1,2,3,4,5,6,7,8,9,10]
[null,"House Area",null,1,0,0,0,0,0,0,0,0,0]
[null,"Trees Equivalent Area",null,5.9057287698593068,5.9057287698593068,5.9057287698593068,5.9057287698593068,5.9057287698593068,0,0,0,0,0]

{"sheet":"OnGrid Charts","index":5,"n_rows":3,"n_cols":19,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"OnGrid Charts",null,null,null,null,"Copy and paste the chart to another sheet before modifying its format.",null,null,null,null,null,null,null,null,null,null,"    Note: Default chart data is not coherent or realistic -- taken from multiple scenarios"]

{"sheet":"OnGrid Timelines","index":6,"n_rows":439,"n_cols":34,"rows_kept":439,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Top","After-Tax IRR",null,"Resale",null,"Debt Financing",null,"PPA and Lease"]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null," OnGrid Timelines","    Note: Default timeline numbers are not coherent or realistic -- taken from multiple scenarios"]
[]
["StartRow"]
["RawDataStart"]
[null,"RAW DATA  (all numbers are positive)",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[null,"SAVINGS  /  INCOME"]
["RD_OldBill","Old Annual Bill",null,null,3625,3770,3921,4078,4241,4411,4587,4770,4961,5160,5366,5581,5804,6036,6278,6529,6790,7061,7344,7638,7943,8261,8591,8935,9292]
["RD_NewBill","New Annual Bill",null,null,3194,3324,3459,3600,3746,3899,4057,4222,4394,4572,4758,4951,5153,5362,5580,5806,6042,6288,6543,6809,7085,7373,7672,7984,8308]
["RD_AvoidedElectricBill","Annual Savings",null,null,431,446,462,478,495,512,530,548,568,587,608,629,651,674,698,722,747,774,801,829,858,888,919,951,984]
["RD_LostFedDeduction","Lost Federal Tax Deduction",null,null,101,105,108,112,116,120,124,129,133,138,143,148,153,158,-1548,169,175,181,188,194,201,208,215,223,231]
["RD_LostStateDeduction","Lost State Tax Deduction",null,null,26,26,27,28,29,30,31,32,34,35,36,37,39,40,-391,43,44,46,47,49,51,53,54,56,58]
["RD_AvoidedFedTaxOnStateDed","Fed Tax Benefit on State Tax Deduction Loss",null,null,9,9,10,10,10,11,11,11,12,12,13,13,14,14,-137,15,15,16,17,17,18,18,19,20,20]
["RD_FeedInIncome","Feed-In Tariff Income",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_FedStateTaxOnFeedIn","Fed & State Tax on Feed-In Income",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_RecPayments","REC Income",null,null,566,563,560,557,554,552,549,546,543,541,538,535,533,530,527,900,895,891,886,882,1170,1164,1159,1153,1147]
["RD_FedStateTaxonRec","Fed and State Tax on REC Income",null,null,230,229,228,227,226,225,224,223,221,220,219,218,217,216,215,367,365,363,361,359,477,474,472,470,467]
["RD_NetSavings","NET SAVINGS",null,null,649,658,669,678,688,700,711,721,735,747,761,774,789,804,2812,1058,1073,1091,1108,1126,1317,1335,1356,1375,1395]
["RD_NetFeedIn","NET FEED-IN"]
[]
[null,"SAVINGS  OR  INCOME - SYSTEM HOST"]
["RD_SysHost_LostTaxDeduction","Total Net Tax Deduction Loss",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_SysHost_FedStateTaxOnFeedIn","Fed & State Tax on Feed-In Income",null,null,13474.455819030291,13407.08353993514,13340.048122235463,13273.347881624286,13206.981142216166,13140.946236505086,13075.24150532256,13009.865297795946,12944.815971306967,12880.091891450433,12815.691431993178,12751.612974833211,12687.854909959045,12624.41563540925,12561.293557232206,12498.487089446044,12435.994653998812,12373.814680728818,12311.945607325175,12250.385879288549,12189.133949892106,12128.188280142647,12067.547338741933,12007.209602048224,11947.173554037983]
["RD_SysHost_NetSavings","NET SAVINGS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_SysHost_NetFeedIn","NET FEED-IN",null,null,19594.939505738497,19496.964808209807,19399.479984168756,19302.482584247915,19205.970171326677,19109.940320470043,19014.390618867692,18919.318665773353,18824.722072444485,18730.598462082264,18636.94546977185,18543.760742422994,18451.041938710874,18358.786729017324,18266.992795372236,18175.657831395376,18084.779542238397,17994.355644527204,17904.383866304568,17814.861946973047,17725.78763723818,17637.15869905199,17548.97290555673,17461.228041028946,17373.9219008238]
[]
[null,"COSTS & OPERATING EXPENSES"]
["RD_SystemCost","System Capital Cost",null,49598]
["RD_EnergyEffCost","Energy Efficiency Net Expense",null,250]
["RD_SystemMaint","System Maintenance",null,null,122,127,131,136,140,145,150,156,161,167,172,178,185,191,198,205,212,219,227,235,243,252,261,270,279]
["RD_InverterRepl","Inverter Replacement",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4890,0,0,0,0,0,0,0,0,0,0]
["RD_MonitoringCost","Monitoring Cost",null,null,20,21,21,22,23,24,25,25,26,27,28,29,30,31,32,34,35,36,37,38,40,41,43,44,46]
["RD_NetCostTaxDeduction","Total Net Tax Deduction",null,null,54.253468910819997,56.152340322698699,58.117672233993154,60.151790762182912,62.257103438859311,64.43610205921938,66.691365631292058,69.025563428387272,71.441458148380832,73.941909183574154,76.529876004999238,79.2084216651742,81.980716423455291,84.850041498276227,2820.255680054715,90.893485703990933,94.07475770363061,97.36737422325767,100.77523232107168,104.30236545230919,107.95294824314001,111.7313014316499,115.64189698175764,119.68936337611915,123.87849109428331]
["RD_NetCosts","NET COSTS",null,49848,142,148,152,158,163,169,175,181,187,194,200,207,215,222,5120,239,247,255,264,273,283,293,304,314,325]
[]
[null,"INCENTIVES  /  TAX BENEFITS"]
["RD_Rebate","Rebate",null,2934]
["RD_FedTaxOnRebate","Fed Tax on Rebate",null,null,1027]
["RD_Grant","State/Local Grant",null,1000]
["RD_FedStateTaxOnGrant","Fed & State Tax on Grant",null,null,350]
["RD_PbiPayments","PBI Income",null,null,808,804,800,796,792,788,784,780,776,773,769,765,761,757,754,750,746,742,739,735,0,0,0,0,0]
["RD_FedTaxOnPbi","Fed Tax on PBI Income",null,null,283,281,280,279,277,276,274,273,272,270,269,268,266,265,264,262,261,260,259,257,0,0,0,0,0]
["RD_FedTaxCredit","Fed Tax Credit",null,0,14879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_StateTaxCredit","State Tax Credit",null,0,6850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_FedTaxOnStateCredit","Fed Tax on State Tax Credit",null,null,2397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_FedDepr","Fed Depr",null,null,8853,2361,1417,848,848,428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_StateDepr","State Depr",null,null,336,336,336,336,336,336,336,336,336,336,336,336,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_FedTaxOnStateDepr","Fed Tax on State Depr",null,null,118,118,118,118,118,118,118,118,118,118,118,118,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_NetIncentives","TOTAL INCENTIVES",null,3934,27551,3102,2155,1583,1581,1158,728,725,722,721,718,715,495,492,490,488,485,482,480,478,0,0,0,0,0]
[]
[null,"SYSTEM HOST AS SYSTEM OWNER  (for cash-purchase comparison with lease or PPA)"]
["RD_SysHostAsOwner_NetSavings","NET SAVINGS",null,null,2808,2869,2932,2998,3066,3136,3210,3286,3365,3446,2640,2733,2828,2927,3030,3136,3246,3359,3477,3599,3725,3855,3990,4129,4274]
["RD_SysHostAsOwner_NetFeedIn","NET FEED-IN",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD_SysHostAsOwner_NetCosts","NET COSTS",null,84672,338,350,362,374,388,401,415,430,445,460,175,182,188,195,4165,208,216,223,231,239,248,256,265,274,284]
["RD_SysHostAsOwner_NetIncentives","NET INCENTIVES",null,32019,15405,4737,3123,2152,2150,1431,699,400,400,400,400,400,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["RawDataEnd"]
[]
[]
[]
[]
["IRRPreTaxStart"," Residential Pre-Tax Analysis","    After-Tax amounts are adjusted to pre-tax equivalents. Pre-Tax amounts are not adjusted"]
["YearLabel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:"]
["SavingsLabel","Operating Savings:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["AvoidedElectricBill","Avoided Electricity Purchases / Annual Savings",null,null,8078,8361,8654,8956,9270,9594,9930,10278,10638,11010,11395,11794,12207,12634,13076,13534,14008,14498,15005,15530,16074,16637,17219,17822,18445]
["RecPayments","REC (Green Tag) Income",null,null,2300,2289,2277,2266,2255,2243,2232,2221,2210,2199,2188,2177,2816,2802,2788,2774,2761,0,0,0,0,0,0,0,0]
[]
["SystemCostLabel"," System Cost & Incentives:"]
["SystemCost","System Capital Cost with Fees, before Rebates",null,-71301]
["Rebate&Grant","Rebates & Grants",null,9735]
["PbiPayments","Performance Based Incentive",null,null,5060,5035,5010,4985,4960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EnergyEffCost","Energy Efficiency Net Expense",null,0]
[]
["ExpensesLabel","Operating Expenses:"]
["SystemMaint","System Maintenance at 0.25% of gross system cost per year",null,null,-282,-292,-302,-313,-324,-335,-347,-359,-372,-385,-398,-412,-427,-442,-457,-473,-490,-507,-524,-543,-562,-581,-602,-623,-645]
["InverterRepl","Inverter Replacement at $700 per kW in Year 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6195,0,0,0,0,0,0,0,0,0,0]
["MonitoringCost","Monitoring Cost",null,null,-478,-495,-513,-530,-549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OperatingProfitLoss","Operating Profit (loss):",null,-61566,14678,14897,15126,15364,15612,11502,11815,12140,12476,12824,13185,13559,14596,14995,9213,15835,16279,13991,14481,14988,15512,16055,16617,17199,17801]
[]
["TaxEffectsLabel","Federal & State Tax Effects:"]
["FedTaxOnIncentives","Federal and State Tax on RECs.",null,null,-798,-794,-790,-786,-782,-778,-774,-771,-767,-763,-759,-755,-977,-972,-967,-963,-958,0,0,0,0,0,0,0,0]
[]
["FedTaxCreditBasis","Federal Tax Credit Basis",null,61566]
["FedTaxCredit","30% Federal Tax Credit ",null,0,29457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["StateTaxCreditBasis","State Tax Credit Basis",null,61566,null,0,0,0]
["StateTaxCredit","10.0% State Tax Credit",null,0,9819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FedTaxOnStateCredit","Fed Tax on State Tax Credit",null,null,0,-2749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10% Local Tax Credit (not currently active)"]
[null,"Federal Tax on Local Tax Credit (not currently active)"]
[]
["FedDeprBasis","Federal Depr Basis: Fed Tax Credit Basis minus 1/2 the Fed Credit",null,null,277711]
["StateDeprBasis","State Depr Basis: System Cost after fees",null,null,326719]
["FedDeprPercent","MACRS 5 year Accelerated Federal Depreciation (%)",null,null,0.2,0.32,0.192,0.115,0.115,5.8000000000000003E-2]
["StateDeprPercent","MACRS 5 year Accelerated State Depreciation (%)",null,null,0.2,0.32,0.192,0.115,0.115,5.8000000000000003E-2]
["DeprLabel",null,"25 year sum total:"]
["FedDepr","MACRS 5 year Accelerated Federal Depreciation ",97199,null,19440,31104,18662,11178,11178,5638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["StateDepr","MACRS 5 year Accelerated State Depreciation",22766,null,4553,7285,4371,2618,2618,1320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FedTaxOnStateDepr","Fed Tax on State Depreciation",-7968,null,-1594,-2550,-1530,-916,-916,-462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TotalDepr","Total Depr Value:",111997,null,22399,35839,21503,12880,12880,6496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LostFedDeduction","Value of lost Federal tax deduction of electricity expense",null,null,-1607,-1681,-1759,-1841,-1926,-2015,-2109,-2206,-2308,-2415,-2527,-2644,-2766,-2894,3508,-3168,-3314,-3467,-3627,-3794,-3969,-4153,-4344,-4544,-4754]
["LostStateDeduction","Value of lost State tax deduction of electricity expense",null,null,-320,-335,-350,-366,-383,-401,-420,-439,-460,-481,-503,-526,-551,-576,698,-631,-660,-690,-722,-755,-790,-827,-865,-905,-946]
["AvoidedFedTaxOnStateDed","Fed Tax Benefit on State deduction loss of electricity expense",null,null,112,117,123,128,134,140,147,154,161,168,176,184,193,202,-244,221,231,242,253,264,277,289,303,317,331]
[]
["NetAnnualProfitLoss","Pre-Tax Net Annual Profit/Loss for IRR",null,-61566,53156,11354,14335,14577,14829,10724,11041,11369,11709,12061,12061,12804,13619,14023,8245,14873,15321,13991,14481,14988,15512,16055,16617,17199,17801]
["IrrCashFlow","Pre-Tax Cash Flow, Cumulative",null,-61566,-8410,2944,17279,31857,46686,57410,68451,79820,91529,103590,116016,128820,142439,156462,164707,179580,194901,208892,223373,238360,253873,269928,286545,303744,321544]
[]
[]
["IRRPreTaxEnd"]
[]
[]
["IRRAfterTaxStart"," After-Tax Only Payback Analysis ","    Includes all factors"]
["YearLabel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:"]
["SavingsLabel","Operating Savings:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["AvoidedElectricBill","Avoided Electricity Purchases / Annual Savings",null,null,5065,5242,5426,5616,5812,6016,6226,6444,6670,6903,7145,7395,7654,7922,8199,8486,8783,9090,9408,9738,10078,10431,10796,11174,11565]
["RecPayments","REC (Green Tag) Income",null,null,1442,1435,1428,1421,1414,1407,1400,1393,1386,1379,1372,1365,1766,1757,1748,1740,1731,0,0,0,0,0,0,0,0]
[]
["SystemCostLabel"," System Cost & Incentives:"]
["SystemCost","System Capital Cost with Fees, before Rebates",null,-71301]
["Rebate&Grant","Rebates & Grants",null,9735]
["PbiPayments","Performance Based Incentive",null,null,3173,3157,3141,3125,3110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EnergyEffCost","Energy Efficiency Net Expense",null,0]
[]
["ExpensesLabel","Operating Expenses:"]
["SystemMaint","System Maintenance at 0.25% of gross system cost per year",null,null,-177,-183,-190,-196,-203,-210,-218,-225,-233,-241,-250,-258,-267,-277,-287,-297,-307,-318,-329,-340,-352,-365,-377,-390,-404]
["InverterRepl","Inverter Replacement at $700 per kW in Year 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6195,0,0,0,0,0,0,0,0,0,0]
["MonitoringCost","Monitoring Cost",null,null,-300,-311,-321,-333,-344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OperatingProfitLoss","Operating Profit (loss):",null,-61566,9203,9340,9484,9633,9788,7212,7408,7612,7822,8041,8267,8502,9152,9402,3465,9929,10207,8772,9080,9397,9726,10067,10419,10784,11161]
[]
["TaxEffectsLabel","Federal & State Tax Effects:"]
["FedTaxOnIncentives","Federal and State Tax on RECs.",null,null,-500,-498,-495,-493,-490,-488,-486,-483,-481,-478,-476,-474,-613,-610,-607,-604,-601,0,0,0,0,0,0,0,0]
[]
["FedTaxCreditBasis","Federal Tax Credit Basis",null,61566]
["FedTaxCredit","30% Federal Tax Credit ",null,0,18470,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["StateTaxCreditBasis","State Tax Credit Basis",null,61566,null,0,0,0]
["StateTaxCredit","10.0% State Tax Credit",null,0,6157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FedTaxOnStateCredit","Fed Tax on State Tax Credit",null,null,0,-1724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10% Local Tax Credit (not currently active)"]
[null,"Federal Tax on Local Tax Credit (not currently active)"]
[]
["FedDeprBasis","Federal Depr Basis: Fed Tax Credit Basis minus 1/2 the Fed Credit",null,null,277711]
["StateDeprBasis","State Depr Basis: System Cost after fees",null,null,326719]
["FedDeprPercent","MACRS 5 year Accelerated Federal Depreciation (%)",null,null,0.2,0.32,0.192,0.115,0.115,5.8000000000000003E-2]
["StateDeprPercent","MACRS 5 year Accelerated State Depreciation (%)",null,null,0.2,0.32,0.192,0.115,0.115,5.8000000000000003E-2]
["DeprLabel",null,"25 year sum total:"]
["FedDepr","MACRS 5 year Accelerated Federal Depreciation ",97199,null,19440,31104,18662,11178,11178,5638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["StateDepr","MACRS 5 year Accelerated State Depreciation",22766,null,4553,7285,4371,2618,2618,1320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FedTaxOnStateDepr","Fed Tax on State Depreciation",-7968,null,-1594,-2550,-1530,-916,-916,-462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TotalDepr","Total Depr Value:",111997,null,22399,35839,21503,12880,12880,6496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LostFedDeduction","Value of lost Federal tax deduction of electricity expense",null,null,-1607,-1681,-1759,-1841,-1926,-2015,-2109,-2206,-2308,-2415,-2527,-2644,-2766,-2894,3508,-3168,-3314,-3467,-3627,-3794,-3969,-4153,-4344,-4544,-4754]
["LostStateDeduction","Value of lost State tax deduction of electricity expense",null,null,-320,-335,-350,-366,-383,-401,-420,-439,-460,-481,-503,-526,-551,-576,698,-631,-660,-690,-722,-755,-790,-827,-865,-905,-946]
["AvoidedFedTaxOnStateDed","Fed Tax Benefit on State deduction loss of electricity expense",null,null,112,117,123,128,134,140,147,154,161,168,176,184,193,202,-244,221,231,242,253,264,277,289,303,317,331]
[]
["NetAnnualProfitLoss","No-Tax Net Annual Profit/Loss for IRR",null,-61566,33329,7119,8988,9140,9298,6724,6923,7128,7342,7562,7562,8028,8539,8792,2859,9325,9606,8772,9080,9397,9726,10067,10419,10784,11161]
["IrrCashFlow","No-Tax Cash Flow, Cumulative",null,-61566,-28237,-21118,-12130,-2990,6308,13032,19955,27083,34425,41987,49778,57806,66345,75138,77996,87322,96928,105700,114780,124177,133903,143970,154389,165173,176334]
[]
[]
["IRRAfterTaxEnd"]
[]
[]
[null,"DEPRECATED TIMELINE  -  Please refer to financing timelines below in your custom proposal pages (starting in row 227)  -  This timeline (rows 171 to 192) may be removed at some point"]
["SmartLoanStart","Smart Financing versus Energy Cost Analysis"]
["LoanYearLabel1",null,null,"Year:",null,null,null,null,null,null,null,null,null,null,null,null,"Year:"]
["LoanYearLabel2",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["LoanBalance","Line of Credit Balance",null,null,251719,96697,73089,53073,39994,25818,16837,13128,9104,4737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LoanPayment","Payment (monthly)",null,null,-428,-428,-428,-428,-428,-428,-428,-428,-428,-428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LoanInterest","Interest (portion of payment)",null,null,-1783,-685,-518,-376,-283,-183,-119,-93,-64,-34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LoanInterestDeduction","Tax Deduction Benefit (monthly)",null,null,748,287,217,158,119,77,50,39,27,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LoanNetMonthlyCost","Net Monthly Financing Cost",null,null,320,-141,-211,-271,-309,-352,-378,-389,-401,-414,-414,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LoanNetBenefitsReceived","Net Tax Benefit Received (put towards paying down the next year's principal)",null,98016,73262,26688,21088,12450,12435,6036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LoanBillNoSolar","Annual Electric Bill without Solar (including Lifestyle changes, but not Energy Efficiency)",null,null,4293,4507,4733,4969,5218,5478,5752,6040,6342,6659,6992,7342,7709,8094,8499,8924,9370,9839,10331,10847,11389,11959,12557,13185,13844]
["LoanNetBillWithSolar","New Net Annual Energy Cost (with tax effects, including new electric bill, maintenance, inverter replacement)",null,null,1129,1202,1278,1359,1445,1536,2109,2228,2354,2486,2626,2774,2930,3094,14559,3451,3644,3849,4064,4291,4531,4784,5051,5333,5631]
[]
[]
["LoanNetLoanCost","Net New Annual Cost (Line of Credit plus New Net Energy Cost)",null,null,-2710,2892,3811,4606,5159,5756,6649,6900,7169,7457,2626,2774,2930,3094,14559,3451,3644,3849,4064,4291,4531,4784,5051,5333,5631]
[]
["LoanAnnualCashFlow","Cash Flow (annual) (Old less New Net Costs)",null,null,7003,1615,922,363,59,-277,-896,-860,-827,-798,4366,4568,4779,5000,-6060,5473,5726,5990,6267,6556,6858,7174,7505,7851,8213]
["LoanMonthlyCashFlow","Cash Flow (monthly)",null,null,584,135,77,30,5,-23,-75,-72,-69,-67,364,381,398,417,-505,456,477,499,522,546,572,598,625,654,684]
[]
["LoanCashFlow","ACCUMULATED FINANCING CASH FLOW:",null,null,7003,8618,9539,9902,9961,9684,8788,7928,7101,6303,10669,15237,20017,25017,18956,24429,30155,36145,42411,48967,55825,63000,70505,78356,86570]
[]
[]
["SmartLoanEnd"]
[]
[]
["ResaleTimelineStart"," Resale Value Timeline"]
[]
["ResaleLabel","INCREASED RESALE VALUE:",null,"Year:",null,null,null,null,null,null,null,null,null,null,null,null,"Year:"]
["ResaleValueFactor","Increased resale value factor: 20",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["ResaleValueProjection","20 times Annual Savings",null,null,81769,85487,89374,93437,97684,102124,106765,111617,116688,121990,127531,133324,139380,145710,152327,159244,166474,174032,181932,190191,198823,207846,217279,227138,237444]
["ResaleRemainingSavings","Remaining savings within 25 years",null,null,177140,173052,168778,164309,159637,154753,149647,144308,138728,132893,126794,120417,113751,106782,99496,98020,90058,81734,73033,63936,54426,44485,34093,23229,11872]
["ResaleValueEffective","Effective Resale Value (lesser of 20x annual or remaining 25yr savings)",null,null,81769,85487,89374,93437,97684,102124,106765,111617,116688,121990,126794,120417,113751,106782,99496,98020,90058,81734,73033,63936,54426,44485,34093,23229,11872]
["ResaleValueMax","Maximum Resale Value: $126,794 occurs at Year 11"]
["ResaleValueMaxYear",null,"Year of maximum resale value",null,11]
[]
[]
["ResaleTimelineEnd"]
["ExtraDataStart"]
["FedStateTaxOnFeedIn","Federal & State Tax on Feed-In Income"]
["FedStateTaxOnRecs","Federal & State Tax on RECs",null,null,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700]
["FedTaxOnPbi","Federal Tax on PBI",null,null,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700,-700]
["ExtraDataEnd"]
[null,"1 pager payback"]
[null,"Tax & Rebate Incentives",null,{"$f":"D126+D138+D141+D144+D145+D146+D147+D157","v":9735},46526,33617,21008,12387,12390,6008,-486,-483,-481,-478,-476,-474,-613,-610,-607,-604,-601,0,0,0,0,0,0,0,0]
[null,"Net Utility Savings, sRECs after tax & maintenance",null,null,{"$f":"E121+E122+E127+E131+E132+E133+E159+E160+E161","v":7388},7441,7498,7554,7614,4937,5026,5121,5216,5313,5413,5516,6029,6134,7427,6351,6464,4857,4983,5113,5244,5375,5513,5652,5792]
[null,"No-Tax Cash Flow, Cumulative",{"$f":"D125","v":-71301},{"$f":"C216+D214+D215","v":-61566},-7652,33406,61912,81853,101857,112802,117342,121980,126715,131550,136487,141529,146945,152469,159289,165036,170899,175756,180739,185852,191096,196471,201984,207636,213428]
[]
[]
[null,"2012 payback tables"]
["CUMULATIVE NET SAVINGS","Annual Savings or Feed-In Income after tax, REC after tax, Operating Expenses, Lost Fed & State Tax Deductions",null,0,{"$f":"(E121+E209)+(E122+E210)+(E131+E132+E133)+(E159+E160+E161)","v":3515},3584,3657,3729,3804,4237,4326,4421,4516,4613,4713,4816,5329,5434,6727,5651,5764,4857,4983,5113,5244,5375,5513,5652,5792]
["TAX & REBATE INCENTIVES","Rebate after tax, PBI after tax, Fed & State Tax Credits, Fed & State Depr.",null,{"$f":"D126+D127+(D138-(D209+D210))+D141+(D144+D145+D146+D147)+D157","v":9735},50399,37474,24849,16212,16200,6708,214,217,219,222,224,226,87,90,93,96,99,0,0,0,0,0,0,0,0]
[null,"No-Tax Cash Flow, Cumulative",{"$f":"D125","v":-71301},{"$f":"C222+D220+D221","v":-61566},-7652,33406,61912,81853,101857,112802,117342,121980,126715,131550,136487,141529,146945,152469,159289,165036,170899,175756,180739,185852,191096,196471,201984,207636,213428]
[]
[]
[]
[]
[null,"DEBT FINANCING"]
[]
[]
["Loan1TimelineStart","LOAN 1  -  Annual Payments"]
[null,"",null,"Year:","","","","","","","","","","","","","","","","Year:","","","","","","","","","","","","","",""]
[null,"",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Loan1BalanceYearStart","Balance At Year's Start",null,null,32000,20353,19394,18360,17243,16038,15459,14833,14156,13423,12628,11769,10839,9830,8737,7553,6271,4884,3381,1753,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Loan1Payment","Monthly Payment (including all fees)",null,null,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.78,152.13,0,0,0,0,0,0,0,0,0,0]
["Loan1Interest","Interest Charge (portion of payment)",null,null,215.58,135.02000000000001,128.4,121.24,113.52,105.17,101.17,96.85,92.17,87.09,81.599999999999994,75.66,69.22,62.24,54.68,46.49,37.630000000000003,28.03,17.64,6.3,0,0,0,0,0,0,0,0,0,0]
["Loan1Principal","Principal Paid (portion of payment)",null,null,0,17.760000000000002,24.38,31.54,39.26,47.61,51.61,55.93,60.61,65.69,71.180000000000007,77.12,83.56,90.54,98.1,106.29,115.15,124.75,135.13999999999999,145.83000000000001,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Loan1BalanceYearEnd","Year-End Balance After Principal Payments",null,null,32747,20133,19096,17975,16766,15459,14833,14156,13423,12628,11769,10839,9830,8737,7553,6271,4884,3381,1753,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Loan1AppliedBenefitsLabel","BENEFITS APPLIED:",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Loan1AppliedRebate","Rebate (if financed)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedGrants","State/Local Grants (if financed)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedPBI","PBI",null,null,743,739,736,732,728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedSREC","RECs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedFedTaxCredit","Fed Tax Credit",null,null,11651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedStateTaxCredit","State Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedFedDepr","Fed Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedStateDepr","State Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedNetBillSavings","0% of Net Savings (after loan payments)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedNetFeedIn","0% of Net Feed-In Tariff Income (after loan payments)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan1AppliedBenefitsTotal","ANNUAL TOTAL  (applied to following year's principal)",null,null,12394,739,736,732,728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
[null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Loan1Balloon","Balloon Amount",null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Loan1TimelineEnd"]
[]
[]
["Loan2TimelineStart","LOAN 2  -  Annual Payments"]
[null,"",null,"Year: ","","","","","","","","","","","","","","","","Year:","","","","","","","","","","","","","",""]
[null,"",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Loan2BalanceYearStart","Balance At Year's Start",null,null,4837,2772,350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Loan2Payment","Monthly Payment (including all fees)",null,null,110.06,110.06,29.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan2Interest","Interest Charge (portion of payment)",null,null,48.81,25.05,0.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan2Principal","Principal Paid (portion of payment)",null,null,61.25,85,29.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Loan2BalanceYearEnd","Year-End Balance After Principal Payments",null,null,4097,1745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Loan2AppliedBenefitsLabel","BENEFITS APPLIED:",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Loan2AppliedRebate","Rebate (if financed)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedGrants","State/Local Grants (if financed)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedPBI","PBI",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedSREC","RECs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedFedTaxCredit","Fed Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedStateTaxCredit","State Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedFedDepr","Fed Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedStateDepr","State Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedNetBillSavings","100% of Net Savings (after loan payments)",null,null,1325,1395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedNetFeedIn","0% of Net Feed-In Tariff Income (after loan payments)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["Loan2AppliedBenefitsTotal","ANNUAL TOTAL  (applied to following year's principal)",null,null,1325,1395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
[null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Loan2Balloon","Balloon Amount",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Loan2TimelineEnd"]
[]
[]
["LoanCashFlowStart","Loan 1 + Loan 2  -  Combined Cash Flow"]
[null,"","","Year: ","","","","","","","","","","","","","","","","Year:","","","","","","","","","","","","","",""]
[null,"","",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["LoanCF_OldElecCost","No-Solar Electricity Cost","",null,-4912,-5108,-5312,-5525,-5746,-5976,-6215,-6463,-6722,-6991,-7271,-7561,-7864,-8178,-8505,-8846,-9200,-9568,-9950,-10348,-10762,-11193,-11640,-12106,-12590,-13094,-13618,-14162,-14729,-15318]
[null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["LoanCF_CashPaid","Cash Paid At Install & End of Term (if applicable)","",-2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LoanCF_FinanceCost","Monthly Financing Payments","",null,-3154,-3154,-2190,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1833,-1826,0,0,0,0,0,0,0,0,0,0]
["LoanCF_FinanceCostTaxDed","Interest & Fee Tax-Deduction Value (if applicable)","",500,898,562,535,505,473,438,421,403,384,363,340,315,288,259,228,194,157,117,73,26,0,0,0,0,0,0,0,0,0,0]
["LoanCF_UnappliedIncentives","Incentives & RECs Not Applied To Loan Principal","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LoanCF_AppliedNetSavings","Net Savings or Feed-In Tariff Income Applied to Loan Principal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LoanCF_NewElecCost","New Net Electricity Cost (after operating expenses)","",null,-666,-714,-765,-818,-875,-506,-554,-604,-658,-714,-774,-838,-905,-976,-7292,-1130,-1214,-1303,-1396,-1495,-1599,-1709,-1824,-1946,-12590,-13094,-13618,-14162,-14729,-15318]
["LoanCF_NewNetCost","New Net Cost","",-2000,-2923,-3306,-2420,-2147,-2235,-1902,-1966,-2034,-2107,-2185,-2268,-2356,-2450,-2550,-8898,-2770,-2891,-3019,-3156,-3294,-1599,-1709,-1824,-1946,-12590,-13094,-13618,-14162,-14729,-15318]
[null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["LoanCF_CashFlow","Cash Flow  (Old less New Net Costs)","",-2000,1989,1802,2893,3378,3511,4074,4249,4429,4615,4806,5002,5205,5414,5628,-392,6076,6309,6548,6794,7054,9163,9484,9816,10160,10515,10515,10515,10515,10515,10515]
["LoanCF_CashFlowCum","Cumulative Cash Flow","",-2000,-11,1791,4683,8061,11572,15646,19895,24324,28939,33744,38747,43952,49365,54993,54601,60677,66985,73534,80328,87382,96545,106029,115845,126005,136520,136520,136520,136520,136520,136520]
[]
[null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["LoanCashFlowEnd"]
[]
[]
[]
[null,"PPA and LEASE"]
[]
[]
["PpaLeaseCashFlowStart","PPA or Lease  -  Cash Flow  -  PPA Purchaser's or Lessee's Perspective"]
[null,"","","Year: ","","","","","","","","","","","","","","","","Year:","","","","","","","","",""]
[null,"","",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["PpaLeaseCF_OldElecCost","No-Solar Electricity Cost","",null,-4912,-5108,-5312,-5525,-5746,-5976,-6215,-6463,-6722,-6991,-7271,-7561,-7864,-8178,-8505,-8846,-9200,-9568,-9950,-10348,-10762,-11193,-11640,-12106,-12590]
[null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["PpaLeaseCF_CashPaid","Cash Paid At Install & End of Term","",-500,0,0,0,0,0,0,0,0,0,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PpaLeaseCF_FinanceCost","PPA or Lease Payments","",null,-4000,-4120,-4243,-4371,-4502,-4637,-4776,-4919,-5067,-5219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PpaLeaseCF_FinanceCostTaxDed","PPA or Lease Payment Tax-Deduction Value (commercial only)","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PpaLeaseCF_NewElecCost","New Net Electricity Cost","",null,-206,-238,-272,-308,-346,-387,-431,-477,-526,-578,-633,-691,-753,-819,-889,-962,-1040,-1123,-1210,-1302,-1399,-1502,-1610,-1725,-1846]
["PpaLeaseCF_NewNetCost","New Net Cost","",-500,-4206,-4358,-4515,-4679,-4848,-5024,-5206,-5396,-5592,-10796,-633,-691,-753,-819,-889,-962,-1040,-1123,-1210,-1302,-1399,-1502,-1610,-1725,-1846]
[null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["PpaLeaseCF_CashFlow","Cash Flow  (Old less New Net Costs)","",-500,706,750,797,846,898,952,1008,1068,1130,-3806,6638,6870,7110,7359,7617,7883,8159,8445,8740,9046,9363,9691,10030,10381,10744]
["PpaLeaseCF_CashFlowCum","Cumulative Cash Flow","",-500,206,956,1754,2600,3498,4450,5458,6526,7655,3850,10487,17357,24468,31827,39444,47327,55486,63931,72671,81718,91081,100771,110801,121182,131926]
[]
[null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
["PpaLeaseCashFlowEnd"]
[]
[]
[]
["PpaLeaseOwnerCashFlowStart","PPA or Lease  -  Cash Flow  -  PPA Provider's or Lessor's Perspective"]
[null,"","","Year: ","","","","","","","","","","","","","","","","Year:","","","","","","","","",""]
[null,"","",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["PpaLeaseOwnerCF_SysCostMaint","System Capital Cost & Operating Costs","",-40621,-460,-476,-493,-510,-528,-119,-123,-128,-132,-137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PpaLeaseOwnerCF_IncentTaxBenefits","Net Incentives and Tax Benefits","",1783,12394,739,736,732,728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
["PpaLeaseOwnerCF_PaymentIncome","PPA or Lease Income","",null,4000,4120,4243,4371,4502,4637,4776,4919,5067,10219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PpaLeaseOwnerCF_TaxOnPmtIncome","Federal and State Tax on PPA or Lease Income","",null,-1388,-1429,-1472,-1516,-1562,-1609,-1657,-1707,-1758,-3545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
["PpaLeaseOwnerCF_CashFlow","Cash Flow","",-38837,14546,2953,3014,3076,3140,2909,2996,3085,3177,6537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PpaLeaseOwnerCF_CashFlowCum","Cumulative Cash Flow","",-38837,-24292,-21338,-18325,-15249,-12109,-9200,-6205,-3120,57,6594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
["PpaLeaseOwnerCashFlowEnd"]
[]
[]
[]
[null,"CUMULATIVE SAVINGS UNDER DIFF FINANCING OPTIONS",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Debt Financing - Cumulative Savings",null,{"$f":"C355+D22+D23","v":0},{"$f":"D355+E22+E23","v":649},{"$f":"E355+F22+F23","v":1307},1976,2654,3342,4042,4753,5474,6209,6956,7717,8491,9280,10084,12896,13954,15027,16118,17226,18352,19669,21004,22360,23735,25130,25130,25130,25130,25130,25130]
[null,"Debt Financing - Cumulative Savings Less Applied Savings",null,{"$f":"C356+D22+D23+D303","v":0},{"$f":"D356+E22+E23+E303","v":649},1307,1976,2654,3342,4042,4753,5474,6209,6956,7717,8491,9280,10084,12896,13954,15027,16118,17226,18352,19669,21004,22360,23735,25130,25130,25130,25130,25130,25130]
[null,"Debt Financing  - Cumulative Costs",null,{"$f":"C357+(D299+D300+D301+D302)-(D20-D21)","v":-2000},{"$f":"D357+(E299+E300+E301+E302)-E38-(E20-E21)","v":-4734},{"$f":"E357+(F299+F300+F301+F302)-F38-(F20-F21)","v":-7808},-9947,-11763,-13614,-15505,-17417,-19351,-21309,-23294,-25306,-27348,-29424,-31534,-38571,-40982,-43435,-45934,-48483,-51079,-52055,-53038,-54029,-55026,-56031,-56031,-56031,-56031,-56031,-56031]
[null,"Lease or PPA - Cumulative Savings",null,null,{"$f":"D358-(E321-E326)+IF(OR(AND(Fin1IsPPA,PPA1Term<E354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<E354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),E58,0)","v":4706},{"$f":"E358-(F321-F326)+IF(OR(AND(Fin1IsPPA,PPA1Term<F354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<F354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),F58,0)","v":9576},{"$f":"F358-(G321-G326)+IF(OR(AND(Fin1IsPPA,PPA1Term<G354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<G354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),G58,0)","v":14616},{"$f":"G358-(H321-H326)+IF(OR(AND(Fin1IsPPA,PPA1Term<H354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<H354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),H58,0)","v":19833},{"$f":"H358-(I321-I326)+IF(OR(AND(Fin1IsPPA,PPA1Term<I354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<I354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),I58,0)","v":25233},{"$f":"I358-(J321-J326)+IF(OR(AND(Fin1IsPPA,PPA1Term<J354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<J354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),J58,0)","v":30822},{"$f":"J358-(K321-K326)+IF(OR(AND(Fin1IsPPA,PPA1Term<K354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<K354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),K58,0)","v":36606},{"$f":"K358-(L321-L326)+IF(OR(AND(Fin1IsPPA,PPA1Term<L354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<L354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),L58,0)","v":42592},{"$f":"L358-(M321-M326)+IF(OR(AND(Fin1IsPPA,PPA1Term<M354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<M354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),M58,0)","v":48788},{"$f":"M358-(N321-N326)+IF(OR(AND(Fin1IsPPA,PPA1Term<N354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<N354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),N58,0)","v":55201},{"$f":"N358-(O321-O326)+IF(OR(AND(Fin1IsPPA,PPA1Term<O354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<O354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),O58,0)","v":61839},{"$f":"O358-(P321-P326)+IF(OR(AND(Fin1IsPPA,PPA1Term<P354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<P354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),P58,0)","v":68709},{"$f":"P358-(Q321-Q326)+IF(OR(AND(Fin1IsPPA,PPA1Term<Q354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<Q354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),Q58,0)","v":75820},{"$f":"Q358-(R321-R326)+IF(OR(AND(Fin1IsPPA,PPA1Term<R354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<R354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),R58,0)","v":83179},{"$f":"R358-(S321-S326)+IF(OR(AND(Fin1IsPPA,PPA1Term<S354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<S354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),S58,0)","v":90795},{"$f":"S358-(T321-T326)+IF(OR(AND(Fin1IsPPA,PPA1Term<T354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<T354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),T58,0)","v":98679},{"$f":"T358-(U321-U326)+IF(OR(AND(Fin1IsPPA,PPA1Term<U354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<U354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),U58,0)","v":106839},{"$f":"U358-(V321-V326)+IF(OR(AND(Fin1IsPPA,PPA1Term<V354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<V354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),V58,0)","v":115284},{"$f":"V358-(W321-W326)+IF(OR(AND(Fin1IsPPA,PPA1Term<W354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<W354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),W58,0)","v":124024},{"$f":"W358-(X321-X326)+IF(OR(AND(Fin1IsPPA,PPA1Term<X354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<X354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),X58,0)","v":133070},{"$f":"X358-(Y321-Y326)+IF(OR(AND(Fin1IsPPA,PPA1Term<Y354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<Y354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),Y58,0)","v":142433},{"$f":"Y358-(Z321-Z326)+IF(OR(AND(Fin1IsPPA,PPA1Term<Z354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<Z354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),Z58,0)","v":152124},{"$f":"Z358-(AA321-AA326)+IF(OR(AND(Fin1IsPPA,PPA1Term<AA354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AA354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AA58,0)","v":162154},{"$f":"AA358-(AB321-AB326)+IF(OR(AND(Fin1IsPPA,PPA1Term<AB354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AB354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AB58,0)","v":172535},{"$f":"AB358-(AC321-AC326)+IF(OR(AND(Fin1IsPPA,PPA1Term<AC354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AC354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AC58,0)","v":183279},{"$f":"AC358-(AD321-AD326)+IF(OR(AND(Fin1IsPPA,PPA1Term<AD354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AD354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AD58,0)","v":183279},{"$f":"AD358-(AE321-AE326)+IF(OR(AND(Fin1IsPPA,PPA1Term<AE354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AE354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AE58,0)","v":183279},{"$f":"AE358-(AF321-AF326)+IF(OR(AND(Fin1IsPPA,PPA1Term<AF354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AF354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AF58,0)","v":183279},{"$f":"AF358-(AG321-AG326)+IF(OR(AND(Fin1IsPPA,PPA1Term<AG354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AG354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AG58,0)","v":183279},{"$f":"AG358-(AH321-AH326)+IF(OR(AND(Fin1IsPPA,PPA1Term<AH354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AH354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AH58,0)","v":183279}]
[null,"Lease or PPA - Cumulative Costs",null,{"$f":"C359+(D323+D324+D325)","v":-500},{"$f":"D359+(E323+E324+E325)-IF(OR(AND(Fin1IsPPA,PPA1Term<E354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<E354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),E58,0)","v":-4500},{"$f":"E359+(F323+F324+F325)-IF(OR(AND(Fin1IsPPA,PPA1Term<F354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<F354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),F58,0)","v":-8620},{"$f":"F359+(G323+G324+G325)-IF(OR(AND(Fin1IsPPA,PPA1Term<G354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<G354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),G58,0)","v":-12863},{"$f":"G359+(H323+H324+H325)-IF(OR(AND(Fin1IsPPA,PPA1Term<H354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<H354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),H58,0)","v":-17234},{"$f":"H359+(I323+I324+I325)-IF(OR(AND(Fin1IsPPA,PPA1Term<I354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<I354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),I58,0)","v":-21736},{"$f":"I359+(J323+J324+J325)-IF(OR(AND(Fin1IsPPA,PPA1Term<J354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<J354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),J58,0)","v":-26373},{"$f":"J359+(K323+K324+K325)-IF(OR(AND(Fin1IsPPA,PPA1Term<K354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<K354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),K58,0)","v":-31149},{"$f":"K359+(L323+L324+L325)-IF(OR(AND(Fin1IsPPA,PPA1Term<L354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<L354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),L58,0)","v":-36068},{"$f":"L359+(M323+M324+M325)-IF(OR(AND(Fin1IsPPA,PPA1Term<M354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<M354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),M58,0)","v":-41135},{"$f":"M359+(N323+N324+N325)-IF(OR(AND(Fin1IsPPA,PPA1Term<N354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<N354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),N58,0)","v":-51354},{"$f":"N359+(O323+O324+O325)-IF(OR(AND(Fin1IsPPA,PPA1Term<O354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<O354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),O58,0)","v":-51354},{"$f":"O359+(P323+P324+P325)-IF(OR(AND(Fin1IsPPA,PPA1Term<P354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<P354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),P58,0)","v":-51354},{"$f":"P359+(Q323+Q324+Q325)-IF(OR(AND(Fin1IsPPA,PPA1Term<Q354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<Q354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),Q58,0)","v":-51354},{"$f":"Q359+(R323+R324+R325)-IF(OR(AND(Fin1IsPPA,PPA1Term<R354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<R354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),R58,0)","v":-51354},{"$f":"R359+(S323+S324+S325)-IF(OR(AND(Fin1IsPPA,PPA1Term<S354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<S354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),S58,0)","v":-51354},{"$f":"S359+(T323+T324+T325)-IF(OR(AND(Fin1IsPPA,PPA1Term<T354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<T354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),T58,0)","v":-51354},{"$f":"T359+(U323+U324+U325)-IF(OR(AND(Fin1IsPPA,PPA1Term<U354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<U354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),U58,0)","v":-51354},{"$f":"U359+(V323+V324+V325)-IF(OR(AND(Fin1IsPPA,PPA1Term<V354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<V354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),V58,0)","v":-51354},{"$f":"V359+(W323+W324+W325)-IF(OR(AND(Fin1IsPPA,PPA1Term<W354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<W354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),W58,0)","v":-51354},{"$f":"W359+(X323+X324+X325)-IF(OR(AND(Fin1IsPPA,PPA1Term<X354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<X354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),X58,0)","v":-51354},{"$f":"X359+(Y323+Y324+Y325)-IF(OR(AND(Fin1IsPPA,PPA1Term<Y354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<Y354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),Y58,0)","v":-51354},{"$f":"Y359+(Z323+Z324+Z325)-IF(OR(AND(Fin1IsPPA,PPA1Term<Z354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<Z354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),Z58,0)","v":-51354},{"$f":"Z359+(AA323+AA324+AA325)-IF(OR(AND(Fin1IsPPA,PPA1Term<AA354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AA354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AA58,0)","v":-51354},{"$f":"AA359+(AB323+AB324+AB325)-IF(OR(AND(Fin1IsPPA,PPA1Term<AB354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AB354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AB58,0)","v":-51354},{"$f":"AB359+(AC323+AC324+AC325)-IF(OR(AND(Fin1IsPPA,PPA1Term<AC354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AC354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AC58,0)","v":-51354},{"$f":"AC359+(AD323+AD324+AD325)-IF(OR(AND(Fin1IsPPA,PPA1Term<AD354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AD354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AD58,0)","v":-51354},{"$f":"AD359+(AE323+AE324+AE325)-IF(OR(AND(Fin1IsPPA,PPA1Term<AE354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AE354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AE58,0)","v":-51354},{"$f":"AE359+(AF323+AF324+AF325)-IF(OR(AND(Fin1IsPPA,PPA1Term<AF354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AF354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AF58,0)","v":-51354},{"$f":"AF359+(AG323+AG324+AG325)-IF(OR(AND(Fin1IsPPA,PPA1Term<AG354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AG354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AG58,0)","v":-51354},{"$f":"AG359+(AH323+AH324+AH325)-IF(OR(AND(Fin1IsPPA,PPA1Term<AH354,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1Term<AH354,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),AH58,0)","v":-51354}]
[null,"Cash Purchase  - Cumulative Savings",null,null,{"$f":"D360+IF(OR(Fin1IsPPA,Fin1IsLease),E56+E57,E22+E23)","v":649},{"$f":"E360+IF(OR(Fin1IsPPA,Fin1IsLease),F56+F57,F22+F23)","v":1307},{"$f":"F360+IF(OR(Fin1IsPPA,Fin1IsLease),G56+G57,G22+G23)","v":1976},{"$f":"G360+IF(OR(Fin1IsPPA,Fin1IsLease),H56+H57,H22+H23)","v":2654},{"$f":"H360+IF(OR(Fin1IsPPA,Fin1IsLease),I56+I57,I22+I23)","v":3342},{"$f":"I360+IF(OR(Fin1IsPPA,Fin1IsLease),J56+J57,J22+J23)","v":4042},{"$f":"J360+IF(OR(Fin1IsPPA,Fin1IsLease),K56+K57,K22+K23)","v":4753},{"$f":"K360+IF(OR(Fin1IsPPA,Fin1IsLease),L56+L57,L22+L23)","v":5474},{"$f":"L360+IF(OR(Fin1IsPPA,Fin1IsLease),M56+M57,M22+M23)","v":6209},{"$f":"M360+IF(OR(Fin1IsPPA,Fin1IsLease),N56+N57,N22+N23)","v":6956},{"$f":"N360+IF(OR(Fin1IsPPA,Fin1IsLease),O56+O57,O22+O23)","v":7717},{"$f":"O360+IF(OR(Fin1IsPPA,Fin1IsLease),P56+P57,P22+P23)","v":8491},{"$f":"P360+IF(OR(Fin1IsPPA,Fin1IsLease),Q56+Q57,Q22+Q23)","v":9280},{"$f":"Q360+IF(OR(Fin1IsPPA,Fin1IsLease),R56+R57,R22+R23)","v":10084},{"$f":"R360+IF(OR(Fin1IsPPA,Fin1IsLease),S56+S57,S22+S23)","v":12896},{"$f":"S360+IF(OR(Fin1IsPPA,Fin1IsLease),T56+T57,T22+T23)","v":13954},{"$f":"T360+IF(OR(Fin1IsPPA,Fin1IsLease),U56+U57,U22+U23)","v":15027},{"$f":"U360+IF(OR(Fin1IsPPA,Fin1IsLease),V56+V57,V22+V23)","v":16118},{"$f":"V360+IF(OR(Fin1IsPPA,Fin1IsLease),W56+W57,W22+W23)","v":17226},{"$f":"W360+IF(OR(Fin1IsPPA,Fin1IsLease),X56+X57,X22+X23)","v":18352},{"$f":"X360+IF(OR(Fin1IsPPA,Fin1IsLease),Y56+Y57,Y22+Y23)","v":19669},{"$f":"Y360+IF(OR(Fin1IsPPA,Fin1IsLease),Z56+Z57,Z22+Z23)","v":21004},{"$f":"Z360+IF(OR(Fin1IsPPA,Fin1IsLease),AA56+AA57,AA22+AA23)","v":22360},{"$f":"AA360+IF(OR(Fin1IsPPA,Fin1IsLease),AB56+AB57,AB22+AB23)","v":23735},{"$f":"AB360+IF(OR(Fin1IsPPA,Fin1IsLease),AC56+AC57,AC22+AC23)","v":25130},{"$f":"AC360+IF(OR(Fin1IsPPA,Fin1IsLease),AD56+AD57,AD22+AD23)","v":25130},{"$f":"AD360+IF(OR(Fin1IsPPA,Fin1IsLease),AE56+AE57,AE22+AE23)","v":25130},{"$f":"AE360+IF(OR(Fin1IsPPA,Fin1IsLease),AF56+AF57,AF22+AF23)","v":25130},{"$f":"AF360+IF(OR(Fin1IsPPA,Fin1IsLease),AG56+AG57,AG22+AG23)","v":25130},{"$f":"AG360+IF(OR(Fin1IsPPA,Fin1IsLease),AH56+AH57,AH22+AH23)","v":25130}]
[null,"Cash Purchase - Cumulative Costs",null,{"$f":"C361-IF(OR(Fin1IsPPA,Fin1IsLease),D58-D59,D38-D53)","v":-45914},{"$f":"D361-IF(OR(Fin1IsPPA,Fin1IsLease),E58-E59,E38-E53)","v":-18505},{"$f":"E361-IF(OR(Fin1IsPPA,Fin1IsLease),F58-F59,F38-F53)","v":-15551},{"$f":"F361-IF(OR(Fin1IsPPA,Fin1IsLease),G58-G59,G38-G53)","v":-13548},{"$f":"G361-IF(OR(Fin1IsPPA,Fin1IsLease),H58-H59,H38-H53)","v":-12123},{"$f":"H361-IF(OR(Fin1IsPPA,Fin1IsLease),I58-I59,I38-I53)","v":-10705},{"$f":"I361-IF(OR(Fin1IsPPA,Fin1IsLease),J58-J59,J38-J53)","v":-9716},{"$f":"J361-IF(OR(Fin1IsPPA,Fin1IsLease),K58-K59,K38-K53)","v":-9163},{"$f":"K361-IF(OR(Fin1IsPPA,Fin1IsLease),L58-L59,L38-L53)","v":-8619},{"$f":"L361-IF(OR(Fin1IsPPA,Fin1IsLease),M58-M59,M38-M53)","v":-8084},{"$f":"M361-IF(OR(Fin1IsPPA,Fin1IsLease),N58-N59,N38-N53)","v":-7557},{"$f":"N361-IF(OR(Fin1IsPPA,Fin1IsLease),O58-O59,O38-O53)","v":-7039},{"$f":"O361-IF(OR(Fin1IsPPA,Fin1IsLease),P58-P59,P38-P53)","v":-6531},{"$f":"P361-IF(OR(Fin1IsPPA,Fin1IsLease),Q58-Q59,Q38-Q53)","v":-6251},{"$f":"Q361-IF(OR(Fin1IsPPA,Fin1IsLease),R58-R59,R38-R53)","v":-5981},{"$f":"R361-IF(OR(Fin1IsPPA,Fin1IsLease),S58-S59,S38-S53)","v":-10611},{"$f":"S361-IF(OR(Fin1IsPPA,Fin1IsLease),T58-T59,T38-T53)","v":-10362},{"$f":"T361-IF(OR(Fin1IsPPA,Fin1IsLease),U58-U59,U38-U53)","v":-10124},{"$f":"U361-IF(OR(Fin1IsPPA,Fin1IsLease),V58-V59,V38-V53)","v":-9897},{"$f":"V361-IF(OR(Fin1IsPPA,Fin1IsLease),W58-W59,W38-W53)","v":-9681},{"$f":"W361-IF(OR(Fin1IsPPA,Fin1IsLease),X58-X59,X38-X53)","v":-9476},{"$f":"X361-IF(OR(Fin1IsPPA,Fin1IsLease),Y58-Y59,Y38-Y53)","v":-9759},{"$f":"Y361-IF(OR(Fin1IsPPA,Fin1IsLease),Z58-Z59,Z38-Z53)","v":-10052},{"$f":"Z361-IF(OR(Fin1IsPPA,Fin1IsLease),AA58-AA59,AA38-AA53)","v":-10356},{"$f":"AA361-IF(OR(Fin1IsPPA,Fin1IsLease),AB58-AB59,AB38-AB53)","v":-10670},{"$f":"AB361-IF(OR(Fin1IsPPA,Fin1IsLease),AC58-AC59,AC38-AC53)","v":-10995},{"$f":"AC361-IF(OR(Fin1IsPPA,Fin1IsLease),AD58-AD59,AD38-AD53)","v":-10995},{"$f":"AD361-IF(OR(Fin1IsPPA,Fin1IsLease),AE58-AE59,AE38-AE53)","v":-10995},{"$f":"AE361-IF(OR(Fin1IsPPA,Fin1IsLease),AF58-AF59,AF38-AF53)","v":-10995},{"$f":"AF361-IF(OR(Fin1IsPPA,Fin1IsLease),AG58-AG59,AG38-AG53)","v":-10995},{"$f":"AG361-IF(OR(Fin1IsPPA,Fin1IsLease),AH58-AH59,AH38-AH53)","v":-10995}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["EndRow"]

{"sheet":"OnGrid Names","index":7,"n_rows":1554,"n_cols":9,"rows_kept":1554,"cut":false,"hidden":false,"merged":[]}
[null,"SectionLabels","DateAdded","PropDocRefName","CurrentValue","NameDescription","PopularPropDocName"]
[null,"Top","VendorInfo","CustomerInfo","MainRateInfo","Usage","Production","NetUsage","    Note: Default field values are not coherent or realistic -- taken from multiple scenarios"]
[null,null,"SystemVariables","Sizing","Incentives","Pricing","Financing","SalesContract"]
[null,null,"CustomInputs","FinancialAnalysis","Environmental","RateDetail","Boolean","OnGridInfo"]
[]
[null,null,"Date Added","Name","Default Name Value","Name Description",{"$f":"IF(PropWkb,\"Popular Proposal Names\",\"Popular Document Names\")","v":"Popular Proposal Names"}]
[]
[]
["RefNamesStart"]
[null,"Vendor Info"]
["VendorInfoStart"]
[]
[null,null,null,"VendSalesperson","Ship Full User","Salesperson Name","VendSalesperson"]
[null,null,null,"VendSalesFullPh","(123) 123 1234, (123) 123 3456","Salesperson Phone Numbers","VendSalesFullPh"]
[null,null,null,"VendSalesPhWork","(123) 123 1234","Salesperson Work Phone"]
[null,null,null,"VendSalesPhCell","(123) 123 3456","Salesperson Cell Phone"]
[null,null,null,"VendSalesFax","(123) 123 4567","Salesperson Fax"]
[null,null,null,"VendSalesEmail","fulluser@acmesolar.com","Salesperson Email Address","VendSalesEmail"]
[null,null,null,"VendSalesWeb","","Salesperson Website"]
[null,null,null,"VendName","Acme Solar","Vendor Name","VendName"]
[null,null,null,"VendAdd1","123 Ship Drive, Bldg 3","Vendor Address 1","VendAdd1"]
[null,null,null,"VendAdd2","","Vendor Address 2","VendAdd2"]
[null,null,null,"VendCity","Sunnyvale","Vendor City","VendCity"]
[null,null,null,"VendState","CA","Vendor State","VendState"]
[null,null,null,"VendZip",94086,"Vendor Zip Code","VendZip"]
[null,null,null,"VendAddrSingleLine","123 Ship Drive, Bldg 3, Sunnyvale, CA 94086","Vendor Address on 1 Line"]
[null,null,null,"VendPhMain","(123) 123 1234","Vendor Main Phone"]
[null,null,null,"VendPhAlt","","Vendor Alt. Phone"]
[null,null,null,"VendFax","(123) 123 4567","Vendor Fax"]
[null,null,null,"VendEmailMain","","Vendor Email Address"]
[null,null,null,"VendWeb","","Vendor Website"]
[null,null,null,"VendStLicNum","Cont. Lic. #","Vendor State License Number"]
[null,null,null,"VendStLicTypes","Cont Lic Type","Vendor State License Types"]
[null,null,null,"VendCECid","","Vendor CEC ID"]
[null,null,null,"VendCertifications","","Vendor Certifications"]
[null,null,null,"InstallerName","","Installer Name"]
[null,null,null,"InstallerCity","","Installer City"]
[null,null,null,"InstallerPhone","","Installer Phone"]
[null,null,null,"InstallerFax","","Installer Fax"]
[null,null,null,"InstallerAdd1","","Installer Address 1"]
[null,null,null,"InstallerAdd2","","Installer Address 2"]
[null,null,null,"InstallerState","","Installer State"]
[null,null,null,"InstallerZip","","Installer Zip Code"]
[null,null,null,"InstallerAddrSingleLine","","Installer Address on 1 Line"]
[null,null,null,"InstallerEmailMain","","Installer Email Address"]
[null,null,null,"InstallerStLicNum","","Installer State License Number"]
[null,null,null,"InstallerStLicTypes","","Company State License Types"]
[null,null,null,"InstallerContact","","Installer Contact Name"]
[null,null,null,"InstallerContactPh","","Installer Contact Phone Number"]
[]
[]
["VendorInfoEnd"]
[null,"Customer Info"]
["CustomerInfoStart"]
[]
[null,null,"2011-05-25","CustOwnerName","Ship Full User","CustOwnerName"]
[null,null,"2011-05-25","CustOwnerCompany","Acme Solar","CustOwnerCompany"]
[null,null,"2011-05-25","CustOwnerCity","Sunnyvale","CustOwnerCity"]
[null,null,null,"DateOfAnalysis",39930,"Date of Analysis"]
[]
[null,null,"2010-01-11","CustFullName","Jackie Sun","Customer Full Name","CustFullName"]
[null,null,null,"CustsFullName","Jackie Sun and Jilla Sky","Customer & Spouse Full Name","CustsFullName"]
[null,null,null,"CustFirstName","Jackie","Customer First Name","CustFirstName"]
[null,null,null,"CustLastName","Sun","Customer Last Name","CustLastName"]
[null,null,null,"CustSpouseFirstName","Jilla","Customer Spouse First Name"]
[null,null,null,"CustSpouseLastName","Sky","Customer Spouse Last Name"]
[null,null,null,"CustAndSpouseLastName","Sun-Sky","Customer & Spouse Last Name"]
[null,null,null,"CustType","Commercial","Customer Type"]
[null,null,null,"CustBusType","Corporate","Customer Business Type"]
[null,null,null,"CustCompany","Ichiban Hibachi","Customer Company","CustCompany"]
[null,null,null,"CustTitle","owner","Customer Title"]
[null,null,null,"ConstructionType","Retrofit","Construction Type"]
[null,null,null,"ScenarioName",null,"Scenario Name"]
[]
[null,null,null,"CustSiteAddr1","133 Pelhamdale Ave","Customer Site Address 1","CustSiteAddr1"]
[null,null,null,"CustSiteAddr2","#1","Customer Site Address 2","CustSiteAddr2"]
[null,null,null,"CustSiteCity","Pelham","Customer Site City","CustSiteCity"]
[null,null,null,"CustSiteJurisdiction","City of Pelham","Customer Site Jurisdiction"]
[null,null,null,"CustSiteState","CA","Customer Site State Abbreviation"]
[null,null,null,"CustSiteStateLong","California","Customer Site State"]
[null,null,null,"CustSiteZip",10803,"Customer Site Zip Code"]
[null,null,null,"CustFullSiteAddr","133 Pelhamdale Ave, #1","Customer Site Full Address","CustFullSiteAddr"]
[null,null,null,"CustFullSiteCityStZip","Pelham, CA  10803","Customer Site Full City, State, Zip","CustFullSiteCityStZip"]
[null,null,null,"CustSiteAddrSingleLine","133 Pelhamdale Ave, #1, Pelham, CA  10803","Customer Site Address on 1 Line"]
[null,null,null,"CustMailAddr1","133 Pelhamdale Ave","Customer Mailing Address 1"]
[null,null,null,"CustMailAddr2","#1","Customer Mailing Address 2"]
[null,null,null,"CustMailCity","Pelham","Customer Mailing City"]
[null,null,null,"CustMailState","CA","Customer Mailing State"]
[null,null,null,"CustMailZip",10803,"Customer Mailing Zip Code"]
[null,null,null,"CustFullMailAddr","133 Pelhamdale Ave, #1","Customer Mailing Full Address"]
[null,null,null,"CustFullMailCityStZip","Pelham, CA  10803","Customer Mailing Full City, State, Zip"]
[null,null,null,"CustMailAddrSingleLine","133 Pelhamdale Ave, #1, Pelham, CA  10803","Customer Site Address on 1 Line","CustMailAddrSingleLine"]
[null,null,null,"CustFullPh","(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W","Customer Phone Numbers"]
[null,null,null,"CustPhHome","(408) 111 1111H","Customer Home Phone"]
[null,null,null,"CustPhWork","(408) 333 3333x333W","Customer Work Phone"]
[null,null,null,"CustPhCell","(408) 222 2222C","Customer Cell Phone"]
[null,null,null,"CustPhFax","(408) 444 4444F","Customer Fax"]
[]
[null,null,null,"CustEmail","cust@buyer.com","Customer Email Address"]
[null,null,null,"CustEmailAlt","Cake@eater.com","Customer Alt. Email Address"]
[null,null,null,"CustWebsite","www.ibm.com","Customer Website"]
[null,null,null,"CustFullEmailWeb","cust@buyer.com, Cake@eater.com, www.ibm.com","Customer Email & Website"]
[]
[]
[null,null,null,"CustAgntFirstName","Agent Bill","Agent First Name"]
[null,null,null,"CustAgntLastName","Agent Builder","Agent Last Name"]
[null,null,null,"CustAgntCompany","Bill's Builders","Agent Company"]
[null,null,null,"CustAgntProf","General Contractor","Agent Profession"]
[null,null,null,"CustAgntAddr1","1 Builder St","Agent Address 1"]
[null,null,null,"CustAgntAddr2","Building B","Agent Address 2"]
[null,null,null,"CustAgntCity","Industry","Agent City"]
[null,null,null,"CustAgntState","CA","Agent State"]
[null,null,null,"CustAgntZip","9xxxb","Agent Zip Code"]
[null,null,null,"CustAgntPhWork","408 428 2222W","Agent Work Phone"]
[null,null,null,"CustAgntPhCell","408 428 2222C","Agent Cell Phone"]
[null,null,null,"CustAgntEmail","bill@ongrid.net","Agent Email Address"]
[null,null,null,"CustAgnt2NamePh","Agent 2, 408-333-4444","Agent 2 Name & Phone"]
[null,null,null,"CustAgnt3NamePh","Agent 3, 408-222-1234","Agent 3 Name & Phone"]
[]
[null,null,null,"SysHostOwned_Text","Yes","Host Customer is System Owner"]
[null,null,null,"OwnerFirstName",null,"Owner First Name"]
[null,null,null,"OwnerLastName",null,"Owner Last Name"]
[null,null,null,"OwnerTitle",null,"Owner Title"]
[null,null,null,"OwnerCompany",null,"Owner Company"]
[null,null,null,"OwnerType",null,"Owner Type"]
[null,null,null,"OwnerBusType",null,"Owner Business Type"]
[null,null,null,"OwnerMailAddr1",null,"Owner Mailing Address 1"]
[null,null,null,"OwnerMailAddr2",null,"Owner Mailing Address 2"]
[null,null,null,"OwnerMailCity",null,"Owner Mailing City"]
[null,null,null,"OwnerMailState",null,"Owner Mailing State"]
[null,null,null,"OwnerMailZip",null,"Owner Mailing Zip Code"]
[null,null,null,"OwnerPhHome",null,"Owner Home Phone"]
[null,null,null,"OwnerPhCell",null,"Owner Cell Phone"]
[null,null,null,"OwnerPhWork",null,"Owner Work Phone"]
[null,null,null,"OwnerPhFax",null,"Owner Fax"]
[null,null,null,"OwnerEmail",null,"Owner Email Address"]
[null,null,null,"OwnerEmailAlt",null,"Owner Alt. Email Address"]
[null,null,null,"OwnerWebsite",null,"Owner Website"]
[]
[null,null,"2013-03-15","CustTaxRateFed",0.35,"Customer Federal Tax Rate"]
[null,null,"2013-03-15","CustTaxRateState",8.8400000000000006E-2,"Customer State Tax Rate"]
[null,null,"2013-04-18","CustTaxRateCombinedNet",0.40745999999999999,"Customer Net Combined Tax Rate"]
[null,null,null,"TaxRateFed",0.35,"Owner Federal Tax Rate"]
[null,null,null,"TaxRateState",8.8400000000000006E-2,"Owner State Tax Rate"]
[null,null,null,"TaxRateCombined",0.43840000000000001,"Owner Combined Tax Rate"]
[null,null,null,"TaxRateCombinedNet",0.40745999999999999,"Owner Net Combined Tax Rate"]
[null,null,null,"TaxRateInflator",1,"Tax Rate Inflator"]
[null,null,null,"SalesTaxRate",7.0000000000000007E-2,"Sales Tax Rate"]
[]
[null,null,null,"LeadStatus",null,"LeadStatus"]
[null,null,null,"LeadQuality",null,"LeadQuality"]
[null,null,null,"LeadSource","Harry Fair","Lead Source"]
[]
[]
["CustomerInfoEnd"]
[null,"Main Rate Info"]
["MainRateInfoStart"]
[]
[null,null,null,"Utility","PG&E","Utility Abbreviation","Utility"]
[null,null,null,"UtilityLong","Pacific Gas & Electric","Full Utility Name","UtilityLong"]
[null,null,null,"UtilityState","CA","Utility State"]
[null,null,null,"UtilityTariffStarting","PG&E A10 TOU Non-FTA (S)","Starting Rate Schedule--w/ Utility"]
[null,null,null,"TariffStarting","A10 TOU Non-FTA (S)","Starting Rate Schedule--w/o State & Utility","TariffStarting"]
[null,null,null,"UtilityTariffEnding","PG&E A6","Ending Rate Schedule--w/ Utility"]
[null,null,null,"TariffEnding","A6","Ending Rate Schedule--w/o State & Utility--Accounts for Feed-In Tariff","TariffEnding"]
[null,null,null,"RateCustType","Commercial","Starting Rate Utility-Intended Customer Type"]
[null,null,null,"RateEndCustType","Commercial","Ending Rate Utility-Intended Customer Type"]
[null,null,null,"RateDescription","Commercial TOU Demand","Starting Rate--Description (OnGrid or utility desc)"]
[null,null,null,"RateEndDescription","Commercial TOU","Ending Rate--Description (OnGrid or utility desc)"]
[null,null,null,"TariffTerritory","P","Tariff Baseline Territory"]
[null,null,null,"TariffCode","H","Gas & Electric or All Electric"]
[null,null,null,"RateModPercent1",1E-3,"User Rate Adjustment 1 (Pct)"]
[null,null,null,"RateModPercent2",5.0000000000000001E-4,"User Rate Adjustment 2 (Pct)"]
[null,null,null,"RateModTax",0.03,"Local Electricity Tax"]
[null,null,null,"RateModCents",0.1,"User Rate Adjustment 3 (Cents)"]
[null,null,null,"RateExtraMonthlyCharge",1,"Inputs Page Monthly Charge--Starting Rate"]
[null,null,null,"RateExtraMonthlyChargeEnd",2,"Inputs Page Monthly Charge--Ending Rate"]
[]
[null,null,null,"CustUtilityName","Jackie Sun","Customer Name for Utility Forms"]
[null,null,null,"CustUtilAccntNo","Accnt23234123","Utility Account Number"]
[null,null,null,"CustUtilSvcID","SID-234q","Utility Service ID Number"]
[null,null,null,"CustUtilMeterNo","M-q234","Utility Electric Meter Number"]
[]
[null,null,null,"BillNoSolar",449.61470904201752,"Bill before Solar, Lifestyle Changes, and Efficiency","BillNoSolar"]
[null,null,null,"AdjLifestylePct",-0.15,"Lifestyle Style Changes--Percent Change in Usage"]
[null,null,null,"BillwLifenoSolar",415.58473141919882,"Bill after Lifestyle Changes but Before Efficiency & Solar"]
[null,null,null,"AdjEnergyEffPct",0.05,"Energy Efficiency--Percent Change in Usage"]
[null,null,null,"BillwEffnoSolar",405.94290442606695,"Bill after Lifestyle Changes & Efficiency but Before Solar"]
[null,null,"2012-12-14","BillnoSolarNonOffsetable",4,"Bill after Lifestyle Changes & Efficiency but Before Solar -- Not Including Usage Charge"]
[null,null,"2012-12-14","BillEndnoSolarNonOffsetable",8,"Bill after Rate Switch (if applicable), Lifestyle Changes, & Efficiency but Before Solar -- Not Including Usage Charge"]
[null,null,null,"BillWithSolarNoMin",62.909649468839845,"Bill with Solar if no Minimum Charge"]
[null,null,null,"BillWithSolar",62.909649468839838,"Bill with Solar","BillWithSolar"]
[null,null,null,"BillPctOffset",0.84862377100812425,"Percent of Bill Offset with Solar","BillPctOffset"]
[null,null,null,"MaxBillPctOffset",0.9685009102004668,"Maximum Possible Bill Offset with Solar"]
[null,null,null,"FeedIn1stYr",0,"Feed-In Tariff Income in Year 1"]
[null,null,null,"FeedIn1stContract",0,"Feed-In Tariff Income in Contract 1"]
[null,null,null,"FeedIn25Yrs",0,"Feed-In Tariff Income over 25 Years","FeedIn25Yrs"]
[]
[null,null,null,"RateStartAvg",29.408915093795578,"Starting Rate Average ¢/kWh"]
[null,null,null,"RateStartMax",29.408915093795578,"Starting Rate Maximum ¢/kWh"]
[null,null,null,"RateTierMax","Tier 0","Starting Rate Maximum Tier"]
[null,null,null,"RateEndMax",0,"CalcsPvt"]
[null,null,null,"RateTierMaxNew","Tier 0","Ending Rate Maximum Tier"]
[]
[null,null,null,"TOUSumSeasonTxt","May 1 to October 31","TOU Summer Season Text","June 1 to September 29"]
[null,null,null,"ProdUseSumMonths",6,"Utility Summer Season Months"]
[null,null,null,"ProdUseWinMonths",6,"Utility Winter Season Months"]
[null,null,null,"SumWinJan","W","January--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinFeb","W","February--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinMar","W","March--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinApr","W","April--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinMay","S","May--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinJun","S","June--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinJul","S","July--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinAug","S","August--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinSep","S","September--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinOct","S","October--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinNov","W","November--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinDec","W","December--Summer or Winter?--Ending Rate"]
[null,null,null,"SumWinJanStart","W","January--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinFebStart","W","February--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinMarStart","W","March--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinAprStart","W","April--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinMayStart","S","May--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinJunStart","S","June--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinJulStart","S","July--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinAugStart","S","August--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinSepStart","S","September--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinOctStart","S","October--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinNovStart","W","November--Summer or Winter?--Starting Rate"]
[null,null,null,"SumWinDecStart","W","December--Summer or Winter?--Starting Rate"]
[]
[null,null,null,"BaseSum",20.100000000000001,"Baseline Quantity per Summer Day"]
[null,null,null,"BaseSumMon",611.375,"Baseline Quantity per Summer Month","BaseSumMon"]
[null,null,null,"BaseSumTot",3666.24,"Baseline Total for Summer"]
[null,null,null,"BaseWin",35.5,"Baseline Quantity per Winter Day"]
[null,null,null,"BaseWinMon",1079.7916666666667,"Baselline Quantity per Winter Month","BaseWinMon"]
[null,null,null,"BaseWinTot",6475.2,"Baseline Total for Winter"]
[]
[null,null,null,"InflElect",0.01,"Inflation Rate over the 25 Year Analsyis","InflElect"]
[null,null,null,"InflElectYr1",0.02,"Inflation in Year 1"]
[null,null,null,"InflElectYr2",0.03,"Inflation in Year 2"]
[null,null,null,"InflElectYr3",0.04,"Inflation in Year 3"]
[]
[]
["MainRateInfoEnd"]
[null,"Usage"]
["UsageStart"]
[]
[null,null,null,"UseJan",1500,"Usage January"]
[null,null,null,"UseFeb",1500,"Usage February"]
[null,null,null,"UseMar",1500,"Usage March"]
[null,null,null,"UseApr",1500,"Usage April"]
[null,null,null,"UseMay",2000,"Usage May"]
[null,null,null,"UseJun",2000,"Usage June"]
[null,null,null,"UseJul",2000,"Usage July"]
[null,null,null,"UseAug",2000,"Usage August"]
[null,null,null,"UseSep",2000,"Usage September"]
[null,null,null,"UseOct",2000,"Usage October"]
[null,null,null,"UseNov",1500,"Usage November"]
[null,null,null,"UseDec",1500,"Usage December"]
[]
[null,null,"2012-11-24","UseJanPk",1500,"Peak Usage January"]
[null,null,"2012-11-24","UseJanPartPk",0,"Part-Peak Usage January"]
[null,null,"2012-11-24","UseJanOffPk",0,"Off-Peak Usage January"]
[null,null,"2012-11-24","UseFebPk",1500,"Peak Usage Febuary"]
[null,null,"2012-11-24","UseFebPartPk",0,"Part-Peak Usage Febuary"]
[null,null,"2012-11-24","UseFebOffPk",0,"Off-Peak Usage Febuary"]
[null,null,"2012-11-24","UseMarPk",1500,"Peak Usage March"]
[null,null,"2012-11-24","UseMarPartPk",0,"Part-Peak Usage March"]
[null,null,"2012-11-24","UseMarOffPk",0,"Off-Peak Usage March"]
[null,null,"2012-11-24","UseAprPk",1500,"Peak Usage April"]
[null,null,"2012-11-24","UseAprPartPk",0,"Part-Peak Usage April"]
[null,null,"2012-11-24","UseAprOffPk",0,"Off-Peak Usage April"]
[null,null,"2012-11-24","UseMayPk",2000,"Peak Usage May"]
[null,null,"2012-11-24","UseMayPartPk",0,"Part-Peak Usage May"]
[null,null,"2012-11-24","UseMayOffPk",0,"Off-Peak Usage May"]
[null,null,"2012-11-24","UseJunPk",2000,"Peak Usage June"]
[null,null,"2012-11-24","UseJunPartPk",0,"Part-Peak Usage June"]
[null,null,"2012-11-24","UseJunOffPk",0,"Off-Peak Usage June"]
[null,null,"2012-11-24","UseJulPk",2000,"Peak Usage July"]
[null,null,"2012-11-24","UseJulPartPk",0,"Part-Peak Usage July"]
[null,null,"2012-11-24","UseJulOffPk",0,"Off-Peak Usage July"]
[null,null,"2012-11-24","UseAugPk",2000,"Peak Usage August"]
[null,null,"2012-11-24","UseAugPartPk",0,"Part-Peak Usage August"]
[null,null,"2012-11-24","UseAugOffPk",0,"Off-Peak Usage August"]
[null,null,"2012-11-24","UseSepPk",2000,"Peak Usage September"]
[null,null,"2012-11-24","UseSepPartPk",0,"Part-Peak Usage September"]
[null,null,"2012-11-24","UseSepOffPk",0,"Off-Peak Usage September"]
[null,null,"2012-11-24","UseOctPk",2000,"Peak Usage October"]
[null,null,"2012-11-24","UseOctPartPk",0,"Part-Peak Usage October"]
[null,null,"2012-11-24","UseOctOffPk",0,"Off-Peak Usage October"]
[null,null,"2012-11-24","UseNovPk",1500,"Peak Usage November"]
[null,null,"2012-11-24","UseNovPartPk",0,"Part-Peak Usage November"]
[null,null,"2012-11-24","UseNovOffPk",0,"Off-Peak Usage November"]
[null,null,"2012-11-24","UseDecPk",1500,"Peak Usage December"]
[null,null,"2012-11-24","UseDecPartPk",0,"Part-Peak Usage December"]
[null,null,"2012-11-24","UseDecOffPk",0,"Off-Peak Usage December"]
[]
[null,null,null,"UseHistAnnualTotal",21000,"Annual Usage before Lifestyle Change & Efficiency","UseHistAnnualTotal"]
[null,null,null,"UseAdjAnnualTotal",17850,"Annual Usage after Lifestyle Changes"]
[null,null,null,"UseAnnualTotal",16957.5,"Annual Usage after Lifestyle & Efficiency"]
[]
[null,null,null,"UseSumTot",12000,"Total Summer Usage before Lifestyle Changes & Efficiency"]
[null,null,null,"UseWinTot",9000,"Total Winter Usage before Lifestyle Changes & Efficiency"]
[null,null,null,"UseAdjSumTot",10200,"Total Summer Usage after Lifestyle Changes"]
[null,null,null,"UseAdjWinTot",7650,"Total Winter Usage after Lifestyle Changes"]
[null,null,null,"UseEEAdjSumTot",9690,"Total Summer Usage after Lifestyle & Efficiency"]
[null,null,null,"UseEEAdjWinTot",7267.5,"Total Winter Usage after Lifestyle & Efficiency"]
[]
[null,null,null,"UseAvg",1413.125,"Avg Monthly Usage"]
[null,null,null,"UseSumAvg",2000,"Avg Summer Month Usage before Lifestyle Changes & Efficiency","UseSumAvg"]
[null,null,null,"UseWinAvg",1500,"Avg Winter Month Usage before Lifestyle Changes & Efficiency","UseWinAvg"]
[null,null,null,"UseAdjSumAvg",1700,"Avg Summer Monthly Usage after Lifestyle Changes"]
[null,null,null,"UseAdjWinAvg",1275,"Avg Winter Monthly Usage after Lifestyle Changes"]
[null,null,null,"UseEEAdjSumAvg",1615,"Avg Summer Month Usage after Lifestyle & Efficiency"]
[null,null,null,"UseEEAdjWinAvg",1211.25,"Avg Winter Month Usage after Lifestyle & Efficiency"]
[]
[null,null,null,"TOUBasis","Overall Bill","TOU Basis"]
[null,null,null,"UseSumPkPct",0.2,"Summer Peak Usage Pct"]
[null,null,null,"UseSumPartPkPct",0.2,"Summer Part-Peak Usage Pct"]
[null,null,null,"UseSumOffPkPct",0.6,"Summer Off-Peak Usage Pct"]
[null,null,null,"UseWinPkPct",0,"Winter Peak Usage Pct"]
[null,null,null,"UseWinPartPkPct",0.2,"Winter Part-Peak Usage Pct"]
[null,null,null,"UseWinOffPkPct",0.8,"Winter Off-Peak Usage Pct"]
[null,null,null,"UseWeekendPct",0.1,"Weekend vs Weekday Usage Pct"]
[null,null,null,"UseEndSumPkPct",0.3,"Summer Peak Usage Pct--Ending Rate"]
[null,null,null,"UseEndSumPartPkPct",0.3,"Summer Part-Peak Usage Pct--Ending Rate"]
[null,null,null,"UseEndSumOffPkPct",0.4,"Summer Off-Peak Usage Pct--Ending Rate"]
[null,null,null,"UseEndWinPkPct",0,"Winter Peak Usage Pct--Ending Rate"]
[null,null,null,"UseEndWinPartPkPct",0.3,"Winter Part-Peak Usage Pct--Ending Rate"]
[null,null,null,"UseEndWinOffPkPct",0.7,"Winter Off-Peak Usage Pct--Ending Rate"]
[null,null,null,"UseEndWeekendPct",0.1,"Weekend vs Weekday Usage Pct--Ending Rate"]
[]
[null,null,null,"UseSumPk",2400,"Summer Peak Usage"]
[null,null,null,"UseSumPartPk",2400,"Summer Part-Peak Usage"]
[null,null,null,"UseSumOffPk",7200,"Summer Off-Peak Usage"]
[null,null,null,"UseWinPk",0,"Winter Peak Usage"]
[null,null,null,"UseWinPartPk",1800,"Winter Part-Peak Usage"]
[null,null,null,"UseWinOffPk",7200,"Winter Off-Peak Usage"]
[null,null,null,"UseEndSumPk",3600,"Summer Peak Usage--Ending Rate"]
[null,null,null,"UseEndSumPartPk",3600,"Summer Part-Peak Usage--Ending Rate"]
[null,null,null,"UseEndSumOffPk",4800,"Summer Off-Peak Usage--Ending Rate"]
[null,null,null,"UseEndWinPk",0,"Winter Peak Usage--Ending Rate"]
[null,null,null,"UseEndWinPartPk",2700,"Winter Part-Peak Usage--Ending Rate"]
[null,null,null,"UseEndWinOffPk",6300,"Winter Off-Peak Usage--Ending Rate"]
[]
[null,null,null,"UseAdjSumPk",2040,"Summer Peak Usage after Lifestyle Changes"]
[null,null,null,"UseAdjSumPartPk",2040,"Summer Part-Peak Usage after Lifestyle Changes"]
[null,null,null,"UseAdjSumOffPk",6120,"Summer Off-Peak Usage after Lifestyle Changes"]
[null,null,null,"UseAdjWinPk",0,"Winter Peak Usage after Lifestyle Changes"]
[null,null,null,"UseAdjWinPartPk",1530,"Winter Part-Peak Usage after Lifestyle Changes"]
[null,null,null,"UseAdjWinOffPk",6120,"Winter Off-Peak Usage after Lifestyle Changes"]
[null,null,null,"UseEndAdjSumPk",3060,"Summer Peak Usage after Lifestyle Changes--Ending Rate"]
[null,null,null,"UseEndAdjSumPartPk",3060,"Summer Part-Peak Usage after Lifestyle Changes--Ending Rate"]
[null,null,null,"UseEndAdjSumOffPk",4080,"Summer Off-Peak Usage after Lifestyle Changes--Ending Rate"]
[null,null,null,"UseEndAdjWinPk",0,"Winter Peak Usage after Lifestyle Changes--Ending Rate"]
[null,null,null,"UseEndAdjWinPartPk",2295,"Winter Part-Peak Usage after Lifestyle Changes--Ending Rate"]
[null,null,null,"UseEndAdjWinOffPk",5355,"Winter Off-Peak Usage after Lifestyle Changes--Ending Rate"]
[]
[null,null,null,"UseEEAdjSumPk",1938,"Summer Peak Usage after Lifestyle & Efficiency"]
[null,null,null,"UseEEAdjSumPartPk",1938,"Summer Part-Peak Usage after Lifestyle & Efficiency"]
[null,null,null,"UseEEAdjSumOffPk",5814,"Summer Off-Peak Usage after Lifestyle & Efficiency"]
[null,null,null,"UseEEAdjWinPk",0,"Winter Peak Usage after Lifestyle & Efficiency"]
[null,null,null,"UseEEAdjWinPartPk",1453.5,"Winter Part-Peak Usage after Lifestyle & Efficiency"]
[null,null,null,"UseEEAdjWinOffPk",5814,"Winter Off-Peak Usage after Lifestyle & Efficiency"]
[null,null,null,"UseEndEEAdjSumPk",2907,"Summer Peak Usage after Lifestyle & Efficiency--Ending Rate"]
[null,null,null,"UseEndEEAdjSumPartPk",2907,"Summer Part-Peak Usage after Lifestyle & Efficiency--Ending Rate"]
[null,null,null,"UseEndEEAdjSumOffPk",3876,"Summer Off-Peak Usage after Lifestyle & Efficiency--Ending Rate"]
[null,null,null,"UseEndEEAdjWinPk",0,"Winter Peak Usage after Lifestyle & Efficiency--Ending Rate"]
[null,null,null,"UseEndEEAdjWinPartPk",2180.25,"Winter Part-Peak Usage after Lifestyle & Efficiency--Ending Rate"]
[null,null,null,"UseEndEEAdjWinOffPk",5087.25,"Winter Off-Peak Usage after Lifestyle & Efficiency--Ending Rate"]
[]
[null,null,null,"UseDemSum",0,"Summer Basic Demand Quantity"]
[null,null,null,"UseDemT1Sum",0,"Summer Tier 1 Demand Quantity"]
[null,null,null,"UseDemT2Sum",0,"Summer Tier 2 Demand Quantity"]
[null,null,null,"UseDemT3Sum",0,"Summer Tier 3 Demand Quantity"]
[null,null,null,"UseDemT4Sum",0,"Summer Tier 4 Demand Quantity"]
[null,null,null,"UseDemSumPk",10,"Summer Peak Demand Quantity"]
[null,null,null,"UseDemSumPartPk",0,"Summer Part-Peak Demand Quantity"]
[null,null,null,"UseDemSumOffPk",0,"Summer Off-Peak Demand Quantity"]
[null,null,null,"UseDemWin",0,"Winter Basic Demand Quantity"]
[null,null,null,"UseDemT1Win",0,"Winter Tier 1 Demand Quantity"]
[null,null,null,"UseDemT2Win",0,"Winter Tier 2 Demand Quantity"]
[null,null,null,"UseDemT3Win",0,"Winter Tier 3 Demand Quantity"]
[null,null,null,"UseDemT4Win",0,"Winter Tier 4 Demand Quantity"]
[null,null,null,"UseDemWinPk",15,"Winter Peak Demand Quantity"]
[null,null,null,"UseDemWinPartPk",0,"Winter Part-Peak Demand Quantity"]
[null,null,null,"UseDemWinOffPk",0,"Winter Off-Peak Demand Quantity"]
[null,null,null,"UseEndDemT1Sum",0,"Summer Tier 1 Demand Quantity--Ending Rate"]
[null,null,null,"UseEndDemT2Sum",0,"Summer Tier 2 Demand Quantity--Ending Rate"]
[null,null,null,"UseEndDemT3Sum",0,"Summer Tier 3 Demand Quantity--Ending Rate"]
[null,null,null,"UseEndDemT4Sum",0,"Summer Tier 4 Demand Quantity--Ending Rate"]
[null,null,null,"UseEndDemT1Win",0,"Winter Tier 1 Demand Quantity--Ending Rate"]
[null,null,null,"UseEndDemT2Win",0,"Winter Tier 2 Demand Quantity--Ending Rate"]
[null,null,null,"UseEndDemT3Win",0,"Winter Tier 3 Demand Quantity--Ending Rate"]
[null,null,null,"UseEndDemT4Win",0,"Winter Tier 4 Demand Quantity--Ending Rate"]
[]
[null,null,"2012-11-24","UseDemJan",0,"Demand January"]
[null,null,"2012-11-24","UseDemFeb",0,"Demand February"]
[null,null,"2012-11-24","UseDemMar",0,"Demand March"]
[null,null,"2012-11-24","UseDemApr",0,"Demand April"]
[null,null,"2012-11-24","UseDemMay",0,"Demand May"]
[null,null,"2012-11-24","UseDemJun",0,"Demand June"]
[null,null,"2012-11-24","UseDemJul",0,"Demand July"]
[null,null,"2012-11-24","UseDemAug",0,"Demand August"]
[null,null,"2012-11-24","UseDemSep",0,"Demand September"]
[null,null,"2012-11-24","UseDemOct",0,"Demand October"]
[null,null,"2012-11-24","UseDemNov",0,"Demand November"]
[null,null,"2012-11-24","UseDemDec",0,"Demand December"]
[]
[null,null,"2012-11-24","UseDemJanPk",10,"Peak Demand January"]
[null,null,"2012-11-24","UseDemJanPartPk",0,"Part-Peak Demand January"]
[null,null,"2012-11-24","UseDemJanOffPk",0,"Off-Peak Demand January"]
[null,null,"2012-11-24","UseDemFebPk",10,"Peak Demand Febuary"]
[null,null,"2012-11-24","UseDemFebPartPk",0,"Part-Peak Demand Febuary"]
[null,null,"2012-11-24","UseDemFebOffPk",0,"Off-Peak Demand Febuary"]
[null,null,"2012-11-24","UseDemMarPk",10,"Peak Demand March"]
[null,null,"2012-11-24","UseDemMarPartPk",0,"Part-Peak Demand March"]
[null,null,"2012-11-24","UseDemMarOffPk",0,"Off-Peak Demand March"]
[null,null,"2012-11-24","UseDemAprPk",10,"Peak Demand April"]
[null,null,"2012-11-24","UseDemAprPartPk",0,"Part-Peak Demand April"]
[null,null,"2012-11-24","UseDemAprOffPk",0,"Off-Peak Demand April"]
[null,null,"2012-11-24","UseDemMayPk",10,"Peak Demand May"]
[null,null,"2012-11-24","UseDemMayPartPk",0,"Part-Peak Demand May"]
[null,null,"2012-11-24","UseDemMayOffPk",0,"Off-Peak Demand May"]
[null,null,"2012-11-24","UseDemJunPk",10,"Peak Demand June"]
[null,null,"2012-11-24","UseDemJunPartPk",0,"Part-Peak Demand June"]
[null,null,"2012-11-24","UseDemJunOffPk",0,"Off-Peak Demand June"]
[null,null,"2012-11-24","UseDemJulPk",10,"Peak Demand July"]
[null,null,"2012-11-24","UseDemJulPartPk",0,"Part-Peak Demand July"]
[null,null,"2012-11-24","UseDemJulOffPk",0,"Off-Peak Demand July"]
[null,null,"2012-11-24","UseDemAugPk",10,"Peak Demand August"]
[null,null,"2012-11-24","UseDemAugPartPk",0,"Part-Peak Demand August"]
[null,null,"2012-11-24","UseDemAugOffPk",0,"Off-Peak Demand August"]
[null,null,"2012-11-24","UseDemSepPk",10,"Peak Demand September"]
[null,null,"2012-11-24","UseDemSepPartPk",0,"Part-Peak Demand September"]
[null,null,"2012-11-24","UseDemSepOffPk",0,"Off-Peak Demand September"]
[null,null,"2012-11-24","UseDemOctPk",10,"Peak Demand October"]
[null,null,"2012-11-24","UseDemOctPartPk",0,"Part-Peak Demand October"]
[null,null,"2012-11-24","UseDemOctOffPk",0,"Off-Peak Demand October"]
[null,null,"2012-11-24","UseDemNovPk",10,"Peak Demand November"]
[null,null,"2012-11-24","UseDemNovPartPk",0,"Part-Peak Demand November"]
[null,null,"2012-11-24","UseDemNovOffPk",0,"Off-Peak Demand November"]
[null,null,"2012-11-24","UseDemDecPk",10,"Peak Demand December"]
[null,null,"2012-11-24","UseDemDecPartPk",null,"Part-Peak Demand December"]
[null,null,"2012-11-24","UseDemDecOffPk",null,"Off-Peak Demand December"]
[]
[]
["UsageEnd"]
[null,"Production"]
["ProductionStart"]
[]
[null,null,null,"ProdTot",10852.025458924843,"Annual Production Total","ProdTot"]
[]
[null,null,null,"ProdSumTot",6815.2598908052078,"Summer Production Total","ProdSumTot"]
[null,null,null,"ProdWinTot",4036.7655681196361,"Winter Production Total","ProdWinTot"]
[null,null,null,"ProdSumArray1",4726.1061887279593,"Summer Production--Array 1"]
[null,null,null,"ProdWinArray1",2799.3331200286925,"Winter Production--Array 1"]
[null,null,null,"ProdSumArray2",2089.1537020772485,"Summer Production--Array 2"]
[null,null,null,"ProdWinArray2",1237.432448090944,"Winter Production--Array 2"]
[null,null,"2014-12-28","ProdSumArray3",null,"Summer Production--Array 3"]
[null,null,"2014-12-28","ProdWinArray3",null,"Winter Production--Array 3"]
[null,null,"2014-12-28","ProdSumArray4",null,"Summer Production--Array 4"]
[null,null,"2014-12-28","ProdWinArray4",null,"Winter Production--Array 4"]
[]
[null,null,null,"ProdCapacity",181.02495614175004,"Production Capacity per Sun-Hour per Month"]
[null,null,null,"ProdCapacityArray1",125.53346156175002,"Production Capacity--Array 1"]
[null,null,null,"ProdCapacityArray2",55.491494580000015,"Production Capacity--Array 2"]
[null,null,"2014-12-28","ProdCapacityArray3",null,"Production Capacity--Array 3"]
[null,null,"2014-12-28","ProdCapacityArray4",null,"Production Capacity--Array 4"]
[]
[null,null,null,"ProdSumPkPct",0.54904358238076911,"Summer Peak Production Pct"]
[null,null,null,"ProdSumPartPkPct",0.16170296440671897,"Summer Part-Peak Production Pct"]
[null,null,null,"ProdSumOffPkPct",0.28925345321251189,"Summer Off-Peak Production Pct"]
[null,null,null,"ProdWinPkPct",0,"Winter Peak Production Pct"]
[null,null,null,"ProdWinPartPkPct",0.71199029536916913,"Winter Part-Peak Production Pct"]
[null,null,null,"ProdWinOffPkPct",0.28800970463083087,"Winter Off-Peak Production Pct"]
[null,null,null,"ProdEndSumPkPct",0.54904358238076911,"Summer Peak Production Pct--Ending Rate"]
[null,null,null,"ProdEndSumPartPkPct",0.16170296440671894,"Summer Part-Peak Production Pct--Ending Rate"]
[null,null,null,"ProdEndSumOffPkPct",0.28925345321251195,"Summer Off-Peak Production Pct--Ending Rate"]
[null,null,null,"ProdEndWinPkPct",0,"Winter Peak Production Pct--Ending Rate"]
[null,null,null,"ProdEndWinPartPkPct",0.71199029536916936,"Winter Part-Peak Production Pct--Ending Rate"]
[null,null,null,"ProdEndWinOffPkPct",0.28800970463083075,"Winter Off-Peak Production Pct--Ending Rate"]
[]
[null,null,null,"ProdSumPk",3741.8747053036604,"Summer Peak Production"]
[null,null,null,"ProdSumPartPk",1102.0477275454139,"Summer Part-Peak Production"]
[null,null,null,"ProdSumOffPk",1971.3374579561332,"Summer Off-Peak Production"]
[null,null,null,"ProdWinPk",0,"Winter Peak Production"]
[null,null,null,"ProdWinPartPk",2874.1379091815916,"Winter Part-Peak Production"]
[null,null,null,"ProdWinOffPk",1162.6276589380445,"Winter Off-Peak Production"]
[null,null,null,"ProdEndSumPk",3741.8747053036604,"Summer Peak Production--Ending Rate"]
[null,null,null,"ProdEndSumPartPk",1102.0477275454136,"Summer Part-Peak Production--Ending Rate"]
[null,null,null,"ProdEndSumOffPk",1971.3374579561334,"Summer Off-Peak Production--Ending Rate"]
[null,null,null,"ProdEndWinPk",0,"Winter Peak Production--Ending Rate"]
[null,null,null,"ProdEndWinPartPk",2874.1379091815925,"Winter Part-Peak Production--Ending Rate"]
[null,null,null,"ProdEndWinOffPk",1162.6276589380441,"Winter Off-Peak Production--Ending Rate"]
[]
[null,null,null,"ProdJan",715,"January Production"]
[null,null,null,"ProdFeb",903,"February Production"]
[null,null,null,"ProdMar",1165,"March Production"]
[null,null,null,"ProdApr",1427,"April Production"]
[null,null,null,"ProdMay",1574,"May Production"]
[null,null,null,"ProdJun",1627,"June Production"]
[null,null,null,"ProdJul",1699,"July Production"]
[null,null,null,"ProdAug",1596,"August Production"]
[null,null,null,"ProdSep",1448,"September Production"]
[null,null,null,"ProdOct",1162,"October Production"]
[null,null,null,"ProdNov",813,"November Production"]
[null,null,null,"ProdDec",681,"December Production"]
[null,null,null,"SunHours","5.9 Sun Hours per Day","Sun Hours per Day Average Text"]
[null,null,null,"SunHoursSiteAdjFactor",1.05,"Micro-Climate Adjustment Factor"]
[null,null,null,"SunHoursTempAdjFactor",1,"Temperatue Adjustment Factor"]
[]
[null,null,null,"SunHrsJan",4.3,"Sun Hours January--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsFeb",4.95,"Sun Hours February--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsMar",5.8,"Sun Hours March--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsApr",6.55,"Sun Hours April--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsMay",6.8,"Sun Hours May--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsJun",6.9,"Sun Hours June--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsJul",7.15,"Sun Hours July--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsAug",7,"Sun Hours August--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsSep",6.35,"Sun Hours September--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsOct",5.6,"Sun Hours October--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsNov",4.7,"Sun Hours November--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsDec",4.2,"Sun Hours December--Array 1 Tilt w/ South Facing"]
[null,null,null,"SunHrsAnnualAvg",5.8583333333333334,"Sun Hours per Day Average--Array 1 Tilt w/ South Facing","SunHrsAnnualAvg"]
[]
[null,null,null,"SunHrsJan2",4.3,"Sun Hours January--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsFeb2",4.95,"Sun Hours February--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsMar2",5.8,"Sun Hours March--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsApr2",6.55,"Sun Hours April--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsMay2",6.8,"Sun Hours May--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsJun2",6.9,"Sun Hours June--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsJul2",7.15,"Sun Hours July--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsAug2",7,"Sun Hours August--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsSep2",6.35,"Sun Hours September--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsOct2",5.6,"Sun Hours October--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsNov2",4.7,"Sun Hours November--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsDec2",4.2,"Sun Hours December--Array 2 Tilt w/ South Facing"]
[null,null,null,"SunHrsAnnualAvg2",5.8583333333333334,"Sun Hours per Day Average--Array 2 Tilt w/ South Facing"]
[]
[null,null,"2014-12-28","SunHrsJan3",4.3,"Sun Hours January--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsFeb3",4.95,"Sun Hours February--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsMar3",5.8,"Sun Hours March--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsApr3",6.55,"Sun Hours April--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsMay3",6.8,"Sun Hours May--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsJun3",6.9,"Sun Hours June--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsJul3",7.15,"Sun Hours July--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsAug3",7,"Sun Hours August--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsSep3",6.35,"Sun Hours September--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsOct3",5.6,"Sun Hours October--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsNov3",4.7,"Sun Hours November--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsDec3",4.2,"Sun Hours December--Array 3 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsAnnualAvg3",5.8583333333333334,"Sun Hours per Day Average--Array 3 Tilt w/ South Facing"]
[]
[null,null,"2014-12-28","SunHrsJan4",4.3,"Sun Hours January--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsFeb4",4.95,"Sun Hours February--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsMar4",5.8,"Sun Hours March--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsApr4",6.55,"Sun Hours April--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsMay4",6.8,"Sun Hours May--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsJun4",6.9,"Sun Hours June--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsJul4",7.15,"Sun Hours July--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsAug4",7,"Sun Hours August--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsSep4",6.35,"Sun Hours September--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsOct4",5.6,"Sun Hours October--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsNov4",4.7,"Sun Hours November--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsDec4",4.2,"Sun Hours December--Array 4 Tilt w/ South Facing"]
[null,null,"2014-12-28","SunHrsAnnualAvg4",5.8583333333333334,"Sun Hours per Day Average--Array 4 Tilt w/ South Facing"]
[]
[null,null,null,"ProdHrsSP",3.4450818136309129,"Sun Hours Summer Peak--Array 1"]
[null,null,null,"ProdHrsSpP",1.0146370156485172,"Sun Hours Summer Part-Peak--Array 1"]
[null,null,null,"ProdHrsSoP",1.8149776141109284,"Sun Hours Summer Off-Peak--Array 1"]
[null,null,null,"ProdHrsWP",0,"Sun Hours Winter Peak--Array 1"]
[null,null,null,"ProdHrsWpP",2.6461709759426975,"Sun Hours Winter Part-Peak--Array 1"]
[null,null,null,"ProdHrsWoP",1.0704119510347685,"Sun Hours Winter Off-Peak--Array 1"]
[null,null,null,"ProdHrsSP2",3.4450818136309129,"Sun Hours Summer Peak--Array 2"]
[null,null,null,"ProdHrsSpP2",1.0146370156485172,"Sun Hours Summer Part-Peak--Array 2"]
[null,null,null,"ProdHrsSoP2",1.8149776141109284,"Sun Hours Summer Off-Peak--Array 2"]
[null,null,null,"ProdHrsWP2",0,"Sun Hours Winter Peak--Array 2"]
[null,null,null,"ProdHrsWpP2",2.6461709759426975,"Sun Hours Winter Part-Peak--Array 2"]
[null,null,null,"ProdHrsWoP2",1.0704119510347685,"Sun Hours Winter Off-Peak--Array 2"]
[null,null,"2014-12-28","ProdHrsSP3",3.4450818136309129,"Sun Hours Summer Peak--Array 3"]
[null,null,"2014-12-28","ProdHrsSpP3",1.0146370156485172,"Sun Hours Summer Part-Peak--Array 3"]
[null,null,"2014-12-28","ProdHrsSoP3",1.8149776141109284,"Sun Hours Summer Off-Peak--Array 3"]
[null,null,"2014-12-28","ProdHrsWP3",0,"Sun Hours Winter Peak--Array 3"]
[null,null,"2014-12-28","ProdHrsWpP3",2.6461709759426975,"Sun Hours Winter Part-Peak--Array 3"]
[null,null,"2014-12-28","ProdHrsWoP3",1.0704119510347685,"Sun Hours Winter Off-Peak--Array 3"]
[null,null,"2014-12-28","ProdHrsSP4",3.4450818136309129,"Sun Hours Summer Peak--Array 4"]
[null,null,"2014-12-28","ProdHrsSpP4",1.0146370156485172,"Sun Hours Summer Part-Peak--Array 4"]
[null,null,"2014-12-28","ProdHrsSoP4",1.8149776141109284,"Sun Hours Summer Off-Peak--Array 4"]
[null,null,"2014-12-28","ProdHrsWP4",0,"Sun Hours Winter Peak--Array 4"]
[null,null,"2014-12-28","ProdHrsWpP4",2.6461709759426975,"Sun Hours Winter Part-Peak--Array 4"]
[null,null,"2014-12-28","ProdHrsWoP4",1.0704119510347685,"Sun Hours Winter Off-Peak--Array 4"]
[]
[]
["ProductionEnd"]
[null,"Usage/Prod Net"]
["NetUsageStart"]
[]
[null,null,null,"UseNetSumTot",2874.7401091947922,"Total Summer Net Usage with Production"]
[null,null,null,"UseNetWinTot",3230.7344318803639,"Total Winter Net Usage with Production"]
[]
[null,null,null,"UseNetAvg",508.78954508959634,"Avg Monthly Usage with Production","UseNetAvg"]
[]
[null,null,null,"UseNetSumPk",-1803.8747053036604,"Summer Peak Net Usage with Production"]
[null,null,null,"UseNetSumPartPk",835.95227245458614,"Summer Part-Peak Net Usage with Production"]
[null,null,null,"UseNetSumOffPk",3842.6625420438677,"Summer Off-Peak Net Usage with Production"]
[null,null,null,"UseNetWinPk",0,"Winter Peak Net Usage with Production"]
[null,null,null,"UseNetWinPartPk",-1420.6379091815916,"Winter Part-Peak Net Usage with Production"]
[null,null,null,"UseNetWinOffPk",4651.372341061955,"Winter Off-Peak Net Usage with Production"]
[null,null,null,"UseEndNetSumPk",-834.87470530366045,"Summer Peak Net Usage with Production--Ending Rate"]
[null,null,null,"UseEndNetSumPartPk",1804.9522724545864,"Summer Part-Peak Net Usage with Production--Ending Rate"]
[null,null,null,"UseEndNetSumOffPk",1904.6625420438661,"Summer Off-Peak Net Usage with Production--Ending Rate"]
[null,null,null,"UseEndNetWinPk",0,"Winter Peak Net Usage with Production--Ending Rate"]
[null,null,null,"UseEndNetWinPartPk",-693.88790918159248,"Winter Part-Peak Net Usage with Production--Ending Rate"]
[null,null,null,"UseEndNetWinOffPk",3924.6223410619559,"Winter Off-Peak Net Usage with Production--Ending Rate"]
[]
[null,null,"2010-01-11","UsePctOffset",0.63995432457171419,"Annual kWh Offset %"]
[]
["NetUsageEnd"]
[null,"System Variables"]
["SystemVariablesStart"]
[]
[null,null,null,"SiteRedbookCity","Santa Maria, CA","Redbook City","SiteRedbookCity"]
[null,null,null,"SiteRedBookCityUserDefined","","Redbook City--User Defined"]
[null,null,null,"SysArrayCnt",2,"Number of Arrays in System"]
[null,null,null,"SysArrayAzimuth","W","Orientation--Array 1","SysArrayAzimuth"]
[null,null,null,"SysArrayAzimuth2","W","Orientation--Array 2"]
[null,null,"2014-12-28","SysArrayAzimuth3","W","Orientation--Array 3"]
[null,null,"2014-12-28","SysArrayAzimuth4","W","Orientation--Array 4"]
[null,null,"2012-07-18","SysArrayAzimuthLong","West","Orientation Long--Array 1","SysArrayAzimuthLong"]
[null,null,"2012-07-18","SysArrayAzimuthLong2","West","Orientation Long--Array 2"]
[null,null,"2014-12-28","SysArrayAzimuthLong3","West","Orientation Long--Array 3"]
[null,null,"2014-12-28","SysArrayAzimuthLong4","West","Orientation Long--Array 4"]
[null,null,null,"SysArraySlope",30,"Slope--Array 1","SysArraySlope"]
[null,null,null,"SysArraySlope2",30,"Slope--Array 2"]
[null,null,"2014-12-28","SysArraySlope3",30,"Slope--Array 3"]
[null,null,"2014-12-28","SysArraySlope4",30,"Slope--Array 4"]
[null,null,"2012-10-23","EffShadingSouth",1,"Shading & Orientation Factor--South Azimuth"]
[null,null,"2012-10-23","EffShadingSouth2",1,"Shading & Orientation Factor--South Azimuth--Array 2"]
[null,null,null,"EffShading",0.78576830150714272,"Shading & Orientation Factor","EffShading"]
[null,null,"2012-10-23","EffShading2",0.78576830150714272,"Shading & Orientation Factor--Array 2"]
[null,null,"2012-10-23","EffShadingSum",0.89334316575583805,"Shading & Orientation Factor--Summer"]
[null,null,"2012-10-23","EffShadingSum2",0.89334316575583805,"Shading & Orientation Factor--Summer--Array 2"]
[null,null,null,"SysRoofType","Foam","Roof Type--Array 1"]
[null,null,null,"SysRoofType2","Foam","Roof Type--Array 2"]
[null,null,null,"SysRoofTypeText","Foam roof","Roof Type Text--Array 1","SysRoofTypeText"]
[null,null,null,"SysRoofTypeText2","Foam roof","Roof Type Text--Array 2"]
[null,null,null,"SysRackType","Tilt-up","Racking Type--Array 1"]
[null,null,null,"SysRackType2","Tilt-up","Racking Type--Array 2"]
[null,null,null,"SysArraySections",3,"Array Sections--Array 1"]
[null,null,null,"SysArraySections2",1,"Array Sections--Array 2"]
[null,null,null,"SysArrayWireLength","150-175'","Wire Length--Array 1"]
[null,null,null,"SysArrayWireLength2","150-175'","Wire Length--Array 2"]
[null,null,null,"SysTrenchDist",150,"Trenching Feet--Array 1"]
[null,null,null,"SysTrenchDist2",0,"Trenching Feet--Array 2"]
[null,null,null,"SysRoofAge",3,"Roof Age--Array 1"]
[null,null,null,"SysRoofAge2",3,"Roof Age--Array 2"]
[null,null,null,"SysAvailableArea",5000,"Available Area--Array 1"]
[null,null,null,"SysAvailableArea2",5000,"Available Area--Array 2"]
[null,null,null,"SysArea",0,"Array Area--Array 1"]
[null,null,null,"SysArea2",0,"Array Area--Array 2"]
[null,null,"2014-12-28","SysArea3",0,"Array Area--Array 3"]
[null,null,"2014-12-28","SysArea4",0,"Array Area--Array 4"]
[null,null,null,"EffTotalSystem",0.5816952083720931,"Total System Efficiency"]
[null,null,null,"EffTotalSystemWithShading",0.7,"Total System Efficiency With Shading"]
[null,null,null,"EffDnD",0.9,"Dust & Dirt Loss"]
[null,null,null,"EffWire",0.9,"Wire Resistance Loss"]
[null,null,null,"EffModMismatch",0.9,"Module Mismatch Loss"]
[null,null,"2012-11-17","EffSysAvailability",0.9,"System Availability"]
[null,null,null,"EffMfgFudge",0.9,"Manufacturer Fudge Loss"]
[null,null,null,"SysModDegradationRate",7.4999999999999997E-3,"Module Degradation Rate"]
[null,null,null,"SysInvReplYr",14,"Inverter Replacement Year"]
[null,null,null,"SysInvReplCostPerkW",600,"Inverter Replacement Cost per kW"]
[null,null,null,"MaintFactor",2.5000000000000001E-3,"Maintenance Factor"]
[null,null,null,"InflMaint",0.03,"Maintenance Factor Inflation"]
[null,null,null,"MonitoringYears",3,"Monitoring Years"]
[null,null,null,"MonitoringCostPerYear",250,"Monitoring Cost per Year"]
[]
[]
["SystemVariablesEnd"]
[null,"System Sizing"]
["SizingStart"]
[]
[null,null,null,"SysSize",9.0710340000000009,"System Size"]
[null,null,null,"SysSizeText","9.1 CEC AC","System Size w DC/AC indication","SysSizeText"]
[null,null,null,"SysRatingType","CEC","System Rating Type"]
[null,null,null,"SysRatingTypeFull","CEC AC","System Rating Type w DC/AC indication","SysRatingTypeFull"]
[null,null,null,"SysSizeSTC",10.395,"STC DC System Size"]
[null,null,null,"SysSizePTC",9.4832999999999998,"PTC DC System Size"]
[null,null,null,"SysSizeCEC",9.0710340000000009,"CEC AC System Size"]
[null,null,null,"SysSizeSTC_Text","10.4 STC DC","STC DC System Size w DC/AC indication","SysSizeSTC_Text"]
[null,null,null,"SysSizePTC_Text","9.5 PTC DC","PTC DC System Size w DC/AC indication","SysSizePTC_Text"]
[null,null,null,"SysSizeCEC_Text","9.1 CEC AC","CEC AC System Size w DC/AC indication","SysSizeCEC_Text"]
[]
[null,null,null,"SysSizeSTCArray1",7.0949999999999998,"STC System Size--Array 1"]
[null,null,null,"SysSizeSTCArray2",3.3,"STC System Size--Array 2"]
[null,null,"2014-12-28","SysSizeSTCArray3",7.0949999999999998,"STC System Size--Array 3"]
[null,null,"2014-12-28","SysSizeSTCArray4",7.0949999999999998,"STC System Size--Array 4"]
[null,null,null,"SysSizePTCArray1",6.5868000000000002,"PTC System Size--Array 1"]
[null,null,null,"SysSizePTCArray2",2.8965000000000001,"PTC System Size--Array 2"]
[null,null,"2014-12-28","SysSizePTCArray3",6.5868000000000002,"PTC System Size--Array 3"]
[null,null,"2014-12-28","SysSizePTCArray4",6.5868000000000002,"PTC System Size--Array 4"]
[null,null,null,"SysSizeCECArray1",6.290394,"CEC System Size--Array 1"]
[null,null,null,"SysSizeCECArray2",2.78064,"CEC System Size--Array 2"]
[null,null,"2014-12-28","SysSizeCECArray3",6.290394,"CEC System Size--Array 3"]
[null,null,"2014-12-28","SysSizeCECArray4",6.290394,"CEC System Size--Array 4"]
[null,null,null,"SysSizeArray1",6.290394,"Array 1  Size w/ Selected Rating Type","SysSizeArray1"]
[null,null,null,"SysSizeArray2",2.78064,"Array 2 Size w/ Selected Rating Type","SysSizeArray2"]
[null,null,"2014-12-28","SysSizeArray3",6.290394,"Array 3  Size w/ Selected Rating Type","SysSizeArray3"]
[null,null,"2014-12-28","SysSizeArray4",6.290394,"Array 4  Size w/ Selected Rating Type","SysSizeArray4"]
[]
[null,null,null,"SysModule","Sanyo Electric HIT-N215A01","Full Module Name--Array 1","SysModule"]
[null,null,null,"SysModuleShort","Sanyo HIT-N215A01","Shortened Module Name--Array 1"]
[null,null,null,"SysModMaker","Sanyo Electric","Module Manufacturer--Array 1"]
[null,null,null,"SysModModel","HIT-N215A01","Module Model--Array 1"]
[null,null,null,"SysModSTC",215,"STC DC Module Rating--Array 1","SysModSTC"]
[null,null,null,"SysModPTC",199.6,"PTC DC Module Rating--Array 1"]
[null,null,null,"SysModCnt",33,"Number of Modules--Array 1"]
[null,null,null,"SysModDim","0.1 x 0.1 ''","Module Dimensions--Array 1"]
[]
[null,null,null,"SysModule2","BP Solar BP3220N","Full Module Name--Array 2"]
[null,null,null,"SysModuleShort2","BP BP3220N","Shortened Module Name--Array 2"]
[null,null,null,"SysModMaker2","BP Solar","Module Manufacturer--Array 2"]
[null,null,null,"SysModModel2","BP3220N","Module Model--Array 2"]
[null,null,null,"SysModSTC2",220,"STC DC Module Rating--Array 2"]
[null,null,null,"SysModPTC2",193.1,"PTC DC Module Rating--Array 2"]
[null,null,null,"SysModCnt2",15,"Number of Modules--Array 2"]
[null,null,null,"SysModDim2","0.1 x 0.1 ''","Module Dimensions--Array 2"]
[]
[null,null,null,"SysModule3","BP Solar BP3220N","Full Module Name--Array 3"]
[null,null,null,"SysModuleShort3","BP BP3220N","Shortened Module Name--Array 3"]
[null,null,null,"SysModMaker3","BP Solar","Module Manufacturer--Array 3"]
[null,null,null,"SysModModel3","BP3220N","Module Model--Array 3"]
[null,null,null,"SysModSTC3",220,"STC DC Module Rating--Array 3"]
[null,null,null,"SysModPTC3",193.1,"PTC DC Module Rating--Array 3"]
[null,null,null,"SysModCnt3",15,"Number of Modules--Array 3"]
[null,null,null,"SysModDim3","0.1 x 0.1 ''","Module Dimensions--Array 3"]
[]
[null,null,null,"SysModule4","BP Solar BP3220N","Full Module Name--Array 4"]
[null,null,null,"SysModuleShort4","BP BP3220N","Shortened Module Name--Array 4"]
[null,null,null,"SysModMaker4","BP Solar","Module Manufacturer--Array 4"]
[null,null,null,"SysModModel4","BP3220N","Module Model--Array 4"]
[null,null,null,"SysModSTC4",220,"STC DC Module Rating--Array 4"]
[null,null,null,"SysModPTC4",193.1,"PTC DC Module Rating--Array 4"]
[null,null,null,"SysModCnt4",15,"Number of Modules--Array 4"]
[null,null,null,"SysModDim4","0.1 x 0.1 ''","Module Dimensions--Array 4"]
[]
[null,null,null,"SysModHt",0.1,"Module Height in inches--Array 1"]
[null,null,null,"SysModWth",0.1,"Module Width in inches--Array 1"]
[null,null,null,"SysModWgt",0,"Module Weight in inches--Array 1"]
[null,null,null,"SysModHt2",0.1,"Module Height in inches--Array 2"]
[null,null,null,"SysModWth2",0.1,"Module Width in inches--Array 2"]
[null,null,null,"SysModWgt2",0,"Module Weight in inches--Array 2"]
[null,null,null,"SysModHt3",0.1,"Module Height in inches--Array 3"]
[null,null,null,"SysModWth3",0.1,"Module Width in inches--Array 3"]
[null,null,null,"SysModWgt3",0,"Module Weight in inches--Array 3"]
[null,null,null,"SysModHt4",0.1,"Module Height in inches--Array 4"]
[null,null,null,"SysModWth4",0.1,"Module Width in inches--Array 4"]
[null,null,null,"SysModWgt4",0,"Module Weight in inches--Array 4"]
[]
[null,null,null,"SysInverter","SMA America SB3000US (240V)","Full Inverter Name--Array 1","SysInverter"]
[null,null,null,"SysInverterShort","SMA SB3000US (240V)","Shortened Inverter Name--Array 1"]
[null,null,null,"SysInvMaker","SMA America","Inverter Manufacturer--Array 1"]
[null,null,null,"SysInvModel","SB3000US (240V)","Inverter Model--Array 1"]
[null,null,null,"SysInvEff",0.95499999999999996,"Inverter Efficiency--Array 1"]
[null,null,null,"SysInvRating",3000,"Inverter Capactiy Rating--Array 1"]
[null,null,null,"SysInvCnt",2,"Number of Inverters--Array 1"]
[]
[null,null,null,"SysInverter2","SMA America SB7000US (240V)","Full Inverter Name--Array 2"]
[null,null,null,"SysInverterShort2","SMA SB7000US (240V)","Shortened Inverter Name--Array 2"]
[null,null,null,"SysInvMaker2","SMA America","Inverter Manufacturer--Array 2"]
[null,null,null,"SysInvModel2","SB7000US (240V)","Inverter Model--Array 2"]
[null,null,null,"SysInvEff2",0.96,"Inverter Efficiency--Array 2"]
[null,null,null,"SysInvRating2",7000,"Inverter Capactiy Rating--Array 2"]
[null,null,null,"SysInvCnt2",1,"Number of Inverters--Array 2"]
[]
[null,null,null,"SysInverter3","SMA America SB7000US (240V)","Full Inverter Name--Array 3"]
[null,null,null,"SysInverterShort3","SMA SB7000US (240V)","Shortened Inverter Name--Array 3"]
[null,null,null,"SysInvMaker3","SMA America","Inverter Manufacturer--Array 3"]
[null,null,null,"SysInvModel3","SB7000US (240V)","Inverter Model--Array 3"]
[null,null,null,"SysInvEff3",0.96,"Inverter Efficiency--Array 3"]
[null,null,null,"SysInvRating3",7000,"Inverter Capactiy Rating--Array 3"]
[null,null,null,"SysInvCnt3",1,"Number of Inverters--Array 3"]
[]
[null,null,null,"SysInverter4","SMA America SB7000US (240V)","Full Inverter Name--Array 4"]
[null,null,null,"SysInverterShort4","SMA SB7000US (240V)","Shortened Inverter Name--Array 4"]
[null,null,null,"SysInvMaker4","SMA America","Inverter Manufacturer--Array 4"]
[null,null,null,"SysInvModel4","SB7000US (240V)","Inverter Model--Array 4"]
[null,null,null,"SysInvEff4",0.96,"Inverter Efficiency--Array 4"]
[null,null,null,"SysInvRating4",7000,"Inverter Capactiy Rating--Array 4"]
[null,null,null,"SysInvCnt4",1,"Number of Inverters--Array 4"]
[]
[]
["SizingEnd"]
[null,"Incentives"]
["IncentivesStart"]
[]
[null,null,null,"IncentiveProgram","CA - PG&E","Incentive Program"]
[null,null,null,"IncentType","EPBB Rebate","Incentive Type"]
[null,null,null,"IncentTaxYear",2010,"Assumed Year for Incentives"]
[]
[null,null,null,"IncentRebateRatingType","CEC AC","System Rating Type for Rebate"]
[null,null,null,"IncentRebateSysSize",9.0710340000000009,"Incentive Program System Size"]
[null,null,null,"IncentRebateAdjustmentFactor","CSI EPBB","Rebate Adjustment Factor"]
[null,null,null,"IncentRebateStep",6,"CSI Rebate Step"]
[null,null,null,"IncentRebateDesignFactor",0.99875999999999998,"CSI Design Factor--Array 1"]
[null,null,null,"IncentRebateDesignFactor2",0.1,"CSI Design Factor--Array 2"]
[null,null,null,"IncentRebatePerWAdj",0.79557894971885246,"Adjusted Rebate Amount per Watt"]
[null,null,null,"IncentRebatePerW",1.1000000000000001,"Effective Rebate Amount per Watt"]
[null,null,null,"TaxableRebate","Yes","Rebate Taxable or Not?"]
[null,null,null,"IncentCSIProdEst",12345,"CSI Annual Production Estimate"]
[null,null,null,"SysInstWho","Contractor","System Installed by Contractor or Owner?"]
[null,null,null,"IncentRebateOwnerInstalledReductionFactor",0,"Owner-Install Adjustment Factor"]
[]
[null,null,null,"IncentPBIPerKWhInputs",30,"PBI Amount per kWh--With Step Indication"]
[null,null,null,"IncentPBIStep",6,"CSI PBI Step"]
[null,null,null,"IncentPBIperKWh",0.3,"PBI Amount per kWh--With Annual Limits Factored In"]
[null,null,null,"IncentPBIYears",8,"PBI Contract Years"]
[null,null,null,"TaxablePBI","Yes","PBI Taxable or Not?"]
[]
[null,null,null,"IncentREC1perkWh",3,"REC Amount per kWh--Contract 1"]
[null,null,null,"IncentREC1Years",3,"REC Contract Years--Contract 1"]
[null,null,null,"IncentREC2perkWh",5,"REC Amount per kWh--Contract 2"]
[null,null,null,"IncentREC2Years",5,"REC Contract Years--Contract 2"]
[null,null,null,"IncentREC3perkWh",7,"REC Amount per kWh--Contract 3"]
[null,null,null,"IncentRECMaxValue",10000001,"REC Maximum Annual Value"]
[null,null,null,"TaxableREC","Yes","REC Taxable or Not?"]
[]
[null,null,null,"IncentFedTaxCredit",0.3,"Federal Tax Credit Pct"]
[null,null,null,"IncentFedTaxCreditBasis",106972.63546668801,"Federal Tax Credit Basis"]
[null,null,null,"IncentFedTaxCreditSched","Year 0 -- Commercial Grant","Federal Tax Credit Schedule"]
[null,null,null,"IncentFedTaxCreditMax",1000000000,"Federal Tax Credit Maximum Value"]
[]
[null,null,null,"IncentStateTaxCredit",0.35,"State Tax Credit Pct"]
[null,null,null,"IncentStateTaxCreditBasis",97755.911764104007,"State Tax Credit Basis"]
[null,null,null,"IncentStateTaxCreditBasisText","system cost after rebate","State Tax Credit Basis Text (user input)"]
[null,null,null,"IncentStateTaxCreditSched","year 1","State Tax Credit Schedule"]
[null,null,null,"IncentStateTaxCreditPerW",0,"State Tax Credit per Watt (if applicable)"]
[null,null,null,"IncentStateTaxCreditMax",5000,"State Tax Credit Maximum Value"]
[]
[null,null,null,"IncentLocalTaxCredit",0,"Local Tax Credit Pct"]
[null,null,null,"IncentLocalTaxCreditSched",null,"Local Tax Credit Schedule"]
[null,null,null,"IncentLocalTaxCreditPerW",0,"Local Tax Credit per Watt (if applicable)"]
[null,null,null,"IncentLocalTaxCreditMax",0,"Local Tax Credit Maximum Value"]
[]
[null,null,null,"IncentFedDepBasis",90926.74014668481,"Federal Depreciation Basis"]
[null,null,null,"IncentFedDepSched","5 yr MACRS","Federal Depreciation Schedule"]
[null,null,null,"IncentStateDepSched","12 yr Straight-Line","State Depreciation Schedule"]
[]
[null,null,null,"IncentGrantTotal",2000,"Grant Total"]
[null,null,null,"TaxableGrant","Yes","Grant Taxable or Not?"]
[]
[]
["IncentivesEnd"]
[null,"Pricing"]
["PricingStart"]
[]
[null,null,null,"CostBasePerW",8.4282024287859567,"Base Price per Watt"]
[null,null,null,"CostBase",76452.510790400003,"Base Price"]
[null,null,null,"PricingOverridden",8.4282024287859567,"Pricing Sheet Cost-Per-Watt Overridden on Inputs Sheet"]
[null,null,null,"CostRoofAdder",4535.5,"Roof Type Adder Total"]
[null,null,null,"CostTiltAdder",2267.5,"Steepness Adder Total"]
[null,null,null,"CostRackAdder",4536,"Rack Type Adder Total"]
[null,null,null,"CostSubArrayAdder",500,"Number of Sub-arrays Adder Total"]
[null,null,null,"CostWireAdder",9071,"Wire Length Adder Total"]
[null,null,null,"CostTrenchAdder",7500,"Trenching Adder Total"]
[null,null,null,"CostAllow1",500,"Price Allowance 1"]
[null,null,null,"CostAllow2",600,"Price Allowance 2"]
[null,null,null,"CostAllow3",0,"Price Allowance 3"]
[null,null,null,"CostAllow4",700,"Price Allowance 4"]
[null,null,null,"CostAllow5",800,"Price Allowance 5"]
[null,null,null,"CostAllow1Label","Travel","Price Allowance 1--Label"]
[null,null,null,"CostAllow2Label","Monitoring","Price Allowance 2--Label"]
[null,null,null,"CostAllow3Label","Allowance 3 (edit this text)","Price Allowance 3--Label"]
[null,null,null,"CostAllow4Label","Allowance 4 (edit this text)","Price Allowance 4--Label"]
[null,null,null,"CostAllow5Label","Allowance 5 (edit this text)","Price Allowance 5--Label"]
[null,null,null,"CostwAdders",107462.5107904,"Price with Allowances"]
[null,null,null,"CostSalesTax",400,"Sales Tax (Included in Price)"]
[null,null,null,"CostPermitFeesInc",500,"Permit Fees (Included in Price)"]
[null,null,null,"CostUtilityFeesInc",600,"Utility Fees (Included in Price)"]
[null,null,null,"CostOtherFeesInc",700,"Other Fees (Included in Price)"]
[null,null,null,"CostDiscountBasis","Percent","Basis of Discount (Pct or Dollar)"]
[null,null,null,"CostDiscountPct",-0.03,"Price Discount Pct"]
[null,null,null,"CostDiscount",-3289.875323712,"Price Discount"]
[null,null,null,"CostGross",106372.63546668801,"Gross System Price","CostGross"]
[null,null,null,"CostGrossPerW",11.726627357662643,"Gross System Price per Watt","CostGrossPerW"]
[null,null,null,"SysRebate",-7216.7237025840013,"Total Rebate Amount","SysRebate"]
[null,null,null,"CostAfterRebate",99155.911764104007,"Cost After Rebate (but before fees)"]
[null,null,null,"SysGrant",-2000,"Total Grant Amount"]
[null,null,"2010-02-06","CostAfterRebateAndStateLocalGrants",97155.911764104007,"Cost After Rebate and State/Local Grants"]
[null,null,null,"CostPermitFeesNotInc",100,"Permit Fees (Not Included in Price)"]
[null,null,null,"CostUtilityFeesNotInc",200,"Utility Fees (Not Included in Price)"]
[null,null,null,"CostOtherFeesNotInc",300,"Other Fees (Not Included in Price)"]
[null,null,null,"CostAfterRebateAndFees",97755.911764104007,"System Price After Rebate and Fees","CostAfterRebateAndFees"]
[null,null,"2010-02-06","TreasuryGrantFed",-32091.790640006402,"Federal Treasury Grant Amount","TreasuryGrantFed"]
[null,null,"2010-02-06","CostNetUpFront",65664.121124097612,"System Price After Rebate, Fees, and Treasury Grant","CostNetUpFront"]
[null,null,null,"TaxFedOnRebateGrant",3225.8532959044005,"Federal Tax on Rebate & Grant","TaxFedOnRebateGrant"]
[null,null,"2013-04-18","TaxFedOnRebate",6706.022399999998,"Federal Tax on Rebate"]
[null,null,"2013-04-18","TaxFedOnGrant",350,"Federal Tax on State/Local Grant"]
[null,null,null,"TaxCreditFed",0,"Federal Tax Credit Amount","TaxCreditFed"]
[null,null,null,"TaxCreditState",-5000,"State Tax Credit Amount","TaxCreditState"]
[null,null,null,"TaxFedOnStateTaxCredit",1750,"Federal Tax on State Tax Credit","TaxFedOnStateTaxCredit"]
[null,null,null,"TaxCreditLocal",0,"Local Tax Credit Amount"]
[null,null,null,"TaxFedOnLocalTaxCredit",null,"Federal Tax on Local Tax Credit"]
[null,null,null,"DeprFedStateNetSumTotal",-37441.413741305092,"Total Federal & State Depreciation","DeprFedStateNetSumTotal"]
[null,null,null,"DeprFedSumTotal",31824.359051339678,"Total Federal Depreciation"]
[null,null,null,"DeprStateSumTotal",8641.6225999467952,"Total State Depreciation"]
[null,null,null,"DeprStateFedTaxSumTotal",3024.5679099813783,"Federal Tax on State Depreciation","DeprStateFedTaxSumTotal"]
[null,null,"2010-02-06","CostNetAfterTaxEffects",28198.560678696922,"Net System Price","CostNetAfterTaxEffects"]
[null,null,null,"SysPBI",-25374.022056824109,"Total PBI Amount","SysPBI"]
[null,null,"2010-02-06","TaxFedOnPBI",8880.907719888437,"Federal Tax on PBI","TaxFedOnPBI"]
[null,null,"2010-02-06","CostNetAfterTaxEffectsAndPBI",11705.44634176125,"Net System Price after PBI","CostNetAfterTaxEffectsAndPBI"]
[null,null,null,"EnergyEffCost",1000,"Energy Efficiency Cost"]
[null,null,null,"EnergyEffTaxCredits",-500,"Energy Efficiency Tax Credit Amount"]
[null,null,null,"AddlOffer1",1100,"Additional Offer 1"]
[null,null,null,"AddlOffer2",1200,"Additional Offer 2"]
[null,null,null,"AddlOffer1Label","Additional Offering #1 Eggs","User Defined Info  -- Additional Offer 1 Label"]
[null,null,null,"AddlOffer2Label","Additional Offering #2 Milk","User Defined Info  -- Additional Offer 2 Label"]
[null,null,null,"CostNetAllIncluded",14505.44634176125,"System Price--All Included"]
[null,null,null,"SysREC",-15048.458385274069,"Total REC Amount","SysREC"]
[null,null,"2010-02-06","TaxStateFedOnREC",6131.6448536637708,"State & Federal Tax on REC","TaxStateFedOnREC"]
[]
[]
["PricingEnd"]
[null,"Financing"]
["FinancingStart"]
[]
[null,null,"2013-03-12","Fin1Type","HELOC","Financing Type 1 (after cash)"]
[null,null,"2013-03-12","Fin1TypeShort","Line of Credit","Financing Type 1 Short"]
[null,null,"2013-03-12","Fin1Desc","Home Equity Line of Credit","Financing Type 1 Description"]
[null,null,"2013-03-12","Fin1IsAdmirals",0,"Is Admirals Bank?"]
[null,null,"2013-03-12","Fin1IsAdmiralsTitle1",0,"Is Admirals Bank Title-1?"]
[null,null,"2013-03-12","Fin1IsAdmiralsPlus1",0,"Is Admirals Bank Plus-1?"]
[null,null,"2013-03-12","Fin1IsAdmiralsPlus1NoPmt",0,"Is Admirals Bank Plus-1 w/ No Monthly Payments?"]
[null,null,"2013-03-12","Fin1IsLoan",0,"Is Non-Admirals Loan?"]
[null,null,"2013-03-12","Fin1IsLoc",1,"Is LOC?"]
[null,null,"2013-03-12","Fin1IsLocSmart",1,"Is Smart LOC?"]
[null,null,"2013-03-12","Fin1IsLoanPersonal",0,"Is Personal Loan or LOC?"]
[null,null,"2013-03-12","Fin1IsDebt",1,"Is Debt (Loan or LOC)?"]
[null,null,"2013-03-12","Fin1IsPPA",0,"Is PPA?"]
[null,null,"2013-03-12","Fin1IsLease",0,"Is Lease?"]
[]
[null,null,"2013-03-12","Fin2Type","Personal Line of Credit","Financing Type 2"]
[null,null,"2013-03-12","Fin2TypeShort","Line of Credit","Financing Type 2 Short"]
[null,null,"2013-03-12","Fin2Desc","Personal Line of Credit (unsecured, not tax deductible)","Financing Type 2 Description"]
[null,null,"2013-03-12","Fin2IsAdmirals",0,"Is Admirals Bank?"]
[null,null,"2013-03-12","Fin2IsAdmiralsTitle1",0,"Is Admirals Bank Title-1?"]
[null,null,"2013-03-12","Fin2IsAdmiralsPlus1",0,"Is Admirals Bank Plus-1?"]
[null,null,"2013-03-12","Fin2IsAdmiralsPlus1NoPmt",0,"Is Admirals Bank Plus-1 w/ No Monthly Payments?"]
[null,null,"2013-03-12","Fin2IsLoan",0,"Is Non-Admirals Loan?"]
[null,null,"2013-03-12","Fin2IsLoc",1,"Is LOC?"]
[null,null,"2013-03-12","Fin2IsLocSmart",0,"Is Smart LOC?"]
[null,null,"2013-03-12","Fin2IsLoanPersonal",1,"Is Personal Loan or LOC?"]
[null,null,"2013-03-12","Fin2IsDebt",1,"Is Debt (Loan or LOC)?"]
[null,null,"2013-03-12","Fin2IsPPA",0,"Is PPA?"]
[null,null,"2013-03-12","Fin2IsLease",0,"Is Lease?"]
[]
[null,null,"2013-03-12","FinanceRebate","No","Finance EPBB Rebate?"]
[null,null,"2013-03-12","FinanceStateLocalGrants","No","Finance State/Local Grants?"]
[null,null,"2013-03-12","TotalAmountToFinance",31348.105199999991,"Net System Cost (after rebate)"]
[null,null,"2013-03-12","CashDesc","Cash Portion","Cash Layer Description"]
[null,null,"2013-03-12","CashAmount",2000,"Cash Paid at Install"]
[null,null,"2013-03-12","CashAmountPct",6.3799709336180246E-2,"Cash Paid at Install As Percent"]
[null,null,"2013-03-12","CashNetBalance",29348.105199999991,"Remaining Balance to be Financed"]
[]
[null,null,"2013-03-12","PPA1BrokerFee",0,"PPA 1 Broker Fee"]
[null,null,"2013-03-12","PPA1LegalFees",0,"PPA 1 Legal Fees"]
[null,null,"2013-03-12","PPA1OtherFees",0,"PPA 1 Other Fees"]
[null,null,"2013-03-12","PPA1TotalFees",0,"PPA 1 Total Fees"]
[null,null,"2013-03-12","PPA1UpfrontAmount",0,"PPA 1 Upfront Cash Payment"]
[null,null,"2013-03-12","PPA1DelayMonths",0,"PPA 1 Delay (in months)"]
[null,null,"2013-03-12","PPA1kWhRate",0,"PPA 1 kWh Rate"]
[null,null,"2013-03-12","PPA1PctVsStartingRate",0,"PPA 1 Rate as Percent of Starting Rate"]
[null,null,"2013-03-12","PPA1StartingUtilityRateAvg",21.391666099999998,"Average Cost per kWh on Starting Rate"]
[null,null,"2013-03-12","PPA1PctVsEndingRate",0,"PPA 1 Rate as Percent of Starting Rate"]
[null,null,"2013-03-12","PPA1EndingUtilityRateAvg",21.261477048443865,"Average Cost per kWh on Ending Rate"]
[null,null,"2013-04-06","PPA1AvgPayment",338,"PPA 1 Average Monthly Payment"]
[null,null,"2013-03-12","PPA1Term",0,"PPA 1 Term"]
[null,null,"2013-03-12","PPA1PmtEscalator",0,"PPA 1 Payment Escalator"]
[null,null,"2013-03-12","PPA1BuyoutPrice",0,"PPA 1 End-of-Term Buyout Price or Fair-Market Value (whichever is greater)"]
[null,null,"2013-03-12","PPA1BuyoutPriceToCashFlow","No","PPA 1 Include End-of-Term Buyout Price in Cash Flow?"]
[null,null,"2013-03-12","PPA1RemovalCharge",0,"PPA 1 End-of-Term Removal Charge"]
[null,null,"2013-03-12","PPA1RemovalChargeToCashFlow","Yes","PPA 1 Include End-of-Term Removal Charge in Cash Flow?"]
[]
[null,null,"2013-04-11","Fin1IsPrepaidLeaseOrPPA",0,"Lease or PPA is Prepaid"]
[]
[null,null,"2013-03-12","Lease1BrokerFee",0,"Lease 1 Broker Fee"]
[null,null,"2013-03-12","Lease1LegalFees",0,"Lease 1 Legal Fees"]
[null,null,"2013-03-12","Lease1OtherFees",0,"Lease 1 Other Fees"]
[null,null,"2013-03-12","Lease1TotalFees",0,"Lease 1 Total Fees"]
[null,null,"2013-03-12","Lease1UpfrontAmount",500,"Lease 1 Upfront Cash Payment"]
[null,null,"2013-03-12","Lease1DelayMonths",0,"Lease 1 Delay (in months)"]
[null,null,"2013-03-12","Lease1Payment",0,"Lease 1 Payment"]
[null,null,"2013-03-12","Lease1PctVsBillSavings",0,"Lease 1 Pmt as Percent of Month-1 Bill Savings"]
[null,null,"2013-03-12","Lease1Term",0,"Lease 1 Term"]
[null,null,"2013-03-12","Lease1PmtEscalator",0,"Lease 1 Payment Escalator"]
[null,null,"2013-03-12","Lease1BuyoutPrice",0,"Lease 1 End-of-Term Buyout Price or Fair-Market Value (whichever is greater)"]
[null,null,"2013-03-12","Lease1BuyoutPriceToCashFlow","No","Lease 1 Include End-of-Term Buyout Price in Cash Flow?"]
[null,null,"2013-03-12","Lease1RemovalCharge",0,"Lease 1 End-of-Term Removal Charge"]
[null,null,"2013-03-12","Lease1RemovalChargeToCashFlow","Yes","Lease 1 Include End-of-Term Removal Charge in Cash Flow?"]
[]
[null,null,"2013-03-12","Loan1TypeFull","HELOC  (Smart Financing)","Loan 1 Full Type"]
[null,null,"2013-03-12","Loan1AmortType","Smart","Loan 1 Amortization Type"]
[null,null,"2013-03-12","Loan1AdmiralsSubType","Save Now, Pay Later","Loan 1 Admirals Plus-1 Type"]
[null,null,"2013-03-12","Loan1AdmiralsSubTypeDesc","18 months Same-As-Cash: No interest and no payments if principal paid back within 18 months","Loan 1 Admirals Plus-1 Type Description"]
[null,null,"2013-03-12","Loan1ApplFee",0,"Loan 1 Application Fee"]
[null,null,"2013-03-12","Loan1AppraisalFee",0,"Loan 1 Appraisal Fee"]
[null,null,"2013-03-12","Loan1OtherFees",0,"Loan 1 Other Fees"]
[null,null,"2013-03-12","Loan1TotalFees",0,"Loan 1 Total Fees"]
[null,null,"2013-03-12","Loan1AmountBeforeCalculatedFees",23000,"Loan 1 Amount Financed Before Calculated Fee"]
[null,null,"2013-03-12","Loan1CalculatedFee",0,"Loan 1 Calculated Fee"]
[null,null,"2013-03-12","Loan1AmountFinanced",23000,"Loan 1 Amount Financed After Calculated Fee"]
[null,null,"2013-03-12","Loan1MonthlyFee",20,"Loan 1 Monthly Loan Fee (in addition to interest)"]
[null,null,"2013-03-12","Loan1AnnualFee",0,"Loan 1 Annual Loan Fee (in addition to interest)"]
[null,null,"2013-03-12","Loan1AdmiralsFICO","795 - 850","Loan 1 Admirals FICO Credit Score"]
[null,null,"2013-03-12","Loan1AdmiralsTerm",10,"Loan 1 Admirals Loan Term"]
[null,null,"2013-03-12","Loan1Term",30,"Loan 1 Loan Term"]
[null,null,"2013-03-12","Loan1AmortTerm",30,"Loan 1 Amortization Term"]
[null,null,"2013-03-12","Loan1IntRate",0.05,"Loan 1 Interest Rate"]
[null,null,"2013-03-12","Loan1InitialMonthlyPmtWithFees",143,"Loan 1 Initial Monthly Payment (with fees)"]
[null,null,"2013-03-12","Loan1IsIntDed","Yes","Loan 1 Interest Is Tax Deductible?"]
[null,null,"2013-03-12","Loan1ToPrincipalRebate","Principal","Loan 1  EPBB Rebate to Principal or Pocket"]
[null,null,"2013-03-12","Loan1ToPrincipalPBI","Principal","Loan 1  PBI Income to Principal or Pocket"]
[null,null,"2013-03-12","Loan1ToPrincipalREC","Pocket","Loan 1  S-REC Income to Principal or Pocket"]
[null,null,"2013-03-12","Loan1ToPrincipalTaxCreditFed","Principal","Loan 1  Federal Tax Credit to Principal or Pocket"]
[null,null,"2013-03-12","Loan1ToPrincipalTaxCreditState","Principal","Loan 1  State Tax Credit to Principal or Pocket"]
[null,null,"2013-03-12","Loan1ToPrincipalDeprFed","Principal","Loan 1  Federal Depreciation to Principal or Pocket"]
[null,null,"2013-03-12","Loan1ToPrincipalDeprState","Principal","Loan 1  Net State Depreciation to Principal or Pocket"]
[null,null,"2013-03-12","Loan1ToPrincipalStateLocalGrant","Principal","Loan 1  State/Local Grants to Principal or Pocket"]
[null,null,"2013-03-12","Loan1ToPrincipalBillSavingsPct",0,"Loan 1 Percent of Net Bill Savings to Principal"]
[null,null,"2013-03-12","Loan1ToPrincipalFeedInIncomePct",0,"Loan 1 Percent of Net Feed-In Tarrif Income to Principal"]
[null,null,"2013-04-07","Loan1ToPrincipalTotal",15000,"Loan 1 Overall Amount Applied To Principal"]
[null,null,"2013-04-07","Loan1ToPrincipalAtReamortize",0,"Loan 1 Amount Applied To Principal At Reamortization"]
[null,null,"2013-03-12","Loan1ReamortizeLoan","No","Loan 1 Reamortize Loan?"]
[null,null,"2013-03-12","Loan1NewMonthlyPmtStartYear",0,"Loan 1 New Monthly Payment Start Year"]
[null,null,"2013-03-12","Loan1NewMonthlyPmtWithFees",0,"Loan 1 New Monthly Payment (with fees)"]
[null,null,"2013-03-12","Loan1LocExtraPaymentEffect","Lower Monthly Payment","Loan 1 LOC Effect of Principal Reduction"]
[null,null,"2013-03-12","Loan1PayoffYear",9,"Loan 1 Payoff Year"]
[null,null,"2013-03-12","Loan1BalloonAmount",0,"Loan 1 Balloon Amount"]
[null,null,"2013-03-12","Loan1NetBalance",6348,"Loan 1 Net Balance"]
[null,null,"2013-03-12","Loan2TypeFull","Personal Line of Credit","Loan 2 Full Type"]
[null,null,"2013-03-12","Loan2AmortType","Straight","Loan 2 Amortization Type"]
[null,null,"2013-03-12","Loan2AdmiralsSubType","Save Now, Pay Later","Loan 2 Admirals Plus-1 Type"]
[null,null,"2013-03-12","Loan2AdmiralsSubTypeDesc","18 months Same-As-Cash: No interest and no payments if principal paid back within 18 months","Loan 2 Admirals Plus-1 Type Description"]
[null,null,"2013-03-12","Loan2ApplFee",0,"Loan 2 Application Fee"]
[null,null,"2013-03-12","Loan2AppraisalFee",0,"Loan 2 Appraisal Fee"]
[null,null,"2013-03-12","Loan2OtherFees",100,"Loan 2 Other Fees"]
[null,null,"2013-03-12","Loan2TotalFees",100,"Loan 2 Total Fees"]
[null,null,"2013-03-12","Loan2AmountBeforeCalculatedFees",6448,"Loan 2 Amount Financed Before Calculated Fee"]
[null,null,"2013-03-12","Loan2CalculatedFee",0,"Loan 2 Calculated Fee"]
[null,null,"2013-03-12","Loan2AmountFinanced",6448,"Loan 2 Amount Financed After Calculated Fee"]
[null,null,"2013-03-12","Loan2MonthlyFee",0,"Loan 2 Monthly Loan Fee (in addition to interest)"]
[null,null,"2013-03-12","Loan2AnnualFee",0,"Loan 2 Annual Loan Fee (in addition to interest)"]
[null,null,"2013-03-12","Loan2AdmiralsFICO","795 - 850","Loan 2 Admirals FICO Credit Score"]
[null,null,"2013-03-12","Loan2AdmiralsTerm",10,"Loan 2 Admirals Loan Term"]
[null,null,"2013-03-12","Loan2Term",5,"Loan 2 Loan Term"]
[null,null,"2013-03-12","Loan2AmortTerm",5,"Loan 2 Amortization Term"]
[null,null,"2013-03-12","Loan2IntRate",0.13,"Loan 2 Interest Rate"]
[null,null,"2013-03-12","Loan2InitialMonthlyPmtWithFees",147,"Loan 2 Initial Monthly Payment (with fees)"]
[null,null,"2013-03-12","Loan2IsIntDed","No","Loan 2 Interest Is Tax Deductible?"]
[null,null,"2013-03-12","Loan2ToPrincipalRebate","Principal","Loan 2  EPBB Rebate to Principal or Pocket"]
[null,null,"2013-03-12","Loan2ToPrincipalPBI","Principal","Loan 2  PBI Income to Principal or Pocket"]
[null,null,"2013-03-12","Loan2ToPrincipalREC","Principal","Loan 2  S-REC Income to Principal or Pocket"]
[null,null,"2013-03-12","Loan2ToPrincipalTaxCreditFed","Principal","Loan 2  Federal Tax Credit to Principal or Pocket"]
[null,null,"2013-03-12","Loan2ToPrincipalTaxCreditState","Principal","Loan 2  State Tax Credit to Principal or Pocket"]
[null,null,"2013-03-12","Loan2ToPrincipalDeprFed","Principal","Loan 2  Federal Depreciation to Principal or Pocket"]
[null,null,"2013-03-12","Loan2ToPrincipalDeprState","Principal","Loan 2  Net State Depreciation to Principal or Pocket"]
[null,null,"2013-03-12","Loan2ToPrincipalStateLocalGrant","Principal","Loan 2  State/Local Grants to Principal or Pocket"]
[null,null,"2013-03-12","Loan2ToPrincipalBillSavingsPct",1,"Loan 2 Percent of Net Bill Savings to Principal"]
[null,null,"2013-03-12","Loan2ToPrincipalFeedInIncomePct",0,"Loan 2 Percent of Net Feed-In Tarrif Income to Principal"]
[null,null,"2013-04-07","Loan2ToPrincipalTotal",15000,"Loan 2 Overall Amount Applied To Principal"]
[null,null,"2013-04-07","Loan2ToPrincipalAtReamortize",2962,"Loan 2 Amount Applied To Principal At Reamortization"]
[null,null,"2013-03-12","Loan2ReamortizeLoan","No","Loan 2 Reamortize Loan?"]
[null,null,"2013-03-12","Loan2NewMonthlyPmtStartYear",0,"Loan 2 New Monthly Payment Start Year"]
[null,null,"2013-03-12","Loan2NewMonthlyPmtWithFees",0,"Loan 2 New Monthly Payment (with fees)"]
[null,null,"2013-03-12","Loan2LocExtraPaymentEffect","Early Payoff","Loan 2 LOC Effect of Principal Reduction"]
[null,null,"2013-03-12","Loan2PayoffYear",5,"Loan 2 Payoff Year"]
[null,null,"2013-03-12","Loan2BalloonAmount",0,"Loan 2 Balloon Amount"]
[null,null,"2013-03-12","Loan2NetBalance",0,"Loan 2 Net Balance"]
[]
[null,null,"2013-04-10","Loan1AndLoan2TotalNetFeesAndInterest",7056,"Loan 1 & Loan 2 Total Net Fees And Interest"]
[null,null,"2013-05-11","PPA1OrLease1IncentivesAfterBuyout",null,"PPA or Lease Incentives Remaining After Buyout"]
[null,null,"2013-04-10","AdmiralsDisclaimer","Each loan through Admirals Bank, FHA Title One and Plus One, are subject to separate individual applicants credit and income approval.  The Plus 1 Loan program is a bank program not affiliated with or sponsored by FHA.","Admirals Bank Disclaimer"]
[null,null,"2013-04-17","PPALeaseBuyoutNotice",null,"PPA & Lease Buyout Notice"]
[]
[null,null,null,"LoanPaymentStandard",1038.1796448352138,"Monthly Loan Payment (Standard Loan)"]
[null,null,null,"LoanPaymentUnrealistic",584.45731030839806,"Monthly Loan Payment (Unrealistic Loan)"]
[null,null,null,"LoanCostNetMonthly1stYr",-94.162814337264649,"Net Monthly Loan Cost in the 1st Year"]
[null,null,null,"LoanCostNetMonthly4thYr",-157.45332929562846,"Net Monthly Loan Cost in the 4th Year"]
[null,null,null,"LoanInterestMonthly1stYr",-330.82060562048804,"Monthly Loan Interest in the 1st Year"]
[]
[null,null,null,"LoanTerm",11,"Loan Term Years DEPRECATED"]
[null,null,null,"LoanRate",0.06,"Loan Interest Rate DEPRECATED"]
[null,null,null,"LoanPayment",239.19456784128661,"Monthly Loan Payment (Smart Loan) DEPRECATED"]
[null,null,null,"LoanPaymentSmart",239.19456784128661,"Monthly Loan Payment (Smart Loan) DEPRECATED"]
[null,null,null,"LoanPrincipal",98255.911764104007,"Loan Pricinpal Amount DEPRECATED"]
[null,null,"2010-02-19","LoanExtraPayments",85582.377531512364,"Extra Payments on Loan (net benefits received) DEPRECATED"]
[]
[]
["FinancingEnd"]
[null,"Sales Contract"]
["SalesContractStart"]
[]
[null,null,null,"SalesContractDaysValid",14,"Sales Contract--Days quote is valid"]
[null,null,null,"SalesContractTime1",10,"Sales Contract--Delay until 1st payment"]
[null,null,null,"SalesContractPmt1Date",38787,"Sales Contract--Date of 1st payment"]
[null,null,null,"SalesContractPmt1",1000,"Sales Contract--Deposit Amount / 1st payment % of job total value"]
[null,null,null,"SalesContractPmt1Amt",1000,"Sales Contract--Deposit Amount / 1st payment $ amount"]
[null,null,null,"SalesContractPmt1Note","Initial Deposit","Sales Contract--Job activity associated with 1st payment"]
[null,null,null,"SalesContractTime2",2,"Sales Contract--Time between 1st & 2nd payments"]
[null,null,null,"SalesContractPmt2Date",38801,"Sales Contract--Date of 2nd payment"]
[null,null,null,"SalesContractPmt2",0.35991487262626309,"Sales Contract--2nd payment % of job total value"]
[null,null,null,"SalesContractPmt2Amt",35687.68735271848,"Sales Contract--2nd payment $ amount"]
[null,null,null,"SalesContractPmt2Note","1st SAC Payment","Sales Contract--Job activity associated with 2nd payment"]
[null,null,null,"SalesContractTime3",12,"Sales Contract--approx. time betw. 2nd & 3rd payments"]
[null,null,null,"SalesContractPmt3Date",38885,"Sales Contract--Date of 3rd payment"]
[null,null,null,"SalesContractPmt3",0.4,"Sales Contract--3rd payment % of job total value"]
[null,null,null,"SalesContractPmt3Amt",39662.364705641608,"Sales Contract--3rd payment $ amount"]
[null,null,null,"SalesContractPmt3Note","Upon delivery of materials to the jobsite","Sales Contract--Job activity associated with 3rd payment"]
[null,null,null,"SalesContractTime4",1,"Sales Contract--approx. time betw. 3rd & 4th payments"]
[null,null,null,"SalesContractPmt4Date",38892,"Sales Contract--Date of 4th payment"]
[null,null,null,"SalesContractPmt4",0.05,"Sales Contract--4th payment % of job total value"]
[null,null,null,"SalesContractPmt4Amt",4957.7955882052011,"Sales Contract--4th payment $ amount"]
[null,null,null,"SalesContractPmt4Note","","Sales Contract--Job activity associated with 4th payment"]
[null,null,null,"SalesContractTime5",3,"Sales Contract--approx. time betw. 4th & 5th payments"]
[null,null,null,"SalesContractPmt5Date",38913,"Sales Contract--Date of 5th payment"]
[null,null,null,"SalesContractPmt5",0.08,"Sales Contract--5th payment % of job total value"]
[null,null,null,"SalesContractPmt5Amt",7932.4729411283206,"Sales Contract--5th payment $ amount"]
[null,null,null,"SalesContractPmt5Note","","Sales Contract--Job activity associated with 5th payment"]
[null,null,null,"SalesContractTime6",2,"Sales Contract--approx. time betw. 5th & 6th payments"]
[null,null,null,"SalesContractPmt6Date",38927,"Sales Contract--Date of 6th payment"]
[null,null,null,"SalesContractPmt6",0.1,"Sales Contract--Final payment % of job total value"]
[null,null,null,"SalesContractPmt6Amt",9915.5911764104021,"Sales Contract--Final payment $ amount"]
[null,null,null,"SalesContractPmt6Note","Upon municipal building/electrical inspection*","Sales Contract--Job activity associated with last payment"]
[]
[null,null,null,"SalesContractRebateStatus","after","Job Cost Basis"]
[null,null,null,"SalesContractRebateRecipient","installer","Rebate Recipient"]
[]
[null,null,null,"SalesContractProvision1","1. All payments are due Net 10 days. 1% interest per month carrying charge.","Sales Contract--Provision 1"]
[null,null,null,"SalesContractProvision2","2. *System Completion occurs upon building or electrical inspectors permit signoff. Utility inspection ","Sales Contract--Provision 2"]
[null,null,null,"SalesContractProvision3","3. **Installer receives rebate as one of the final payments","Sales Contract--Provision 3"]
[null,null,null,"SalesContractProvision4","4. Quoted price does not include permit or electric utility fees","Sales Contract--Provision 4"]
[null,null,null,"SalesContractProvision5","5. This PV system includes a/the 10 year warranty for no cost repair or replacement of the system or system components, including any associated labor as specified in the California Solar Initiative Handbook applicable at the date of this contract.","Sales Contract--Provision 5"]
[null,null,null,"SalesContractProvision6","6.","Sales Contract--Provision 6"]
[]
[]
["SalesContractEnd"]
[null,"Custom Inputs"]
["CustomInputsStart"]
[]
[null,null,null,"UD_CustomerInfo1","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo2","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo3","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo4","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo5","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo6","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo7","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo8","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo9","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo10","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo11","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo12","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo13","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo14","","User Defined Info  --  Customer Information Section"]
[null,null,null,"UD_CustomerInfo15","","User Defined Info  --  Customer Information Section"]
[]
[null,null,null,"UD_ElectricRates1","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates2","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates3","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates4","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates5","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates6","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates7","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates8","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates9","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates10","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates11","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates12","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates13","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates14","","User Defined Info  --  Electric Rates Section"]
[null,null,null,"UD_ElectricRates15","","User Defined Info  --  Electric Rates Section"]
[]
[null,null,null,"UD_SystemVariables1","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables2","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables3","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables4","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables5","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables6","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables7","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables8","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables9","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables10","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables11","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables12","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables13","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables14","","User Defined Info  --  Solar System & Site Section"]
[null,null,null,"UD_SystemVariables15","","User Defined Info  --  Solar System & Site Section"]
[]
[null,null,null,"UD_Sizing1","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing2","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing3","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing4","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing5","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing6","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing7","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing8","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing9","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing10","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing11","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing12","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing13","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing14","","User Defined Info  --  System Sizing Section"]
[null,null,null,"UD_Sizing15","","User Defined Info  --  System Sizing Section"]
[]
[null,null,null,"UD_Incentives1","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives2","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives3","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives4","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives5","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives6","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives7","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives8","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives9","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives10","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives11","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives12","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives13","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives14","","User Defined Info  --  Incentives Section"]
[null,null,null,"UD_Incentives15","","User Defined Info  --  Incentives Section"]
[]
[null,null,null,"UD_Pricing1","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing2","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing3","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing4","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing5","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing6","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing7","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing8","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing9","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing10","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing11","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing12","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing13","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing14","","User Defined Info  --  Pricing Section"]
[null,null,null,"UD_Pricing15","","User Defined Info  --  Pricing Section"]
[]
[null,null,"2013-03-12","UD_Financing1",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_FInancing2",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing3",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing4",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing5",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing6",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing7",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing8",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing9",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing10",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing11",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing12",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing13",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing14",null,"User Defined Info  --  Financing Section"]
[null,null,"2013-03-12","UD_Financing15",null,"User Defined Info  --  Financing Section"]
[]
[]
["CustomInputsEnd"]
[null,"Financial Analysis"]
["FinancialAnalysisStart"]
[]
[null,null,null,"IRR",9.2123232284880077E-2,"Internal Rate of Return (IRR)","IRR"]
[null,null,null,"DiscountRate",0.03,"Discount Rate"]
[null,null,null,"NPV",29426.026283596344,"Net Present Value (NPV)"]
[null,null,null,"YearsToCashPayback",6.5631127110296177,"Years Until Cash Payback","YearsToCashPayback"]
[null,null,null,"CumNetSavings25Yrs",69293.717195882564,"Net Savings Over 25 Years"]
[null,null,null,"Savings1stMo",352.67508195035896,"Savings in the 1st Month"]
[null,null,null,"Savings1stYr",4232.100983404307,"Savings in the 1st Year","Savings1stYr"]
[null,null,null,"SavingsInPaybackYr",0,"Savings in the Payback Year"]
[null,null,null,"NetAnnualSavingsNonTax1stYr",7372.1381078735058,"Net Savings in the 1st Year"]
[null,null,null,"NetAnnualSavingsNonTax4thYr",8028.5554822553695,"Net Savings in the 4th Year"]
[null,null,null,"CapRate",0.06,"Capitalization Rate (for Resale Value)"]
[null,null,null,"ResaleValueMultiplier","16.7","Resale Value Multiplier"]
[null,null,null,"ResaleValue1stYr",67484.194097352723,"Resale Value in the 1st Year","ResaleValue1stYr"]
[null,null,null,"ResaleValuePeakYr11",72590.044346181792,"Resale Value Year 11 Peak"]
[null,null,null,"ResaleValueMaxYear",9,"Maximum Resale Value Year"]
[null,null,null,"ResaleValueMax",72453.3253229564,"Maximum Resale Value"]
[]
[]
["FinancialAnalysisEnd"]
[null,"Environmental"]
["EnvironmentalStart"]
[]
[null,null,null,"EnvHouseLotArea",0.13769999999999999,"Typical House Area (in acres)"]
[null,null,null,"EnvBenTreeAcres",3.6462805541987473,"Tree Area Eqv (in acres)"]
[null,null,null,"EnvBenCars_25yrs",2.2463692699974427,"Cars-Off-Road Eqv","EnvBenCars_25yrs"]
[null,null,null,"EnvBenMiles_25Yrs",692476.6974549978,"Car Miles Avoided Over 25 Years","EnvBenMiles_25Yrs"]
[null,null,null,"EnvBenCO2_25yrs",425589.57973602146,"CO2 Reduction Over 25 Years (in pounds)","EnvBenCO2_25yrs"]
[null,null,null,"EnvBenNOx_25yrs",1365.7274040056916,"NOX Reduction Over 25 Years (in pounds)","EnvBenNOx_25yrs"]
[null,null,null,"EnvBenParticulates_25yrs",84.103197306667525,"Particulate Reduction Over 25 Years (in pounds)","EnvBenParticulates_25yrs"]
[null,null,null,"EnvBenSOx_25yrs",1236.3170004080127,"SOX Reduction Over 25 Years (in pounds)","EnvBenSOx_25yrs"]
[]
[]
["EnvironmentalEnd"]
[null,"Rate Detail"]
["RateDetailStart"]
[]
[null,null,null,"DemandType","TouDemand","Demand Type (Basic, Tou, Tiered, etc)--Starting Rate"]
[null,null,null,"DemandTypeEnd","NoDemand","Demand Type (Basic, Tou, Tiered, etc)--Ending Rate"]
[]
[null,null,null,"RateStartEffDate","2010-01-01","Date Effective--Starting Rate"]
[null,null,null,"RateT1Sum",0,"Summer Tier 1 kWh Rate--Starting Rate"]
[null,null,null,"RateT2Sum",0,"Summer Tier 2 kWh Rate--Starting Rate"]
[null,null,null,"RateT3Sum",0,"Summer Tier 3 kWh Rate--Starting Rate"]
[null,null,null,"RateT4Sum",0,"Summer Tier 4 kWh Rate--Starting Rate"]
[null,null,null,"RateT5Sum",0,"Summer Tier 5 kWh Rate--Starting Rate"]
[null,null,null,"QuantT1Sum",100000001,"Summer Tier 1 kWh Quantity--Starting Rate"]
[null,null,null,"QuantT2Sum",100000001,"Summer Tier 2 kWh Quantity--Starting Rate"]
[null,null,null,"QuantT3Sum",100000001,"Summer Tier 3 kWh Quantity--Starting Rate"]
[null,null,null,"QuantT4Sum",100000001,"Summer Tier 4 kWh Quantity--Starting Rate"]
[null,null,null,"RateSumPk",0.16639522999999998,"Summer Peak kWh Rate--Starting Rate"]
[null,null,null,"RateSumPartPk",0.14379264999999999,"Summer Part-Peak kWh Rate--Starting Rate"]
[null,null,null,"RateSumOffPk",0.13033920999999998,"Summer Off-Peak kWh Rate--Starting Rate"]
[null,null,null,"RateT2IncSum",0,"Summer TOU Tier 2 Increase Over Tier 1--Starting Rate"]
[null,null,null,"RateT3IncSum",0,"Summer TOU Tier 3 Increase Over Tier 1--Starting Rate"]
[null,null,null,"RateT4IncSum",0,"Summer TOU Tier 4 Increase Over Tier 1--Starting Rate"]
[null,null,null,"RateT5IncSum",0,"Summer TOU Tier 5 Increase Over Tier 1--Starting Rate"]
[null,null,null,"RateT1Win",0,"Winter Tier 1 kWh Rate--Starting Rate"]
[null,null,null,"RateT2Win",0,"Winter Tier 2 kWh Rate--Starting Rate"]
[null,null,null,"RateT3Win",0,"Winter Tier 3 kWh Rate--Starting Rate"]
[null,null,null,"RateT4Win",0,"Winter Tier 4 kWh Rate--Starting Rate"]
[null,null,null,"RateT5Win",0,"Winter Tier 5 kWh Rate--Starting Rate"]
[null,null,null,"QuantT1Win",100000001,"Winter Tier 1 kWh Quantity--Starting Rate"]
[null,null,null,"QuantT2Win",100000001,"Winter Tier 2 kWh Quantity--Starting Rate"]
[null,null,null,"QuantT3Win",100000001,"Winter Tier 3 kWh Quantity--Starting Rate"]
[null,null,null,"QuantT4Win",100000001,"Winter Tier 4 kWh Quantity--Starting Rate"]
[null,null,null,"RateWinPk",0,"Winter Peak kWh Rate--Starting Rate"]
[null,null,null,"RateWinPartPk",0.11518407,"Winter Part-Peak kWh Rate--Starting Rate"]
[null,null,null,"RateWinOffPk",0.10438327999999998,"Winter Off-Peak kWh Rate--Starting Rate"]
[null,null,null,"RateT2IncWin",0,"Winter TOU Tier 2 Increase Over Tier 1--Starting Rate"]
[null,null,null,"RateT3IncWin",0,"Winter TOU Tier 3 Increase Over Tier 1--Starting Rate"]
[null,null,null,"RateT4IncWin",0,"Winter TOU Tier 4 Increase Over Tier 1--Starting Rate"]
[null,null,null,"RateT5IncWin",0,"Winter TOU Tier 5 Increase Over Tier 1--Starting Rate"]
[null,null,null,"RateDemSum",0,"Summer Basic Demand Rate--Starting Rate"]
[null,null,null,"RateDemT1Sum",0,"Summer Demand Tier 1 Rate--Starting Rate"]
[null,null,null,"RateDemT2Sum",0,"Summer Demand Tier 2 Rate--Starting Rate"]
[null,null,null,"RateDemT3Sum",0,"Summer Demand Tier 3 Rate--Starting Rate"]
[null,null,null,"RateDemT4Sum",0,"Summer Demand Tier 4 Rate--Starting Rate"]
[null,null,null,"RateDemT5Sum",0,"Summer Demand Tier 5 Rate--Starting Rate"]
[null,null,null,"RateDemSumPk",10.27,"Summer Demand Peak Rate--Starting Rate"]
[null,null,null,"RateDemSumPartPk",0,"Summer Demand Part-Peak Rate--Starting Rate"]
[null,null,null,"RateDemSumOffPk",0,"Summer Demand Off-Peak Rate--Starting Rate"]
[null,null,null,"RateDemWin",0,"Winter Basic Demand Rate--Starting Rate"]
[null,null,null,"RateDemT1Win",0,"Winter Demand Tier 1 Rate--Starting Rate"]
[null,null,null,"RateDemT2Win",0,"Winter Demand Tier 2 Rate--Starting Rate"]
[null,null,null,"RateDemT3Win",0,"Winter Demand Tier 3 Rate--Starting Rate"]
[null,null,null,"RateDemT4Win",0,"Winter Demand Tier 4 Rate--Starting Rate"]
[null,null,null,"RateDemT5Win",0,"Winter Demand Tier 5 Rate--Starting Rate"]
[null,null,null,"RateDemWinPk",5.86,"Winter Demand Peak Rate--Starting Rate"]
[null,null,null,"RateDemWinPartPk",0,"Winter Demand Part-Peak Rate--Starting Rate"]
[null,null,null,"RateDemWinOffPk",0,"Winter Demand Off-Peak Rate--Starting Rate"]
[null,null,null,"RateSumAvgRateLimiter",0,"Summer Total Rate Limiter per kWh--Starting Rate"]
[null,null,null,"RateWinAvgRateLimiter",0,"Winter Total Rate Limiter per kWh--Starting Rate"]
[null,null,null,"RateBaselineCredit",0,"Baseline Credit--Starting Rate"]
[null,null,null,"RateMonthlyCustCharge",119.85230399999999,"Customer Charge per Month--Starting Rate"]
[null,null,null,"RateMinChargePerMonth",119.85230399999999,"Minimum Charge per Month--Starting Rate"]
[null,null,null,"RateInstallCharge",0,"Installation Charge--Starting Rate"]
[]
[null,null,null,"RateEndEffDate","2010-01-01","Date Effective--Ending Rate"]
[null,null,null,"RateEndT1Sum",0,"Summer Tier 1 kWh Rate--Ending Rate"]
[null,null,null,"RateEndT2Sum",0,"Summer Tier 2 kWh Rate--Ending Rate"]
[null,null,null,"RateEndT3Sum",0,"Summer Tier 3 kWh Rate--Ending Rate"]
[null,null,null,"RateEndT4Sum",0,"Summer Tier 4 kWh Rate--Ending Rate"]
[null,null,null,"RateEndT5Sum",0,"Summer Tier 5 kWh Rate--Ending Rate"]
[null,null,null,"QuantEndT1Sum",100000001,"Summer Tier 1 kWh Quantity--Ending Rate"]
[null,null,null,"QuantEndT2Sum",100000001,"Summer Tier 2 kWh Quantity--Ending Rate"]
[null,null,null,"QuantEndT3Sum",100000001,"Summer Tier 3 kWh Quantity--Ending Rate"]
[null,null,null,"QuantEndT4Sum",100000001,"Summer Tier 4 kWh Quantity--Ending Rate"]
[null,null,null,"RateEndSumPk",0.45998852999999995,"Summer Peak kWh Rate--Ending Rate"]
[null,null,null,"RateEndSumPartPk",0.20414293999999999,"Summer Part-Peak kWh Rate--Ending Rate"]
[null,null,null,"RateEndSumOffPk",0.11939827999999998,"Summer Off-Peak kWh Rate--Ending Rate"]
[null,null,null,"RateEndT2IncSum",0,"Summer TOU Tier 2 Increase Over Tier 1--Ending Rate"]
[null,null,null,"RateEndT3IncSum",0,"Summer TOU Tier 3 Increase Over Tier 1--Ending Rate"]
[null,null,null,"RateEndT4IncSum",0,"Summer TOU Tier 4 Increase Over Tier 1--Ending Rate"]
[null,null,null,"RateEndT5IncSum",0,"Summer TOU Tier 5 Increase Over Tier 1--Ending Rate"]
[null,null,null,"RateEndT1Win",0,"Winter Tier 1 kWh Rate--Ending Rate"]
[null,null,null,"RateEndT2Win",0,"Winter Tier 2 kWh Rate--Ending Rate"]
[null,null,null,"RateEndT3Win",0,"Winter Tier 3 kWh Rate--Ending Rate"]
[null,null,null,"RateEndT4Win",0,"Winter Tier 4 kWh Rate--Ending Rate"]
[null,null,null,"RateEndT5Win",0,"Winter Tier 5 kWh Rate--Ending Rate"]
[null,null,null,"QuantEndT1Win",100000001,"Winter Tier 1 kWh Quantity--Ending Rate"]
[null,null,null,"QuantEndT2Win",100000001,"Winter Tier 2 kWh Quantity--Ending Rate"]
[null,null,null,"QuantEndT3Win",100000001,"Winter Tier 3 kWh Quantity--Ending Rate"]
[null,null,null,"QuantEndT4Win",100000001,"Winter Tier 4 kWh Quantity--Ending Rate"]
[null,null,null,"RateEndWinOffPk",0.12343230999999999,"Winter Peak kWh Rate--Ending Rate"]
[null,null,null,"RateEndWinPartPk",0.16883767,"Winter Part-Peak kWh Rate--Ending Rate"]
[null,null,null,"RateEndWinPk",0,"Winter Off-Peak kWh Rate--Ending Rate"]
[null,null,null,"RateEndT2IncWin",0,"Winter TOU Tier 2 Increase Over Tier 1--Ending Rate"]
[null,null,null,"RateEndT3IncWin",0,"Winter TOU Tier 3 Increase Over Tier 1--Ending Rate"]
[null,null,null,"RateEndT4IncWin",0,"Winter TOU Tier 4 Increase Over Tier 1--Ending Rate"]
[null,null,null,"RateEndT5IncWin",0,"Winter TOU Tier 5 Increase Over Tier 1--Ending Rate"]
[null,null,null,"RateEndDemSum",0,"Summer Basic Demand Rate--Ending Rate"]
[null,null,null,"RateEndDemT1Sum",0,"Summer Demand Tier 1 Rate--Ending Rate"]
[null,null,null,"RateEndDemT2Sum",0,"Summer Demand Tier 2 Rate--Ending Rate"]
[null,null,null,"RateEndDemT3Sum",0,"Summer Demand Tier 3 Rate--Ending Rate"]
[null,null,null,"RateEndDemT4Sum",0,"Summer Demand Tier 4 Rate--Ending Rate"]
[null,null,null,"RateEndDemT5Sum",0,"Summer Demand Tier 5 Rate--Ending Rate"]
[null,null,null,"RateEndDemSumPk",0,"Summer Demand Peak Rate--Ending Rate"]
[null,null,null,"RateEndDemSumPartPk",0,"Summer Demand Part-Peak Rate--Ending Rate"]
[null,null,null,"RateEndDemSumOffPk",0,"Summer Demand Off-Peak Rate--Ending Rate"]
[null,null,null,"RateEndDemWin",0,"Winter Basic Demand Rate--Ending Rate"]
[null,null,null,"RateEndDemT1Win",0,"Winter Demand Tier 1 Rate--Ending Rate"]
[null,null,null,"RateEndDemT2Win",0,"Winter Demand Tier 2 Rate--Ending Rate"]
[null,null,null,"RateEndDemT3Win",0,"Winter Demand Tier 3 Rate--Ending Rate"]
[null,null,null,"RateEndDemT4Win",0,"Winter Demand Tier 4 Rate--Ending Rate"]
[null,null,null,"RateEndDemT5Win",0,"Winter Demand Tier 5 Rate--Ending Rate"]
[null,null,null,"RateEndDemWinPk",0,"Winter Demand Peak Rate--Ending Rate"]
[null,null,null,"RateEndDemWinPartPk",0,"Winter Demand Part-Peak Rate--Ending Rate"]
[null,null,null,"RateEndDemWinOffPk",0,"Winter Demand Off-Peak Rate--Ending Rate"]
[null,null,null,"RateEndSumAvgRateLimiter",0,"Summer Total Rate Limiter per kWh--Ending Rate"]
[null,null,null,"RateEndWinAvgRateLimiter",0,"Winter Total Rate Limiter per kWh--Ending Rate"]
[null,null,null,"RateEndBaselineCredit",0,"Baseline Credit--Ending Rate"]
[null,null,null,"RateEndMonthlyCustCharge",10.786831999999999,"Customer Charge per Month--Ending Rate"]
[null,null,null,"RateEndMinChargePerMonth",10.786831999999999,"Minimum Charge per Month--Ending Rate"]
[null,null,null,"RateEndInstallCharge",0,"Installation Charge--Ending Rate"]
[]
[null,null,null,"TOUSumStartDay",1,"Summer Season First Day--Ending Rate"]
[null,null,null,"TOUSumStartMonth","May","Summer Season First Month--Ending Rate"]
[null,null,null,"TOUSumEndMonth","Oct","Summer Season Last Month--Ending Rate"]
[null,null,null,"TOUWinStartDay",1,"Winter Season First Day--Ending Rate"]
[null,null,null,"TOUWinStartMonth","Nov","Winter Season First Month--Ending Rate"]
[null,null,null,"TOUWinEndMonth","Apr","Winter Season Last Month--Ending Rate"]
[null,null,null,"TOUWkDySumPkS1","12:00:00","Summer Peak 1 Start Time--Ending Rate"]
[null,null,null,"TOUWkDySumPkE1","18:00:00","Summer Peak 1 End Time--Ending Rate"]
[null,null,null,"TOUWkDySumPkS2","00:00:00","Summer Peak 2 Start Time--Ending Rate"]
[null,null,null,"TOUWkDySumPkE2","00:00:00","Summer Peak 2 End Time--Ending Rate"]
[null,null,null,"TOUWkDySumPartPkS1","08:30:00","Summer Part-Peak 1 Start Time--Ending Rate"]
[null,null,null,"TOUWkDySumPartPkE1","12:00:00","Summer Part-Peak 1 End Time--Ending Rate"]
[null,null,null,"TOUWkDySumPartPkS2","18:00:00","Summer Part-Peak 2 Start Time--Ending Rate"]
[null,null,null,"TOUWkDySumPartPkE2","21:30:00","Summer Part-Peak 2 End Time--Ending Rate"]
[null,null,null,"TOUWkDySumPartPkS3","00:00:00","Summer Part-Peak 3 Start Time--Ending Rate"]
[null,null,null,"TOUWkDySumPartPkE3","00:00:00","Summer Part-Peak 3 End Time--Ending Rate"]
[null,null,null,"TOUWkEndSumPkS1","00:00:00","Summer Wkd Peak Start Time--Ending Rate"]
[null,null,null,"TOUWkEndSumPkE1","00:00:00","Summer Wkd Peak End Time--Ending Rate"]
[null,null,null,"TOUWkEndSumPartPkS1","00:00:00","Summer Wkd Part-Peak 1 Start Time--Ending Rate"]
[null,null,null,"TOUWkEndSumPartPkE1","00:00:00","Summer Wkd Part-Peak 1 End Time--Ending Rate"]
[null,null,null,"TOUWkEndSumPartPkS2","00:00:00","Summer Wkd Part-Peak 2 Start Time--Ending Rate"]
[null,null,null,"TOUWkEndSumPartPkE2","00:00:00","Summer Wkd Part-Peak 2 End Time--Ending Rate"]
[null,null,null,"TOUWkDyWintPkS1","00:00:00","Winter Peak 1 Start Time--Ending Rate"]
[null,null,null,"TOUWkDyWintPkE1","00:00:00","Winter Peak 1 End Time--Ending Rate"]
[null,null,null,"TOUWkDyWinPkS2","00:00:00","Winter Peak 2 Start Time--Ending Rate"]
[null,null,null,"TOUWkDyWinPkE2","00:00:00","Winter Peak 2 End Time--Ending Rate"]
[null,null,null,"TOUWkDyWinPartPkS1","08:30:00","Winter Part-Peak 1 Start Time--Ending Rate"]
[null,null,null,"TOUWkDyWinPartPkE1","21:30:00","Winter Part-Peak 1 End Time--Ending Rate"]
[null,null,null,"TOUWkDyWinPartPkS2","00:00:00","Winter Part-Peak 2 Start Time--Ending Rate"]
[null,null,null,"TOUWkDyWinPartPkE2","00:00:00","Winter Part-Peak 2 End Time--Ending Rate"]
[null,null,null,"TOUWkDyWinPartPkS3","00:00:00","Winter Part-Peak 3 Start Time--Ending Rate"]
[null,null,null,"TOUWkDyWinPartPkE3","00:00:00","Winter Part-Peak 3 End Time--Ending Rate"]
[null,null,null,"TOUWkEndWinPkS1","00:00:00","Winter Wkd Peak Start Time--Ending Rate"]
[null,null,null,"TOUWkEndWinPkE1","00:00:00","Winter Wkd Peak End Time--Ending Rate"]
[null,null,null,"TOUWkEndWinPartPkS1","00:00:00","Winter Wkd Part-Peak 1 Start Time--Ending Rate"]
[null,null,null,"TOUWkEndWinPartPkE1","00:00:00","Winter Wkd Part-Peak 1 End Time--Ending Rate"]
[null,null,null,"TOUWkEndWinPartPkS2","00:00:00","Winter Wkd Part-Peak 2 Start Time--Ending Rate"]
[null,null,null,"TOUWkEndWinPartPkE2","00:00:00","Winter Wkd Part-Peak 2 End Time--Ending Rate"]
[]
[null,null,null,"Feed1Duration",0,"Feed-In Contract 1 Years"]
[null,null,null,"Feed1NonTOUSum",0,"Feed-In Contract 1 Summer Non-TOU kWh Rate"]
[null,null,null,"Feed1NonTOUWin",0,"Feed-In Contract 1 Winter Non-TOU kWh Rate"]
[null,null,null,"Feed1SumPk",0,"Feed-In Contract 1 Summer Peak Rate"]
[null,null,null,"Feed1SumPartPk",0,"Feed-In Contract 1 Summer Part-Peak Rate"]
[null,null,null,"Feed1SumOffPk",0,"Feed-In Contract 1 Summer Off-Peak Rate"]
[null,null,null,"Feed1WinPk",0,"Feed-In Contract 1 Winter Peak Rate"]
[null,null,null,"Feed1WinPartPk",0,"Feed-In Contract 1 Winter Part-Peak Rate"]
[null,null,null,"Feed1WinOffPk",0,"Feed-In Contract 1 Winter Off-Peak Rate"]
[null,null,null,"Feed1Inflation",0,"Feed-In Contract 1 Inflation"]
[null,null,null,"Feed2NonTOUSum",0,"Feed-In Contract 2 Summer Non-TOU kWh Rate"]
[null,null,null,"Feed2NonTOUWin",0,"Feed-In Contract 2 Winter Non-TOU kWh Rate"]
[null,null,null,"Feed2SumPk",0,"Feed-In Contract 2 Summer Peak Rate"]
[null,null,null,"Feed2SumPartPk",0,"Feed-In Contract 2 Summer Part-Peak Rate"]
[null,null,null,"Feed2SumOffPk",0,"Feed-In Contract 2 Summer Off-Peak Rate"]
[null,null,null,"Feed2WinPk",0,"Feed-In Contract 2 Winter Peak Rate"]
[null,null,null,"Feed2WinPartPk",0,"Feed-In Contract 2 Winter Part-Peak Rate"]
[null,null,null,"Feed2WinOffPk",0,"Feed-In Contract 2 Winter Off-Peak Rate"]
[null,null,null,"Feed2Inflation",0,"Feed-In Contract 2 Inflation"]
[]
[]
["RateDetailEnd"]
[null,"Boolean Values"]
["BooleanStart"]
[]
[null,null,null,"Residential",0,"Residential or Not"]
[null,null,null,"Commercial",1,"Commercial or Not"]
[null,null,"2010-04-20","NonProfit",0,"Non-Profit or Not"]
[null,null,"2010-04-20","Govt",0,"Government or Not"]
[null,null,null,"NonProfitGov",0,"Non-Profit / Government or Not"]
[null,null,null,"AffHousing",0,"Affordable Housing or Not"]
[null,null,null,"Taxable",1,"Taxable or Not"]
[null,null,null,"TaxExempt",0,"Tax Exempt or Not"]
[null,null,"2010-04-19","Corporate",1,"Corporate or Not"]
[]
[null,null,"2013-04-28","ResidentialCust",1,"Host Customer - Residential or Not"]
[null,null,"2013-04-28","CommercialCust",0,"Host Customer - Commercial or Not"]
[null,null,"2013-04-28","NonProfitCust",0,"Host Customer - Non-Profit or Not"]
[null,null,"2013-04-28","GovtCust",0,"Host Customer - Government or Not"]
[null,null,"2013-04-28","NonProfitGovCust",0,"Host Customer - Non-Profit / Government or Not"]
[null,null,"2013-04-28","AffHousingCust",0,"Host Customer - Affordable Housing or Not"]
[null,null,"2013-04-28","TaxExemptCust",0,"Host Customer - Tax Exempt or Not"]
[null,null,"2013-04-28","CorporateCust",0,"Host Customer - Corporate or Not"]
[]
[null,null,null,"UDUtility",0,"User Defined Utiliy or Not"]
[null,null,null,"DirectUtility",0,"Direct User Defined Utility or Not"]
[null,null,null,"StateAvgUtility",0,"State Average or Not"]
[null,null,null,"Tiers",0,"Tiers or Not"]
[null,null,null,"Tou",1,"Tou or Not"]
[null,null,null,"FeedIn",0,"Feed-In or Not"]
[null,null,null,"Demand",1,"Demand or Not"]
[null,null,null,"Seasonal",1,"Seasonal or Not"]
[null,null,null,"TiersStarting",0,"Starting Rate--Tiers or Not"]
[null,null,null,"TouStarting",1,"Starting Rate--Tou or Not"]
[null,null,null,"FeedInStarting",0,"Starting Rate--Feed-In or Not"]
[null,null,null,"DemandStarting",1,"Starting Rate--Demand or Not"]
[null,null,null,"UDStarting",0,"Starting Rate--User Defined or Not"]
[null,null,null,"DirectStarting",0,"Starting Rate--Directly entered by user or Not"]
[null,null,null,"SeasonalStarting",1,"Starting Rate--Seasonal or Not"]
[null,null,null,"TiersEnding",0,"Ending Rate--Tiers or Not"]
[null,null,null,"TouEnding",1,"Ending Rate--Tou or Not"]
[null,null,null,"FeedInEnding",0,"Ending Rate--Feed-In or Not"]
[null,null,null,"DemandEnding",0,"Ending Rate--Demand or Not"]
[null,null,null,"SeasonalEnding",1,"Ending Rate--Seasonal or Not"]
[null,null,null,"DirectEnding",0,"Ending Rate--Directly entered by user or Not"]
[null,null,null,"SeasonalEnding",1,"Ending Rate--Seasonal or Not"]
[]
[null,null,null,"CEC",1,"CEC AC is the System Rating Type or Not"]
[null,null,null,"PTC",0,"PTC DC is the System Rating Type or Not"]
[null,null,null,"STC",0,"STC DC is the System Rating Type or Not"]
[null,null,null,"IncentExists",1,"Incentive Program Available or Not"]
[null,null,null,"UDIncent",0,"User-Defined Incentive Program or Not"]
[null,null,null,"ShowDiscount",1,"Show Discount in Proposals or Not"]
[]
[]
["BooleanEnd"]
[null,"OnGrid Info"]
["OnGridInfoStart"]
[]
[null,null,null,"ToolVersion",4,"Tool Version"]
[null,null,null,"ToolVersionText","OnGrid Tool v4","Tool Version (text)"]
[null,null,null,"ToolDate",38407,"Tool Version Date"]
[null,null,null,"OnGridCopyright","© 2009 OnGrid Solar - All Rights Reserved","OnGrid Copyright"]
[null,null,null,"OnGridDisclaimer1","Disclaimer: This information is provided as an illustration of potential financial benefits stemming from","OnGrid Disclaimer 1"]
[null,null,null,"OnGridDisclaimer2","   ownership of a renewable energy power system.  This is not a production guarantee.","OnGrid Disclaimer 2"]
[null,null,null,"OnGridDisclaimer3","   A professional accountant or tax advisor should confirm these estimates.","OnGrid Disclaimer 3"]
[null,null,null,"OnGridDisclaimer4","   Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability","OnGrid Disclaimer 4"]
[]
[]
["OnGridInfoEnd"]
["RefNamesEnd"]

{"sheet":"Prelim","index":8,"n_rows":101,"n_cols":27,"rows_kept":101,"cut":false,"hidden":false,"merged":[[7,8,7,12],[72,5,72,6],[73,5,73,6],[74,5,74,6]]}
["Top"]
[]
["Preliminary proposal providing ballpark ranges of pricing and benefit"]
[]
[]
[null,"P1.1 Preliminary",null,null,null,null,null,null,"Preliminary Solar Electric Investment, Incentive and Energy Savings Analysis"]
[]
[null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[]
[null,null,null,"Site Location:",null,null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust the \"Tolerance\" numbers below to widen or tighten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the ranges of numbers displayed on the Preliminary Proposal"]
[]
[null,null,null,"System (approximate)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust the \"Precision\" numbers below to adjust the amount of Rounding"]
[null,null,null,{"$f":"\"Approximately \"&(SysModCnt+SysModCnt2)&\" \"&IF(SysModule<>SysModule2,\"Solar PV Modules\",SysModule&\" modules\")","v":"Approximately 48 Solar PV Modules"}]
[null,null,null,{"$f":"\"and \"&(SysInvCnt+SysInvCnt2)&\" \"&IF(SysInverter<>SysInverter2,\"Inverters\",SysInverter&\" inverters\")","v":"and 3 Inverters"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Tolerances:",null,null,"Precision:"]
[null,null,null,"Estimated System DC Size",null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSizeSTC*(1+R19),0)&\" to \"&FIXED(SysSizeSTC*(1+S19),0)&\" kW DC (STC)\"","v":"10 to 11 kW DC (STC)"},null,null,null,-0.05,0.1]
[null,null,null,"Estimated CEC AC Rating ",null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSizeCEC*(1+R19),0)&\" to \"&FIXED(SysSizeCEC*(1+S19),0)&\" kW AC (CEC)\"","v":"9 to 10 kW AC (CEC)"}]
[null,null,null,"Location's Average Equivalent Noontime Sun Hours",null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)&\" Sun Hours\"","v":"5.9 Sun Hours"}]
[null,null,null,"Estimated Annual Energy Production",null,null,null,null,null,null,null,null,null,{"$f":"FIXED(ROUND(ProdTot*(1+R22),-U22),0)&\" to \"&FIXED(ROUND(ProdTot*(1+S22),-U22),0)&\" kWh/yr\"","v":"9,800 to 11,400 kWh/yr"},null,null,null,-0.1,0.05,null,2]
[]
[]
[null,null,null,"Utility & Tariff"]
[null,null,null,{"$f":"\"Utility:   \"","v":"Utility:   "},null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(Utility,4)<>\"user\",Utility,UtilityUserDefined)","v":"PG&E"}]
[null,null,null,{"$f":"\"Current Rate Schedule:   \"","v":"Current Rate Schedule:   "},null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateDescription,RateDescription)","v":"A10 TOU Non-FTA (S)-P H -- Commercial TOU Demand"}]
[null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Solar Rate Schedule:   \")","v":"New Solar Rate Schedule:   "},null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(TariffEnding,4)<>\"user\",TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateEndDescription,RateEndDescription)","v":"A6-P H -- Commercial TOU"}]
[null,null,null,{"$f":"\"Historical Usage\"&IF(AdjLifestylePct=0,\": \",\" with Estimated Lifestyle/Cccupancy Changes: \")","v":"Historical Usage with Estimated Lifestyle/Cccupancy Changes: "},null,null,null,null,null,null,null,null,null,{"$f":"FIXED(UseAdjAnnualTotal,0)&\" kWh/yr\"","v":"17,850 kWh/yr"}]
[null,null,null,"Current Utility Rate are as high as",null,null,null,null,null,null,null,null,null,{"$f":"RateStartMax","v":29.408915093795578}]
[null,null,null,"Current Utility Rate Average",null,null,null,null,null,null,null,null,null,{"$f":"RateStartAvg","v":29.408915093795578}]
[null,null,null,"Estimated First Year Utility Savings",null,null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(ROUND(Savings1stYr*(1+R32),-U32),0)&\" to $ \"&FIXED(ROUND(Savings1stYr*(1+S32),-U32),0)&\" per year\"","v":"$ 3,810 to $ 4,440 per year"},null,null,null,{"$f":"R$22","v":-0.1},{"$f":"S$22","v":0.05},null,1]
[]
[]
[null,null,null,"Cost & Incentives (approximate)"]
[null,"cost gross",null,{"$f":"\"Gross System Cost with Sales Tax\"&IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",\" and \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",\" and Discount\"))                   &\"        ($\"&FIXED(CostGrossPerW*(1+R36),2)&\" to $\"&FIXED(CostGrossPerW*(1+S36),2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per DC (STC) Watt\"))&\")\"","v":"Gross System Cost with Sales Tax and 3.0% Discount        ($11.37 to $12.31 per CEC AC Watt)"},null,null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(ROUND(CostGross*(1+R36),-U36),0)&\" to $ \"&FIXED(ROUND(CostGross*(1+S36),-U36),0)","v":"$ 103,200 to $ 111,700"},null,null,null,-0.03,0.05,null,2,null,null,null,null,null,{"$f":"IF(AND(ShowDiscount=\"Yes (%)\",CostDiscount<>0),\"Gross System Cost with Sales Tax and \" & ROUND(CostDiscount/-CostGross*100,0) &\"% Discount\",IF(AND(ShowDiscount=\"Yes ($)\",CostDiscount<>0),\"Gross System Cost with Sales Tax and $\" & -CostDiscount & \" Discount\", IF(OR(ShowDiscount=\"No\",CostDiscount = 0),\"Gross System Cost with Sales Tax\")))&\"        ($\"&FIXED(CostGrossPerW*(1+R36),2)&\" to $\"&FIXED(CostGrossPerW*(1+S36),2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per DC (STC) Watt\"))&\")\"","v":"FALSE        ($11.37 to $12.31 per CEC AC Watt)"}]
[null,"Rebates, non-Fed Grants",null,{"$f":"IF(ABS(SysRebate)>1,\"Rebate\",\"\")  &  IF(AND(ABS(SysRebate)>1,ABS(SysGrant)>1),\" & \",\"\")     &      IF(ABS(SysGrant)>1,\"Non-Federal Grants\",\"\")&\"          \"&IF(IncentRebatePerW=0,\"\",\"(Rebate: $\"&FIXED(-SysRebate/IF(IncentRebateRatingType=\"STC DC\",SysSizeSTC*1000,IF(IncentRebateRatingType=\"PTC\",SysSizePTC*1000,SysSizeCEC*1000)),2) &\" per \"&IF(IncentRebateRatingType=\"STC DC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC DC\",\"CEC AC\"))&\" Watt)\")&\"\"","v":"Rebate & Non-Federal Grants          (Rebate: $0.80 per CEC AC Watt)"},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SysRebate+SysGrant,-2)","v":-9200},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ShowDiscount=\"Yes (%)\",CostDiscount<>0),\"Gross System Cost with Sales Tax and \" & ROUND(CostDiscount/-CostGross*100,0) &\"% Discount\",IF(AND(ShowDiscount=\"Yes ($)\",CostDiscount<>0),\"Gross System Cost with Sales Tax and $\" & -CostDiscount & \" Discount\", IF(OR(ShowDiscount=\"No\",CostDiscount = 0),\"Gross System Cost with Sales Tax\")))&\"        ($\"&FIXED(CostGrossPerW*(1+R36),2)&\" to $\"&FIXED(CostGrossPerW*(1+S36),2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per DC (STC) Watt\"))&\")\"","v":"FALSE        ($11.37 to $12.31 per CEC AC Watt)"}]
[null,"Fed tax on Rebate or Grant",null,{"$f":"IF(N38=0,\"\",\"Federal Tax on Rebate or Non-Federal Grants\")","v":"Federal Tax on Rebate or Non-Federal Grants"},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(TaxFedOnRebateGrant,-2)","v":3200}]
[null,"Fees",null,{"$f":"IF(N39=0,\"\",\"Estimated Fees NOT included in system contract price\")","v":"Estimated Fees NOT included in system contract price"},null,null,null,null,null,null,null,null,null,{"$f":"ROUND((CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc),-2)","v":600}]
[null,"State Tax Credit + TaxFedOnStateTaxCredit",null,{"$f":"IF(N40=0,\"\",\"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit\")","v":"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit"},null,null,null,null,null,null,null,null,null,{"$f":"ROUND((TaxCreditState+TaxFedOnStateTaxCredit),-2)","v":-3300}]
[null,"Local Tax Credit + Fed Tax on Local Tax Credit",null,{"$f":"IF(N41=0,\"\",FIXED(IncentLocalTaxCredit*100,1)&\"% Local Tax Credit, Net Benefit after Federal Tax effects \")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"ROUND((TaxCreditLocal+ TaxFedOnLocalTaxCredit),-2)","v":0}]
[null,"Federal Tax Credit or Treasury Grant",null,{"$f":"IF(N42=0,\"\",FIXED(IncentFedTaxCredit*100,0)&\"% Federal Tax Credit (ITC) or Treasury Grant\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(TaxCreditFed,-2)","v":0}]
[null,"Depreciation",null,{"$f":"IF(N43=0,\"\",\"Depreciation: Federal & Net State (total value, non-discounted, see schedule below)\")","v":"Depreciation: Federal & Net State (total value, non-discounted, see schedule below)"},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DeprFedStateNetSumTotal,-2)","v":-37400}]
[null,"Net PBI value",null,{"$f":"IF(N44=0,\"\",\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"))","v":"PBI Incentive after Federal Tax"},null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SysPBI-TaxFedOnPBI),-2)","v":-34300}]
[null,null,null,"Net System Cost with Tax Benefits & Incentives",null,null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(ROUND(CostNetAfterTaxEffectsAndPBI*(1+R36),-U36),0)&\" to $ \"&FIXED(ROUND(CostNetAfterTaxEffectsAndPBI*(1+S36),-U36),0)","v":"$ 11,400 to $ 12,300"}]
[]
[]
[null,null,null,null,"Results (preliminary estimates)"]
[null,null,null,null,{"$f":"\"Previous Average \"&IF(AdjLifestylePct=0,\"\",\"Adjusted \")&\"Monthly Electric Bill\"","v":"Previous Average Adjusted Monthly Electric Bill"},null,null,null,null,null,null,null,null,{"$f":"ROUND(BillwLifenoSolar,0)","v":416}]
[null,null,null,null,"Estimated New Average Monthly Electric Bill",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(N49-MIN(ROUND(Savings1stMo*(1+S32),-U32),N49),0)&\" to $ \"&FIXED(ROUND(N49-Savings1stMo*(1+R32),-U32),0)","v":"$ 46 to $ 100"}]
[null,null,null,null,"Average Monthly Electric Bill Savings",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(ROUND(Savings1stMo*(1+R32),-U32),0)&\" to $ \"&FIXED(MIN(ROUND(Savings1stMo*(1+S32),-U32),N49),0)","v":"$ 320 to $ 370"}]
[null,null,null,null,"Percentage Of Bill Offset",null,null,null,null,null,null,null,null,{"$f":"FIXED(ROUND(Savings1stMo*(1+R32)*100/N49,U32),0)&\"% to $ \"&FIXED(MIN(ROUND(Savings1stMo*(1+S32),U32),N49)*100/N49,0)&\"%\"","v":"76% to $ 89%"}]
[]
[null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,0)&\"%\"","v":"9%"}]
[null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",ROUND(NPV,-3),\"\")","v":29000}]
[null,null,null,null,"Net Savings over 25 years",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(ROUND(CumNetSavings25Yrs*(1+R32),-(2+U32)),0)&\" to $ \"&FIXED(ROUND(CumNetSavings25Yrs*(1+S32),-(2+U32)),0)","v":"$ 62,000 to $ 73,000"}]
[null,null,null,null,"including bill savings, sRECs, maintenance, "]
[null,null,null,null,"& inverter replacement (net after-tax values)"]
[null,null,null,null,"Total Lifecycle Payback (25-year Net Savings divided by Net Cost)",null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,0)&\" years\"","v":"7 years"}]
[null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Theoretical Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,{"$f":"ROUND(ResaleValue1stYr,-3)","v":67000}]
[]
[]
[]
[null,"P1.2 Preliminary"]
[null,null,null,"Financing (estimated)"]
[null,null,null,"Smart Financing with a Line of Credit versus inefficent or optimistic simple loans:"]
[]
[null,null,null,null,{"$f":"LoanRate","v":0.06},"\"Smart Financed\" Interest Rate"]
[null,null,null,null,{"$f":"LoanTerm&\" years\"","v":"11 years"},"\"Smart Financed\" Term"]
[]
[null,null,null,null,null,null,null,"Inefficient Loan",null,null,"Smart    Financed",null,"Optimistic Loan"]
[null,null,null,null,null,"Amount Borrowed:",null,{"$f":"ROUND(LoanPrincipal,-2)","v":98300},null,null,{"$f":"ROUND(LoanPrincipal,-2)","v":98300},null,{"$f":"ROUND(CostNetAfterTaxEffectsAndPBI,-2)","v":11700}]
[null,null,null,null,null,"Customer Out-of-Pocket Expense:",null,0,null,null,0,null,{"$f":"ROUND((LoanPrincipal-CostNetAfterTaxEffectsAndPBI),-2)","v":86600}]
[null,null,null,null,null,"Monthly Payment (before interest tax deduction):",null,{"$f":"ROUND(LoanPaymentStandard,-1)","v":1040},null,null,{"$f":"ROUND(LoanPaymentSmart,-1)","v":240},null,{"$f":"ROUND(LoanPaymentUnrealistic,-1)","v":580}]
[]
[null,null,null,"Loans assume full amortization over term."]
[]
[null,null,null,"Smart Financing assumes the efficient use of tax benefits, rebates, and PBIs to pay down loan principal as they "]
[null,null,null,"are received so a lower payment is needed to pay off the loan over the desired term."]
[null,null,null,"Effective use of Smart Financing requires disciplined application of those incentives by the system owner to get the stated results."]
[]
[null,null,null,"Smart Financing requires no Out-of-Pocket expense."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"See Smart Financing Timeline for details on savings and costs in each year."]

{"sheet":"Financing","index":9,"n_rows":261,"n_cols":85,"rows_kept":261,"cut":false,"hidden":false,"merged":[[110,39,110,46],[186,59,187,64],[168,51,168,65],[177,51,177,52],[178,51,178,52],[179,51,179,52],[180,51,180,52],[182,51,182,52],[9,8,9,20],[10,9,10,19],[52,12,52,13],[28,12,28,13],[30,17,34,20],[31,12,31,15],[32,12,32,15],[33,12,33,15],[34,12,34,15],[37,9,37,13],[38,12,38,13],[39,12,39,13],[40,12,40,13],[48,9,48,13],[15,11,15,13],[246,75,246,76],[254,72,254,76],[258,75,258,76],[259,75,259,76],[260,75,260,76],[240,75,240,76],[243,75,243,76],[244,75,244,76],[245,75,245,76],[162,39,162,46],[215,71,215,83],[216,72,216,82],[221,74,221,76],[234,75,234,76],[234,77,239,83],[237,75,237,76],[238,75,238,76],[239,75,239,76],[53,12,53,13],[54,12,54,13],[59,24,59,35],[60,24,60,35],[66,26,66,28],[82,24,82,26],[90,24,90,28],[94,27,94,28],[95,27,95,28],[96,27,96,28]]}
["Top"]
["Admirals Bank",null,null,"Financing vs Cash"]
["Lease PPA",null,null,"Environment",null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"ADMIRALS BANK"]
[]
[null,null,null,null,null,null,null,"FIN1.2 Admirals",{"$f":"IF(Fin1IsAdmirals,\"Solar Electric Proposal with Admirals Bank Loan\",\"ADMIRALS BANK LOANS NOT CURRENTLY APPLIED\")","v":"ADMIRALS BANK LOANS NOT CURRENTLY APPLIED"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease),Loan2NetBalance>1),\"NOT FULLY PAID FOR\",FIXED(SysSize,IF(SysSize>100,0,1))&\" kW \"&IF(SysRatingType=\"STC\",\"STC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC\"))&\"  PV System\")","v":"9.1 kW CEC  PV System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General solar-savings image will be replace by ''Site Image 1' if selected on Inputs sheet"]
[null,null,null,null,null,null,null,null,null,"Prepared For:",null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,null,null,null,null,null,null,"Site:",null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[null,null,null,null,null,null,null,null,null,"Date:",null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Net \"&IF(FeedIn,\"Feed-In Tariff Income\",\"Savings\")","v":"Net Savings"}]
[]
[null,null,null,null,null,null,"1 = Also Show After 25 Years   DON'T REMOVE",{"$f":"IF(NOT(Fin1IsDebt),0,IF(MAX(Loan1Term,Loan2Term)>=25,0,IF(OR(NOT(FeedIn),Feed1Duration=25,(Feed2NonTOUSum+Feed2NonTOUWin+Feed2SumPk+Feed2SumPartPk)>0),1,0)))","v":0},null,{"$f":"\"Total \"&IF(FeedIn,\"Income\",IF(SysREC=0,\"Electric \",\"\")&\"Bill Savings\")&IF(AND($H$21=0,SysREC<>0),\" and RECs\",\"\")&\" over \"&IF(AND($H$21=0,SysREC=0),MAX(Loan1Term,Loan2Term)&\"-year \",\"\")& \"loan term\"&IF($H$21=1,\" / over 25 years\",\"\")&\" *\"","v":"Total Bill Savings and RECs over loan term *"},null,null,null,null,{"$f":"DOLLAR(INDEX('OnGrid Timelines'!$E$355:$AH$355,1,MAX(Loan1Term,Loan2Term))-SUM('OnGrid Timelines'!$E$38:INDEX('OnGrid Timelines'!$E$38:$AC$38,1,MIN(25,MAX(Loan1Term,Loan2Term)))),0)&IF($H$21=1,\"  /  \"&DOLLAR('OnGrid Timelines'!$AC$355-SUM('OnGrid Timelines'!$E$38:$AC$38),0),\"\")","v":"$14,700"}]
[null,null,null,null,null,null,null,"(default numbers not realistic or accurate)",null,"Net System Cost  =  Total System Cost  -  Incentives",null,null,null,null,{"$f":"DOLLAR('OnGrid Timelines'!$D$38-SUM('OnGrid Timelines'!$D$53:$AC$53),0)&\"  =  \"&DOLLAR('OnGrid Timelines'!$D$38,0)&\"  -  \"&DOLLAR(SUM('OnGrid Timelines'!$D$53:$AC$53),0)","v":"$565  =  $49,848  -  $49,283"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Total Net Financing Costs over \"&MAX(Loan1Term,Loan2Term)&\"-year loan term\"","v":"Total Net Financing Costs over 30-year loan term"},null,null,null,null,{"$f":"DOLLAR(Loan1AndLoan2TotalNetFeesAndInterest,0)","v":"$7,056"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Total Net \"&IF(FeedIn,\"Income\",\"Savings\")&\" over loan term\"&IF($H$21=1,\" / over 25 years\",\"\")","v":"Total Net Savings over loan term"},null,null,null,null,{"$f":"DOLLAR(INDEX('OnGrid Timelines'!$E$308:$AH$308,1,MAX(Loan1Term,Loan2Term)),0)&IF($H$21=1,\"  /  \"&DOLLAR('OnGrid Timelines'!$AC$308,0),\"\")","v":"$136,520"}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Admirals Bank Loan\"&IF(AND(Fin1IsAdmiralsPlus1,Fin2IsAdmiralsTitle1),\"s\",\"\")","v":"Admirals Bank Loan"}]
[]
[null,null,null,null,null,null,null,null,null,"Cash Paid At Installation",null,null,{"$f":"IF(Fin1IsAdmirals,CashAmount,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Admirals Bank SolarStepdown Loan \"&IF(OR(AND(Fin1IsAdmiralsTitle1,Loan1AmountFinanced>7500,Loan1IsIntDed=\"Yes\"),AND(Fin2IsAdmiralsTitle1,Loan2AmountFinanced>7500,Loan2IsIntDed=\"Yes\")),\"(secured)\",\"(unsecured)\")","v":"Admirals Bank SolarStepdown Loan (unsecured)"},null,null,null,null,null,null,null,"Admirals Bank is the solar industry's leading FHA Title-1 loan provider."]
[null,null,null,null,null,null,null,null,null,"Amount Financed ",null,null,{"$f":"IF(Fin1IsAdmiralsTitle1,DOLLAR(Loan1AmountFinanced,0)&\" (incl. \"&DOLLAR(Loan1CalculatedFee,0)&\" loan fee)\",IF(Fin2IsAdmiralsTitle1,DOLLAR(Loan2AmountFinanced,0)&\" (incl. \"&DOLLAR(Loan2CalculatedFee,0)&\" loan fee)\",0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Interest Rate / Term ",null,null,{"$f":"IF(Fin1IsAdmiralsTitle1,Loan1IntRate*100&\"% / \"&Loan1Term&\" years\",IF(Fin2IsAdmiralsTitle1,Loan2IntRate*100&\"% / \"&Loan2Term&\" years\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"Monthly Loan Payment",null,null,{"$f":"IF(Fin1IsAdmiralsTitle1,DOLLAR(Loan1InitialMonthlyPmtWithFees,2)&\" (incl. \"&DOLLAR(Loan1MonthlyFee,2)&\" FHA insurance)\",IF(Fin2IsAdmiralsTitle1,DOLLAR(Loan2InitialMonthlyPmtWithFees,2)&\" (incl. \"&DOLLAR(Loan2MonthlyFee,2)&\" FHA insurance)\",\"\"))","v":""}]
[null,null,null,null,null,null,null,"new payment after reamortization",null,{"$f":"IF(OR(AND(Fin1IsAdmiralsTitle1,Loan1NewMonthlyPmtWithFees>0,Loan1NewMonthlyPmtWithFees<>Loan1InitialMonthlyPmtWithFees),AND(Fin2IsAdmiralsTitle1,Loan2NewMonthlyPmtWithFees>0,Loan2NewMonthlyPmtWithFees<>Loan2InitialMonthlyPmtWithFees)),\"Payment After Reamortization\",\"\")","v":""},null,null,{"$f":"IF(AND(Fin1IsAdmiralsTitle1,Loan1NewMonthlyPmtWithFees>0,Loan1NewMonthlyPmtWithFees<>Loan1InitialMonthlyPmtWithFees),DOLLAR(Loan1NewMonthlyPmtWithFees,2)&\" (after applying \"&DOLLAR(Loan1ToPrincipalAtReamortize,0)&\" of net benefits)\",IF(AND(Fin2IsAdmiralsTitle1,Loan2NewMonthlyPmtWithFees>0,Loan2NewMonthlyPmtWithFees<>Loan2InitialMonthlyPmtWithFees),DOLLAR(Loan2NewMonthlyPmtWithFees,2)&\" (after applying \"&DOLLAR(Loan2ToPrincipalAtReamortize,0)&\" of net benefits)\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,"plus 1 or non-admirals title",null,{"$f":"IF(Fin1IsAdmiralsPlus1,\"Admirals Bank SolarPlus Loan (unsecured)\",IF(Fin2IsDebt,Fin2Desc,\"\"))","v":"Personal Line of Credit (unsecured, not tax deductible)"}]
[null,null,null,null,null,null,null,"plus 1 desc",null,{"$f":"IF(Fin1IsAdmiralsPlus1,Loan1AdmiralsSubTypeDesc,\"\")","v":""}]
[null,null,null,null,null,null,null,"plus 1 or non-admirals amount financed",null,{"$f":"IF(OR(Fin1IsAdmiralsPlus1,Fin2IsLoan,Fin2IsLoc),\"Amount Financed\",\"\")","v":"Amount Financed"},null,null,{"$f":"IF(Fin1IsAdmiralsPlus1,DOLLAR(Loan1AmountFinanced,0)&\" (incl. \"&DOLLAR(Loan1CalculatedFee,0)&\" loan fee)\",IF(OR(Fin2IsLoan,Fin2IsLoc),DOLLAR(Loan2AmountFinanced,0),\"\"))","v":"$6,448"}]
[null,null,null,null,null,null,null,"plus 1 or non-admirals interest rate & term",null,{"$f":"IF(OR(Fin1IsAdmiralsPlus1,Fin2IsLoan,Fin2IsLoc),\"Interest Rate / Term\",\"\")","v":"Interest Rate / Term"},null,null,{"$f":"IF(Fin1IsAdmiralsPlus1,IF(Fin1IsAdmiralsPlus1NoPmt,\"(no interest accrues)\",Loan1IntRate*100&\"% / \"&Loan1Term&\" years\"),IF(OR(Fin2IsLoan,Fin2IsLoc),Loan2IntRate*100&\"% / \"&Loan2Term&\" years\",\"\"))","v":"13% / 5 years"}]
[null,null,null,null,null,null,null,"plus 1 or non-admirals loan pmt",null,{"$f":"IF(OR(Fin1IsAdmiralsPlus1,Fin2IsLoan,Fin2IsLoc),\"Monthly Loan Payment\",\"\")","v":"Monthly Loan Payment"},null,null,{"$f":"IF(Fin1IsAdmiralsPlus1,IF(Fin1IsAdmiralsPlus1NoPmt,\"(no monthly payment)\",DOLLAR(Loan1InitialMonthlyPmtWithFees,2)),IF(OR(Fin2IsLoan,Fin2IsLoc),DOLLAR(Loan2InitialMonthlyPmtWithFees,2),\"\"))","v":"$147.00"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"PV System "]
[]
[null,null,null,null,null,null,null,null,null,"System Size STC Rating",null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System Size CEC Rating\",\"Total System Efficiency\")","v":"System Size CEC Rating"},null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",TEXT(EffTotalSystemWithShading,\"#.0%\"))","v":"9.1 kW CEC AC"}]
[null,null,null,null,null,null,null,"orientation and roof type",null,{"$f":"IF(SysSizeArray2=0,\"PV System On:\",\"\")","v":""},null,{"$f":"IF(SysSizeArray2=0,SysArrayAzimuthLong&\"-facing \"&LOWER(SysRoofTypeText),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($H$50=1,\"Array 1:  \",\"\")&FIXED(SysModCnt+IF($H$50=0,SysModCnt2,0),0)&\" \"&SysModule&\" modules and \"&FIXED(SysInvCnt+IF($H$50=0,SysInvCnt2,0),0)&\" \"&SysInverter&\" inverter\"&IF(SysInvCnt+IF($H$50=0,SysInvCnt2,0)>1,\"s\",\"\")&IF($H$50=1, \"  /  \" &CHAR(10) &\"Array 2:  \"&FIXED(SysModCnt2,0)&\" \"&SysModule2&\" modules and \"&FIXED(SysInvCnt2,0)&\" \"&SysInverter2&\" inverter\"&IF(SysInvCnt2>1,\"s\",\"\"),\"\")","v":"Array 1:  33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters  /  \nArray 2:  15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter"}]
[null,null,null,null,null,null,"1 = Show Array-2 Separately   DON'T REMOVE",{"$f":"IF(OR(SysSizeArray2=0,,AND(SysModule2=SysModule,SysInverter2=SysInverter)),0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Electric Usage and \",\"\")&\"Solar Production\"","v":"Electric Usage and Solar Production"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Estimated Yr-1 Electric Usage\",\"Est. Yr-1 Solar Production\")","v":"Estimated Yr-1 Electric Usage"},null,null,{"$f":"IF(FeedIn,FIXED(ProdTot,0)&\" kWh\",FIXED(UseAnnualTotal,0)&\" kWh\"&IF(AdjLifestylePct-ABS(AdjEnergyEffPct)<>0,\"   (with \"&FIXED(ABS(AdjLifestylePct-ABS(AdjEnergyEffPct))*100,0)&\"% \"&IF(AdjLifestylePct-ABS(AdjEnergyEffPct)>0,\"increase\",\"pre-solar reduction\")&\")\",\"\"))","v":"16,958 kWh   (with 20% pre-solar reduction)"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Est. Yr-1 Solar Production\",\"\")","v":"Est. Yr-1 Solar Production"},null,null,{"$f":"IF(NOT(FeedIn),FIXED(ProdTot,0)&\" kWh\",\"\")","v":"10,852 kWh"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Annual kWh Offset %\",\"\")","v":"Annual kWh Offset %"},null,null,{"$f":"IF(NOT(FeedIn),UsePctOffset,\"\")","v":0.63995432457171419}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEASE AND PPA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN1.3 LeaseOrPPA",null,{"$f":"IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease)),\"LEASE / PPA NOT CURRENTLY APPLIED\",\"Solar Electric \"&IF(Fin1IsPrepaidLeaseOrPPA,\"Prepaid-\",\"\")&Fin1TypeShort&\" Proposal\")","v":"LEASE / PPA NOT CURRENTLY APPLIED"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSize,IF(SysSize>100,0,1))&\" kW \"&IF(SysRatingType=\"STC\",\"STC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC\"))&\"  PV System\"","v":"9.1 kW CEC  PV System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General solar-savings image will be replace by ''Site Image 1' if selected on Inputs sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepared For:",null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site:",null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #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,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:",null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Savings"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 = Also Show After 25 Years   DON'T REMOVE",{"$f":"IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease)),0,IF(OR(AND(Fin1IsPPA,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),AND(Fin1IsLease,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow=\"Yes\")),1,IF(OR(NOT(FeedIn),Feed1Duration=25,(Feed2NonTOUSum+Feed2NonTOUWin+Feed2SumPk+Feed2SumPartPk)>0),1,0)))","v":0},null,{"$f":"\"Total \"&IF(FeedIn,\"Income\",\"Electric Bill Savings\")&\" over \"&IF($W$72=1,\"\",(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)&\"-year \")&IF(Fin1IsPPA,\"PPA\",\"lease\")&\" term\"&IF($W$72=0,\"\",\" / over 25 years\")","v":"Total Electric Bill Savings over 0-year lease term"},null,null,null,null,{"$f":"DOLLAR(-(SUM('OnGrid Timelines'!$D$321:INDEX('OnGrid Timelines'!$E$321:$AC$321,1,(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)))-SUM('OnGrid Timelines'!$D$326:INDEX('OnGrid Timelines'!$E$326:$AC$326,1,(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)))),0)&IF($W$72=0,\"\",\"  /  \"&DOLLAR(-(SUM('OnGrid Timelines'!$D$321:$AC$321)-SUM('OnGrid Timelines'!$D$326:$AC$326)),0))","v":"$183,279"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(default numbers not realistic or accurate)",null,{"$f":"\"Total \"&IF(CommercialCust,\"Net \",\"\")&\"Financing Costs over \"&IF($W$72=1,\"\",(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)&\"-year \")&IF(Fin1IsPPA,\"PPA\",\"lease\")&\" term\"&IF($W$72=1,\" / over 25 years\",\"\")","v":"Total Financing Costs over 0-year lease term"},null,null,null,null,{"$f":"DOLLAR(-(SUM('OnGrid Timelines'!$D$327:INDEX('OnGrid Timelines'!$E$327:$AC$327,1,(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)))-SUM('OnGrid Timelines'!$D$326:INDEX('OnGrid Timelines'!$E$326:$AC$326,1,(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)))),0)&IF($W$72=0,\"\",\"  /  \"&DOLLAR(-(SUM('OnGrid Timelines'!$D$327:$AC$327)-SUM('OnGrid Timelines'!$D$326:$AC$326)),0))","v":"$51,351"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total Net \"&IF(FeedIn,\"Income\",\"Savings\")&\" over \"&IF($W$72=1,\"\",(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)&\"-year \")&IF(Fin1IsPPA,\"PPA\",\"lease\")&\" term\"&IF($W$72=1,\" / over 25 years\",\"\")","v":"Total Net Savings over 0-year lease term"},null,null,null,null,{"$f":"IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease)),0,DOLLAR(INDEX('OnGrid Timelines'!$E$330:$AC$330,1,(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)),0)&IF($W$72=0,\"\",\"  /  \"&DOLLAR('OnGrid Timelines'!$AC$330,0)))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(Fin1IsPPA,PPA1BuyoutPrice<>0,PPA1BuyoutPriceToCashFlow),AND(Fin1IsLease,Lease1BuyoutPrice<>0,Lease1BuyoutPriceToCashFlow)),\" / over 25 years\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Fin1IsPrepaidLeaseOrPPA,\"Prepaid \",\"\")&\"Solar \"&IF(Fin1IsPPA,\"PPA\",\"Lease\")","v":"Solar Lease"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Upfront \"&IF(OR(AND(Fin1IsPPA,PPA1UpfrontAmount=0,(PPA1BrokerFee+PPA1LegalFees+PPA1OtherFees)>0),AND(Fin1IsLease,Lease1UpfrontAmount=0,(Lease1BrokerFee+Lease1LegalFees+Lease1OtherFees)>0)),\"Fees\",\"Payment\")","v":"Upfront Payment"},null,null,{"$f":"DOLLAR(IF(Fin1IsPPA,PPA1UpfrontAmount+PPA1BrokerFee+PPA1LegalFees+PPA1OtherFees,IF(Fin1IsLease,Lease1UpfrontAmount+Lease1BrokerFee+Lease1LegalFees+Lease1OtherFees,0)),0)&IF(OR(AND(Fin1IsPPA,PPA1UpfrontAmount>0,(PPA1BrokerFee+PPA1LegalFees+PPA1OtherFees)>0),AND(Fin1IsLease,Lease1UpfrontAmount>0,(Lease1BrokerFee+Lease1LegalFees+Lease1OtherFees)>0)),\"  (incl. \"&DOLLAR(((PPA1BrokerFee+PPA1LegalFees+PPA1OtherFees)*Fin1IsPPA)+((Lease1BrokerFee+Lease1LegalFees+Lease1OtherFees)*Fin1IsLease),0)&\" in fees)\",\"\")","v":"$0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Fin1IsPPA,IF(PPA1kWhRate<>0,\"Average \",\"\")&\"Monthly PPA Payment\",\"Monthly Lease Payment\")","v":"Monthly Lease Payment"},null,null,{"$f":"IF(Fin1IsPPA,DOLLAR(PPA1kWhRate/100*ProdTot/12,0),DOLLAR(Lease1Payment,2))","v":"$0.00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Fin1IsPPA,\"PPA\",\"Lease\")&\" Term\"","v":"Lease Term"},null,null,{"$f":"(Fin1IsPPA*PPA1Term)+(Fin1IsLease*Lease1Term)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Fin1IsPrepaidLeaseOrPPA,\"\",\"Annual \"&IF(Fin1IsPPA,\"PPA\",\"Lease\")&\" Escalation Rate\")","v":"Annual Lease Escalation Rate"},null,null,{"$f":"IF(Fin1IsPrepaidLeaseOrPPA,\"\",(Fin1IsPPA*PPA1PmtEscalator)+(Fin1IsLease*Lease1PmtEscalator))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"buyout price or removal charge",null,{"$f":"IF(OR(AND(Fin1IsPPA,PPA1BuyoutPrice<>0),AND(Fin1IsLease,Lease1BuyoutPrice<>0)),\"End-of-Term Price to Own (optional) *\",IF(OR(AND(Fin1IsPPA,PPA1RemovalCharge<>-1),AND(Fin1IsLease,Lease1RemovalCharge<>-1)),\"End-of-Term Removal Charge (optional)\",\"\"))","v":""},null,null,{"$f":"IF(Fin1IsPPA,IF(PPA1BuyoutPrice<>0,PPA1BuyoutPrice,IF(PPA1RemovalCharge<>-1,PPA1RemovalCharge,\"\")),IF(Fin1IsLease,IF(Lease1BuyoutPrice<>0,Lease1BuyoutPrice,IF(Lease1RemovalCharge<>-1,Lease1RemovalCharge,\"\")),\"\"))","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Size STC Rating",null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System Size CEC Rating\",\"Total System Efficiency\")","v":"System Size CEC Rating"},null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",TEXT(EffTotalSystemWithShading,\"#.0%\"))","v":"9.1 kW CEC AC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"orientation and roof type",null,{"$f":"IF(SysSizeArray2=0,\"PV System On:\",\"\")","v":""},null,{"$f":"IF(SysSizeArray2=0,SysArrayAzimuthLong&\"-facing \"&LOWER(SysRoofTypeText),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$92=1,\"Array 1:  \",\"\")&FIXED(SysModCnt+IF($W$92=0,SysModCnt2,0),0)&\" \"&SysModule&\" modules and \"&FIXED(SysInvCnt+IF($W$92=0,SysInvCnt2,0),0)&\" \"&SysInverter&\" inverter\"&IF(SysInvCnt+IF($W$92=0,SysInvCnt2,0)>1,\"s\",\"\")&IF($W$92=1, \"  /  \" &CHAR(10) &\"Array 2:  \"&FIXED(SysModCnt2,0)&\" \"&SysModule2&\" modules and \"&FIXED(SysInvCnt2,0)&\" \"&SysInverter2&\" inverter\"&IF(SysInvCnt2>1,\"s\",\"\"),\"\")","v":"Array 1:  33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters  /  \nArray 2:  15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 = Show Array-2 Separately   DON'T REMOVE",{"$f":"IF(OR(SysSizeArray2=0,,AND(SysModule2=SysModule,SysInverter2=SysInverter)),0,1)","v":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,{"$f":"IF(NOT(FeedIn),\"Electric Usage and \",\"\")&\"Solar Production\"","v":"Electric Usage and Solar Production"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Estimated Yr-1 Electric Usage\",\"Est. Yr-1 Solar Production\")","v":"Estimated Yr-1 Electric Usage"},null,null,{"$f":"IF(FeedIn,FIXED(ProdTot,0)&\" kWh\",FIXED(UseAnnualTotal,0)&\" kWh\"&IF(AdjLifestylePct-ABS(AdjEnergyEffPct)<>0,\"   (with \"&FIXED(ABS(AdjLifestylePct-ABS(AdjEnergyEffPct))*100,0)&\"% \"&IF(AdjLifestylePct-ABS(AdjEnergyEffPct)>0,\"increase\",\"pre-solar reduction\")&\")\",\"\"))","v":"16,958 kWh   (with 20% pre-solar reduction)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Est. Yr-1 Solar Production\",\"\")","v":"Est. Yr-1 Solar Production"},null,null,{"$f":"IF(NOT(FeedIn),FIXED(ProdTot,0)&\" kWh\",\"\")","v":"10,852 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Annual kWh Offset %\",\"\")","v":"Annual kWh Offset %"},null,null,{"$f":"IF(NOT(FeedIn),UsePctOffset,\"\")","v":0.63995432457171419}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"\"\"&IF(OR(ResidentialCust,AffHousingCust),\"Peace of Mind\",\"Safe Investment\")&\"\"\"\"&\" Benefits with Solar \"&IF(Fin1IsPPA,\"PPA\",\"Lease\")","v":"\"Peace of Mind\" Benefits with Solar Lease"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free PV system monitoring",null,null,null,null,"Guaranteed performance"]
[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 maintenance or equipment replacement costs",null,null,null,null,"No insurance or ownership worries"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"option to own at end of term / free removal",null,{"$f":"IF(OR(AND(Fin1IsPPA,PPA1BuyoutPrice<>0),AND(Fin1IsLease,Lease1BuyoutPrice<>0)),\"Option to own at end of term\",\"Low financial risk\")","v":"Low financial risk"},null,null,null,null,{"$f":"IF(OR(AND(Fin1IsPPA,PPA1RemovalCharge<>-1),AND(Fin1IsLease,Lease1RemovalCharge<>-1)),\"Option to remove at end of term\",IF(FeedIn,\"Reliable investment\",\"Predictable electricity costs\"))","v":"Predictable electricity costs"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCING VS CASH"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN2.1 FinancingVsCash",null,{"$f":"IF(FeedIn,\"Cumulative Net Feed-In Tariff Income\",IF(OR(Fin1IsDebt,Fin2IsDebt,Fin1IsPPA,Fin1IsLease),IF(Fin1IsPrepaidLeaseOrPPA,\"Upfront \"&Fin1TypeShort&\" Payment plus \",\"\")&\"Electric Bill With Solar \"&IF(Fin1IsPrepaidLeaseOrPPA,\"\",\"plus \"&IF(Fin1IsAdmirals,\"Admirals Bank\",IF(Fin1IsLocSmart,\"Smart Financing\",Fin1TypeShort))&\" Payments \")&\"compared to the Electric Bill Without Solar\",\"(Cash Financed)\"))","v":"Electric Bill With Solar plus Smart Financing Payments compared to the Electric Bill Without Solar"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not for cash-purchase warning / Not-fully-paid-for warning",null,{"$f":"IF(AND(NOT(Fin1IsDebt),NOT(Fin1IsPPA),NOT(Fin1IsLease)),\"THIS PAGE DOESN'T APPLY TO CASH-PURCHASED SYSTEMS\",IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease),Loan2NetBalance>1),\"NOT FULLY PAID FOR\",\"\"))","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparing Options  -  Pick Your Best Choice"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront",1,{"$f":"ROUND(IF(Fin1IsPPA,PPA1Term*IF(AND(PPA1Term<25,PPA1BuyoutPrice>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),0.33,0.25),0)+IF(Fin1IsLease,Lease1Term*IF(AND(Lease1Term<25,Lease1BuyoutPrice>0,Lease1BuyoutPriceToCashFlow=\"Yes\"),0.33,0.25),0)+IF(Fin1IsDebt,MAX(Loan1Term,Loan2Term)*IF(MAX(Loan1Term,Loan2Term)<25,0.33,0.25),0)+IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease),NOT(Fin1IsDebt)),25*0.25,0),0)","v":8},{"$f":"ROUND(IF(Fin1IsPPA,PPA1Term*IF(AND(PPA1Term<25,PPA1BuyoutPrice>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),0.66,0.5),0)+IF(Fin1IsLease,Lease1Term*IF(AND(Lease1Term<25,Lease1BuyoutPrice>0,Lease1BuyoutPriceToCashFlow=\"Yes\"),0.66,0.5),0)+IF(Fin1IsDebt,MAX(Loan1Term,Loan2Term)*IF(MAX(Loan1Term,Loan2Term)<25,0.66,0.5),0)+IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease),NOT(Fin1IsDebt)),25*0.55,0),0)","v":15},{"$f":"ROUND(IF(Fin1IsPPA,PPA1Term*IF(AND(PPA1Term<25,PPA1BuyoutPrice>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),1,0.75),0)+IF(Fin1IsLease,Lease1Term*IF(AND(Lease1Term<25,Lease1BuyoutPrice>0,Lease1BuyoutPriceToCashFlow=\"Yes\"),1,0.75),0)+IF(Fin1IsDebt,MAX(Loan1Term,Loan2Term)*IF(MAX(Loan1Term,Loan2Term)<25,1,0.75),0)+IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease),NOT(Fin1IsDebt)),25*0.75,0),0)","v":23},{"$f":"ROUND(IF(Fin1IsPPA,IF(AND(PPA1Term<25,PPA1BuyoutPrice>0,PPA1BuyoutPriceToCashFlow=\"Yes\"),25,PPA1Term),0)+IF(Fin1IsLease,IF(AND(Lease1Term<25,Lease1BuyoutPrice>0,Lease1BuyoutPriceToCashFlow=\"Yes\"),25,Lease1Term),0)+IF(Fin1IsDebt,IF(MAX(Loan1Term,Loan2Term)<25,25,MAX(Loan1Term,Loan2Term)),0)+IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease),NOT(Fin1IsDebt)),25*0.75,0),0)","v":30},null,"    Note: Default numbers are not coherent or realistic -- taken from multiple scenarios"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o",{"$f":"\"WITH \"&IF(Fin1IsLocSmart,\"SMART FINANCING\",IF(Fin1IsAdmirals,\"ADMIRALS BANK LOAN\"&IF(AND(Fin1IsAdmiralsPlus1,Fin2IsAdmiralsTitle1),\"S\",\"\"),IF(Fin1IsPrepaidLeaseOrPPA,\"PREPAID \",\"\")&UPPER(Fin1TypeShort)))","v":"WITH SMART FINANCING"},null,null,null,null,null,null,null,"\"WITH \"&UPPER(LEFT('OnGrid Timelines'!$B$288,FIND(\" - \",'OnGrid Timelines'!$B$288)))"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Electricity Cost w/o Solar  -  New Net Electricity Cost)  +  RECs",null,{"$f":"\"Cumulative \"&IF(FeedIn,\"Income\",\"Savings\")","v":"Cumulative Savings"},null,null,{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$358:$AH$358,'OnGrid Timelines'!$E$356:$AH$356),1,AQ$137)","v":649},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$358:$AH$358,'OnGrid Timelines'!$E$356:$AH$356),1,AR$137)","v":5474},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$358:$AH$358,'OnGrid Timelines'!$E$356:$AH$356),1,AS$137)","v":12896},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$358:$AH$358,'OnGrid Timelines'!$E$356:$AH$356),1,AT$137)","v":22360},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$358:$AH$358,'OnGrid Timelines'!$E$356:$AH$356),1,AU$137)","v":25130}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(RECs included in financing cash-flow timelines)  /  Net System Cost With Financing (after incentives)  -  RECs",null,{"$f":"IF(OR(Fin1IsPPA,Fin1IsLease),\"Cumulative Cost\",\"Cumulative Cost **\")","v":"Cumulative Cost **"},null,{"$f":"IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!D359,'OnGrid Timelines'!D357)","v":-2000},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$359:$AH$359,'OnGrid Timelines'!$E$357:$AH$357),1,AQ$137)","v":-4734},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$359:$AH$359,'OnGrid Timelines'!$E$357:$AH$357),1,AR$137)","v":-19351},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$359:$AH$359,'OnGrid Timelines'!$E$357:$AH$357),1,AS$137)","v":-38571},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$359:$AH$359,'OnGrid Timelines'!$E$357:$AH$357),1,AT$137)","v":-54029},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$359:$AH$359,'OnGrid Timelines'!$E$357:$AH$357),1,AU$137)","v":-56031}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Cash Flow",null,{"$f":"\"Net \"&IF(FeedIn,\"Income\",\"Savings\")","v":"Net Savings"},null,null,{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$330:$AH$330,'OnGrid Timelines'!$E$308:$AH$308),1,AQ$137)","v":-11},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$330:$AH$330,'OnGrid Timelines'!$E$308:$AH$308),1,AR$137)","v":24324},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$330:$AH$330,'OnGrid Timelines'!$E$308:$AH$308),1,AS$137)","v":54601},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$330:$AH$330,'OnGrid Timelines'!$E$308:$AH$308),1,AT$137)","v":115845},{"$f":"INDEX(IF(OR(Fin1IsPPA,Fin1IsLease),'OnGrid Timelines'!$E$330:$AH$330,'OnGrid Timelines'!$E$308:$AH$308),1,AU$137)","v":136520}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o","CASH PURCHASE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Same as above)",null,{"$f":"\"Cumulative \"&IF(FeedIn,\"Income\",\"Savings\")","v":"Cumulative Savings"},null,null,{"$f":"INDEX('OnGrid Timelines'!$E$360:$AH$360,1,AQ$137)","v":649},{"$f":"INDEX('OnGrid Timelines'!$E$360:$AH$360,1,AR$137)","v":5474},{"$f":"INDEX('OnGrid Timelines'!$E$360:$AH$360,1,AS$137)","v":12896},{"$f":"INDEX('OnGrid Timelines'!$E$360:$AH$360,1,AT$137)","v":22360},{"$f":"INDEX('OnGrid Timelines'!$E$360:$AH$360,1,AU$137)","v":25130}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net System Cost  + Operating Costs  -  Incentives",null,{"$f":"IF(OR(Fin1IsPPA,Fin1IsLease),\"Cumulative Cost\",\"Cumulative Cost **\")","v":"Cumulative Cost **"},null,{"$f":"'OnGrid Timelines'!D361","v":-45914},{"$f":"INDEX('OnGrid Timelines'!$E$361:$AH$361,1,AQ$137)","v":-18505},{"$f":"INDEX('OnGrid Timelines'!$E$361:$AH$361,1,AR$137)","v":-8619},{"$f":"INDEX('OnGrid Timelines'!$E$361:$AH$361,1,AS$137)","v":-10611},{"$f":"INDEX('OnGrid Timelines'!$E$361:$AH$361,1,AT$137)","v":-10356},{"$f":"INDEX('OnGrid Timelines'!$E$361:$AH$361,1,AU$137)","v":-10995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Net \"&IF(FeedIn,\"Income\",\"Savings\")","v":"Net Savings"},null,null,{"$f":"IF(OR(Fin1IsPPA,Fin1IsLease),AQ147+AQ148,INDEX('OnGrid Timelines'!$E$164:$AH$164,1,MIN(AQ$137,25)))","v":-28237},{"$f":"IF(OR(Fin1IsPPA,Fin1IsLease),AR147+AR148,INDEX('OnGrid Timelines'!$E$164:$AH$164,1,MIN(AR$137,25)))","v":27083},{"$f":"IF(OR(Fin1IsPPA,Fin1IsLease),AS147+AS148,INDEX('OnGrid Timelines'!$E$164:$AH$164,1,MIN(AS$137,25)))","v":77996},{"$f":"IF(OR(Fin1IsPPA,Fin1IsLease),AT147+AT148,INDEX('OnGrid Timelines'!$E$164:$AH$164,1,MIN(AT$137,25)))","v":154389},{"$f":"IF(OR(Fin1IsPPA,Fin1IsLease),AU147+AU148,INDEX('OnGrid Timelines'!$E$164:$AH$164,1,MIN(AU$137,25)))","v":176334}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o","NO SOLAR  -  DO NOTHING"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Net \"&IF(FeedIn,\"Income\",\"Savings\")","v":"Net Savings"},null,null,0,0,0,0,0]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,"Footnote 1",null,{"$f":"IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease)),\"*   Page-1 \"&IF(FeedIn,\"Income\",\"Bill Savings\")&\" is after system operating expenses. Page 2 includes these expenses under Cumulative Cost.\",\"\")","v":"*   Page-1 Bill Savings is after system operating expenses. Page 2 includes these expenses under Cumulative Cost."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Footnote 2",null,{"$f":"IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease)),\"** Cumulative Cost is reduced by incentives when received.\"&IF($AU$148>0,\" In your case, total incentives exceed total costs\"&IF($AU$142<0,\" if cash purchased.\",\", adding to net savings.\"),\"\"),\"\")","v":"** Cumulative Cost is reduced by incentives when received."}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disclaimers / Notices",null,{"$f":"IF(Fin1IsAdmirals,AdmiralsDisclaimer,IF(Fin1IsDebt,OnGridDisclaimer1&OnGridDisclaimer2&OnGridDisclaimer3&OnGridDisclaimer4,IF(OR(AND(Fin1IsPPA,PPA1BuyoutPrice<>0),AND(Fin1IsLease,Lease1BuyoutPrice<>0)),\"* \"&PPALeaseBuyoutNotice,\"\")))","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from   ownership of a renewable energy power system.  This is not a production guarantee.   A professional accountant or tax advisor should confirm these estimates.   Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DON'T REMOVE",null,"Net RECs",null,null,{"$f":"(SUM('OnGrid Timelines'!$E$122:INDEX('OnGrid Timelines'!$E$122:$AH$122,1,MIN(AQ137,25)))-ABS(SUM('OnGrid Timelines'!$E$210:INDEX('OnGrid Timelines'!$E$210:$AH$210,1,MIN(AQ137,25)))))","v":742},{"$f":"(SUM('OnGrid Timelines'!$E$122:INDEX('OnGrid Timelines'!$E$122:$AH$122,1,MIN(AR137,25)))-ABS(SUM('OnGrid Timelines'!$E$210:INDEX('OnGrid Timelines'!$E$210:$AH$210,1,MIN(AR137,25)))))","v":5740},{"$f":"(SUM('OnGrid Timelines'!$E$122:INDEX('OnGrid Timelines'!$E$122:$AH$122,1,MIN(AS137,25)))-ABS(SUM('OnGrid Timelines'!$E$210:INDEX('OnGrid Timelines'!$E$210:$AH$210,1,MIN(AS137,25)))))","v":11613},{"$f":"(SUM('OnGrid Timelines'!$E$122:INDEX('OnGrid Timelines'!$E$122:$AH$122,1,MIN(AT137,25)))-ABS(SUM('OnGrid Timelines'!$E$210:INDEX('OnGrid Timelines'!$E$210:$AH$210,1,MIN(AT137,25)))))","v":13684},{"$f":"(SUM('OnGrid Timelines'!$E$122:INDEX('OnGrid Timelines'!$E$122:$AH$122,1,MIN(AU137,25)))-ABS(SUM('OnGrid Timelines'!$E$210:INDEX('OnGrid Timelines'!$E$210:$AH$210,1,MIN(AU137,25)))))","v":13684}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENVIRONMENT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN3.1 Environment",null,"Environmental Benefits"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, this solar system is"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"estimated to offset:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0)","v":"425,590"},null,"lbs of CO2 (greenhouse gas)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0)","v":"1,366"},null,"lbs of NOx (smog)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0)","v":"1,236"},null,"lbs of SOx (acid rain)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0)","v":"84"},null,"lbs of particulates (asthma)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)","v":"692,477"},null,{"$f":"\"miles in an average car\"","v":"miles in an average car"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or \"&FIXED(ProdTot*2.552433,0)& \" miles per year\"","v":"or 27,699 miles per year"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"It's like taking \"&FIXED(EnvBenCars_25yrs,IF(EnvBenCars_25yrs<50,1,0))&\" cars off the road for 25 years\"","v":"It's like taking 2.2 cars off the road for 25 years"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or planting \"&FIXED(EnvBenTreeAcres, IF(EnvBenTreeAcres<50,1,0))&\" acres of trees\"","v":"or planting 3.6 acres of trees"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE OF CREDIT or NON-ADMIRALS LOAN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN1.1 LoanLOC",{"$f":"IF(OR(Fin1IsDebt),\"Solar Electric Proposal with \"&IF(Fin1IsLocSmart,\"Smart Financing\",Fin1TypeShort),\"DEBT FINANCING NOT CURRENTLY APPLIED\")","v":"Solar Electric Proposal with Smart Financing"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(Fin1IsPPA),NOT(Fin1IsLease),Loan2NetBalance>1),\"NOT FULLY PAID FOR\",FIXED(SysSize,IF(SysSize>100,0,1))&\" kW \"&IF(SysRatingType=\"STC\",\"STC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC\"))&\"  PV System\")","v":"9.1 kW CEC  PV System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General solar-savings image will be replace by ''Site Image 1' if selected on Inputs sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepared For:",null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site:",null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:",null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Net \"&IF(FeedIn,\"Feed-In Tariff Income\",\"Savings\")","v":"Net Savings"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DON'T REMOVE",{"$f":"IF(NOT(Fin1IsDebt),0,IF(MAX(Loan1Term,Loan2Term)>=25,0,IF(OR(NOT(FeedIn),Feed1Duration=25,(Feed2NonTOUSum+Feed2NonTOUWin+Feed2SumPk+Feed2SumPartPk)>0),1,0)))","v":0},null,{"$f":"\"Total \"&IF(FeedIn,\"Income\",IF(SysREC=0,\"Electric \",\"\")&\"Bill Savings\")&IF(AND($BS$227=0,SysREC<>0),\" and RECs\",\"\")&\" over \"&IF(AND($BS$227=0,SysREC=0),MAX(Loan1Term,Loan2Term)&\"-year \",\"\")& \"loan term\"&IF($BS$227=1,\" / over 25 years\",\"\")&\" *\"","v":"Total Bill Savings and RECs over loan term *"},null,null,null,null,{"$f":"DOLLAR(INDEX('OnGrid Timelines'!$E$355:$AH$355,1,MAX(Loan1Term,Loan2Term))-SUM('OnGrid Timelines'!$E$38:INDEX('OnGrid Timelines'!$E$38:$AC$38,1,MIN(25,MAX(Loan1Term,Loan2Term)))),0)&IF($BS$227=1,\"  /  \"&DOLLAR('OnGrid Timelines'!$AC$355-SUM('OnGrid Timelines'!$E$38:$AC$38),0),\"\")","v":"$14,700"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(default numbers not realistic or accurate)",null,"Net System Cost  =  Total System Cost  -  Incentives",null,null,null,null,{"$f":"DOLLAR('OnGrid Timelines'!$D$38-SUM('OnGrid Timelines'!$D$53:$AC$53),0)&\"  =  \"&DOLLAR('OnGrid Timelines'!$D$38,0)&\"  -  \"&DOLLAR(SUM('OnGrid Timelines'!$D$53:$AC$53),0)","v":"$565  =  $49,848  -  $49,283"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total Net Financing Costs over \"&MAX(Loan1Term,Loan2Term)&\"-year loan term\"","v":"Total Net Financing Costs over 30-year loan term"},null,null,null,null,{"$f":"DOLLAR(Loan1AndLoan2TotalNetFeesAndInterest,0)","v":"$7,056"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total Net \"&IF(FeedIn,\"Income\",\"Savings\")&\" over loan term\"&IF($BS$227=1,\" / over 25 years\",\"\")","v":"Total Net Savings over loan term"},null,null,null,null,{"$f":"DOLLAR(INDEX('OnGrid Timelines'!$E$308:$AH$308,1,MAX(Loan1Term,Loan2Term)),0)&IF($BS$227=1,\"  /  \"&DOLLAR('OnGrid Timelines'!$AC$308,0),\"\")","v":"$136,520"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Fin1IsLocSmart,\"Smart \",\"\")&\"Financing\"","v":"Smart Financing"},null,null,null,null,{"$f":"IF(OR(Fin1IsLocSmart,Fin2IsLocSmart),\"What is Smart Financing?\",IF(OR(AND(Fin1IsDebt,Loan1Term=Loan1AmortTerm,Loan1Term>Loan1PayoffYear),AND(Fin2IsDebt,Loan2Term=Loan2AmortTerm,Loan2Term>Loan2PayoffYear)),\"Early Payoff\",\"\"))","v":"What is Smart Financing?"},null,null,null,null,null,null,"Smart Financing or Early Payoff explanation title"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Paid At Installation",null,null,{"$f":"CashAmount","v":2000},null,{"$f":"IF(OR(Fin1IsLocSmart,Fin2IsLocSmart),\"With Smart Financing, some or all incentives \"&IF(NOT(NonProfitGov),\"(such as the 30% federal tax credit) \",\"\")&\"can be used to pay down the line-of-credit principal when received.\"&CHAR(10)&CHAR(10)&\"The monthly payment is calculated to pay off the principal over the \"&IF(Fin1IsLocSmart,Loan1Term,Loan2Term)&\"-year term.\",IF(AND(Fin1IsDebt,Loan1Term=Loan1AmortTerm,Loan1Term>Loan1PayoffYear),\"With \"&DOLLAR(Loan1ToPrincipalTotal,0)&\" of net benefits applied to \"&LOWER(Fin1TypeShort)&\" principal, it will be fully paid off in the \"&Loan1PayoffYear&IF(Loan1PayoffYear=1,\"st\",IF(Loan1PayoffYear=2,\"nd\",IF(Loan1PayoffYear=3,\"rd\",\"th\")))&\" year.\",IF(AND(Fin2IsDebt,Loan2Term=Loan2AmortTerm,Loan2Term>Loan2PayoffYear),\"With \"&DOLLAR(Loan2ToPrincipalTotal,0)&\" of net benefits applied to \"&LOWER(Fin2TypeShort)&\" (loan 2) principal, it will be fully paid off in the \"&Loan2PayoffYear&IF(Loan2PayoffYear=1,\"st\",IF(Loan2PayoffYear=2,\"nd\",IF(Loan2PayoffYear=3,\"rd\",\"th\")))&\" year.\",\"\")))","v":"With Smart Financing, some or all incentives (such as the 30% federal tax credit) can be used to pay down the line-of-credit principal when received.\n\nThe monthly payment is calculated to pay off the principal over the 30-year term."},null,null,null,null,null,null,"Smart Financing or Early Payoff explanation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Fin1Desc","v":"Home Equity Line of Credit"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount Financed ",null,null,{"$f":"Loan1AmountFinanced","v":23000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate / Term ",null,null,{"$f":"Loan1IntRate*100&\"% / \"&Loan1Term&\" years\"","v":"5% / 30 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Loan Payment",null,null,{"$f":"Loan1InitialMonthlyPmtWithFees","v":143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new loan-1 payment after reamortization, or extra benefits applied to LOC",null,{"$f":"IF(AND(Fin1IsLoan,Loan1NewMonthlyPmtWithFees<>0,Loan1NewMonthlyPmtWithFees<>Loan1InitialMonthlyPmtWithFees),\"Payment After Reamortization\",IF(AND(Fin1IsDebt,Loan1ToPrincipalTotal>0),\"Net Benefits To Principal\",\"\"))","v":"Net Benefits To Principal"},null,null,{"$f":"IF(AND(Fin1IsLoan,Loan1NewMonthlyPmtWithFees<>0,Loan1NewMonthlyPmtWithFees<>Loan1InitialMonthlyPmtWithFees),DOLLAR(Loan1NewMonthlyPmtWithFees,2)&\" (after applying \"&DOLLAR(Loan1ToPrincipalAtReamortize,0)&\" of net benefits)\",IF(AND(Fin1IsDebt,Loan1ToPrincipalTotal>0),DOLLAR(Loan1ToPrincipalTotal,0),\"\"))","v":"$15,000"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"loan 2 title",null,{"$f":"IF(OR(Fin2IsLoan,Fin2IsLoc),Fin2Desc,\"\")","v":"Personal Line of Credit (unsecured, not tax deductible)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"loan 2 amount financed",null,{"$f":"IF(OR(Fin2IsLoan,Fin2IsLoc),\"Amount Financed\",\"\")","v":"Amount Financed"},null,null,{"$f":"IF(OR(Fin2IsLoan,Fin2IsLoc),Loan2AmountFinanced,\"\")","v":6448}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"loan 2 interest rate & term",null,{"$f":"IF(OR(Fin2IsLoan,Fin2IsLoc),\"Interest Rate / Term\",\"\")","v":"Interest Rate / Term"},null,null,{"$f":"IF(OR(Fin2IsLoan,Fin2IsLoc),Loan2IntRate*100&\"% / \"&Loan2Term&\" years\",\"\")","v":"13% / 5 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"loan 2 loan pmt",null,{"$f":"IF(OR(Fin2IsLoan,Fin2IsLoc),\"Monthly Loan Payment\",\"\")","v":"Monthly Loan Payment"},null,null,{"$f":"IF(OR(Fin2IsLoan,Fin2IsLoc),Loan2InitialMonthlyPmtWithFees,\"\")","v":147}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new loan-1 payment after reamortization, or extra benefits applied to LOC",null,{"$f":"IF(AND(Fin2IsLoan,Loan2NewMonthlyPmtWithFees<>0,Loan2NewMonthlyPmtWithFees<>Loan2InitialMonthlyPmtWithFees),\"Payment After Reamortization\",IF(AND(Fin2IsDebt,Loan2ToPrincipalTotal>0),\"Net Benefits To Principal\",\"\"))","v":"Net Benefits To Principal"},null,null,{"$f":"IF(AND(Fin2IsLoan,Loan2NewMonthlyPmtWithFees<>0,Loan2NewMonthlyPmtWithFees<>Loan2InitialMonthlyPmtWithFees),DOLLAR(Loan2NewMonthlyPmtWithFees,2),IF(AND(Fin2IsDebt,Loan2ToPrincipalTotal>0),DOLLAR(Loan2ToPrincipalTotal,0),\"\"))","v":"$15,000"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new loan-1 payment after reamortization, or extra benefits applied to LOC",null,null,null,null,{"$f":"IF(AND(Fin2IsLoan,Loan2NewMonthlyPmtWithFees<>0,Loan2NewMonthlyPmtWithFees<>Loan2InitialMonthlyPmtWithFees),\"(after applying \"&DOLLAR(Loan2ToPrincipalAtReamortize,0)&\" of net benefits)\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Size STC Rating",null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System Size CEC Rating\",\"Total System Efficiency\")","v":"System Size CEC Rating"},null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",TEXT(EffTotalSystemWithShading,\"#.0%\"))","v":"9.1 kW CEC AC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"orientation and roof type",null,{"$f":"IF(SysSizeArray2=0,\"PV System On:\",\"\")","v":""},null,{"$f":"IF(SysSizeArray2=0,SysArrayAzimuthLong&\"-facing \"&LOWER(SysRoofTypeText),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BS$256=1,\"Array 1:  \",\"\")&FIXED(SysModCnt+IF($BS$256=0,SysModCnt2,0),0)&\" \"&SysModule&\" modules and \"&FIXED(SysInvCnt+IF($BS$256=0,SysInvCnt2,0),0)&\" \"&SysInverter&\" inverter\"&IF(SysInvCnt+IF($BS$256=0,SysInvCnt2,0)>1,\"s\",\"\")&IF($BS$256=1, \"  /  \" &CHAR(10) &\"Array 2:  \"&FIXED(SysModCnt2,0)&\" \"&SysModule2&\" modules and \"&FIXED(SysInvCnt2,0)&\" \"&SysInverter2&\" inverter\"&IF(SysInvCnt2>1,\"s\",\"\"),\"\")","v":"Array 1:  33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters  /  \nArray 2:  15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DON'T REMOVE",{"$f":"IF(OR(SysSizeArray2=0,,AND(SysModule2=SysModule,SysInverter2=SysInverter)),0,1)","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Electric Usage and \",\"\")&\"Solar Production\"","v":"Electric Usage and Solar Production"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Estimated Yr-1 Electric Usage\",\"Est. Yr-1 Solar Production\")","v":"Estimated Yr-1 Electric Usage"},null,null,{"$f":"IF(FeedIn,FIXED(ProdTot,0)&\" kWh\",FIXED(UseAnnualTotal,0)&\" kWh\"&IF(AdjLifestylePct-ABS(AdjEnergyEffPct)<>0,\"   (with \"&FIXED(ABS(AdjLifestylePct-ABS(AdjEnergyEffPct))*100,0)&\"% \"&IF(AdjLifestylePct-ABS(AdjEnergyEffPct)>0,\"increase\",\"pre-solar reduction\")&\")\",\"\"))","v":"16,958 kWh   (with 20% pre-solar reduction)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Est. Yr-1 Solar Production\",\"\")","v":"Est. Yr-1 Solar Production"},null,null,{"$f":"IF(NOT(FeedIn),FIXED(ProdTot,0)&\" kWh\",\"\")","v":"10,852 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(FeedIn),\"Annual kWh Offset %\",\"\")","v":"Annual kWh Offset %"},null,null,{"$f":"IF(NOT(FeedIn),UsePctOffset,\"\")","v":0.63995432457171419}]

{"sheet":"Short","index":10,"n_rows":670,"n_cols":59,"rows_kept":670,"cut":false,"hidden":false,"merged":[[12,2,12,5],[12,7,12,12],[8,2,8,5],[8,7,8,9],[10,7,10,12],[11,2,11,5],[11,7,11,12],[57,10,57,12],[13,2,13,5],[17,2,17,9],[34,2,38,2],[34,3,38,3],[34,4,38,4],[34,5,38,5],[34,6,38,6],[34,7,38,7],[52,10,52,11],[53,10,53,11],[54,10,54,11],[55,10,55,11],[56,10,56,12],[95,2,95,5],[58,10,58,12],[59,10,59,12],[60,10,60,12],[61,10,61,12],[90,2,90,5],[90,7,90,9],[92,7,92,12],[93,2,93,5],[93,7,93,12],[94,2,94,5],[94,7,94,12],[99,2,99,9],[114,10,114,11],[115,2,119,2],[115,3,119,3],[115,4,119,4],[115,5,119,5],[115,6,119,6],[115,7,119,7],[115,10,115,11],[116,10,116,11],[246,36,246,40],[117,10,117,11],[118,10,118,11],[119,10,119,11],[120,10,120,12],[121,10,121,12],[122,10,122,12],[123,10,123,12],[124,10,124,12],[125,10,125,12],[126,10,126,12],[246,22,246,26],[601,50,601,51],[394,17,394,20],[396,17,396,20],[399,17,399,20],[494,53,494,57],[599,50,599,51],[600,50,600,51]]}
["Short 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]
["Short 2"]
["Big Print Short 3"]
[]
[]
[null,"S1.1 Commercial",null,null,null,null,null,null," Solar Electric Investment, Incentive and Energy Savings Analysis",null,null,null,null,"ShortCommPg01: Short Commercial Proposal (1-2 Pager - 2nd page is shared w/ Short Residential below)"]
[]
[null,null,"Proposal for:"]
[null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[null,null,{"$f":"IF(CustCompany>0, CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,"Site Location:",null,null,null,null,{"$f":"\"Utility:   \"&IF(LEFT(Utility,4)<>\"user\",Utility,UtilityUserDefined)","v":"Utility:   PG&E"}]
[null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,null,{"$f":"\"Current Rate Schedule:   \"&IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateDescription,RateDescription)","v":"Current Rate Schedule:   A10 TOU Non-FTA (S)-P H -- Commercial TOU Demand"}]
[null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Solar Rate Schedule:   \"&IF(LEFT(TariffEnding,4)<>\"user\",TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateEndDescription,RateEndDescription))","v":"New Solar Rate Schedule:   A6-P H -- Commercial TOU"}]
[null,null,null,null,null,null,null,{"$f":"\"Historical Usage\"&IF(AdjLifestylePct=0,\": \",\" with Estimated Lifestyle/Cccupancy Changes: \")&FIXED(UseAdjAnnualTotal,0)&\" kWh/yr\"","v":"Historical Usage with Estimated Lifestyle/Cccupancy Changes: 17,850 kWh/yr"}]
[null,null,"System Information",null,null,null,null,null,null,null,"Cost Information"]
[null,null,"Proposed System DC Size",null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"},null,null,"Proposed System Cost per rated Watt",null,{"$f":"\"$\"&FIXED(CostGrossPerW,2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per STC DC Watt\"))","v":"$11.73 per CEC AC Watt"}]
[null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System's CEC AC Rating\",\"\")","v":"System's CEC AC Rating"},null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"9.1 kW CEC AC"},null,null,"Estimated Federal Tax Bracket",null,{"$f":"TaxRateFed","v":0.35}]
[null,null,{"$f":"(SysModCnt+SysModCnt2)&\" \"&IF(SysModule<>SysModule2,\"Solar PV Modules\",SysModule&\" modules\")&\" and \"&(SysInvCnt+SysInvCnt2)&\" \"&IF(SysInverter<>SysInverter2,\"Inverters\",SysInverter&\" inverters\")","v":"48 Solar PV Modules and 3 Inverters"},null,null,null,null,null,null,null,"Current Utility Rate are as high as",null,{"$f":"RateStartMax","v":29.408915093795578}]
[null,null,"Location's Avg Sun Hours",null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)&\" Sun Hours\"","v":"5.9 Sun Hours"},null,null,"Current Utility Rate Average",null,{"$f":"RateStartAvg","v":29.408915093795578}]
[null,null,"Estimated Annual Production",null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"},null,null,"Estimated First Year Utility Savings",null,{"$f":"\"$\"&FIXED(Savings1stYr,0)&\" per year\"","v":"$4,232 per year"}]
[]
[null,"cost gross",{"$f":"\"Gross System Cost with Sales Tax\"&IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",\" and \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",\" and Discount\"))","v":"Gross System Cost with Sales Tax and 3.0% Discount"},null,null,null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[null,"Rebates, non-Fed Grants",{"$f":"IF(ABS(SysRebate)>1,\"Rebate\",\"\")  &  IF(AND(ABS(SysRebate)>1,ABS(SysGrant)>1),\" & \",\"\")     &      IF(ABS(SysGrant)>1,\"Non-Federal Grants\",\"\")","v":"Rebate & Non-Federal Grants"},null,null,null,null,null,null,null,{"$f":"IF(IncentRebatePerW=0,\"\",\"Rebate: $\"&FIXED(-SysRebate/IF(IncentRebateRatingType=\"STC DC\",SysSizeSTC*1000,IF(IncentRebateRatingType=\"PTC\",SysSizePTC*1000,SysSizeCEC*1000)),2) &\" per \"&IF(IncentRebateRatingType=\"STC DC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC DC\",\"CEC AC\"))&\" Watt\")","v":"Rebate: $0.80 per CEC AC Watt"},null,{"$f":"SysRebate+SysGrant","v":-9216.7237025840004}]
[null,"Fed tax on Rebate or Grant",{"$f":"IF(M24=0,\"\",\"Federal Tax on Rebate or Non-Federal Grants\")","v":"Federal Tax on Rebate or Non-Federal Grants"},null,null,null,null,null,null,null,null,null,{"$f":"TaxFedOnRebateGrant","v":3225.8532959044005}]
[null,"Fees",{"$f":"IF(M25=0,\"\",\"Estimated Fees NOT included in system contract price\")","v":"Estimated Fees NOT included in system contract price"},null,null,null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600}]
[null,"State Tax Credit + TaxFedOnStateTaxCredit",{"$f":"IF(M26=0,\"\",\"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit\")","v":"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit"},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250}]
[null,"Local Tax Credit + Fed Tax on Local Tax Credit",{"$f":"IF(M27=0,\"\",FIXED(IncentLocalTaxCredit*100,1)&\"% Local Tax Credit, Net Benefit after Federal Tax effects \")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditLocal+ TaxFedOnLocalTaxCredit","v":0}]
[null,"Federal Tax Credit or Treasury Grant",{"$f":"IF(M28=0,\"\",FIXED(IncentFedTaxCredit*100,0)&\"% Federal Tax Credit (ITC) or Treasury Grant\")","v":"30% Federal Tax Credit (ITC) or Treasury Grant"},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditFed+TreasuryGrantFed","v":-32091.790640006402}]
[null,"Depreciation",{"$f":"IF(M29=0,\"\",\"Depreciation: Federal & Net State (total value, non-discounted, see schedule below)\")","v":"Depreciation: Federal & Net State (total value, non-discounted, see schedule below)"},null,null,null,null,null,null,null,null,null,{"$f":"DeprFedStateNetSumTotal","v":-37441.413741305092}]
[null,"Net PBI value",{"$f":"IF(M30=0,\"\",\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"))","v":"PBI Incentive after Federal Tax"},null,null,null,null,null,null,null,null,null,{"$f":"SysPBI+IF(TaxablePBI=\"Yes\",TaxFedOnPBI,1)","v":-16493.114336935672}]
[null,null,"Net System Cost with Tax Benefits & Incentives",null,null,null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[null,null,"Payback / Return on Investment",null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" Years\"","v":"6.6 Years"},null,null,"MACRS Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,"Fed Depr Basis (Fed ITC Basis minus 1/2 Fed ITC)",null,{"$f":"IncentFedDepBasis","v":90926.74014668481}]
[null,null,"Year","Average Utility Rate ¢/kWh","Utility Savings $/year","Net Utility Savings, sRECs, PBIs, etc, after tax & maintenance","Tax & Rebate Incentives","Cost / Payback Schedule (Cumulative Cash Position)",null,null,"Federal Depreciation",null,{"$f":"DeprFedSumTotal","v":31824.359051339678}]
[null,null,null,null,null,null,null,null,null,null,"State Net Depreciation (factoring state rebate)",null,{"$f":"DeprStateSumTotal-DeprStateFedTaxSumTotal","v":5617.0546899654164}]
[null,null,null,null,null,null,null,null,null,null,"Year","State Net Depreciation","Federal Depreciation"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"'OnGrid Timelines'!$E$155+'OnGrid Timelines'!$E$156","v":2959},{"$f":"'OnGrid Timelines'!$E$154","v":19440}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38+1","v":2},{"$f":"'OnGrid Timelines'!$F$155+'OnGrid Timelines'!$F$156","v":4735},{"$f":"'OnGrid Timelines'!$F$154","v":31104}]
[null,null,0,null,null,null,{"$f":"'OnGrid Timelines'!$D$214","v":9735},{"$f":"'OnGrid Timelines'!$D$216","v":-61566},null,null,3,{"$f":"'OnGrid Timelines'!$G$155+'OnGrid Timelines'!$G$156","v":2841},{"$f":"'OnGrid Timelines'!$G$154","v":18662}]
[null,null,1,{"$f":"RateStartAvg","v":29.408915093795578},{"$f":"'OnGrid Timelines'!$E$121","v":5065},{"$f":"'OnGrid Timelines'!$E$215","v":7388},{"$f":"'OnGrid Timelines'!$E$214","v":46526},{"$f":"'OnGrid Timelines'!$E$216","v":-7652},null,null,4,{"$f":"'OnGrid Timelines'!$H$155+'OnGrid Timelines'!$H$156","v":1702},{"$f":"'OnGrid Timelines'!$H$154","v":11178}]
[null,null,{"$f":"$C$41+1","v":2},{"$f":"$D$41*(1+InflElect)","v":29.703004244733535},{"$f":"'OnGrid Timelines'!$F$121","v":5242},{"$f":"'OnGrid Timelines'!$F$215","v":7441},{"$f":"'OnGrid Timelines'!$F$214","v":33617},{"$f":"'OnGrid Timelines'!$F$216","v":33406},null,null,5,{"$f":"'OnGrid Timelines'!$I$155+'OnGrid Timelines'!$I$156","v":1702},{"$f":"'OnGrid Timelines'!$I$154","v":11178}]
[null,null,{"$f":"$C$42+1","v":3},{"$f":"$D$42*(1+InflElect)","v":30.000034287180871},{"$f":"'OnGrid Timelines'!$G$121","v":5426},{"$f":"'OnGrid Timelines'!$G$215","v":7498},{"$f":"'OnGrid Timelines'!$G$214","v":21008},{"$f":"'OnGrid Timelines'!$G$216","v":61912},null,null,6,{"$f":"'OnGrid Timelines'!$J$155+'OnGrid Timelines'!$J$156","v":858},{"$f":"'OnGrid Timelines'!$J$154","v":5638}]
[null,null,{"$f":"$C$43+1","v":4},{"$f":"$D$43*(1+InflElect)","v":30.300034630052679},{"$f":"'OnGrid Timelines'!$H$121","v":5616},{"$f":"'OnGrid Timelines'!$H$215","v":7554},{"$f":"'OnGrid Timelines'!$H$214","v":12387},{"$f":"'OnGrid Timelines'!$H$216","v":81853},null,null,7,{"$f":"'OnGrid Timelines'!$K$155+'OnGrid Timelines'!$K$156","v":0},{"$f":"'OnGrid Timelines'!$K$154","v":0}]
[null,null,{"$f":"$C$44+1","v":5},{"$f":"$D$44*(1+InflElect)","v":30.603034976353207},{"$f":"'OnGrid Timelines'!$I$121","v":5812},{"$f":"'OnGrid Timelines'!$I$215","v":7614},{"$f":"'OnGrid Timelines'!$I$214","v":12390},{"$f":"'OnGrid Timelines'!$I$216","v":101857},null,null,8,{"$f":"'OnGrid Timelines'!$L$155+'OnGrid Timelines'!$L$156","v":0},{"$f":"'OnGrid Timelines'!$L$154","v":0}]
[null,null,{"$f":"$C$45+1","v":6},{"$f":"$D$45*(1+InflElect)","v":30.909065326116739},{"$f":"'OnGrid Timelines'!$J$121","v":6016},{"$f":"'OnGrid Timelines'!$J$215","v":4937},{"$f":"'OnGrid Timelines'!$J$214","v":6008},{"$f":"'OnGrid Timelines'!$J$216","v":112802},null,null,9,{"$f":"'OnGrid Timelines'!$M$155+'OnGrid Timelines'!$M$156","v":0},{"$f":"'OnGrid Timelines'!$M$154","v":0}]
[null,null,{"$f":"$C$46+1","v":7},{"$f":"$D$46*(1+InflElect)","v":31.218155979377908},{"$f":"'OnGrid Timelines'!$K$121","v":6226},{"$f":"'OnGrid Timelines'!$K$215","v":5026},{"$f":"'OnGrid Timelines'!$K$214","v":-486},{"$f":"'OnGrid Timelines'!$K$216","v":117342},null,null,10,{"$f":"'OnGrid Timelines'!$N$155+'OnGrid Timelines'!$N$156","v":0},{"$f":"'OnGrid Timelines'!$N$154","v":0}]
[null,null,{"$f":"$C$47+1","v":8},{"$f":"$D$47*(1+InflElect)","v":31.530337539171686},{"$f":"'OnGrid Timelines'!$L$121","v":6444},{"$f":"'OnGrid Timelines'!$L$215","v":5121},{"$f":"'OnGrid Timelines'!$L$214","v":-483},{"$f":"'OnGrid Timelines'!$L$216","v":121980},null,null,11,{"$f":"'OnGrid Timelines'!$O$155+'OnGrid Timelines'!$O$156","v":0},{"$f":"'OnGrid Timelines'!$O$154","v":0}]
[null,null,{"$f":"$C$48+1","v":9},{"$f":"$D$48*(1+InflElect)","v":31.845640914563404},{"$f":"'OnGrid Timelines'!$M$121","v":6670},{"$f":"'OnGrid Timelines'!$M$215","v":5216},{"$f":"'OnGrid Timelines'!$M$214","v":-481},{"$f":"'OnGrid Timelines'!$M$216","v":126715},null,null,12,{"$f":"'OnGrid Timelines'!$P$155+'OnGrid Timelines'!$P$156","v":0},{"$f":"'OnGrid Timelines'!$P$154","v":0}]
[null,null,{"$f":"$C$49+1","v":10},{"$f":"$D$49*(1+InflElect)","v":32.164097323709036},{"$f":"'OnGrid Timelines'!$N$121","v":6903},{"$f":"'OnGrid Timelines'!$N$215","v":5313},{"$f":"'OnGrid Timelines'!$N$214","v":-478},{"$f":"'OnGrid Timelines'!$N$216","v":131550},null,null,"TOTALS",{"$f":"'OnGrid Timelines'!$C$155+'OnGrid Timelines'!$C$156","v":14798},{"$f":"'OnGrid Timelines'!$C$154","v":97199}]
[null,null,{"$f":"$C$50+1","v":11},{"$f":"$D$50*(1+InflElect)","v":32.485738296946124},{"$f":"'OnGrid Timelines'!$O$121","v":7145},{"$f":"'OnGrid Timelines'!$O$215","v":5413},{"$f":"'OnGrid Timelines'!$O$214","v":-476},{"$f":"'OnGrid Timelines'!$O$216","v":136487}]
[null,null,{"$f":"$C$51+1","v":12},{"$f":"$D$51*(1+InflElect)","v":32.810595679915586},{"$f":"'OnGrid Timelines'!$P$121","v":7395},{"$f":"'OnGrid Timelines'!$P$215","v":5516},{"$f":"'OnGrid Timelines'!$P$214","v":-474},{"$f":"'OnGrid Timelines'!$P$216","v":141529},null,null,"Results"]
[null,null,{"$f":"$C$52+1","v":13},{"$f":"$D$52*(1+InflElect)","v":33.138701636714742},{"$f":"'OnGrid Timelines'!$Q$121","v":7654},{"$f":"'OnGrid Timelines'!$Q$215","v":6029},{"$f":"'OnGrid Timelines'!$Q$214","v":-613},{"$f":"'OnGrid Timelines'!$Q$216","v":146945},null,null,{"$f":"\"Old \"&IF(AdjLifestylePct=0,\"\",\"Adjusted \")&\"Monthly Electric Bill\"","v":"Old Adjusted Monthly Electric Bill"},null,{"$f":"BillwLifenoSolar","v":415.58473141919882}]
[null,null,{"$f":"$C$53+1","v":14},{"$f":"$D$53*(1+InflElect)","v":33.470088653081888},{"$f":"'OnGrid Timelines'!$R$121","v":7922},{"$f":"'OnGrid Timelines'!$R$215","v":6134},{"$f":"'OnGrid Timelines'!$R$214","v":-610},{"$f":"'OnGrid Timelines'!$R$216","v":152469},null,null,"Estimated New Electric Bill",null,{"$f":"BillWithSolar","v":62.909649468839838}]
[null,null,{"$f":"$C$54+1","v":15},{"$f":"$D$54*(1+InflElect)","v":33.804789539612706},{"$f":"'OnGrid Timelines'!$S$121","v":8199},{"$f":"'OnGrid Timelines'!$S$215","v":7427},{"$f":"'OnGrid Timelines'!$S$214","v":-607},{"$f":"'OnGrid Timelines'!$S$216","v":159289},null,null,"% Bill Offset",null,{"$f":"1-(M54/M53)","v":0.84862377100812425}]
[null,null,{"$f":"$C$55+1","v":16},{"$f":"$D$55*(1+InflElect)","v":34.142837435008836},{"$f":"'OnGrid Timelines'!$T$121","v":8486},{"$f":"'OnGrid Timelines'!$T$215","v":6351},{"$f":"'OnGrid Timelines'!$T$214","v":-604},{"$f":"'OnGrid Timelines'!$T$216","v":165036}]
[null,null,{"$f":"$C$56+1","v":17},{"$f":"$D$56*(1+InflElect)","v":34.484265809358924},{"$f":"'OnGrid Timelines'!$U$121","v":8783},{"$f":"'OnGrid Timelines'!$U$215","v":6464},{"$f":"'OnGrid Timelines'!$U$214","v":-601},{"$f":"'OnGrid Timelines'!$U$216","v":170899},null,null,{"$f":"\"$\"&FIXED(NPV,0)&\" Net Present Value with \"&DiscountRate*100&\"% Discount Rate\"","v":"$29,426 Net Present Value with 3% Discount Rate"}]
[null,null,{"$f":"$C$57+1","v":18},{"$f":"$D$57*(1+InflElect)","v":34.829108467452514},{"$f":"'OnGrid Timelines'!$V$121","v":9090},{"$f":"'OnGrid Timelines'!$V$215","v":4857},{"$f":"'OnGrid Timelines'!$V$214","v":0},{"$f":"'OnGrid Timelines'!$V$216","v":175756},null,null,{"$f":"\"The IRR over 25 years is \"&FIXED(IRR*100,1)&\"%\"","v":"The IRR over 25 years is 9.2%"}]
[null,null,{"$f":"$C$58+1","v":19},{"$f":"$D$58*(1+InflElect)","v":35.177399552127042},{"$f":"'OnGrid Timelines'!$W$121","v":9408},{"$f":"'OnGrid Timelines'!$W$215","v":4983},{"$f":"'OnGrid Timelines'!$W$214","v":0},{"$f":"'OnGrid Timelines'!$W$216","v":180739},null,null,{"$f":"\"Over 25 years it will provide total savings of: $\"&FIXED(CumNetSavings25Yrs,0)&\"\"","v":"Over 25 years it will provide total savings of: $69,294"}]
[null,null,{"$f":"$C$59+1","v":20},{"$f":"$D$59*(1+InflElect)","v":35.529173547648313},{"$f":"'OnGrid Timelines'!$X$121","v":9738},{"$f":"'OnGrid Timelines'!$X$215","v":5113},{"$f":"'OnGrid Timelines'!$X$214","v":0},{"$f":"'OnGrid Timelines'!$X$216","v":185852},null,null,"including bill savings, sRECs, maintenance, & inverter replacement (net after-tax values)"]
[null,null,{"$f":"$C$60+1","v":21},{"$f":"$D$60*(1+InflElect)","v":35.884465283124797},{"$f":"'OnGrid Timelines'!$Y$121","v":10078},{"$f":"'OnGrid Timelines'!$Y$215","v":5244},{"$f":"'OnGrid Timelines'!$Y$214","v":0},{"$f":"'OnGrid Timelines'!$Y$216","v":191096},null,null,{"$f":"\"It will pay for itself in \"&FIXED(YearsToCashPayback,0)&\" years\"","v":"It will pay for itself in 7 years"}]
[null,null,{"$f":"$C$61+1","v":22},{"$f":"$D$61*(1+InflElect)","v":36.243309935956049},{"$f":"'OnGrid Timelines'!$Z$121","v":10431},{"$f":"'OnGrid Timelines'!$Z$215","v":5375},{"$f":"'OnGrid Timelines'!$Z$214","v":0},{"$f":"'OnGrid Timelines'!$Z$216","v":196471},null,null,{"$f":"\"With a Cap Rate of \"&CapRate*100&\"%, the building's value will increase by: $\"&FIXED(ResaleValue1stYr,0)","v":"With a Cap Rate of 6%, the building's value will increase by: $67,484"}]
[null,null,{"$f":"$C$62+1","v":23},{"$f":"$D$62*(1+InflElect)","v":36.605743035315612},{"$f":"'OnGrid Timelines'!$AA$121","v":10796},{"$f":"'OnGrid Timelines'!$AA$215","v":5513},{"$f":"'OnGrid Timelines'!$AA$214","v":0},{"$f":"'OnGrid Timelines'!$AA$216","v":201984}]
[null,null,{"$f":"$C$63+1","v":24},{"$f":"$D$63*(1+InflElect)","v":36.971800465668771},{"$f":"'OnGrid Timelines'!$AB$121","v":11174},{"$f":"'OnGrid Timelines'!$AB$215","v":5652},{"$f":"'OnGrid Timelines'!$AB$214","v":0},{"$f":"'OnGrid Timelines'!$AB$216","v":207636},null,null,"Carbon Dioxide and Environmental Benefits"]
[null,null,{"$f":"$C$64+1","v":25},{"$f":"$D$64*(1+InflElect)","v":37.341518470325461},{"$f":"'OnGrid Timelines'!$AC$121","v":11565},{"$f":"'OnGrid Timelines'!$AC$215","v":5792},{"$f":"'OnGrid Timelines'!$AC$214","v":0},{"$f":"'OnGrid Timelines'!$AC$216","v":213428},null,null,"Based on estimated production, this system will reduce emissions by:"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EnvBenCO2_25yrs/2000,0)&\" tons of CO2 over 25 years\"","v":"213 tons of CO2 over 25 years"}]
[null,null,null,null,null,null,null,null,null,null,"It's the environmental equivalent of:"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)&\" miles not driven\"","v":"692,477 miles not driven"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees planted\"","v":"or 3.6 acres of trees planted"}]
[]
[null,null,null,null,"Incentives and energy savings depend upon several factors that may not be represented in this analysis."]
[null,null,null,null,"A trusted tax professional should verify the figures provided."]
[null,null,null,null,{"$f":"VendName&\" provides assistance with applications for incentives and rebates.\"","v":"Acme Solar provides assistance with applications for incentives and rebates."}]
[null,null,null,null,{"$f":"VendName&\" does not take responsibility for any future changes in tax law or other incentives.\"","v":"Acme Solar does not take responsibility for any future changes in tax law or other incentives."}]
[null,null,{"$f":"ToolVersionText","v":"OnGrid Tool v4"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ShortResPg01: Short Residential Proposal (1-2 Pager - 2nd page is shared w/ Short Commercial above)"]
[]
[]
[null,"S1.2 Residential",null,null,null,null,null,null," Solar Electric Investment, Incentive and Energy Savings Analysis"]
[null,null,"Proposal for:"]
[null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[null,null,"Site Location:",null,null,null,null,{"$f":"\"Utility:   \"&IF(LEFT(Utility,4)<>\"user\",Utility,UtilityUserDefined)","v":"Utility:   PG&E"}]
[null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,null,{"$f":"\"Current Rate Schedule:   \"&IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateDescription,RateDescription)","v":"Current Rate Schedule:   A10 TOU Non-FTA (S)-P H -- Commercial TOU Demand"}]
[null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Solar Rate Schedule:   \"&IF(LEFT(TariffEnding,4)<>\"user\",TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateEndDescription,RateEndDescription))","v":"New Solar Rate Schedule:   A6-P H -- Commercial TOU"}]
[null,null,null,null,null,null,null,{"$f":"\"Historical Usage\"&IF(AdjLifestylePct=0,\": \",\" with Estimated Lifestyle/Cccupancy Changes: \")&FIXED(UseAdjAnnualTotal,0)&\" kWh/yr\"","v":"Historical Usage with Estimated Lifestyle/Cccupancy Changes: 17,850 kWh/yr"}]
[null,null,"System Information",null,null,null,null,null,null,null,"Cost Information"]
[null,null,"Proposed System Size",null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW DC (STC)\"","v":"10.4 kW DC (STC)"},null,null,"Proposed System Cost per rated Watt",null,{"$f":"\"$\"&FIXED(CostGrossPerW,2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per DC (STC) Watt\"))","v":"$11.73 per CEC AC Watt"}]
[null,null,"System's CEC Rating ",null,null,null,null,{"$f":"FIXED(SysSizeCEC,IF(SysSizeSTC>100,0,1))&\" kW AC (CEC)\"","v":"9.1 kW AC (CEC)"},null,null,"Estimated Federal Tax Bracket",null,{"$f":"TaxRateFed","v":0.35}]
[null,null,{"$f":"(SysModCnt+SysModCnt2)&\" \"&IF(SysModule<>SysModule2,\"Solar PV Modules\",SysModule&\" modules\")&\" and \"&(SysInvCnt+SysInvCnt2)&\" \"&IF(SysInverter<>SysInverter2,\"Inverters\",SysInverter&\" inverters\")","v":"48 Solar PV Modules and 3 Inverters"},null,null,null,null,null,null,null,"Current Utility Rate are as high as",null,{"$f":"RateStartMax","v":29.408915093795578}]
[null,null,"Location's Avg Sun Hours",null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)&\" Sun Hours\"","v":"5.9 Sun Hours"},null,null,"Current Utility Rate Average",null,{"$f":"RateStartAvg","v":29.408915093795578}]
[null,null,"Estimated Annual Production",null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"},null,null,"Estimated First Year Utility Savings",null,{"$f":"\"$\"&FIXED(Savings1stYr,0)&\" per year\"","v":"$4,232 per year"}]
[]
[null,"cost gross",{"$f":"\"Gross System Cost with Sales Tax\"&IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",\" and \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",\" and Discount\"))","v":"Gross System Cost with Sales Tax and 3.0% Discount"},null,null,null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[null,"Rebates, non-Fed Grants",{"$f":"IF(ABS(SysRebate)>1,\"Rebate\",\"\")  &  IF(AND(ABS(SysRebate)>1,ABS(SysGrant)>1),\" & \",\"\")     &      IF(ABS(SysGrant)>1,\"Non-Federal Grants\",\"\")","v":"Rebate & Non-Federal Grants"},null,null,null,null,null,null,null,{"$f":"IF(IncentRebatePerW=0,\"\",\"Rebate: $\"&FIXED(-SysRebate/IF(IncentRebateRatingType=\"STC DC\",SysSizeSTC*1000,IF(IncentRebateRatingType=\"PTC\",SysSizePTC*1000,SysSizeCEC*1000)),2) &\" per \"&IF(IncentRebateRatingType=\"STC DC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC DC\",\"CEC AC\"))&\" Watt\")","v":"Rebate: $0.80 per CEC AC Watt"},null,{"$f":"SysRebate+SysGrant","v":-9216.7237025840004}]
[null,"Fed tax on Rebate or Grant",{"$f":"IF(M106=0,\"\",\"Federal Tax on Rebate or Non-Federal Grants\")","v":"Federal Tax on Rebate or Non-Federal Grants"},null,null,null,null,null,null,null,null,null,{"$f":"TaxFedOnRebateGrant","v":3225.8532959044005}]
[null,"Fees",{"$f":"IF(M107=0,\"\",\"Estimated Fees NOT included in system contract price\")","v":"Estimated Fees NOT included in system contract price"},null,null,null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600}]
[null,"State Tax Credit + TaxFedOnStateTaxCredit",{"$f":"IF(M108=0,\"\",\"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit\")","v":"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit"},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250}]
[null,"Local Tax Credit + Fed Tax on Local Tax Credit",{"$f":"IF(M109=0,\"\",FIXED(IncentLocalTaxCredit*100,1)&\"% Local Tax Credit, Net Benefit after Federal Tax effects \")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditLocal+ TaxFedOnLocalTaxCredit","v":0}]
[null,"Federal Tax Credit",{"$f":"IF(M110=0,\"\",FIXED(IncentFedTaxCredit*100,0)&\"% Federal Tax Credit (ITC)\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditFed","v":0}]
[null,"Net PBI value",{"$f":"IF(M111=0,\"\",\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"))","v":"PBI Incentive after Federal Tax"},null,null,null,null,null,null,null,null,null,{"$f":"SysPBI+IF(TaxablePBI=\"Yes\",TaxFedOnPBI,1)","v":-16493.114336935672}]
[null,null,"Net System Cost with Tax Benefits & Incentives",null,null,null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[null,null,"Payback / Return on Investment",null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" Years\"","v":"6.6 Years"},null,null,"Results"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"Old \"&IF(AdjLifestylePct=0,\"\",\"Adjusted \")&\"Monthly Electric Bill\"","v":"Old Adjusted Monthly Electric Bill"},null,{"$f":"BillwLifenoSolar","v":415.58473141919882}]
[null,null,"Year","Average Utility Rate ¢/kWh","Utility Savings $/year","Net Utility Savings, sRECs, PBIs, etc, after tax & maintenance","Tax & Rebate Incentives","Cost / Payback Schedule (Cumulative Cash Position)",null,null,"Estimated New Electric Bill",null,{"$f":"BillWithSolar","v":62.909649468839838}]
[null,null,null,null,null,null,null,null,null,null,"% Bill Offset",null,{"$f":"1-(M116/M115)","v":0.84862377100812425}]
[null,null,null,null,null,null,null,null,null,null,"Monthly Cash Flow in 1st Year with Loan",null,{"$f":"\"$\"&FIXED('OnGrid Timelines'!E188,0)&\" per month\"","v":"$584 per month"}]
[null,null,null,null,null,null,null,null,null,null,"Monthly Cash Flow in 5th Year with Loan",null,{"$f":"\"$\"&FIXED('OnGrid Timelines'!I188,0)&\" per month\"","v":"$5 per month"}]
[null,null,null,null,null,null,null,null,null,null,"Monthly Cash Flow in 10th Year with Loan",null,{"$f":"\"$\"&FIXED('OnGrid Timelines'!N188,0)&\" per month\"","v":"$-67 per month"}]
[null,null,0,null,null,null,{"$f":"'OnGrid Timelines'!$D$214","v":9735},{"$f":"'OnGrid Timelines'!$D$216","v":-61566},null,null,{"$f":"\"$\"&FIXED(NPV,0)&\" Net Present Value with \"&DiscountRate*100&\"% Discount Rate\"","v":"$29,426 Net Present Value with 3% Discount Rate"}]
[null,null,1,{"$f":"RateStartAvg","v":29.408915093795578},{"$f":"'OnGrid Timelines'!$E$121","v":5065},{"$f":"'OnGrid Timelines'!$E$215","v":7388},{"$f":"'OnGrid Timelines'!$E$214","v":46526},{"$f":"'OnGrid Timelines'!$E$216","v":-7652},null,null,{"$f":"\"The IRR over 25 years is \"&FIXED(IRR*100,1)&\"%\"","v":"The IRR over 25 years is 9.2%"}]
[null,null,{"$f":"$C$41+1","v":2},{"$f":"$D$41*(1+InflElect)","v":29.703004244733535},{"$f":"'OnGrid Timelines'!$F$121","v":5242},{"$f":"'OnGrid Timelines'!$F$215","v":7441},{"$f":"'OnGrid Timelines'!$F$214","v":33617},{"$f":"'OnGrid Timelines'!$F$216","v":33406},null,null,{"$f":"\"Over 25 years it will provide total savings of: $\"&FIXED(CumNetSavings25Yrs,0)&\"\"","v":"Over 25 years it will provide total savings of: $69,294"}]
[null,null,{"$f":"$C$42+1","v":3},{"$f":"$D$42*(1+InflElect)","v":30.000034287180871},{"$f":"'OnGrid Timelines'!$G$121","v":5426},{"$f":"'OnGrid Timelines'!$G$215","v":7498},{"$f":"'OnGrid Timelines'!$G$214","v":21008},{"$f":"'OnGrid Timelines'!$G$216","v":61912},null,null,"including bill savings, sRECs, maintenance, & inverter replacement (net after-tax values)"]
[null,null,{"$f":"$C$43+1","v":4},{"$f":"$D$43*(1+InflElect)","v":30.300034630052679},{"$f":"'OnGrid Timelines'!$H$121","v":5616},{"$f":"'OnGrid Timelines'!$H$215","v":7554},{"$f":"'OnGrid Timelines'!$H$214","v":12387},{"$f":"'OnGrid Timelines'!$H$216","v":81853},null,null,{"$f":"\"It will pay for itself in \"&FIXED(YearsToCashPayback,0)&\" years\"","v":"It will pay for itself in 7 years"}]
[null,null,{"$f":"$C$44+1","v":5},{"$f":"$D$44*(1+InflElect)","v":30.603034976353207},{"$f":"'OnGrid Timelines'!$I$121","v":5812},{"$f":"'OnGrid Timelines'!$I$215","v":7614},{"$f":"'OnGrid Timelines'!$I$214","v":12390},{"$f":"'OnGrid Timelines'!$I$216","v":101857},null,null,{"$f":"\"This project could increase your home's value by: $\"&FIXED(ResaleValue1stYr,0)","v":"This project could increase your home's value by: $67,484"}]
[null,null,{"$f":"$C$45+1","v":6},{"$f":"$D$45*(1+InflElect)","v":30.909065326116739},{"$f":"'OnGrid Timelines'!$J$121","v":6016},{"$f":"'OnGrid Timelines'!$J$215","v":4937},{"$f":"'OnGrid Timelines'!$J$214","v":6008},{"$f":"'OnGrid Timelines'!$J$216","v":112802},null,null,"Source: The Appraisal Journal, www.ongrid.net/AppraisalJournalPVValue10.98.pdf"]
[null,null,{"$f":"$C$46+1","v":7},{"$f":"$D$46*(1+InflElect)","v":31.218155979377908},{"$f":"'OnGrid Timelines'!$K$121","v":6226},{"$f":"'OnGrid Timelines'!$K$215","v":5026},{"$f":"'OnGrid Timelines'!$K$214","v":-486},{"$f":"'OnGrid Timelines'!$K$216","v":117342}]
[null,null,{"$f":"$C$47+1","v":8},{"$f":"$D$47*(1+InflElect)","v":31.530337539171686},{"$f":"'OnGrid Timelines'!$L$121","v":6444},{"$f":"'OnGrid Timelines'!$L$215","v":5121},{"$f":"'OnGrid Timelines'!$L$214","v":-483},{"$f":"'OnGrid Timelines'!$L$216","v":121980}]
[null,null,{"$f":"$C$48+1","v":9},{"$f":"$D$48*(1+InflElect)","v":31.845640914563404},{"$f":"'OnGrid Timelines'!$M$121","v":6670},{"$f":"'OnGrid Timelines'!$M$215","v":5216},{"$f":"'OnGrid Timelines'!$M$214","v":-481},{"$f":"'OnGrid Timelines'!$M$216","v":126715}]
[null,null,{"$f":"$C$49+1","v":10},{"$f":"$D$49*(1+InflElect)","v":32.164097323709036},{"$f":"'OnGrid Timelines'!$N$121","v":6903},{"$f":"'OnGrid Timelines'!$N$215","v":5313},{"$f":"'OnGrid Timelines'!$N$214","v":-478},{"$f":"'OnGrid Timelines'!$N$216","v":131550}]
[null,null,{"$f":"$C$50+1","v":11},{"$f":"$D$50*(1+InflElect)","v":32.485738296946124},{"$f":"'OnGrid Timelines'!$O$121","v":7145},{"$f":"'OnGrid Timelines'!$O$215","v":5413},{"$f":"'OnGrid Timelines'!$O$214","v":-476},{"$f":"'OnGrid Timelines'!$O$216","v":136487}]
[null,null,{"$f":"$C$51+1","v":12},{"$f":"$D$51*(1+InflElect)","v":32.810595679915586},{"$f":"'OnGrid Timelines'!$P$121","v":7395},{"$f":"'OnGrid Timelines'!$P$215","v":5516},{"$f":"'OnGrid Timelines'!$P$214","v":-474},{"$f":"'OnGrid Timelines'!$P$216","v":141529}]
[null,null,{"$f":"$C$52+1","v":13},{"$f":"$D$52*(1+InflElect)","v":33.138701636714742},{"$f":"'OnGrid Timelines'!$Q$121","v":7654},{"$f":"'OnGrid Timelines'!$Q$215","v":6029},{"$f":"'OnGrid Timelines'!$Q$214","v":-613},{"$f":"'OnGrid Timelines'!$Q$216","v":146945}]
[null,null,{"$f":"$C$53+1","v":14},{"$f":"$D$53*(1+InflElect)","v":33.470088653081888},{"$f":"'OnGrid Timelines'!$R$121","v":7922},{"$f":"'OnGrid Timelines'!$R$215","v":6134},{"$f":"'OnGrid Timelines'!$R$214","v":-610},{"$f":"'OnGrid Timelines'!$R$216","v":152469}]
[null,null,{"$f":"$C$54+1","v":15},{"$f":"$D$54*(1+InflElect)","v":33.804789539612706},{"$f":"'OnGrid Timelines'!$S$121","v":8199},{"$f":"'OnGrid Timelines'!$S$215","v":7427},{"$f":"'OnGrid Timelines'!$S$214","v":-607},{"$f":"'OnGrid Timelines'!$S$216","v":159289}]
[null,null,{"$f":"$C$55+1","v":16},{"$f":"$D$55*(1+InflElect)","v":34.142837435008836},{"$f":"'OnGrid Timelines'!$T$121","v":8486},{"$f":"'OnGrid Timelines'!$T$215","v":6351},{"$f":"'OnGrid Timelines'!$T$214","v":-604},{"$f":"'OnGrid Timelines'!$T$216","v":165036}]
[null,null,{"$f":"$C$56+1","v":17},{"$f":"$D$56*(1+InflElect)","v":34.484265809358924},{"$f":"'OnGrid Timelines'!$U$121","v":8783},{"$f":"'OnGrid Timelines'!$U$215","v":6464},{"$f":"'OnGrid Timelines'!$U$214","v":-601},{"$f":"'OnGrid Timelines'!$U$216","v":170899}]
[null,null,{"$f":"$C$57+1","v":18},{"$f":"$D$57*(1+InflElect)","v":34.829108467452514},{"$f":"'OnGrid Timelines'!$V$121","v":9090},{"$f":"'OnGrid Timelines'!$V$215","v":4857},{"$f":"'OnGrid Timelines'!$V$214","v":0},{"$f":"'OnGrid Timelines'!$V$216","v":175756}]
[null,null,{"$f":"$C$58+1","v":19},{"$f":"$D$58*(1+InflElect)","v":35.177399552127042},{"$f":"'OnGrid Timelines'!$W$121","v":9408},{"$f":"'OnGrid Timelines'!$W$215","v":4983},{"$f":"'OnGrid Timelines'!$W$214","v":0},{"$f":"'OnGrid Timelines'!$W$216","v":180739}]
[null,null,{"$f":"$C$59+1","v":20},{"$f":"$D$59*(1+InflElect)","v":35.529173547648313},{"$f":"'OnGrid Timelines'!$X$121","v":9738},{"$f":"'OnGrid Timelines'!$X$215","v":5113},{"$f":"'OnGrid Timelines'!$X$214","v":0},{"$f":"'OnGrid Timelines'!$X$216","v":185852}]
[null,null,{"$f":"$C$60+1","v":21},{"$f":"$D$60*(1+InflElect)","v":35.884465283124797},{"$f":"'OnGrid Timelines'!$Y$121","v":10078},{"$f":"'OnGrid Timelines'!$Y$215","v":5244},{"$f":"'OnGrid Timelines'!$Y$214","v":0},{"$f":"'OnGrid Timelines'!$Y$216","v":191096}]
[null,null,{"$f":"$C$61+1","v":22},{"$f":"$D$61*(1+InflElect)","v":36.243309935956049},{"$f":"'OnGrid Timelines'!$Z$121","v":10431},{"$f":"'OnGrid Timelines'!$Z$215","v":5375},{"$f":"'OnGrid Timelines'!$Z$214","v":0},{"$f":"'OnGrid Timelines'!$Z$216","v":196471}]
[null,null,{"$f":"$C$62+1","v":23},{"$f":"$D$62*(1+InflElect)","v":36.605743035315612},{"$f":"'OnGrid Timelines'!$AA$121","v":10796},{"$f":"'OnGrid Timelines'!$AA$215","v":5513},{"$f":"'OnGrid Timelines'!$AA$214","v":0},{"$f":"'OnGrid Timelines'!$AA$216","v":201984}]
[null,null,{"$f":"$C$63+1","v":24},{"$f":"$D$63*(1+InflElect)","v":36.971800465668771},{"$f":"'OnGrid Timelines'!$AB$121","v":11174},{"$f":"'OnGrid Timelines'!$AB$215","v":5652},{"$f":"'OnGrid Timelines'!$AB$214","v":0},{"$f":"'OnGrid Timelines'!$AB$216","v":207636}]
[null,null,{"$f":"$C$64+1","v":25},{"$f":"$D$64*(1+InflElect)","v":37.341518470325461},{"$f":"'OnGrid Timelines'!$AC$121","v":11565},{"$f":"'OnGrid Timelines'!$AC$215","v":5792},{"$f":"'OnGrid Timelines'!$AC$214","v":0},{"$f":"'OnGrid Timelines'!$AC$216","v":213428}]
[]
[null,null,"Carbon Dioxide and Environmental Benefits"]
[null,null,"Based on estimated production, this system will reduce emissions by:"]
[null,null,null,{"$f":"ROUND(EnvBenCO2_25yrs/2000,0)&\" tons of CO2 over 25 years\"","v":"213 tons of CO2 over 25 years"}]
[null,null,"It's the environmental equivalent of:"]
[null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)&\" miles not driven\"","v":"692,477 miles not driven"}]
[null,null,null,{"$f":"\"or \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees planted\"","v":"or 3.6 acres of trees planted"}]
[null,null,null,null,null,"Incentives and energy savings depend upon several factors that may not be represented in this analysis."]
[null,null,null,null,null,"A trusted tax professional should verify the figures provided."]
[null,null,null,null,null,{"$f":"VendName&\" provides assistance with applications for incentives and rebates.\"","v":"Acme Solar provides assistance with applications for incentives and rebates."}]
[null,null,null,null,null,{"$f":"VendName&\" does not take responsibility for any future changes in tax law or other incentives.\"","v":"Acme Solar does not take responsibility for any future changes in tax law or other incentives."}]
[null,"x"]
[]
[]
[]
[]
[]
[null,null,"ShortCommResGraphics: Short 2nd page for Res/Comm Proposal (1-2 Pager)"]
[]
[null,"S1.3 Graphics"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"     Cash Flow Over Time:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ToolVersionText","v":"OnGrid Tool v4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S2.1 Residential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S2.1 Commercial",null,null,null,null,null,null," Solar Electric Investment, Incentive and Energy Savings Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null," Solar Electric Investment, Incentive and Energy Savings Analysis"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Location:",null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"},null,null,null,null,null,null,null,null,null,"Site Location:",null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"},null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System",null,null,null,null,null,null,null,null,null,null,null,null,null,"System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SysModCnt+SysModCnt2)&\" \"&IF(SysModule<>SysModule2,\"Solar PV Modules\",SysModule&\" modules\")","v":"48 Solar PV Modules"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SysModCnt+SysModCnt2)&\" \"&IF(SysModule<>SysModule2,\"Solar PV Modules\",SysModule&\" modules\")","v":"48 Solar PV Modules"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SysInvCnt+SysInvCnt2)&\" \"&IF(SysInverter<>SysInverter2,\"Inverters\",SysInverter&\" inverters\")","v":"3 Inverters"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SysInvCnt+SysInvCnt2)&\" \"&IF(SysInverter<>SysInverter2,\"Inverters\",SysInverter&\" inverters\")","v":"3 Inverters"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed System DC Size",null,null,null,null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"},null,null,null,null,null,"Proposed System DC Size",null,null,null,null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System's CEC AC Rating\",\"\")","v":"System's CEC AC Rating"},null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"9.1 kW CEC AC"},null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System's CEC AC Rating\",\"\")","v":"System's CEC AC Rating"},null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"9.1 kW CEC AC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location's Average Equivalent Noontime Sun Hours",null,null,null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)&\" Sun Hours\"","v":"5.9 Sun Hours"},null,null,null,null,null,"Location's Average Equivalent Noontime Sun Hours",null,null,null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)&\" Sun Hours\"","v":"5.9 Sun Hours"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Annual Energy Production",null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"},null,null,null,null,null,"Estimated Annual Energy Production",null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility & Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility & Tariff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Utility:   \"","v":"Utility:   "},null,null,null,null,null,null,null,{"$f":"IF(LEFT(Utility,4)<>\"user\",Utility,UtilityUserDefined)","v":"PG&E"},null,null,null,null,null,{"$f":"\"Utility:   \"","v":"Utility:   "},null,null,null,null,null,null,null,{"$f":"IF(LEFT(Utility,4)<>\"user\",Utility,UtilityUserDefined)","v":"PG&E"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Rate Schedule:   \"","v":"Current Rate Schedule:   "},null,null,null,null,null,null,null,{"$f":"IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateDescription,RateDescription)","v":"A10 TOU Non-FTA (S)-P H -- Commercial TOU Demand"},null,null,null,null,null,{"$f":"\"Current Rate Schedule:   \"","v":"Current Rate Schedule:   "},null,null,null,null,null,null,null,{"$f":"IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateDescription,RateDescription)","v":"A10 TOU Non-FTA (S)-P H -- Commercial TOU Demand"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Solar Rate Schedule:   \")","v":"New Solar Rate Schedule:   "},null,null,null,null,null,null,null,{"$f":"IF(LEFT(TariffEnding,4)<>\"user\",TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateEndDescription,RateEndDescription)","v":"A6-P H -- Commercial TOU"},null,null,null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Solar Rate Schedule:   \")","v":"New Solar Rate Schedule:   "},null,null,null,null,null,null,null,{"$f":"IF(LEFT(TariffEnding,4)<>\"user\",TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateEndDescription,RateEndDescription)","v":"A6-P H -- Commercial TOU"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Historical Usage\"&IF(AdjLifestylePct=0,\": \",\" with Estimated Lifestyle/Cccupancy Changes: \")","v":"Historical Usage with Estimated Lifestyle/Cccupancy Changes: "},null,null,null,null,null,null,null,{"$f":"FIXED(UseAdjAnnualTotal,0)&\" kWh/yr\"","v":"17,850 kWh/yr"},null,null,null,null,null,{"$f":"\"Historical Usage\"&IF(AdjLifestylePct=0,\": \",\" with Estimated Lifestyle/Cccupancy Changes: \")","v":"Historical Usage with Estimated Lifestyle/Cccupancy Changes: "},null,null,null,null,null,null,null,{"$f":"FIXED(UseAdjAnnualTotal,0)&\" kWh/yr\"","v":"17,850 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Utility Rate are as high as",null,null,null,null,null,null,null,{"$f":"RateStartMax","v":29.408915093795578},null,null,null,null,null,"Current Utility Rate are as high as",null,null,null,null,null,null,null,{"$f":"RateStartMax","v":29.408915093795578}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RateStartMax=RateStartAvg,\"\",\"Current Utility Rate Average\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(RateStartMax=RateStartAvg,\"\",RateStartAvg)","v":""},null,null,null,null,null,{"$f":"IF(RateStartMax=RateStartAvg,\"\",\"Current Utility Rate Average\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(RateStartMax=RateStartAvg,\"\",RateStartAvg)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated First Year Utility Savings",null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)&\" per year\"","v":"$4,232 per year"},null,null,null,null,null,"Estimated First Year Utility Savings",null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)&\" per year\"","v":"$4,232 per year"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost & Incentives",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost & Incentives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost gross",null,null,{"$f":"\"Gross System Cost with Sales Tax\"&IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",\" and \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",\" and Discount\"))&\" ($\"&FIXED(CostGrossPerW,2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per DC (STC) Watt\"))&\")\"","v":"Gross System Cost with Sales Tax and 3.0% Discount ($11.73 per CEC AC Watt)"},null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801},null,null,null,null,null,{"$f":"\"Gross System Cost with Sales Tax\"&IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",\" and \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",\" and Discount\"))&\" ($\"&FIXED(CostGrossPerW,2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per DC (STC) Watt\"))&\")\"","v":"Gross System Cost with Sales Tax and 3.0% Discount ($11.73 per CEC AC Watt)"},null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebates, non-Fed Grants",null,null,{"$f":"IF(ABS(SysRebate)>1,\"Rebate\",\"\")  &  IF(AND(ABS(SysRebate)>1,ABS(SysGrant)>1),\" & \",\"\")     &      IF(ABS(SysGrant)>1,\"Non-Federal Grants\",\"\")&\"          \"&IF(IncentRebatePerW=0,\"\",\"(Rebate: $\"&FIXED(-SysRebate/IF(IncentRebateRatingType=\"STC DC\",SysSizeSTC*1000,IF(IncentRebateRatingType=\"PTC\",SysSizePTC*1000,SysSizeCEC*1000)),2) &\" per \"&IF(IncentRebateRatingType=\"STC DC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC DC\",\"CEC AC\"))&\" Watt)\")&\"\"","v":"Rebate & Non-Federal Grants          (Rebate: $0.80 per CEC AC Watt)"},null,null,null,null,null,null,null,{"$f":"SysRebate+SysGrant","v":-9216.7237025840004},null,null,null,null,null,{"$f":"IF(ABS(SysRebate)>1,\"Rebate\",\"\")  &  IF(AND(ABS(SysRebate)>1,ABS(SysGrant)>1),\" & \",\"\")     &      IF(ABS(SysGrant)>1,\"Non-Federal Grants\",\"\")&\"          \"&IF(IncentRebatePerW=0,\"\",\"(Rebate: $\"&FIXED(-SysRebate/IF(IncentRebateRatingType=\"STC DC\",SysSizeSTC*1000,IF(IncentRebateRatingType=\"PTC\",SysSizePTC*1000,SysSizeCEC*1000)),2) &\" per \"&IF(IncentRebateRatingType=\"STC DC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC DC\",\"CEC AC\"))&\" Watt)\")&\"\"","v":"Rebate & Non-Federal Grants          (Rebate: $0.80 per CEC AC Watt)"},null,null,null,null,null,null,null,{"$f":"SysRebate+SysGrant","v":-9216.7237025840004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fed tax on Rebate or Grant",null,null,{"$f":"IF(AA277=0,\"\",\"Federal Tax on Rebate or Non-Federal Grants\")","v":"Federal Tax on Rebate or Non-Federal Grants"},null,null,null,null,null,null,null,{"$f":"TaxFedOnRebateGrant","v":3225.8532959044005},null,null,null,null,null,{"$f":"IF(AO277=0,\"\",\"Federal Tax on Rebate or Non-Federal Grants\")","v":"Federal Tax on Rebate or Non-Federal Grants"},null,null,null,null,null,null,null,{"$f":"TaxFedOnRebateGrant","v":3225.8532959044005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees",null,null,{"$f":"IF(AA278=0,\"\",\"Estimated Fees NOT included in system contract price\")","v":"Estimated Fees NOT included in system contract price"},null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600},null,null,null,null,null,{"$f":"IF(AO278=0,\"\",\"Estimated Fees NOT included in system contract price\")","v":"Estimated Fees NOT included in system contract price"},null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Tax Credit + TaxFedOnStateTaxCredit",null,null,{"$f":"IF(AA279=0,\"\",\"State Tax Credit Benefit after Federal Tax Effects\")","v":"State Tax Credit Benefit after Federal Tax Effects"},null,null,null,null,null,null,null,{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250},null,null,null,null,null,{"$f":"IF(AO279=0,\"\",\"State Tax Credit Benefit after Federal Tax Effects\")","v":"State Tax Credit Benefit after Federal Tax Effects"},null,null,null,null,null,null,null,{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Tax Credit + Fed Tax on Local Tax Credit",null,null,{"$f":"IF(AA280=0,\"\",FIXED(IncentLocalTaxCredit*100,1)&\"% Local Tax Credit, Net Benefit after Federal Tax effects \")","v":""},null,null,null,null,null,null,null,{"$f":"TaxCreditLocal+ TaxFedOnLocalTaxCredit","v":0},null,null,null,null,null,{"$f":"IF(AO280=0,\"\",FIXED(IncentLocalTaxCredit*100,1)&\"% Local Tax Credit, Net Benefit after Federal Tax effects \")","v":""},null,null,null,null,null,null,null,{"$f":"TaxCreditLocal+ TaxFedOnLocalTaxCredit","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Tax Credit or Treasury Grant",null,null,{"$f":"IF(AA281=0,\"\",FIXED(IncentFedTaxCredit*100,0)&\"% Federal Tax Credit (ITC) or Treasury Grant\")","v":"30% Federal Tax Credit (ITC) or Treasury Grant"},null,null,null,null,null,null,null,{"$f":"TaxCreditFed+TreasuryGrantFed","v":-32091.790640006402},null,null,null,null,null,{"$f":"IF(AO281=0,\"\",FIXED(IncentFedTaxCredit*100,0)&\"% Federal Tax Credit (ITC)\")","v":""},null,null,null,null,null,null,null,{"$f":"TaxCreditFed","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"IF(AA282=0,\"\",\"Depreciation: Federal & Net State (total value, non-discounted)\")","v":"Depreciation: Federal & Net State (total value, non-discounted)"},null,null,null,null,null,null,null,{"$f":"DeprFedStateNetSumTotal","v":-37441.413741305092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net PBI value",null,null,{"$f":"IF(AA283=0,\"\",\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"))","v":"PBI Incentive after Federal Tax"},null,null,null,null,null,null,null,{"$f":"SysPBI-TaxFedOnPBI","v":-34254.929776712546},null,null,null,null,null,{"$f":"IF(AO283=0,\"\",\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"))","v":"PBI Incentive after Federal Tax"},null,null,null,null,null,null,null,{"$f":"SysPBI-TaxFedOnPBI","v":-34254.929776712546}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net System Cost with Tax Benefits & Incentives",null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},null,null,null,null,null,"Net System Cost with Tax Benefits & Incentives",null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fed Depreciation Basis (Fed ITC/Grant Basis minus 1/2 Fed ITC):   $\"&FIXED(IncentFedDepBasis,0)","v":"Fed Depreciation Basis (Fed ITC/Grant Basis minus 1/2 Fed ITC):   $90,927"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Federal Tax Bracket:  \"&FIXED(TaxRateFed*100,0)&\"%\"","v":"Estimated Federal Tax Bracket:  35%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"State Net Depreciation Value",null,null,null,null,"Federal Depreciation Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"'OnGrid Timelines'!$E$155+'OnGrid Timelines'!$E$156","v":2959},null,null,null,null,{"$f":"'OnGrid Timelines'!$E$154","v":19440}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T291+1","v":2},null,{"$f":"'OnGrid Timelines'!$F$155+'OnGrid Timelines'!$F$156","v":4735},null,null,null,null,{"$f":"'OnGrid Timelines'!$F$154","v":31104}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"'OnGrid Timelines'!$G$155+'OnGrid Timelines'!$G$156","v":2841},null,null,null,null,{"$f":"'OnGrid Timelines'!$G$154","v":18662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"'OnGrid Timelines'!$H$155+'OnGrid Timelines'!$H$156","v":1702},null,null,null,null,{"$f":"'OnGrid Timelines'!$H$154","v":11178}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"'OnGrid Timelines'!$I$155+'OnGrid Timelines'!$I$156","v":1702},null,null,null,null,{"$f":"'OnGrid Timelines'!$I$154","v":11178}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,{"$f":"'OnGrid Timelines'!$J$155+'OnGrid Timelines'!$J$156","v":858},null,null,null,null,{"$f":"'OnGrid Timelines'!$J$154","v":5638}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,{"$f":"'OnGrid Timelines'!$K$155+'OnGrid Timelines'!$K$156","v":0},null,null,null,null,{"$f":"'OnGrid Timelines'!$K$154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,{"$f":"'OnGrid Timelines'!$L$155+'OnGrid Timelines'!$L$156","v":0},null,null,null,null,{"$f":"'OnGrid Timelines'!$L$154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,{"$f":"'OnGrid Timelines'!$M$155+'OnGrid Timelines'!$M$156","v":0},null,null,null,null,{"$f":"'OnGrid Timelines'!$M$154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,{"$f":"'OnGrid Timelines'!$N$155+'OnGrid Timelines'!$N$156","v":0},null,null,null,null,{"$f":"'OnGrid Timelines'!$N$154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,{"$f":"'OnGrid Timelines'!$O$155+'OnGrid Timelines'!$O$156","v":0},null,null,null,null,{"$f":"'OnGrid Timelines'!$O$154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,{"$f":"'OnGrid Timelines'!$P$155+'OnGrid Timelines'!$P$156","v":0},null,null,null,null,{"$f":"'OnGrid Timelines'!$P$154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS:",null,{"$f":"'OnGrid Timelines'!$C$155+'OnGrid Timelines'!$C$156","v":14798},null,null,null,null,{"$f":"'OnGrid Timelines'!$C$154","v":97199}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives and energy savings depend upon several factors that may not be represented in this analysis.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives and energy savings depend upon several factors that may not be represented in this analysis."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A trusted tax professional should verify the figures provided.",null,null,null,null,null,null,null,null,null,null,null,null,null,"A trusted tax professional should verify the figures provided."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VendName&\" provides assistance with applications for incentives and rebates.\"","v":"Acme Solar provides assistance with applications for incentives and rebates."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VendName&\" provides assistance with applications for incentives and rebates.\"","v":"Acme Solar provides assistance with applications for incentives and rebates."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VendName&\" does not take responsibility for any future changes in tax law or other incentives.\"","v":"Acme Solar does not take responsibility for any future changes in tax law or other incentives."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VendName&\" does not take responsibility for any future changes in tax law or other incentives.\"","v":"Acme Solar does not take responsibility for any future changes in tax law or other incentives."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S2.2 Res &  Commercial"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Previous Average \"&IF(AdjLifestylePct=0,\"\",\"Adjusted \")&\"Monthly Electric Bill\"","v":"Previous Average Adjusted Monthly Electric Bill"},null,null,null,null,null,null,{"$f":"ROUND(BillwLifenoSolar,0)","v":416}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated New Average Monthly Electric Bill",null,null,null,null,null,null,{"$f":"ROUND(BillWithSolar,0)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Monthly Electric Bill Savings",null,null,null,null,null,null,{"$f":"AA316-AA317","v":353}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage Of Bill Offset",null,null,null,null,null,null,{"$f":"1-(AA317/AA316)","v":0.84855769230769229}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",NPV,\"\")","v":29426.026283596344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Savings over 25 years",null,null,null,null,null,null,{"$f":"CumNetSavings25Yrs","v":69293.717195882564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"including bill savings, sRECs, maintenance, & inverter replacement (net after-tax values)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback (25-year Net Savings divided by Net Cost)",null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Theoretical Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,{"$f":"ResaleValue1stYr","v":67484.194097352723}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Timeline"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Average Utility Rate ¢/kWh","Utility Savings $/year","Net Utility Savings, sRECs, PBIs, etc, after tax & maintenance",null,null,"Tax & Rebate Incentives",null,"Cost / Payback Schedule (Cumulative Cash Position)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$D$214","v":9735},null,{"$f":"'OnGrid Timelines'!$D$216","v":-61566}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"RateStartAvg","v":29.408915093795578},{"$f":"'OnGrid Timelines'!$E$121","v":5065},{"$f":"'OnGrid Timelines'!$E$215","v":7388},null,null,{"$f":"'OnGrid Timelines'!$E$214","v":46526},null,{"$f":"'OnGrid Timelines'!$E$216","v":-7652}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$41+1","v":2},{"$f":"$D$41*(1+InflElect)","v":29.703004244733535},{"$f":"'OnGrid Timelines'!$F$121","v":5242},{"$f":"'OnGrid Timelines'!$F$215","v":7441},null,null,{"$f":"'OnGrid Timelines'!$F$214","v":33617},null,{"$f":"'OnGrid Timelines'!$F$216","v":33406}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$42+1","v":3},{"$f":"$D$42*(1+InflElect)","v":30.000034287180871},{"$f":"'OnGrid Timelines'!$G$121","v":5426},{"$f":"'OnGrid Timelines'!$G$215","v":7498},null,null,{"$f":"'OnGrid Timelines'!$G$214","v":21008},null,{"$f":"'OnGrid Timelines'!$G$216","v":61912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$43+1","v":4},{"$f":"$D$43*(1+InflElect)","v":30.300034630052679},{"$f":"'OnGrid Timelines'!$H$121","v":5616},{"$f":"'OnGrid Timelines'!$H$215","v":7554},null,null,{"$f":"'OnGrid Timelines'!$H$214","v":12387},null,{"$f":"'OnGrid Timelines'!$H$216","v":81853}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$44+1","v":5},{"$f":"$D$44*(1+InflElect)","v":30.603034976353207},{"$f":"'OnGrid Timelines'!$I$121","v":5812},{"$f":"'OnGrid Timelines'!$I$215","v":7614},null,null,{"$f":"'OnGrid Timelines'!$I$214","v":12390},null,{"$f":"'OnGrid Timelines'!$I$216","v":101857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$45+1","v":6},{"$f":"$D$45*(1+InflElect)","v":30.909065326116739},{"$f":"'OnGrid Timelines'!$J$121","v":6016},{"$f":"'OnGrid Timelines'!$J$215","v":4937},null,null,{"$f":"'OnGrid Timelines'!$J$214","v":6008},null,{"$f":"'OnGrid Timelines'!$J$216","v":112802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$46+1","v":7},{"$f":"$D$46*(1+InflElect)","v":31.218155979377908},{"$f":"'OnGrid Timelines'!$K$121","v":6226},{"$f":"'OnGrid Timelines'!$K$215","v":5026},null,null,{"$f":"'OnGrid Timelines'!$K$214","v":-486},null,{"$f":"'OnGrid Timelines'!$K$216","v":117342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$47+1","v":8},{"$f":"$D$47*(1+InflElect)","v":31.530337539171686},{"$f":"'OnGrid Timelines'!$L$121","v":6444},{"$f":"'OnGrid Timelines'!$L$215","v":5121},null,null,{"$f":"'OnGrid Timelines'!$L$214","v":-483},null,{"$f":"'OnGrid Timelines'!$L$216","v":121980}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$48+1","v":9},{"$f":"$D$48*(1+InflElect)","v":31.845640914563404},{"$f":"'OnGrid Timelines'!$M$121","v":6670},{"$f":"'OnGrid Timelines'!$M$215","v":5216},null,null,{"$f":"'OnGrid Timelines'!$M$214","v":-481},null,{"$f":"'OnGrid Timelines'!$M$216","v":126715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$49+1","v":10},{"$f":"$D$49*(1+InflElect)","v":32.164097323709036},{"$f":"'OnGrid Timelines'!$N$121","v":6903},{"$f":"'OnGrid Timelines'!$N$215","v":5313},null,null,{"$f":"'OnGrid Timelines'!$N$214","v":-478},null,{"$f":"'OnGrid Timelines'!$N$216","v":131550}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$50+1","v":11},{"$f":"$D$50*(1+InflElect)","v":32.485738296946124},{"$f":"'OnGrid Timelines'!$O$121","v":7145},{"$f":"'OnGrid Timelines'!$O$215","v":5413},null,null,{"$f":"'OnGrid Timelines'!$O$214","v":-476},null,{"$f":"'OnGrid Timelines'!$O$216","v":136487}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$51+1","v":12},{"$f":"$D$51*(1+InflElect)","v":32.810595679915586},{"$f":"'OnGrid Timelines'!$P$121","v":7395},{"$f":"'OnGrid Timelines'!$P$215","v":5516},null,null,{"$f":"'OnGrid Timelines'!$P$214","v":-474},null,{"$f":"'OnGrid Timelines'!$P$216","v":141529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$52+1","v":13},{"$f":"$D$52*(1+InflElect)","v":33.138701636714742},{"$f":"'OnGrid Timelines'!$Q$121","v":7654},{"$f":"'OnGrid Timelines'!$Q$215","v":6029},null,null,{"$f":"'OnGrid Timelines'!$Q$214","v":-613},null,{"$f":"'OnGrid Timelines'!$Q$216","v":146945}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$53+1","v":14},{"$f":"$D$53*(1+InflElect)","v":33.470088653081888},{"$f":"'OnGrid Timelines'!$R$121","v":7922},{"$f":"'OnGrid Timelines'!$R$215","v":6134},null,null,{"$f":"'OnGrid Timelines'!$R$214","v":-610},null,{"$f":"'OnGrid Timelines'!$R$216","v":152469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$54+1","v":15},{"$f":"$D$54*(1+InflElect)","v":33.804789539612706},{"$f":"'OnGrid Timelines'!$S$121","v":8199},{"$f":"'OnGrid Timelines'!$S$215","v":7427},null,null,{"$f":"'OnGrid Timelines'!$S$214","v":-607},null,{"$f":"'OnGrid Timelines'!$S$216","v":159289}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$55+1","v":16},{"$f":"$D$55*(1+InflElect)","v":34.142837435008836},{"$f":"'OnGrid Timelines'!$T$121","v":8486},{"$f":"'OnGrid Timelines'!$T$215","v":6351},null,null,{"$f":"'OnGrid Timelines'!$T$214","v":-604},null,{"$f":"'OnGrid Timelines'!$T$216","v":165036}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$56+1","v":17},{"$f":"$D$56*(1+InflElect)","v":34.484265809358924},{"$f":"'OnGrid Timelines'!$U$121","v":8783},{"$f":"'OnGrid Timelines'!$U$215","v":6464},null,null,{"$f":"'OnGrid Timelines'!$U$214","v":-601},null,{"$f":"'OnGrid Timelines'!$U$216","v":170899}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$57+1","v":18},{"$f":"$D$57*(1+InflElect)","v":34.829108467452514},{"$f":"'OnGrid Timelines'!$V$121","v":9090},{"$f":"'OnGrid Timelines'!$V$215","v":4857},null,null,{"$f":"'OnGrid Timelines'!$V$214","v":0},null,{"$f":"'OnGrid Timelines'!$V$216","v":175756}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$58+1","v":19},{"$f":"$D$58*(1+InflElect)","v":35.177399552127042},{"$f":"'OnGrid Timelines'!$W$121","v":9408},{"$f":"'OnGrid Timelines'!$W$215","v":4983},null,null,{"$f":"'OnGrid Timelines'!$W$214","v":0},null,{"$f":"'OnGrid Timelines'!$W$216","v":180739}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$59+1","v":20},{"$f":"$D$59*(1+InflElect)","v":35.529173547648313},{"$f":"'OnGrid Timelines'!$X$121","v":9738},{"$f":"'OnGrid Timelines'!$X$215","v":5113},null,null,{"$f":"'OnGrid Timelines'!$X$214","v":0},null,{"$f":"'OnGrid Timelines'!$X$216","v":185852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$60+1","v":21},{"$f":"$D$60*(1+InflElect)","v":35.884465283124797},{"$f":"'OnGrid Timelines'!$Y$121","v":10078},{"$f":"'OnGrid Timelines'!$Y$215","v":5244},null,null,{"$f":"'OnGrid Timelines'!$Y$214","v":0},null,{"$f":"'OnGrid Timelines'!$Y$216","v":191096}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$61+1","v":22},{"$f":"$D$61*(1+InflElect)","v":36.243309935956049},{"$f":"'OnGrid Timelines'!$Z$121","v":10431},{"$f":"'OnGrid Timelines'!$Z$215","v":5375},null,null,{"$f":"'OnGrid Timelines'!$Z$214","v":0},null,{"$f":"'OnGrid Timelines'!$Z$216","v":196471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$62+1","v":23},{"$f":"$D$62*(1+InflElect)","v":36.605743035315612},{"$f":"'OnGrid Timelines'!$AA$121","v":10796},{"$f":"'OnGrid Timelines'!$AA$215","v":5513},null,null,{"$f":"'OnGrid Timelines'!$AA$214","v":0},null,{"$f":"'OnGrid Timelines'!$AA$216","v":201984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$63+1","v":24},{"$f":"$D$63*(1+InflElect)","v":36.971800465668771},{"$f":"'OnGrid Timelines'!$AB$121","v":11174},{"$f":"'OnGrid Timelines'!$AB$215","v":5652},null,null,{"$f":"'OnGrid Timelines'!$AB$214","v":0},null,{"$f":"'OnGrid Timelines'!$AB$216","v":207636}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$64+1","v":25},{"$f":"$D$64*(1+InflElect)","v":37.341518470325461},{"$f":"'OnGrid Timelines'!$AC$121","v":11565},{"$f":"'OnGrid Timelines'!$AC$215","v":5792},null,null,{"$f":"'OnGrid Timelines'!$AC$214","v":0},null,{"$f":"'OnGrid Timelines'!$AC$216","v":213428}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," x"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S2.3 Res &  Commercial"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing with a Line of Credit versus inefficent or optimistic simple loans:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoanRate","v":0.06},"\"Smart Financed\" Interest Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoanTerm&\" years\"","v":"11 years"},"\"Smart Financed\" Term"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inefficient Loan","Smart    Financed","Optimistic Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount Borrowed:",{"$f":"LoanPrincipal","v":98255.911764104007},{"$f":"LoanPrincipal","v":98255.911764104007},{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Out-of-Pocket Expense:",0,0,{"$f":"LoanPrincipal-CostNetAfterTaxEffectsAndPBI","v":86550.465422342764}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Payment (before interest tax deduction):",{"$f":"LoanPaymentStandard","v":1038.1796448352138},{"$f":"LoanPaymentSmart","v":239.19456784128661},{"$f":"LoanPaymentUnrealistic","v":584.45731030839806}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans assume full amortization over term."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing assumes the efficient use of tax benefits, rebates, and PBIs to pay down loan principal as they are received so a lower payment is needed to pay off the loan over the desired term."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing assumes the efficient use of tax benefits, rebates, and PBIs to pay down loan principal as they are received so a lower payment is needed to pay off the loan over the desired term."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing requires no Out-of-Pocket expense."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See Smart Financing Timeline for details on savings and costs in each year."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S2.4 Res &  Commercial"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, this solar system is estimated to offset:   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh of electricity",null,null,null,null,null,{"$f":"FIXED(ProdTot*25,0,0)&\" kWh\"","v":"271,301 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot/UseAnnualTotal*100,0)&\"% of the estimated future usage\"","v":"64% of the estimated future usage"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 emissions:",null,null,null,null,null,{"$f":"ROUND(EnvBenCO2_25yrs/2000,0)&\" tons or \"&FIXED(EnvBenCO2_25yrs,0,0)&\" lbs\"","v":"213 tons or 425,590 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx which creates smog",null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0,0)&\" lbs\"","v":"1,366 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S02 which causes acid rain",null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0,0)&\" lbs\"","v":"1,236 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particulates that cause asthma",null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0,0)&\" lbs\"","v":"84 lbs"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"That's the environmental equivalent of:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)&\" miles driven in an average car\"","v":"692,477 miles driven in an average car"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years\"","v":"or taking 2.2 cars off the road for 25 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or planting \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees\"","v":"or planting 3.6 acres of trees"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3.1 BigPrint",null,null,null,null,null,null," Solar Electric Investment, Incentive and Energy Savings Analysis"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Location:",null,null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SysModCnt+SysModCnt2)&\" \"&IF(SysModule<>SysModule2,\"Solar PV Modules\",SysModule&\" modules\")","v":"48 Solar PV Modules"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SysInvCnt+SysInvCnt2)&\" \"&IF(SysInverter<>SysInverter2,\"Inverters\",SysInverter&\" inverters\")","v":"3 Inverters"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed System DC Size",null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System's CEC AC Rating\",\"\")","v":"System's CEC AC Rating"},null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"9.1 kW CEC AC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location's Average Equivalent Noontime Sun Hours",null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)&\" Sun Hours\"","v":"5.9 Sun Hours"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Annual Energy Production",null,null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility & Tariff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Utility:   \"","v":"Utility:   "},null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(Utility,4)<>\"user\",Utility,UtilityUserDefined)","v":"PG&E"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Rate Schedule:   \"","v":"Current Rate Schedule:   "},null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateDescription,RateDescription)","v":"A10 TOU Non-FTA (S)-P H -- Commercial TOU Demand"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Solar Rate Schedule:   \")","v":"New Solar Rate Schedule:   "},null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(TariffEnding,4)<>\"user\",TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateEndDescription,RateEndDescription)","v":"A6-P H -- Commercial TOU"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Historical Usage\"&IF(AdjLifestylePct=0,\": \",\" with Estimated Lifestyle/Cccupancy Changes: \")","v":"Historical Usage with Estimated Lifestyle/Cccupancy Changes: "},null,null,null,null,null,null,null,null,null,{"$f":"FIXED(UseAdjAnnualTotal,0)&\" kWh/yr\"","v":"17,850 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Utility Rate are as high as",null,null,null,null,null,null,null,null,null,{"$f":"RateStartMax","v":29.408915093795578}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Utility Rate Average",null,null,null,null,null,null,null,null,null,{"$f":"RateStartAvg","v":29.408915093795578}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated First Year Utility Savings",null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)&\" per year\"","v":"$4,232 per year"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost & Incentives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost gross",null,{"$f":"\"Gross System Cost with Sales Tax\"&IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",\" and \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",\" and Discount\"))&\"        ($\"&FIXED(CostGrossPerW,2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per DC (STC) Watt\"))&\")\"","v":"Gross System Cost with Sales Tax and 3.0% Discount        ($11.73 per CEC AC Watt)"},null,null,null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebates, non-Fed Grants",null,{"$f":"IF(ABS(SysRebate)>1,\"Rebate\",\"\")  &  IF(AND(ABS(SysRebate)>1,ABS(SysGrant)>1),\" & \",\"\")     &      IF(ABS(SysGrant)>1,\"Non-Federal Grants\",\"\")&\"          \"&IF(IncentRebatePerW=0,\"\",\"(Rebate: $\"&FIXED(-SysRebate/IF(IncentRebateRatingType=\"STC DC\",SysSizeSTC*1000,IF(IncentRebateRatingType=\"PTC\",SysSizePTC*1000,SysSizeCEC*1000)),2) &\" per \"&IF(IncentRebateRatingType=\"STC DC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC DC\",\"CEC AC\"))&\" Watt)\")&\"\"","v":"Rebate & Non-Federal Grants          (Rebate: $0.80 per CEC AC Watt)"},null,null,null,null,null,null,null,null,null,{"$f":"SysRebate+SysGrant","v":-9216.7237025840004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fed tax on Rebate or Grant",null,{"$f":"IF(BG525=0,\"\",\"Federal Tax on Rebate or Non-Federal Grants\")","v":"Federal Tax on Rebate or Non-Federal Grants"},null,null,null,null,null,null,null,null,null,{"$f":"TaxFedOnRebateGrant","v":3225.8532959044005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees",null,{"$f":"IF(BG526=0,\"\",\"Estimated Fees NOT included in system contract price\")","v":"Estimated Fees NOT included in system contract price"},null,null,null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Tax Credit + TaxFedOnStateTaxCredit",null,{"$f":"IF(BG527=0,\"\",\"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit\")","v":"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit"},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Tax Credit + Fed Tax on Local Tax Credit",null,{"$f":"IF(BG528=0,\"\",FIXED(IncentLocalTaxCredit*100,1)&\"% Local Tax Credit, Net Benefit after Federal Tax effects \")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditLocal+ TaxFedOnLocalTaxCredit","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Tax Credit or Treasury Grant",null,{"$f":"IF(BG529=0,\"\",FIXED(IncentFedTaxCredit*100,0)&\"% Federal Tax Credit (ITC) or Treasury Grant\")","v":"30% Federal Tax Credit (ITC) or Treasury Grant"},null,null,null,null,null,null,null,null,null,{"$f":"TaxCreditFed+TreasuryGrantFed","v":-32091.790640006402}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"IF(BG530=0,\"\",\"Depreciation: Federal & Net State (total value, non-discounted, see schedule below)\")","v":"Depreciation: Federal & Net State (total value, non-discounted, see schedule below)"},null,null,null,null,null,null,null,null,null,{"$f":"DeprFedStateNetSumTotal","v":-37441.413741305092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net PBI value",null,{"$f":"IF(BG531=0,\"\",\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"))","v":"PBI Incentive after Federal Tax"},null,null,null,null,null,null,null,null,null,{"$f":"SysPBI-TaxFedOnPBI","v":-34254.929776712546}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net System Cost with Tax Benefits & Incentives",null,null,null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives and energy savings depend upon several factors that may not be represented in this analysis."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A trusted tax professional should verify the figures provided."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VendName&\" provides assistance with applications for incentives and rebates.\"","v":"Acme Solar provides assistance with applications for incentives and rebates."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VendName&\" does not take responsibility for any future changes in tax law or other incentives.\"","v":"Acme Solar does not take responsibility for any future changes in tax law or other incentives."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3.2 BigPrint"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Previous Average \"&IF(AdjLifestylePct=0,\"\",\"Adjusted \")&\"Monthly Electric Bill\"","v":"Previous Average Adjusted Monthly Electric Bill"},null,null,null,null,null,null,null,null,{"$f":"ROUND(BillwLifenoSolar,0)","v":416}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated New Average Monthly Electric Bill",null,null,null,null,null,null,null,null,{"$f":"ROUND(BillWithSolar,0)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Monthly Electric Bill Savings",null,null,null,null,null,null,null,null,{"$f":"BG544-BG545","v":353}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage Of Bill Offset",null,null,null,null,null,null,null,null,{"$f":"1-(BG545/BG544)","v":0.84855769230769229}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",NPV,\"\")","v":29426.026283596344}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Savings over 25 years",null,null,null,null,null,null,null,null,{"$f":"CumNetSavings25Yrs","v":69293.717195882564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"including bill savings, sRECs, maintenance, & inverter replacement (net after-tax values)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback (25-year Net Savings divided by Net Cost)",null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Theoretical Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,{"$f":"ResaleValue1stYr","v":67484.194097352723}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Timeline"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Average Utility Rate ¢/kWh","Utility Savings $/year","Net Utility Savings, sRECs, PBIs, etc, after tax & maintenance",null,null,"Tax & Rebate Incentives",null,"Cost / Payback Schedule (Cumulative Cash Position)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$D$214","v":9735},null,{"$f":"'OnGrid Timelines'!$D$216","v":-61566}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"RateStartAvg","v":29.408915093795578},{"$f":"'OnGrid Timelines'!$E$121","v":5065},{"$f":"'OnGrid Timelines'!$E$215","v":7388},null,null,{"$f":"'OnGrid Timelines'!$E$214","v":46526},null,{"$f":"'OnGrid Timelines'!$E$216","v":-7652}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$41+1","v":2},{"$f":"$D$41*(1+InflElect)","v":29.703004244733535},{"$f":"'OnGrid Timelines'!$F$121","v":5242},{"$f":"'OnGrid Timelines'!$F$215","v":7441},null,null,{"$f":"'OnGrid Timelines'!$F$214","v":33617},null,{"$f":"'OnGrid Timelines'!$F$216","v":33406}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$42+1","v":3},{"$f":"$D$42*(1+InflElect)","v":30.000034287180871},{"$f":"'OnGrid Timelines'!$G$121","v":5426},{"$f":"'OnGrid Timelines'!$G$215","v":7498},null,null,{"$f":"'OnGrid Timelines'!$G$214","v":21008},null,{"$f":"'OnGrid Timelines'!$G$216","v":61912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$43+1","v":4},{"$f":"$D$43*(1+InflElect)","v":30.300034630052679},{"$f":"'OnGrid Timelines'!$H$121","v":5616},{"$f":"'OnGrid Timelines'!$H$215","v":7554},null,null,{"$f":"'OnGrid Timelines'!$H$214","v":12387},null,{"$f":"'OnGrid Timelines'!$H$216","v":81853}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$44+1","v":5},{"$f":"$D$44*(1+InflElect)","v":30.603034976353207},{"$f":"'OnGrid Timelines'!$I$121","v":5812},{"$f":"'OnGrid Timelines'!$I$215","v":7614},null,null,{"$f":"'OnGrid Timelines'!$I$214","v":12390},null,{"$f":"'OnGrid Timelines'!$I$216","v":101857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$45+1","v":6},{"$f":"$D$45*(1+InflElect)","v":30.909065326116739},{"$f":"'OnGrid Timelines'!$J$121","v":6016},{"$f":"'OnGrid Timelines'!$J$215","v":4937},null,null,{"$f":"'OnGrid Timelines'!$J$214","v":6008},null,{"$f":"'OnGrid Timelines'!$J$216","v":112802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$46+1","v":7},{"$f":"$D$46*(1+InflElect)","v":31.218155979377908},{"$f":"'OnGrid Timelines'!$K$121","v":6226},{"$f":"'OnGrid Timelines'!$K$215","v":5026},null,null,{"$f":"'OnGrid Timelines'!$K$214","v":-486},null,{"$f":"'OnGrid Timelines'!$K$216","v":117342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$47+1","v":8},{"$f":"$D$47*(1+InflElect)","v":31.530337539171686},{"$f":"'OnGrid Timelines'!$L$121","v":6444},{"$f":"'OnGrid Timelines'!$L$215","v":5121},null,null,{"$f":"'OnGrid Timelines'!$L$214","v":-483},null,{"$f":"'OnGrid Timelines'!$L$216","v":121980}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$48+1","v":9},{"$f":"$D$48*(1+InflElect)","v":31.845640914563404},{"$f":"'OnGrid Timelines'!$M$121","v":6670},{"$f":"'OnGrid Timelines'!$M$215","v":5216},null,null,{"$f":"'OnGrid Timelines'!$M$214","v":-481},null,{"$f":"'OnGrid Timelines'!$M$216","v":126715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$49+1","v":10},{"$f":"$D$49*(1+InflElect)","v":32.164097323709036},{"$f":"'OnGrid Timelines'!$N$121","v":6903},{"$f":"'OnGrid Timelines'!$N$215","v":5313},null,null,{"$f":"'OnGrid Timelines'!$N$214","v":-478},null,{"$f":"'OnGrid Timelines'!$N$216","v":131550}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$50+1","v":11},{"$f":"$D$50*(1+InflElect)","v":32.485738296946124},{"$f":"'OnGrid Timelines'!$O$121","v":7145},{"$f":"'OnGrid Timelines'!$O$215","v":5413},null,null,{"$f":"'OnGrid Timelines'!$O$214","v":-476},null,{"$f":"'OnGrid Timelines'!$O$216","v":136487}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$51+1","v":12},{"$f":"$D$51*(1+InflElect)","v":32.810595679915586},{"$f":"'OnGrid Timelines'!$P$121","v":7395},{"$f":"'OnGrid Timelines'!$P$215","v":5516},null,null,{"$f":"'OnGrid Timelines'!$P$214","v":-474},null,{"$f":"'OnGrid Timelines'!$P$216","v":141529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$52+1","v":13},{"$f":"$D$52*(1+InflElect)","v":33.138701636714742},{"$f":"'OnGrid Timelines'!$Q$121","v":7654},{"$f":"'OnGrid Timelines'!$Q$215","v":6029},null,null,{"$f":"'OnGrid Timelines'!$Q$214","v":-613},null,{"$f":"'OnGrid Timelines'!$Q$216","v":146945}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$53+1","v":14},{"$f":"$D$53*(1+InflElect)","v":33.470088653081888},{"$f":"'OnGrid Timelines'!$R$121","v":7922},{"$f":"'OnGrid Timelines'!$R$215","v":6134},null,null,{"$f":"'OnGrid Timelines'!$R$214","v":-610},null,{"$f":"'OnGrid Timelines'!$R$216","v":152469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$54+1","v":15},{"$f":"$D$54*(1+InflElect)","v":33.804789539612706},{"$f":"'OnGrid Timelines'!$S$121","v":8199},{"$f":"'OnGrid Timelines'!$S$215","v":7427},null,null,{"$f":"'OnGrid Timelines'!$S$214","v":-607},null,{"$f":"'OnGrid Timelines'!$S$216","v":159289}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$55+1","v":16},{"$f":"$D$55*(1+InflElect)","v":34.142837435008836},{"$f":"'OnGrid Timelines'!$T$121","v":8486},{"$f":"'OnGrid Timelines'!$T$215","v":6351},null,null,{"$f":"'OnGrid Timelines'!$T$214","v":-604},null,{"$f":"'OnGrid Timelines'!$T$216","v":165036}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$56+1","v":17},{"$f":"$D$56*(1+InflElect)","v":34.484265809358924},{"$f":"'OnGrid Timelines'!$U$121","v":8783},{"$f":"'OnGrid Timelines'!$U$215","v":6464},null,null,{"$f":"'OnGrid Timelines'!$U$214","v":-601},null,{"$f":"'OnGrid Timelines'!$U$216","v":170899}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$57+1","v":18},{"$f":"$D$57*(1+InflElect)","v":34.829108467452514},{"$f":"'OnGrid Timelines'!$V$121","v":9090},{"$f":"'OnGrid Timelines'!$V$215","v":4857},null,null,{"$f":"'OnGrid Timelines'!$V$214","v":0},null,{"$f":"'OnGrid Timelines'!$V$216","v":175756}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$58+1","v":19},{"$f":"$D$58*(1+InflElect)","v":35.177399552127042},{"$f":"'OnGrid Timelines'!$W$121","v":9408},{"$f":"'OnGrid Timelines'!$W$215","v":4983},null,null,{"$f":"'OnGrid Timelines'!$W$214","v":0},null,{"$f":"'OnGrid Timelines'!$W$216","v":180739}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$59+1","v":20},{"$f":"$D$59*(1+InflElect)","v":35.529173547648313},{"$f":"'OnGrid Timelines'!$X$121","v":9738},{"$f":"'OnGrid Timelines'!$X$215","v":5113},null,null,{"$f":"'OnGrid Timelines'!$X$214","v":0},null,{"$f":"'OnGrid Timelines'!$X$216","v":185852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$60+1","v":21},{"$f":"$D$60*(1+InflElect)","v":35.884465283124797},{"$f":"'OnGrid Timelines'!$Y$121","v":10078},{"$f":"'OnGrid Timelines'!$Y$215","v":5244},null,null,{"$f":"'OnGrid Timelines'!$Y$214","v":0},null,{"$f":"'OnGrid Timelines'!$Y$216","v":191096}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$61+1","v":22},{"$f":"$D$61*(1+InflElect)","v":36.243309935956049},{"$f":"'OnGrid Timelines'!$Z$121","v":10431},{"$f":"'OnGrid Timelines'!$Z$215","v":5375},null,null,{"$f":"'OnGrid Timelines'!$Z$214","v":0},null,{"$f":"'OnGrid Timelines'!$Z$216","v":196471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$62+1","v":23},{"$f":"$D$62*(1+InflElect)","v":36.605743035315612},{"$f":"'OnGrid Timelines'!$AA$121","v":10796},{"$f":"'OnGrid Timelines'!$AA$215","v":5513},null,null,{"$f":"'OnGrid Timelines'!$AA$214","v":0},null,{"$f":"'OnGrid Timelines'!$AA$216","v":201984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$63+1","v":24},{"$f":"$D$63*(1+InflElect)","v":36.971800465668771},{"$f":"'OnGrid Timelines'!$AB$121","v":11174},{"$f":"'OnGrid Timelines'!$AB$215","v":5652},null,null,{"$f":"'OnGrid Timelines'!$AB$214","v":0},null,{"$f":"'OnGrid Timelines'!$AB$216","v":207636}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$64+1","v":25},{"$f":"$D$64*(1+InflElect)","v":37.341518470325461},{"$f":"'OnGrid Timelines'!$AC$121","v":11565},{"$f":"'OnGrid Timelines'!$AC$215","v":5792},null,null,{"$f":"'OnGrid Timelines'!$AC$214","v":0},null,{"$f":"'OnGrid Timelines'!$AC$216","v":213428}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," x"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3.3 BigPrint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing with a Line of Credit versus inefficent or optimistic simple loans:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoanRate","v":0.06},"\"Smart Financed\" Interest Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoanTerm&\" years\"","v":"11 years"},"\"Smart Financed\" Term"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inefficient Loan",null,null,"Smart    Financed",null,"Optimistic Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount Borrowed:",null,{"$f":"LoanPrincipal","v":98255.911764104007},null,null,{"$f":"LoanPrincipal","v":98255.911764104007},null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Out-of-Pocket Expense:",null,0,null,null,0,null,{"$f":"LoanPrincipal-CostNetAfterTaxEffectsAndPBI","v":86550.465422342764}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Payment (before interest tax deduction):",null,{"$f":"LoanPaymentStandard","v":1038.1796448352138},null,null,{"$f":"LoanPaymentSmart","v":239.19456784128661},null,{"$f":"LoanPaymentUnrealistic","v":584.45731030839806}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans assume full amortization over term."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing assumes disciplined application of incentives and tax benefits to pay down principal owed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"when those benefits are received."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing requires no Out-of-Pocket expense."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See Smart Financing Timeline for details on savings and costs in each year."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3.4 BigPrint"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, this solar system is estimated to offset:   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh of electricity",null,null,null,null,null,null,{"$f":"FIXED(ProdTot*25,0,0)&\" kWh\"","v":"271,301 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot/UseAnnualTotal*100,0)&\"% of the estimated future usage\"","v":"64% of the estimated future usage"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 emissions:",null,null,null,null,null,null,{"$f":"ROUND(EnvBenCO2_25yrs/2000,0)&\" tons or \"&FIXED(EnvBenCO2_25yrs,0,0)&\" lbs\"","v":"213 tons or 425,590 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx which creates smog",null,null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0,0)&\" lbs\"","v":"1,366 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SO2 which causes acid rain",null,null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0,0)&\" lbs\"","v":"1,236 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particulates that cause asthma",null,null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0,0)&\" lbs\"","v":"84 lbs"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"That's the environmental equivalent of:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)&\" miles driven in an average car\"","v":"692,477 miles driven in an average car"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years\"","v":"or taking 2.2 cars off the road for 25 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"\"or planting \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees\"","v":"or planting 3.6 acres of trees"}]

{"sheet":"Short2","index":11,"n_rows":484,"n_cols":111,"rows_kept":484,"cut":false,"hidden":false,"merged":[[7,5,7,12],[8,5,8,12],[9,5,9,12],[10,5,10,12],[12,6,12,7],[14,5,14,12],[92,12,92,13],[94,12,94,13],[96,12,96,13],[98,12,99,13],[101,12,101,13],[103,12,103,13],[34,5,34,12],[42,9,43,11],[45,9,47,11],[49,9,51,11],[56,9,56,11],[58,9,59,11],[120,5,120,12],[122,11,122,12],[124,11,124,12],[125,11,125,12],[126,11,126,12],[127,11,127,12],[105,12,105,13],[107,12,107,13],[109,12,110,13],[112,5,112,11],[112,12,112,13],[114,5,114,13],[134,11,134,12],[135,11,135,12],[136,11,136,12],[137,11,137,12],[138,11,138,12],[139,11,139,12],[128,11,128,12],[129,11,129,12],[130,11,130,12],[131,11,131,12],[132,11,132,12],[133,11,133,12],[146,11,146,12],[147,11,147,12],[148,11,148,12],[149,11,149,12],[151,11,151,12],[153,5,153,12],[140,11,140,12],[141,11,141,12],[142,11,142,12],[143,11,143,12],[144,11,144,12],[145,11,145,12],[190,20,190,28],[192,20,192,28],[194,20,194,28],[196,21,196,28],[204,25,205,26],[211,20,211,28],[162,5,162,12],[167,5,167,12],[177,20,177,28],[179,20,179,28],[181,20,181,28],[183,21,183,28],[230,37,230,45],[232,38,232,45],[239,37,239,45],[241,38,241,45],[249,42,250,43],[256,37,256,45],[214,20,214,28],[216,2,216,10],[216,21,216,28],[225,37,225,45],[226,37,226,45],[228,37,228,45],[308,58,308,59],[314,54,314,57],[330,73,330,88],[332,73,332,88],[336,76,336,79],[337,76,337,79],[258,37,258,45],[260,38,260,45],[274,53,274,67],[276,53,276,67],[282,56,282,58],[299,54,299,59],[353,86,353,88],[355,86,355,88],[365,74,365,77],[383,74,383,87],[395,18,395,19],[398,96,398,110],[338,76,338,78],[348,74,348,79],[348,81,348,88],[349,74,349,79],[349,81,349,88],[352,86,352,88],[425,97,425,102],[426,97,426,102],[429,97,429,102],[430,97,430,102],[439,97,439,109],[449,101,449,102],[400,96,400,110],[404,99,404,102],[405,99,405,102],[406,99,406,101],[411,100,411,102],[412,100,412,102],[497,54,497,56],[457,101,457,102],[458,100,458,102],[464,97,464,100],[467,97,467,100],[468,97,468,100],[469,97,469,100],[450,100,450,102],[452,101,452,102],[453,101,453,102],[454,101,454,102],[455,101,455,102],[456,101,456,102]]}
["ThreePage Overview",null,null,null,null,null,"OnePageSummary with 4 Charts",null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]
["OnePage Summary",null,null,null,null,null,"OnePage Summary with 2 Charts and Environmental Benefits"]
["BigPrint - OnePage Summary",null,null,null,null,null,"TwoPage Summary with 5 Charts and Incentive Details"]
[]
[]
[]
[]
[null,null,null,"SS1.1  ThreePage Overview",null,"Solar Electric Investment Proposal "]
[null,null,null,null,null,{"$f":"\"for \"&CustsFullName","v":"for Jackie Sun and Jilla Sky"}]
[null,null,null,null,null,{"$f":"IF(CustCompany>0, CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,null,null,null,{"$f":"\"Site Location: \"&CustFullSiteAddr&\" \"&CustFullSiteCityStZip","v":"Site Location: 133 Pelhamdale Ave, #1 Pelham, CA  10803"}]
[]
[null,null,null,null,null,"Date : ",{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[null,null,null,null,null,{"$f":"\"This PROPOSAL SUMMARY is based on the site location, estimated electric usage and PV system characteristics. \"&\"Our goal is to help you achieve the best solar investment in terms of system cost, production, and product quality and reliability. This proposal is valid for \"&SalesContractDaysValid&\" days from the date of analysis.\"","v":"This PROPOSAL SUMMARY is based on the site location, estimated electric usage and PV system characteristics. Our goal is to help you achieve the best solar investment in terms of system cost, production, and product quality and reliability. This proposal is valid for 14 days from the date of analysis."}]
[]
[null,null,null,null,null,"PROPOSED SOLAR PV SYSTEM "]
[]
[]
[null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System Size CEC Rating :\",\"\")","v":"System Size CEC Rating :"},null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"9.1 kW CEC AC"}]
[null,null,null,null,null,"System Size STC Rating:",null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,"Site's Average Sun Hours:",null,null,{"$f":"FIXED(SunHrsAnnualAvg, 1)&\" sun-hours\"","v":"5.9 sun-hours"},null,null,null,null,null," "]
[null,null,null,null,null,"Annual Solar Production ",null,null,{"$f":"FIXED(ProdTot,0)&\" kWh\"","v":"10,852 kWh"}]
[null,null,null,null,null,"Annual Electric Usage ",null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh\"","v":"21,000 kWh"}]
[null,null,null,null,null,"Annual kWh Offset %",null,null,{"$f":"UsePctOffset","v":0.63995432457171419}]
[null,null,null,null,null,"PV Solar System To Be Mounted On:",null,null,{"$f":"SysRoofTypeText","v":"Foam roof"}]
[null,null,null,null,null,"Array 1 :",null,null,{"$f":"SysModCnt&\" \"&SysModule&\" Modules\"","v":"33 Sanyo Electric HIT-N215A01 Modules"}]
[null,null,null,null,null,null,null,null,{"$f":"SysInvCnt&\" \"&SysInverter&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\")","v":"2 SMA America SB3000US (240V) Inverters"}]
[null,null,null,null,null,null,null,null,{"$f":"VALUE(SysArraySlope)&\" degrees \"&SysArrayAzimuthLong&\" Orientation\"","v":"30 degrees West Orientation"}]
[null,null,null,null,null,{"$f":"IF(SysModCnt2>0,\"Array 2 :\",\"\")","v":"Array 2 :"},null,null,{"$f":"IF(SysModCnt2>0,SysModCnt2&\" \"&SysModule2&\" Modules\", \"\")","v":"15 BP Solar BP3220N Modules"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysInvCnt2&\" \"&SysInverter2&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\"),\"\")","v":"1 SMA America SB7000US (240V) Inverters"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0, VALUE(SysArraySlope2)&\" degrees \"&SysArrayAzimuthLong2&\" Orientation\", \"\")","v":"30 degrees West Orientation"}]
[]
[]
[null,null,null,null,null,"Estimated Electric Usage and Solar Production  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"SS1.2  ThreePage Overview",null,"ELECTRIC BILLS COMPARISON",null,null,null,"YOUR CONTRIBUTION:-"]
[null,null,null,null,null,"Before and After Solar",null,null,null,"Cleaner and Greener Environments"]
[]
[null,null,null,null,null,null,"% of Bill Offset",{"$f":"BillPctOffset","v":0.84862377100812425},null,"Over 25 years, the system is estimated to offset: -"]
[null,null,null,null,null,null,"New Bill",{"$f":"1-BillPctOffset","v":0.15137622899187575},null,{"$f":" FIXED(ProdTot*25,0,0) &\" kWH of electricity\"","v":"271,301 kWH of electricity"}]
[null,null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot/UseAnnualTotal*100,0)&\"% of the estimated future usage\"","v":"64% of the estimated future usage"}]
[null,null,null,null,null,null,null,null,null,"CO2 emissions:",null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0,0)&\" lbs\"","v":"425,590 lbs"}]
[null,null,null,null,null,null,null,null,null,"NOx which creates smog",null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0,0)&\" lbs\"","v":"1,366 lbs"}]
[null,null,null,null,null,null,null,null,null,"SOx which causes acid rain",null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0,0)&\" lbs\"","v":"1,236 lbs"}]
[null,null,null,null,null,null,null,null,null,"Particulates that cause asthma",null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0,0)&\" lbs\"","v":"84 lbs"}]
[]
[null,null,null,null,null,null,null,null,null,"That's the environmental equivalent of:"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)&\" miles driven in an average car\"","v":"692,477 miles driven in an average car"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"or taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years\"","v":"or taking 2.2 cars off the road for 25 years"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"or planting \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees\"","v":"or planting 3.6 acres of trees"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"SOLAR PV ECONOMICS AND RETURNS"]
[]
[null,null,null,null,null,{"$f":"\"Gross System Price \"&\" ($\"&FIXED(CostGrossPerW,2)&IF(SysRatingType=\"CEC\",\" per CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per STC DC Watt\"))&\")\"","v":"Gross System Price  ($11.73 per CEC AC Watt)"},null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[]
[null,null,null,null,null,"Net System Cost after Tax Benefits & Incentives",null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[null,null,null,null,null,"Estimated First Year Utility Savings",null,null,null,null,null,null,{"$f":"Savings1stYr","v":4232.100983404307}]
[]
[null,null,null,null,null,"Net Savings over 25 years:",null,null,null,null,null,null,{"$f":"CumNetSavings25Yrs","v":69293.717195882564}]
[null,null,null,null,null,"  including bill savings, sRECs, maintenance, & inverter replacement (after-tax)"]
[]
[null,null,null,null,null,"Total Lifecycle Payback (25-year Net Savings divided by Net Cost)",null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[]
[null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Simple Payback\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[]
[null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[]
[null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,{"$f":"ResaleValue1stYr","v":67484.194097352723}]
[]
[null,null,null,null,null,"Maximum resale value increase occurs",null,null,null,null,null,null,{"$f":"ResaleValueMax","v":72453.3253229564}]
[null,null,null,null,null,{"$f":"\"   at year \"&ResaleValueMaxYear&\" at a value of:\"","v":"   at year 9 at a value of:"}]
[]
[null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\", NPV, \"\")","v":29426.026283596344}]
[]
[null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[]
[]
[]
[]
[]
[null,null,null,"SS1.3  ThreePage Overview",null,"ANNUAL BILLS, SAVINGS & PAYBACK SCHEDULE"]
[]
[null,null,null,null,null,"Year","Old Electric Bill ","New Electric Bill","Electric Bill Savings ","Annual Savings, RECs after tax, operating expense","Rebates, PBIs, after tax, Tax Credits and Depreciation","Cost / Payback (Cumulative Cash Position)"]
[]
[null,null,null,null,null,0,null,null,null,null,{"$f":"'OnGrid Timelines'!$D$221","v":9735},{"$f":"'OnGrid Timelines'!$D$222","v":-61566},null,null,null,"NOTES:"]
[null,null,null,null,null,1,{"$f":"BillwLifenoSolar*12","v":4987.016777030386},{"$f":"BillWithSolar*12","v":754.91579362607808},{"$f":"G126-H126","v":4232.100983404308},{"$f":"'OnGrid Timelines'!$E$220","v":3515},{"$f":"'OnGrid Timelines'!$E$221","v":50399},{"$f":"'OnGrid Timelines'!$E$222","v":-7652},null,null,null,"Annual Savings (or Feed-In Income), RECs after tax, operating expense = Annual Savings (or Feed-In Income after tax) + REC after tax- Operating Expenses- Lost Fed & State Tax Deductions"]
[null,null,null,null,null,2,{"$f":"G126*(1+InflElectYr1)","v":5086.7571125709937},{"$f":"(H126*(1+InflElectYr1))+((G126-H126)*SysModDegradationRate)","v":801.75486687413195},4285.0022456968618,{"$f":"'OnGrid Timelines'!$F$220","v":3584},{"$f":"'OnGrid Timelines'!$F$221","v":37474},{"$f":"'OnGrid Timelines'!$F$222","v":33406},null,null,null,"For details of \"Annual Savings or FIT, after tax\", go to Row 163 of \"OnGrid Timelines\" tab. "]
[null,null,null,null,null,3,{"$f":"G127*(1+InflElectYr2)","v":5239.3598259481241},{"$f":"(H127*(1+InflElectYr2))+((G127-H127)*SysModDegradationRate)","v":857.94502972308237},4381.4147962250418,{"$f":"'OnGrid Timelines'!$G$220","v":3657},{"$f":"'OnGrid Timelines'!$G$221","v":24849},{"$f":"'OnGrid Timelines'!$G$222","v":61912}]
[null,null,null,null,null,4,{"$f":"G128*(1+InflElectYr3)","v":5448.934218986049},{"$f":"(H128*(1+InflElectYr3))+((G128-H128)*SysModDegradationRate)","v":925.12344188369354},4523.8107771023551,{"$f":"'OnGrid Timelines'!$H$220","v":3729},{"$f":"'OnGrid Timelines'!$H$221","v":16212},{"$f":"'OnGrid Timelines'!$H$222","v":81853},null,null,null,"Note:Rebates, PBIs, after tax, Tax Credits and Depreciation = Net rebates + net PBIs + Federal and State tax incentives (net) + depreciation tax benefits (net)  "]
[null,null,null,null,null,5,{"$f":"G129*(1+InflElect)","v":5503.4235611759095},{"$f":"(H129*(1+InflElect))+((G129-H129)*SysModDegradationRate)","v":968.3032571307981},4535.120304045111,{"$f":"'OnGrid Timelines'!$I$220","v":3804},{"$f":"'OnGrid Timelines'!$I$221","v":16200},{"$f":"'OnGrid Timelines'!$I$222","v":101857},null,null,null,"Note: Depreciation Tax Benefits (net) = Federal tax on depreciation + state tax on depreciation - federal tax on state depreciation"]
[null,null,null,null,null,6,5558.4577967876685,1011.9996919824445,4546.4581048052241,{"$f":"'OnGrid Timelines'!$J$220","v":4237},{"$f":"'OnGrid Timelines'!$J$221","v":6708},{"$f":"'OnGrid Timelines'!$J$222","v":112802},null,null,null,"For details of \"Rebates, PBIs, after tax, Tax Credits and Depreciation\", go to Row 164 of \"OnGrid Timelines\" tab."]
[null,null,null,null,null,7,5614.0423747555451,1056.2181246883081,4557.8242500672368,{"$f":"'OnGrid Timelines'!$K$220","v":4326},{"$f":"'OnGrid Timelines'!$K$221","v":214},{"$f":"'OnGrid Timelines'!$K$222","v":117342}]
[null,null,null,null,null,8,5670.1827985031005,1100.9639878106955,4569.218810692405,{"$f":"'OnGrid Timelines'!$L$220","v":4421},{"$f":"'OnGrid Timelines'!$L$221","v":217},{"$f":"'OnGrid Timelines'!$L$222","v":121980}]
[null,null,null,null,null,9,5726.8846264881313,1146.2427687689956,4580.6418577191362,{"$f":"'OnGrid Timelines'!$M$220","v":4516},{"$f":"'OnGrid Timelines'!$M$221","v":219},{"$f":"'OnGrid Timelines'!$M$222","v":126715}]
[null,null,null,null,null,10,5784.1534727530125,1192.060010389579,4592.093462363433,{"$f":"'OnGrid Timelines'!$N$220","v":4613},{"$f":"'OnGrid Timelines'!$N$221","v":222},{"$f":"'OnGrid Timelines'!$N$222","v":131550}]
[null,null,null,null,null,11,5841.9950074805429,1238.4213114612005,4603.5736960193426,{"$f":"'OnGrid Timelines'!$O$220","v":4713},{"$f":"'OnGrid Timelines'!$O$221","v":224},{"$f":"'OnGrid Timelines'!$O$222","v":136487}]
[null,null,null,null,null,12,5900.4149575553483,1285.3323272959576,4615.0826302593905,{"$f":"'OnGrid Timelines'!$P$220","v":4816},{"$f":"'OnGrid Timelines'!$P$221","v":226},{"$f":"'OnGrid Timelines'!$P$222","v":141529}]
[null,null,null,null,null,13,5959.4191071309015,1332.7987702958626,4626.6203368350389,{"$f":"'OnGrid Timelines'!$Q$220","v":5329},{"$f":"'OnGrid Timelines'!$Q$221","v":87},{"$f":"'OnGrid Timelines'!$Q$222","v":146945}]
[null,null,null,null,null,14,6019.0132982022105,1380.8264105250839,4638.1868876771268,{"$f":"'OnGrid Timelines'!$R$220","v":5434},{"$f":"'OnGrid Timelines'!$R$221","v":90},{"$f":"'OnGrid Timelines'!$R$222","v":152469}]
[null,null,null,null,null,15,6079.2034311842326,1429.4210762879131,4649.7823548963197,{"$f":"'OnGrid Timelines'!$S$220","v":6727},{"$f":"'OnGrid Timelines'!$S$221","v":93},{"$f":"'OnGrid Timelines'!$S$222","v":159289}]
[null,null,null,null,null,16,6139.9954654960748,1478.5886547125147,4661.4068107835601,{"$f":"'OnGrid Timelines'!$T$220","v":5651},{"$f":"'OnGrid Timelines'!$T$221","v":96},{"$f":"'OnGrid Timelines'!$T$222","v":165036}]
[null,null,null,null,null,17,6201.395420151036,1528.3350923405164,4673.0603278105191,{"$f":"'OnGrid Timelines'!$U$220","v":5764},{"$f":"'OnGrid Timelines'!$U$221","v":99},{"$f":"'OnGrid Timelines'!$U$222","v":170899}]
[null,null,null,null,null,18,6263.4093743525464,1578.6663957225005,4684.7429786300454,{"$f":"'OnGrid Timelines'!$V$220","v":4857},{"$f":"'OnGrid Timelines'!$V$221","v":0},{"$f":"'OnGrid Timelines'!$V$222","v":175756}]
[null,null,null,null,null,19,6326.0434680960716,1629.5886320194509,4696.4548360766203,{"$f":"'OnGrid Timelines'!$W$220","v":4983},{"$f":"'OnGrid Timelines'!$W$221","v":0},{"$f":"'OnGrid Timelines'!$W$222","v":180739}]
[null,null,null,null,null,20,6389.3039027770328,1681.10792961022,4708.195973166813,{"$f":"'OnGrid Timelines'!$X$220","v":5113},{"$f":"'OnGrid Timelines'!$X$221","v":0},{"$f":"'OnGrid Timelines'!$X$222","v":185852}]
[null,null,null,null,null,21,6453.1969418048029,1733.2304787050734,4719.9664630997295,{"$f":"'OnGrid Timelines'!$Y$220","v":5244},{"$f":"'OnGrid Timelines'!$Y$221","v":0},{"$f":"'OnGrid Timelines'!$Y$222","v":191096}]
[null,null,null,null,null,22,6517.7289112228509,1785.9625319653721,4731.7663792574785,{"$f":"'OnGrid Timelines'!$Z$220","v":5375},{"$f":"'OnGrid Timelines'!$Z$221","v":0},{"$f":"'OnGrid Timelines'!$Z$222","v":196471}]
[null,null,null,null,null,23,6582.9062003350791,1839.310405129457,4743.5957952056224,{"$f":"'OnGrid Timelines'!$AA$220","v":5513},{"$f":"'OnGrid Timelines'!$AA$221","v":0},{"$f":"'OnGrid Timelines'!$AA$222","v":201984}]
[null,null,null,null,null,24,6648.7352623384304,1893.2804776447938,4755.4547846936366,{"$f":"'OnGrid Timelines'!$AB$220","v":5652},{"$f":"'OnGrid Timelines'!$AB$221","v":0},{"$f":"'OnGrid Timelines'!$AB$222","v":207636}]
[null,null,null,null,null,25,6715.2226149618145,1947.879193306444,4767.3434216553705,{"$f":"'OnGrid Timelines'!$AC$220","v":5792},{"$f":"'OnGrid Timelines'!$AC$221","v":0},{"$f":"'OnGrid Timelines'!$AC$222","v":213428}]
[]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G125:G150)","v":148657.19592808789},{"$f":"SUM(H125:H150)","v":33578.27665990017},{"$f":"SUM(I125:I150)","v":115078.91926818773},{"$f":"SUM(J125:J150)","v":121365},{"$f":"SUM(K125:K150)","v":163364}]
[]
[null,null,null,null,null,"Summary of PV Solar Benefits"]
[]
[null,null,null,null,null,". clean, renewable energy from the sun",null,null,null,". attractive cash flow"]
[null,null,null,null,null,". own your own electric generator ",null,null,null,". increase resale value of your property"]
[null,null,null,null,null,". significantly reduce annual electric bills",null,null,null,". reduce CO2, NOx, and SOx gas emissions"]
[null,null,null,null,null,". protect from rising electric rates",null,null,null,". reduce dependence on fossil fuels and imported oil"]
[null,null,null,null,null,". attractive Return on Investment",null,null,null,". enjoy interesting new technology"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS2  OnePage Summary",{"$f":"\"SOLAR PROPOSAL FOR : \"&CustsFullName&IF(CustCompany>0, \", \"&CustCompany, \"\")","v":"SOLAR PROPOSAL FOR : Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"At \"&CustFullSiteAddr&\", \"&CustFullSiteCityStZip","v":"At 133 Pelhamdale Ave, #1, Pelham, CA  10803"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"A home improvement to save energy and money\",\"A property improvement to save energy and money\")","v":"A property improvement to save energy and money"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET:   ","TO DESIGN & INSTALL A SOLAR ELECTRIC SYSTEM WITH AN ATTRACTIVE INVESTMENT RATE OF RETURN AND OTHER BENEFITS "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,". To provide an attractive Return on Investment",null,null,null,null,". To provide independence benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\". To measurably improve the home resale value\",\". To measurably improve property resale value\")","v":". To measurably improve property resale value"},null,null,null,null,". To enjoy interesting new technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,". To provide an attractive cash flow if financed",null,null,null,null,". To ensure this property stays current with "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,". To provide environmental benefits",null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"    housing amenity trends\",\"    real estate amenity trends\")","v":"    real estate amenity trends"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar electric systems are now low enough cost and provide sufficiently high performance to be able to provide an attractive vehicle for financial investment as well as the more traditional environment and independence benefits. Solar also protects from ever rising electric rates."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives from the utility and government are currently available to drive adoption but are being used up quickly. Solar equipment prices recently declined abruptly due to world market events and prices have stablized at new lower levels. As governments tighten their belts, incentives will not be renewed so this may be the best near term opportunity to acquire a system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"The proposed system consists of \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")  &IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter\"),) & \" and will be installed on the \"&SysRoofTypeText&\" at: \"&CustFullSiteAddr&\", \"&CustFullSiteCityStZip&\".\"","v":"The proposed system consists of 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter and will be installed on the Foam roof at: 133 Pelhamdale Ave, #1, Pelham, CA  10803."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL:   ",{"$f":"\"The proposed \"& FIXED(SysSize,IF(SysSize>100,0,1))&\" kW \"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" rated system will garner incentives and will generate immediate and growing savings.\"","v":"The proposed 9.1 kW CEC AC rated system will garner incentives and will generate immediate and growing savings."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The Cash Purchase breakdown is:",null,null,null,null,"The Financial Benefits of Solar System Ownership are:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top Line Cost Before Incentives ",null,null,{"$f":"CostGross","v":106372.63546668801},null,"Electric Bill Savings in 1st Year",null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",\"U.S. Fed Tax Credit/Grant\")","v":"U.S. Fed Tax Credit/Grant"},null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",TaxCreditFed+TreasuryGrantFed)","v":-32091.790640006402},null,"Cumulative Savings over 25 Years",null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},"Annual Savings  1st Year/25-Year Cumulative Net Savings - include bill savings, sRECs, PBIs, etc after tax, maintenance, & inverter replacement (net after-tax values)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DeprStateFedTaxSumTotal=0,\"\",\"Net Depreciation\")","v":"Net Depreciation"},null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",DeprFedStateNetSumTotal)","v":-37441.413741305092},null,{"$f":"IF(SysPBI=0,\"\",\"PBI 1st-Year / Lifetime Value\")","v":"PBI 1st-Year / Lifetime Value"},null,null,{"$f":"IF(SysPBI=0, \"\",\"$\"&FIXED('OnGrid Timelines'!$E$127,0)&\" / \"&\"$\"&FIXED(-SysPBI,0))","v":"$3,173 / $25,374"},"PBI 1st Year /Total PBI Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"Net value of Rebates\")","v":"Net value of Rebates"},null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0, \"\",(SysRebate+SysGrant)+TaxFedOnRebateGrant)","v":-5990.8704066795999},null,{"$f":"IF(SysREC=0,\"\",\"SREC 1st-Year / Lifetime Value\")","v":"SREC 1st-Year / Lifetime Value"},null,null,{"$f":"IF(SysREC=0,\"\",\"$\"&FIXED('OnGrid Timelines'!$E$122,0)&\" / \"&\"$\"&FIXED(-SysREC,0))","v":"$1,442 / $15,048"},"SREC 1st Year/Total SREC Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"(Rebates are sometimes taxable)\")","v":"(Rebates are sometimes taxable)"},null,null,null,null,{"$f":"IF(AND(SysPBI=0, SysREC=0), \"\", \"(Above may be subject to tax effects)\")","v":"(Above may be subject to tax effects)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"Net value of State Tax Credits\")","v":"Net value of State Tax Credits"},null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",TaxCreditState+TaxFedOnStateTaxCredit)","v":-3250},null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"(State tax credits are effectively Fed Taxable)\")","v":"(State tax credits are effectively Fed Taxable)"},null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IncentGrantTotal=0,\"\",\"Net value of other short term incentives\")","v":"Net value of other short term incentives"},null,null,{"$f":"IF(IncentGrantTotal=0,\"\",-IncentGrantTotal*(1-TaxRateFed))","v":-1300},null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,{"$f":"IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\")","v":"$29,426"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IncentGrantTotal=0,\"\",\"(excl SREC)\")","v":"(excl SREC)"},null,null,null,null,"Total Lifecycle Payback ",null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc=0,\"\",\"Fees not included in system price\")","v":"Fees not included in system price"},null,null,{"$f":"IF(CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc=0,\"\",CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc)","v":600},null,{"$f":"IF(CustType=\"Residential\",\"Simple Payback\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cost of System",null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STATUS:   ","Site inspection and needs analysis have been completed. A high level system design is complete and available "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"for approval. Federal Tax Credit  and other incentives are currently available and incentive paperwork has been prepared. High quality equipment is available and will be ordered and installation will begin approximately \"&ROUND(SalesContractTime1/7 + SalesContractTime2 +SalesContractTime3,0)&\" weeks after approval. Customer approval of construction agreement and incentive application are essential to lock in the currently available incentives.\"","v":"for approval. Federal Tax Credit  and other incentives are currently available and incentive paperwork has been prepared. High quality equipment is available and will be ordered and installation will begin approximately 15 weeks after approval. Customer approval of construction agreement and incentive application are essential to lock in the currently available incentives."}]
[]
[null,null,{"$f":"OnGridDisclaimer1&OnGridDisclaimer2&OnGridDisclaimer3&OnGridDisclaimer4","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from   ownership of a renewable energy power system.  This is not a production guarantee.   A professional accountant or tax advisor should confirm these estimates.   Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACTION:   ",{"$f":"CustsFullName&IF(CustCompany>0,\" of \"&CustCompany, \"\")&\", to review the scope of work and credentials to determine whether to engage \"&VendName&\" for the installation of the described solar system.\"","v":"Jackie Sun and Jilla Sky of Ichiban Hibachi, to review the scope of work and credentials to determine whether to engage Acme Solar for the installation of the described solar system."}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS3  BigPrint - OnePage Summary",{"$f":"\"SOLAR PROPOSAL FOR : \"&CustsFullName","v":"SOLAR PROPOSAL FOR : Jackie Sun and Jilla Sky"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0, CustCompany, \"\")","v":"Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"At \"&CustFullSiteAddr&\", \"&CustFullSiteCityStZip","v":"At 133 Pelhamdale Ave, #1, Pelham, CA  10803"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"A home improvement to save energy and money\",\"A property improvement to save energy and money\")","v":"A property improvement to save energy and money"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET:   ","TO DESIGN & INSTALL A SOLAR ELECTRIC SYSTEM WITH AN ATTRACTIVE INVESTMENT RATE OF RETURN AND OTHER BENEFITS "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,". To provide an attractive Return on Investment",null,null,null,null,". To provide independence benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\". To measurably improve the home resale value\",\". To measurably improve property resale value\")","v":". To measurably improve property resale value"},null,null,null,null,". To enjoy interesting new technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,". To provide an attractive cash flow if financed",null,null,null,null,". To ensure this property stays current with "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,". To provide environmental benefits",null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"    housing amenity trends\",\"    real estate amenity trends\")","v":"    real estate amenity trends"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"The proposed system consists of \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")  &IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter\"),) & \" and will be installed on the \"&SysRoofTypeText&\" at: \"&CustFullSiteAddr&\", \"&CustFullSiteCityStZip&\".\"","v":"The proposed system consists of 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter and will be installed on the Foam roof at: 133 Pelhamdale Ave, #1, Pelham, CA  10803."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL:   ",{"$f":"\"The proposed \"& FIXED(SysSize,IF(SysSize>100,0,1))&\" kW \"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" rated system will garner incentives and will generate immediate and growing savings.\"","v":"The proposed 9.1 kW CEC AC rated system will garner incentives and will generate immediate and growing savings."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The Cash Purchase breakdown is:",null,null,null,null,"The Financial Benefits of Solar System Ownership are:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top Line Cost Before Incentives ",null,null,{"$f":"CostGross","v":106372.63546668801},null,"Electric Bill Savings in 1st Year",null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",\"U.S. Fed Tax Credit/Grant\")","v":"U.S. Fed Tax Credit/Grant"},null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",TaxCreditFed+TreasuryGrantFed)","v":-32091.790640006402},null,"Cumulative Savings over 25 Years",null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},"Annual Savings  1st Year/25-Year Cumulative Net Savings - include bill savings, sRECs, PBIs, etc after tax, maintenance, & inverter replacement (net after-tax values)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DeprStateFedTaxSumTotal=0,\"\",\"Net Depreciation\")","v":"Net Depreciation"},null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",DeprFedStateNetSumTotal)","v":-37441.413741305092},null,{"$f":"IF(SysPBI=0,\"\",\"PBI 1st-Year / Lifetime Value\")","v":"PBI 1st-Year / Lifetime Value"},null,null,{"$f":"IF(SysPBI=0, \"\",\"$\"&FIXED('OnGrid Timelines'!$E$127,0)&\" / \"&\"$\"&FIXED(-SysPBI,0))","v":"$3,173 / $25,374"},"PBI 1st Year /Total PBI Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"Net value of Rebates\")","v":"Net value of Rebates"},null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0, \"\",(SysRebate+SysGrant)+TaxFedOnRebateGrant)","v":-5990.8704066795999},null,{"$f":"IF(SysREC=0,\"\",\"SREC 1st-Year / Lifetime Value\")","v":"SREC 1st-Year / Lifetime Value"},null,null,{"$f":"IF(SysREC=0,\"\",\"$\"&FIXED('OnGrid Timelines'!$E$122,0)&\" / \"&\"$\"&FIXED(-SysREC,0))","v":"$1,442 / $15,048"},"SREC 1st Year/Total SREC Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"(Rebates are sometimes taxable)\")","v":"(Rebates are sometimes taxable)"},null,null,null,null,{"$f":"IF(AND(SysPBI=0, SysREC=0), \"\", \"(Above may be subject to taxation effects)\")","v":"(Above may be subject to taxation effects)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"Net value of State Tax Credits\")","v":"Net value of State Tax Credits"},null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",TaxCreditState+TaxFedOnStateTaxCredit)","v":-3250},null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"(State tax credits are effectively Fed Taxable)\")","v":"(State tax credits are effectively Fed Taxable)"},null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IncentGrantTotal=0,\"\",\"Net value of other short term incentives\")","v":"Net value of other short term incentives"},null,null,{"$f":"IF(IncentGrantTotal=0,\"\",-IncentGrantTotal*(1-TaxRateFed))","v":-1300},null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,{"$f":"IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\")","v":"$29,426"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IncentGrantTotal=0,\"\",\"(excl SREC)\")","v":"(excl SREC)"},null,null,null,null,"Total Lifecycle Payback ",null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc=0,\"\",\"Fees not included in system price\")","v":"Fees not included in system price"},null,null,{"$f":"IF(CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc=0,\"\",CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc)","v":600},null,{"$f":"IF(CustType=\"Residential\",\"Simple Payback\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cost of System",null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STATUS:   ","Site inspection and needs analysis have been completed. A high level system design is complete and "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"available for approval. Federal Tax Credit  and other incentives are currently available and incentive paperwork has been prepared. High quality equipment is available and will be ordered and installation will begin approximately \"&ROUND(SalesContractTime1/7 + SalesContractTime2 +SalesContractTime3,0)&\" weeks after approval. Customer approval of construction agreement and incentive application are essential to lock in the currently available incentives.\"","v":"available for approval. Federal Tax Credit  and other incentives are currently available and incentive paperwork has been prepared. High quality equipment is available and will be ordered and installation will begin approximately 15 weeks after approval. Customer approval of construction agreement and incentive application are essential to lock in the currently available incentives."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACTION:   ",{"$f":"CustsFullName&IF(CustCompany>0,\" of \"&CustCompany, \"\")&\", to review the scope of work and credentials to determine whether to engage \"&VendName&\" for the installation of the described solar system.\"","v":"Jackie Sun and Jilla Sky of Ichiban Hibachi, to review the scope of work and credentials to determine whether to engage Acme Solar for the installation of the described solar system."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS4  OnePage Summary with 4 Charts","Solar Electric Proposal"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PV System: \"&FIXED(SysSize,IF(SysSize>100,0,1))&\" kW \"&IF(SysRatingType=\"STC\",\"STC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC\"))","v":"PV System: 9.1 kW CEC"},{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW DC  / \"&FIXED(SysSizeCEC,IF(SysSizeSTC>100,0,1))&\" kW AC \"","v":"10.4 kW DC  / 9.1 kW AC "},"10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer:",null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"},null,null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site:",null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,null,{"$f":"\"Work Phone: \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")","v":"Work Phone: (123) 123 1234"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,{"$f":"\"Cell Phone: \"&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Cell Phone: (123) 123 3456"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:",null,{"$f":"DateOfAnalysis","v":"2013-04-28"},null,null,null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility & Rate Information"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,null,{"$f":"UtilityLong","v":"Pacific Gas & Electric"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Rate Schedule",null,null,{"$f":"TariffStarting","v":"A10 TOU Non-FTA (S)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Rate Schedule  \")","v":"New Rate Schedule  "},null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\", TariffEnding)","v":"A6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Bill per month",null,null,{"$f":"BillNoSolar","v":449.61470904201752}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Bill per month",null,null,{"$f":"BillWithSolar","v":62.909649468839838}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings and % of Bill offset",null,null,{"$f":"Savings1stMo","v":352.67508195035896},{"$f":"BillPctOffset","v":0.84862377100812425}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System Information"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Size STC Rating:",null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System Size CEC Rating :\",\"\")","v":"System Size CEC Rating :"},null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"9.1 kW CEC AC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site's Sun Hours",null,null,{"$f":"FIXED(SunHrsAnnualAvg, 1)&\" (average)\"","v":"5.9 (average)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System On:",null,null,{"$f":"SysRoofTypeText","v":"Foam roof"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Array\"&IF(SysModCnt2>0,\"s\",\"\")&\": \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")  &IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter\"),)","v":"Arrays: 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Kwh Usage and Production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh\"","v":"21,000 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Solar Production",null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh\"","v":"10,852 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual kWh Offset % ",null,null,null,{"$f":"UsePctOffset","v":0.63995432457171419}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pricing / Cost Information"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross System Price",null,null,null,{"$f":"\"$\"&FIXED(CostGross,0)","v":"$106,373"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives and Tax Benefits",null,null,null,{"$f":"-CostGross+CostNetAfterTaxEffectsAndPBI","v":-94667.18912492675}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net System Cost ",null,null,null,{"$f":"\"$\"&FIXED(CostNetAfterTaxEffectsAndPBI,0)","v":"$11,705"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financials & Economic Returns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated First Year Utility Savings",null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Savings over 25 years",null,null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},null,null,null,null,null,null,null,null,null,"Net Savings over 25 years - include bill savings, inverter replacement (net after-tax values), maintenance, and SRECs, if any."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback",null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Simple Payback\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,{"$f":"IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\")","v":"$29,426"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS5  OnePage Summary with 2 Charts and Environmental Benefits","Solar Electric System Proposal"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System: 9.1 kW STC"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer:",null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"},null,null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site:",null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,null,{"$f":"\"Work Phone: \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")","v":"Work Phone: (123) 123 1234"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,{"$f":"\"Cell Phone: \"&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Cell Phone: (123) 123 3456"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:",null,{"$f":"DateOfAnalysis","v":"2013-04-28"},null,null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Usage and Billing",null,null,null,null,null,null,"Utility "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh\"","v":"21,000 kWh"},null,null,{"$f":"UtilityLong","v":"Pacific Gas & Electric"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Bill per month",null,null,null,{"$f":"\"$\"&FIXED(BillNoSolar,0)","v":"$450"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed PV System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Size:",null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"&IF(SysRatingType=\"CEC\",\" or \"&FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"10.4 kW STC DC or 9.1 kW CEC AC"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Array 1 :",null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,\"Array 2 :\",\"\")","v":"Array 2 :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysModCnt&\" \"&SysModule&\" Modules\"","v":"33 Sanyo Electric HIT-N215A01 Modules"},null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysModCnt2&\" \"&SysModule2&\" Modules\", \"\")","v":"15 BP Solar BP3220N Modules"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysInvCnt&\" \"&SysInverter&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\")","v":"2 SMA America SB3000US (240V) Inverters"},null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysInvCnt2&\" \"&SysInverter2&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\"),\"\")","v":"1 SMA America SB7000US (240V) Inverters"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(SysArraySlope)&\" degrees \"&SysArrayAzimuthLong&\" Orientation\"","v":"30 degrees West Orientation"},null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0, VALUE(SysArraySlope2)&\" degrees \"&SysArrayAzimuthLong2&\" Orientation\", \"\")","v":"30 degrees West Orientation"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Solar Production",null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh\"","v":"10,852 kWh"},null,null,"Gross System Price",null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Bill per month",null,null,null,{"$f":"\"$\"&FIXED(BillWithSolar,0)","v":"$63"},null,null,"Incentives and Tax Benefits",null,null,null,null,{"$f":"-(CostGross-CostNetAfterTaxEffectsAndPBI)","v":-94667.18912492675}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Bill Offset %",null,null,null,{"$f":"BillPctOffset","v":0.84862377100812425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual kWh Offset % ",null,null,null,{"$f":"UsePctOffset","v":0.63995432457171419},null,null,"Net System Cost ",null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financials & Economics Returns",null,null,null,null,null,null,"Environmental Benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated First Year Utility Savings",null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"},null,"Over 25 years, the PV system is estimated "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Savings over 25 years",null,null,null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},null,"to offset:   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"After-Tax Compound Annual Rate of Return (IRR)\",\"Compound Annual Rate of Return (IRR)\"))","v":"After-Tax Compound Annual Rate of Return (IRR)"},null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"},null,"CO2 emissions ",null,null,null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0)&\" lbs\"","v":"425,590 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback ",null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"},null,"NOx ",null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0)&\" lbs\"","v":"1,366 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Simple Payback\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"},null,"SOx ",null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0)&\" lbs\"","v":"1,236 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"},null,"Asthma-causing particulates",null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0)&\" lbs\"","v":"84 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Maximum Resale Value occurs at year \"&ResaleValueMaxYear&\" at\"","v":"Maximum Resale Value occurs at year 9 at"},null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"},null,{"$f":"\"It's equivalent to taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road\"","v":"It's equivalent to taking 2.2 cars off the road"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\")","v":"$29,426"},null,{"$f":"\"for 25 years or planting \"&FIXED(EnvBenTreeAcres, 1)&\" acres of trees.\"","v":"for 25 years or planting 3.6 acres of trees."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS6.1  TwoPage Summary with 5 Charts and incentive details","Solar Electric Proposal"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PV System: \"&FIXED(SysSize,IF(SysSize>100,0,1))&\" kW \"&IF(SysRatingType=\"STC\",\"STC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC\"))","v":"PV System: 9.1 kW CEC"},{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW DC  / \"&FIXED(SysSizeCEC,IF(SysSizeSTC>100,0,1))&\" kW AC \"","v":"10.4 kW DC  / 9.1 kW AC "},"10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC ","10.4 kW DC  / 9.1 kW AC "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer:",null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"},null,null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site:",null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,null,{"$f":"\"Work Phone: \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")","v":"Work Phone: (123) 123 1234"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,{"$f":"\"Cell Phone: \"&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Cell Phone: (123) 123 3456"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:",null,{"$f":"DateOfAnalysis","v":"2013-04-28"},null,null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility & Rate Information"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,null,null,{"$f":"UtilityLong","v":"Pacific Gas & Electric"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Rate Schedule",null,null,{"$f":"TariffStarting","v":"A10 TOU Non-FTA (S)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Rate Schedule  \")","v":"New Rate Schedule  "},null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\", TariffEnding)","v":"A6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Bill per month",null,null,null,{"$f":"\"$\"&FIXED(BillNoSolar,0)","v":"$450"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Bill per month",null,null,null,{"$f":"\"$\"&FIXED(BillWithSolar,0)","v":"$63"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings and % of Bill offset",null,null,null,{"$f":"\"$\"&FIXED(Savings1stMo,0)","v":"$353"},{"$f":"BillPctOffset","v":0.84862377100812425}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System Information"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Size STC Rating:",null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"System Size CEC Rating :\",\"\")","v":"System Size CEC Rating :"},null,null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"9.1 kW CEC AC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site's Average Sun Hours",null,null,null,{"$f":"FIXED(SunHrsAnnualAvg, 1)","v":"5.9"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System Mounting On:",null,null,null,{"$f":"SysRoofTypeText","v":"Foam roof"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Array 1 :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysModCnt&\" \"&SysModule&\" Modules\"","v":"33 Sanyo Electric HIT-N215A01 Modules"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysInvCnt&\" \"&SysInverter&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\")","v":"2 SMA America SB3000US (240V) Inverters"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(SysArraySlope)&\" degrees \"&SysArrayAzimuthLong&\" Orientation\"","v":"30 degrees West Orientation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,\"Array 2 :\",\"\")","v":"Array 2 :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysModCnt2&\" \"&SysModule2&\" Modules\", \"\")","v":"15 BP Solar BP3220N Modules"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysInvCnt2&\" \"&SysInverter2&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\"),\"\")","v":"1 SMA America SB7000US (240V) Inverters"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0, VALUE(SysArraySlope2)&\" degrees \"&SysArrayAzimuthLong2&\" Orientation\", \"\")","v":"30 degrees West Orientation"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Kwh Usage and Production"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh\"","v":"21,000 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Solar Production",null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh\"","v":"10,852 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual kWh Offset % ",null,null,null,{"$f":"UsePctOffset","v":0.63995432457171419}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS6.2  TwoPage Summary with 5 Charts and incentive details",null,"Pricing / Cost Information"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross System Cost/watt",null,null,null,{"$f":"CostGrossPerW","v":11.726627357662643}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross System Price",null,null,{"$f":"CostGross","v":106372.63546668801}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",\"U.S. Fed Tax Credit/Grant\")","v":"U.S. Fed Tax Credit/Grant"},null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",TaxCreditFed+TreasuryGrantFed)","v":-32091.790640006402}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",\"Net Depreciation\")","v":"Net Depreciation"},null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",DeprFedStateNetSumTotal)","v":-37441.413741305092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"Net value of Rebates\")","v":"Net value of Rebates"},null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0, \"\",(SysRebate+SysGrant)+TaxFedOnRebateGrant)","v":-5990.8704066795999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"Net value of State Tax Credits\")","v":"Net value of State Tax Credits"},null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",TaxCreditState+TaxFedOnStateTaxCredit)","v":-3250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysPBI=0, \"\", \"PBI Net Value\")","v":"PBI Net Value"},null,null,null,{"$f":"IF(-SysPBI-TaxFedOnPBI=0,\"\",SysPBI+TaxFedOnPBI)","v":-16493.114336935672}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",\"Net SREC Value\")","v":"Net SREC Value"},null,null,null,{"$f":"IF(SysREC=0,\"\",SysREC+TaxStateFedOnREC)","v":-8916.813531610298}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net System Cost ",null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financials & Economic Returns"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated First Year Utility Savings",null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Savings over 25 years",null,null,null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback ",null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Simple Payback\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Maximum Resale Value increase occurs at year \"&ResaleValueMaxYear&\" at a value of\"","v":"Estimated Maximum Resale Value increase occurs at year 9 at a value of"},null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\")","v":"$29,426"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Benefits"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, the PV system is estimated to offset:   "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 emissions (greenhouse gas)",null,null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0)&\" lbs\"","v":"425,590 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx (smog)",null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0)&\" lbs\"","v":"1,366 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOx (acid rain)",null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0)&\" lbs\"","v":"1,236 lbs"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particulates that cause asthma",null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0)&\" lbs\"","v":"84 lbs"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"It's equivalent to taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road\"","v":"It's equivalent to taking 2.2 cars off the road"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"\"for 25 years or planting \"&FIXED(EnvBenTreeAcres, 1)&\" acres of trees.\"","v":"for 25 years or planting 3.6 acres of trees."}]

{"sheet":"Medium","index":12,"n_rows":654,"n_cols":254,"rows_kept":654,"cut":false,"hidden":false,"merged":[[57,4,57,6],[58,4,58,6],[59,4,59,6],[60,4,60,6],[61,4,61,6],[62,4,62,6],[25,3,25,6],[26,3,26,6],[27,3,27,6],[54,4,54,6],[55,4,55,6],[56,4,56,6],[69,4,69,6],[70,4,70,6],[71,4,71,6],[72,4,72,6],[73,4,73,6],[74,4,74,6],[63,4,63,6],[64,4,64,6],[65,4,65,6],[66,4,66,6],[67,4,67,6],[68,4,68,6],[99,4,99,6],[100,4,100,6],[102,4,102,6],[103,4,103,6],[104,4,104,6],[105,4,105,6],[75,4,75,6],[76,4,76,6],[93,4,93,6],[94,4,94,6],[96,4,96,6],[97,4,97,6],[118,9,118,11],[119,4,119,6],[120,4,120,6],[121,4,121,6],[122,4,122,6],[123,4,123,6],[113,4,113,6],[114,4,114,6],[115,4,115,6],[116,4,116,6],[117,4,117,6],[118,4,118,6],[130,4,130,6],[131,4,131,6],[132,4,132,6],[133,4,133,6],[134,4,134,6],[135,4,135,6],[124,4,124,6],[125,4,125,6],[126,4,126,6],[127,4,127,6],[128,4,128,6],[129,4,129,6],[142,4,142,6],[143,4,143,6],[148,4,148,6],[149,4,149,6],[150,4,150,6],[151,4,151,6],[136,4,136,6],[137,4,137,6],[138,4,138,6],[139,4,139,6],[140,4,140,6],[141,4,141,6],[169,4,169,6],[170,4,170,6],[171,4,171,6],[172,4,172,6],[173,4,173,6],[174,4,174,6],[152,4,152,6],[153,4,153,6],[155,4,155,6],[165,4,165,6],[166,4,166,6],[167,4,167,6],[209,4,209,6],[210,4,210,6],[213,4,213,6],[214,4,214,6],[215,4,215,6],[216,4,216,6],[175,4,175,6],[176,4,176,6],[204,4,204,6],[205,4,205,6],[206,4,206,6],[207,4,207,6],[231,3,234,6],[237,4,237,6],[238,4,238,6],[239,4,239,6],[240,4,240,6],[242,4,242,6],[217,4,217,6],[218,4,218,6],[219,4,219,6],[220,4,220,6],[221,4,221,6],[222,4,222,6],[249,4,249,6],[250,4,250,6],[309,4,309,6],[310,4,310,6],[311,4,311,6],[312,4,312,6],[243,4,243,6],[244,4,244,6],[245,4,245,6],[246,4,246,6],[247,4,247,6],[248,4,248,6],[443,21,443,26],[450,21,450,26],[319,4,319,6],[346,4,346,6],[347,4,347,6],[348,4,348,6],[383,24,383,26],[384,24,384,26],[313,4,313,6],[314,4,314,6],[315,4,315,6],[316,4,316,6],[317,4,317,6],[318,4,318,6]]}
["Medium 1",null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]
["Medium 2"]
[]
[null,null,"MedPg01: Residential & Commercial Medium Proposal:"]
[]
[null,"M1.1 Usage and System","A Personalized Solar Analysis for:",null,null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,"Site Address:"]
[null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"},null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"},null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"},null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[]
[]
[null,null,null,"ELECTRICAL ENERGY USAGE, BILLING & TAX INPUTS & ASSUMPTIONS"]
[null,null,null,{"$f":"UseWinAvg","v":1500},"Average Winter Monthly Historic Usage"]
[null,null,null,{"$f":"UseSumAvg","v":2000},"Average Summer Monthly Historic Usage"]
[null,null,null,{"$f":"UseHistAnnualTotal","v":21000},"Total Annual Historic Usage"]
[]
[null,null,null,{"$f":"IF(AdjLifestylePct=0,\"\",UseAdjAnnualTotal)","v":17850},{"$f":"IF(AdjLifestylePct=0,\"\",\"Total Annual Estimated Usage with lifestyle/occupancy changes\")","v":"Total Annual Estimated Usage with lifestyle/occupancy changes"}]
[null,null,null,null,{"$f":"IF(AdjLifestylePct=0,\"\",\"About \"&\"\"&FIXED((UseAdjAnnualTotal/UseHistAnnualTotal)*100,0)&\"% of Historic Usage\")","v":"About 85% of Historic Usage"}]
[]
[null,null,null,{"$f":"IF(AdjEnergyEffPct=0,\"\",UseAnnualTotal)","v":16957.5},{"$f":"IF(AdjEnergyEffPct=0,\"\",\"Total Annual Estimated Usage factoring in Energy Efficiency gains (excluding solar)\")","v":"Total Annual Estimated Usage factoring in Energy Efficiency gains (excluding solar)"}]
[null,null,null,null,{"$f":"IF(AdjEnergyEffPct=0,\"\",\"About \"&\"\"&FIXED((UseAnnualTotal/UseAdjAnnualTotal)*100,0)&\"% of Lifestyle Adjusted Usage\")","v":"About 95% of Lifestyle Adjusted Usage"}]
[]
[null,null,null,{"$f":"\"Utility:   \"&IF(LEFT(Utility,4)<>\"user\",Utility,UtilityUserDefined)","v":"Utility:   PG&E"}]
[null,null,null,{"$f":"\"Current Rate Schedule:   \"&IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateDescription,RateDescription)","v":"Current Rate Schedule:   A10 TOU Non-FTA (S)-P H -- Commercial TOU Demand"},null,null,null,null,null,null,null,null," "]
[null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Solar Rate Schedule:   \"&IF(LEFT(TariffEnding,4)<>\"user\",TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateEndDescription,RateEndDescription))","v":"New Solar Rate Schedule:   A6-P H -- Commercial TOU"}]
[]
[null,null,null,{"$f":"TaxRateFed","v":0.35},"Federal Income Tax Rate"]
[null,null,null,{"$f":"TaxRateState","v":8.8400000000000006E-2},"State Income Tax Rate"]
[null,null,null,{"$f":"TaxRateCombinedNet","v":0.40745999999999999},"Net Effective Combined Fed & State Income Tax Rate"]
[]
[null,null,null,{"$f":"InflMaint","v":0.03},"Assumed General Inflation (maintenance, etc)"]
[null,null,null,null,"The CPI has increased 3.1% annually since 1982"]
[null,null,null,{"$f":"InflElect","v":0.01},{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",(\"Assumed Electric Rate Escalation\"&IF(InflElectYr1=InflElect,\"\",(\", except \"&InflElectYr1*100&\"% next year\"&IF(InflElectYr2=InflElect,\"\",(\" and \"&InflElectYr2*100&\"% in 2 years\"&IF(InflElectYr3=InflElect,\"\",(\" and \"&InflElectYr3*100&\"% in 3 years\"))))))))","v":"Assumed Electric Rate Escalation, except 2% next year and 3% in 2 years and 4% in 3 years"}]
[null,null,null,null,"Average California Electric Rates increased 6.7% annually from 1970 to 2001"]
[null,null,null,null,null,null,null,null,"modifed grahic"]
[null,null,null,null,null,null,null,null,"recheck formatting on 03,04,07"]
[null,null,null,null,null,null,null,null,"<< Make graphic update by state and w/ latest info from Datafile?"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Medium!IT44","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"SOLAR ELECTRIC SYSTEM",null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",\"\")","v":""}]
[null,null,null,{"$f":"SysSize","v":9.0710340000000009},{"$f":"\"PV system size (\"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" Rating)\"","v":"PV system size (CEC AC Rating)"}]
[null,null,null,null,{"$f":"\"Comprising \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")  &IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter.\"),\".\")","v":"Comprising 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter."}]
[null,null,null,null,{"$f":"\"PV Array is \"&VALUE(SysArraySlope)&\"° up from horizontal, and facing \"&SysArrayAzimuth","v":"PV Array is 30° up from horizontal, and facing W"}]
[]
[null,null,null,{"$f":"IF(SysArea<1,\"\",SysArea)","v":""},{"$f":"IF(SysArea<5,\"\",\"square feet, approximate roof area required\")","v":""}]
[null,null,null,null,{"$f":"IF(SysArea<5,\"\",\"Module dimensions are \"&SysModDim&IF(SysModCnt2>0,\" in the primary array, and \"&SysModDim2&\" in the secondary array.\",\".\"))","v":""}]
[]
[null,null,null,{"$f":"SunHrsAnnualAvg","v":5.8583333333333334},{"$f":"\"Hours of equivalent full noontime sun occurs at \"&CustSiteCity&\", \"&CustSiteState","v":"Hours of equivalent full noontime sun occurs at Pelham, CA"}]
[null,null,null,null,{"$f":"\"This is based on 30-year annual average data for nearby \"&IF(SiteRedbookCity=\"User Site Insolation\",SiteRedBookCityUserDefined,SiteRedbookCity)","v":"This is based on 30-year annual average data for nearby Santa Maria, CA"}]
[null,null,null,null,"found in the NREL Redbook (rredc.nrel.gov/solar/pubs/redbook)"]
[null,null,null,null,"This level of sunshine can vary +/- 9% year to year due to weather"]
[]
[null,null,null,{"$f":"EffTotalSystem","v":0.5816952083720931},"Total system efficiency factor, accounting for: "]
[null,null,null,null,"inverter, module heating, wire losses, dust & dirt, and module mismatch factors"]
[null,null,null,null,"Normal per CEC design guidebook is about 69-73%"]
[null,null,null,null,"This does not include shading, array orientation, or thermal stagnation factors"]
[]
[null,null,null,{"$f":"((ProdHrsWP+ProdHrsWpP+ProdHrsWoP)*ProdUseWinMonths+(ProdHrsSP+ProdHrsSpP+ProdHrsSoP)*ProdUseSumMonths)/12","v":4.995639685183912},"Hours of effective full noontime sun, factoring in shading & orientation"]
[]
[null,null,null,{"$f":"ProdTot","v":10852.025458924843},{"$f":"\"kWh/year estimated production (\"&FIXED(ProdTot/SysSizeCEC,0)&\" kWh per year per kW CEC AC Capacity Rating)\"","v":"kWh/year estimated production (1,196 kWh per year per kW CEC AC Capacity Rating)"}]
[null,null,null,null,{"$f":"\"Offsets about \"&FIXED((ProdTot/UseAdjAnnualTotal)*100,0)&\"% of estimated/adjusted future usage\"","v":"Offsets about 61% of estimated/adjusted future usage"}]
[]
[null,null,null,{"$f":"SysModDegradationRate","v":7.4999999999999997E-3},"Annual Module Degradation Rate (normally 0% to 1%) affecting future production due to aging."]
[]
[]
[]
[]
[null,null,"MedPg02: Residential & Commercial Medium Proposal"]
[]
[null,"M1.2 Bills Costs and Incentives",{"$f":"CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[]
[]
[]
[]
[]
[null,null,null,"ENERGY COSTS/SAVINGS",null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",\"\")","v":""}]
[]
[null,null,null,"HISTORIC ENERGY COSTS WITHOUT SOLAR:"]
[null,null,null,{"$f":"BillNoSolar","v":449.61470904201752},"Historic Average Monthly Charges"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ShowDiscount","v":1}]
[null,null,null,"ESTIMATED FUTURE ENERGY COSTS WITH ADJUSTMENTS IN USAGE (BEFORE SOLAR)",null,null,null,null,null,null,{"$f":"CostwAdders","v":107462.5107904}]
[null,null,null,{"$f":"BillwEffnoSolar","v":405.94290442606695},"Average Monthly Charges accounting for adjustments in usage",null,null,null,null,null,{"$f":"CostDiscount","v":-3289.875323712}]
[]
[null,null,null,"ESTIMATED FUTURE ENERGY COSTS WITH SOLAR AND ADJUSTMENTS"]
[null,null,null,{"$f":"BillWithSolar","v":62.909649468839838},"Average Monthly Charges with Solar"]
[]
[null,null,null,"SAVINGS USING SOLAR:"]
[null,null,null,{"$f":"Savings1stMo","v":352.67508195035896},"Savings in 1st month due to solar (with usage adjustments)"]
[null,null,null,null,"Savings will increase over time as electric rates rise"]
[null,null,null,{"$f":"Savings1stYr","v":4232.100983404307},"First year savings due to solar"]
[null,null,null,{"$f":"IF(CustType=\"Residential\",(Savings1stYr/(1-TaxRateCombined)),\"\")","v":""},{"$f":"IF(CustType=\"Residential\",\"Pre-Tax value of the first year annual savings due to solar\",\"\")","v":""}]
[]
[null,null,null,{"$f":"OnGridDisclaimer1","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from"}]
[null,null,null,{"$f":"OnGridDisclaimer2","v":"   ownership of a renewable energy power system.  This is not a production guarantee."}]
[null,null,null,{"$f":"OnGridDisclaimer3","v":"   A professional accountant or tax advisor should confirm these estimates."}]
[null,null,null,{"$f":"OnGridDisclaimer4","v":"   Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[]
[null,null,null,"SYSTEM PRICING & CAPITAL COST SUMMARY"]
[null,"cost w/ adders",null,{"$f":"IF( ShowDiscount,CostwAdders,CostwAdders+CostDiscount)","v":107462.5107904},{"$f":"IF(D115=0,\"Total System Cost  (includes full service, parts, delivery, installation, warranty, sales tax)\",\"Total System Cost  (includes full service, parts, delivery, installation, warranty)\")","v":"Total System Cost  (includes full service, parts, delivery, installation, warranty)"}]
[null,"sales tax",null,{"$f":"CostSalesTax","v":400},{"$f":"IF(D115=0,\"\",\"Sales Tax (if not included above)\")","v":"Sales Tax (if not included above)"}]
[null,"permit fees",null,{"$f":"CostPermitFeesInc","v":500},{"$f":"IF(D116=0,\"\",\"Estimated Permit Fees included in system contract price\")","v":"Estimated Permit Fees included in system contract price"}]
[null,"utility fees",null,{"$f":"CostUtilityFeesInc","v":600},{"$f":"IF(D117=0,\"\",\"Utility Fees included in system contract price\")","v":"Utility Fees included in system contract price"}]
[null,"other fees",null,{"$f":"CostOtherFeesInc","v":700},{"$f":"IF(D118=0,\"\",\"Other Fees included in system contract price\")","v":"Other Fees included in system contract price"}]
[null,"discount",null,{"$f":"IF(ShowDiscount,CostDiscount,0)","v":-3289.875323712},{"$f":"IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",VendName&\" \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",VendName&\" Discount\"))","v":"Acme Solar 3.0% Discount"},null,null,null,null,{"$f":"IF(AND(ShowDiscount=\"Yes (%)\",CostDiscount<>0),VendName&\" \"& ROUND(CostDiscount/-CostGross*100,0) &\"% Discount\",IF(AND(ShowDiscount=\"Yes ($)\",CostDiscount<>0),VendName&\" Discount\", IF(OR(ShowDiscount=\"No\",CostDiscount = 0),\"\")))","v":false}]
[null,"cost gross",null,{"$f":"CostGross","v":106372.63546668801},{"$f":"\"Gross Top Line Cost ($\"&FIXED((CostGross/SysSize/1000),2)&\" per \"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" Watt)\"","v":"Gross Top Line Cost ($11.73 per CEC AC Watt)"}]
[]
[null,"Rebates, non-Fed Grants",null,{"$f":"SysRebate+SysGrant","v":-9216.7237025840004},{"$f":"IF(D122=0,\"\",\"Rebates and non-Federal Grants (as applicable)\")","v":"Rebates and non-Federal Grants (as applicable)"}]
[null,"CostAfterRebate",null,{"$f":"CostAfterRebate","v":99155.911764104007},"System Price after Rebate and non-Federal Grants"]
[]
[null,"permit fees",null,{"$f":"CostPermitFeesNotInc","v":100},{"$f":"IF(D125=0,\"\",\"Estimated Permit Fees NOT included in system contract price\")","v":"Estimated Permit Fees NOT included in system contract price"}]
[null,"utility fees",null,{"$f":"CostUtilityFeesNotInc","v":200},{"$f":"IF(D126=0,\"\",\"Utility Fees NOT included in system contract price\")","v":"Utility Fees NOT included in system contract price"}]
[null,"other fees",null,{"$f":"CostOtherFeesNotInc","v":300},{"$f":"IF(D127=0,\"\",\"Other Fees NOT included in system contract price\")","v":"Other Fees NOT included in system contract price"}]
[null,"CostAfterRebateAndFees",null,{"$f":"CostAfterRebateAndFees","v":97755.911764104007},"Cost After Rebate, non-Fed Grant, & Fees (may be the Tax Creditable Amount, see Tax Advisor)"]
[]
[null,"TreasuryGrantFed",null,{"$f":"TreasuryGrantFed","v":-32091.790640006402},{"$f":"IF(D130=0,\"\",\"Federal Treasury Grant\")","v":"Federal Treasury Grant"}]
[null,"CostNetUpFront",null,{"$f":"CostNetUpFront","v":65664.121124097612},"Net Cost Up Front (after Rebate, Grants, & Fees)"]
[]
[null,"Fed tax on Rebate or Grant",null,{"$f":"-IF(TaxableRebate=\"yes\",(SysRebate*TaxRateFed),0)-IF(TaxableGrant=\"yes\",(SysGrant*TaxRateFed),0)","v":3225.8532959044005},{"$f":"IF(TaxableRebate=\"Yes\",IF(SysRebate<>0,\"Federal Tax on Rebate, \",\"\"),\"\")&IF(SysGrant<>0,IF(TaxableGrant=\"Yes\",\"Federal Tax on non-Fed Grant\",\"\"),\"\")","v":"Federal Tax on Rebate, Federal Tax on non-Fed Grant"}]
[null,"State Tax Credit + TaxFedOnStateTaxCredit",null,{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250},{"$f":"IF(D134=0,\"\",\"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit\")","v":"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit"}]
[null,"TaxCreditFed",null,{"$f":"TaxCreditFed","v":0},{"$f":"IF(D135=0,\"\",\"Federal Investment Tax Credit (ITC)\")","v":""}]
[null,"DeprFedStateNetSumTotal",null,{"$f":"DeprFedStateNetSumTotal","v":-37441.413741305092},{"$f":"IF(D136=0,\"\",\"Depreciation: Federal & Net State (total value, non-discounted)\")","v":"Depreciation: Federal & Net State (total value, non-discounted)"}]
[null,"CostNetAfterTaxEffects",null,{"$f":"CostNetAfterTaxEffects","v":28198.560678696922},"Net System Cost after Tax Benefits, Rebates, and Grants"]
[]
[null,"Net PBI value",null,{"$f":"SysPBI*IF(TaxablePBI=\"Yes\",(1-TaxRateFed),1)","v":-16493.114336935672},{"$f":"IF(SysPBI<>0,\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"),\"\")","v":"PBI Incentive after Federal Tax"}]
[null,"CostNetAfterTaxEffectsAndPBI",null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},"Net System Cost after Tax Benefits, Rebates, Grants, and PBIs"]
[]
[null,"energy efficiency section",null,{"$f":"IF(D143=0,\"\",\"ENERGY EFFICIENCY:\")","v":"ENERGY EFFICIENCY:"},{"$f":"IF(D143=0,\"\",\"Efficiency ROI improvement calculations based on cost of measure & savings on system size\")","v":"Efficiency ROI improvement calculations based on cost of measure & savings on system size"}]
[null,"EnergyEffCost",null,{"$f":"EnergyEffCost","v":1000},{"$f":"IF(D143=0,\"\",\"Cost of Energy Efficiency improvements\")","v":"Cost of Energy Efficiency improvements"}]
[null,"EnergyEffTaxCredits",null,{"$f":"EnergyEffTaxCredits","v":-500},{"$f":"IF(D144=0,\"\",\"Fed Tax Credits for Energy Efficiency improvements\")","v":"Fed Tax Credits for Energy Efficiency improvements"}]
[null,"CostNetAllIncluded",null,{"$f":"CostNetAllIncluded","v":14505.44634176125},{"$f":"IF(D143=0,\"TOTAL NET COST OF SYSTEM (after tax effects) \",\"TOTAL NET COST OF SYSTEM PLUS ENERGY EFFICIENCY IMPROVEMENTS (after all tax effects)\")","v":"TOTAL NET COST OF SYSTEM PLUS ENERGY EFFICIENCY IMPROVEMENTS (after all tax effects)"}]
[]
[]
[null,null,null,"SMART FINANCING",null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",\"\")","v":""}]
[null,null,null,{"$f":"LoanRate","v":0.06},"\"Smart Financing\" Interest Rate"]
[null,null,null,{"$f":"LoanTerm&\" years\"","v":"11 years"},"\"Smart Financing\" Payoff Term"]
[]
[null,null,null,{"$f":"LoanPrincipal","v":98255.911764104007},"\"Smart Financing\" Initial Loan Balance "]
[null,null,null,null,"(Year 0 net cash cost minus any \"Up-Front Cash To Reduce Loan\")"]
[]
[null,null,null,{"$f":"CostAfterRebateAndFees+EnergyEffCost-LoanPrincipal","v":500},"Up-Front Cash To Reduce Loan"]
[]
[]
[]
[]
[null,null,"MedPg03: Residential & Commercial Medium Proposal"]
[]
[null,"M1.3 Environmental and Investment Overview",{"$f":"CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[]
[null,null,null,"ENVIRONMENTAL BENEFITS:"]
[]
[null,null,null,{"$f":"ProdTot","v":10852.025458924843},{"$f":"\"kWh/year estimated system production of electricity, or about \"&FIXED(ProdTot/UseAnnualTotal*100,0)&\"% of the estimated future usage\"","v":"kWh/year estimated system production of electricity, or about 64% of the estimated future usage"}]
[]
[null,null,null,"Over 25 years, this solar system is estimated to offset:   "]
[null,null,null,{"$f":"EnvBenCO2_25yrs","v":425589.57973602146},"lbs of CO2, the leading greenhouse gas"]
[null,null,null,{"$f":"EnvBenNOx_25yrs","v":1365.7274040056916},"lbs of NOx, which creates smog"]
[null,null,null,{"$f":"EnvBenSOx_25yrs","v":1236.3170004080127},"lbs of SO2, which causes acid rain"]
[null,null,null,{"$f":"EnvBenParticulates_25yrs","v":84.103197306667525},"lbs of particulates that cause asthma"]
[null,null,null,{"$f":"EnvBenMiles_25Yrs","v":692476.6974549978},{"$f":"\"miles driven in an average car, or \"&FIXED(EnvBenMiles_25Yrs/25,0)&\" miles a year\"","v":"miles driven in an average car, or 27,699 miles a year"}]
[]
[null,null,null,null,{"$f":"\"It's like taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years.\"","v":"It's like taking 2.2 cars off the road for 25 years."}]
[null,null,null,null,{"$f":"\"Or planting \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees.\"","v":"Or planting 3.6 acres of trees."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Medium!IT181","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"RETURN ON INVESTMENT SUMMARY (see following pages for detail)"]
[]
[null,null,null,"ANNUAL RATE OF RETURN"]
[null,null,null,{"$f":"IRR","v":9.2123232284880077E-2},{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"}]
[null,null,null,null,"For comparison with other investments"]
[null,null,null,null,"Additional value as a hedge against future electric rate increases"]
[]
[null,null,null,"TOTAL LIFECYCLE PAYBACK (Cumulative Electric Bill Savings Over 25 Years including system expenses)"]
[null,null,null,{"$f":"CumNetSavings25Yrs","v":69293.717195882564},{"$f":"\"equals \"&FIXED(D210/CostNetAfterTaxEffects,1)&\"x\" &\" return on net system cost of $\"&FIXED(CostNetAfterTaxEffects,0)","v":"equals 2.5x return on net system cost of $28,199"},null,null,null,null,{"$f":"\"equals \"&FIXED(D210/CostNetAfterTaxEffects*100,0)&\"%\" &\" return on initial system cost of $\"&FIXED(CostNetAfterTaxEffects,0)","v":"equals 246% return on initial system cost of $28,199"}]
[null,null,null,{"$f":"IF(CustType=\"Residential\",\"\",FIXED(YearsToCashPayback,1))","v":"6.6"},{"$f":"IF(CustType=\"Residential\",\"\",\"Years to Cash PAYBACK including maintenance, inverter replacement, tax consequences, etc.\")","v":"Years to Cash PAYBACK including maintenance, inverter replacement, tax consequences, etc."}]
[]
[null,null,null,"EQUITY / PROPERTY VALUE INCREASE:"]
[null,null,null,{"$f":"ResaleValue1stYr","v":67484.194097352723},{"$f":"\"Appraisal Journal Estimated Immediate Increase in Property Value\"","v":"Appraisal Journal Estimated Immediate Increase in Property Value"}]
[null,null,null,{"$f":"\"or \"&FIXED((ResaleValue1stYr/CostNetAllIncluded)*100,0)&\"%\"","v":"or 465%"},"of the system's cost"]
[null,null,null,null,{"$f":"\"Based on 20 x First Year's Net Savings of $\"&FIXED(NetAnnualSavingsNonTax1stYr,0)","v":"Based on 20 x First Year's Net Savings of $7,372"}]
[null,null,null,null,"Equity increases $20 for every $1 saved in annual utility expenses"]
[null,null,null,null,"ref: The Appraisal Journal, Oct 98"]
[null,null,null,null,"see www.ongrid.net/AppraisalJournalPVValue10.98.pdf"]
[]
[null,null,null,null,"This Resale Value will continue to increase as electric bill savings increase due to escalation"]
[null,null,null,null,"This increase is limited by the total remaining savings expected within 25 years"]
[null,null,null,{"$f":"ResaleValueMax","v":72453.3253229564},{"$f":"\"Maximum resale value based on estimated remaining savings to 25 years, occurs at year \"&ResaleValueMaxYear&\".\"","v":"Maximum resale value based on estimated remaining savings to 25 years, occurs at year 9."}]
[]
[]
[]
[]
[null,null,"MedPg04: Residential & Commercial Medium Proposal"]
[]
[null,"M1.4 Cash Flow",{"$f":"CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,null,{"$f":"\"'Smart Financing' with a Line of Credit assumes the efficient use of tax benefits, rebates, and PBIs to pay down principal owed as the incentive is received, so a lower payment is needed to pay off the debt over the desired \"&\"term. The customer then does not need a bridge loan, nor will they have any excess cash on hand (after recieving an incentive benefit) costing interest but producing no benefit. \"&\"Lines of Credit type financing typically to allow large early payments to reduce principal.\"","v":"'Smart Financing' with a Line of Credit assumes the efficient use of tax benefits, rebates, and PBIs to pay down principal owed as the incentive is received, so a lower payment is needed to pay off the debt over the desired term. The customer then does not need a bridge loan, nor will they have any excess cash on hand (after recieving an incentive benefit) costing interest but producing no benefit. Lines of Credit type financing typically to allow large early payments to reduce principal."}]
[]
[]
[]
[]
[null,null,null,"Monthly Financing Payment Options:"]
[null,null,null,{"$f":"LoanPaymentStandard","v":1038.1796448352138},{"$f":"\" Inefficient Loan amortizing $\"&FIXED(LoanPrincipal,0)&\" (incentives received after Year 0 don't reduce principal)\"","v":" Inefficient Loan amortizing $98,256 (incentives received after Year 0 don't reduce principal)"}]
[null,null,null,{"$f":"LoanPaymentSmart","v":239.19456784128661}," \"Smart\" Financed 1st Month (principal is reduced as incentive benefits are received over time)"]
[null,null,null,{"$f":"LoanPaymentUnrealistic","v":584.45731030839806},{"$f":"\" Optimistic Loan amortizing $\"&FIXED(CostNetAllIncluded,0)&\". Requires 'bridge' loan until incentives are received.\"","v":" Optimistic Loan amortizing $14,505. Requires 'bridge' loan until incentives are received."}]
[]
[null,null,null,"SMART FINANCING CASH FLOW:"]
[null,null,null,{"$f":"D245-D244","v":264},{"$f":"IF(CustType=\"Residential\",\"Net Electric Bill Savings in 1st Month, including maintenance.\",IF(CustType=\"Commercial\",\"Net After-Tax Electric Bill Savings in 1st Month, including maintenance.\",\"Net Electric Bill Savings in 1st Month, including maintenance.\"))","v":"Net After-Tax Electric Bill Savings in 1st Month, including maintenance."}]
[null,null,null,{"$f":"'OnGrid Timelines'!$E$178","v":320},{"$f":"\"1st Month Net Cost of a \"&LoanRate*100&\"%, \"&LoanTerm&\" year loan\"","v":"1st Month Net Cost of a 6%, 11 year loan"}]
[null,null,null,{"$f":"'OnGrid Timelines'!$E$188","v":584},"NET SAVINGS / CASH FLOW IN FIRST MONTH"]
[null,null,null,{"$f":"'OnGrid Timelines'!$F$188","v":135},"Net Monthly Savings / Cash Flow in 2nd Year"]
[null,null,null,{"$f":"'OnGrid Timelines'!$I$188","v":5},"Net Monthly Savings / Cash Flow in 5nd Year"]
[null,null,null,{"$f":"'OnGrid Timelines'!$N$188","v":-67},"Net Monthly Savings / Cash Flow in 10th Year"]
[null,null,null,null,"After 5th year, net monthly savings will increase due to electricity escalation, but "]
[null,null,null,null,"decrease due to reduced interest (tax deduction) portion of loan repayment. "]
[null,null,null,null,"Savings get larger, because escalation works faster than reduction in interest."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"MedPg05: Residential & Commercial Medium Proposal"]
[]
[null,"M1.5 Resale Value and Payback",{"$f":"CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[]
[]
[]
[null,null,null,"EQUITY / PROPERTY VALUE INCREASE:"]
[]
[null,null,null,{"$f":"ResaleValue1stYr","v":67484.194097352723},{"$f":"\"Appraisal Journal Estimated Immediate Increase in Property Value\"","v":"Appraisal Journal Estimated Immediate Increase in Property Value"}]
[null,null,null,{"$f":"\"or \"&FIXED((ResaleValue1stYr/CostNetAllIncluded)*100,0)&\"%\"","v":"or 465%"},"of the system's cost"]
[null,null,null,null,{"$f":"\"Based on 20 x First Year's Net Savings of $\"&FIXED(NetAnnualSavingsNonTax1stYr,0)","v":"Based on 20 x First Year's Net Savings of $7,372"}]
[null,null,null,null,"Equity increases $20 for every $1 saved in annual utility expenses"]
[null,null,null,null,"ref: The Appraisal Journal, Oct 98"]
[null,null,null,null,"see www.ongrid.net/AppraisalJournalPVValue10.98.pdf"]
[]
[null,null,null,null,"This Resale Value will continue to increase as electric bill savings increase due to escalation"]
[null,null,null,null,"This increase is limited by the total remaining savings expected within 25 years"]
[null,null,null,{"$f":"ResaleValueMax","v":72453.3253229564},{"$f":"\"Maximum resale value based on estimated remaining savings to 25 years occurs at year \"&ResaleValueMaxYear","v":"Maximum resale value based on estimated remaining savings to 25 years occurs at year 9"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"TOTAL LIFECYCLE PAYBACK (Cumulative Electric Bill Savings Over 25 Years including system expenses)"]
[]
[null,null,null,{"$f":"CumNetSavings25Yrs","v":69293.717195882564},{"$f":"\"equals \"&FIXED(D347/CostNetAfterTaxEffects*100,0)&\"% or \"&FIXED(D347/CostNetAfterTaxEffects,1)&\"x return on net system cost of $\"&FIXED(CostNetAfterTaxEffects,0)","v":"equals 246% or 2.5x return on net system cost of $28,199"}]
[null,null,null,{"$f":"IF(CustType=\"Residential\",\"\",FIXED(YearsToCashPayback,1))","v":"6.6"},{"$f":"IF(CustType=\"Residential\",\"\",\"Years to Cash Payback including maintenance, inverter replacement, tax consequences, etc.\")","v":"Years to Cash Payback including maintenance, inverter replacement, tax consequences, etc."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium 2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personalized Solar Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M1.2 Usage and System",null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"},null,null,null,null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"},null,null,null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mailing Address:",null,null,null,null,null,"Site Address:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullMailAddr","v":"133 Pelhamdale Ave, #1"},null,null,null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullMailCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ELECTRICAL ENERGY USAGE, BILLING & TAX INPUTS & ASSUMPTIONS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UseWinAvg","v":1500},null,"Average Winter Monthly Historic Usage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UseSumAvg","v":2000},null,"Average Summer Monthly Historic Usage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UseHistAnnualTotal","v":21000},null,"Total Annual Historic Usage"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AdjLifestylePct=0,\"\",UseAdjAnnualTotal)","v":17850},null,{"$f":"IF(AdjLifestylePct=0,\"\",\"Total Annual Estimated Usage with lifestyle/occupancy changes\")","v":"Total Annual Estimated Usage with lifestyle/occupancy changes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AdjLifestylePct=0,\"\",\"About \"&\"\"&FIXED((UseAdjAnnualTotal/UseHistAnnualTotal)*100,0)&\"% of Historic Usage\")","v":"About 85% of Historic Usage"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AdjEnergyEffPct=0,\"\",UseAnnualTotal)","v":16957.5},null,{"$f":"IF(AdjEnergyEffPct=0,\"\",\"Total Annual Estimated Usage factoring in Energy Efficiency gains (excluding solar)\")","v":"Total Annual Estimated Usage factoring in Energy Efficiency gains (excluding solar)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AdjEnergyEffPct=0,\"\",\"About \"&\"\"&FIXED((UseAnnualTotal/UseAdjAnnualTotal)*100,0)&\"% of Lifestyle Adjusted Usage\")","v":"About 95% of Lifestyle Adjusted Usage"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Utility:   \"&IF(LEFT(Utility,4)<>\"user\",Utility,UtilityUserDefined)","v":"Utility:   PG&E"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Rate Schedule:   \"&IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateDescription,RateDescription)","v":"Current Rate Schedule:   A10 TOU Non-FTA (S)-P H -- Commercial TOU Demand"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TariffEnding=TariffStarting,\"\",\"New Solar Rate Schedule:   \"&IF(LEFT(TariffEnding,4)<>\"user\",TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&\" \"&TariffCode&\" -- \"&RateEndDescription,RateEndDescription))","v":"New Solar Rate Schedule:   A6-P H -- Commercial TOU"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InflMaint","v":0.03},null,"Assumed General Inflation (maintenance, etc)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The CPI has increased 3.1% annually since 1982"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InflElect","v":0.01},null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",(\"Assumed Electric Rate Escalation\"&IF(InflElectYr1=InflElect,\"\",(\", except \"&InflElectYr1*100&\"% next year\"&IF(InflElectYr2=InflElect,\"\",(\" and \"&InflElectYr2*100&\"% in 2 years\"&IF(InflElectYr3=InflElect,\"\",(\" and \"&InflElectYr3*100&\"% in 3 years\"))))))))","v":"Assumed Electric Rate Escalation, except 2% next year and 3% in 2 years and 4% in 3 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average California Electric Rates increased 6.7% annually from 1970 to 2001"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxRateFed","v":0.35},null,"Federal Income Tax Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxRateState","v":8.8400000000000006E-2},null,"State Income Tax Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxRateCombinedNet","v":0.40745999999999999},null,"Net Effective Combined Fed & State Income Tax Rate"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedPg02: Residential & Commercial Medium Proposal"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOLAR ELECTRIC SYSTEM",null,null,null,null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysSize","v":9.0710340000000009},null,{"$f":"\"PV system size (\"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" Rating)\"","v":"PV system size (CEC AC Rating)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Comprising \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")  &IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter.\"),\".\")","v":"Comprising 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PV Array is \"&VALUE(SysArraySlope)&\"° up from horizontal, and facing \"&SysArrayAzimuth","v":"PV Array is 30° up from horizontal, and facing W"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysArea<1,\"\",SysArea)","v":""},null,{"$f":"IF(SysArea<5,\"\",\"square feet, approximate roof area required\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysArea<5,\"\",\"Module dimensions are \"&SysModDim&IF(SysModCnt2>0,\" in the primary array, and \"&SysModDim2&\" in the secondary array.\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SunHrsAnnualAvg","v":5.8583333333333334},null,{"$f":"\"Hours of equivalent full noontime sun occurs at \"&CustSiteCity&\", \"&CustSiteState","v":"Hours of equivalent full noontime sun occurs at Pelham, CA"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"This is based on 30-year annual average data for nearby \"&IF(SiteRedbookCity=\"User Site Insolation\",SiteRedBookCityUserDefined,SiteRedbookCity)&\" found in the NREL Redbook (rredc.nrel.gov/solar/pubs/redbook). This level of sunshine can vary +/- 9% year to year due to weather.\"","v":"This is based on 30-year annual average data for nearby Santa Maria, CA found in the NREL Redbook (rredc.nrel.gov/solar/pubs/redbook). This level of sunshine can vary +/- 9% year to year due to weather."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EffTotalSystem","v":0.5816952083720931},null,"Total system efficiency factor, accounting for: "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverter, module heating, wire losses, dust & dirt, and module mismatch factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Normal per CEC design guidebook is about 69-73%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This does not include shading, array orientation, or thermal stagnation factors"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED((((ProdHrsSP+ProdHrsSpP+ProdHrsSoP)*ProdUseSumMonths)+((ProdHrsWP+ProdHrsWpP+ProdHrsWoP)*ProdUseWinMonths))/12,1)","v":"5.0"},null,"Hours of effective full noontime sun, factoring in shading & orientation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProdTot","v":10852.025458924843},null,{"$f":"\"kWh/year estimated production (\"&FIXED(ProdTot/SysSizeCEC,0)&\" kWh per year per kW CEC AC Capacity Rating)\"","v":"kWh/year estimated production (1,196 kWh per year per kW CEC AC Capacity Rating)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Offsets about \"&FIXED((ProdTot/UseAdjAnnualTotal)*100,0)&\"% of estimated/adjusted future usage\"","v":"Offsets about 61% of estimated/adjusted future usage"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysModDegradationRate","v":7.4999999999999997E-3},null,"Annual Module Degradation Rate (normal range is 0.25% to 1.0%) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This affects future production due to aging."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM PRICING & CAPITAL COST SUMMARY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost w/ adders",null,{"$f":"IF( ShowDiscount,CostwAdders,CostwAdders+CostDiscount)","v":107462.5107904},{"$f":"IF(S470=0,\"Total System Cost  (includes full service, parts, delivery, installation, warranty, sales tax)\",\"Total System Cost  (includes full service, parts, delivery, installation, warranty)\")","v":"Total System Cost  (includes full service, parts, delivery, installation, warranty)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sales tax",null,{"$f":"CostSalesTax","v":400},{"$f":"IF(S470=0,\"\",\"Sales Tax (if not included above)\")","v":"Sales Tax (if not included above)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"permit fees",null,{"$f":"CostPermitFeesInc","v":500},{"$f":"IF(S471=0,\"\",\"Estimated Permit Fees included in system contract price\")","v":"Estimated Permit Fees included in system contract price"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"utility fees",null,{"$f":"CostUtilityFeesInc","v":600},{"$f":"IF(S472=0,\"\",\"Utility Fees included in system contract price\")","v":"Utility Fees included in system contract price"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other fees",null,{"$f":"CostOtherFeesInc","v":700},{"$f":"IF(S473=0,\"\",\"Other Fees included in system contract price\")","v":"Other Fees included in system contract price"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"discount",null,{"$f":"IF(ShowDiscount,CostDiscount,0)","v":-3289.875323712},{"$f":"IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",VendName&\" \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",VendName&\" Discount\"))","v":"Acme Solar 3.0% Discount"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost gross",null,{"$f":"CostGross","v":106372.63546668801},{"$f":"\"Gross Top Line Cost ($\"&FIXED((CostGross/SysSize/1000),2)&\" per \"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" Watt)\"","v":"Gross Top Line Cost ($11.73 per CEC AC Watt)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebates, non-Fed Grants",null,{"$f":"SysRebate+SysGrant","v":-9216.7237025840004},{"$f":"IF(S477=0,\"\",\"Rebates and non-Federal Grants (as applicable)\")","v":"Rebates and non-Federal Grants (as applicable)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CostAfterRebate",null,{"$f":"CostAfterRebate","v":99155.911764104007},"System Price after Rebate and non-Federal Grants"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"permit fees",null,{"$f":"CostPermitFeesNotInc","v":100},{"$f":"IF(S480=0,\"\",\"Estimated Permit Fees NOT included in system contract price\")","v":"Estimated Permit Fees NOT included in system contract price"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"utility fees",null,{"$f":"CostUtilityFeesNotInc","v":200},{"$f":"IF(S481=0,\"\",\"Utility Fees NOT included in system contract price\")","v":"Utility Fees NOT included in system contract price"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other fees",null,{"$f":"CostOtherFeesNotInc","v":300},{"$f":"IF(S482=0,\"\",\"Other Fees NOT included in system contract price\")","v":"Other Fees NOT included in system contract price"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CostAfterRebateAndFees",null,{"$f":"CostAfterRebateAndFees","v":97755.911764104007},"Cost After Rebate, non-Fed Grant, & Fees (may be the Tax Creditable Amount, see Tax Advisor)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TreasuryGrantFed",null,{"$f":"TreasuryGrantFed","v":-32091.790640006402},{"$f":"IF(S485=0,\"\",\"Federal Treasury Grant\")","v":"Federal Treasury Grant"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CostNetUpFront",null,{"$f":"CostNetUpFront","v":65664.121124097612},"Net Cost Up Front (after Rebate, Grants, & Fees)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fed tax on Rebate or Grant",null,{"$f":"-IF(TaxableRebate=\"yes\",(SysRebate*TaxRateFed),0)-IF(TaxableGrant=\"yes\",(SysGrant*TaxRateFed),0)","v":3225.8532959044005},{"$f":"IF(TaxableRebate=\"Yes\",IF(SysRebate<>0,\"Federal Tax on Rebate, \",\"\"),\"\")&IF(SysGrant<>0,IF(TaxableGrant=\"Yes\",\"Federal Tax on Grant\",\"\"),\"\")","v":"Federal Tax on Rebate, Federal Tax on Grant"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Tax Credit + TaxFedOnStateTaxCredit",null,{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250},{"$f":"IF(S489=0,\"\",\"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit\")","v":"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TaxCreditFed",null,{"$f":"TaxCreditFed","v":0},{"$f":"IF(S490=0,\"\",\"Federal Investment Tax Credit (ITC)\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DeprFedStateNetSumTotal",null,{"$f":"DeprFedStateNetSumTotal","v":-37441.413741305092},{"$f":"IF(S491=0,\"\",\"Depreciation: Federal & Net State (total value, non-discounted)\")","v":"Depreciation: Federal & Net State (total value, non-discounted)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CostNetAfterTaxEffects",null,{"$f":"CostNetAfterTaxEffects","v":28198.560678696922},"Net System Cost after Tax Benefits, Rebates, and Grants"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net PBI value",null,{"$f":"SysPBI*IF(TaxablePBI=\"Yes\",(1-TaxRateFed),1)","v":-16493.114336935672},{"$f":"IF(SysPBI<>0,\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"),\"\")","v":"PBI Incentive after Federal Tax"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CostNetAfterTaxEffectsAndPBI",null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},"Net System Cost after Tax Benefits, Rebates, Grants, and PBIs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"energy efficiency section",null,{"$f":"IF(S498=0,\"\",\"ENERGY EFFICIENCY: Efficiency ROI improvement calculations based on cost of measure & savings on system size\")","v":"ENERGY EFFICIENCY: Efficiency ROI improvement calculations based on cost of measure & savings on system size"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyEffCost",null,{"$f":"EnergyEffCost","v":1000},{"$f":"IF(S498=0,\"\",\"Cost of Energy Efficiency improvements\")","v":"Cost of Energy Efficiency improvements"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyEffTaxCredits",null,{"$f":"EnergyEffTaxCredits","v":-500},{"$f":"IF(S499=0,\"\",\"Fed Tax Credits for Energy Efficiency improvements\")","v":"Fed Tax Credits for Energy Efficiency improvements"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CostNetAllIncluded",null,{"$f":"CostNetAllIncluded","v":14505.44634176125},{"$f":"IF(S498=0,\"TOTAL NET COST OF SYSTEM (after tax effects) \",\"TOTAL NET COST OF SYSTEM PLUS ENERGY EFFICIENCY IMPROVEMENTS (after all tax effects)\")","v":"TOTAL NET COST OF SYSTEM PLUS ENERGY EFFICIENCY IMPROVEMENTS (after all tax effects)"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGY COSTS/SAVINGS",null,null,null,null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Average Monthly Electric Charges (Before Solar)",null,null,null,null,null,{"$f":"BillNoSolar","v":449.61470904201752}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add \"Adjusted Usage\" in future",null,null,"Average Monthly Charges accounting for adjustments in usage",null,null,null,null,null,{"$f":"BillwEffnoSolar","v":405.94290442606695}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated New Average Monthly Electric Charges (with Solar)",null,null,null,null,null,{"$f":"BillWithSolar","v":62.909649468839838}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings in 1st month due to solar (with usage adjustments)",null,null,null,null,null,{"$f":"Savings1stMo","v":352.67508195035896}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings will increase over time as electric rates rise"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First year savings due to solar",null,null,null,null,null,{"$f":"Savings1stYr","v":4232.100983404307}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax value of the first year annual savings due to solar\",\".\")","v":"."},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",(Savings1stYr/(1-TaxRateCombined)),\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETURN ON INVESTMENT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years:\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years:"},null,null,null,null,null,{"$f":"IRR","v":9.2123232284880077E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For comparison with other investments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional value as a hedge against future electric rate increases"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Net Savings over 25 years:",null,null,null,null,null,{"$f":"CumNetSavings25Yrs","v":69293.717195882564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"including bill savings, sRECs, maintenance, & inverter replacement (net after-tax values)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback Period):\")","v":"Capital Recovery Period (Payback Period):"},null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback",null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"25-year Cumulative Net Savings divided by Net Cost of $\"&FIXED(CostNetAfterTaxEffectsAndPBI,0)","v":"25-year Cumulative Net Savings divided by Net Cost of $11,705"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCREASE IN EQUITY / PROPERTY VALUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in Equity / Property Value (theoretical):",null,null,null,null,null,{"$f":"ResaleValue1stYr","v":67484.194097352723}]
[null,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":"\"or \"&FIXED(ResaleValue1stYr/CostNetAllIncluded*100,0)&\"% of the system's cost\"","v":"or 465% of the system's cost"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"The Appraisal Journal\" estimates Property Value increases $20 for every $1 saved."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"In this case, 20 x First Year's Net Savings of $\"&FIXED(NetAnnualSavingsNonTax1stYr,0)&\" yields an increase of $ \"&FIXED(ResaleValue1stYr,0)","v":"In this case, 20 x First Year's Net Savings of $7,372 yields an increase of $ 67,484"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ref: The Appraisal Journal, Oct 98, see www.ongrid.net/AppraisalJournalPVValue10.98.pdf"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Maximum resale value increase occurs at year \"&ResaleValueMaxYear&\" at a value of:\"","v":"Maximum resale value increase occurs at year 9 at a value of:"},null,null,null,null,null,{"$f":"ResaleValuePeakYr11","v":72590.044346181792}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resale value increases over time as electric bill savings increases due to escalation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max value is capped at remaining savings before system is out of module warranty (25 years)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See 25-Year Timeline for Detail of these Analyses"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OnGridDisclaimer1","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OnGridDisclaimer2","v":"   ownership of a renewable energy power system.  This is not a production guarantee."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OnGridDisclaimer3","v":"   A professional accountant or tax advisor should confirm these estimates."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(OnGridDisclaimer4,109)","v":"   Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(OnGridDisclaimer4,109,200)","v":" business cases, and both disclaim all liability"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing with a Line of Credit versus inefficent or optimistic simple loans:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoanRate","v":0.06},"\"Smart Financed\" Interest Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoanTerm&\" years\"","v":"11 years"},"\"Smart Financed\" Term"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inefficient Loan",null,"Smart    Financed","Optimistic Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount Borrowed:",{"$f":"LoanPrincipal","v":98255.911764104007},null,{"$f":"LoanPrincipal","v":98255.911764104007},{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Out-of-Pocket Expense:",0,null,0,{"$f":"LoanPrincipal-CostNetAfterTaxEffectsAndPBI","v":86550.465422342764}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Payment (before interest tax deduction):",{"$f":"LoanPaymentStandard","v":1038.1796448352138},null,{"$f":"LoanPaymentSmart","v":239.19456784128661},{"$f":"LoanPaymentUnrealistic","v":584.45731030839806}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans assume full amortization over term."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing assumes the efficient use of tax benefits, rebates,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and PBIs to pay down loan principal as they are received so a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lower payment is needed to pay off the loan over the desired term."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective use of Smart Financing requires disciplined application of "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"those incentives by the system owner to get the stated results."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing requires no Out-of-Pocket expense."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing Cash Flow:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S619-S618","v":264},{"$f":"IF(CustType=\"Residential\",\"Net Electric Bill Savings in 1st Month, including maintenance.\",IF(CustType=\"Commercial\",\"Net After-Tax Electric Bill Savings in 1st Month, including maintenance.\",\"Net Electric Bill Savings in 1st Month, including maintenance.\"))","v":"Net After-Tax Electric Bill Savings in 1st Month, including maintenance."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$E$178","v":320},{"$f":"\"1st Month Net Cost of a \"&LoanRate*100&\"%, \"&LoanTerm&\" year loan\"","v":"1st Month Net Cost of a 6%, 11 year loan"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$E$188","v":584},"Net Monthly Savings / Cash Flow in 1st Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$F$188","v":135},"Net Monthly Savings / Cash Flow in 2nd Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$I$188","v":5},"Net Monthly Savings / Cash Flow in 5nd Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$N$188","v":-67},"Net Monthly Savings / Cash Flow in 10th Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After 5th year, net monthly savings will increase due to electricity "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"escalation, but decrease due to reduced interest (tax deduction) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"portion of loan repayment. Savings get larger, because escalation "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"works faster than reduction in interest."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See Smart Financing Timeline for details on savings and"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"costs in each year."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENVIRONMENTAL BENEFITS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Based on \"&FIXED(ProdTot,0)&\" kWh/year estimated initial system production, or about \"&FIXED(ProdTot/UseAnnualTotal*100,0)&\"% of the estimated future usage:\"","v":"Based on 10,852 kWh/year estimated initial system production, or about 64% of the estimated future usage:"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, this solar system is estimated to offset:   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh of electricity",null,null,null,null,null,{"$f":"FIXED(ProdTot*25,0,0)&\" kWh\"","v":"271,301 kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 emissions (the leading greenhouse gas):",null,null,null,null,null,{"$f":"ROUND(EnvBenCO2_25yrs/2000,0)&\" tons or \"&FIXED(EnvBenCO2_25yrs,0,0)&\" lbs\"","v":"213 tons or 425,590 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx which creates smog",null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0,0)&\" lbs\"","v":"1,366 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SO2 which causes acid rain",null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0,0)&\" lbs\"","v":"1,236 lbs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particulates that cause asthma",null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0,0)&\" lbs\"","v":"84 lbs"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"That's the environmental equivalent of:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"not driving \"&FIXED(EnvBenMiles_25Yrs,0)&\" miles driven in an average car, or \"&FIXED(EnvBenMiles_25Yrs/25,0)&\" miles a year\"","v":"not driving 692,477 miles driven in an average car, or 27,699 miles a year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years\"","v":"or taking 2.2 cars off the road for 25 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or planting \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees\"","v":"or planting 3.6 acres of trees"}]

{"sheet":"Long","index":13,"n_rows":932,"n_cols":249,"rows_kept":932,"cut":false,"hidden":false,"merged":[[13,2,13,8],[14,2,14,8],[15,2,15,8],[16,2,16,8],[17,2,17,8],[18,2,18,8],[7,2,7,8],[8,2,8,8],[9,2,9,8],[10,2,10,8],[11,2,11,8],[12,2,12,8],[25,2,25,8],[26,2,26,8],[27,2,27,8],[28,2,28,8],[29,2,29,8],[30,2,30,8],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,8],[23,2,23,8],[24,2,24,8],[37,2,37,8],[38,2,38,8],[39,2,39,8],[40,2,40,8],[41,2,41,8],[42,2,42,8],[31,2,31,8],[32,2,32,8],[33,2,33,8],[34,2,34,8],[35,2,35,8],[36,2,36,8],[49,2,49,8],[50,2,50,8],[50,9,50,11],[51,2,51,8],[51,9,51,11],[52,2,52,8],[52,9,52,11],[43,2,43,8],[44,2,44,8],[45,2,45,8],[46,2,46,8],[47,2,47,8],[48,2,48,8],[56,2,56,8],[56,9,56,11],[57,2,57,8],[58,2,58,8],[59,2,59,8],[59,9,59,11],[53,2,53,8],[53,9,53,11],[54,2,54,8],[54,9,54,11],[55,2,55,8],[55,9,55,11],[67,2,67,11],[68,2,68,11],[69,2,69,11],[70,2,70,11],[71,2,71,11],[72,2,72,11],[60,2,60,8],[61,2,61,8],[62,2,62,8],[63,9,63,11],[65,2,65,8],[65,9,65,11],[79,2,79,11],[80,2,80,11],[81,2,81,11],[82,2,82,11],[83,2,83,11],[84,2,84,11],[73,2,73,11],[74,2,74,11],[75,2,75,11],[76,2,76,11],[77,2,77,11],[78,2,78,11],[91,2,91,11],[92,2,92,11],[93,2,93,11],[94,2,94,11],[95,2,95,11],[96,2,96,11],[85,2,85,11],[86,2,86,11],[87,2,87,11],[88,2,88,11],[89,2,89,11],[90,2,90,11],[105,2,105,11],[106,2,106,11],[107,2,107,11],[108,2,108,11],[111,2,111,8],[111,9,111,11],[97,2,97,11],[98,2,98,11],[99,2,99,11],[102,2,102,11],[103,2,103,11],[104,2,104,11],[119,2,119,11],[120,2,120,11],[121,2,121,11],[122,2,122,11],[123,2,123,11],[124,2,124,11],[113,2,113,11],[114,2,114,11],[115,2,115,11],[116,2,116,11],[117,2,117,11],[118,2,118,11],[131,2,131,11],[132,2,132,11],[133,2,133,11],[134,2,134,11],[135,2,135,11],[136,2,136,11],[125,2,125,11],[126,2,126,11],[127,2,127,11],[128,2,128,11],[129,2,129,11],[130,2,130,11],[143,2,143,11],[144,2,144,11],[145,2,145,11],[147,2,147,8],[147,9,147,11],[149,2,149,11],[137,2,137,11],[138,2,138,11],[139,2,139,11],[140,2,140,11],[141,2,141,11],[142,2,142,11],[156,2,156,11],[157,2,157,11],[158,2,158,11],[159,2,159,11],[160,2,160,11],[161,2,161,11],[150,2,150,11],[151,2,151,11],[152,2,152,11],[153,2,153,11],[154,2,154,11],[155,2,155,11],[168,2,168,11],[169,2,169,11],[170,2,170,11],[171,2,171,11],[172,2,172,11],[173,2,173,11],[162,2,162,11],[163,2,163,11],[164,2,164,11],[165,2,165,11],[166,2,166,11],[167,2,167,11],[180,2,180,11],[181,2,181,11],[182,2,182,11],[183,2,183,11],[184,2,184,11],[186,2,186,8],[186,9,186,11],[174,2,174,11],[175,2,175,11],[176,2,176,11],[177,2,177,11],[178,2,178,11],[179,2,179,11],[194,2,194,11],[195,2,195,11],[196,2,196,11],[197,2,197,11],[198,2,198,11],[199,2,199,11],[188,2,188,11],[189,2,189,11],[190,2,190,11],[191,2,191,11],[192,2,192,11],[193,2,193,11],[207,2,207,11],[208,2,208,11],[209,2,209,11],[210,2,210,11],[211,2,211,11],[212,2,212,11],[200,2,200,11],[202,2,202,8],[202,9,202,11],[204,2,204,11],[205,2,205,11],[206,2,206,11],[219,2,219,11],[220,2,220,11],[221,2,221,11],[222,2,222,11],[223,2,223,11],[224,2,224,11],[213,2,213,11],[214,2,214,11],[215,2,215,11],[216,2,216,11],[217,2,217,11],[218,2,218,11],[231,2,231,11],[232,2,232,11],[233,2,233,11],[234,2,234,11],[235,2,235,11],[236,2,236,11],[225,2,225,11],[226,2,226,11],[227,2,227,11],[228,2,228,11],[229,2,229,11],[230,2,230,11],[244,2,244,8],[244,9,244,11],[246,2,246,11],[247,2,247,11],[248,2,248,11],[249,2,249,11],[237,2,237,11],[238,2,238,11],[239,2,239,11],[240,2,240,11],[241,2,241,11],[242,2,242,11],[256,2,256,11],[257,2,257,11],[258,2,258,11],[259,2,259,11],[260,2,260,11],[261,2,261,11],[250,2,250,11],[251,2,251,11],[252,2,252,11],[253,2,253,11],[254,2,254,11],[255,2,255,11],[269,2,269,11],[270,2,270,11],[271,2,271,11],[272,2,272,11],[273,2,273,11],[274,2,274,11],[262,2,262,11],[264,2,264,8],[264,9,264,11],[266,2,266,11],[267,2,267,11],[268,2,268,11],[281,2,281,11],[282,2,282,11],[283,2,283,11],[284,2,284,11],[285,2,285,11],[286,2,286,11],[275,2,275,11],[276,2,276,11],[277,2,277,11],[278,2,278,11],[279,2,279,11],[280,2,280,11],[294,3,294,11],[295,3,295,11],[296,3,296,11],[297,3,297,11],[298,3,298,11],[299,3,299,11],[287,2,287,11],[288,2,288,11],[290,2,290,8],[290,9,290,11],[292,2,292,11],[293,2,293,11],[306,3,306,11],[307,3,307,11],[308,3,308,11],[309,3,309,11],[310,3,310,11],[311,3,311,11],[300,3,300,11],[301,3,301,11],[302,3,302,11],[303,3,303,11],[304,3,304,11],[305,3,305,11],[318,3,318,11],[319,3,319,11],[320,3,320,11],[321,3,321,11],[322,2,322,11],[323,2,323,11],[312,3,312,11],[313,3,313,11],[314,3,314,11],[315,3,315,11],[316,3,316,11],[317,3,317,11],[331,2,331,11],[332,2,332,11],[333,2,333,11],[334,2,334,11],[335,2,335,11],[336,2,336,11],[324,2,324,11],[326,2,326,8],[326,9,326,11],[328,2,328,11],[329,2,329,11],[330,2,330,11],[343,2,343,11],[344,2,344,11],[345,2,345,11],[346,2,346,11],[347,2,347,11],[348,2,348,11],[337,2,337,11],[338,7,338,8],[339,7,339,8],[340,7,340,8],[341,2,341,11],[342,2,342,11],[355,2,355,11],[356,2,356,11],[357,2,357,11],[358,2,358,11],[359,2,359,11],[360,2,360,11],[349,2,349,11],[350,2,350,11],[351,2,351,11],[352,2,352,11],[353,2,353,11],[354,2,354,11],[368,2,368,11],[368,12,368,18],[369,2,369,11],[370,2,370,11],[370,12,370,18],[371,2,371,11],[361,2,361,11],[362,2,362,11],[363,2,363,11],[365,2,365,8],[365,9,365,11],[367,2,367,11],[378,2,378,11],[379,2,379,11],[380,2,380,11],[381,2,381,11],[382,2,382,11],[383,2,383,11],[372,2,372,11],[373,2,373,11],[374,2,374,11],[375,2,375,11],[376,2,376,11],[377,2,377,11],[390,2,390,11],[392,2,392,8],[392,9,392,11],[394,2,394,11],[395,2,395,11],[396,2,396,11],[384,2,384,11],[385,2,385,11],[386,2,386,11],[387,2,387,11],[388,2,388,11],[389,2,389,11],[403,2,403,11],[404,2,404,11],[405,2,405,11],[406,2,406,11],[408,5,408,6],[408,7,408,8],[408,10,408,11],[397,2,397,11],[398,2,398,11],[399,2,399,11],[400,2,400,11],[401,2,401,11],[402,2,402,11],[411,5,411,6],[411,7,411,8],[411,10,411,11],[413,2,413,11],[414,2,414,11],[415,2,415,11],[409,5,409,6],[409,7,409,8],[409,10,409,11],[410,5,410,6],[410,7,410,8],[410,10,410,11],[423,2,423,11],[424,2,424,11],[425,2,425,11],[426,2,426,11],[427,2,427,11],[428,2,428,11],[417,2,417,8],[417,9,417,11],[419,2,419,11],[420,2,420,11],[421,2,421,11],[422,2,422,11],[435,2,435,11],[436,2,436,11],[437,2,437,11],[438,2,438,11],[439,2,439,11],[440,2,440,11],[429,2,429,11],[430,2,430,11],[431,2,431,11],[432,2,432,11],[433,2,433,11],[434,2,434,11],[447,2,447,11],[448,2,448,11],[449,2,449,11],[451,2,451,8],[451,9,451,11],[453,2,453,11],[441,2,441,11],[442,2,442,11],[443,2,443,11],[444,2,444,11],[445,2,445,11],[446,2,446,11],[459,2,459,11],[460,2,460,11],[460,12,460,17],[461,2,461,11],[462,7,462,8],[463,7,463,8],[454,2,454,11],[455,2,455,11],[456,2,456,11],[457,2,457,11],[458,2,458,11],[458,12,458,17],[470,2,470,11],[472,2,472,11],[473,2,473,11],[475,2,475,8],[475,9,475,11],[477,2,477,11],[464,2,464,11],[465,2,465,11],[466,2,466,11],[467,2,467,11],[468,2,468,11],[469,2,469,11],[482,2,482,4],[482,5,482,11],[483,2,483,4],[483,5,483,11],[484,2,484,4],[484,5,484,11],[478,2,478,11],[479,2,479,11],[480,2,480,4],[480,5,480,11],[481,2,481,4],[481,5,481,11],[491,2,491,11],[492,2,492,11],[493,2,493,11],[494,2,494,11],[495,2,495,11],[496,2,496,11],[485,2,485,11],[486,2,486,11],[487,2,487,11],[488,4,488,11],[489,4,489,11],[490,2,490,11],[503,2,503,11],[504,2,504,11],[505,2,505,11],[506,2,506,11],[507,2,507,11],[508,2,508,11],[497,2,497,11],[498,2,498,11],[499,2,499,11],[500,2,500,11],[501,2,501,11],[502,2,502,11],[558,2,558,11],[560,2,560,11],[561,2,561,11],[562,2,562,11],[565,2,565,11],[568,2,568,11],[509,2,509,11],[551,2,551,11],[553,2,553,11],[555,2,555,11],[556,2,556,11],[557,2,557,11],[582,2,582,11],[583,2,583,11],[584,2,584,11],[585,2,585,11],[594,2,594,11],[595,2,595,11],[576,2,576,11],[577,2,577,11],[578,2,578,11],[579,2,579,11],[580,2,580,11],[581,2,581,11],[602,2,602,11],[603,2,603,11],[604,2,604,11],[605,2,605,11],[606,2,606,11],[607,2,607,11],[596,2,596,11],[597,2,597,11],[598,2,598,11],[599,2,599,11],[600,2,600,11],[601,2,601,11],[615,2,615,11],[618,2,618,11],[621,2,621,11],[622,2,622,11],[623,2,623,11],[624,2,624,11],[608,2,608,11],[609,2,609,11],[610,2,610,11],[611,2,611,11],[612,2,612,11],[613,2,613,11],[634,2,634,11],[635,2,635,11],[636,2,636,11],[637,2,637,11],[638,2,638,11],[639,2,639,11],[628,2,628,11],[629,2,629,11],[630,2,630,11],[631,2,631,11],[632,2,632,11],[633,2,633,11],[649,2,649,11],[650,2,650,11],[651,2,651,11],[652,2,652,11],[653,2,653,11],[654,2,654,11],[640,2,640,11],[644,2,644,11],[645,2,645,11],[646,2,646,11],[647,2,647,11],[648,2,648,11],[661,2,661,11],[662,2,662,11],[663,2,663,11],[664,2,664,11],[665,2,665,11],[666,2,666,11],[655,2,655,11],[656,2,656,11],[657,2,657,11],[658,2,658,11],[659,2,659,11],[660,2,660,11],[673,3,673,11],[674,3,674,11],[675,3,675,11],[676,3,676,11],[677,3,677,11],[678,3,678,11],[667,2,667,11],[668,3,668,11],[669,3,669,11],[670,3,670,11],[671,3,671,11],[672,3,672,11],[690,2,690,11],[691,2,691,11],[692,2,692,11],[693,2,693,11],[694,2,694,11],[695,2,695,11],[684,2,684,11],[685,2,685,11],[686,2,686,11],[687,2,687,11],[688,2,688,11],[689,2,689,11],[702,2,702,11],[703,2,703,11],[707,2,707,11],[708,2,708,11],[709,2,709,11],[710,2,710,11],[696,2,696,11],[697,2,697,11],[698,2,698,11],[699,2,699,11],[700,2,700,11],[701,2,701,11],[717,2,717,11],[718,2,718,11],[722,2,722,11],[723,2,723,11],[724,2,724,11],[725,2,725,11],[711,2,711,11],[712,2,712,11],[713,2,713,11],[714,2,714,11],[715,2,715,11],[716,2,716,11],[732,2,732,11],[733,2,733,11],[734,2,734,11],[735,2,735,11],[736,2,736,11],[740,2,740,11],[726,2,726,11],[727,2,727,11],[728,2,728,11],[729,2,729,11],[730,2,730,11],[731,2,731,11],[759,2,759,11],[760,2,760,11],[761,2,761,11],[762,2,762,11],[763,2,763,11],[764,2,764,11],[741,2,741,11],[742,2,742,11],[748,2,748,11],[751,2,751,11],[756,2,756,11],[758,2,758,11],[774,2,774,4],[774,5,774,11],[775,2,775,4],[775,5,775,11],[776,2,776,4],[776,5,776,11],[768,2,768,11],[769,2,769,11],[770,2,770,11],[771,2,771,11],[772,2,772,11],[773,2,773,4],[773,5,773,11],[782,4,782,11],[783,2,783,11],[784,2,784,11],[785,2,785,11],[786,2,786,11],[787,2,787,11],[777,2,777,4],[777,5,777,11],[778,2,778,11],[779,2,779,11],[780,2,780,11],[781,4,781,11],[794,2,794,11],[795,2,795,11],[796,2,796,11],[797,2,797,11],[798,2,798,11],[799,2,799,11],[788,2,788,11],[789,2,789,11],[790,2,790,11],[791,2,791,11],[792,2,792,11],[793,2,793,11],[809,2,809,11],[810,2,810,11],[811,2,811,11],[812,2,812,11],[813,2,813,11],[814,2,814,11],[803,2,803,11],[804,2,804,11],[805,2,805,11],[806,2,806,11],[807,2,807,11],[808,2,808,11],[821,2,821,11],[822,2,822,11],[823,2,823,11],[824,2,824,11],[825,2,825,11],[826,2,826,11],[815,2,815,11],[816,2,816,11],[817,2,817,11],[818,2,818,11],[819,2,819,11],[820,2,820,11],[836,2,836,11],[837,2,837,11],[838,2,838,11],[839,2,839,11],[840,2,840,11],[841,2,841,11],[827,2,827,11],[828,2,828,11],[829,2,829,11],[830,2,830,11],[834,2,834,11],[835,2,835,11],[847,3,847,5],[847,6,847,11],[848,3,848,5],[848,6,848,11],[849,3,849,5],[849,6,849,11],[842,2,842,11],[843,2,843,11],[844,2,844,11],[845,3,845,5],[845,6,845,8],[846,3,846,5],[846,6,846,11],[864,12,864,21],[865,2,865,11],[853,3,853,5],[853,6,853,11],[854,2,854,11],[855,2,855,11],[856,2,856,11],[857,2,857,11],[850,3,850,5],[850,6,850,11],[851,3,851,5],[851,6,851,11],[852,3,852,5],[852,6,852,11],[866,2,866,11],[867,2,867,11],[868,2,868,11],[869,2,869,11],[870,2,870,11],[871,2,871,11],[861,2,861,11],[862,2,862,11],[863,2,863,11],[864,2,864,11],[878,2,878,11],[879,2,879,11],[880,2,880,11],[881,2,881,11],[882,2,882,11],[883,2,883,11],[872,2,872,11],[873,2,873,11],[874,2,874,11],[875,2,875,11],[876,2,876,11],[877,2,877,11],[890,2,890,11],[891,2,891,11],[892,2,892,11],[893,2,893,11],[894,2,894,11],[895,2,895,11],[884,2,884,11],[885,2,885,11],[886,2,886,11],[887,2,887,11],[888,2,888,11],[889,2,889,11],[916,12,916,21],[902,2,902,11],[903,2,903,11],[904,2,904,11],[905,2,905,11],[906,2,906,11],[907,2,907,11],[896,2,896,11],[897,2,897,11],[898,2,898,11],[899,2,899,11],[900,2,900,11],[901,2,901,11],[917,2,917,11],[918,2,918,11],[919,2,919,11],[920,2,920,11],[921,2,921,11],[922,2,922,11],[908,2,908,11],[913,2,913,11],[914,2,914,11],[915,2,915,11],[916,2,916,11],[929,2,929,11],[930,2,930,11],[931,2,931,11],[932,2,932,11],[933,2,933,11],[923,2,923,11],[924,2,924,11],[925,2,925,11],[926,2,926,11],[927,2,927,11],[928,2,928,11]]}
["Long 1",null,null,null,"Long 1.1",null,null,"Long 2.1"]
["Long 2",null,null,null,"Long 1.7","Top",null,"Long 2.7"]
[null,null,null,null,"Long 1.11",null,null,"Long 2.11"]
[]
[null,null,"LongPg01 to LongPg15: Long Proposal, currently only for Residential, but eventually for all."]
[]
[null,"L1.1 Cover"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"VendName&\" is privileged to present\"","v":"Acme Solar is privileged to present"}]
[]
[null,null,"A personalized solar electric analysis for:"]
[]
[null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[]
[null,null,"Site Address:"]
[null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[null,null,"of a"]
[]
[]
[null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Long!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"prepared by:"]
[null,null,null,null,null,null,null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,null,null,null,null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Voice \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Voice (123) 123 1234, (123) 123 3456"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"ToolVersionText","v":"OnGrid Tool v4"}]
[]
[null,"L1.2 Letter",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,{"$f":"\"Dear \"&CustsFullName&\",\"","v":"Dear Jackie Sun and Jilla Sky,"}]
[]
[null,null,{"$f":"\"Thank you for the opportunity to present you with a proposal for a solar electric system. \"&VendName&\" is delighted to be working with you.\"","v":"Thank you for the opportunity to present you with a proposal for a solar electric system. Acme Solar is delighted to be working with you."}]
[]
[null,null,{"$f":"\"This proposal covers the following areas:\"","v":"This proposal covers the following areas:"}]
[null,null,"• Your current usage profile and economic assumptions included in your customized analysis"]
[null,null,"• A summary of your site conditions"]
[null,null,"• Opportunities to save energy"]
[null,null,"• How solar electric systems work"]
[null,null,"• Our recommendation of a solar system to fit your needs"]
[null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[null,null,"• A cost analysis, including incentive programs, tax credits and other critical information leading to the economic bottom line."]
[null,null,"• A financial analysis of what the solar system will do for you economically, including:"]
[null,null,"> How much the solar system will save on your electric bill"]
[null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[null,null,"> How much the system will increase your property's value"]
[null,null,"> If you finance the system, how much it will cost or save you on a monthly basis, both initially, and over time."]
[null,null,"> As an investment, what its long-term Compound Annual Rate of Return will be (comparable to stocks, bonds, savings, etc)."]
[null,null,"> An environmental analysis, showing how much benefit you'll be creating on top of the savings you'll enjoy."]
[]
[null,null,"Please contact me at: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Long!IO89","v":0}]
[null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,{"$f":"\"Voice \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Voice (123) 123 1234, (123) 123 3456"}]
[null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[]
[null,null,"I would be pleased to answer any questions. I will also follow up with you shortly."]
[]
[null,null,{"$f":"\"Sincerely,\"","v":"Sincerely,"}]
[]
[null,null,{"$f":"\"\"&VendSalesperson","v":"Ship Full User"}]
[]
[null,null,"Notice"]
[null,null,{"$f":"\"This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system.  This is not a production guarantee. A \"&\"professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user of the tool used to produce these results warrants the applicability of \"&\"these estimates for particular business cases, and both disclaim all liability.\"","v":"This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system.  This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user of the tool used to produce these results warrants the applicability of these estimates for particular business cases, and both disclaim all liability."}]
[null,null,"The estimates of production and other results can be independently validated at the following websites: "]
[null,null,"PV Watts Solar Performance Estimator: http://www.nrel.gov/rredc/pvwatts"]
[null,null,"California Solar Initiative - Solar 101: http://www.gosolarcalifornia.org/solar101/index.html"]
[null,null,"California Energy Commission: http://www.consumerenergycenter.org/renewables/estimator/index.html"]
[null,null,"The DSIRE Database of Incentives: http://www.dsireusa.org/solar"]
[]
[]
[]
[null,"L1.3 Usage",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Energy Usage Profile"]
[null,null,"This describes the historical usage of energy, a major factor in sizing a solar system"]
[]
[null,null,"Your property has used, on average:"]
[null,null,{"$f":"FIXED(UseWinAvg,0)&\" kWh in the winter months (\"&TOUWinStartMonth&\" thru \"&TOUWinEndMonth&\") and\"","v":"1,500 kWh in the winter months (Nov thru Apr) and"},null,null,null,null,null,null,null,null,null,"<< TOU  TOUWinEndMonth"]
[null,null,{"$f":"FIXED(UseSumAvg,0)&\" kWh in the summer months (\"&TOUSumStartMonth&\" thru \"&TOUSumEndMonth&\")\"","v":"2,000 kWh in the summer months (May thru Oct)"},null,null,null,null,null,null,null,null,null,"<< TOU  SumEndMonth"]
[null,null,{"$f":"\"The total annual usage has been: \"&FIXED(UseHistAnnualTotal,0)&\" kWh\"","v":"The total annual usage has been: 21,000 kWh"}]
[null,null,{"$f":"\"This equates to an average electric bill of $\"&FIXED(BillNoSolar,2)&\" per month.\"","v":"This equates to an average electric bill of $449.61 per month."}]
[]
[null,null,{"$f":"IF(ABS(AdjLifestylePct)>0,\"Based on our discussions, it looks like your usage will be about \"&FIXED(100*AdjLifestylePct+100,0)&\"% of historic due to lifestyle changes. We anticipate your bill will adjust to $\"&FIXED(BillwLifenoSolar,2)&\" per month when accounting for these lifestyle changes.\",\"We are not anticipating any changes in usage due to any lifestyle changes or number of occupants.\")","v":"Based on our discussions, it looks like your usage will be about 85% of historic due to lifestyle changes. We anticipate your bill will adjust to $415.58 per month when accounting for these lifestyle changes."}]
[]
[null,null,{"$f":"\"We are not anticipating that you will improve your building's efficiency. However, Energy Efficiency is a cost effective way to improve the return on your solar investment, and do the right thing \"&\"environmentally. There are federal tax credits that can make energy efficiency even more attractive. More on this later.\"","v":"We are not anticipating that you will improve your building's efficiency. However, Energy Efficiency is a cost effective way to improve the return on your solar investment, and do the right thing environmentally. There are federal tax credits that can make energy efficiency even more attractive. More on this later."}]
[]
[null,null,{"$f":"IF(CustType=\"residential\",\"This home is \"&IF(RateTierMax=\"Tier 1\",\"below\",IF(RateTierMax=\"Tier 2\",\"below\",\"above\"))&\" average usage, with top usage in \"&RateTierMax&IF(RateStartMax>0.01,\". The top rate you pay for electricity is \"&FIXED(RateStartMax,1)&\"¢ per kWh.\",\".\")&\" The average rate was \"&FIXED(RateStartAvg,1)&\"¢ per kWh. Solar will save electricity in the top tiers first.\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Long!IO137","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(CustType=\"residential\",\"The Tier pricing system is a progressive pricing system whereby the more you consume, the higher the rate becomes. The top of Tier 2 represents the 'average' user in your geography who uses 130% of 'baseline'. Baseline for your geography is \"&BaseSum&\" kWh per day in the summer, and \"&BaseWin&\" kWh per day in the winter. In a 30-day month, this translates to \"&FIXED(BaseSum*30,0)&\" kWh per month in the summer, and \"&FIXED(BaseWin*30,0)&\" kWh per month in the winter.\",\"\")","v":""}]
[]
[null,null,{"$f":"\"Your current electric rate is \"&IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&TariffCode&\", which is a \"&RateDescription&\" rate. \"&IF(TariffEnding=TariffStarting,\"\",\"TOU stands for Time-of-Use, which many times, is a beneficial rate for solar. TOU rates value electricity differently depending on time of day. Solar can sell back best during the day, \"&\"which usually corresponds with the highest TOU rates. We suggest you switch to \"&TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&TariffCode&\", which is a \"&RateEndDescription&\" rate.\"),TariffStarting&IF(TariffEnding=TariffStarting,\".\",\". We suggest you switch to \"&TariffEnding&\".\"))","v":"Your current electric rate is A10 TOU Non-FTA (S)-PH, which is a Commercial TOU Demand rate. TOU stands for Time-of-Use, which many times, is a beneficial rate for solar. TOU rates value electricity differently depending on time of day. Solar can sell back best during the day, which usually corresponds with the highest TOU rates. We suggest you switch to A6-PH, which is a Commercial TOU rate."},null,null,null,null,null,null,null,null,null,"<< check with \"user defined\" rates selected"]
[]
[null,"L1.4 Escalation and Site",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Rate Escalation Factors"]
[null,null,{"$f":"\"Rate escalation plays a big factor in future energy costs, and magnifies the amount a solar system will save you. Historically, escalation has been around 6.7% on average over 30 years from 1970-2001, much higher than the CPI. \"&\"In this analysis, electric rate escalation of \"&FIXED(InflElect*100,1)&\"% has been factored in over the long term. The CPI-U (Urban Consumer Price Index) has increased about 3.1% annually since 1982. In this analysis, general inflation on maintenance, etc. is assumed to be \"&FIXED(InflMaint*100,1)&\"%.\"","v":"Rate escalation plays a big factor in future energy costs, and magnifies the amount a solar system will save you. Historically, escalation has been around 6.7% on average over 30 years from 1970-2001, much higher than the CPI. In this analysis, electric rate escalation of 1.0% has been factored in over the long term. The CPI-U (Urban Consumer Price Index) has increased about 3.1% annually since 1982. In this analysis, general inflation on maintenance, etc. is assumed to be 3.0%."},null,null,null,null,null,null,null,null,null,"<< Make graphic update by state and w/ latest info from Datafile?"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tax Assumptions:"]
[null,null,"We've assumed the following tax brackets for factoring in certain tax implications:"]
[null,null,{"$f":"FIXED(TaxRateFed*100,1)&\"% Federal Income Tax Rate\"","v":"35.0% Federal Income Tax Rate"}]
[null,null,{"$f":"FIXED(TaxRateState*100,1)&\"% State Income Tax Rate\"","v":"8.8% State Income Tax Rate"}]
[null,null,{"$f":"FIXED((TaxRateCombinedNet)*100,1)&\"% Combined Net Fed & State Income Tax Rate (assuming itemized tax deductions)\"","v":"40.7% Combined Net Fed & State Income Tax Rate (assuming itemized tax deductions)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Long!IO177","v":0}]
[null,null,"Site Conditions & System Efficiency Factors"]
[null,null,{"$f":"\"The anticipated orientation of your PV Array is \"&VALUE(SysArraySlope)&\"° up from horizontal, and facing \"&SysArrayAzimuth&\". It will be mounted on your \"&SysRoofTypeText & \".\"","v":"The anticipated orientation of your PV Array is 30° up from horizontal, and facing W. It will be mounted on your Foam roof."}]
[]
[null,null,{"$f":"\"Your site location in \"&CustSiteCity&\", \"&CustSiteState&\" receives about \"&FIXED(SunHrsAnnualAvg,1)&\" hours of equivalent full noontime sun. This is based on 30-year annual average data for nearby \"&IF(SiteRedbookCity=\"User Site Insolation\",SiteRedBookCityUserDefined,SiteRedbookCity)&\" found in the NREL Redbook (http://rredc.nrel.gov/solar/pubs/redbook). This level of sunshine can vary +/- 9% year to year due to weather.\"","v":"Your site location in Pelham, CA receives about 5.9 hours of equivalent full noontime sun. This is based on 30-year annual average data for nearby Santa Maria, CA found in the NREL Redbook (http://rredc.nrel.gov/solar/pubs/redbook). This level of sunshine can vary +/- 9% year to year due to weather."}]
[]
[null,null,{"$f":"\"Accounting for shading & orientation factors, we anticipate your system will have \"&FIXED((((ProdHrsSP+ProdHrsSpP+ProdHrsSoP)*ProdUseSumMonths)+((ProdHrsWP+ProdHrsWpP+ProdHrsWoP)*ProdUseWinMonths))/12,1)&\" hours of effective equivalent full noontime sun.\"","v":"Accounting for shading & orientation factors, we anticipate your system will have 5.0 hours of effective equivalent full noontime sun."}]
[]
[null,null,"System Efficiency Estimations"]
[null,null,{"$f":"\"In addition to shading & orientation, there are numerous system efficiency factors that must be included to make a reasonable, conservative estimation of production. \"&\"These include inverter efficiency, module heating, wire losses, dust & dirt, and module mismatch factors. We expect that these will account for a total system efficiency factor of \"&FIXED(EffTotalSystem*100,0)&\"%. Normal loss factors for most systems are estimated to be 69%-73% (from the CEC guidebook, see http://www.energy.ca.gov/reports/2001-09-04_500-01-020.PDF).\"","v":"In addition to shading & orientation, there are numerous system efficiency factors that must be included to make a reasonable, conservative estimation of production. These include inverter efficiency, module heating, wire losses, dust & dirt, and module mismatch factors. We expect that these will account for a total system efficiency factor of 58%. Normal loss factors for most systems are estimated to be 69%-73% (from the CEC guidebook, see http://www.energy.ca.gov/reports/2001-09-04_500-01-020.PDF)."}]
[]
[null,"L1.5 Efficiency",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Opportunities For Saving Energy"]
[]
[null,null,{"$f":"\"Conservation - simply using or doing with less. This is always the most cost effective, but not always doable. Can you turn off or unplug an extra refrigerator in the garage, and only use it \"&\"when it's really needed? Are there other things that are rarely used that can be shut off without impacting your lifestyle?\"","v":"Conservation - simply using or doing with less. This is always the most cost effective, but not always doable. Can you turn off or unplug an extra refrigerator in the garage, and only use it when it's really needed? Are there other things that are rarely used that can be shut off without impacting your lifestyle?"}]
[]
[null,null,"Energy Efficiency:"]
[null,null,{"$f":"\"Getting the same benefits and enjoyment, but in ways that require less input energy. These are often very cost effective, but less in vogue than solar electricity. They include lighting \"&\"upgrades and replacing refrigerator and other equipment or appliances with more modern and efficient products.\"","v":"Getting the same benefits and enjoyment, but in ways that require less input energy. These are often very cost effective, but less in vogue than solar electricity. They include lighting upgrades and replacing refrigerator and other equipment or appliances with more modern and efficient products."}]
[]
[null,null,"The American Council for an Energy Efficient Economy produces excellent guides for home and building energy efficiency and savings. More information is available at: http://www.aceee.org/consumer/consumer.htm"]
[]
[null,null,"An energy efficiency audit can identify other ways to use less, and sometimes be even more comfortable."]
[]
[null,null,"Solar Electric System:"]
[null,null,{"$f":"\"Solar Electricity, or 'PV', is the most interesting, hottest new technology. Strongly supported by the state & federal governments. \"&\"Solar Electricity is one of the fastest growing energy technologies worldwide, growing over 35% each year for the last 8 years. \"&\"Not actually a 'new' technology, the first solar panel was put into use in 1954. Most of the bigger solar manufacturers have over 20 years experience in producing and refining their products. \"&\"Some have over 40 years experience.\"","v":"Solar Electricity, or 'PV', is the most interesting, hottest new technology. Strongly supported by the state & federal governments. Solar Electricity is one of the fastest growing energy technologies worldwide, growing over 35% each year for the last 8 years. Not actually a 'new' technology, the first solar panel was put into use in 1954. Most of the bigger solar manufacturers have over 20 years experience in producing and refining their products. Some have over 40 years experience."}]
[]
[null,"L1.6 How Solar Works",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"How Solar Electric Systems work"]
[null,null,{"$f":"\"Solar Electric systems generate electricity silently and without any moving parts. Sunlight falls on the solar array (blue, on the roof), generating DC electricity. That DC electricity is converted \"&\"into household 120V AC electricity by the inverter (blue & grey, on the wall). The AC electricity is fed into your electric meter and circuit breaker panel (grey, on the wall). The electricity either \"&\"goes to your appliances and lights, or to the grid, or some to each. This all happens silently and automatically every day.\"","v":"Solar Electric systems generate electricity silently and without any moving parts. Sunlight falls on the solar array (blue, on the roof), generating DC electricity. That DC electricity is converted into household 120V AC electricity by the inverter (blue & grey, on the wall). The AC electricity is fed into your electric meter and circuit breaker panel (grey, on the wall). The electricity either goes to your appliances and lights, or to the grid, or some to each. This all happens silently and automatically every day."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"At night and during cloudy weather, the solar system's output is reduced or stopped; however, your \"&IF(CustType=\"residential\",\"home\",\"building\")&\" then gets electricity directly from the utility grid. You're always connected to the grid, so you can have as much power as you need, any time you need it, regardless of whether the solar system is able to put out any power.\"","v":"At night and during cloudy weather, the solar system's output is reduced or stopped; however, your building then gets electricity directly from the utility grid. You're always connected to the grid, so you can have as much power as you need, any time you need it, regardless of whether the solar system is able to put out any power."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"When the solar system can put out power, it goes to reducing your usage at the time, or, if there is excess, to spinning the meter backwards, counting down your electric use and bill. \"&\"Special metering, such as Time-of-Use metering and billing arrangements can help you take advantage of higher daytime rates, allowing you to sell power at a high rate, and buy it back at \"&\"night at a lower rate. This helps reduce the necessary size of your solar system, while still cutting your bill by the same amount.\"","v":"When the solar system can put out power, it goes to reducing your usage at the time, or, if there is excess, to spinning the meter backwards, counting down your electric use and bill. Special metering, such as Time-of-Use metering and billing arrangements can help you take advantage of higher daytime rates, allowing you to sell power at a high rate, and buy it back at night at a lower rate. This helps reduce the necessary size of your solar system, while still cutting your bill by the same amount."}]
[]
[null,"L1.7 Recommended System",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Recommended Solar Electric System"]
[null,null,{"$f":"\"Based on the above usage, site conditions and system factors, we recommend a \"&FIXED(SysSize,3)&\" kW (\"&SysRatingType&\" rating) system comprising \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")&IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter.\"),\".\")&\" This system will offset about \"&FIXED(BillPctOffset*100,0)&\"% of your electric bill.\"","v":"Based on the above usage, site conditions and system factors, we recommend a 9.071 kW (CEC rating) system comprising 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter. This system will offset about 85% of your electric bill."}]
[]
[null,null,{"$f":"\"Note: There are several ways of rating solar systems. One way is using the CEC AC rating system. The CEC AC rating system takes account of system performance reductions due to inverter \"&\"efficiency and module heating effects. Using this rating system, the primary modules have a rating of \"&SysModPTC&\" watts, and the inverters have an efficiency rating of \"&SysInvEff*100&\"%. The total system has a CEC AC rating of: \"&FIXED(SysSizeCEC,3)&\" kW.\"","v":"Note: There are several ways of rating solar systems. One way is using the CEC AC rating system. The CEC AC rating system takes account of system performance reductions due to inverter efficiency and module heating effects. Using this rating system, the primary modules have a rating of 199.6 watts, and the inverters have an efficiency rating of 95.5%. The total system has a CEC AC rating of: 9.071 kW."}]
[]
[null,null,{"$f":"\"Another method is using the nameplate rating system, also known as STC (Standard Test Conditions) or DC rating of the system. This rating system assumes standard, ideal factory conditions. Using this rating system, the modules have a rating of \"&SysModSTC&\" watts. The nameplate rating (STC) of this system is: \"&FIXED(SysSizeSTC,3)&\" kW DC. These ratings are useful in comparing systems side-by-side.\"","v":"Another method is using the nameplate rating system, also known as STC (Standard Test Conditions) or DC rating of the system. This rating system assumes standard, ideal factory conditions. Using this rating system, the modules have a rating of 215 watts. The nameplate rating (STC) of this system is: 10.395 kW DC. These ratings are useful in comparing systems side-by-side."}]
[]
[null,null,{"$f":"IF(SysArea+SysArea2<5,\"\",\"This system will require approximately \"&FIXED(SysArea+SysArea2,0)&\" square feet of mounting area. The module dimensions are \"&SysModDim&\" plus typically 1-inch gaps between rows and columns of modules\"&IF(SysModCnt2>0,\" in the primary array, and \"&SysModDim2&\" in the secondary array.\",\".\"))&\" It will be mounted on your \"&SysRoofTypeText&\".\"","v":" It will be mounted on your Foam roof."}]
[]
[null,null,{"$f":"\"This system, in this configuration (with the shading, orientation, tilt and other factors assumed) is estimated to produce \"&FIXED(ProdTot,0)&\" kWh per year of usable electricity to offset your electric bill.\"","v":"This system, in this configuration (with the shading, orientation, tilt and other factors assumed) is estimated to produce 10,852 kWh per year of usable electricity to offset your electric bill."}]
[]
[null,null,{"$f":"\"That is about \"&FIXED(ProdTot/SysSizeCEC,0)&\" kWh per year per kW CEC AC capacity rating, or \"&FIXED(ProdTot/SysSizeSTC,0)&\" kWh per year per kW STC nameplate rating. This might be useful to you for comparison, on a per kW basis, to estimations you might see in other tools or estimators, or in print from government energy agencies. \"&\"It's a way of checking the validity of the estimations and proposal being presented to you.\"","v":"That is about 1,196 kWh per year per kW CEC AC capacity rating, or 1,044 kWh per year per kW STC nameplate rating. This might be useful to you for comparison, on a per kW basis, to estimations you might see in other tools or estimators, or in print from government energy agencies. It's a way of checking the validity of the estimations and proposal being presented to you."}]
[]
[null,null,{"$f":"\"Over time, solar systems lose a little bit of performance each year due to ageing of the solar modules. The annual module degradation rate in your system is estimated to be \"&FIXED(SysModDegradationRate*100,1)&\"% per year (normal ranges are from 0% to 1%).\"&\" Solar modules typically have a 20 or 25 year performance warranty, typically for 80% of their 'as new' performance, so you can rest assured that your system will have long lasting high performance.\"","v":"Over time, solar systems lose a little bit of performance each year due to ageing of the solar modules. The annual module degradation rate in your system is estimated to be 0.8% per year (normal ranges are from 0% to 1%). Solar modules typically have a 20 or 25 year performance warranty, typically for 80% of their 'as new' performance, so you can rest assured that your system will have long lasting high performance."}]
[]
[]
[]
[]
[null,"L1.8 Usage with Solar",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Electric Usage with Solar:"]
[null,null,{"$f":"\"Your new average electric bill will be approximately $\"&FIXED(BillWithSolar,0)&\" per month when averaged over a typical year. This is an estimate, and will be affected by many factors including any unanticipated changes in your usage, variations in the weather in a particular year, and excessive dirt build-up on the array.\"","v":"Your new average electric bill will be approximately $63 per month when averaged over a typical year. This is an estimate, and will be affected by many factors including any unanticipated changes in your usage, variations in the weather in a particular year, and excessive dirt build-up on the array."}]
[]
[null,null,{"$f":"\"This translates to a savings of approximately $\"&FIXED(Savings1stMo,0)&\" per month when compared to what we expected your usage to adjust to with anticipated lifestyle changes. Over a year, we expect you will save about $\"&FIXED(Savings1stYr,0)&\" \"&IF(CustType=\"Residential\",\"The Pre-Tax value of the first year annual savings due to solar is $\"& FIXED(Savings1stYr/(1-TaxRateCombined),0)&\". This is important for valuing the solar savings compared to other investments, which are often taxable.\",\"\")","v":"This translates to a savings of approximately $353 per month when compared to what we expected your usage to adjust to with anticipated lifestyle changes. Over a year, we expect you will save about $4,232 "}]
[]
[null,null,{"$f":"IF(CustType=\"residential\",\"Your net energy use will be substantially lower because of the production from the solar system. The total area in the chart below shows your total usage, \"&\"and matches the usage in the previous chart above. However, the area in green is the fraction that will now come from solar.\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(CustType=\"residential\",\"Your new tier is now \"&RateTierMaxNew&\". Your new marginal cost of electricity is \"&FIXED(RateEndMax,1)&\"¢ per kWh (that is, the new cost to switch on the lights. Your old cost to do so was \"&FIXED(RateStartMax,1)&\"¢ per kWh). Note: it is not necessary to produce all the electricity you use, because you are taking advantage of selling at higher rates, and buying at lower rates.\",\"\")","v":""}]
[]
[null,"L1.9 Costs and Incentives",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Solar System Capital Cost and Incentive Summary"]
[null,null,"Your solar system is eligible for incentives to help make it more affordable and attractive. The breakdown for the cost of your system, from the top line, to the net cost, after all incentives is:"]
[null,"cost w/ adders",{"$f":"IF( ShowDiscount,CostwAdders,CostwAdders+CostDiscount)","v":107462.5107904},{"$f":"IF(C296=0,\"Total System Cost  (includes full service, parts, delivery, installation, warranty, sales tax)\",\"Total System Cost  (includes full service, parts, delivery, installation, warranty)\")","v":"Total System Cost  (includes full service, parts, delivery, installation, warranty)"}]
[null,"sales tax",{"$f":"CostSalesTax","v":400},{"$f":"IF(C296=0,\"\",\"Sales Tax (if not included above)\")","v":"Sales Tax (if not included above)"}]
[null,"permit fees",{"$f":"CostPermitFeesInc","v":500},{"$f":"IF(C297=0,\"\",\"Estimated Permit Fees included in system contract price\")","v":"Estimated Permit Fees included in system contract price"}]
[null,"utility fees",{"$f":"CostUtilityFeesInc","v":600},{"$f":"IF(C298=0,\"\",\"Utility Fees included in system contract price\")","v":"Utility Fees included in system contract price"}]
[null,"other fees",{"$f":"CostOtherFeesInc","v":700},{"$f":"IF(C299=0,\"\",\"Other Fees included in system contract price\")","v":"Other Fees included in system contract price"}]
[null,"discount",{"$f":"IF(ShowDiscount,CostDiscount,0)","v":-3289.875323712},{"$f":"IF(OR(NOT(ShowDiscount),CostDiscount = 0),\"\",IF(CostDiscountBasis=\"Percent\",VendName&\" \"& FIXED(-CostDiscountPct*100,1) &\"% Discount\",VendName&\" Discount\"))","v":"Acme Solar 3.0% Discount"},"Acme Solar 3.0% Discount","Acme Solar 3.0% Discount","Acme Solar 3.0% Discount","Acme Solar 3.0% Discount","Acme Solar 3.0% Discount","Acme Solar 3.0% Discount","Acme Solar 3.0% Discount","Acme Solar 3.0% Discount"]
[null,"cost gross",{"$f":"CostGross","v":106372.63546668801},{"$f":"\"Gross Top Line Cost ($\"&FIXED((CostGross/SysSize/1000),2)&\" per \"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" Watt)\"","v":"Gross Top Line Cost ($11.73 per CEC AC Watt)"}]
[null,"Rebates, non-Fed Grants",{"$f":"SysRebate+SysGrant","v":-9216.7237025840004},{"$f":"IF(C302=0,\"\",\"Rebate and non-Federal Grants (as applicable)\")","v":"Rebate and non-Federal Grants (as applicable)"},{"$f":"IF(D302=0,\"\",\"Rebate Incentive at $\")&FIXED((IncentRebatePerW),2)&\" per Watt or Grant Amount\"","v":"Rebate Incentive at $1.10 per Watt or Grant Amount"},"Rebate Incentive at $1.10 per Watt or Grant Amount","Rebate Incentive at $1.10 per Watt or Grant Amount","Rebate Incentive at $1.10 per Watt or Grant Amount","Rebate Incentive at $1.10 per Watt or Grant Amount","Rebate Incentive at $1.10 per Watt or Grant Amount","Rebate Incentive at $1.10 per Watt or Grant Amount","Rebate Incentive at $1.10 per Watt or Grant Amount"]
[null,"CostAfterRebate",{"$f":"CostAfterRebate","v":99155.911764104007},"System Price after Rebate and non-Federal Grants"]
[null,null,null,{"$f":"IF(C304=0,\"\",\"\")","v":""}]
[null,"permit fees",{"$f":"CostPermitFeesNotInc","v":100},{"$f":"IF(C305=0,\"\",\"Estimated Permit Fees NOT included in system contract price\")","v":"Estimated Permit Fees NOT included in system contract price"}]
[null,"utility fees",{"$f":"CostUtilityFeesNotInc","v":200},{"$f":"IF(C306=0,\"\",\"Utility Fees NOT included in system contract price\")","v":"Utility Fees NOT included in system contract price"}]
[null,"other fees",{"$f":"CostOtherFeesNotInc","v":300},{"$f":"IF(C307=0,\"\",\"Other Fees NOT included in system contract price\")","v":"Other Fees NOT included in system contract price"}]
[null,"CostAfterRebateAndFees",{"$f":"CostAfterRebateAndFees","v":97755.911764104007},"Cost After Rebate, non-Fed Grant, & Fees (may be the Tax Creditable Amount, see Tax Advisor)"]
[null,"TreasuryGrantFed",{"$f":"TreasuryGrantFed","v":-32091.790640006402},{"$f":"IF(C309=0,\"\",\"Federal Treasury Grant\")","v":"Federal Treasury Grant"}]
[null,"CostNetUpFront",{"$f":"CostNetUpFront","v":65664.121124097612},"Net Cost Up Front (after Rebate, Grants, & Fees)"]
[null,"Fed tax on Rebate or Grant",{"$f":"-IF(TaxableRebate=\"yes\",(SysRebate*TaxRateFed),0)-IF(TaxableGrant=\"yes\",(SysGrant*TaxRateFed),0)","v":3225.8532959044005},{"$f":"IF(TaxableRebate=\"Yes\",IF(SysRebate<>0,\"Federal Tax on Rebate, \",\"\"),\"\")&IF(SysGrant<>0,IF(TaxableGrant=\"Yes\",\"Federal Tax on Grant\",\"\"),\"\")","v":"Federal Tax on Rebate, Federal Tax on Grant"}]
[null,"State Tax Credit + TaxFedOnStateTaxCredit",{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250},{"$f":"IF(C312=0,\"\",\"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit\")","v":"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit"},null,null,null,null,null,null,null,null,null,null,null,"Local Tax Credit & Fed Tax on Local Tax Credit"]
[null,"TaxCreditFed",{"$f":"TaxCreditFed","v":0},{"$f":"IF(C313=0,\"\",\"Federal Investment Tax Credit (ITC)\")","v":""}]
[null,"DeprFedStateNetSumTotal",{"$f":"DeprFedStateNetSumTotal","v":-37441.413741305092},{"$f":"IF(C314=0,\"\",\"Depreciation: Federal & Net State (total value, non-discounted)\")","v":"Depreciation: Federal & Net State (total value, non-discounted)"}]
[null,"CostNetAfterTaxEffects",{"$f":"CostNetAfterTaxEffects","v":28198.560678696922},"Net System Cost after Tax Benefits, Rebates, and Grants"]
[null,"Net PBI value",{"$f":"SysPBI-TaxFedOnPBI","v":-34254.929776712546},{"$f":"IF(SysPBI<>0,\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"),\"\")","v":"PBI Incentive after Federal Tax"}]
[null,"CostNetAfterTaxEffectsAndPBI",{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},"Net System Cost after Tax Benefits, Rebates, Grants, and PBIs"]
[null,null,null,{"$f":"IF(C318=0,\"\",\"\")","v":""}]
[null,"energy efficiency section",{"$f":"IF(C320=0,\"\",\"ENERGY EFFICIENCY:\")","v":"ENERGY EFFICIENCY:"},{"$f":"IF(C320=0,\"\",\"Efficiency ROI improvement calculations based on cost of measure & savings on system size\")","v":"Efficiency ROI improvement calculations based on cost of measure & savings on system size"}]
[null,"EnergyEffCost",{"$f":"EnergyEffCost","v":1000},{"$f":"IF(C320=0,\"\",\"Cost of Energy Efficiency improvements\")","v":"Cost of Energy Efficiency improvements"}]
[null,"EnergyEffTaxCredits",{"$f":"EnergyEffTaxCredits","v":-500},{"$f":"IF(C321=0,\"\",\"Fed Tax Credits for Energy Efficiency improvements\")","v":"Fed Tax Credits for Energy Efficiency improvements"}]
[null,"CostNetAllIncluded",{"$f":"CostNetAllIncluded","v":14505.44634176125},{"$f":"IF(C320=0,\"TOTAL NET COST OF SYSTEM (after tax effects) \",\"TOTAL NET COST OF SYSTEM PLUS ENERGY EFFICIENCY IMPROVEMENTS (after all tax effects)\")","v":"TOTAL NET COST OF SYSTEM PLUS ENERGY EFFICIENCY IMPROVEMENTS (after all tax effects)"}]
[]
[null,null,{"$f":"\"Incentives are reducing your cost of the system by approximately \"&FIXED((1-(CostNetAllIncluded)/CostGross)*100,0)&\"%, or about $\"&FIXED((CostGross-CostNetAllIncluded),0)","v":"Incentives are reducing your cost of the system by approximately 86%, or about $91,867"}]
[]
[]
[null,"L1.10 Payback",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Financial Analysis & Payback"]
[null,null,{"$f":"\"Your solar system will generate substantial savings on your electric bill. These savings can provide a variety of direct and future economic benefits. Some of the ways these economic benefits are measured include:\"","v":"Your solar system will generate substantial savings on your electric bill. These savings can provide a variety of direct and future economic benefits. Some of the ways these economic benefits are measured include:"}]
[null,null,"Direct, immediate & future savings on your electric bill creating improved cash flow"]
[null,null,"Total Lifecycle Payback "]
[null,null,{"$f":"IF(CustType=\"residential\",\"Home\",\"Building\")&\" resale/appraisal value increase\"","v":"Building resale/appraisal value increase"}]
[null,null,"Current and future cash flow if financed"]
[null,null,"Compound Annual Rate of Return (comparable to stocks, bonds, savings, etc)"]
[]
[null,null,"Direct, Immediate & Future Savings"]
[null,null,{"$f":"\"These immediate and future savings will immediately reduce the operating expenses of your \"&IF(CustType=\"residential\",\"home\",\"building\")&\" and improve your cash flow:\"","v":"These immediate and future savings will immediately reduce the operating expenses of your building and improve your cash flow:"}]
[null,null,null,null,null,null,"New average monthly electric bill:",{"$f":"BillWithSolar","v":62.909649468839838}]
[null,null,null,null,null,null,"Monthly savings:",{"$f":"Savings1stMo","v":352.67508195035896}]
[null,null,null,null,null,null,"Annual savings:",{"$f":"Savings1stYr","v":4232.100983404307}]
[]
[null,null,{"$f":"\"The savings will increase over time due to escalation, which we've agreed to anticipate being \"&FIXED(InflElect*100,1)&\"% for electricity over the long term. Historically, electric escalation has been 6.7% in California for the 30 years from 1970-2001, even though the CPI has only been 3.1% since 1982.\"","v":"The savings will increase over time due to escalation, which we've agreed to anticipate being 1.0% for electricity over the long term. Historically, electric escalation has been 6.7% in California for the 30 years from 1970-2001, even though the CPI has only been 3.1% since 1982."}]
[]
[null,null,"Total Lifecycle Payback "]
[null,null,{"$f":"\"Payback is often looked at as a measure of financial soundness of an investment. However, for long-term investments such as stocks, bonds, homes, and solar systems, payback isn't \"&\"easily found or comparable to other investments to determine which investments form the best options for a diversified portfolio. 'Payback' has several other drawbacks as well, including the \"&\"difficulty in accounting for escalation and inflation, time-value-of-money, one-time expenses such as inverter replacement cost, or the savings available after 'payback' has been achieved.\"","v":"Payback is often looked at as a measure of financial soundness of an investment. However, for long-term investments such as stocks, bonds, homes, and solar systems, payback isn't easily found or comparable to other investments to determine which investments form the best options for a diversified portfolio. 'Payback' has several other drawbacks as well, including the difficulty in accounting for escalation and inflation, time-value-of-money, one-time expenses such as inverter replacement cost, or the savings available after 'payback' has been achieved."}]
[null,null,{"$f":"\"Other ways of looking at Payback include analysis of the Total Lifecycle Payback over the 25-year warranted life of the solar modules. In the graphic below, the steadily increasing steps reflect each year's savings from the solar system affected by \"&FIXED(InflElect*100,1)&\"% escalation. The red area in the graphic below shows the needed accumulation of savings before payback. The green area shows additional savings received after payback. \"&IF(FIXED(YearsToCashPayback,1)*1<17,\" As you can see, savings after payback are substantial.\",\"\")","v":"Other ways of looking at Payback include analysis of the Total Lifecycle Payback over the 25-year warranted life of the solar modules. In the graphic below, the steadily increasing steps reflect each year's savings from the solar system affected by 1.0% escalation. The red area in the graphic below shows the needed accumulation of savings before payback. The green area shows additional savings received after payback.  As you can see, savings after payback are substantial."}]
[null,null,{"$f":"\"The Total Lifecycle savings is $\"&FIXED(CumNetSavings25Yrs,0)&\", including bill savings, sRECs, maintenance, & inverter replacement (net after-tax values) over 25 years compared to a system cost of $\"&FIXED(CostNetAfterTaxEffectsAndPBI,0)&\". This yields a Total Lifecycle Payback of \"&FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x. Payback occurs at Year \"&FIXED(YearsToCashPayback,1)&\".\"","v":"The Total Lifecycle savings is $69,294, including bill savings, sRECs, maintenance, & inverter replacement (net after-tax values) over 25 years compared to a system cost of $11,705. This yields a Total Lifecycle Payback of 5.9x. Payback occurs at Year 6.6."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"L1.11 Resale Value",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,{"$f":"IF(CustType=\"residential\",\"Home\",\"Building\")&\" Resale/Appraisal Value Increase\"","v":"Building Resale/Appraisal Value Increase"}]
[null,null,{"$f":"\"Solar systems increase \"&IF(CustType=\"residential\",\"home\",\"building\")&\" values by reducing operating costs. \"&IF(CustType=\"residential\",M369,M371)","v":"Solar systems increase building values by reducing operating costs. The 'Cap Rate' or 'Capitalization Rate' is used to measure the value of solar in commercial buildings. The annual savings are divided by the 'Cap Rate', which in this building's case is 6.0%. The rationale is that the cost of capital is a factor in determining the economic value of a capital expenditure in a building. If the cost of capital is less than the savings, then it is worthwhile."},null,null,null,null,null,null,null,null,null,{"$f":"\"The Appraisal Institute published a study in the Appraisal Journal in 1998 & again in 1999, that stated that if a home's operating costs can be reduced through an energy efficiency measure \"&\"that reduces its operating costs, those savings have a tangible connection to increasing the home's value. The rationale is, that instead of paying the utility, a future buyer could take a \"&\"larger mortgage, and instead pay the bank and their operating costs would remain unchanged.\"","v":"The Appraisal Institute published a study in the Appraisal Journal in 1998 & again in 1999, that stated that if a home's operating costs can be reduced through an energy efficiency measure that reduces its operating costs, those savings have a tangible connection to increasing the home's value. The rationale is, that instead of paying the utility, a future buyer could take a larger mortgage, and instead pay the bank and their operating costs would remain unchanged."}]
[]
[null,null,{"$f":"IF(CustType=\"residential\",\"The article established that a homes resale value increases $20 for every $1 saved in operating costs. This is based on a 5% after-tax long-term average for mortgage costs. \"&\"For more information see www.ongrid.net/AppraisalJournalPVValue10.98.pdf which is from The Appraisal Journal, Oct '98. While this may sound dated, it is based on solid math that doesn't vary with time, only long term averages in mortgage interest rates.\",\"Based on the 'Cap Rate' above, the resale value multiplier is \"&ResaleValueMultiplier)","v":"Based on the 'Cap Rate' above, the resale value multiplier is 16.7"},null,null,null,null,null,null,null,null,null,{"$f":"\"The 'Cap Rate' or 'Capitalization Rate' is used to measure the value of solar in commercial buildings. The annual savings are divided by the 'Cap Rate', which in this building's case is \"&FIXED(CapRate*100,1)&\"%. The rationale is that the cost of capital is a factor in determining the \"&\"economic value of a capital expenditure in a building. \"&\"If the cost of capital is less than the savings, then it is worthwhile.\"","v":"The 'Cap Rate' or 'Capitalization Rate' is used to measure the value of solar in commercial buildings. The annual savings are divided by the 'Cap Rate', which in this building's case is 6.0%. The rationale is that the cost of capital is a factor in determining the economic value of a capital expenditure in a building. If the cost of capital is less than the savings, then it is worthwhile."}]
[]
[null,null,{"$f":"IF(CustType=\"residential\",\"This home's\",\"This building's\")&\" annual savings of $\"&FIXED(Savings1stYr,0)&\" translate to an immediate theoretical increase in resale value of $\"&FIXED(ResaleValue1stYr,0)&\". This translates to \"&FIXED(ResaleValue1stYr/CostNetAllIncluded*100,0)&\"% of the system's net cost.\"","v":"This building's annual savings of $4,232 translate to an immediate theoretical increase in resale value of $67,484. This translates to 465% of the system's net cost."}]
[]
[null,null,{"$f":"\"Because savings increase over time due to electric rate escalation, the increase in resale value will increase as well. However, the limit to this increase will be the anticipated remaining \"&\"savings left in the system before it's 'end of life', which has been conservatively estimated at 25 years (the module warranty life). The actual system life is much longer, but to be \"&\"conservative, we'll use this shorter time horizon.\"","v":"Because savings increase over time due to electric rate escalation, the increase in resale value will increase as well. However, the limit to this increase will be the anticipated remaining savings left in the system before it's 'end of life', which has been conservatively estimated at 25 years (the module warranty life). The actual system life is much longer, but to be conservative, we'll use this shorter time horizon."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"The maximum resale value of $\"&FIXED(ResaleValueMax,0)&\" based on estimated remaining savings to 25 years occurs at year \"&ResaleValueMaxYear&\".\"","v":"The maximum resale value of $72,453 based on estimated remaining savings to 25 years occurs at year 9."}]
[]
[]
[null,"L1.12 Cash Flow",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Current and Future Cash Flows if Financed "]
[null,null,{"$f":"\"If the system is financed, a cash flow analysis compares the cost of the loan (principal, interest and tax effects) to the savings on the electric bill (minus maintenance and other costs). For this analysis, we've assumed a financing interest rate of \"&LoanRate*100&\"%, and a term of \"&LoanTerm&\" years. \"&\"Here we present 3 options for financing the system; what we'll call the 'Inefficient Loan', the 'Optimistic Loan', and 'Smart Financing' using a Line of Credit:\"","v":"If the system is financed, a cash flow analysis compares the cost of the loan (principal, interest and tax effects) to the savings on the electric bill (minus maintenance and other costs). For this analysis, we've assumed a financing interest rate of 6%, and a term of 11 years. Here we present 3 options for financing the system; what we'll call the 'Inefficient Loan', the 'Optimistic Loan', and 'Smart Financing' using a Line of Credit:"}]
[null,null,{"$f":"\"Option 1: Fully amortized 'Inefficient Loan' of the above interest rate and term; the initial principal is the net system cost after up-front incentives (such as rebates and grants) are received. \"&\"This requires no out-of-pocket costs to the consumer to acquire the solar system, but as other incentives and benefits are received (such as tax credits, tax deductions, PBI's, and \"&\"depreciation, each as applicable), the consumer ends up with cash on hand which they also are paying loan interest on, so this loan ends up costing unnecesary interest, making it inefficient and expensive.\"","v":"Option 1: Fully amortized 'Inefficient Loan' of the above interest rate and term; the initial principal is the net system cost after up-front incentives (such as rebates and grants) are received. This requires no out-of-pocket costs to the consumer to acquire the solar system, but as other incentives and benefits are received (such as tax credits, tax deductions, PBI's, and depreciation, each as applicable), the consumer ends up with cash on hand which they also are paying loan interest on, so this loan ends up costing unnecesary interest, making it inefficient and expensive."}]
[null,null,{"$f":"\"The payment amount for this loan is $\"&FIXED(LoanPaymentStandard,0)&\"/mo on $\"&FIXED(LoanPrincipal,0,0)&\" borrowed.\"","v":"The payment amount for this loan is $1,038/mo on $98,256 borrowed."}]
[]
[]
[null,null,{"$f":"\"Option 2: Fully amortized 'Optimistic Loan' of the above interest rate and term; the initial principal is the net system cost after all near-term incentives (rebates, grants, tax credits, tax \"&\"deductions, PBI's, and depreciation) except SRECs if any (SRECs are excluded because their value is usually uncertain) are received. This loan is optimistic (for the salesperson) because it \"&\"has the lowest payments, but requires the customer to get a bridge loan or provide their own cash until some of the near-term incentives are received (tax credits, tax deductions, PBIs, depreciation).\"","v":"Option 2: Fully amortized 'Optimistic Loan' of the above interest rate and term; the initial principal is the net system cost after all near-term incentives (rebates, grants, tax credits, tax deductions, PBI's, and depreciation) except SRECs if any (SRECs are excluded because their value is usually uncertain) are received. This loan is optimistic (for the salesperson) because it has the lowest payments, but requires the customer to get a bridge loan or provide their own cash until some of the near-term incentives are received (tax credits, tax deductions, PBIs, depreciation)."}]
[null,null,{"$f":"\"The payment amount for this loan is $\"&FIXED(LoanPaymentUnrealistic,0)&\"/mo on $\"&FIXED(CostNetAfterTaxEffectsAndPBI,0,0)&\" borrowed.\"","v":"The payment amount for this loan is $584/mo on $11,705 borrowed."}]
[]
[]
[null,null,{"$f":"\"Option 3: Fully amortized 'Smart Financing' of the above interest rate and term, usually using a line of credit; the initial principal is the net system cost after up-front incentives (such as rebates \"&\"and grants) are received. This financing method is both Efficient and Realistic in terms of true consumer cost because it borrows exactly the amount needed so that the consumer never needs a bridge \"&\"loan, but also pays no unnecessary interest because it applies any near-term incentives received towards the principal owed.\"","v":"Option 3: Fully amortized 'Smart Financing' of the above interest rate and term, usually using a line of credit; the initial principal is the net system cost after up-front incentives (such as rebates and grants) are received. This financing method is both Efficient and Realistic in terms of true consumer cost because it borrows exactly the amount needed so that the consumer never needs a bridge loan, but also pays no unnecessary interest because it applies any near-term incentives received towards the principal owed."}]
[null,null,{"$f":"\"The calculation is complex, but the Smart Financing with a Line Of Credit cost falls between the Optimistic and Inefficient loan costs. It requires the customer to be disciplined to apply any depreciation, tax credits, \"&\"PBIs and other near-term incentives to pay down the principal owed as taxes are filed and benefits are received. Note: in the first year, the principal and therefore the interest is large, so the \"&\"interest tax deduction is large; sometimes the interest exceeds the payment, allowing for a large tax benefit but also temporarily increasing the principal amount. This situation is temporary \"&\"as long as any tax credits and depreciation are applied to reducing principal as they are received.\"","v":"The calculation is complex, but the Smart Financing with a Line Of Credit cost falls between the Optimistic and Inefficient loan costs. It requires the customer to be disciplined to apply any depreciation, tax credits, PBIs and other near-term incentives to pay down the principal owed as taxes are filed and benefits are received. Note: in the first year, the principal and therefore the interest is large, so the interest tax deduction is large; sometimes the interest exceeds the payment, allowing for a large tax benefit but also temporarily increasing the principal amount. This situation is temporary as long as any tax credits and depreciation are applied to reducing principal as they are received."}]
[null,null,{"$f":"\"The monthly payment is $\"&FIXED(LoanPaymentSmart,0)&\"/mo on $\"&FIXED(LoanPrincipal,0,0)&\" borrowed. The net annual payments or solar cost with Smart Financing (after tax deduction of interest paid) in the 1st, 2nd, 5th, and 10th years is:\"","v":"The monthly payment is $239/mo on $98,256 borrowed. The net annual payments or solar cost with Smart Financing (after tax deduction of interest paid) in the 1st, 2nd, 5th, and 10th years is:"}]
[]
[null,null,null,null,null,"Year 1",null,"Year 2",null,"Year 5","Year 10"]
[null,null,null,null,"Solar Cost w/ Smart Financing",{"$f":"'OnGrid Timelines'!$E$185","v":-2710},null,{"$f":"'OnGrid Timelines'!$F$185","v":2892},null,{"$f":"'OnGrid Timelines'!$I$185","v":5159},{"$f":"'OnGrid Timelines'!$N$185","v":7457}]
[null,null,null,null,"Old Electric Bill with inflation",{"$f":"'OnGrid Timelines'!$E$181","v":4293},null,{"$f":"'OnGrid Timelines'!$F$181","v":4507},null,{"$f":"'OnGrid Timelines'!$I$181","v":5218},{"$f":"'OnGrid Timelines'!$N$181","v":6659}]
[null,null,null,null,"Cash Flow (Annual)",{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,{"$f":"'OnGrid Timelines'!$F$187","v":1615},null,{"$f":"'OnGrid Timelines'!$I$187","v":59},{"$f":"'OnGrid Timelines'!$N$187","v":-798}]
[]
[null,null,"Please see the 25 Year Financing Timeline table for details on the principal, interest, tax benefit, and payment amount, etc for each year in details. "]
[]
[]
[]
[null,"L1.13 Cash Flow Graphics",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,{"$f":"\"As in the Appraisal/Resale calculation above, electric escalation will increase the electric bill savings over time. The Smart Loan's cost is affected by the factors previously mentioned. \"&\"The top graphic below illustrate the loan cost vs. net bill savings over 25 years. \"&\"The middle graphic represents their difference and hence the the net cash flow.\"","v":"As in the Appraisal/Resale calculation above, electric escalation will increase the electric bill savings over time. The Smart Loan's cost is affected by the factors previously mentioned. The top graphic below illustrate the loan cost vs. net bill savings over 25 years. The middle graphic represents their difference and hence the the net cash flow."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"The bottom graphic shows the accumulated savings. Note that this is pure savings, with no out-of-pocket costs. All system costs came from financed sources. This is the accumulation of \"&\"excess savings above what was needed to pay off the principal and interest for the loan.\"","v":"The bottom graphic shows the accumulated savings. Note that this is pure savings, with no out-of-pocket costs. All system costs came from financed sources. This is the accumulation of excess savings above what was needed to pay off the principal and interest for the loan."}]
[]
[null,"L1.14 IRR",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Compound Annual Rate of Return"]
[null,null,{"$f":"\"The Compound Annual Rate of Return (CARR) is an analysis method that makes the solar investment comparable to other interest-rate-based investments, such as stocks, bonds, CDs, \"&\"money markets, savings, etc. The goal is to include all the cost and benefit components in a multi-year timeline and look for the effective annual rate of return using Internal Rate of Return analysis (the IRR tool in most spreadsheets).\"","v":"The Compound Annual Rate of Return (CARR) is an analysis method that makes the solar investment comparable to other interest-rate-based investments, such as stocks, bonds, CDs, money markets, savings, etc. The goal is to include all the cost and benefit components in a multi-year timeline and look for the effective annual rate of return using Internal Rate of Return analysis (the IRR tool in most spreadsheets)."}]
[]
[null,null,{"$f":"IF(CustType=\"residential\",\"In residential\",\"In commercial\")&\" solar analysis, it's important to treat and view the system properly with respect to taxes. A solar system saves the \"&IF(CustType=\"residential\",\"homeowner after-tax\",\"building owner pre-tax\")&\" expense. However, \"&IF(CustType=\"residential\",\"most of the other investment opportunities provide pre-tax returns, and are usually thought of in a pre-tax context.\",\"commercial accounting and analyses are done on an after-tax basis.\")&\" Therefore, in order to make a good side-by-side comparison of the two, it is then appropriate to translate one to the other's realm.\"","v":"In commercial solar analysis, it's important to treat and view the system properly with respect to taxes. A solar system saves the building owner pre-tax expense. However, commercial accounting and analyses are done on an after-tax basis. Therefore, in order to make a good side-by-side comparison of the two, it is then appropriate to translate one to the other's realm."}]
[]
[null,null,{"$f":"IF(CustType=\"residential\",M459,M461)","v":"Since commercial analyses and accounting are done on an after-tax basis, this analysis accounts for the value of the after-tax savings on electricity expense. This is important, because it reflects the REDUCED VALUE of the savings due to loss of tax deduction. Electricity is normally a tax-deductible expense. If the electricity bill is reduced, then the tax deduction is reduced, resulting in a lower net value of the savings."},null,null,null,null,null,null,null,null,null,{"$f":"\"Because most people think of their investments in pre-tax terms, the attached analysis translates the solar Compound Annual Rate of Return analysis to it's pre-tax equivalent (note, all other analyses in this pro forma are unaffected by this translation).\"&\" This requires that most amounts be converted based on the purchasers tax bracket. The amounts that do not get converted are the system's net capital costs (top line, rebate values, etc) and any state tax credit amount.\"","v":"Because most people think of their investments in pre-tax terms, the attached analysis translates the solar Compound Annual Rate of Return analysis to it's pre-tax equivalent (note, all other analyses in this pro forma are unaffected by this translation). This requires that most amounts be converted based on the purchasers tax bracket. The amounts that do not get converted are the system's net capital costs (top line, rebate values, etc) and any state tax credit amount."}]
[]
[null,null,{"$f":"\"All relevant cost components must be included to ensure completeness of the analysis. These include; system capital cost, rebate, tax credits, performance based incentives, REC sales, \"&\"maintenance costs, tax consequences of any incentives and state credits, depreciation and the tax consequences of depreciation, electric bill savings, tax consequences for the loss of \"&\"deductibility of such savings (commercial analyses only), and inverter replacement cost at an appropriate year in the future.\"","v":"All relevant cost components must be included to ensure completeness of the analysis. These include; system capital cost, rebate, tax credits, performance based incentives, REC sales, maintenance costs, tax consequences of any incentives and state credits, depreciation and the tax consequences of depreciation, electric bill savings, tax consequences for the loss of deductibility of such savings (commercial analyses only), and inverter replacement cost at an appropriate year in the future."},null,null,null,null,null,null,null,null,null,{"$f":"\"Since commercial analyses and accounting are done on an after-tax basis, this analysis accounts for the value of the after-tax savings on electricity expense. \"&\"This is important, because it reflects the REDUCED VALUE of the savings due to loss of tax deduction. \"&\"Electricity is normally a tax-deductible expense. \"&\"If the electricity bill is reduced, then the tax deduction is reduced, resulting in a lower net value of the savings.\"","v":"Since commercial analyses and accounting are done on an after-tax basis, this analysis accounts for the value of the after-tax savings on electricity expense. This is important, because it reflects the REDUCED VALUE of the savings due to loss of tax deduction. Electricity is normally a tax-deductible expense. If the electricity bill is reduced, then the tax deduction is reduced, resulting in a lower net value of the savings."}]
[]
[null,null,null,null,null,null,"Annual savings:",{"$f":"Savings1stYr","v":4232.100983404307}]
[null,null,null,null,null,null,{"$f":"IF(CustType=\"residential\",\"Pre-Tax\",\"Net After-Tax\")&\" value of the annual savings:\"","v":"Net After-Tax value of the annual savings:"},{"$f":"IF(CustType=\"Residential\",Savings1stYr/(1-TaxRateCombined),Savings1stYr*(1-TaxRateCombined))","v":2376.7479122798586},null,null,null,null,"check"]
[]
[null,null,{"$f":"\"Loan costs do not get included in this analysis as that muddies the waters and can create excessively optimistic looking results. The CARR analysis should be done in pure form as if the \"&\"choice were between investing in this opportunity vs. another. It is irrelevant in comparing the two choices what the source of funds might be, and only creates confusion.\"","v":"Loan costs do not get included in this analysis as that muddies the waters and can create excessively optimistic looking results. The CARR analysis should be done in pure form as if the choice were between investing in this opportunity vs. another. It is irrelevant in comparing the two choices what the source of funds might be, and only creates confusion."}]
[]
[null,null,{"$f":"\"Looked at another way, if the system were substantially financed, such that there was no initial outlay, and only a cash positive result, what is the rate of return on that - infinite. While it may \"&\"be true in this specially created case, it does not produce a useful result for purposes of comparison. Hence, this analysis assumes an all cash transaction.\"","v":"Looked at another way, if the system were substantially financed, such that there was no initial outlay, and only a cash positive result, what is the rate of return on that - infinite. While it may be true in this specially created case, it does not produce a useful result for purposes of comparison. Hence, this analysis assumes an all cash transaction."}]
[]
[null,null,{"$f":"\"When comparing analyses, it is also important to look at the compound annual rate of return (CARR), rather than an annual average, which can also appear misleadingly high. More \"&\"information on financial analyses for solar systems is available at: http://www.ongrid.net/papers/PaybackOnSolarSERG.pdf\"","v":"When comparing analyses, it is also important to look at the compound annual rate of return (CARR), rather than an annual average, which can also appear misleadingly high. More information on financial analyses for solar systems is available at: http://www.ongrid.net/papers/PaybackOnSolarSERG.pdf"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years:\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years:"},{"$f":"IRR","v":9.2123232284880077E-2}]
[]
[null,null,"Please see the attached 25-year financial timeline analysis for details of the amounts and timing of items included in the CARR analysis."]
[]
[null,"L1.15 Environmental",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[]
[null,null,"Environmental Analysis"]
[null,null,"Your solar system will generate substantial environmental benefits in the form of avoided emissions from power plants. Over 25 years, this solar system is estimated to offset:"]
[]
[null,null,{"$f":"EnvBenCO2_25yrs","v":425589.57973602146},null,null,"lbs of CO2, the leading greenhouse gas"]
[null,null,{"$f":"EnvBenNOx_25yrs","v":1365.7274040056916},null,null,"lbs of NOx, which creates smog"]
[null,null,{"$f":"EnvBenSOx_25yrs","v":1236.3170004080127},null,null,"lbs of S02, which causes acid rain"]
[null,null,{"$f":"EnvBenParticulates_25yrs","v":84.103197306667525},null,null,"lbs of particulates that cause asthma"]
[null,null,{"$f":"EnvBenMiles_25Yrs","v":692476.6974549978},null,null,{"$f":"\"miles driven in an average car, or \"&FIXED(ProdTot*2.552433,0)&\" miles a year\"","v":"miles driven in an average car, or 27,699 miles a year"}]
[]
[null,null,"These can also be thought of in other forms of avoided environmental impact:"]
[]
[null,null,null,null,{"$f":"\"It's like taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years.\"","v":"It's like taking 2.2 cars off the road for 25 years."}]
[null,null,null,null,{"$f":"\"Or planting \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees.\"","v":"Or planting 3.6 acres of trees."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Conclusion"]
[null,null,{"$f":"\"Thank you again for the opportunity to present you with a proposal for a solar electric system. \"&VendName&\" is delighted to be working with you. Please let us know what we can do to win your business.\"","v":"Thank you again for the opportunity to present you with a proposal for a solar electric system. Acme Solar is delighted to be working with you. Please let us know what we can do to win your business."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"L2.1 Cover"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"VendName&\" is privileged to present\"","v":"Acme Solar is privileged to present"}]
[]
[null,null,"A personalized solar electric analysis for:"]
[]
[null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[]
[null,null,"Site Address:"]
[null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[null,null,"of a"]
[]
[]
[null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"prepared by:"]
[null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,{"$f":"\"Voice \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Voice (123) 123 1234, (123) 123 3456"}]
[null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[]
[]
[null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[]
[]
[]
[]
[null,"L2.2 Letter",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[null,null,{"$f":"IF(CustCompany>0,CustsFullName,\"\")","v":"Jackie Sun and Jilla Sky"}]
[null,null,{"$f":"IF(CustCompany>0,CustCompany,CustsFullName)","v":"Ichiban Hibachi"}]
[null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[null,null,{"$f":"\"Dear \"&CustsFullName&\",\"","v":"Dear Jackie Sun and Jilla Sky,"}]
[]
[null,null,"We are delighted to present a proposal for your consideration of a solar electric system. Thank you for this opportunity."]
[null,null,{"$f":"\"Based on the site analysis we performed, we have designed a system that will offset a significant fraction of your electrical usage via clean solar electricity, produce substantial savings on \"&\"your electric bill, and provide you with a valuable long-term investment. The pages that follow detail the important features and benefits of the system. Please don't hesitate to contact me \"&\"with any questions - I would be very happy to discuss any aspect of it with you.\"","v":"Based on the site analysis we performed, we have designed a system that will offset a significant fraction of your electrical usage via clean solar electricity, produce substantial savings on your electric bill, and provide you with a valuable long-term investment. The pages that follow detail the important features and benefits of the system. Please don't hesitate to contact me with any questions - I would be very happy to discuss any aspect of it with you."}]
[null,null,"Please contact me at: "]
[null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,{"$f":"\"Voice: \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")&IF(VendSalesFax>0,\", Fax: \"&VendSalesFax,\"\")","v":"Voice: (123) 123 1234, (123) 123 3456, Fax: (123) 123 4567"}]
[null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")&IF(VendSalesWeb>0,\", \"&VendSalesWeb,\"\")","v":"fulluser@acmesolar.com, "}]
[null,null,{"$f":"\"Quality and your satisfaction in every way are our primary foci. We will be contacting you regularly during the project to ensure everything goes smoothly, but we also ask that you not hesitate \"&\"to let us know if there's anything we can do to make your experience going solar more positive.\"","v":"Quality and your satisfaction in every way are our primary foci. We will be contacting you regularly during the project to ensure everything goes smoothly, but we also ask that you not hesitate to let us know if there's anything we can do to make your experience going solar more positive."}]
[null,null,{"$f":"\"To start that process, enclosed are the documents that will need to be signed. \"&\"Please review them carefully and let us know of any questions. Once executed, we'll be able to submit them to reserve your incentives and begin the permitting and full design process. \"& \"I'll contact you shortly to follow up, and please be aware that this proposal is valid for \"&SalesContractDaysValid&\" days, after which we'll need to reconfirm the pricing and proposed schedule.\"","v":"To start that process, enclosed are the documents that will need to be signed. Please review them carefully and let us know of any questions. Once executed, we'll be able to submit them to reserve your incentives and begin the permitting and full design process. I'll contact you shortly to follow up, and please be aware that this proposal is valid for 14 days, after which we'll need to reconfirm the pricing and proposed schedule."}]
[null,null,{"$f":"\"Thank you again for the opportunity to present you with a proposal for a solar electric system. \"&VendName&\" is delighted to be working with you.\"","v":"Thank you again for the opportunity to present you with a proposal for a solar electric system. Acme Solar is delighted to be working with you."}]
[]
[null,null,{"$f":"\"Sincerely,\"","v":"Sincerely,"}]
[]
[]
[null,null,{"$f":"\"\"&VendSalesperson","v":"Ship Full User"}]
[]
[null,null,"Notice"]
[null,null,{"$f":"\"This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system.  This is not a production guarantee. A \"&\"professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user of the tool used to produce these results warrants the applicability of \"&\"these estimates for particular business cases, and both disclaim all liability.\"","v":"This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system.  This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user of the tool used to produce these results warrants the applicability of these estimates for particular business cases, and both disclaim all liability."}]
[null,null,"The estimates of production and other results can be independently validated at the following websites: "]
[null,null,"PV Watts Solar Performance Estimator: http://www.nrel.gov/rredc/pvwatts"]
[null,null,"The DSIRE Database of Incentives: http://www.dsireusa.org/solar"]
[]
[null,"L2.3 Contents",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[]
[]
[null,null,"Contents"]
[null,null,"System & Project Overview & Estimate"]
[null,null,"Site & System Performance Analysis:"]
[null,null,"System Design"]
[null,null,"Savings & Financial Analysis:         "]
[null,null,"Environmental Analysis:         "]
[null,null,"Operation & Maintenance"]
[null,null,"Warranty"]
[null,null,{"$f":"VendName&\"'s Experience\"","v":"Acme Solar's Experience"}]
[null,null,"Installation Schedule"]
[]
[null,"L2.4 System and Costs",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,"System & Project Overview:"]
[null,null,"For:"]
[null,null,{"$f":"IF(CustCompany>0,CustsFullName,\"\")","v":"Jackie Sun and Jilla Sky"}]
[null,null,{"$f":"IF(CustCompany>0,CustCompany,CustsFullName)","v":"Ichiban Hibachi"}]
[null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,{"$f":"IF(LEN(CustEmail)>1,CustEmail,\"\")&IF(LEN(CustEmail)>1,IF(LEN(CustEmailAlt)>1,\", \",IF(LEN(CustWebsite)>1,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(LEN(CustWebsite)>1,\", \",\"\"),\"\")&IF(LEN(CustWebsite)>1,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[]
[null,null,"Proposed System:"]
[null,null,{"$f":"FIXED(SysSize,3)&\" kW (\"&SysRatingType&\" rating) system producing \"&FIXED(ProdTot,0)&\" kWh/year, consisting of:\"","v":"9.071 kW (CEC rating) system producing 10,852 kWh/year, consisting of:"}]
[null,null,{"$f":"\"Primary Array: \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters.\", \" inverter.\")","v":"Primary Array: 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters."}]
[null,null,{"$f":"IF(SysModCnt2>0,\"Secondary Array: \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters.\",\" inverter.\"),\".\")","v":"Secondary Array: 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter."}]
[null,null,"Included items:"]
[null,null,{"$f":"\"A turn-key system that includes all design, parts, sales tax, \"&IF(CostPermitFeesInc<>0,\"$\"&FIXED(CostPermitFeesInc,0)&\" in estimated permit fees,\",\"\")&\" and labor, including:\"","v":"A turn-key system that includes all design, parts, sales tax, $500 in estimated permit fees, and labor, including:"}]
[null,null,"Electrical Work: labor, permitting & inspection labor, wiring, conduits, breakers, disconnects, and any other needed materials."]
[null,null,"Roofing & Mechanical Work: labor, permitting & inspection labor, racking and mounting hardware."]
[null,null,"Excluded items:"]
[null,null,"Stamped Engineering drawings or Architectural Review drawings or labor, if required."]
[null,null,"Ground rod and grounding conductor wiring, if required."]
[null,null,{"$f":"IF(CostPermitFeesInc=0,\"Permit Fees\",\"\")","v":""}]
[]
[null,null,"Cost Summary:"]
[null,"cost gross",{"$f":"CostGross","v":106372.63546668801},{"$f":"\"Gross Top Line Cost ($\"&FIXED((CostGross/SysSize/1000),2)&\" per \"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" Watt)\"","v":"Gross Top Line Cost ($11.73 per CEC AC Watt)"}]
[null,"Rebates, non-Fed Grants",{"$f":"SysRebate+SysGrant","v":-9216.7237025840004},{"$f":"IF(C670=0,\"\",\"Rebate and non-Federal Grants (as applicable)\")","v":"Rebate and non-Federal Grants (as applicable)"}]
[null,"CostAfterRebate",{"$f":"CostAfterRebate","v":99155.911764104007},"System Price after Rebate and non-Federal Grants"]
[null,"Fees",{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600},{"$f":"IF(C672=0,\"\",\"Estimated Fees NOT included in system contract price\")","v":"Estimated Fees NOT included in system contract price"}]
[null,"CostAfterRebateAndFees",{"$f":"CostAfterRebateAndFees","v":97755.911764104007},"Cost After Rebate, non-Fed Grant, & Fees (may be the Tax Creditable Amount, see Tax Advisor)"]
[null,"Fed tax on Rebate or Grant",{"$f":"TaxFedOnRebateGrant","v":3225.8532959044005},{"$f":"IF(C674=0,\"\",\"Federal Tax on Rebate or Non-Federal Grants\")","v":"Federal Tax on Rebate or Non-Federal Grants"}]
[null,"State Tax Credit + TaxFedOnStateTaxCredit",{"$f":"TaxCreditState+TaxFedOnStateTaxCredit","v":-3250},{"$f":"IF(C675=0,\"\",\"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit\")","v":"State Tax Credit Benefit (net), after Federal Tax on the State Tax Credit"}]
[null,"Federal Tax Credit or Treasury Grant",{"$f":"TaxCreditFed","v":0},{"$f":"IF(C676=0,\"\",FIXED(IncentFedTaxCredit*100,0)&\"% Federal Tax Credit (ITC) or Treasury Grant\")","v":""}]
[null,"Depreciation",{"$f":"DeprFedStateNetSumTotal+DeprStateFedTaxSumTotal","v":-34416.845831323713},{"$f":"IF(C677=0,\"\",\"Depreciation: Federal & Net State (total value, non-discounted, see schedule below)\")","v":"Depreciation: Federal & Net State (total value, non-discounted, see schedule below)"}]
[null,"Net PBI value",{"$f":"SysPBI-TaxFedOnPBI","v":-34254.929776712546},{"$f":"IF(C678=0,\"\",\"PBI Incentive\" & IF(TaxablePBI=\"Yes\",\" after Federal Tax\",\"\"))","v":"PBI Incentive after Federal Tax"}]
[null,"CostNetAfterTaxEffectsAndPBI",{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},"Net System Cost with Tax Benefits & Incentives"]
[]
[]
[]
[null,"L2.5 Peformance Analysis",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,"Site & System Performance Analysis:"]
[null,null,"Energy Usage:"]
[null,null,{"$f":"FIXED(UseWinAvg,0)&\" kWh in the winter months (\"&TOUWinStartMonth&\" thru \"&TOUWinEndMonth&\") and\"","v":"1,500 kWh in the winter months (Nov thru Apr) and"}]
[null,null,{"$f":"FIXED(UseSumAvg,0)&\" kWh in the summer months (\"&TOUSumStartMonth&\" thru \"&TOUSumEndMonth&\")\"","v":"2,000 kWh in the summer months (May thru Oct)"}]
[null,null,{"$f":"\"The total annual usage has been: \"&FIXED(UseHistAnnualTotal,0)&\" kWh\"","v":"The total annual usage has been: 21,000 kWh"}]
[null,null,{"$f":"\"This equates to an average electric bill of $\"&FIXED(BillNoSolar,2)&\" per month.\"","v":"This equates to an average electric bill of $449.61 per month."}]
[]
[null,null,{"$f":"IF(ABS(AdjLifestylePct)>0,\"Based on our discussions, it looks like your usage will be about \"&FIXED(100*AdjLifestylePct+100,0)&\"% of historic due to lifestyle changes. We anticipate your bill will adjust to $\"&FIXED(BillwLifenoSolar,2)&\" per month when accounting for these lifestyle changes.\",\"We are not anticipating any changes in usage due to any lifestyle changes or number of occupants.\")","v":"Based on our discussions, it looks like your usage will be about 85% of historic due to lifestyle changes. We anticipate your bill will adjust to $415.58 per month when accounting for these lifestyle changes."}]
[null,null,{"$f":"\"We are not anticipating that you will improve your building's efficiency. However, Energy Efficiency is a cost effective way to improve the return on your solar investment, and do a good thing \"&\"environmentally. There are federal tax credits that can make energy efficiency even more attractive. More on this later.\"","v":"We are not anticipating that you will improve your building's efficiency. However, Energy Efficiency is a cost effective way to improve the return on your solar investment, and do a good thing environmentally. There are federal tax credits that can make energy efficiency even more attractive. More on this later."}]
[null,null,{"$f":"\"Your current electric rate is \"&IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&TariffCode&\", which is a \"&RateDescription&\" rate. \"&IF(TariffEnding=TariffStarting,\"\",\"TOU stands for Time-of-Use, which many times, is a beneficial rate for solar. TOU rates value electricity differently depending on time of day. Solar can sell back best during the day, \"&\"which usually corresponds with the highest TOU rates. We suggest you switch to \"&TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&TariffCode&\", which is a \"&RateEndDescription&\" rate.\"),TariffStarting&IF(TariffEnding=TariffStarting,\".\",\". We suggest you switch to \"&TariffEnding&\".\"))","v":"Your current electric rate is A10 TOU Non-FTA (S)-PH, which is a Commercial TOU Demand rate. TOU stands for Time-of-Use, which many times, is a beneficial rate for solar. TOU rates value electricity differently depending on time of day. Solar can sell back best during the day, which usually corresponds with the highest TOU rates. We suggest you switch to A6-PH, which is a Commercial TOU rate."},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Your current electric rate is \"&IF(LEFT(TariffStarting,4)<>\"user\",TariffStarting&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&TariffCode&\". \"&IF(TariffEnding=TariffStarting,\"\",\"In many cases, Time-of-Use (TOU) rates are beneficial for solar. TOU rates value electricity differently depending on time of day. Solar can sell back best during the day, \"&\"which usually corresponds with the highest TOU rates. We suggest you switch to \"&TariffEnding&IF(TariffTerritory&TariffCode=\"\",\"\",\"-\")&TariffTerritory&TariffCode&\", which is a \"&RateEndDescription&\" rate.\"),TariffStarting&IF(TariffEnding=TariffStarting,\".\",\". We suggest you switch to \"&TariffEnding&\".\"))","v":"Your current electric rate is A10 TOU Non-FTA (S)-PH. In many cases, Time-of-Use (TOU) rates are beneficial for solar. TOU rates value electricity differently depending on time of day. Solar can sell back best during the day, which usually corresponds with the highest TOU rates. We suggest you switch to A6-PH, which is a Commercial TOU rate."}]
[null,null,"Site Conditions & System Efficiency Factors:"]
[null,null,{"$f":"\"The anticipated orientation of your PV Array is \"&VALUE(SysArraySlope)&\"° up from horizontal, and facing \"&SysArrayAzimuth&\". It will be mounted on your \"&SysRoofTypeText & \".\"","v":"The anticipated orientation of your PV Array is 30° up from horizontal, and facing W. It will be mounted on your Foam roof."}]
[null,null,{"$f":"\"Your site location in \"&CustSiteCity&\", \"&CustSiteState&\" receives about \"&FIXED(SunHrsAnnualAvg,1)&\" hours of equivalent full noontime sun. This is based on 30-year annual average data for nearby \"&IF(SiteRedbookCity=\"User Site Insolation\",SiteRedBookCityUserDefined,SiteRedbookCity)&\" found in the NREL Redbook (http://rredc.nrel.gov/solar/pubs/redbook). This level of sunshine can vary +/- 9% year to year due to weather.\"","v":"Your site location in Pelham, CA receives about 5.9 hours of equivalent full noontime sun. This is based on 30-year annual average data for nearby Santa Maria, CA found in the NREL Redbook (http://rredc.nrel.gov/solar/pubs/redbook). This level of sunshine can vary +/- 9% year to year due to weather."}]
[null,null,{"$f":"\"Accounting for shading & orientation factors, we anticipate your system will have \"&FIXED((((ProdHrsSP+ProdHrsSpP+ProdHrsSoP)*ProdUseSumMonths)+((ProdHrsWP+ProdHrsWpP+ProdHrsWoP)*ProdUseWinMonths))/12,1)&\" hours of effective equivalent full noontime sun.\"","v":"Accounting for shading & orientation factors, we anticipate your system will have 5.0 hours of effective equivalent full noontime sun."}]
[null,null,"System Efficiency Estimations"]
[null,null,{"$f":"\"In addition to shading & orientation, there are numerous system efficiency factors that must be included to make a reasonable, conservative estimation of production. \"&\"These include inverter efficiency, module heating, wire losses, dust & dirt, and module mismatch factors. We expect that these will account for a total system efficiency factor of \"&FIXED(EffTotalSystem*100,0)&\"%. Normal loss factors for most systems are estimated to be 69%-73% (from the CEC guidebook, see http://www.energy.ca.gov/reports/2001-09-04_500-01-020.PDF).\"","v":"In addition to shading & orientation, there are numerous system efficiency factors that must be included to make a reasonable, conservative estimation of production. These include inverter efficiency, module heating, wire losses, dust & dirt, and module mismatch factors. We expect that these will account for a total system efficiency factor of 58%. Normal loss factors for most systems are estimated to be 69%-73% (from the CEC guidebook, see http://www.energy.ca.gov/reports/2001-09-04_500-01-020.PDF)."}]
[null,null,"Recommended System:"]
[null,null,{"$f":"\"Based on the above usage, site conditions and system factors, we recommend a \"&FIXED(SysSize,3)&\" kW (\"&SysRatingType&\" rating) system comprising \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")&IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter.\"),\".\")&\" This system will offset about \"&FIXED(BillPctOffset*100,0)&\"% of your electric bill.\"","v":"Based on the above usage, site conditions and system factors, we recommend a 9.071 kW (CEC rating) system comprising 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter. This system will offset about 85% of your electric bill."}]
[null,null,{"$f":"IF(SysArea<5,\"\",\"This system will require approximately \"&FIXED(SysArea,0)&\" square feet of mounting area. The module dimensions are \"&SysModDim&\" plus typically 1-inch gaps between rows and columns of modules\"&IF(SysModCnt2>0,\" in the primary array, and \"&SysModDim2&\" in the secondary array.\",\".\"))&\" It will be mounted on your \"&SysRoofTypeText&\".\"","v":" It will be mounted on your Foam roof."}]
[]
[null,"L2.6 System Peformance",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,"System Performance:"]
[null,null,{"$f":"\"This system, in this configuration (with the shading, orientation, tilt and other factors assumed) is estimated to produce \"&FIXED(ProdTot,0)&\" kWh per year of usable electricity to offset your electric bill.\"","v":"This system, in this configuration (with the shading, orientation, tilt and other factors assumed) is estimated to produce 10,852 kWh per year of usable electricity to offset your electric bill."}]
[null,null,{"$f":"\"That is about \"&FIXED(ProdTot/SysSizeCEC,0)&\" kWh per year per kW CEC AC capacity rating, or \"&FIXED(ProdTot/SysSizeSTC,0)&\" kWh per year per kW STC nameplate rating. This might be useful to you for comparison, on a per kW basis, to estimations you might see in other tools or estimators, or in print from government energy agencies. \"&\"It's a way of checking the validity of the estimations and proposal being presented to you.\"","v":"That is about 1,196 kWh per year per kW CEC AC capacity rating, or 1,044 kWh per year per kW STC nameplate rating. This might be useful to you for comparison, on a per kW basis, to estimations you might see in other tools or estimators, or in print from government energy agencies. It's a way of checking the validity of the estimations and proposal being presented to you."}]
[null,null,{"$f":"\"Over time, solar systems lose a little bit of performance each year due to ageing of the solar modules. The annual module degradation rate in your system is estimated to be \"&FIXED(SysModDegradationRate*100,1)&\"% per year (normal ranges are from 0% to 1%).\"&\" Solar modules typically have a 20 or 25 year performance warranty, typically for 80% of their 'as new' performance, so you can rest assured that your system will have long lasting high performance.\"","v":"Over time, solar systems lose a little bit of performance each year due to ageing of the solar modules. The annual module degradation rate in your system is estimated to be 0.8% per year (normal ranges are from 0% to 1%). Solar modules typically have a 20 or 25 year performance warranty, typically for 80% of their 'as new' performance, so you can rest assured that your system will have long lasting high performance."}]
[null,null,"Electric Usage with Solar:"]
[null,null,{"$f":"\"Your new average electric bill will be approximately $\"&FIXED(BillWithSolar,0)&\" per month when averaged over a typical year. This is an estimate, and will be affected by many factors including any unanticipated changes in your usage, variations in the weather in a particular year, and excessive dirt build-up on the array.\"","v":"Your new average electric bill will be approximately $63 per month when averaged over a typical year. This is an estimate, and will be affected by many factors including any unanticipated changes in your usage, variations in the weather in a particular year, and excessive dirt build-up on the array."}]
[null,null,{"$f":"\"This translates to a savings of approximately $\"&FIXED(Savings1stMo,0)&\" per month when compared to what we expected your usage to adjust to with anticipated lifestyle changes. Over a year, we expect you will save about $\"&FIXED(Savings1stYr,0)&\" \"&IF(CustType=\"Residential\",\"The Pre-Tax value of the first year annual savings due to solar is $\"& FIXED(Savings1stYr/(1-TaxRateCombined),0)&\". This is important for valuing the solar savings compared to other investments, which are often taxable.\",\"\")","v":"This translates to a savings of approximately $353 per month when compared to what we expected your usage to adjust to with anticipated lifestyle changes. Over a year, we expect you will save about $4,232 "}]
[]
[]
[]
[]
[]
[null,"L2.7 System Design",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,"System Design:"]
[null,null,"The designed system balances performance and aesthetics, but always keeps safety and structural integrity paramount."]
[null,null,"Roofing, Structural, and Mechanical:"]
[null,null,{"$f":"\"The anticipated orientation of your PV Array is \"&VALUE(SysArraySlope)&\"° up from horizontal, and facing \"&SysArrayAzimuth&\" to ensure good performance.\"","v":"The anticipated orientation of your PV Array is 30° up from horizontal, and facing W to ensure good performance."}]
[null,null,{"$f":"\"It will be mounted with leak-free attachment methods on your \"&SysRoofTypeText & \" so that it can withstand up to 90 mph winds and won't add more than 4 lb/sqft, which is well within your roofs design capabilities and follows the requirements of the Uniform Building Code. Our designers will reconfirm each of the design choices.\"","v":"It will be mounted with leak-free attachment methods on your Foam roof so that it can withstand up to 90 mph winds and won't add more than 4 lb/sqft, which is well within your roofs design capabilities and follows the requirements of the Uniform Building Code. Our designers will reconfirm each of the design choices."}]
[null,null,{"$f":"\"Conduit to protect the systems conductors will be used and will be routed in the most attractive pathway. Conduit can sometimes be hidden in false downspouts or in other ways. This may be available at an extra charge if you are interested.\"","v":"Conduit to protect the systems conductors will be used and will be routed in the most attractive pathway. Conduit can sometimes be hidden in false downspouts or in other ways. This may be available at an extra charge if you are interested."}]
[null,null,"Electrical:"]
[null,null,{"$f":"\"Based on the above usage, site conditions and system factors, we recommend a \"&FIXED(SysSize,3)&\" kW (\"&SysRatingType&\" rating) system comprising \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")&IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter.\"),\".\")&\" This system will offset about \"&FIXED(BillPctOffset*100,0)&\"% of your electric bill.\"","v":"Based on the above usage, site conditions and system factors, we recommend a 9.071 kW (CEC rating) system comprising 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter. This system will offset about 85% of your electric bill."}]
[null,null,{"$f":"\"Your system will use \"&SysModule&\" modules, which are an attractive, well-built, high-quality module. \"&\"All the modules we provide have at least a 20-year performance warranty, assuring you they will put out at least 75% or more of their rated power during the warranty period. \"&\"We will provide you with specific warranty documents with your Owner's Manual.\"","v":"Your system will use Sanyo Electric HIT-N215A01 modules, which are an attractive, well-built, high-quality module. All the modules we provide have at least a 20-year performance warranty, assuring you they will put out at least 75% or more of their rated power during the warranty period. We will provide you with specific warranty documents with your Owner's Manual."}]
[null,null,{"$f":"\"Your system will also include \"&SysInverter&\" inverters. These are top-quality inveters that are widely recognized for their high performance, converting \"&SysInvEff*100&\"% of the solar array's DC power to utility-compatible AC power.\"","v":"Your system will also include SMA America SB3000US (240V) inverters. These are top-quality inveters that are widely recognized for their high performance, converting 95.5% of the solar array's DC power to utility-compatible AC power."}]
[null,null,{"$f":"\"The power produced from the solar system will be feed into your property's existing electrical system with all the required interconnection and safety gear to ensure safe, long-lasting, high \"&\"performance. Any power your existing loads don't absorb will be sent back to the utility under the Net-Metering laws that allow you to get retail savings on your electric bill.\"","v":"The power produced from the solar system will be feed into your property's existing electrical system with all the required interconnection and safety gear to ensure safe, long-lasting, high performance. Any power your existing loads don't absorb will be sent back to the utility under the Net-Metering laws that allow you to get retail savings on your electric bill."}]
[null,null,"Monitoring:"]
[null,null,{"$f":"\"We strongly recommend you including system monitoring. Monitoring helps ensure your system performs continuously and provides you immediate notification if there is a problem, \"&\"allowing it to be addressed right away. Monitoring improves your peace of mind and enhances your customer experience so that you are sure you are getting what you paid for. Finally, if you \"&\"include building load monitoring, several studies have found that consumer tend to use up to 10% less electricity, which further adds to your savings.\"","v":"We strongly recommend you including system monitoring. Monitoring helps ensure your system performs continuously and provides you immediate notification if there is a problem, allowing it to be addressed right away. Monitoring improves your peace of mind and enhances your customer experience so that you are sure you are getting what you paid for. Finally, if you include building load monitoring, several studies have found that consumer tend to use up to 10% less electricity, which further adds to your savings."}]
[null,null,"Our customers feel that monitoring the system and their building more than pays for itself several ways. We would be happy to discuss monitoring choices with you."]
[]
[null,"L2.8 ROI Payback",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,"Savings & Financial Analysis:"]
[]
[null,null,{"$f":"ROUND(BillwLifenoSolar,0)","v":416},{"$f":"\"Previous Average \"&IF(AdjLifestylePct=0,\"\",\"Adjusted \")&\"Monthly Electric Bill\"","v":"Previous Average Adjusted Monthly Electric Bill"}]
[null,null,{"$f":"ROUND(BillWithSolar,0)","v":63},"Estimated New Average Monthly Electric Bill"]
[null,null,{"$f":"C744-C745","v":353},"Average Monthly Electric Bill Savings"]
[null,null,{"$f":"Savings1stYr","v":4232.100983404307},"Average Annual Electric Bill Savings"]
[null,null,{"$f":"1-(C745/C744)","v":0.84855769230769229},"Percentage Of Bill Offset"]
[]
[null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"},{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"}]
[null,null,{"$f":"NPV","v":29426.026283596344},{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"}]
[]
[null,null,{"$f":"CumNetSavings25Yrs","v":69293.717195882564},"Net Savings over 25 years including bill savings, "]
[null,null,null,"sRECs, maintenance, & inverter replacement (net after-tax values)"]
[null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"},"Total Lifecycle Payback (25-year Net Savings divided by Net Cost)"]
[null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"},{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"}]
[]
[null,null,{"$f":"ResaleValue1stYr","v":67484.194097352723},{"$f":"IF(CustType=\"Residential\",\"Theoretical Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"}]
[]
[null,null,"Tax & Rate Escalation Assumptions:"]
[null,null,"We've assumed the following tax brackets for factoring in certain tax implications:"]
[null,null,{"$f":"FIXED(TaxRateFed*100,1)&\"% Federal Income Tax Rate\"","v":"35.0% Federal Income Tax Rate"}]
[null,null,{"$f":"FIXED(TaxRateState*100,1)&\"% State Income Tax Rate\"","v":"8.8% State Income Tax Rate"}]
[null,null,{"$f":"FIXED((TaxRateCombinedNet)*100,1)&\"% Combined Net Fed & State Income Tax Rate (assuming itemized tax deductions)\"","v":"40.7% Combined Net Fed & State Income Tax Rate (assuming itemized tax deductions)"}]
[]
[]
[null,"L2.9 Environmental",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,"Environmental Analysis:"]
[]
[null,null,"Your solar system will generate substantial environmental benefits in the form of avoided emissions from power plants. Over 25 years, this solar system is estimated to offset:"]
[]
[null,null,{"$f":"EnvBenCO2_25yrs","v":425589.57973602146},null,null,"lbs of CO2, the leading greenhouse gas"]
[null,null,{"$f":"EnvBenNOx_25yrs","v":1365.7274040056916},null,null,"lbs of NOx, which creates smog"]
[null,null,{"$f":"EnvBenSOx_25yrs","v":1236.3170004080127},null,null,"lbs of S02, which causes acid rain"]
[null,null,{"$f":"EnvBenParticulates_25yrs","v":84.103197306667525},null,null,"lbs of particulates that cause asthma"]
[null,null,{"$f":"EnvBenMiles_25Yrs","v":692476.6974549978},null,null,{"$f":"\"miles driven in an average car, or \"&FIXED(ProdTot*2.552433,0)&\" miles a year\"","v":"miles driven in an average car, or 27,699 miles a year"}]
[]
[null,null,"These can also be thought of in other forms of avoided environmental impact:"]
[]
[null,null,null,null,{"$f":"\"It's like taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years.\"","v":"It's like taking 2.2 cars off the road for 25 years."}]
[null,null,null,null,{"$f":"\"Or planting \"&FIXED(EnvBenTreeAcres,1)&\" acres of trees.\"","v":"Or planting 3.6 acres of trees."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"L2.10 Operation Warranty Experience",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,"Operation & Maintenance:"]
[null,null,"This system is designed to require the minimum of maintenance. PV systems are simple, and require no moving parts, and therefore few mechnical failures. It is designed for a 30 year lifetime, using components chosen to match this lifespan."]
[null,null,"Recommended system maintenance consists of:"]
[null,null,"• Periodic rinsing of modules with water to get the thick layer of dust off (no scrubbing required or recommended)."]
[null,null,"• Checking the display on the inverters or monitoring system to ensure there are no error warning indicators and that the production seems to be in the right range for the time of day, day of year, and current conditions"]
[null,null,"• Checking the monthly and annual electric bills and statements to ensure the savings expected is being enjoyed."]
[null,null,{"$f":"\"Upon completion of the project  \"&VendName&\" will provide the following:\"","v":"Upon completion of the project  Acme Solar will provide the following:"}]
[null,null,"• As built drawings of the roof layout"]
[null,null,"• As built electrical diagram"]
[null,null,"• Owner manuals for the modules and inverter"]
[null,null,"• Instructions on how to monitor your system’s performance"]
[]
[null,null,"Warranty:",null,null,null,null,null,null,null,null,null,null,1,"Years of Warranty"]
[null,null,{"$f":"VendName&\" provides a \"&N817&\" year warranty for all materials and workmanship which covers all parts and installation. In the event of a problem with your system, \"&VendName&\" guarantees that it will be fixed in three days. If we are unable to fix your system in three days, we will pay you for your lost production \"&\"until it is fixed. In addition to our warranty, your system is also backed by \"&SysModMaker&\" who warrants the production of the solar modules for 25 years and \"&SysInvMaker&\" who provides a 10 year warranty for the inverters.\"","v":"Acme Solar provides a 1 year warranty for all materials and workmanship which covers all parts and installation. In the event of a problem with your system, Acme Solar guarantees that it will be fixed in three days. If we are unable to fix your system in three days, we will pay you for your lost production until it is fixed. In addition to our warranty, your system is also backed by Sanyo Electric who warrants the production of the solar modules for 25 years and SMA America who provides a 10 year warranty for the inverters."}]
[]
[null,null,{"$f":"VendName&\"'s Experience:\"","v":"Acme Solar's Experience:"}]
[null,null,{"$f":"VendName&\" has the capability to perform virtually any type of \"&LOWER(CustType)&\" grid-tied installation. We have project managers and installation crews in the \"&CustSiteCity&\" area. \"&VendName&N821","v":"Acme Solar has the capability to perform virtually any type of commercial grid-tied installation. We have project managers and installation crews in the Pelham area. Acme Solar has the general construction experience required to develop and implement mechanical solutions to most installation issues. We have the electrical experience required to work with commercial & residential electrical systems."},null,null,null,null,null,null,null,null,null,null," has the general construction experience required to develop and implement mechanical solutions to most installation issues. We have the electrical experience required to work with commercial & residential electrical systems."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"many","Years of Experience"]
[null,null,{"$f":"\"In our \"&N822&\" years of experience we have performed custom mechanical installations on many types of surface. We have installed penetration systems on a variety of commercial and residential roofs\"&N823&\". We have worked with various non-penetration systems\"&N824&\". We have designed and installed a number of ground mounted\"&N825&\" systems.\"","v":"In our many years of experience we have performed custom mechanical installations on many types of surface. We have installed penetration systems on a variety of commercial and residential roofs. We have worked with various non-penetration systems. We have designed and installed a number of ground mounted systems."},null,null,null,null,null,null,null,null,null,null,null," including composition shingle, tile, wood shake, flat tar, sloped metal, metal tile, and standing seam metal roofs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," including Schott FS, SunLink, and S5 Clamps"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," and BIPV"]
[null,null,{"$f":"\"Our staff has received training on and installed many types of grid-tied inverter\"&N826&\". \"&N827","v":"Our staff has received training on and installed many types of grid-tied inverter. "},null,null,null,null,null,null,null,null,null,null,null," including SMA, Sharp, and Xantrex PV series inverters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"We have 1 employee who is NABCEP Certified. NABCEP, the North American Board of Certified Energy Practitioners, provides a set of national standards through which PV installers with skills and experience can distinguish themselves."]
[null,null,{"$f":"VendName&\" has quality control procedures in place for design, installation, and sales of grid-tied solar electric systems. These practices allow \"&VendName&\" to carefully control the quality of any work done within the company.\"","v":"Acme Solar has quality control procedures in place for design, installation, and sales of grid-tied solar electric systems. These practices allow Acme Solar to carefully control the quality of any work done within the company."}]
[null,null,{"$f":"\"We would be happy to provide references\"&N829&\" for your review.\"","v":"We would be happy to provide references for your review."},null,null,null,null,null,null,null,null,null,null,null," and case studies"]
[]
[]
[]
[null,"L2.11 Installation Schedule",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,"Installation Schedule:"]
[]
[]
[null,null,"The project will be completed in four phases:"]
[null,null,"Phase 1: Initial system design and incentive application paperwork."]
[null,null,"Phase 2: Final system design and permit application"]
[null,null,"Phase 3: Electrical and mechanical construction"]
[null,null,"Phase 4: System final check, permit inspection, utility inspection and interconnection, and commissioning."]
[]
[null,null,"Based on our current backlog, we estimate we will be able to work towards the following approximate timeline:"]
[null,null,null,"Approximate Date",null,null,"Project Milestone"]
[null,null,null,{"$f":"SalesContractPmt1Date","v":"2010-03-12"},null,null,"Sign contract, submit rebate paperwork"]
[null,null,null,{"$f":"SalesContractPmt2Date","v":"2010-03-26"},null,null,"Order materials"]
[null,null,null,{"$f":"SalesContractPmt2Date+7","v":"2010-04-02"},null,null,"Submit application and design package for permit"]
[null,null,null,{"$f":"SalesContractPmt3Date","v":"2010-06-18"},null,null,"Delivery of Materials, Begin construction "]
[null,null,null,{"$f":"SalesContractPmt4Date","v":"2010-06-25"},null,null,"Complete construction"]
[null,null,null,{"$f":"SalesContractPmt5Date","v":"2010-07-16"},null,null,"Receive permit final signoff "]
[null,null,null,{"$f":"SalesContractPmt5Date+3","v":"2010-07-19"},null,null,"Submit Incentive Claim Form "]
[null,null,null,{"$f":"SalesContractPmt5Date+28","v":"2010-08-13"},null,null,"Receive utility signoff and interconnection, Commission system"]
[]
[null,null,"Note, all dates above are estimates and may change depending on how soon we put an agreement in place, the supply of modules and inverters at the time of ordering materials, and any local permitting delays."]
[]
[]
[]
[null,"L2.12 Why your company",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,{"$f":"\"Why \"&VendName&\"?:\"","v":"Why Acme Solar?:"}]
[null,null,"EDIT / ADD YOUR OWN IDEAS & CREDENTIALS TO THIS LIST "]
[null,null,"Quality:",null,null,null,null,null,null,null,null,null,"Edit/Add to these here if you want to use this page"]
[null,null,"• So-and-so Certified…             EDIT / ADD YOUR OWN IDEAS & CREDENTIALS TO THIS LIST "]
[null,null,"• XX employees hold the prestigeous NABCEP Certified PV Installer certification"]
[null,null,"• "]
[null,null,"• "]
[]
[null,null,"Service:"]
[null,null,"• Quotes & Testimonials"]
[null,null,"• "]
[]
[null,null,"Expertise:"]
[null,null,"• Over ?? systems installed"]
[null,null,"• Installing Solar since 20XX"]
[null,null,"• "]
[]
[null,null,"Integrity:"]
[null,null,"• Quotes & Testimonials where the company did the more expensive but honorable thing"]
[null,null,"• "]
[]
[null,null,"Safety:"]
[null,null,"• Safety Trainings attended"]
[null,null,"• Saftey proceedures in place"]
[null,null,"• "]
[]
[null,null,"Performance:"]
[null,null,"• Quotes & Testimonials where systems performed at or better than advertised"]
[null,null,"• System performance statistics from company monitoring efforts"]
[]
[null,null,"Company Reliability:"]
[null,null,"• Quotes & Testimonials where you worked extra hard to ensure a customer was taken care of"]
[null,null,"• "]
[]
[null,null,"Aesthetics:"]
[null,null,"• "]
[null,null,"• "]
[]
[null,null,"Xxxxxxx:"]
[null,null,"• "]
[null,null,"• "]
[]
[null,null,"Yyyyyyy:"]
[null,null,"• "]
[null,null,"• "]
[]
[]
[]
[]
[null,"L2.13 Personnel Background",{"$f":"\"Proposal for: \"&CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Proposal for: Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,{"$f":"\"Design: \"&FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"Design: 9.1 kW Commercial PV System"}]
[]
[null,null,{"$f":"VendName&\" Key Personnel Background:\"","v":"Acme Solar Key Personnel Background:"}]
[null,null,"EDIT / ADD YOUR OWN IDEAS & CREDENTIALS TO THE TEXT (and erase this)"]
[null,null,"Key Person #1, President and CEO",null,null,null,null,null,null,null,null,null,"Edit/Add to these here if you want to use this page"]
[]
[null,null,"Text about Key Person #2. Eg. Ms. Jessup has over 25 years of experience managing operations for businesses with complex production processes. A NABCEP-certified Solar PV Installer, she is co-founder President of the Company. Previously, Ms. Jessup served as Operations Manager for XYZ Corporation, a company that manufactures artificial limbs for jellyfish, and before that, she served as Operations Manager for The Pickle Fund, a non-profit providing scholarships to promising cucumbers. \n\n"]
[null,null,"Ms. Jessup holds an MBA degree from the University of Proctology and a BS degree in Civil Engineering from Universite de Merde in Paris, France."]
[]
[null,null,"Key Person #2, CFO and Director of Finance"]
[null,null,"Text about Key Person #2. Eg. Mr. Munger serves as the company's CFO and Director of Finance. He has 65 years experience co-managing the operations of Berkshire-Hathaway, a holding company and investment firm with a small staff in Omaha, NE. Originally a co-developer of the atomic bomb, he has successful kept that career alive as a side interest, generating a reasonable cash income in consulting fees from the Revolutionary Guard Corps of the Republic of Iran. He hopes that his work will someday blow the roof off the American solar industry."]
[null,null,"Ms. Munger holds a certificate of completion Colonial Elementary School, in Pelham, NY."]
[]
[null,null,"Bubba Gump, Director of Engineering"]
[null,null,"Mr. Gump has been in the solar industry since XXXX, and has be involved with the installation of YY systems and XXX kW of solar over his career"]
[null,null,"Mr. Gump collects Doctoral Degrees as a hobby and now holds 35 in subjects ranging from 'Viagra and its effect on a mosquito's ability to bite' to 'Mark Martin: will he ever retire from NASCAR' and is an avid collector of strains of Ebola."]
[]
[null,null,"Hugo Chavez, Energy Consultant and System Designer"]
[null,null,"Dr. Chavez finds sales is just too easy, and is no longer challenged by the work, but he'll still happily take a whole bunch of money off of you (while providing you a good deal on a solar system). His favorite part about sales is the respect that society gives those in his profession. Seriously, though, while being able to poke fun at the 'sales' profession, he enjoys helping others find good solutions to the problems the utilities confront us with."]
[null,null,"Dr. Chavez holds an Honorary Doctorate in Political Science granted by Kyung Hee University (South Korea) and an AA in accounting from De Anza College. He has attended many trainings on the equipment and installation methods of solar systems."]

{"sheet":"SlideStyle","index":14,"n_rows":353,"n_cols":100,"rows_kept":353,"cut":false,"hidden":false,"merged":[[9,3,9,19],[9,23,9,39],[9,43,9,59],[9,63,9,79],[12,3,12,19],[12,23,12,39],[12,43,12,59],[12,63,12,79],[19,4,19,18],[19,24,19,39],[19,44,19,59],[19,64,19,79],[20,4,20,18],[20,24,20,39],[20,44,20,59],[20,64,20,79],[13,3,13,19],[13,23,13,39],[13,43,13,59],[13,63,13,79],[14,3,14,19],[14,23,14,39],[14,43,14,59],[14,63,14,79],[37,3,37,19],[37,23,37,39],[37,43,37,59],[37,63,37,79],[44,13,44,18],[44,33,44,38],[44,53,44,58],[44,73,44,78],[24,3,24,19],[24,23,24,39],[24,43,24,59],[24,63,24,79],[26,3,26,19],[26,23,26,39],[26,43,26,59],[26,63,26,79],[70,10,70,18],[70,30,70,38],[70,50,70,58],[70,70,70,78],[71,10,71,18],[71,30,71,38],[71,50,71,58],[71,70,71,78],[57,3,57,19],[57,23,57,39],[57,43,57,59],[57,63,57,79],[61,50,61,59],[65,50,65,59],[74,10,74,18],[74,30,74,38],[74,44,74,49],[74,50,74,58],[74,64,76,69],[74,70,74,78],[75,10,75,18],[75,30,75,38],[75,50,75,58],[75,70,75,78],[101,3,101,19],[101,23,101,39],[101,43,101,59],[101,63,101,79],[105,12,105,13],[105,32,105,33],[105,52,105,53],[105,72,105,73],[76,70,76,78],[83,3,83,19],[83,23,83,39],[83,43,83,59],[83,63,83,79],[90,13,90,18],[90,33,90,38],[90,53,90,58],[90,64,90,71],[90,73,90,78],[143,3,143,19],[143,23,143,39],[143,43,143,59],[143,63,143,79],[147,13,147,15],[147,33,147,35],[147,54,147,56],[147,74,147,76],[116,4,116,13],[116,24,116,33],[116,44,116,53],[116,64,116,73],[122,3,122,19],[122,23,122,39],[122,43,122,59],[122,63,122,79],[152,13,152,15],[152,33,152,35],[152,54,152,56],[152,74,152,76],[153,13,153,15],[153,33,153,35],[153,54,153,56],[153,74,153,76],[149,4,149,12],[149,24,149,32],[151,13,151,15],[151,33,151,35],[151,54,151,56],[151,74,151,76],[156,13,156,15],[156,33,156,35],[156,54,156,56],[156,74,156,76],[158,13,158,15],[158,33,158,35],[158,54,158,56],[158,74,158,76],[154,13,154,15],[154,33,154,35],[154,54,154,56],[154,74,154,76],[155,13,155,15],[155,33,155,35],[155,54,155,56],[155,74,155,76],[172,3,172,19],[172,89,172,105],[173,89,173,105],[178,4,178,18],[179,11,179,18],[179,98,179,104],[160,13,160,15],[160,33,160,35],[160,54,160,56],[160,74,160,76],[170,3,170,19],[170,89,170,105],[285,95,285,103],[287,95,287,103],[298,89,298,105],[300,4,300,6],[300,90,300,91],[301,93,301,104],[189,89,189,105],[243,89,243,105],[265,89,265,105],[268,95,268,103],[272,95,272,103],[274,95,274,103],[363,94,363,104],[321,89,321,105],[331,99,331,104],[348,89,348,105],[350,94,350,104],[351,92,351,94],[352,92,352,94],[304,90,304,91],[307,90,307,91],[308,93,308,104],[309,90,309,91],[309,93,309,104],[311,90,311,91],[311,93,311,104]]}
["SlideBasic 1 "]
["SlideBlue 1",null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]
["SlideGreen 1"]
["SlideBrown 1",null,null,null,"Slides Part A -- Basics | Usage | Production | Cost"]
["Slide 2 (added graphics)"]
[]
[]
[]
[]
[null,null,"SlideBasic 1","PRESENTATION FOR :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 1","PRESENTATION FOR :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 1","PRESENTATION FOR :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 1","PRESENTATION FOR :"]
[]
[]
[null,null,null,{"$f":"IF(CustsFullName>0,CustsFullName,\" \")","v":"Jackie Sun and Jilla Sky"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustsFullName>0,CustsFullName,\" \")","v":"Jackie Sun and Jilla Sky"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustsFullName>0,CustsFullName,\" \")","v":"Jackie Sun and Jilla Sky"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustsFullName>0,CustsFullName,\" \")","v":"Jackie Sun and Jilla Sky"}]
[]
[null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Solar Site : \"&CustFullSiteAddr","v":"Solar Site : 133 Pelhamdale Ave, #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Solar Site : \"&CustFullSiteAddr","v":"Solar Site : 133 Pelhamdale Ave, #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Solar Site : \"&CustFullSiteAddr","v":"Solar Site : 133 Pelhamdale Ave, #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Solar Site : \"&CustFullSiteAddr","v":"Solar Site : 133 Pelhamdale Ave, #1"}]
[null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[]
[null,null,null,{"$f":"FIXED(SysSize,1)&\" kW PV System\"","v":"9.1 kW PV System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSize,1)&\" kW PV System\"","v":"9.1 kW PV System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSize,1)&\" kW PV System\"","v":"9.1 kW PV System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSize,1)&\" kW PV System\"","v":"9.1 kW PV System"}]
[]
[null,null,null,{"$f":"\"Utility : \"&UtilityLong","v":"Utility : Pacific Gas & Electric"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Utility : \"&UtilityLong","v":"Utility : Pacific Gas & Electric"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Utility : \"&UtilityLong","v":"Utility : Pacific Gas & Electric"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Utility : \"&UtilityLong","v":"Utility : Pacific Gas & Electric"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 2","CURRENT USAGE & BILLING ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 2","CURRENT USAGE & BILLING ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 2","CURRENT USAGE & BILLING ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 2","CURRENT USAGE & BILLING "]
[]
[]
[]
[null,null,null,null,null,"Current Electric Usage ",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"},null,null,null,null,null,null,null,null,null,null,null,"Current Electric Usage ",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"},null,null,null,null,null,null,null,null,null,null,null,"Current Electric Usage ",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"},null,null,null,null,null,null,null,null,null,null,null,"Current Electric Usage ",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"}]
[]
[]
[null,null,null,null,null,"Current Rate Schedule",null,null,null,null,null,null,null,{"$f":"TariffStarting","v":"A10 TOU Non-FTA (S)"},null,null,null,null,null,null,null,null,null,null,null,"Current Rate Schedule",null,null,null,null,null,null,null,{"$f":"TariffStarting","v":"A10 TOU Non-FTA (S)"},null,null,null,null,null,null,null,null,null,null,null,"Current Rate Schedule",null,null,null,null,null,null,null,{"$f":"TariffStarting","v":"A10 TOU Non-FTA (S)"},null,null,null,null,null,null,null,null,null,null,null,"Current Rate Schedule",null,null,null,null,null,null,null,{"$f":"TariffStarting","v":"A10 TOU Non-FTA (S)"}]
[]
[]
[null,null,null,null,null,"Monthly Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar,0) &\" /mo\"","v":"$ 450 /mo"},null,null,null,null,null,null,null,null,null,null,null,"Monthly Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar,0) &\" /mo\"","v":"$ 450 /mo"},null,null,null,null,null,null,null,null,null,null,null,"Monthly Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar,0) &\" /mo\"","v":"$ 450 /mo"},null,null,null,null,null,null,null,null,null,null,null,"Monthly Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar,0) &\" /mo\"","v":"$ 450 /mo"}]
[]
[]
[null,null,null,null,null,"Annual Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar*12,0) &\" /yr\"","v":"$ 5,395 /yr"},null,null,null,null,null,null,null,null,null,null,null,"Annual Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar*12,0) &\" /yr\"","v":"$ 5,395 /yr"},null,null,null,null,null,null,null,null,null,null,null,"Annual Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar*12,0) &\" /yr\"","v":"$ 5,395 /yr"},null,null,null,null,null,null,null,null,null,null,null,"Annual Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar*12,0) &\" /yr\"","v":"$ 5,395 /yr"}]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 3","PROPOSED SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 3","PROPOSED SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 3","PROPOSED SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 3","PROPOSED SYSTEM"]
[]
[]
[]
[null,null,null,null,"PV Site Location :",null,null,null,null,null,{"$f":"CustFullSiteAddr&\"\"","v":"133 Pelhamdale Ave, #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Site Location :",null,null,null,null,null,{"$f":"CustFullSiteAddr&\"\"","v":"133 Pelhamdale Ave, #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Site Location :",null,null,null,null,null,{"$f":"CustFullSiteAddr&\"\"","v":"133 Pelhamdale Ave, #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Site Location :",null,null,null,null,null,{"$f":"CustFullSiteAddr&\"\"","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[null,null,null,null,"Insolation :",null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg, 1)&\" Sun Hours per day (annual average)\"","v":"5.9 Sun Hours per day (annual average)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Insolation :",null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg, 1)&\" Sun Hours per day (annual average)\"","v":"5.9 Sun Hours per day (annual average)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Insolation :",null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg, 1)&\" Sun Hours per day (annual average)\"","v":"5.9 Sun Hours per day (annual average)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Insolation :",null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg, 1)&\" Sun Hours per day (annual average)\"","v":"5.9 Sun Hours per day (annual average)"}]
[]
[null,null,null,null,"Unshaded % / Shaded % :",null,null,null,null,null,{"$f":"FIXED(EffShading*100,1)&\"% / \"&FIXED(100-EffShading*100,1)&\"%\"","v":"78.6% / 21.4%"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Unshaded % / Shaded % :",null,null,null,null,null,{"$f":"FIXED(EffShading*100,1)&\"% / \"&FIXED(100-EffShading*100,1)&\"%\"","v":"78.6% / 21.4%"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Unshaded % / Shaded % :",null,null,null,null,null,{"$f":"FIXED(EffShading*100,1)&\"% / \"&FIXED(100-EffShading*100,1)&\"%\"","v":"78.6% / 21.4%"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Unshaded % / Shaded % :",null,null,null,null,null,{"$f":"FIXED(EffShading*100,1)&\"% / \"&FIXED(100-EffShading*100,1)&\"%\"","v":"78.6% / 21.4%"}]
[]
[null,null,null,null,"System Size :",null,null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW DC  / \"&FIXED(SysSizeCEC,IF(SysSizeSTC>100,0,1))&\" kW AC \"","v":"10.4 kW DC  / 9.1 kW AC "},null,null,null,null,null,null,null,null,null,null,null,null,null,"System Size :",null,null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW DC  / \"&FIXED(SysSizeCEC,IF(SysSizeSTC>100,0,1))&\" kW AC \"","v":"10.4 kW DC  / 9.1 kW AC "},null,null,null,null,null,null,null,null,null,null,null,null,null,"System Size :",null,null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW DC  / \"&FIXED(SysSizeCEC,IF(SysSizeSTC>100,0,1))&\" kW AC \"","v":"10.4 kW DC  / 9.1 kW AC "},null,null,null,null,null,null,null,null,null,null,null,null,null,"System Size :",null,null,null,null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW DC  / \"&FIXED(SysSizeCEC,IF(SysSizeSTC>100,0,1))&\" kW AC \"","v":"10.4 kW DC  / 9.1 kW AC "}]
[]
[null,null,null,null,"Array 1 :",null,null,null,null,null,{"$f":"SysModCnt&\" \"&SysModule&\" Modules\"","v":"33 Sanyo Electric HIT-N215A01 Modules"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Array 1 :",null,null,null,null,null,{"$f":"SysModCnt&\" \"&SysModule&\" Modules\"","v":"33 Sanyo Electric HIT-N215A01 Modules"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Array 1 :",null,null,null,null,null,{"$f":"SysModCnt&\" \"&SysModule&\" Modules\"","v":"33 Sanyo Electric HIT-N215A01 Modules"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Array 1 :",null,null,null,null,null,{"$f":"SysModCnt&\" \"&SysModule&\" Modules\"","v":"33 Sanyo Electric HIT-N215A01 Modules"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SysInvCnt&\" \"&SysInverter&\" Inverters\"","v":"2 SMA America SB3000US (240V) Inverters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysInvCnt&\" \"&SysInverter&\" Inverters\"","v":"2 SMA America SB3000US (240V) Inverters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysInvCnt&\" \"&SysInverter&\" Inverters\"","v":"2 SMA America SB3000US (240V) Inverters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysInvCnt&\" \"&SysInverter&\" Inverters\"","v":"2 SMA America SB3000US (240V) Inverters"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(SysArraySlope)&\" degrees \"&SysArrayAzimuthLong&\" Orientation\"","v":"30 degrees West Orientation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(SysArraySlope)&\" degrees \"&SysArrayAzimuthLong&\" Orientation\"","v":"30 degrees West Orientation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(SysArraySlope)&\" degrees \"&SysArrayAzimuthLong&\" Orientation\"","v":"30 degrees West Orientation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(SysArraySlope)&\" degrees \"&SysArrayAzimuthLong&\" Orientation\"","v":"30 degrees West Orientation"}]
[]
[null,null,null,null,{"$f":"IF(SysModCnt2>0,\"Array 2 :\",\"\")","v":"Array 2 :"},null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysModCnt2&\" \"&SysModule2&\" Modules\", \"\")","v":"15 BP Solar BP3220N Modules"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,\"Array 2 :\",\"\")","v":"Array 2 :"},null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysModCnt2&\" \"&SysModule2&\" Modules\", \"\")","v":"15 BP Solar BP3220N Modules"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,\"Array 2 :\",\"\")","v":"Array 2 :"},null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysModCnt2&\" \"&SysModule2&\" Modules\", \"\")","v":"15 BP Solar BP3220N Modules"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,\"Array 2 :\",\"\")","v":"Array 2 :"},null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysModCnt2&\" \"&SysModule2&\" Modules\", \"\")","v":"15 BP Solar BP3220N Modules"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysInvCnt2&\" \"&SysInverter2&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\"), \"\")","v":"1 SMA America SB7000US (240V) Inverters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysInvCnt2&\" \"&SysInverter2&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\"), \"\")","v":"1 SMA America SB7000US (240V) Inverters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysInvCnt2&\" \"&SysInverter2&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\"), \"\")","v":"1 SMA America SB7000US (240V) Inverters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysInvCnt2&\" \"&SysInverter2&\" Inverter\"&IF(SysInvCnt>1,\"s\",\"\"), \"\")","v":"1 SMA America SB7000US (240V) Inverters"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0, VALUE(SysArraySlope2)&\" degrees \"&SysArrayAzimuthLong2&\" Orientation\", \"\")","v":"30 degrees West Orientation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0, VALUE(SysArraySlope2)&\" degrees \"&SysArrayAzimuthLong2&\" Orientation\", \"\")","v":"30 degrees West Orientation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0, VALUE(SysArraySlope2)&\" degrees \"&SysArrayAzimuthLong2&\" Orientation\", \"\")","v":"30 degrees West Orientation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0, VALUE(SysArraySlope2)&\" degrees \"&SysArrayAzimuthLong2&\" Orientation\", \"\")","v":"30 degrees West Orientation"}]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 4","PROPOSED USAGE & BILLING ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 4","PROPOSED USAGE & BILLING ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 4","PROPOSED USAGE & BILLING ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 4","PROPOSED USAGE & BILLING "]
[]
[]
[null,null,null,null,"Estimated Electric Usage",null,null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"}]
[]
[null,null,null,null,"Estimated Annual PV Production",null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh /yr\"","v":"10,852 kWh /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Annual PV Production",null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh /yr\"","v":"10,852 kWh /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Annual PV Production",null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh /yr\"","v":"10,852 kWh /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Annual PV Production",null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh /yr\"","v":"10,852 kWh /yr"}]
[]
[null,null,null,null,"Suggested Rate Schedule with Solar ",null,null,null,null,null,null,null,null,{"$f":"TariffEnding","v":"A6"},null,null,null,null,null,null,null,null,null,null,"Suggested Rate Schedule with Solar ",null,null,null,null,null,null,null,null,{"$f":"TariffEnding","v":"A6"},null,null,null,null,null,null,null,null,null,null,"Suggested Rate Schedule with Solar ",null,null,null,null,null,null,null,null,{"$f":"TariffEnding","v":"A6"},null,null,null,null,null,null,null,null,null,null,"Suggested Rate Schedule with Solar ",null,null,null,null,null,null,null,null,{"$f":"TariffEnding","v":"A6"}]
[]
[null,null,null,null,"Estimated Monthly Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar,0) &\" /mo\"","v":"$ 63 /mo"},null,null,null,null,null,null,null,null,null,null,"Estimated Monthly Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar,0) &\" /mo\"","v":"$ 63 /mo"},null,null,null,null,null,null,null,null,null,null,"Estimated Monthly Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar,0) &\" /mo\"","v":"$ 63 /mo"},null,null,null,null,null,null,null,null,null,null,"Estimated Monthly Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar,0) &\" /mo\"","v":"$ 63 /mo"}]
[]
[null,null,null,null,"Estimated Annual Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar*12,0) &\" /yr\"","v":"$ 755 /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Annual Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar*12,0) &\" /yr\"","v":"$ 755 /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Annual Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar*12,0) &\" /yr\"","v":"$ 755 /yr"},null,null,null,null,null,null,null,null,null,null,"Estimated Annual Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar*12,0) &\" /yr\"","v":"$ 755 /yr"}]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 5","ELECTRIC USAGE AND PV PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 5","ELECTRIC USAGE AND PV PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 5","ELECTRIC USAGE AND PV PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 5","ELECTRIC USAGE AND PV PRODUCTION"]
[]
[null,null,null,null,"Estimated Electric Usage",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh/yr\"","v":"21,000 kWh/yr"},null,null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh/yr\"","v":"21,000 kWh/yr"},null,null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh/yr\"","v":"21,000 kWh/yr"},null,null,null,null,null,null,null,null,null,null,null,"Estimated Electric Usage",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh/yr\"","v":"21,000 kWh/yr"}]
[null,null,null,null,"Estimated PV Production",null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"},null,null,null,null,null,null,null,null,null,null,null,"Estimated PV Production",null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"},null,null,null,null,null,null,null,null,null,null,null,"Estimated PV Production",null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"},null,null,null,null,null,null,null,null,null,null,null,"PV Production",null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh/yr\"","v":"10,852 kWh/yr"}]
[null,null,null,null,"Annual kWh Offset % ",null,null,null,null,null,null,null,{"$f":"UsePctOffset","v":0.63995432457171419},null,null,null,null,null,null,null,null,null,null,null,"Annual kWh Offset % ",null,null,null,null,null,null,null,{"$f":"UsePctOffset","v":0.63995432457171419},null,null,null,null,null,null,null,null,null,null,null,"Annual kWh Offset % ",null,null,null,null,null,null,null,{"$f":"UsePctOffset","v":0.63995432457171419},null,null,null,null,null,null,null,null,null,null,null,"Annual kWh Offset % ",null,null,null,null,null,null,null,{"$f":"UsePctOffset","v":0.63995432457171419}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 6","ELECTRIC BILL COMPARISON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 6","ELECTRIC BILL COMPARISON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 6","ELECTRIC BILL COMPARISON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 6","ELECTRIC BILL COMPARISON"]
[]
[]
[]
[null,null,null,null,"Bill before solar",null,null,null,null,{"$f":"\"$\"&FIXED(BillNoSolar,0)&\" /mo\"","v":"$450 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bill before solar",null,null,null,null,{"$f":"\"$\"&FIXED(BillNoSolar,0)&\" /mo\"","v":"$450 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bill before solar",null,null,null,null,{"$f":"\"$\"&FIXED(BillNoSolar,0)&\" /mo\"","v":"$450 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bill before solar",null,null,null,null,{"$f":"\"$\"&FIXED(BillNoSolar,0)&\" /mo\"","v":"$450 /mo"}]
[]
[null,null,null,null,"Bill after solar",null,null,null,null,{"$f":"\"$\"&FIXED(BillWithSolar,0)&\" /mo\"","v":"$63 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bill after solar",null,null,null,null,{"$f":"\"$\"&FIXED(BillWithSolar,0)&\" /mo\"","v":"$63 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bill after solar",null,null,null,null,{"$f":"\"$\"&FIXED(BillWithSolar,0)&\" /mo\"","v":"$63 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bill after solar",null,null,null,null,{"$f":"\"$\"&FIXED(BillWithSolar,0)&\" /mo\"","v":"$63 /mo"}]
[]
[null,null,null,null,"Savings per Month",null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stMo,0)&\" /mo\"","v":"$353 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per Month",null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stMo,0)&\" /mo\"","v":"$353 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per Month",null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stMo,0)&\" /mo\"","v":"$353 /mo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings per Month",null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stMo,0)&\" /mo\"","v":"$353 /mo"}]
[]
[null,null,null,null,"% of Bill offset",null,null,null,null,{"$f":"FIXED(BillPctOffset*100,0)&\" %\"","v":"85 %"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Bill offset",null,null,null,null,{"$f":"FIXED(BillPctOffset*100,0)&\" %\"","v":"85 %"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Bill offset",null,null,null,null,{"$f":"FIXED(BillPctOffset*100,0)&\" %\"","v":"85 %"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Bill offset",null,null,null,null,{"$f":"FIXED(BillPctOffset*100,0)&\" %\"","v":"85 %"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 7","SYSTEM COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 7","SYSTEM COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 7","SYSTEM COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 7","SYSTEM COST"]
[]
[]
[]
[null,null,null,null,"Gross System Price",null,null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801},null,null,null,null,null,null,null,null,null,null,"Gross System Price",null,null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801},null,null,null,null,null,null,null,null,null,null,"Gross System Price",null,null,null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801},null,null,null,null,null,null,null,null,null,"Gross System Price",null,null,null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[]
[null,null,null,null,"Incentives:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives:"]
[]
[null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",\"U.S. Fed Tax Credit / Grant\")","v":"U.S. Fed Tax Credit / Grant"},null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",TaxCreditFed+TreasuryGrantFed)","v":-32091.790640006402},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",\"U.S. Fed Tax Credit / Grant\")","v":"U.S. Fed Tax Credit / Grant"},null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",TaxCreditFed+TreasuryGrantFed)","v":-32091.790640006402},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",\"U.S. Fed Tax Credit / Grant\")","v":"U.S. Fed Tax Credit / Grant"},null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",TaxCreditFed+TreasuryGrantFed)","v":-32091.790640006402},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",\"U.S. Fed Tax Credit / Grant\")","v":"U.S. Fed Tax Credit / Grant"},null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",TaxCreditFed+TreasuryGrantFed)","v":-32091.790640006402}]
[null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",\"Depreciation\")","v":"Depreciation"},null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",DeprFedStateNetSumTotal)","v":-37441.413741305092},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",\"Depreciation\")","v":"Depreciation"},null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",DeprFedStateNetSumTotal)","v":-37441.413741305092},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",\"Depreciation\")","v":"Depreciation"},null,null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",DeprFedStateNetSumTotal)","v":-37441.413741305092},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",\"Depreciation\")","v":"Depreciation"},null,null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",DeprFedStateNetSumTotal)","v":-37441.413741305092}]
[null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"Net value of Rebates\")","v":"Net value of Rebates"},null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0, \"\",(SysRebate+SysGrant)+TaxFedOnRebateGrant)","v":-5990.8704066795999},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"Net value of Rebates\")","v":"Net value of Rebates"},null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0, \"\",(SysRebate+SysGrant)+TaxFedOnRebateGrant)","v":-5990.8704066795999},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"Net value of Rebates\")","v":"Net value of Rebates"},null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0, \"\",(SysRebate+SysGrant)+TaxFedOnRebateGrant)","v":-5990.8704066795999},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"Net value of Rebates\")","v":"Net value of Rebates"},null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0, \"\",(SysRebate+SysGrant)+TaxFedOnRebateGrant)","v":-5990.8704066795999}]
[null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"Net value of State Tax Credits\")","v":"Net value of State Tax Credits"},null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",TaxCreditState+TaxFedOnStateTaxCredit)","v":-3250},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"Net value of State Tax Credits\")","v":"Net value of State Tax Credits"},null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",TaxCreditState+TaxFedOnStateTaxCredit)","v":-3250},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"Net value of State Tax Credits\")","v":"Net value of State Tax Credits"},null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",TaxCreditState+TaxFedOnStateTaxCredit)","v":-3250},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"Net value of State Tax Credits\")","v":"Net value of State Tax Credits"},null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",TaxCreditState+TaxFedOnStateTaxCredit)","v":-3250}]
[null,null,null,null,null,null,{"$f":"IF(SysPBI=0, \"\", \"PBI Net Value\")","v":"PBI Net Value"},null,null,null,null,null,null,{"$f":"IF(-SysPBI-TaxFedOnPBI=0,\"\",SysPBI+TaxFedOnPBI)","v":-16493.114336935672},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysPBI=0, \"\", \"PBI Net Value\")","v":"PBI Net Value"},null,null,null,null,null,null,{"$f":"IF(-SysPBI-TaxFedOnPBI=0,\"\",SysPBI+TaxFedOnPBI)","v":-16493.114336935672},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysPBI=0, \"\", \"PBI Net Value\")","v":"PBI Net Value"},null,null,null,null,null,null,null,{"$f":"IF(-SysPBI-TaxFedOnPBI=0,\"\",SysPBI+TaxFedOnPBI)","v":-16493.114336935672},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysPBI=0, \"\", \"PBI Net Value\")","v":"PBI Net Value"},null,null,null,null,null,null,null,{"$f":"IF(-SysPBI-TaxFedOnPBI=0,\"\",SysPBI+TaxFedOnPBI)","v":-16493.114336935672}]
[null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",\"Net SREC Value\")","v":"Net SREC Value"},null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",SysREC+TaxStateFedOnREC)","v":-8916.813531610298},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",\"Net SREC Value\")","v":"Net SREC Value"},null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",SysREC+TaxStateFedOnREC)","v":-8916.813531610298},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",\"Net SREC Value\")","v":"Net SREC Value"},null,null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",SysREC+TaxStateFedOnREC)","v":-8916.813531610298},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",\"Net SREC Value\")","v":"Net SREC Value"},null,null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",SysREC+TaxStateFedOnREC)","v":-8916.813531610298}]
[]
[null,null,null,null,"Fees not included in system contract price",null,null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600},null,null,null,null,null,null,null,null,null,null,"Fees not included in system contract price",null,null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600},null,null,null,null,null,null,null,null,null,null,"Fees not included in system contract price",null,null,null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600},null,null,null,null,null,null,null,null,null,"Fees not included in system contract price",null,null,null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600}]
[]
[null,null,null,null,"Net System Cost",null,null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},null,null,null,null,null,null,null,null,null,null,"Net System Cost",null,null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},null,null,null,null,null,null,null,null,null,null,"Net System Cost",null,null,null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125},null,null,null,null,null,null,null,null,null,"Net System Cost",null,null,null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 1",null,"SOLAR ELECTRIC ANALYSIS FOR:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended System Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&\" PV System\"","v":"9.1 kW  PV System"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 2",null,"WHY GO SOLAR?"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 3",null,"CURRENT ELECTRIC USAGE AND BILLING "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Electric Usage ",null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Rate Schedule",null,null,null,null,null,null,null,{"$f":"TariffStarting","v":"A10 TOU Non-FTA (S)"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar,0) &\" /mo\"","v":"$ 450 /mo"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Bill (Before Solar)",null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillNoSolar*12,0) &\" /yr\"","v":"$ 5,395 /yr"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 4",null,"HOW SOLAR ELECTRIC SYSTEMS WORK"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAY:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Sunlight falls on PV array generating DC electricity."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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  Inverter converts DC electricity into AC electricity."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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  AC electricity generated goes to appliances or lights. Excess electricity goes to the utility grid spinning your electric meter backwards."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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  This reduces electric usage from the utility grid, and reduces your electric bill."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This happens silently and automatically everyday."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NIGHT:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1,2  Solar system's output stops."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3,4  Building gets the electricity directly from the utility grid."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time-Of-Use metering takes advantage of higher daytime electric rates, allowing you to sell power at a high rate, and buy it back at night at a lower rate. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This gives you the same reduction in your electric bill but with a smaller solar system, reducing the system's cost."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 5",null,"PROPOSED SOLAR ELECTRIC SYSTEM"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SysSize,1)","v":"9.1"},null,null,{"$f":"\"PV system size (\"&IF(SysRatingType=\"STC\",\"STC DC\",IF(SysRatingType=\"PTC\",\"PTC\",\"CEC AC\"))&\" Rating)\"","v":"PV system size (CEC AC Rating)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Comprising \"&SysModCnt&\" \"&SysModule&\" modules and \"&SysInvCnt&\" \"&SysInverter&IF(SysInvCnt>1,\" inverters\", \" inverter\")  &IF(SysModCnt2>0,\" in the primary array, and a secondary array comprising \"&SysModCnt2&\" \"&SysModule2&\" modules and \"&SysInvCnt2&\" \"&SysInverter2&IF(SysInvCnt2>1,\" inverters\",\" inverter.\"),\".\")","v":"Comprising 33 Sanyo Electric HIT-N215A01 modules and 2 SMA America SB3000US (240V) inverters in the primary array, and a secondary array comprising 15 BP Solar BP3220N modules and 1 SMA America SB7000US (240V) inverter."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PV Array is \"&VALUE(SysArraySlope)&\"° up from horizontal, and facing \"&SysArrayAzimuthLong","v":"PV Array is 30° up from horizontal, and facing West"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysArea<1,\"\",SysArea)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SunHrsAnnualAvg","v":5.8583333333333334},null,null,{"$f":"\"Hours of equivalent full noontime sun occurs at \"","v":"Hours of equivalent full noontime sun occurs at "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustSiteCity&\", \"&CustSiteState","v":"Pelham, CA"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EffTotalSystem","v":0.5816952083720931},null,null,"Total system efficiency factor, accounting for inverter, module "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"temperature, wire losses, dust & dirt, and module mismatch factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED((((ProdHrsSP+ProdHrsSpP+ProdHrsSoP)*ProdUseSumMonths)+((ProdHrsWP+ProdHrsWpP+ProdHrsWoP)*ProdUseWinMonths))/12,1)","v":"5.0"},null,null,"Hours of effective equivalent full noontime sun, factoring in shading & orientation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)","v":"10,852"},null,null,{"$f":"\"kWh/year estimated production (\"&FIXED(ProdTot/SysSizeCEC,0)&\" kWh per year per kW CEC AC Capacity Rating)\"","v":"kWh/year estimated production (1,196 kWh per year per kW CEC AC Capacity Rating)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Offsets about \"&FIXED((ProdTot/UseAdjAnnualTotal)*100,0)&\"% of estimated/adjusted future usage\"","v":"Offsets about 61% of estimated/adjusted future usage"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 6",null,"ESTIMATED PRODUCTION, USAGE, AND NEW BILL"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Electric Usage",null,null,null,null,null,null,null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh /yr\"","v":"21,000 kWh /yr"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Annual PV Production",null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot,0)&\" kWh /yr\"","v":"10,852 kWh /yr"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suggested Rate Schedule with Solar ",null,null,null,null,null,null,null,null,{"$f":"TariffEnding","v":"A6"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated New Monthly Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar,0) &\" /mo\"","v":"$ 63 /mo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated New Annual Bill with Solar",null,null,null,null,null,null,null,null,{"$f":"\"$ \"&FIXED(BillWithSolar*12,0) &\" /yr\"","v":"$ 755 /yr"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 7",null,"BILL OFFSET WITH SOLAR"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Bill Offset",{"$f":"BillPctOffset","v":0.84862377100812425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Bill with Solar",{"$f":"1-BillPctOffset","v":0.15137622899187575}]

{"sheet":"SlideStyle2","index":15,"n_rows":426,"n_cols":105,"rows_kept":426,"cut":false,"hidden":false,"merged":[[11,3,11,19],[11,23,11,39],[11,43,11,59],[11,63,11,79],[16,4,16,14],[16,24,16,34],[16,44,16,54],[16,64,16,74],[24,75,24,78],[26,64,26,74],[26,75,26,78],[28,4,28,18],[28,24,28,38],[28,44,28,58],[28,64,28,78],[22,4,22,14],[22,24,22,34],[22,44,22,54],[22,64,22,74],[24,44,24,54],[24,64,24,74],[50,4,50,10],[50,24,50,30],[50,44,50,50],[50,64,50,70],[60,3,60,19],[60,23,60,39],[60,43,60,59],[60,63,60,79],[35,3,35,19],[35,23,35,39],[35,43,35,59],[35,63,35,79],[44,4,44,10],[44,24,44,30],[44,44,44,50],[44,64,44,70],[73,4,73,10],[73,24,73,30],[73,44,73,50],[73,64,73,70],[85,3,85,19],[85,23,85,39],[85,43,85,59],[85,63,85,79],[63,4,63,10],[63,24,63,30],[63,44,63,51],[63,64,63,71],[71,4,71,10],[71,24,71,30],[71,44,71,50],[71,64,71,70],[88,4,88,7],[88,8,88,9],[88,11,88,12],[88,13,88,14],[88,16,88,18],[88,24,88,27],[88,28,88,29],[88,31,88,32],[87,51,87,52],[87,28,87,29],[87,31,87,32],[87,33,87,34],[87,36,87,38],[87,44,87,47],[87,48,87,49],[87,4,87,7],[87,8,87,9],[87,11,87,12],[87,13,87,14],[87,16,87,18],[87,24,87,27],[88,76,88,78],[88,33,88,34],[88,36,88,38],[88,44,88,47],[88,48,88,49],[88,51,88,52],[88,53,88,54],[87,73,87,74],[87,76,87,78],[87,53,87,54],[87,56,87,58],[87,64,87,67],[87,68,87,69],[87,71,87,72],[89,13,89,14],[89,16,89,18],[89,24,89,27],[88,56,88,58],[88,64,88,67],[88,68,88,69],[88,71,88,72],[88,73,88,74],[89,73,89,74],[89,76,89,78],[90,4,90,7],[90,8,90,9],[90,11,90,12],[90,13,90,14],[90,16,90,18],[90,24,90,27],[90,28,90,29],[90,31,90,32],[89,51,89,52],[89,53,89,54],[89,56,89,58],[89,64,89,67],[89,68,89,69],[89,71,89,72],[89,28,89,29],[89,31,89,32],[89,33,89,34],[89,36,89,38],[89,44,89,47],[89,48,89,49],[89,4,89,7],[89,8,89,9],[89,11,89,12],[125,63,125,79],[90,56,90,58],[90,64,90,67],[90,68,90,69],[90,71,90,72],[90,73,90,74],[90,76,90,78],[90,33,90,34],[90,36,90,38],[90,44,90,47],[90,48,90,49],[90,51,90,52],[90,53,90,54],[130,5,130,8],[130,25,130,29],[130,45,130,48],[131,5,131,8],[131,25,131,28],[131,45,131,48],[93,17,93,18],[94,17,94,18],[125,3,125,19],[125,23,125,39],[125,43,125,59],[131,64,131,68],[132,5,132,8],[132,25,132,28],[132,45,132,48],[132,65,132,68],[133,5,133,8],[133,25,133,28],[133,45,133,48],[133,65,133,68],[136,5,136,8],[136,25,136,28],[136,45,136,48],[136,65,136,68],[137,5,137,8],[137,25,137,28],[137,45,137,48],[137,65,137,68],[134,5,134,8],[134,25,134,28],[134,45,134,48],[134,65,134,68],[135,5,135,8],[135,25,135,28],[135,45,135,48],[135,65,135,68],[138,65,138,68],[147,5,147,8],[147,25,147,28],[147,45,147,48],[147,64,147,68],[148,5,148,8],[148,25,148,28],[148,45,148,48],[148,65,148,68],[151,5,151,8],[151,25,151,28],[151,45,151,48],[151,65,151,68],[152,5,152,8],[152,25,152,28],[152,45,152,48],[152,65,152,68],[149,5,149,8],[149,25,149,28],[149,45,149,48],[149,65,149,68],[150,5,150,8],[150,25,150,28],[150,45,150,48],[150,65,150,68],[170,3,170,5],[170,23,170,25],[170,43,170,45],[170,63,170,65],[171,3,171,5],[171,23,171,25],[171,43,171,45],[171,63,171,65],[153,5,153,8],[153,25,153,28],[153,45,153,48],[153,65,153,68],[154,65,154,68],[167,3,167,19],[167,23,167,39],[167,43,167,59],[167,63,167,79],[174,3,174,5],[174,23,174,25],[174,43,174,45],[174,63,174,65],[176,4,176,11],[176,24,176,31],[176,44,176,51],[176,64,176,71],[172,3,172,5],[172,23,172,25],[172,43,172,45],[172,63,172,65],[173,3,173,5],[173,23,173,25],[173,43,173,45],[173,63,173,65],[184,3,184,19],[184,23,184,39],[184,43,184,59],[184,63,184,79],[186,3,186,8],[186,10,186,18],[186,23,186,28],[186,30,186,38],[186,43,186,48],[186,50,186,58],[186,63,186,68],[186,70,186,79],[187,3,187,8],[187,10,187,18],[187,23,187,28],[187,30,187,38],[187,43,187,48],[187,50,187,58],[187,63,187,68],[187,70,187,79],[188,63,188,68],[188,70,188,79],[189,3,189,8],[189,10,189,18],[189,23,189,28],[189,30,189,38],[189,43,189,48],[189,50,189,58],[189,63,189,68],[189,70,189,79],[188,3,188,8],[188,10,188,18],[188,23,188,28],[188,30,188,38],[188,43,188,48],[188,50,188,58],[190,63,190,68],[190,70,190,79],[191,3,191,8],[191,10,191,18],[191,23,191,28],[191,30,191,38],[191,43,191,48],[191,50,191,58],[191,63,191,68],[191,70,191,79],[190,3,190,8],[190,10,190,18],[190,23,190,28],[190,30,190,38],[190,43,190,48],[190,50,190,58],[192,63,192,68],[192,70,192,79],[193,3,193,8],[193,10,193,18],[193,23,193,28],[193,30,193,38],[193,43,193,48],[193,50,193,58],[193,63,193,68],[193,70,193,79],[192,3,192,8],[192,10,192,18],[192,23,192,28],[192,30,192,38],[192,43,192,48],[192,50,192,58],[196,3,196,8],[196,10,196,18],[196,23,196,28],[196,30,196,38],[196,43,196,48],[196,50,196,58],[194,63,194,68],[194,70,194,79],[195,3,195,8],[195,10,195,18],[195,23,195,28],[195,30,195,38],[195,43,195,48],[195,50,195,58],[195,63,195,68],[195,70,195,79],[194,3,194,8],[194,10,194,18],[194,23,194,28],[194,30,194,38],[194,43,194,48],[194,50,194,58],[214,92,214,94],[215,92,215,94],[216,92,216,94],[217,92,217,94],[218,92,218,94],[219,92,219,94],[196,63,196,68],[196,70,196,79],[208,89,208,105],[211,92,211,94],[212,92,212,94],[213,92,213,94],[226,92,226,94],[227,92,227,94],[228,92,228,94],[229,92,229,94],[230,92,230,94],[231,92,231,94],[220,92,220,94],[221,92,221,94],[222,92,222,94],[223,92,223,94],[224,92,224,94],[225,92,225,94],[254,100,254,102],[256,90,256,98],[258,100,258,102],[259,100,259,102],[260,100,260,102],[261,100,261,102],[232,92,232,94],[233,92,233,94],[234,92,234,94],[235,92,235,94],[236,92,236,94],[250,89,250,105],[291,90,291,100],[295,90,295,104],[304,89,304,105],[306,90,306,96],[308,90,308,96],[310,90,310,96],[262,100,262,102],[263,100,263,102],[265,100,265,102],[267,100,267,102],[278,89,278,105],[283,90,283,100],[312,90,312,96],[322,89,322,105],[329,92,329,96],[329,97,329,99],[329,100,329,101],[330,90,330,91],[330,92,330,96],[330,97,330,99],[330,100,330,101],[334,90,334,101],[334,121,334,125],[341,89,341,105],[343,92,343,94],[343,95,343,97],[343,98,343,99],[343,102,343,104],[331,90,331,91],[331,92,331,96],[331,97,331,99],[331,100,331,101],[332,90,332,91],[332,92,332,96],[332,97,332,99],[332,100,332,101],[346,92,346,94],[346,95,346,97],[346,98,346,99],[346,102,346,104],[388,89,388,105],[393,89,393,90],[344,92,344,94],[344,95,344,97],[344,98,344,99],[344,102,344,104],[345,92,345,94],[345,95,345,97],[345,98,345,99],[345,102,345,104],[405,91,405,100],[406,90,406,99],[409,89,409,105],[411,89,411,104],[417,90,417,103],[488,90,488,99],[394,89,394,90],[395,89,395,90],[396,89,396,90],[397,89,397,90],[400,89,400,98],[401,89,401,97],[756,89,756,94],[759,89,759,94],[785,89,785,105],[788,89,788,99],[790,89,790,99],[490,90,490,99],[634,89,634,105],[686,89,686,105],[737,89,737,105],[741,89,741,105],[750,89,750,105]]}
["SlideBasic 1 "]
["SlideBlue 1",null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]
["SlideGreen 1"]
["SlideBrown 1",null,null,null,"Slides Part B -- Economics | Financing | Environmental | Assumptions"]
["Slide 2 (added graphics)"]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 8","ECONOMICS & RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 8","ECONOMICS & RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 8","ECONOMICS & RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 8","ECONOMICS & RETURNS"]
[]
[null,null,null,null,{"$f":"IF(S14=0,\"\",\"Electric Bill Savings\")","v":"Electric Bill Savings"},null,null,null,null,null,{"$f":"IF(S14=0,\"\",\"1st-Year Savings\")","v":"1st-Year Savings"},null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"},null,null,null,null,null,{"$f":"IF(AM14=0,\"\",\"Electric Bill Savings\")","v":"Electric Bill Savings"},null,null,null,null,null,{"$f":"IF(AM14=0,\"\",\"1st-Year Savings\")","v":"1st-Year Savings"},null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"},null,null,null,null,null,{"$f":"IF(BG14=0,\"\",\"Electric Bill Savings\")","v":"Electric Bill Savings"},null,null,null,null,null,{"$f":"IF(BG14=0,\"\",\"1st-Year Savings\")","v":"1st-Year Savings"},null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"},null,null,null,null,null,{"$f":"IF(CA14=0,\"\",\"Electric Bill Savings\")","v":"Electric Bill Savings"},null,null,null,null,null,{"$f":"IF(CA14=0,\"\",\"1st-Year Savings\")","v":"1st-Year Savings"},null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S15=0,\"\",\"25-Year Cumulative Net Savings\")","v":"25-Year Cumulative Net Savings"},null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM15=0,\"\",\"25-Year Cumulative Net Savings\")","v":"25-Year Cumulative Net Savings"},null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BG15=0,\"\",\"25-Year Cumulative Net Savings\")","v":"25-Year Cumulative Net Savings"},null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CA15=0,\"\",\"25-Year Cumulative Net Savings\")","v":"25-Year Cumulative Net Savings"},null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"}]
[]
[null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[]
[null,null,null,null,"Total Lifecycle Payback",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"},null,null,null,null,null,"Total Lifecycle Payback",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"},null,null,null,null,null,"Total Lifecycle Payback",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"},null,null,null,null,null,"Total Lifecycle Payback",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[]
[null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"}]
[]
[null,null,null,null,{"$f":"\"Estimated Maximum Resale Value increase occurs at year \"&ResaleValueMaxYear","v":"Estimated Maximum Resale Value increase occurs at year 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"},null,null,null,null,null,{"$f":"\"Estimated Maximum Resale Value increase occurs at year \"&ResaleValueMaxYear","v":"Estimated Maximum Resale Value increase occurs at year 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"},null,null,null,null,null,{"$f":"\"Estimated Maximum Resale Value increase occurs at year \"&ResaleValueMaxYear","v":"Estimated Maximum Resale Value increase occurs at year 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"},null,null,null,null,null,{"$f":"\"Estimated Maximum Resale Value increase occurs at year \"&ResaleValueMaxYear","v":"Estimated Maximum Resale Value increase occurs at year 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"}]
[]
[null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\"))","v":"$29,426"},null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\"))","v":"$29,426"},null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\"))","v":"$29,426"},null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\"))","v":"$29,426"}]
[]
[null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"},null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[]
[null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 9","ECONOMICS & RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 9","ECONOMICS & RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 9","ECONOMICS & RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 9","ECONOMICS & RETURNS"]
[]
[]
[null,null,null,null,"IRR over 25 years:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR over 25 years:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR over 25 years:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR over 25 years:"]
[null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[]
[null,null,null,null,"Cumulative Net Savings (25 years):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Net Savings (25 years):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Net Savings (25 years):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Net Savings over 25 years:"]
[null,null,null,null,{"$f":"\"$\"& FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"& FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"& FIXED(CumNetSavings25Yrs,0)","v":"$69,294"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"& FIXED(CumNetSavings25Yrs,0)","v":"$69,294"}]
[]
[null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback Period):\")","v":"Capital Recovery Period (Payback Period):"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback Period):\")","v":"Capital Recovery Period (Payback Period):"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback Period):\")","v":"Capital Recovery Period (Payback Period):"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Payback (after-tax $ - not a good measure)\",\"Capital Recovery Period (Payback Period):\")","v":"Capital Recovery Period (Payback Period):"}]
[null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[]
[null,null,null,null,"Total Lifecycle Payback:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback:"]
[null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[]
[null,null,null,null,{"$f":"\"25-year Cumulative Net Savings divided by Net Cost of $\"&FIXED(CostNetAfterTaxEffectsAndPBI,0)","v":"25-year Cumulative Net Savings divided by Net Cost of $11,705"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"25-year Cumulative Net Savings divided by Net Cost of $\"&FIXED(CostNetAfterTaxEffectsAndPBI,0)","v":"25-year Cumulative Net Savings divided by Net Cost of $11,705"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"25-year Cumulative Net Savings divided by Net Cost of $\"&FIXED(CostNetAfterTaxEffectsAndPBI,0)","v":"25-year Cumulative Net Savings divided by Net Cost of $11,705"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"25-year Cumulative Net Savings divided by Net Cost of $\"&FIXED(CostNetAfterTaxEffectsAndPBI,0)","v":"25-year Cumulative Net Savings divided by Net Cost of $11,705"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 10","ESTIMATED RESALE VALUE ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 10","ESTIMATED RESALE VALUE ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 10","ESTIMATED RESALE VALUE ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 10","ESTIMATED RESALE VALUE "]
[]
[]
[null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"}]
[]
[null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"}]
[]
[null,null,null,null,{"$f":"\"Estimated Max Resale Value at year \"&ResaleValueMaxYear&\":\"","v":"Estimated Max Resale Value at year 9:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Max Resale Value at year 9:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Max Resale Value at year 9:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Max Resale Value at year 9:"]
[]
[null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"}]
[]
[null,null,null,null,"a) Resale value increases over time as electric bill savings increases due to escalation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a) Resale value increases over time as electric bill savings increases due to escalation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a) Resale value increases over time as electric bill savings increases due to escalation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a) Resale value increases over time as electric bill savings increases due to escalation"]
[]
[null,null,null,null,"b) Max value is limited to the remaining savings before system is out of module warranty (25 years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b) Max value is limited to the remaining savings before system is out of module warranty (25 years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b) Max value is limited to the remaining savings before system is out of module warranty (25 years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b) Max value is limited to the remaining savings before system is out of module warranty (25 years)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 11","CASH FLOWS IF FINANCED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 11","CASH FLOWS IF FINANCED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 11","CASH FLOWS IF FINANCED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 11","CASH FLOWS IF FINANCED"]
[]
[null,null,null,null,{"$f":"\"Loan at \"&LoanRate*100&\" % for \"&LoanTerm&\" yr\"","v":"Loan at 6 % for 11 yr"},null,null,null,"Year 1",null,"Year 2","Year 5",null,"Year 10",null,"Year 15","Year 25",null,null,null,null,null,null,null,{"$f":"\"Loan at \"&LoanRate*100&\" % for \"&LoanTerm&\" yr\"","v":"Loan at 6 % for 11 yr"},null,null,null,"Year 1",null,"Year 2","Year 5",null,"Year 10",null,"Year 15","Year 25",null,null,null,null,null,null,null,{"$f":"\"Loan at \"&LoanRate*100&\" % for \"&LoanTerm&\" yr\"","v":"Loan at 6 % for 11 yr"},null,null,null,"Year 1",null,"Year 2","Year 5",null,"Year 10",null,"Year 15","Year 25",null,null,null,null,null,null,null,{"$f":"\"Loan at \"&LoanRate*100&\" % for \"&LoanTerm&\" yr\"","v":"Loan at 6 % for 11 yr"},null,null,null,"Year 1",null,"Year 2","Year 5",null,"Year 10",null,"Year 15","Year 25"]
[null,null,null,null,"Smart Financed Solar Cost",null,null,null,{"$f":"'OnGrid Timelines'!$E$185","v":-2710},null,{"$f":"'OnGrid Timelines'!$F$185","v":2892},{"$f":"'OnGrid Timelines'!$I$185","v":5159},null,{"$f":"'OnGrid Timelines'!$N$185","v":7457},null,{"$f":"'OnGrid Timelines'!$S$185","v":14559},{"$f":"'OnGrid Timelines'!$AC$185","v":5631},null,null,null,null,null,null,null,"Smart Financed Solar Cost",null,null,null,{"$f":"'OnGrid Timelines'!$E$185","v":-2710},null,{"$f":"'OnGrid Timelines'!$F$185","v":2892},{"$f":"'OnGrid Timelines'!$I$185","v":5159},null,{"$f":"'OnGrid Timelines'!$N$185","v":7457},null,{"$f":"'OnGrid Timelines'!$S$185","v":14559},{"$f":"'OnGrid Timelines'!$AC$185","v":5631},null,null,null,null,null,null,null,"Smart Financed Solar Cost",null,null,null,{"$f":"'OnGrid Timelines'!$E$185","v":-2710},null,{"$f":"'OnGrid Timelines'!$F$185","v":2892},{"$f":"'OnGrid Timelines'!$I$185","v":5159},null,{"$f":"'OnGrid Timelines'!$N$185","v":7457},null,{"$f":"'OnGrid Timelines'!$S$185","v":14559},{"$f":"'OnGrid Timelines'!$AC$185","v":5631},null,null,null,null,null,null,null,"Smart Financed Solar Cost",null,null,null,{"$f":"'OnGrid Timelines'!$E$185","v":-2710},null,{"$f":"'OnGrid Timelines'!$F$185","v":2892},{"$f":"'OnGrid Timelines'!$I$185","v":5159},null,{"$f":"'OnGrid Timelines'!$N$185","v":7457},null,{"$f":"'OnGrid Timelines'!$S$185","v":14559},{"$f":"'OnGrid Timelines'!$AC$185","v":5631}]
[null,null,null,null,"Old Electric Bill with inflation",null,null,null,{"$f":"'OnGrid Timelines'!$E$181","v":4293},null,{"$f":"'OnGrid Timelines'!$F$181","v":4507},{"$f":"'OnGrid Timelines'!$I$181","v":5218},null,{"$f":"'OnGrid Timelines'!$N$181","v":6659},null,{"$f":"'OnGrid Timelines'!$S$181","v":8499},{"$f":"'OnGrid Timelines'!$AC$181","v":13844},null,null,null,null,null,null,null,"Old Electric Bill with inflation",null,null,null,{"$f":"'OnGrid Timelines'!$E$181","v":4293},null,{"$f":"'OnGrid Timelines'!$F$181","v":4507},{"$f":"'OnGrid Timelines'!$I$181","v":5218},null,{"$f":"'OnGrid Timelines'!$N$181","v":6659},null,{"$f":"'OnGrid Timelines'!$S$181","v":8499},{"$f":"'OnGrid Timelines'!$AC$181","v":13844},null,null,null,null,null,null,null,"Old Electric Bill with inflation",null,null,null,{"$f":"'OnGrid Timelines'!$E$181","v":4293},null,{"$f":"'OnGrid Timelines'!$F$181","v":4507},{"$f":"'OnGrid Timelines'!$I$181","v":5218},null,{"$f":"'OnGrid Timelines'!$N$181","v":6659},null,{"$f":"'OnGrid Timelines'!$S$181","v":8499},{"$f":"'OnGrid Timelines'!$AC$181","v":13844},null,null,null,null,null,null,null,"Old Electric Bill with inflation",null,null,null,{"$f":"'OnGrid Timelines'!$E$181","v":4293},null,{"$f":"'OnGrid Timelines'!$F$181","v":4507},{"$f":"'OnGrid Timelines'!$I$181","v":5218},null,{"$f":"'OnGrid Timelines'!$N$181","v":6659},null,{"$f":"'OnGrid Timelines'!$S$181","v":8499},{"$f":"'OnGrid Timelines'!$AC$181","v":13844}]
[null,null,null,null,"Cash Flow (Annual)",null,null,null,{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,{"$f":"'OnGrid Timelines'!$F$187","v":1615},{"$f":"'OnGrid Timelines'!$I$187","v":59},null,{"$f":"'OnGrid Timelines'!$N$187","v":-798},null,{"$f":"'OnGrid Timelines'!$S$187","v":-6060},{"$f":"'OnGrid Timelines'!$AC$187","v":8213},null,null,null,null,null,null,null,"Cash Flow (Annual)",null,null,null,{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,{"$f":"'OnGrid Timelines'!$F$187","v":1615},{"$f":"'OnGrid Timelines'!$I$187","v":59},null,{"$f":"'OnGrid Timelines'!$S$187","v":-6060},null,{"$f":"'OnGrid Timelines'!$N$187","v":-798},{"$f":"'OnGrid Timelines'!$AC$187","v":8213},null,null,null,null,null,null,null,"Cash Flow (Annual)",null,null,null,{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,{"$f":"'OnGrid Timelines'!$F$187","v":1615},{"$f":"'OnGrid Timelines'!$I$187","v":59},null,{"$f":"'OnGrid Timelines'!$N$187","v":-798},null,{"$f":"'OnGrid Timelines'!$S$187","v":-6060},{"$f":"'OnGrid Timelines'!$AC$187","v":8213},null,null,null,null,null,null,null,"Cash Flow (Annual)",null,null,null,{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,{"$f":"'OnGrid Timelines'!$F$187","v":1615},{"$f":"'OnGrid Timelines'!$I$187","v":59},null,{"$f":"'OnGrid Timelines'!$N$187","v":-798},null,{"$f":"'OnGrid Timelines'!$S$187","v":-6060},{"$f":"'OnGrid Timelines'!$AC$187","v":8213}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 12","CASH FLOWS WITH FINANCING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 12","CASH FLOWS WITH FINANCING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 12","CASH FLOWS WITH FINANCING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 12","CASH FLOWS WITH FINANCING"]
[]
[]
[]
[]
[null,null,null,null,"Year:","Net Annual Savings:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:","Net Annual Savings:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:","Net Annual Savings:"]
[null,null,null,null,"Year 1",{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Annual Savings:"]
[null,null,null,null,"Year 2",{"$f":"'OnGrid Timelines'!$F$187","v":1615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"'OnGrid Timelines'!$F$187","v":1615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"'OnGrid Timelines'!$F$187","v":1615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"'OnGrid Timelines'!$E$187","v":7003}]
[null,null,null,null,"Year 5",{"$f":"'OnGrid Timelines'!$I$187","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"'OnGrid Timelines'!$I$187","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"'OnGrid Timelines'!$I$187","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"'OnGrid Timelines'!$F$187","v":1615}]
[null,null,null,null,"Year 10",{"$f":"'OnGrid Timelines'!$N$187","v":-798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"'OnGrid Timelines'!$N$187","v":-798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"'OnGrid Timelines'!$N$187","v":-798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"'OnGrid Timelines'!$I$187","v":59}]
[null,null,null,null,"Year 15",{"$f":"'OnGrid Timelines'!$S$187","v":-6060},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 15",{"$f":"'OnGrid Timelines'!$S$187","v":-6060},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 15",{"$f":"'OnGrid Timelines'!$S$187","v":-6060},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"'OnGrid Timelines'!$N$187","v":-798}]
[null,null,null,null,"Year 20",{"$f":"'OnGrid Timelines'!$X$187","v":6556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 20",{"$f":"'OnGrid Timelines'!$X$187","v":6556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 20",{"$f":"'OnGrid Timelines'!$X$187","v":6556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 15",{"$f":"'OnGrid Timelines'!$S$187","v":-6060}]
[null,null,null,null,"Year 25",{"$f":"'OnGrid Timelines'!$AC$187","v":8213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 25",{"$f":"'OnGrid Timelines'!$AC$187","v":8213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 25",{"$f":"'OnGrid Timelines'!$AC$187","v":8213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 20",{"$f":"'OnGrid Timelines'!$X$187","v":6556}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 25",{"$f":"'OnGrid Timelines'!$AC$187","v":8213}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Year:","Accumulated Net Savings:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:","Accumulated Net Savings:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:","Accumulated Net Savings:"]
[null,null,null,null,"Year 1",{"$f":"'OnGrid Timelines'!$E$190","v":7003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"'OnGrid Timelines'!$E$190","v":7003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"'OnGrid Timelines'!$E$190","v":7003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Net Savings:"]
[null,null,null,null,"Year 2",{"$f":"'OnGrid Timelines'!$F$190","v":8618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"'OnGrid Timelines'!$F$190","v":8618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"'OnGrid Timelines'!$F$190","v":8618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"'OnGrid Timelines'!$E$190","v":7003}]
[null,null,null,null,"Year 5",{"$f":"'OnGrid Timelines'!$I$190","v":9961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"'OnGrid Timelines'!$I$190","v":9961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"'OnGrid Timelines'!$I$190","v":9961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"'OnGrid Timelines'!$F$190","v":8618}]
[null,null,null,null,"Year 10",{"$f":"'OnGrid Timelines'!$N$190","v":6303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"'OnGrid Timelines'!$N$190","v":6303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"'OnGrid Timelines'!$N$190","v":6303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"'OnGrid Timelines'!$I$190","v":9961}]
[null,null,null,null,"Year 15",{"$f":"'OnGrid Timelines'!$S$190","v":18956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 15",{"$f":"'OnGrid Timelines'!$S$190","v":18956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 15",{"$f":"'OnGrid Timelines'!$S$190","v":18956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"'OnGrid Timelines'!$N$190","v":6303}]
[null,null,null,null,"Year 20",{"$f":"'OnGrid Timelines'!$X$190","v":48967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 20",{"$f":"'OnGrid Timelines'!$X$190","v":48967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 20",{"$f":"'OnGrid Timelines'!$X$190","v":48967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 15",{"$f":"'OnGrid Timelines'!$S$190","v":18956}]
[null,null,null,null,"Year 25",{"$f":"'OnGrid Timelines'!$AC$190","v":86570},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 25",{"$f":"'OnGrid Timelines'!$AC$190","v":86570},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 25",{"$f":"'OnGrid Timelines'!$AC$190","v":86570},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 20",{"$f":"'OnGrid Timelines'!$X$190","v":48967}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 25",{"$f":"'OnGrid Timelines'!$AC$190","v":86570}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 13","ENVIRONMENTAL ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 13","ENVIRONMENTAL ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 13","ENVIRONMENTAL ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 13","ENVIRONMENTAL ANALYSIS"]
[null,null,null,"Over 25 years, this PV system is estimated to offset:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, this PV system is estimated to offset:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, this PV system is estimated to offset:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, this PV system is estimated to offset:"]
[]
[null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0)","v":"425,590"},null,null,"lbs of CO2 (greenhouse gas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0)","v":"425,590"},null,null,"lbs of CO2 (greenhouse gas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0)","v":"425,590"},null,null,"lbs of CO2 (greenhouse gas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0)","v":"425,590"},null,null,"lbs of CO2 (greenhouse gas)"]
[null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0)","v":"1,366"},null,null,"lbs of NOx (smog)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0)","v":"1,366"},null,null,"lbs of NOx (smog)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0)","v":"1,366"},null,null,"lbs of NOx (smog)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0)","v":"1,366"},null,null,"lbs of NOx (smog)"]
[null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0)","v":"1,236"},null,null,"lbs of SOx (acid rain)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0)","v":"1,236"},null,null,"lbs of SOx (acid rain)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0)","v":"1,236"},null,null,"lbs of SOx (acid rain)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0)","v":"1,236"},null,null,"lbs of SOx (acid rain)"]
[null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0)","v":"84"},null,null,"lbs of particulates (asthma)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0)","v":"84"},null,null,"lbs of particulates (asthma)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0)","v":"84"},null,null,"lbs of particulates (asthma)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0)","v":"84"},null,null,"lbs of particulates (asthma)"]
[null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)","v":"692,477"},null,null,{"$f":"\"miles in an average car; \"&FIXED(ProdTot*2.552433,0)&\" per year\"","v":"miles in an average car; 27,699 per year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)","v":"692,477"},null,null,{"$f":"\"miles in an average car; \"&FIXED(ProdTot*2.552433,0)&\" per year\"","v":"miles in an average car; 27,699 per year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)","v":"692,477"},null,null,{"$f":"\"miles in an average car; \"&FIXED(ProdTot*2.552433,0)&\" per year\"","v":"miles in an average car; 27,699 per year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)","v":"692,477"},null,null,{"$f":"\"miles in an average car; \"&FIXED(ProdTot*2.552433,0)&\" per year\"","v":"miles in an average car; 27,699 per year"}]
[]
[null,null,null,null,{"$f":"\"It's like taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years or planting \"&FIXED(EnvBenTreeAcres, 1)&\" acres of trees.\"","v":"It's like taking 2.2 cars off the road for 25 years or planting 3.6 acres of trees."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"It's like taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years or planting \"&FIXED(EnvBenTreeAcres, 1)&\" acres of trees.\"","v":"It's like taking 2.2 cars off the road for 25 years or planting 3.6 acres of trees."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"It's like taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years or planting \"&FIXED(EnvBenTreeAcres, 1)&\" acres of trees.\"","v":"It's like taking 2.2 cars off the road for 25 years or planting 3.6 acres of trees."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"It's like taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years or planting \"&FIXED(EnvBenTreeAcres, 1)&\" acres of trees.\"","v":"It's like taking 2.2 cars off the road for 25 years or planting 3.6 acres of trees."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SlideBasic 14","ASSUMPTIONS FOR ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SlideBlue 14","ANALYSIS ASSUMPTIONS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideGreen 14","ANALYSIS ASSUMPTIONS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SlideBrown 14","ANALYSIS ASSUMPTIONS "]
[]
[null,null,null,{"$f":"FIXED(TaxRateFed*100,1)&\" %\"","v":"35.0 %"},null,null,null,null,null,null,"Federal Income Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(TaxRateFed*100,1)&\" %\"","v":"35.0 %"},null,null,null,null,null,null,"Federal Income Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(TaxRateFed*100,1)&\" %\"","v":"35.0 %"},null,null,null,null,null,null,"Federal Income Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(TaxRateFed*100,1)&\" %\"","v":"35.0 %"},null,null,null,null,null,null,"Federal Income Tax rate"]
[null,null,null,{"$f":"FIXED(TaxRateState*100,1)&\" %\"","v":"8.8 %"},null,null,null,null,null,null,"State Income Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(TaxRateState*100,1)&\" %\"","v":"8.8 %"},null,null,null,null,null,null,"State Income Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(TaxRateState*100,1)&\" %\"","v":"8.8 %"},null,null,null,null,null,null,"State Income Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(TaxRateState*100,1)&\" %\"","v":"8.8 %"},null,null,null,null,null,null,"State Income Tax rate"]
[null,null,null,{"$f":"ROUND(InflElect,2)","v":0.01},null,null,null,null,null,null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",(\"Assumed Electric Rate Escalation\"&IF(InflElectYr1=InflElect,\"\",(\", except \"&InflElectYr1*100&\"% next year\"&IF(InflElectYr2=InflElect,\"\",(\" and \"&InflElectYr2*100&\"% in 2 years\"&IF(InflElectYr3=InflElect,\"\",(\" and \"&InflElectYr3*100&\"% in 3 years\"))))))))","v":"Assumed Electric Rate Escalation, except 2% next year and 3% in 2 years and 4% in 3 years"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(InflElect,2)","v":0.01},null,null,null,null,null,null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",(\"Assumed Electric Rate Escalation\"&IF(InflElectYr1=InflElect,\"\",(\", except \"&InflElectYr1*100&\"% next year\"&IF(InflElectYr2=InflElect,\"\",(\" and \"&InflElectYr2*100&\"% in 2 years\"&IF(InflElectYr3=InflElect,\"\",(\" and \"&InflElectYr3*100&\"% in 3 years\"))))))))","v":"Assumed Electric Rate Escalation, except 2% next year and 3% in 2 years and 4% in 3 years"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(InflElect,2)","v":0.01},null,null,null,null,null,null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",(\"Assumed Electric Rate Escalation\"&IF(InflElectYr1=InflElect,\"\",(\", except \"&InflElectYr1*100&\"% next year\"&IF(InflElectYr2=InflElect,\"\",(\" and \"&InflElectYr2*100&\"% in 2 years\"&IF(InflElectYr3=InflElect,\"\",(\" and \"&InflElectYr3*100&\"% in 3 years\"))))))))","v":"Assumed Electric Rate Escalation, except 2% next year and 3% in 2 years and 4% in 3 years"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(InflElect,2)","v":0.01},null,null,null,null,null,null,{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",(\"Assumed Electric Rate Escalation\"&IF(InflElectYr1=InflElect,\"\",(\", except \"&InflElectYr1*100&\"% next year\"&IF(InflElectYr2=InflElect,\"\",(\" and \"&InflElectYr2*100&\"% in 2 years\"&IF(InflElectYr3=InflElect,\"\",(\" and \"&InflElectYr3*100&\"% in 3 years\"))))))))","v":"Assumed Electric Rate Escalation, except 2% next year and 3% in 2 years and 4% in 3 years"}]
[null,null,null,{"$f":"ROUND(InflMaint,2)","v":0.03},null,null,null,null,null,null,"Assumed general inflation (for maintenance, etc)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(InflMaint,2)","v":0.03},null,null,null,null,null,null,"Assumed general inflation (for maintenance, etc)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(InflMaint,2)","v":0.03},null,null,null,null,null,null,"Assumed general inflation (for maintenance, etc)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(InflMaint,2)","v":0.03},null,null,null,null,null,null,"Assumed general inflation (for maintenance, etc)"]
[null,null,null,{"$f":"ROUND(EffTotalSystem,2)","v":0.57999999999999996},null,null,null,null,null,null,"Total System Efficiency factor, accounting for: inverter, module heating, wire losses, dust & dirt, and module mismatch factors",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EffTotalSystem,2)","v":0.57999999999999996},null,null,null,null,null,null,"Total System Efficiency factor, accounting for: inverter, module heating, wire losses, dust & dirt, and module mismatch factors",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EffTotalSystem,2)","v":0.57999999999999996},null,null,null,null,null,null,"Total System Efficiency factor, accounting for: inverter, module heating, wire losses, dust & dirt, and module mismatch factors",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EffTotalSystem,2)","v":0.57999999999999996},null,null,null,null,null,null,"Total System Efficiency factor, accounting for: inverter, module heating, wire losses, dust & dirt, and module mismatch factors"]
[null,null,null,{"$f":"SysModDegradationRate","v":7.4999999999999997E-3},null,null,null,null,null,null,"Annual Module Degradation rate (normally 0% to 1%) affecting future production due to aging",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysModDegradationRate","v":7.4999999999999997E-3},null,null,null,null,null,null,"Annual Module Degradation rate (normally 0% to 1%) affecting future production due to aging",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysModDegradationRate","v":7.4999999999999997E-3},null,null,null,null,null,null,"Annual Module Degradation rate (normally 0% to 1%) affecting future production due to aging",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SysModDegradationRate","v":7.4999999999999997E-3},null,null,null,null,null,null,"Annual Module Degradation rate (normally 0% to 1%) affecting future production due to aging"]
[null,null,null,{"$f":"SiteRedbookCity","v":"Santa Maria, CA"},null,null,null,null,null,null,"NREL Insolation Location used to determine sun-hours",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SiteRedbookCity","v":"Santa Maria, CA"},null,null,null,null,null,null,"NREL Insolation Location used to determine sun-hours",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SiteRedbookCity","v":"Santa Maria, CA"},null,null,null,null,null,null,"NREL Insolation Location used to determine sun-hours",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SiteRedbookCity","v":"Santa Maria, CA"},null,null,null,null,null,null,"NREL Insolation Location used to determine sun-hours"]
[null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)","v":"5.9"},null,null,null,null,null,null,"Hours of equivalent full noontime sun",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)","v":"5.9"},null,null,null,null,null,null,"Hours of equivalent full noontime sun",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)","v":"5.9"},null,null,null,null,null,null,"Hours of equivalent full noontime sun",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(SunHrsAnnualAvg,1)","v":"5.9"},null,null,null,null,null,null,"Hours of equivalent full noontime sun"]
[null,null,null,{"$f":"\"Year \"&SysInvReplYr","v":"Year 14"},null,null,null,null,null,null,"Inverter Replacement Year",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Year \"&SysInvReplYr","v":"Year 14"},null,null,null,null,null,null,"Inverter Replacement Year",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Year \"&SysInvReplYr","v":"Year 14"},null,null,null,null,null,null,"Inverter Replacement Year",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Year \"&SysInvReplYr","v":"Year 14"},null,null,null,null,null,null,"Inverter Replacement Year"]
[null,null,null,{"$f":"\"$ \"&SysInvReplCostPerkW&\" /kW\"","v":"$ 600 /kW"},null,null,null,null,null,null,{"$f":"\"Inverter Replacement Cost per \"&SysRatingType&\" kW\"","v":"Inverter Replacement Cost per CEC kW"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$ \"&SysInvReplCostPerkW&\" /kW\"","v":"$ 600 /kW"},null,null,null,null,null,null,{"$f":"\"Inverter Replacement Cost per \"&SysRatingType&\" kW\"","v":"Inverter Replacement Cost per CEC kW"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$ \"&SysInvReplCostPerkW&\" /kW\"","v":"$ 600 /kW"},null,null,null,null,null,null,{"$f":"\"Inverter Replacement Cost per \"&SysRatingType&\" kW\"","v":"Inverter Replacement Cost per CEC kW"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$ \"&SysInvReplCostPerkW&\" /kW\"","v":"$ 600 /kW"},null,null,null,null,null,null,{"$f":"\"Inverter Replacement Cost per \"&SysRatingType&\" kW\"","v":"Inverter Replacement Cost per CEC kW"}]
[null,null,null,{"$f":"IF(MonitoringCostPerYear>0,\"$ \"&MonitoringCostPerYear&\" /yr\",\"\")","v":"$ 250 /yr"},null,null,null,null,null,null,{"$f":"IF(MonitoringCostPerYear>0,\"Monitoring Cost for \"&MonitoringYears&\" yr\", \"\")","v":"Monitoring Cost for 3 yr"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MonitoringCostPerYear>0,\"$ \"&MonitoringCostPerYear&\" /yr\",\"\")","v":"$ 250 /yr"},null,null,null,null,null,null,{"$f":"IF(MonitoringCostPerYear>0,\"Monitoring Cost for \"&MonitoringYears&\" yr\", \"\")","v":"Monitoring Cost for 3 yr"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MonitoringCostPerYear>0,\"$ \"&MonitoringCostPerYear&\" /yr\",\"\")","v":"$ 250 /yr"},null,null,null,null,null,null,{"$f":"IF(MonitoringCostPerYear>0,\"Monitoring Cost for \"&MonitoringYears&\" yr\", \"\")","v":"Monitoring Cost for 3 yr"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MonitoringCostPerYear>0,\"$ \"&MonitoringCostPerYear&\" /yr\",\"\")","v":"$ 250 /yr"},null,null,null,null,null,null,{"$f":"IF(MonitoringCostPerYear>0,\"Monitoring Cost for \"&MonitoringYears&\" yr\", \"\")","v":"Monitoring Cost for 3 yr"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 8",null,"ANNUAL SAVINGS WITH SOLAR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Without Solar","With Solar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Old Bills","New Bills","Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BillwLifenoSolar*12","v":4987.016777030386},{"$f":"BillWithSolar*12","v":754.91579362607808},{"$f":"CM213-CN213","v":4232.100983404308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CM213*(1+InflElectYr1)","v":5086.7571125709937},{"$f":"(CN213*(1+InflElectYr1))+((CM213-CN213)*SysModDegradationRate)","v":801.75486687413195},4285.0022456968618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CM214*(1+InflElectYr2)","v":5239.3598259481241},{"$f":"(CN214*(1+InflElectYr2))+((CM214-CN214)*SysModDegradationRate)","v":857.94502972308237},4381.4147962250418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CM215*(1+InflElectYr3)","v":5448.934218986049},{"$f":"(CN215*(1+InflElectYr3))+((CM215-CN215)*SysModDegradationRate)","v":925.12344188369354},4523.8107771023551]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CM216*(1+InflElect)","v":5503.4235611759095},{"$f":"(CN216*(1+InflElect))+((CM216-CN216)*SysModDegradationRate)","v":968.3032571307981},4535.120304045111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5558.4577967876685,1011.9996919824445,4546.4581048052241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5614.0423747555451,1056.2181246883081,4557.8242500672368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5670.1827985031005,1100.9639878106955,4569.218810692405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5726.8846264881313,1146.2427687689956,4580.6418577191362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5784.1534727530125,1192.060010389579,4592.093462363433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5841.9950074805429,1238.4213114612005,4603.5736960193426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5900.4149575553483,1285.3323272959576,4615.0826302593905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,5959.4191071309015,1332.7987702958626,4626.6203368350389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,6019.0132982022105,1380.8264105250839,4638.1868876771268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,6079.2034311842326,1429.4210762879131,4649.7823548963197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,6139.9954654960748,1478.5886547125147,4661.4068107835601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,6201.395420151036,1528.3350923405164,4673.0603278105191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,6263.4093743525464,1578.6663957225005,4684.7429786300454]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,6326.0434680960716,1629.5886320194509,4696.4548360766203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,6389.3039027770328,1681.10792961022,4708.195973166813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,6453.1969418048029,1733.2304787050734,4719.9664630997295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,6517.7289112228509,1785.9625319653721,4731.7663792574785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,6582.9062003350791,1839.310405129457,4743.5957952056224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,6648.7352623384304,1893.2804776447938,4755.4547846936366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,6715.2226149618145,1947.879193306444,4767.3434216553705]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 9",null,"PV SYSTEM COST AND INCENTIVES"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross System Price",null,null,null,null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentives:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",\"U.S. Fed Tax Credit / Grant\")","v":"U.S. Fed Tax Credit / Grant"},null,null,null,null,null,null,null,{"$f":"IF(TaxCreditFed+TreasuryGrantFed=0,\"\",TaxCreditFed+TreasuryGrantFed)","v":-32091.790640006402}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",\"Depreciation\")","v":"Depreciation"},null,null,null,null,null,null,null,{"$f":"IF(DeprFedStateNetSumTotal=0,\"\",DeprFedStateNetSumTotal)","v":-37441.413741305092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0,\"\",\"Net value of Rebates\")","v":"Net value of Rebates"},null,null,null,null,null,null,null,{"$f":"IF(SysRebate+SysGrant+TaxFedOnRebateGrant=0, \"\",(SysRebate+SysGrant)+TaxFedOnRebateGrant)","v":-5990.8704066795999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",\"State Tax Credits (net)\")","v":"State Tax Credits (net)"},null,null,null,null,null,null,null,{"$f":"IF(TaxCreditState+TaxFedOnStateTaxCredit=0,\"\",TaxCreditState+TaxFedOnStateTaxCredit)","v":-3250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysPBI=0, \"\", \"PBI Net Value\")","v":"PBI Net Value"},null,null,null,null,null,null,null,{"$f":"IF(-SysPBI-TaxFedOnPBI=0,\"\",SysPBI+TaxFedOnPBI)","v":-16493.114336935672}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",\"Net SREC Value\")","v":"Net SREC Value"},null,null,null,null,null,null,null,{"$f":"IF(SysREC=0,\"\",SysREC+TaxStateFedOnREC)","v":-8916.813531610298}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees not included in system contract price",null,null,null,null,null,null,null,null,null,{"$f":"CostPermitFeesNotInc+CostUtilityFeesNotInc+CostOtherFeesNotInc","v":600}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net System Cost",null,null,null,null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 10",null,"ECONOMICS AND RETURNS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DA281=0,\"\",\"Electric Bill Savings\")","v":"Electric Bill Savings"},null,null,null,null,{"$f":"IF(DA281=0,\"\",\"1st-Year Savings\")","v":"1st-Year Savings"},null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(Savings1stYr,0)","v":"$4,232"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DA282=0,\"\",\"25-Year Cumulative Net Savings\")","v":"25-Year Cumulative Net Savings"},null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(CumNetSavings25Yrs,0)","v":"$69,294"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Compound Annual Rate of Return (IRR)\",IF(CustType=\"Commercial\",\"Effective After-Tax Compound Annual Rate of Return (IRR)\",\"Effective Non-Taxable Compound Annual Rate of Return (IRR)\"))&\" over 25 years\"","v":"Effective After-Tax Compound Annual Rate of Return (IRR) over 25 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifecycle Payback",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI,1)&\"x\"","v":"5.9x"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Simple Payback\",\"Capital Recovery Period (Payback)\")","v":"Capital Recovery Period (Payback)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" years\"","v":"6.6 years"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Estimated Initial Increase in Property Value\",\"Property Value Increase with \"&CapRate*100&\"% Cap Rate\")","v":"Property Value Increase with 6% Cap Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValue1stYr,0)","v":"$67,484"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Maximum Resale Value increase occurs at year \"&ResaleValueMaxYear","v":"Estimated Maximum Resale Value increase occurs at year 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"$\"&FIXED(ResaleValueMax,0)","v":"$72,453"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(CustType=\"Commercial\",\"$\"&FIXED(NPV,0),\"\"))","v":"$29,426"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(OnGridDisclaimer1)&\" \"&TRIM(OnGridDisclaimer2)&\" \"&TRIM(OnGridDisclaimer3)&\" \"&TRIM(OnGridDisclaimer4)","v":"Disclaimer: This information is provided as an illustration of potential financial benefits stemming from ownership of a renewable energy power system. This is not a production guarantee. A professional accountant or tax advisor should confirm these estimates. Neither OnGrid Solar nor any authorized user warrants the applicability of these estimates for particular business cases, and both disclaim all liability"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 11",null,"ESTIMATED RESALE VALUE "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A home's value increases by $20,000 for every $1,000 reduction in annual operating costs efficiency (according to the Appraisal Journal)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rationale: Money from reduction in operating costs can be spent on larger mortgage with no net change in monthly cost of ownership (to a future buyer)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resale value increases over time as electric bill savings increases due to escalation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum value is likely capped at remaining savings before system is out of module warranty (25 years)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 12",null,"SMART FINANCING"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing with a Line of Credit versus inefficent or optimistic simple loans:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate:",{"$f":"LoanRate","v":0.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term:",{"$f":"LoanTerm&\" years\"","v":"11 years"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inefficient Loan",null,null,null,null,"Smart    Financed Loan",null,null,"Optimistic Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount Borrowed:",null,{"$f":"LoanPrincipal","v":98255.911764104007},null,null,null,null,{"$f":"LoanPrincipal","v":98255.911764104007},null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Out-of-Pocket Expense:",null,0,null,null,null,null,0,null,null,{"$f":"LoanPrincipal-CostNetAfterTaxEffectsAndPBI","v":86550.465422342764}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Payment (before interest tax deduction):",null,{"$f":"LoanPaymentStandard","v":1038.1796448352138},null,null,null,null,{"$f":"LoanPaymentSmart","v":239.19456784128661},null,null,{"$f":"LoanPaymentUnrealistic","v":584.45731030839806}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Financing results depend on all tax incentives being applied to loan principal when received. Hence, no money out of pocket, but also, no money wasted on unnecessary 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 13",null,"CASH FLOW IF FINANCED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 5",null,"Year 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Cost with Smart Financing",null,{"$f":"'OnGrid Timelines'!$E$185","v":-2710},null,null,{"$f":"'OnGrid Timelines'!$F$185","v":2892},null,null,{"$f":"'OnGrid Timelines'!$I$185","v":5159},null,{"$f":"'OnGrid Timelines'!$N$185","v":7457}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Old Electric Bill with inflation",null,{"$f":"'OnGrid Timelines'!$E$181","v":4293},null,null,{"$f":"'OnGrid Timelines'!$F$181","v":4507},null,null,{"$f":"'OnGrid Timelines'!$I$181","v":5218},null,{"$f":"'OnGrid Timelines'!$N$181","v":6659}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow (Annual)",null,{"$f":"'OnGrid Timelines'!$E$187","v":7003},null,null,{"$f":"'OnGrid Timelines'!$F$187","v":1615},null,null,{"$f":"'OnGrid Timelines'!$I$187","v":59},null,{"$f":"'OnGrid Timelines'!$N$187","v":-798}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 14",null,"ENVIRONMENTAL BENEFITS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 25 years, this solar system is estimated "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"to offset:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"FIXED(EnvBenCO2_25yrs,0)","v":"425,590"},null,"lbs of CO2 (greenhouse gas)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0)","v":"1,366"},null,"lbs of NOx (smog)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0)","v":"1,236"},null,"lbs of SOx (acid rain)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0)","v":"84"},null,"lbs of particulates (asthma)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)","v":"692,477"},null,{"$f":"\"miles in an average car\"","v":"miles in an average car"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or \"&FIXED(ProdTot*2.552433,0)& \" miles per year\"","v":"or 27,699 miles per year"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"It's like taking \"&FIXED((EnvBenCars_25yrs),1)&\" cars off the road for 25 years\"","v":"It's like taking 2.2 cars off the road for 25 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"or planting \"&FIXED(EnvBenTreeAcres, 1)&\" acres of trees.\"","v":"or planting 3.6 acres of trees."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slides 15",null,"ASSUMPTIONS USED IN PROPOSAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimates of solar production, system cost and economic returns are based on the following assumptions:-"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"\"Federal and State Income Tax rate at \"&FIXED(TaxRateFed*100,1)&\" % and \"&FIXED(TaxRateState*100,1)&\" % respectively\"","v":"Federal and State Income Tax rate at 35.0 % and 8.8 % respectively"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"IF(CustsFullName=\"Invalid User or License\",\"Invalid User or License\",(\"Electric Rate Escalation: \"&InflElect*100&\"%\")&IF(InflElectYr1=InflElect,\"\",(\", except \"&InflElectYr1*100&\"% next year\"&IF(InflElectYr2=InflElect,\"\",(\", and \"&InflElectYr2*100&\"% in 2 years\"&IF(InflElectYr3=InflElect,\"\",(\", and \"&InflElectYr3*100&\"% in 3 years\")))))))","v":"Electric Rate Escalation: 1%, except 2% next year, and 3% in 2 years, and 4% in 3 years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"\"General inflation (for maintenance, etc): \"&ROUND(InflMaint*100,1)&\"%\"","v":"General inflation (for maintenance, etc): 3%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"\"Total System Efficiency factor at \"&100*ROUND(EffTotalSystem,2)&\"%, accounting for inverter, module temperature, wire losses, dust & dirt, and module mismatch factors\"","v":"Total System Efficiency factor at 58%, accounting for inverter, module temperature, wire losses, dust & dirt, and module mismatch factors"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"\"Annual Module Degradation rate at \"&ROUND(SysModDegradationRate*100,2)&\"% affecting future production due to aging (normally 0% to 1%)\"","v":"Annual Module Degradation rate at 0.75% affecting future production due to aging (normally 0% to 1%)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"\"NREL Insolation Location used to determine sun-hours is \"&SiteRedbookCity","v":"NREL Insolation Location used to determine sun-hours is Santa Maria, CA"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"\"Hours of equivalent full noontime sun is \"&FIXED(SunHrsAnnualAvg,1)&\" hours (factoring in tilt, orientation, and shading)\"","v":"Hours of equivalent full noontime sun is 5.9 hours (factoring in tilt, orientation, and shading)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"\"Inverter Replacement assumed at Year \"&SysInvReplYr&\", costing \"&\"$\"&SysInvReplCostPerkW&\" per \"&SysRatingType&\" kW\"","v":"Inverter Replacement assumed at Year 14, costing $600 per CEC kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"IF(MonitoringCostPerYear>0,\"Monitoring cost for \"&MonitoringYears&\" years at \"&IF(MonitoringCostPerYear>0,\"$ \"&MonitoringCostPerYear&\" /year\",\"\"), \"\")","v":"Monitoring cost for 3 years at $ 250 /year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"\u009f\",\"\")","v":"\u009f"},{"$f":"IF(CustType=\"Commercial\",\"Net Present Value calculated using \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value calculated using 3% Discount Rate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"\u009f\",\"\")","v":"\u009f"},{"$f":"IF(CustType=\"Commercial\", \"Resale Value calculated using \"&CapRate*100&\"% Capitalization Rate (Cap Rate)\", \"\")","v":"Resale Value calculated using 6% Capitalization Rate (Cap Rate)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\u009f",{"$f":"\"If financed, loan interest rate at \"&LoanRate*100&\"% with a loan term of \"&LoanTerm&\" years\"","v":"If financed, loan interest rate at 6% with a loan term of 11 years"}]

{"sheet":"Spanish","index":16,"n_rows":173,"n_cols":16,"rows_kept":173,"cut":false,"hidden":false,"merged":[[58,9,59,11],[7,5,7,12],[8,5,8,12],[9,5,9,12],[10,5,10,12],[12,6,12,7],[14,5,14,12],[34,5,34,12],[42,9,43,11],[45,9,47,11],[49,9,51,11],[56,9,56,11],[114,5,114,13],[92,12,92,13],[94,12,94,13],[96,12,96,13],[98,12,99,13],[101,12,101,13],[103,12,103,13],[105,12,105,13],[107,12,107,13],[109,12,110,13],[112,5,112,11],[112,12,112,13],[133,11,133,12],[120,5,120,12],[122,11,122,12],[124,11,124,12],[125,11,125,12],[126,11,126,12],[127,11,127,12],[128,11,128,12],[129,11,129,12],[130,11,130,12],[131,11,131,12],[132,11,132,12],[145,11,145,12],[134,11,134,12],[135,11,135,12],[136,11,136,12],[137,11,137,12],[138,11,138,12],[139,11,139,12],[140,11,140,12],[141,11,141,12],[142,11,142,12],[143,11,143,12],[144,11,144,12],[162,5,162,12],[167,5,167,12],[146,11,146,12],[147,11,147,12],[148,11,148,12],[149,11,149,12],[151,11,151,12],[153,5,153,12]]}
[null,null,null,null,null,null,null,null,null,"Top"]
[]
[]
[]
[]
[]
[]
[null,null,null,"SP1.1_Spanish_System_Production_and_Usage",null,"Propuesta de Inversión Energía Solar"]
[null,null,null,null,null,{"$f":"\"para \"&CustFullName","v":"para Jackie Sun"}]
[null,null,null,null,null,{"$f":"IF(CustCompany>0, CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,null,null,null,{"$f":"\"Ubicación: \"&CustFullSiteAddr&\" \"&CustFullSiteCityStZip","v":"Ubicación: 133 Pelhamdale Ave, #1 Pelham, CA  10803"}]
[]
[null,null,null,null,null,"Fecha : ",{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[null,null,null,null,null,{"$f":"\"Este RESUMEN DE PROPUESTA se basa en la ubicación, consumo estimado de electricidad y las características del sistema FV. \"&\"Nuestro objetivo es ayudarle a lograr la mejor inversión solar en términos de costo del sistema, generación, calidad del producto y confiabilidad.  Esta propuesta es válida por \"&SalesContractDaysValid&\" días a partir de la fecha del análisis.\"","v":"Este RESUMEN DE PROPUESTA se basa en la ubicación, consumo estimado de electricidad y las características del sistema FV. Nuestro objetivo es ayudarle a lograr la mejor inversión solar en términos de costo del sistema, generación, calidad del producto y confiabilidad.  Esta propuesta es válida por 14 días a partir de la fecha del análisis."}]
[]
[null,null,null,null,null,"SISTEMA SOLAR FV PROPUESTO"]
[]
[]
[null,null,null,null,null,{"$f":"IF(SysRatingType=\"CEC\",\"Dimensión estimada CEC del Sistema:\",\"\")","v":"Dimensión estimada CEC del Sistema:"},null,null,{"$f":"IF(SysRatingType=\"CEC\",FIXED(SysSizeCEC,IF(SysSizeCEC>100,0,1))&\" kW CEC AC\",\"\")","v":"9.1 kW CEC AC"}]
[null,"CEC size row hidden",null,null,null,"Dimensión estimada STC del Sistema:",null,null,{"$f":"FIXED(SysSizeSTC,IF(SysSizeSTC>100,0,1))&\" kW STC DC\"","v":"10.4 kW STC DC"}]
[null,null,null,null,null,"Horas de Sol Promedio en Sitio:",null,null,{"$f":"FIXED(SunHrsAnnualAvg, 1)&\" sol-horas\"","v":"5.9 sol-horas"},null,null,null,null,null," "]
[null,null,null,null,null,"Producción Solar Anual",null,null,{"$f":"FIXED(ProdTot,0)&\" kWh\"","v":"10,852 kWh"}]
[null,null,null,null,null,"Consumo de Electricidad Anual",null,null,{"$f":"FIXED(UseHistAnnualTotal,0)&\" kWh\"","v":"21,000 kWh"}]
[null,"roof type row hidden",null,null,null,"Compensación Anual en kWh %",null,null,{"$f":"UsePctOffset","v":0.63995432457171419}]
[null,null,null,null,null,"Sistema Solar FV a ser instalado en:",null,null,{"$f":"SysRoofTypeText","v":"Foam roof"}]
[null,null,null,null,null,"Equipo 1 :",null,null,{"$f":"SysModCnt&\" \"&SysModule&\" Módulos\"","v":"33 Sanyo Electric HIT-N215A01 Módulos"}]
[null,null,null,null,null,null,null,null,{"$f":"SysInvCnt&\" \"&SysInverter&\" Inversor\"&IF(SysInvCnt>1,\"es\",\"\")","v":"2 SMA America SB3000US (240V) Inversores"}]
[null,null,null,null,null,null,null,null,{"$f":"VALUE(SysArraySlope)&\" grados \"&VLOOKUP(SysArrayAzimuthLong,$B$166:$C$173,2,0)&\" - Orientación\"","v":"30 grados Oeste - Orientación"}]
[null,null,null,null,null,{"$f":"IF(SysModCnt2>0,\"Equipo 2 :\",\"\")","v":"Equipo 2 :"},null,null,{"$f":"IF(SysModCnt2>0,SysModCnt2&\" \"&SysModule2&\" Módulos\", \"\")","v":"15 BP Solar BP3220N Módulos"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0,SysInvCnt2&\" \"&SysInverter2&\" Inversor\"&IF(SysInvCnt>1,\"es\",\"\"),\"\")","v":"1 SMA America SB7000US (240V) Inversores"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(SysModCnt2>0, VALUE(SysArraySlope2)&\" grados \"&VLOOKUP(SysArrayAzimuthLong2,$B$166:$C$173,2,0)&\" - Orientation\", \"\")","v":"30 grados Oeste - Orientation"}]
[]
[]
[null,null,null,null,null,"Estimado de Consumo de Electricidad y Producción Solar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"SP1.2_Spanish_Bill_Offset_Environment_and_Economics",null,"COMPARATIVO FACTURAS ELECTRICAS",null,null,null,"SU CONTRIBUCIÓN:-"]
[null,null,null,null,null,"Antes y Después Solar",null,null,null,"Medio Ambiente más limpio y verde"]
[]
[null,null,null,null,null,null,"% de Neteo de Factura",{"$f":"BillPctOffset","v":0.84862377100812425},null,"En 25 años, se estima que el sistema compense: -"]
[null,null,null,null,null,null,"Nueva Factura",{"$f":"1-BillPctOffset","v":0.15137622899187575},null,{"$f":" FIXED(ProdTot*25,0,0) &\" kWH de electricidad\"","v":"271,301 kWH de electricidad"}]
[null,null,null,null,null,null,null,null,null,{"$f":"FIXED(ProdTot/UseAnnualTotal*100,0)&\"% de consumo futuro estimado\"","v":"64% de consumo futuro estimado"}]
[null,null,null,null,null,null,null,null,null,"Emisiones CO2:",null,null,null,{"$f":"FIXED(EnvBenCO2_25yrs,0,0)&\" lbs\"","v":"425,590 lbs"}]
[null,null,null,null,null,null,null,null,null,"NOx que produce smog",null,null,null,{"$f":"FIXED(EnvBenNOx_25yrs,0,0)&\" lbs\"","v":"1,366 lbs"}]
[null,null,null,null,null,null,null,null,null,"SOx que causa lluvia ácida",null,null,null,{"$f":"FIXED(EnvBenSOx_25yrs,0,0)&\" lbs\"","v":"1,236 lbs"}]
[null,null,null,null,null,null,null,null,null,"Particulas que causan asma",null,null,null,{"$f":"FIXED(EnvBenParticulates_25yrs,0,0)&\" lbs\"","v":"84 lbs"}]
[]
[null,null,null,null,null,null,null,null,null,"En el medio ambiente es equivalente a:"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"FIXED(EnvBenMiles_25Yrs,0)&\" millas manejadas en una auto promedio\"","v":"692,477 millas manejadas en una auto promedio"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"o circular \"&FIXED((EnvBenCars_25yrs),1)&\" autos en carreteras por 25 años\"","v":"o circular 2.2 autos en carreteras por 25 años"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"o sembrar \"&FIXED(EnvBenTreeAcres,1)&\" acres de árboles\"","v":"o sembrar 3.6 acres de árboles"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"FACTORES ECONÓMICOS Y DE RECUPERACIÓN - SOLAR FV "]
[]
[null,null,null,null,null,{"$f":"\"Precio Bruto del Sistema \"&\" ($\"&FIXED(CostGrossPerW,2)&IF(SysRatingType=\"CEC\",\" por CEC AC Watt\",IF(SysRatingType=\"PTC\",\" per PTC Watt\",\" per STC DC Watt\"))&\")\"","v":"Precio Bruto del Sistema  ($11.73 por CEC AC Watt)"},null,null,null,null,null,null,{"$f":"CostGross","v":106372.63546668801}]
[]
[null,null,null,null,null,"Costo Neto del Sistema después de Beneficios Fiscales e Incentivos",null,null,null,null,null,null,{"$f":"CostNetAfterTaxEffectsAndPBI","v":11705.44634176125}]
[]
[null,null,null,null,null,"Ahorros Estimados por el Primer Año",null,null,null,null,null,null,{"$f":"Savings1stYr","v":4232.100983404307}]
[]
[null,null,null,null,null,"Ahorro Neto en los 25 años:",null,null,null,null,null,null,{"$f":"CumNetSavings25Yrs","v":69293.717195882564}]
[null,null,null,null,null,"  incluye ahorro en facturas, sRECs, mantenimiento, & remplazo del inversor (después de impuestos)"]
[]
[null,null,null,null,null,"Total de Recuperación Durante el Ciclo De Vida (25 años de Ahorro Neto entre el Costo Neto)",null,null,null,null,null,null,{"$f":"CumNetSavings25Yrs/CostNetAfterTaxEffectsAndPBI","v":5.919784275860116}]
[]
[null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Periodo de Recuperación del Capital (Repago)\",\"Periodo de Recuperación del Capital (Repago)\")","v":"Periodo de Recuperación del Capital (Repago)"},null,null,null,null,null,null,{"$f":"FIXED(YearsToCashPayback,1)&\" años\"","v":"6.6 años"}]
[]
[null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Tasa de Retorno Anual Compuesta antes de Impuestos (IRR)\",IF(CustType=\"Commercial\",\"Tasa Anual Efectiva de Retorno Compuesta después de Impuestos (TIR)\",\"Tasa Anual Compuesta Efectiva de Retorno no sujeta de Impuestos (TIR)\"))&\" en 25 años\"","v":"Tasa Anual Efectiva de Retorno Compuesta después de Impuestos (TIR) en 25 años"},null,null,null,null,null,null,{"$f":"FIXED(IRR*100,1)&\"%\"","v":"9.2%"}]
[]
[null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Incremento Inicial Estimado en el Valor de la Propiedad\",\"Incremento en el Valor de la Propiedad con \"&CapRate*100&\"% de Capitalización\")","v":"Incremento en el Valor de la Propiedad con 6% de Capitalización"},null,null,null,null,null,null,{"$f":"ResaleValue1stYr","v":67484.194097352723}]
[]
[null,null,null,null,null,"El valor máximo de re-venta ocurre",null,null,null,null,null,null,{"$f":"ResaleValueMax","v":72453.3253229564}]
[null,null,null,null,null,{"$f":"\"   en el año \"&ResaleValueMaxYear&\" a un valor de:\"","v":"   en el año 9 a un valor de:"}]
[]
[null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\",\"Valor Presente Neto con \"&DiscountRate*100&\"% de Tasa de Descuento\",\"\")","v":"Valor Presente Neto con 3% de Tasa de Descuento"},null,null,null,null,null,null,{"$f":"IF(CustType=\"Commercial\", NPV, \"\")","v":29426.026283596344}]
[]
[null,null,null,null,null,"Aviso:  Esta información es proporcionada como una ilustración de los beneficios financieros potenciales propios de un sistema de energía renovable.  Ésta no es una garantía de generación.  Un Contador Público o especialista en impuestos debiera confirmar estos estimados.  Ni OnGrid Solar ni ningún usuario autorizado garantiza la aplicación de estos estimados para casos específicos de negocios ni para efectos legales."]
[]
[]
[]
[]
[]
[null,null,null,"SP1.3_Spanish_Bill_Comparison_Savings_and_Payback",null,"FACTURACIÓN ANUAL, AHORROS & TABLA DE AMOTIZACIÓN"]
[]
[null,null,null,null,null,"Año","Facturación Anterior","Facturación Nueva","Ahorro","Ahorro anual, RECs después de Impuestos, gastos de operación","Descuentos, PBIs, después de Impuestos, Créditos Fiscales y Depreciación","Costo / Repago (Saldo de Efectivo Acumulado)"]
[]
[null,null,null,null,null,0,null,null,null,null,{"$f":"'OnGrid Timelines'!$D$221","v":9735},{"$f":"'OnGrid Timelines'!$D$222","v":-61566},null,null,null,"NOTAS:"]
[null,null,null,null,null,1,{"$f":"BillwLifenoSolar*12","v":4987.016777030386},{"$f":"BillWithSolar*12","v":754.91579362607808},{"$f":"G126-H126","v":4232.100983404308},{"$f":"'OnGrid Timelines'!$E$220","v":3515},{"$f":"'OnGrid Timelines'!$E$221","v":50399},{"$f":"'OnGrid Timelines'!$E$222","v":-7652},null,null,null,"Los ahorros anuales (o Ingreso Feed-In), RECs después de impuestos, gastos operativos = Ahorros anuales (o Ingreso Feed-In después de impuestos) + REC después de impuestos - gastos operativos – Deducciones Fiscales locales y federales"]
[null,null,null,null,null,2,{"$f":"G126*(1+InflElectYr1)","v":5086.7571125709937},{"$f":"(H126*(1+InflElectYr1))+((G126-H126)*SysModDegradationRate)","v":801.75486687413195},4285.0022456968618,{"$f":"'OnGrid Timelines'!$F$220","v":3584},{"$f":"'OnGrid Timelines'!$F$221","v":37474},{"$f":"'OnGrid Timelines'!$F$222","v":33406},null,null,null,"Para el detalle de  \"Ahorros anuales or FIT, después de impuestos\", vaya al renglón 163 de la Hoja \"OnGrid Timelines\". "]
[null,null,null,null,null,3,{"$f":"G127*(1+InflElectYr2)","v":5239.3598259481241},{"$f":"(H127*(1+InflElectYr2))+((G127-H127)*SysModDegradationRate)","v":857.94502972308237},4381.4147962250418,{"$f":"'OnGrid Timelines'!$G$220","v":3657},{"$f":"'OnGrid Timelines'!$G$221","v":24849},{"$f":"'OnGrid Timelines'!$G$222","v":61912}]
[null,null,null,null,null,4,{"$f":"G128*(1+InflElectYr3)","v":5448.934218986049},{"$f":"(H128*(1+InflElectYr3))+((G128-H128)*SysModDegradationRate)","v":925.12344188369354},4523.8107771023551,{"$f":"'OnGrid Timelines'!$H$220","v":3729},{"$f":"'OnGrid Timelines'!$H$221","v":16212},{"$f":"'OnGrid Timelines'!$H$222","v":81853},null,null,null,"Note: Reembolsos, PBIs, después de impuestos, Créditos Fiscales y Depreciación = Reembolsos Netos + PBIs netos + incentivos fiscales Federales y locales (neto) + beneficios de depreciación fiscal (netos)  "]
[null,null,null,null,null,5,{"$f":"G129*(1+InflElect)","v":5503.4235611759095},{"$f":"(H129*(1+InflElect))+((G129-H129)*SysModDegradationRate)","v":968.3032571307981},4535.120304045111,{"$f":"'OnGrid Timelines'!$I$220","v":3804},{"$f":"'OnGrid Timelines'!$I$221","v":16200},{"$f":"'OnGrid Timelines'!$I$222","v":101857},null,null,null,"Note: Beneficios de Depreciación Fiscal (netos) = Impuestos federales para depreciación  + Impuestos locales para depreciación  - impuesto federal en depreciación local (Aplicable en ciertos países)"]
[null,null,null,null,null,6,5558.4577967876685,1011.9996919824445,4546.4581048052241,{"$f":"'OnGrid Timelines'!$J$220","v":4237},{"$f":"'OnGrid Timelines'!$J$221","v":6708},{"$f":"'OnGrid Timelines'!$J$222","v":112802},null,null,null,"Para el detalle de \"Reembolsos, PBIs, después de impuestos, Créditos Fiscales y Depreciación\", vaya al renglón 164 de la Hoja \"OnGrid Timelines\"."]
[null,null,null,null,null,7,5614.0423747555451,1056.2181246883081,4557.8242500672368,{"$f":"'OnGrid Timelines'!$K$220","v":4326},{"$f":"'OnGrid Timelines'!$K$221","v":214},{"$f":"'OnGrid Timelines'!$K$222","v":117342}]
[null,null,null,null,null,8,5670.1827985031005,1100.9639878106955,4569.218810692405,{"$f":"'OnGrid Timelines'!$L$220","v":4421},{"$f":"'OnGrid Timelines'!$L$221","v":217},{"$f":"'OnGrid Timelines'!$L$222","v":121980}]
[null,null,null,null,null,9,5726.8846264881313,1146.2427687689956,4580.6418577191362,{"$f":"'OnGrid Timelines'!$M$220","v":4516},{"$f":"'OnGrid Timelines'!$M$221","v":219},{"$f":"'OnGrid Timelines'!$M$222","v":126715}]
[null,null,null,null,null,10,5784.1534727530125,1192.060010389579,4592.093462363433,{"$f":"'OnGrid Timelines'!$N$220","v":4613},{"$f":"'OnGrid Timelines'!$N$221","v":222},{"$f":"'OnGrid Timelines'!$N$222","v":131550}]
[null,null,null,null,null,11,5841.9950074805429,1238.4213114612005,4603.5736960193426,{"$f":"'OnGrid Timelines'!$O$220","v":4713},{"$f":"'OnGrid Timelines'!$O$221","v":224},{"$f":"'OnGrid Timelines'!$O$222","v":136487}]
[null,null,null,null,null,12,5900.4149575553483,1285.3323272959576,4615.0826302593905,{"$f":"'OnGrid Timelines'!$P$220","v":4816},{"$f":"'OnGrid Timelines'!$P$221","v":226},{"$f":"'OnGrid Timelines'!$P$222","v":141529}]
[null,null,null,null,null,13,5959.4191071309015,1332.7987702958626,4626.6203368350389,{"$f":"'OnGrid Timelines'!$Q$220","v":5329},{"$f":"'OnGrid Timelines'!$Q$221","v":87},{"$f":"'OnGrid Timelines'!$Q$222","v":146945}]
[null,null,null,null,null,14,6019.0132982022105,1380.8264105250839,4638.1868876771268,{"$f":"'OnGrid Timelines'!$R$220","v":5434},{"$f":"'OnGrid Timelines'!$R$221","v":90},{"$f":"'OnGrid Timelines'!$R$222","v":152469}]
[null,null,null,null,null,15,6079.2034311842326,1429.4210762879131,4649.7823548963197,{"$f":"'OnGrid Timelines'!$S$220","v":6727},{"$f":"'OnGrid Timelines'!$S$221","v":93},{"$f":"'OnGrid Timelines'!$S$222","v":159289}]
[null,null,null,null,null,16,6139.9954654960748,1478.5886547125147,4661.4068107835601,{"$f":"'OnGrid Timelines'!$T$220","v":5651},{"$f":"'OnGrid Timelines'!$T$221","v":96},{"$f":"'OnGrid Timelines'!$T$222","v":165036}]
[null,null,null,null,null,17,6201.395420151036,1528.3350923405164,4673.0603278105191,{"$f":"'OnGrid Timelines'!$U$220","v":5764},{"$f":"'OnGrid Timelines'!$U$221","v":99},{"$f":"'OnGrid Timelines'!$U$222","v":170899}]
[null,null,null,null,null,18,6263.4093743525464,1578.6663957225005,4684.7429786300454,{"$f":"'OnGrid Timelines'!$V$220","v":4857},{"$f":"'OnGrid Timelines'!$V$221","v":0},{"$f":"'OnGrid Timelines'!$V$222","v":175756}]
[null,null,null,null,null,19,6326.0434680960716,1629.5886320194509,4696.4548360766203,{"$f":"'OnGrid Timelines'!$W$220","v":4983},{"$f":"'OnGrid Timelines'!$W$221","v":0},{"$f":"'OnGrid Timelines'!$W$222","v":180739}]
[null,null,null,null,null,20,6389.3039027770328,1681.10792961022,4708.195973166813,{"$f":"'OnGrid Timelines'!$X$220","v":5113},{"$f":"'OnGrid Timelines'!$X$221","v":0},{"$f":"'OnGrid Timelines'!$X$222","v":185852}]
[null,null,null,null,null,21,6453.1969418048029,1733.2304787050734,4719.9664630997295,{"$f":"'OnGrid Timelines'!$Y$220","v":5244},{"$f":"'OnGrid Timelines'!$Y$221","v":0},{"$f":"'OnGrid Timelines'!$Y$222","v":191096}]
[null,null,null,null,null,22,6517.7289112228509,1785.9625319653721,4731.7663792574785,{"$f":"'OnGrid Timelines'!$Z$220","v":5375},{"$f":"'OnGrid Timelines'!$Z$221","v":0},{"$f":"'OnGrid Timelines'!$Z$222","v":196471}]
[null,null,null,null,null,23,6582.9062003350791,1839.310405129457,4743.5957952056224,{"$f":"'OnGrid Timelines'!$AA$220","v":5513},{"$f":"'OnGrid Timelines'!$AA$221","v":0},{"$f":"'OnGrid Timelines'!$AA$222","v":201984}]
[null,null,null,null,null,24,6648.7352623384304,1893.2804776447938,4755.4547846936366,{"$f":"'OnGrid Timelines'!$AB$220","v":5652},{"$f":"'OnGrid Timelines'!$AB$221","v":0},{"$f":"'OnGrid Timelines'!$AB$222","v":207636}]
[null,null,null,null,null,25,6715.2226149618145,1947.879193306444,4767.3434216553705,{"$f":"'OnGrid Timelines'!$AC$220","v":5792},{"$f":"'OnGrid Timelines'!$AC$221","v":0},{"$f":"'OnGrid Timelines'!$AC$222","v":213428}]
[]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G125:G150)","v":148657.19592808789},{"$f":"SUM(H125:H150)","v":33578.27665990017},{"$f":"SUM(I125:I150)","v":115078.91926818773},{"$f":"SUM(J125:J150)","v":121365},{"$f":"SUM(K125:K150)","v":163364}]
[]
[null,null,null,null,null,"Resumen de Beneficios FV Solar"]
[]
[null,null,null,null,null,". energía solar limpia y renovable",null,null,null,". atractivo flujo de efectivo"]
[null,null,null,null,null,". posea su propio generador de electricidad",null,null,null,". aumento en el precio de re-venta de la propiedad"]
[null,null,null,null,null,". reducción significativa de su factura de electricidad",null,null,null,". reducción de emisión de gases CO2, NOx, y SOx"]
[null,null,null,null,null,". protección ante aumentos en tarifas de luz",null,null,null,". reducción de la dependencia de combustibles fósiles e importación de petróleo"]
[null,null,null,null,null,". atractivo Retorno de la Inversión",null,null,null,". goce de una nueva e interesante tecnología"]
[]
[]
[]
[]
[]
[null,"West","Oeste"]
[null,"South","Sur"]
[null,"East","Este"]
[null,"North","Norte"]
[null,"Southwest","Suroeste"]
[null,"Southeast","Sudeste"]
[null,"Northwest","Noroeste"]
[null,"Northeast","Nordeste"]

{"sheet":"CoverPages","index":17,"n_rows":377,"n_cols":11,"rows_kept":377,"cut":false,"hidden":false,"merged":[[10,3,10,9],[11,3,11,9],[12,3,12,9],[13,3,13,9],[14,3,14,9],[15,3,15,9],[4,3,4,9],[5,3,5,9],[6,3,6,9],[7,3,7,9],[8,3,8,9],[9,3,9,9],[22,3,22,9],[23,3,23,9],[24,3,24,9],[25,3,25,9],[26,3,26,9],[27,3,27,9],[16,3,16,9],[17,3,17,9],[18,3,18,9],[19,3,19,9],[20,3,20,9],[21,3,21,9],[34,3,34,9],[35,3,35,9],[36,3,36,9],[37,3,37,9],[38,3,38,9],[39,3,39,9],[28,3,28,9],[29,3,29,9],[30,3,30,9],[31,3,31,9],[32,3,32,9],[33,3,33,9],[46,3,46,9],[47,3,47,9],[47,10,47,12],[48,3,48,9],[48,10,48,12],[49,3,49,9],[49,10,49,12],[40,3,40,9],[41,3,41,9],[42,3,42,9],[43,3,43,9],[44,3,44,9],[45,3,45,9],[53,3,53,9],[53,10,53,12],[54,3,54,9],[55,3,55,9],[56,3,56,9],[56,10,56,12],[50,3,50,9],[50,10,50,12],[51,3,51,9],[51,10,51,12],[52,3,52,9],[52,10,52,12],[90,3,90,12],[91,3,91,12],[92,3,92,12],[93,3,93,12],[95,3,95,12],[96,3,96,12],[57,3,57,9],[58,3,58,9],[59,3,59,9],[60,10,60,12],[86,3,86,12],[88,3,88,12],[114,3,114,12],[115,3,115,12],[116,3,116,12],[117,3,117,12],[118,3,118,12],[119,3,119,12],[97,3,97,12],[100,3,100,12],[103,3,103,12],[111,3,111,12],[112,3,112,12],[113,3,113,12],[158,3,158,12],[159,3,159,12],[160,3,160,12],[162,3,162,12],[164,3,164,12],[165,3,165,12],[120,3,120,12],[149,3,149,12],[150,3,150,12],[151,3,151,12],[152,3,152,12],[153,3,153,12],[175,3,175,12],[176,3,176,12],[186,3,186,12],[187,3,187,12],[188,3,188,12],[215,3,215,12],[167,3,167,12],[169,3,169,12],[170,3,170,12],[171,3,171,12],[172,3,172,12],[174,3,174,12],[226,3,226,12],[228,3,228,12],[230,3,230,12],[231,3,231,12],[233,3,233,12],[235,3,235,12],[216,3,216,12],[217,3,217,12],[218,3,218,12],[219,3,219,12],[224,3,224,12],[225,3,225,12],[242,3,242,12],[252,3,252,12],[253,3,253,12],[254,3,254,12],[284,3,284,12],[286,3,286,12],[236,3,236,12],[237,3,237,12],[238,3,238,12],[239,3,239,12],[240,3,240,12],[241,3,241,12],[295,3,295,12],[298,3,298,12],[301,3,301,12],[309,3,309,12],[310,3,310,12],[311,3,311,12],[288,3,288,12],[289,3,289,12],[290,3,290,12],[291,3,291,12],[293,3,293,12],[294,3,294,12],[318,3,318,12],[323,10,323,12],[342,3,342,12],[343,3,343,12],[344,3,344,12],[345,3,345,12],[312,3,312,12],[313,3,313,12],[314,3,314,12],[315,3,315,12],[316,3,316,12],[317,3,317,12],[354,3,354,12],[355,3,355,12],[356,3,356,12],[357,3,357,12],[358,3,358,12],[359,3,359,12],[348,3,348,12],[349,3,349,12],[350,3,350,12],[351,3,351,12],[352,3,352,12],[353,3,353,12],[366,3,366,12],[367,3,367,12],[368,3,368,12],[376,3,376,12],[377,3,377,12],[378,3,378,12],[360,3,360,12],[361,3,361,12],[362,3,362,12],[363,3,363,12],[364,3,364,12],[365,3,365,12]]}
[null,"Top"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"VendName&\" is privileged to present\"","v":"Acme Solar is privileged to present"}]
[]
[null,null,null,"A personalized solar electric analysis for:"]
[]
[null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[]
[null,null,null,"Site Address:"]
[null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[null,null,null,"of a"]
[]
[]
[null,null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"prepared by:"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"Voice \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Voice (123) 123 1234, (123) 123 3456"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ToolVersionText","v":"OnGrid Tool v4"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"VendName&\" is privileged to present\"","v":"Acme Solar is privileged to present"}]
[]
[null,null,null,"A personalized solar electric analysis for:"]
[]
[null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[]
[null,null,null,"Site Address:"]
[null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[null,null,null,"of a"]
[]
[]
[null,null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"prepared by:"]
[null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,{"$f":"\"Voice \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Voice (123) 123 1234, (123) 123 3456"}]
[null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[null,null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[null,null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[]
[]
[null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,{"$f":"\"Voice \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Voice (123) 123 1234, (123) 123 3456"}]
[null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[null,null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[]
[]
[]
[]
[null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[]
[null,null,null,"Proposal of a"]
[]
[null,null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[]
[]
[null,null,null,"prepared for:"]
[]
[null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[]
[null,null,null,"Site Address:"]
[null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,{"$f":"\"Voice \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Voice (123) 123 1234, (123) 123 3456"}]
[null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[null,null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[]
[]
[]
[]
[null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[]
[null,null,null,"Proposal of a"]
[]
[null,null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[]
[]
[null,null,null,"prepared for:"]
[]
[null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[]
[]
[]
[null,null,null,"Site Address:"]
[null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"VendName&\" is privileged to present\"","v":"Acme Solar is privileged to present"}]
[]
[null,null,null,"A personalized solar electric analysis for:"]
[]
[null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[null,null,null,{"$f":"IF(CustFullPh>0,CustFullPh,\"\")","v":"(408) 111 1111H, (408) 222 2222C, (408) 333 3333x333W"}]
[null,null,null,{"$f":"IF(CustEmail>0,CustEmail,\"\")&IF(CustEmail>0,IF(CustEmailAlt>0,\", \",IF(CustWebsite>0,\", \",\"\")),\"\")&IF(CustEmailAlt>0,CustEmailAlt,\"\")&IF(CustEmailAlt>0,IF(CustWebsite>0,\", \",\"\"),\"\")&IF(CustWebsite>0,CustWebsite,\"\")","v":"cust@buyer.com, Cake@eater.com, www.ibm.com"}]
[]
[null,null,null,"Site Address:"]
[null,null,null,{"$f":"CustFullSiteAddr","v":"133 Pelhamdale Ave, #1"}]
[null,null,null,{"$f":"CustFullSiteCityStZip","v":"Pelham, CA  10803"}]
[]
[]
[null,null,null,"of a"]
[]
[]
[null,null,null,{"$f":"FIXED(SysSize,1)&\" kW \"&CustType&\" PV System\"","v":"9.1 kW Commercial PV System"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"prepared by:"]
[null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[null,null,null,{"$f":"\"Voice \"&IF(VendSalesPhWork>0,VendSalesPhWork,\"\")&IF(VendSalesPhWork>0,IF(VendSalesPhCell>0,\", \",\"\"),\"\")&IF(VendSalesPhCell>0,VendSalesPhCell,\"\")","v":"Voice (123) 123 1234, (123) 123 3456"}]
[null,null,null,{"$f":"IF(VendSalesFax>0,\"Fax \"&VendSalesFax,\"\")","v":"Fax (123) 123 4567"}]
[null,null,null,{"$f":"IF(VendSalesEmail>0,VendSalesEmail,\"\")","v":"fulluser@acmesolar.com"}]
[null,null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]
[]
[]
[null,null,null,{"$f":"DateOfAnalysis","v":"2013-04-28"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"FIXED(SysSize,1)&\" kW Solar Electric System\"","v":"9.1 kW Solar Electric System"}]
[]
[]
[null,null,null,"Prepared For"]
[null,null,null,{"$f":"CustsFullName","v":"Jackie Sun and Jilla Sky"}]
[null,null,null,{"$f":"IF(CustCompany>0,CustCompany,\"\")","v":"Ichiban Hibachi"}]
[]
[null,null,null,"By"]
[]
[null,null,null,{"$f":"VendSalesperson","v":"Ship Full User"}]
[null,null,null,"Solar Designer"]
[null,null,null,{"$f":"VendName","v":"Acme Solar"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(VendSalesWeb>0,VendSalesWeb,\"\")","v":""}]

{"sheet":"Timelines","index":18,"n_rows":167,"n_cols":249,"rows_kept":167,"cut":false,"hidden":false,"merged":[[2,3,2,9],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[52,3,52,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[59,3,59,4],[60,3,60,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[67,3,67,4],[68,3,68,4],[69,3,69,4],[70,3,70,4],[72,3,72,4],[73,3,73,4],[61,3,61,4],[62,3,62,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[66,3,66,4],[80,3,80,4],[81,3,81,4],[82,3,82,4],[83,3,83,4],[84,3,84,4],[85,3,85,4],[74,3,74,4],[75,3,75,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[79,3,79,4],[98,3,98,4],[100,3,100,4],[101,3,101,4],[102,3,102,4],[103,3,103,4],[104,3,104,4],[86,3,86,4],[86,6,86,7],[87,3,87,4],[88,3,88,4],[95,3,95,9],[97,3,97,4],[111,3,111,4],[112,3,112,4],[113,3,113,4],[114,3,114,4],[115,3,115,4],[116,3,116,4],[105,3,105,4],[106,3,106,4],[107,3,107,4],[108,3,108,4],[109,3,109,4],[110,3,110,4],[124,3,124,4],[125,3,125,4],[126,3,126,4],[127,3,127,4],[128,3,128,4],[132,3,132,4],[117,3,117,4],[118,3,118,4],[119,3,119,4],[120,3,120,4],[121,3,121,4],[123,3,123,4],[139,3,139,4],[140,3,140,4],[141,3,141,4],[142,3,142,4],[143,3,143,4],[144,3,144,4],[133,3,133,4],[134,3,134,4],[135,3,135,4],[136,3,136,4],[137,3,137,4],[138,3,138,4],[151,3,151,4],[152,3,152,4],[153,3,153,4],[154,3,154,4],[155,3,155,4],[157,3,157,4],[145,3,145,4],[146,3,146,4],[147,3,147,4],[148,3,148,4],[149,3,149,4],[150,3,150,4],[167,3,167,4],[163,5,163,13],[164,3,164,4],[164,5,164,13],[165,3,165,4],[165,5,165,13],[166,3,166,4],[166,5,166,13],[158,3,158,4],[159,3,159,4],[160,3,160,4],[161,3,161,4],[162,3,162,4],[163,3,163,4]]}
[]
[]
[null,null,null,{"$f":"CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,null,"Compound Annual Rate of Return Detail"]
[]
[null,null,null,{"$f":"IF(CustType=\"Residential\",\"Residential Pre-Tax Analysis: After-Tax amounts are adjusted to pre-tax equivalents. Pre-Tax amounts are not adjusted\",IF(CustType=\"Commercial\",\"Commercial After-Tax Analysis\",\"Municipal/Non-Profit Analysis: Non-taxable\"))","v":"Commercial After-Tax Analysis"}]
[null,null,null,null,null,"Year:"]
[null,null,null,{"$f":"'OnGrid Timelines'!B68","v":"Operating Savings:"},null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"'OnGrid Timelines'!B69","v":"Avoided Electricity Purchases / Annual Savings"},null,{"$f":"'OnGrid Timelines'!D69","v":0},{"$f":"'OnGrid Timelines'!E69","v":8078},{"$f":"'OnGrid Timelines'!F69","v":8361},{"$f":"'OnGrid Timelines'!G69","v":8654},{"$f":"'OnGrid Timelines'!H69","v":8956},{"$f":"'OnGrid Timelines'!I69","v":9270},{"$f":"'OnGrid Timelines'!J69","v":9594},{"$f":"'OnGrid Timelines'!K69","v":9930},{"$f":"'OnGrid Timelines'!L69","v":10278},{"$f":"'OnGrid Timelines'!M69","v":10638},{"$f":"'OnGrid Timelines'!N69","v":11010},{"$f":"'OnGrid Timelines'!O69","v":11395},{"$f":"'OnGrid Timelines'!P69","v":11794}]
[null,null,null,{"$f":"'OnGrid Timelines'!B70","v":"REC (Green Tag) Income"},null,{"$f":"'OnGrid Timelines'!D70","v":0},{"$f":"'OnGrid Timelines'!E70","v":2300},{"$f":"'OnGrid Timelines'!F70","v":2289},{"$f":"'OnGrid Timelines'!G70","v":2277},{"$f":"'OnGrid Timelines'!H70","v":2266},{"$f":"'OnGrid Timelines'!I70","v":2255},{"$f":"'OnGrid Timelines'!J70","v":2243},{"$f":"'OnGrid Timelines'!K70","v":2232},{"$f":"'OnGrid Timelines'!L70","v":2221},{"$f":"'OnGrid Timelines'!M70","v":2210},{"$f":"'OnGrid Timelines'!N70","v":2199},{"$f":"'OnGrid Timelines'!O70","v":2188},{"$f":"'OnGrid Timelines'!P70","v":2177}]
[null,null,null,{"$f":"'OnGrid Timelines'!B71","v":0},null,{"$f":"'OnGrid Timelines'!D71","v":0},{"$f":"'OnGrid Timelines'!E71","v":0},{"$f":"'OnGrid Timelines'!F71","v":0},{"$f":"'OnGrid Timelines'!G71","v":0},{"$f":"'OnGrid Timelines'!H71","v":0},{"$f":"'OnGrid Timelines'!I71","v":0},{"$f":"'OnGrid Timelines'!J71","v":0},{"$f":"'OnGrid Timelines'!K71","v":0},{"$f":"'OnGrid Timelines'!L71","v":0},{"$f":"'OnGrid Timelines'!M71","v":0},{"$f":"'OnGrid Timelines'!N71","v":0},{"$f":"'OnGrid Timelines'!O71","v":0},{"$f":"'OnGrid Timelines'!P71","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B72","v":" System Cost & Incentives:"},null,{"$f":"'OnGrid Timelines'!D72","v":0},{"$f":"'OnGrid Timelines'!E72","v":0},{"$f":"'OnGrid Timelines'!F72","v":0},{"$f":"'OnGrid Timelines'!G72","v":0},{"$f":"'OnGrid Timelines'!H72","v":0},{"$f":"'OnGrid Timelines'!I72","v":0},{"$f":"'OnGrid Timelines'!J72","v":0},{"$f":"'OnGrid Timelines'!K72","v":0},{"$f":"'OnGrid Timelines'!L72","v":0},{"$f":"'OnGrid Timelines'!M72","v":0},{"$f":"'OnGrid Timelines'!N72","v":0},{"$f":"'OnGrid Timelines'!O72","v":0},{"$f":"'OnGrid Timelines'!P72","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B73","v":"System Capital Cost with Fees, before Rebates"},null,{"$f":"'OnGrid Timelines'!D73","v":-71301},{"$f":"'OnGrid Timelines'!E73","v":0},{"$f":"'OnGrid Timelines'!F73","v":0},{"$f":"'OnGrid Timelines'!G73","v":0},{"$f":"'OnGrid Timelines'!H73","v":0},{"$f":"'OnGrid Timelines'!I73","v":0},{"$f":"'OnGrid Timelines'!J73","v":0},{"$f":"'OnGrid Timelines'!K73","v":0},{"$f":"'OnGrid Timelines'!L73","v":0},{"$f":"'OnGrid Timelines'!M73","v":0},{"$f":"'OnGrid Timelines'!N73","v":0},{"$f":"'OnGrid Timelines'!O73","v":0},{"$f":"'OnGrid Timelines'!P73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Timelines!IO14","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B74","v":"Rebates & Grants"},null,{"$f":"'OnGrid Timelines'!D74","v":9735},{"$f":"'OnGrid Timelines'!E74","v":0},{"$f":"'OnGrid Timelines'!F74","v":0},{"$f":"'OnGrid Timelines'!G74","v":0},{"$f":"'OnGrid Timelines'!H74","v":0},{"$f":"'OnGrid Timelines'!I74","v":0},{"$f":"'OnGrid Timelines'!J74","v":0},{"$f":"'OnGrid Timelines'!K74","v":0},{"$f":"'OnGrid Timelines'!L74","v":0},{"$f":"'OnGrid Timelines'!M74","v":0},{"$f":"'OnGrid Timelines'!N74","v":0},{"$f":"'OnGrid Timelines'!O74","v":0},{"$f":"'OnGrid Timelines'!P74","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B75","v":"Performance Based Incentive"},null,{"$f":"'OnGrid Timelines'!D75","v":0},{"$f":"'OnGrid Timelines'!E75","v":5060},{"$f":"'OnGrid Timelines'!F75","v":5035},{"$f":"'OnGrid Timelines'!G75","v":5010},{"$f":"'OnGrid Timelines'!H75","v":4985},{"$f":"'OnGrid Timelines'!I75","v":4960},{"$f":"'OnGrid Timelines'!J75","v":0},{"$f":"'OnGrid Timelines'!K75","v":0},{"$f":"'OnGrid Timelines'!L75","v":0},{"$f":"'OnGrid Timelines'!M75","v":0},{"$f":"'OnGrid Timelines'!N75","v":0},{"$f":"'OnGrid Timelines'!O75","v":0},{"$f":"'OnGrid Timelines'!P75","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B76","v":"Energy Efficiency Net Expense"},null,{"$f":"'OnGrid Timelines'!D76","v":0},{"$f":"'OnGrid Timelines'!E76","v":0},{"$f":"'OnGrid Timelines'!F76","v":0},{"$f":"'OnGrid Timelines'!G76","v":0},{"$f":"'OnGrid Timelines'!H76","v":0},{"$f":"'OnGrid Timelines'!I76","v":0},{"$f":"'OnGrid Timelines'!J76","v":0},{"$f":"'OnGrid Timelines'!K76","v":0},{"$f":"'OnGrid Timelines'!L76","v":0},{"$f":"'OnGrid Timelines'!M76","v":0},{"$f":"'OnGrid Timelines'!N76","v":0},{"$f":"'OnGrid Timelines'!O76","v":0},{"$f":"'OnGrid Timelines'!P76","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B77","v":0},null,{"$f":"'OnGrid Timelines'!D77","v":0},{"$f":"'OnGrid Timelines'!E77","v":0},{"$f":"'OnGrid Timelines'!F77","v":0},{"$f":"'OnGrid Timelines'!G77","v":0},{"$f":"'OnGrid Timelines'!H77","v":0},{"$f":"'OnGrid Timelines'!I77","v":0},{"$f":"'OnGrid Timelines'!J77","v":0},{"$f":"'OnGrid Timelines'!K77","v":0},{"$f":"'OnGrid Timelines'!L77","v":0},{"$f":"'OnGrid Timelines'!M77","v":0},{"$f":"'OnGrid Timelines'!N77","v":0},{"$f":"'OnGrid Timelines'!O77","v":0},{"$f":"'OnGrid Timelines'!P77","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B78","v":"Operating Expenses:"},null,{"$f":"'OnGrid Timelines'!D78","v":0},{"$f":"'OnGrid Timelines'!E78","v":0},{"$f":"'OnGrid Timelines'!F78","v":0},{"$f":"'OnGrid Timelines'!G78","v":0},{"$f":"'OnGrid Timelines'!H78","v":0},{"$f":"'OnGrid Timelines'!I78","v":0},{"$f":"'OnGrid Timelines'!J78","v":0},{"$f":"'OnGrid Timelines'!K78","v":0},{"$f":"'OnGrid Timelines'!L78","v":0},{"$f":"'OnGrid Timelines'!M78","v":0},{"$f":"'OnGrid Timelines'!N78","v":0},{"$f":"'OnGrid Timelines'!O78","v":0},{"$f":"'OnGrid Timelines'!P78","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B79","v":"System Maintenance at 0.25% of gross system cost per year"},null,{"$f":"'OnGrid Timelines'!D79","v":0},{"$f":"'OnGrid Timelines'!E79","v":-282},{"$f":"'OnGrid Timelines'!F79","v":-292},{"$f":"'OnGrid Timelines'!G79","v":-302},{"$f":"'OnGrid Timelines'!H79","v":-313},{"$f":"'OnGrid Timelines'!I79","v":-324},{"$f":"'OnGrid Timelines'!J79","v":-335},{"$f":"'OnGrid Timelines'!K79","v":-347},{"$f":"'OnGrid Timelines'!L79","v":-359},{"$f":"'OnGrid Timelines'!M79","v":-372},{"$f":"'OnGrid Timelines'!N79","v":-385},{"$f":"'OnGrid Timelines'!O79","v":-398},{"$f":"'OnGrid Timelines'!P79","v":-412}]
[null,null,null,{"$f":"'OnGrid Timelines'!B80","v":"Inverter Replacement at $700 per kW in Year 15"},null,{"$f":"'OnGrid Timelines'!D80","v":0},{"$f":"'OnGrid Timelines'!E80","v":0},{"$f":"'OnGrid Timelines'!F80","v":0},{"$f":"'OnGrid Timelines'!G80","v":0},{"$f":"'OnGrid Timelines'!H80","v":0},{"$f":"'OnGrid Timelines'!I80","v":0},{"$f":"'OnGrid Timelines'!J80","v":0},{"$f":"'OnGrid Timelines'!K80","v":0},{"$f":"'OnGrid Timelines'!L80","v":0},{"$f":"'OnGrid Timelines'!M80","v":0},{"$f":"'OnGrid Timelines'!N80","v":0},{"$f":"'OnGrid Timelines'!O80","v":0},{"$f":"'OnGrid Timelines'!P80","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B81","v":"Monitoring Cost"},null,{"$f":"'OnGrid Timelines'!D81","v":0},{"$f":"'OnGrid Timelines'!E81","v":-478},{"$f":"'OnGrid Timelines'!F81","v":-495},{"$f":"'OnGrid Timelines'!G81","v":-513},{"$f":"'OnGrid Timelines'!H81","v":-530},{"$f":"'OnGrid Timelines'!I81","v":-549},{"$f":"'OnGrid Timelines'!J81","v":0},{"$f":"'OnGrid Timelines'!K81","v":0},{"$f":"'OnGrid Timelines'!L81","v":0},{"$f":"'OnGrid Timelines'!M81","v":0},{"$f":"'OnGrid Timelines'!N81","v":0},{"$f":"'OnGrid Timelines'!O81","v":0},{"$f":"'OnGrid Timelines'!P81","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B82","v":0},{"$f":"'OnGrid Timelines'!C82","v":0},{"$f":"'OnGrid Timelines'!D82","v":0},{"$f":"'OnGrid Timelines'!E82","v":0},{"$f":"'OnGrid Timelines'!F82","v":0},{"$f":"'OnGrid Timelines'!G82","v":0},{"$f":"'OnGrid Timelines'!H82","v":0},{"$f":"'OnGrid Timelines'!I82","v":0},{"$f":"'OnGrid Timelines'!J82","v":0},{"$f":"'OnGrid Timelines'!K82","v":0},{"$f":"'OnGrid Timelines'!L82","v":0},{"$f":"'OnGrid Timelines'!M82","v":0},{"$f":"'OnGrid Timelines'!N82","v":0},{"$f":"'OnGrid Timelines'!O82","v":0},{"$f":"'OnGrid Timelines'!P82","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B83","v":"Operating Profit (loss):"},null,{"$f":"'OnGrid Timelines'!D83","v":-61566},{"$f":"'OnGrid Timelines'!E83","v":14678},{"$f":"'OnGrid Timelines'!F83","v":14897},{"$f":"'OnGrid Timelines'!G83","v":15126},{"$f":"'OnGrid Timelines'!H83","v":15364},{"$f":"'OnGrid Timelines'!I83","v":15612},{"$f":"'OnGrid Timelines'!J83","v":11502},{"$f":"'OnGrid Timelines'!K83","v":11815},{"$f":"'OnGrid Timelines'!L83","v":12140},{"$f":"'OnGrid Timelines'!M83","v":12476},{"$f":"'OnGrid Timelines'!N83","v":12824},{"$f":"'OnGrid Timelines'!O83","v":13185},{"$f":"'OnGrid Timelines'!P83","v":13559}]
[null,null,null,{"$f":"'OnGrid Timelines'!B84","v":0},null,{"$f":"'OnGrid Timelines'!D84","v":0},{"$f":"'OnGrid Timelines'!E84","v":0},{"$f":"'OnGrid Timelines'!F84","v":0},{"$f":"'OnGrid Timelines'!G84","v":0},{"$f":"'OnGrid Timelines'!H84","v":0},{"$f":"'OnGrid Timelines'!I84","v":0},{"$f":"'OnGrid Timelines'!J84","v":0},{"$f":"'OnGrid Timelines'!K84","v":0},{"$f":"'OnGrid Timelines'!L84","v":0},{"$f":"'OnGrid Timelines'!M84","v":0},{"$f":"'OnGrid Timelines'!N84","v":0},{"$f":"'OnGrid Timelines'!O84","v":0},{"$f":"'OnGrid Timelines'!P84","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B85","v":"Federal & State Tax Effects:"},null,{"$f":"'OnGrid Timelines'!D85","v":0},{"$f":"'OnGrid Timelines'!E85","v":0},{"$f":"'OnGrid Timelines'!F85","v":0},{"$f":"'OnGrid Timelines'!G85","v":0},{"$f":"'OnGrid Timelines'!H85","v":0},{"$f":"'OnGrid Timelines'!I85","v":0},{"$f":"'OnGrid Timelines'!J85","v":0},{"$f":"'OnGrid Timelines'!K85","v":0},{"$f":"'OnGrid Timelines'!L85","v":0},{"$f":"'OnGrid Timelines'!M85","v":0},{"$f":"'OnGrid Timelines'!N85","v":0},{"$f":"'OnGrid Timelines'!O85","v":0},{"$f":"'OnGrid Timelines'!P85","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B86","v":"Federal and State Tax on RECs."},null,{"$f":"'OnGrid Timelines'!D86","v":0},{"$f":"'OnGrid Timelines'!E86","v":-798},{"$f":"'OnGrid Timelines'!F86","v":-794},{"$f":"'OnGrid Timelines'!G86","v":-790},{"$f":"'OnGrid Timelines'!H86","v":-786},{"$f":"'OnGrid Timelines'!I86","v":-782},{"$f":"'OnGrid Timelines'!J86","v":-778},{"$f":"'OnGrid Timelines'!K86","v":-774},{"$f":"'OnGrid Timelines'!L86","v":-771},{"$f":"'OnGrid Timelines'!M86","v":-767},{"$f":"'OnGrid Timelines'!N86","v":-763},{"$f":"'OnGrid Timelines'!O86","v":-759},{"$f":"'OnGrid Timelines'!P86","v":-755}]
[null,null,null,{"$f":"'OnGrid Timelines'!B87","v":0},null,{"$f":"'OnGrid Timelines'!D87","v":0},{"$f":"'OnGrid Timelines'!E87","v":0},{"$f":"'OnGrid Timelines'!F87","v":0},{"$f":"'OnGrid Timelines'!G87","v":0},{"$f":"'OnGrid Timelines'!H87","v":0},{"$f":"'OnGrid Timelines'!I87","v":0},{"$f":"'OnGrid Timelines'!J87","v":0},{"$f":"'OnGrid Timelines'!K87","v":0},{"$f":"'OnGrid Timelines'!L87","v":0},{"$f":"'OnGrid Timelines'!M87","v":0},{"$f":"'OnGrid Timelines'!N87","v":0},{"$f":"'OnGrid Timelines'!O87","v":0},{"$f":"'OnGrid Timelines'!P87","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B88","v":"Federal Tax Credit Basis"},null,{"$f":"'OnGrid Timelines'!D88","v":61566},{"$f":"'OnGrid Timelines'!E88","v":0},{"$f":"'OnGrid Timelines'!F88","v":0},{"$f":"'OnGrid Timelines'!G88","v":0},{"$f":"'OnGrid Timelines'!H88","v":0},{"$f":"'OnGrid Timelines'!I88","v":0},{"$f":"'OnGrid Timelines'!J88","v":0},{"$f":"'OnGrid Timelines'!K88","v":0},{"$f":"'OnGrid Timelines'!L88","v":0},{"$f":"'OnGrid Timelines'!M88","v":0},{"$f":"'OnGrid Timelines'!N88","v":0},{"$f":"'OnGrid Timelines'!O88","v":0},{"$f":"'OnGrid Timelines'!P88","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B89","v":"30% Federal Tax Credit "},null,{"$f":"'OnGrid Timelines'!D89","v":0},{"$f":"'OnGrid Timelines'!E89","v":29457},{"$f":"'OnGrid Timelines'!F89","v":0},{"$f":"'OnGrid Timelines'!G89","v":0},{"$f":"'OnGrid Timelines'!H89","v":0},{"$f":"'OnGrid Timelines'!I89","v":0},{"$f":"'OnGrid Timelines'!J89","v":0},{"$f":"'OnGrid Timelines'!K89","v":0},{"$f":"'OnGrid Timelines'!L89","v":0},{"$f":"'OnGrid Timelines'!M89","v":0},{"$f":"'OnGrid Timelines'!N89","v":0},{"$f":"'OnGrid Timelines'!O89","v":0},{"$f":"'OnGrid Timelines'!P89","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B90","v":0},null,{"$f":"'OnGrid Timelines'!D90","v":0},{"$f":"'OnGrid Timelines'!E90","v":0},{"$f":"'OnGrid Timelines'!F90","v":0},{"$f":"'OnGrid Timelines'!G90","v":0},{"$f":"'OnGrid Timelines'!H90","v":0},{"$f":"'OnGrid Timelines'!I90","v":0},{"$f":"'OnGrid Timelines'!J90","v":0},{"$f":"'OnGrid Timelines'!K90","v":0},{"$f":"'OnGrid Timelines'!L90","v":0},{"$f":"'OnGrid Timelines'!M90","v":0},{"$f":"'OnGrid Timelines'!N90","v":0},{"$f":"'OnGrid Timelines'!O90","v":0},{"$f":"'OnGrid Timelines'!P90","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B91","v":"State Tax Credit Basis"},null,{"$f":"'OnGrid Timelines'!D91","v":61566},{"$f":"'OnGrid Timelines'!E91","v":0},{"$f":"'OnGrid Timelines'!F91","v":0},{"$f":"'OnGrid Timelines'!G91","v":0},{"$f":"'OnGrid Timelines'!H91","v":0},{"$f":"'OnGrid Timelines'!I91","v":0},{"$f":"'OnGrid Timelines'!J91","v":0},{"$f":"'OnGrid Timelines'!K91","v":0},{"$f":"'OnGrid Timelines'!L91","v":0},{"$f":"'OnGrid Timelines'!M91","v":0},{"$f":"'OnGrid Timelines'!N91","v":0},{"$f":"'OnGrid Timelines'!O91","v":0},{"$f":"'OnGrid Timelines'!P91","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B92","v":"10.0% State Tax Credit"},null,null,{"$f":"'OnGrid Timelines'!E92","v":9819},{"$f":"'OnGrid Timelines'!F92","v":0},{"$f":"'OnGrid Timelines'!G92","v":0},{"$f":"'OnGrid Timelines'!H92","v":0},{"$f":"'OnGrid Timelines'!I92","v":0},{"$f":"'OnGrid Timelines'!J92","v":0},{"$f":"'OnGrid Timelines'!K92","v":0},{"$f":"'OnGrid Timelines'!L92","v":0},{"$f":"'OnGrid Timelines'!M92","v":0},{"$f":"'OnGrid Timelines'!N92","v":0},{"$f":"'OnGrid Timelines'!O92","v":0},{"$f":"'OnGrid Timelines'!P92","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B93","v":"Fed Tax on State Tax Credit"},null,null,{"$f":"'OnGrid Timelines'!E93","v":0},{"$f":"'OnGrid Timelines'!F93","v":-2749},{"$f":"'OnGrid Timelines'!G93","v":0},{"$f":"'OnGrid Timelines'!H93","v":0},{"$f":"'OnGrid Timelines'!I93","v":0},{"$f":"'OnGrid Timelines'!J93","v":0},{"$f":"'OnGrid Timelines'!K93","v":0},{"$f":"'OnGrid Timelines'!L93","v":0},{"$f":"'OnGrid Timelines'!M93","v":0},{"$f":"'OnGrid Timelines'!N93","v":0},{"$f":"'OnGrid Timelines'!O93","v":0},{"$f":"'OnGrid Timelines'!P93","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B94","v":"10% Local Tax Credit (not currently active)"},null,null,{"$f":"'OnGrid Timelines'!E94","v":0},{"$f":"'OnGrid Timelines'!F94","v":0},{"$f":"'OnGrid Timelines'!G94","v":0},{"$f":"'OnGrid Timelines'!H94","v":0},{"$f":"'OnGrid Timelines'!I94","v":0},{"$f":"'OnGrid Timelines'!J94","v":0},{"$f":"'OnGrid Timelines'!K94","v":0},{"$f":"'OnGrid Timelines'!L94","v":0},{"$f":"'OnGrid Timelines'!M94","v":0},{"$f":"'OnGrid Timelines'!N94","v":0},{"$f":"'OnGrid Timelines'!O94","v":0},{"$f":"'OnGrid Timelines'!P94","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B95","v":"Federal Tax on Local Tax Credit (not currently active)"},null,null,{"$f":"'OnGrid Timelines'!E95","v":0},{"$f":"'OnGrid Timelines'!F95","v":0},{"$f":"'OnGrid Timelines'!G95","v":0},{"$f":"'OnGrid Timelines'!H95","v":0},{"$f":"'OnGrid Timelines'!I95","v":0},{"$f":"'OnGrid Timelines'!J95","v":0},{"$f":"'OnGrid Timelines'!K95","v":0},{"$f":"'OnGrid Timelines'!L95","v":0},{"$f":"'OnGrid Timelines'!M95","v":0},{"$f":"'OnGrid Timelines'!N95","v":0},{"$f":"'OnGrid Timelines'!O95","v":0},{"$f":"'OnGrid Timelines'!P95","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B96","v":0},null,null,{"$f":"'OnGrid Timelines'!E96","v":0},{"$f":"'OnGrid Timelines'!F96","v":0},{"$f":"'OnGrid Timelines'!G96","v":0},{"$f":"'OnGrid Timelines'!H96","v":0},{"$f":"'OnGrid Timelines'!I96","v":0},{"$f":"'OnGrid Timelines'!J96","v":0},{"$f":"'OnGrid Timelines'!K96","v":0},{"$f":"'OnGrid Timelines'!L96","v":0},{"$f":"'OnGrid Timelines'!M96","v":0},{"$f":"'OnGrid Timelines'!N96","v":0},{"$f":"'OnGrid Timelines'!O96","v":0},{"$f":"'OnGrid Timelines'!P96","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B97","v":"Federal Depr Basis: Fed Tax Credit Basis minus 1/2 the Fed Credit"},null,null,{"$f":"'OnGrid Timelines'!E97","v":277711},{"$f":"'OnGrid Timelines'!F97","v":0},{"$f":"'OnGrid Timelines'!G97","v":0},{"$f":"'OnGrid Timelines'!H97","v":0},{"$f":"'OnGrid Timelines'!I97","v":0},{"$f":"'OnGrid Timelines'!J97","v":0},{"$f":"'OnGrid Timelines'!K97","v":0},{"$f":"'OnGrid Timelines'!L97","v":0},{"$f":"'OnGrid Timelines'!M97","v":0},{"$f":"'OnGrid Timelines'!N97","v":0},{"$f":"'OnGrid Timelines'!O97","v":0},{"$f":"'OnGrid Timelines'!P97","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B98","v":"State Depr Basis: System Cost after fees"},null,null,{"$f":"'OnGrid Timelines'!E98","v":326719},{"$f":"'OnGrid Timelines'!F98","v":0},{"$f":"'OnGrid Timelines'!G98","v":0},{"$f":"'OnGrid Timelines'!H98","v":0},{"$f":"'OnGrid Timelines'!I98","v":0},{"$f":"'OnGrid Timelines'!J98","v":0},{"$f":"'OnGrid Timelines'!K98","v":0},{"$f":"'OnGrid Timelines'!L98","v":0},{"$f":"'OnGrid Timelines'!M98","v":0},{"$f":"'OnGrid Timelines'!N98","v":0},{"$f":"'OnGrid Timelines'!O98","v":0},{"$f":"'OnGrid Timelines'!P98","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B99","v":"MACRS 5 year Accelerated Federal Depreciation (%)"},null,null,{"$f":"'OnGrid Timelines'!E99","v":0.2},{"$f":"'OnGrid Timelines'!F99","v":0.32},{"$f":"'OnGrid Timelines'!G99","v":0.192},{"$f":"'OnGrid Timelines'!H99","v":0.115},{"$f":"'OnGrid Timelines'!I99","v":0.115},{"$f":"'OnGrid Timelines'!J99","v":5.8000000000000003E-2},{"$f":"'OnGrid Timelines'!K99","v":0},{"$f":"'OnGrid Timelines'!L99","v":0},{"$f":"'OnGrid Timelines'!M99","v":0},{"$f":"'OnGrid Timelines'!N99","v":0},{"$f":"'OnGrid Timelines'!O99","v":0},{"$f":"'OnGrid Timelines'!P99","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B100","v":"MACRS 5 year Accelerated State Depreciation (%)"},null,null,{"$f":"'OnGrid Timelines'!E100","v":0.2},{"$f":"'OnGrid Timelines'!F100","v":0.32},{"$f":"'OnGrid Timelines'!G100","v":0.192},{"$f":"'OnGrid Timelines'!H100","v":0.115},{"$f":"'OnGrid Timelines'!I100","v":0.115},{"$f":"'OnGrid Timelines'!J100","v":5.8000000000000003E-2},{"$f":"'OnGrid Timelines'!K100","v":0},{"$f":"'OnGrid Timelines'!L100","v":0},{"$f":"'OnGrid Timelines'!M100","v":0},{"$f":"'OnGrid Timelines'!N100","v":0},{"$f":"'OnGrid Timelines'!O100","v":0},{"$f":"'OnGrid Timelines'!P100","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B101","v":0},null,null,{"$f":"'OnGrid Timelines'!E101","v":0},{"$f":"'OnGrid Timelines'!F101","v":0},{"$f":"'OnGrid Timelines'!G101","v":0},{"$f":"'OnGrid Timelines'!H101","v":0},{"$f":"'OnGrid Timelines'!I101","v":0},{"$f":"'OnGrid Timelines'!J101","v":0},{"$f":"'OnGrid Timelines'!K101","v":0},{"$f":"'OnGrid Timelines'!L101","v":0},{"$f":"'OnGrid Timelines'!M101","v":0},{"$f":"'OnGrid Timelines'!N101","v":0},{"$f":"'OnGrid Timelines'!O101","v":0},{"$f":"'OnGrid Timelines'!P101","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B102","v":"MACRS 5 year Accelerated Federal Depreciation "},null,null,{"$f":"'OnGrid Timelines'!E102","v":19440},{"$f":"'OnGrid Timelines'!F102","v":31104},{"$f":"'OnGrid Timelines'!G102","v":18662},{"$f":"'OnGrid Timelines'!H102","v":11178},{"$f":"'OnGrid Timelines'!I102","v":11178},{"$f":"'OnGrid Timelines'!J102","v":5638},{"$f":"'OnGrid Timelines'!K102","v":0},{"$f":"'OnGrid Timelines'!L102","v":0},{"$f":"'OnGrid Timelines'!M102","v":0},{"$f":"'OnGrid Timelines'!N102","v":0},{"$f":"'OnGrid Timelines'!O102","v":0},{"$f":"'OnGrid Timelines'!P102","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B103","v":"MACRS 5 year Accelerated State Depreciation"},null,null,{"$f":"'OnGrid Timelines'!E103","v":4553},{"$f":"'OnGrid Timelines'!F103","v":7285},{"$f":"'OnGrid Timelines'!G103","v":4371},{"$f":"'OnGrid Timelines'!H103","v":2618},{"$f":"'OnGrid Timelines'!I103","v":2618},{"$f":"'OnGrid Timelines'!J103","v":1320},{"$f":"'OnGrid Timelines'!K103","v":0},{"$f":"'OnGrid Timelines'!L103","v":0},{"$f":"'OnGrid Timelines'!M103","v":0},{"$f":"'OnGrid Timelines'!N103","v":0},{"$f":"'OnGrid Timelines'!O103","v":0},{"$f":"'OnGrid Timelines'!P103","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B104","v":"Fed Tax on State Depreciation"},null,null,{"$f":"'OnGrid Timelines'!E104","v":-1594},{"$f":"'OnGrid Timelines'!F104","v":-2550},{"$f":"'OnGrid Timelines'!G104","v":-1530},{"$f":"'OnGrid Timelines'!H104","v":-916},{"$f":"'OnGrid Timelines'!I104","v":-916},{"$f":"'OnGrid Timelines'!J104","v":-462},{"$f":"'OnGrid Timelines'!K104","v":0},{"$f":"'OnGrid Timelines'!L104","v":0},{"$f":"'OnGrid Timelines'!M104","v":0},{"$f":"'OnGrid Timelines'!N104","v":0},{"$f":"'OnGrid Timelines'!O104","v":0},{"$f":"'OnGrid Timelines'!P104","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B105","v":"Total Depr Value:"},null,null,{"$f":"'OnGrid Timelines'!E105","v":22399},{"$f":"'OnGrid Timelines'!F105","v":35839},{"$f":"'OnGrid Timelines'!G105","v":21503},{"$f":"'OnGrid Timelines'!H105","v":12880},{"$f":"'OnGrid Timelines'!I105","v":12880},{"$f":"'OnGrid Timelines'!J105","v":6496},{"$f":"'OnGrid Timelines'!K105","v":0},{"$f":"'OnGrid Timelines'!L105","v":0},{"$f":"'OnGrid Timelines'!M105","v":0},{"$f":"'OnGrid Timelines'!N105","v":0},{"$f":"'OnGrid Timelines'!O105","v":0},{"$f":"'OnGrid Timelines'!P105","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B106","v":0},null,null,{"$f":"'OnGrid Timelines'!E106","v":0},{"$f":"'OnGrid Timelines'!F106","v":0},{"$f":"'OnGrid Timelines'!G106","v":0},{"$f":"'OnGrid Timelines'!H106","v":0},{"$f":"'OnGrid Timelines'!I106","v":0},{"$f":"'OnGrid Timelines'!J106","v":0},{"$f":"'OnGrid Timelines'!K106","v":0},{"$f":"'OnGrid Timelines'!L106","v":0},{"$f":"'OnGrid Timelines'!M106","v":0},{"$f":"'OnGrid Timelines'!N106","v":0},{"$f":"'OnGrid Timelines'!O106","v":0},{"$f":"'OnGrid Timelines'!P106","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B107","v":"Value of lost Federal tax deduction of electricity expense"},null,null,{"$f":"'OnGrid Timelines'!E107","v":-1607},{"$f":"'OnGrid Timelines'!F107","v":-1681},{"$f":"'OnGrid Timelines'!G107","v":-1759},{"$f":"'OnGrid Timelines'!H107","v":-1841},{"$f":"'OnGrid Timelines'!I107","v":-1926},{"$f":"'OnGrid Timelines'!J107","v":-2015},{"$f":"'OnGrid Timelines'!K107","v":-2109},{"$f":"'OnGrid Timelines'!L107","v":-2206},{"$f":"'OnGrid Timelines'!M107","v":-2308},{"$f":"'OnGrid Timelines'!N107","v":-2415},{"$f":"'OnGrid Timelines'!O107","v":-2527},{"$f":"'OnGrid Timelines'!P107","v":-2644}]
[null,null,null,{"$f":"'OnGrid Timelines'!B108","v":"Value of lost State tax deduction of electricity expense"},null,null,{"$f":"'OnGrid Timelines'!E108","v":-320},{"$f":"'OnGrid Timelines'!F108","v":-335},{"$f":"'OnGrid Timelines'!G108","v":-350},{"$f":"'OnGrid Timelines'!H108","v":-366},{"$f":"'OnGrid Timelines'!I108","v":-383},{"$f":"'OnGrid Timelines'!J108","v":-401},{"$f":"'OnGrid Timelines'!K108","v":-420},{"$f":"'OnGrid Timelines'!L108","v":-439},{"$f":"'OnGrid Timelines'!M108","v":-460},{"$f":"'OnGrid Timelines'!N108","v":-481},{"$f":"'OnGrid Timelines'!O108","v":-503},{"$f":"'OnGrid Timelines'!P108","v":-526}]
[null,null,null,{"$f":"'OnGrid Timelines'!B109","v":"Fed Tax Benefit on State deduction loss of electricity expense"},null,null,{"$f":"'OnGrid Timelines'!E109","v":112},{"$f":"'OnGrid Timelines'!F109","v":117},{"$f":"'OnGrid Timelines'!G109","v":123},{"$f":"'OnGrid Timelines'!H109","v":128},{"$f":"'OnGrid Timelines'!I109","v":134},{"$f":"'OnGrid Timelines'!J109","v":140},{"$f":"'OnGrid Timelines'!K109","v":147},{"$f":"'OnGrid Timelines'!L109","v":154},{"$f":"'OnGrid Timelines'!M109","v":161},{"$f":"'OnGrid Timelines'!N109","v":168},{"$f":"'OnGrid Timelines'!O109","v":176},{"$f":"'OnGrid Timelines'!P109","v":184}]
[]
[null,null,null,{"$f":"'OnGrid Timelines'!B111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},null,{"$f":"'OnGrid Timelines'!D111","v":-61566},{"$f":"'OnGrid Timelines'!E111","v":53156},{"$f":"'OnGrid Timelines'!F111","v":11354},{"$f":"'OnGrid Timelines'!G111","v":14335},{"$f":"'OnGrid Timelines'!H111","v":14577},{"$f":"'OnGrid Timelines'!I111","v":14829},{"$f":"'OnGrid Timelines'!J111","v":10724},{"$f":"'OnGrid Timelines'!K111","v":11041},{"$f":"'OnGrid Timelines'!L111","v":11369},{"$f":"'OnGrid Timelines'!M111","v":11709},{"$f":"'OnGrid Timelines'!N111","v":12061},{"$f":"'OnGrid Timelines'!O111","v":12061},{"$f":"'OnGrid Timelines'!P111","v":12804}]
[null,null,null,{"$f":"'OnGrid Timelines'!B112","v":"Pre-Tax Cash Flow, Cumulative"},null,{"$f":"'OnGrid Timelines'!D112","v":-61566},{"$f":"'OnGrid Timelines'!E112","v":-8410},{"$f":"'OnGrid Timelines'!F112","v":2944},{"$f":"'OnGrid Timelines'!G112","v":17279},{"$f":"'OnGrid Timelines'!H112","v":31857},{"$f":"'OnGrid Timelines'!I112","v":46686},{"$f":"'OnGrid Timelines'!J112","v":57410},{"$f":"'OnGrid Timelines'!K112","v":68451},{"$f":"'OnGrid Timelines'!L112","v":79820},{"$f":"'OnGrid Timelines'!M112","v":91529},{"$f":"'OnGrid Timelines'!N112","v":103590},{"$f":"'OnGrid Timelines'!O112","v":116016},{"$f":"'OnGrid Timelines'!P112","v":128820}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"|    "]
[null,null,null,null,null,"<-----","<-----","<-----",null,"next 13 years follow below",null,"<-----","<-----","<-----","<-----","<-----","<-----","<-----"]
[null,null,null,null,null,"v"]
[]
[]
[null,null,null,null,null,"Year:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Timelines!IO60","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B68","v":"Operating Savings:"},null,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"'OnGrid Timelines'!B69","v":"Avoided Electricity Purchases / Annual Savings"},null,{"$f":"'OnGrid Timelines'!Q69","v":12207},{"$f":"'OnGrid Timelines'!R69","v":12634},{"$f":"'OnGrid Timelines'!S69","v":13076},{"$f":"'OnGrid Timelines'!T69","v":13534},{"$f":"'OnGrid Timelines'!U69","v":14008},{"$f":"'OnGrid Timelines'!V69","v":14498},{"$f":"'OnGrid Timelines'!W69","v":15005},{"$f":"'OnGrid Timelines'!X69","v":15530},{"$f":"'OnGrid Timelines'!Y69","v":16074},{"$f":"'OnGrid Timelines'!Z69","v":16637},{"$f":"'OnGrid Timelines'!AA69","v":17219},{"$f":"'OnGrid Timelines'!AB69","v":17822},{"$f":"'OnGrid Timelines'!AC69","v":18445}]
[null,null,null,{"$f":"'OnGrid Timelines'!B70","v":"REC (Green Tag) Income"},null,{"$f":"'OnGrid Timelines'!Q70","v":2816},{"$f":"'OnGrid Timelines'!R70","v":2802},{"$f":"'OnGrid Timelines'!S70","v":2788},{"$f":"'OnGrid Timelines'!T70","v":2774},{"$f":"'OnGrid Timelines'!U70","v":2761},{"$f":"'OnGrid Timelines'!V70","v":0},{"$f":"'OnGrid Timelines'!W70","v":0},{"$f":"'OnGrid Timelines'!X70","v":0},{"$f":"'OnGrid Timelines'!Y70","v":0},{"$f":"'OnGrid Timelines'!Z70","v":0},{"$f":"'OnGrid Timelines'!AA70","v":0},{"$f":"'OnGrid Timelines'!AB70","v":0},{"$f":"'OnGrid Timelines'!AC70","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B71","v":0},null,"","","","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B72","v":" System Cost & Incentives:"},null,"","","","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B75","v":"Performance Based Incentive"},null,{"$f":"'OnGrid Timelines'!Q75","v":0},{"$f":"'OnGrid Timelines'!R75","v":0},{"$f":"'OnGrid Timelines'!S75","v":0},{"$f":"'OnGrid Timelines'!T75","v":0},{"$f":"'OnGrid Timelines'!U75","v":0},{"$f":"'OnGrid Timelines'!V75","v":0},{"$f":"'OnGrid Timelines'!W75","v":0},{"$f":"'OnGrid Timelines'!X75","v":0},{"$f":"'OnGrid Timelines'!Y75","v":0},{"$f":"'OnGrid Timelines'!Z75","v":0},{"$f":"'OnGrid Timelines'!AA75","v":0},{"$f":"'OnGrid Timelines'!AB75","v":0},{"$f":"'OnGrid Timelines'!AC75","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B76","v":"Energy Efficiency Net Expense"},null,{"$f":"'OnGrid Timelines'!Q76","v":0},{"$f":"'OnGrid Timelines'!R76","v":0},{"$f":"'OnGrid Timelines'!S76","v":0},{"$f":"'OnGrid Timelines'!T76","v":0},{"$f":"'OnGrid Timelines'!U76","v":0},{"$f":"'OnGrid Timelines'!V76","v":0},{"$f":"'OnGrid Timelines'!W76","v":0},{"$f":"'OnGrid Timelines'!X76","v":0},{"$f":"'OnGrid Timelines'!Y76","v":0},{"$f":"'OnGrid Timelines'!Z76","v":0},{"$f":"'OnGrid Timelines'!AA76","v":0},{"$f":"'OnGrid Timelines'!AB76","v":0},{"$f":"'OnGrid Timelines'!AC76","v":0},"<< Does this need to be carried to Year 13-25? Replacement of the equipement?"]
[null,null,null,{"$f":"'OnGrid Timelines'!B77","v":0},null,"","","","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B78","v":"Operating Expenses:"},null,"","","","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B79","v":"System Maintenance at 0.25% of gross system cost per year"},null,{"$f":"'OnGrid Timelines'!Q79","v":-427},{"$f":"'OnGrid Timelines'!R79","v":-442},{"$f":"'OnGrid Timelines'!S79","v":-457},{"$f":"'OnGrid Timelines'!T79","v":-473},{"$f":"'OnGrid Timelines'!U79","v":-490},{"$f":"'OnGrid Timelines'!V79","v":-507},{"$f":"'OnGrid Timelines'!W79","v":-524},{"$f":"'OnGrid Timelines'!X79","v":-543},{"$f":"'OnGrid Timelines'!Y79","v":-562},{"$f":"'OnGrid Timelines'!Z79","v":-581},{"$f":"'OnGrid Timelines'!AA79","v":-602},{"$f":"'OnGrid Timelines'!AB79","v":-623},{"$f":"'OnGrid Timelines'!AC79","v":-645}]
[null,null,null,{"$f":"'OnGrid Timelines'!B80","v":"Inverter Replacement at $700 per kW in Year 15"},null,{"$f":"'OnGrid Timelines'!Q80","v":0},{"$f":"'OnGrid Timelines'!R80","v":0},{"$f":"'OnGrid Timelines'!S80","v":-6195},{"$f":"'OnGrid Timelines'!T80","v":0},{"$f":"'OnGrid Timelines'!U80","v":0},{"$f":"'OnGrid Timelines'!V80","v":0},{"$f":"'OnGrid Timelines'!W80","v":0},{"$f":"'OnGrid Timelines'!X80","v":0},{"$f":"'OnGrid Timelines'!Y80","v":0},{"$f":"'OnGrid Timelines'!Z80","v":0},{"$f":"'OnGrid Timelines'!AA80","v":0},{"$f":"'OnGrid Timelines'!AB80","v":0},{"$f":"'OnGrid Timelines'!AC80","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B81","v":"Monitoring Cost"},null,{"$f":"'OnGrid Timelines'!Q81","v":0},{"$f":"'OnGrid Timelines'!R81","v":0},{"$f":"'OnGrid Timelines'!S81","v":0},{"$f":"'OnGrid Timelines'!T81","v":0},{"$f":"'OnGrid Timelines'!U81","v":0},{"$f":"'OnGrid Timelines'!V81","v":0},{"$f":"'OnGrid Timelines'!W81","v":0},{"$f":"'OnGrid Timelines'!X81","v":0},{"$f":"'OnGrid Timelines'!Y81","v":0},{"$f":"'OnGrid Timelines'!Z81","v":0},{"$f":"'OnGrid Timelines'!AA81","v":0},{"$f":"'OnGrid Timelines'!AB81","v":0},{"$f":"'OnGrid Timelines'!AC81","v":0}]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,{"$f":"'OnGrid Timelines'!B83","v":"Operating Profit (loss):"},null,{"$f":"'OnGrid Timelines'!Q83","v":14596},{"$f":"'OnGrid Timelines'!R83","v":14995},{"$f":"'OnGrid Timelines'!S83","v":9213},{"$f":"'OnGrid Timelines'!T83","v":15835},{"$f":"'OnGrid Timelines'!U83","v":16279},{"$f":"'OnGrid Timelines'!V83","v":13991},{"$f":"'OnGrid Timelines'!W83","v":14481},{"$f":"'OnGrid Timelines'!X83","v":14988},{"$f":"'OnGrid Timelines'!Y83","v":15512},{"$f":"'OnGrid Timelines'!Z83","v":16055},{"$f":"'OnGrid Timelines'!AA83","v":16617},{"$f":"'OnGrid Timelines'!AB83","v":17199},{"$f":"'OnGrid Timelines'!AC83","v":17801}]
[null,null,null,{"$f":"'OnGrid Timelines'!B84","v":0},null,{"$f":"'OnGrid Timelines'!Q84","v":0},{"$f":"'OnGrid Timelines'!R84","v":0},{"$f":"'OnGrid Timelines'!S84","v":0},{"$f":"'OnGrid Timelines'!T84","v":0},{"$f":"'OnGrid Timelines'!U84","v":0},{"$f":"'OnGrid Timelines'!V84","v":0},{"$f":"'OnGrid Timelines'!W84","v":0},{"$f":"'OnGrid Timelines'!X84","v":0},{"$f":"'OnGrid Timelines'!Y84","v":0},{"$f":"'OnGrid Timelines'!Z84","v":0},{"$f":"'OnGrid Timelines'!AA84","v":0},{"$f":"'OnGrid Timelines'!AB84","v":0},{"$f":"'OnGrid Timelines'!AC84","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B85","v":"Federal & State Tax Effects:"},null,{"$f":"'OnGrid Timelines'!Q85","v":0},{"$f":"'OnGrid Timelines'!R85","v":0},{"$f":"'OnGrid Timelines'!S85","v":0},{"$f":"'OnGrid Timelines'!T85","v":0},{"$f":"'OnGrid Timelines'!U85","v":0},{"$f":"'OnGrid Timelines'!V85","v":0},{"$f":"'OnGrid Timelines'!W85","v":0},{"$f":"'OnGrid Timelines'!X85","v":0},{"$f":"'OnGrid Timelines'!Y85","v":0},{"$f":"'OnGrid Timelines'!Z85","v":0},{"$f":"'OnGrid Timelines'!AA85","v":0},{"$f":"'OnGrid Timelines'!AB85","v":0},{"$f":"'OnGrid Timelines'!AC85","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B86","v":"Federal and State Tax on RECs."},null,{"$f":"'OnGrid Timelines'!Q86","v":-977},{"$f":"'OnGrid Timelines'!R86","v":-972},{"$f":"'OnGrid Timelines'!S86","v":-967},{"$f":"'OnGrid Timelines'!T86","v":-963},{"$f":"'OnGrid Timelines'!U86","v":-958},{"$f":"'OnGrid Timelines'!V86","v":0},{"$f":"'OnGrid Timelines'!W86","v":0},{"$f":"'OnGrid Timelines'!X86","v":0},{"$f":"'OnGrid Timelines'!Y86","v":0},{"$f":"'OnGrid Timelines'!Z86","v":0},{"$f":"'OnGrid Timelines'!AA86","v":0},{"$f":"'OnGrid Timelines'!AB86","v":0},{"$f":"'OnGrid Timelines'!AC86","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B107","v":"Value of lost Federal tax deduction of electricity expense"},null,{"$f":"'OnGrid Timelines'!Q107","v":-2766},{"$f":"'OnGrid Timelines'!R107","v":-2894},{"$f":"'OnGrid Timelines'!S107","v":3508},{"$f":"'OnGrid Timelines'!T107","v":-3168},{"$f":"'OnGrid Timelines'!U107","v":-3314},{"$f":"'OnGrid Timelines'!V107","v":-3467},{"$f":"'OnGrid Timelines'!W107","v":-3627},{"$f":"'OnGrid Timelines'!X107","v":-3794},{"$f":"'OnGrid Timelines'!Y107","v":-3969},{"$f":"'OnGrid Timelines'!Z107","v":-4153},{"$f":"'OnGrid Timelines'!AA107","v":-4344},{"$f":"'OnGrid Timelines'!AB107","v":-4544},{"$f":"'OnGrid Timelines'!AC107","v":-4754}]
[null,null,null,{"$f":"'OnGrid Timelines'!B108","v":"Value of lost State tax deduction of electricity expense"},null,{"$f":"'OnGrid Timelines'!Q108","v":-551},{"$f":"'OnGrid Timelines'!R108","v":-576},{"$f":"'OnGrid Timelines'!S108","v":698},{"$f":"'OnGrid Timelines'!T108","v":-631},{"$f":"'OnGrid Timelines'!U108","v":-660},{"$f":"'OnGrid Timelines'!V108","v":-690},{"$f":"'OnGrid Timelines'!W108","v":-722},{"$f":"'OnGrid Timelines'!X108","v":-755},{"$f":"'OnGrid Timelines'!Y108","v":-790},{"$f":"'OnGrid Timelines'!Z108","v":-827},{"$f":"'OnGrid Timelines'!AA108","v":-865},{"$f":"'OnGrid Timelines'!AB108","v":-905},{"$f":"'OnGrid Timelines'!AC108","v":-946}]
[null,null,null,{"$f":"'OnGrid Timelines'!B109","v":"Fed Tax Benefit on State deduction loss of electricity expense"},null,{"$f":"'OnGrid Timelines'!Q109","v":193},{"$f":"'OnGrid Timelines'!R109","v":202},{"$f":"'OnGrid Timelines'!S109","v":-244},{"$f":"'OnGrid Timelines'!T109","v":221},{"$f":"'OnGrid Timelines'!U109","v":231},{"$f":"'OnGrid Timelines'!V109","v":242},{"$f":"'OnGrid Timelines'!W109","v":253},{"$f":"'OnGrid Timelines'!X109","v":264},{"$f":"'OnGrid Timelines'!Y109","v":277},{"$f":"'OnGrid Timelines'!Z109","v":289},{"$f":"'OnGrid Timelines'!AA109","v":303},{"$f":"'OnGrid Timelines'!AB109","v":317},{"$f":"'OnGrid Timelines'!AC109","v":331}]
[null,null,null,"","","","","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},null,{"$f":"'OnGrid Timelines'!Q111","v":13619},{"$f":"'OnGrid Timelines'!R111","v":14023},{"$f":"'OnGrid Timelines'!S111","v":8245},{"$f":"'OnGrid Timelines'!T111","v":14873},{"$f":"'OnGrid Timelines'!U111","v":15321},{"$f":"'OnGrid Timelines'!V111","v":13991},{"$f":"'OnGrid Timelines'!W111","v":14481},{"$f":"'OnGrid Timelines'!X111","v":14988},{"$f":"'OnGrid Timelines'!Y111","v":15512},{"$f":"'OnGrid Timelines'!Z111","v":16055},{"$f":"'OnGrid Timelines'!AA111","v":16617},{"$f":"'OnGrid Timelines'!AB111","v":17199},{"$f":"'OnGrid Timelines'!AC111","v":17801}]
[null,null,null,{"$f":"'OnGrid Timelines'!B112","v":"Pre-Tax Cash Flow, Cumulative"},null,{"$f":"'OnGrid Timelines'!Q112","v":142439},{"$f":"'OnGrid Timelines'!R112","v":156462},{"$f":"'OnGrid Timelines'!S112","v":164707},{"$f":"'OnGrid Timelines'!T112","v":179580},{"$f":"'OnGrid Timelines'!U112","v":194901},{"$f":"'OnGrid Timelines'!V112","v":208892},{"$f":"'OnGrid Timelines'!W112","v":223373},{"$f":"'OnGrid Timelines'!X112","v":238360},{"$f":"'OnGrid Timelines'!Y112","v":253873},{"$f":"'OnGrid Timelines'!Z112","v":269928},{"$f":"'OnGrid Timelines'!AA112","v":286545},{"$f":"'OnGrid Timelines'!AB112","v":303744},{"$f":"'OnGrid Timelines'!AC112","v":321544}]
[]
[null,null,null,null,null,"ANNUAL RATE OF RETURN"]
[null,null,null,null,null,null,{"$f":"IF(CustType=\"Residential\",\"Pre-Tax Annual Rate of Return\",IF(CustType=\"Commercial\",\"Effective After-Tax Rate of Return\",\"Effective Non-Taxable Rate of Return\"))","v":"Effective After-Tax Rate of Return"}]
[null,null,null,null,null,null,null,{"$f":"IRR","v":9.2123232284880077E-2},{"$f":"IF(CustType=\"Residential\",\"IRR (Pre-Tax Rate of Return)\",IF(CustType=\"Commercial\",\"IRR (After-Tax Rate of Return)\",\"IRR (Non-Taxable Rate of Return)\"))","v":"IRR (After-Tax Rate of Return)"}]
[null,null,null,null,null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),NPV,\"\")","v":29426.026283596344},null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Timelines!IO88","v":0}]
[null,null,null,null,null,null,"For comparison with other investments"]
[null,null,null,null,null,null,"Additional value as a hedge against future electric rate increases"]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"CustsFullName&IF(CustCompany<>\"\",\", \"&CustCompany,\"\")","v":"Jackie Sun and Jilla Sky, Ichiban Hibachi"}]
[null,null,null,"Financing & Resale Value Annual Detail"]
[]
[]
[null,null,null,"FINANCING:",null,"Year:"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"'OnGrid Timelines'!B174","v":"Line of Credit Balance"},null,{"$f":"LoanPrincipal","v":98255.911764104007},{"$f":"'OnGrid Timelines'!E174","v":251719},{"$f":"'OnGrid Timelines'!F174","v":96697},{"$f":"'OnGrid Timelines'!G174","v":73089},{"$f":"'OnGrid Timelines'!H174","v":53073},{"$f":"'OnGrid Timelines'!I174","v":39994},{"$f":"'OnGrid Timelines'!J174","v":25818},{"$f":"'OnGrid Timelines'!K174","v":16837},{"$f":"'OnGrid Timelines'!L174","v":13128},{"$f":"'OnGrid Timelines'!M174","v":9104},{"$f":"'OnGrid Timelines'!N174","v":4737},{"$f":"'OnGrid Timelines'!O174","v":0},{"$f":"'OnGrid Timelines'!P174","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B175","v":"Payment (monthly)"},null,null,{"$f":"'OnGrid Timelines'!E175","v":-428},{"$f":"'OnGrid Timelines'!F175","v":-428},{"$f":"'OnGrid Timelines'!G175","v":-428},{"$f":"'OnGrid Timelines'!H175","v":-428},{"$f":"'OnGrid Timelines'!I175","v":-428},{"$f":"'OnGrid Timelines'!J175","v":-428},{"$f":"'OnGrid Timelines'!K175","v":-428},{"$f":"'OnGrid Timelines'!L175","v":-428},{"$f":"'OnGrid Timelines'!M175","v":-428},{"$f":"'OnGrid Timelines'!N175","v":-428},{"$f":"'OnGrid Timelines'!O175","v":0},{"$f":"'OnGrid Timelines'!P175","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B176","v":"Interest (portion of payment)"},null,null,{"$f":"'OnGrid Timelines'!E176","v":-1783},{"$f":"'OnGrid Timelines'!F176","v":-685},{"$f":"'OnGrid Timelines'!G176","v":-518},{"$f":"'OnGrid Timelines'!H176","v":-376},{"$f":"'OnGrid Timelines'!I176","v":-283},{"$f":"'OnGrid Timelines'!J176","v":-183},{"$f":"'OnGrid Timelines'!K176","v":-119},{"$f":"'OnGrid Timelines'!L176","v":-93},{"$f":"'OnGrid Timelines'!M176","v":-64},{"$f":"'OnGrid Timelines'!N176","v":-34},{"$f":"'OnGrid Timelines'!O176","v":0},{"$f":"'OnGrid Timelines'!P176","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B177","v":"Tax Deduction Benefit (monthly)"},null,null,{"$f":"'OnGrid Timelines'!E177","v":748},{"$f":"'OnGrid Timelines'!F177","v":287},{"$f":"'OnGrid Timelines'!G177","v":217},{"$f":"'OnGrid Timelines'!H177","v":158},{"$f":"'OnGrid Timelines'!I177","v":119},{"$f":"'OnGrid Timelines'!J177","v":77},{"$f":"'OnGrid Timelines'!K177","v":50},{"$f":"'OnGrid Timelines'!L177","v":39},{"$f":"'OnGrid Timelines'!M177","v":27},{"$f":"'OnGrid Timelines'!N177","v":14},{"$f":"'OnGrid Timelines'!O177","v":0},{"$f":"'OnGrid Timelines'!P177","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B178","v":"Net Monthly Financing Cost"},null,null,{"$f":"'OnGrid Timelines'!E178","v":320},{"$f":"'OnGrid Timelines'!F178","v":-141},{"$f":"'OnGrid Timelines'!G178","v":-211},{"$f":"'OnGrid Timelines'!H178","v":-271},{"$f":"'OnGrid Timelines'!I178","v":-309},{"$f":"'OnGrid Timelines'!J178","v":-352},{"$f":"'OnGrid Timelines'!K178","v":-378},{"$f":"'OnGrid Timelines'!L178","v":-389},{"$f":"'OnGrid Timelines'!M178","v":-401},{"$f":"'OnGrid Timelines'!N178","v":-414},{"$f":"'OnGrid Timelines'!O178","v":-414},{"$f":"'OnGrid Timelines'!P178","v":0},"<< Extra Data??"]
[null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!E179","v":0},{"$f":"'OnGrid Timelines'!F179","v":0},{"$f":"'OnGrid Timelines'!G179","v":0},{"$f":"'OnGrid Timelines'!H179","v":0},{"$f":"'OnGrid Timelines'!I179","v":0},{"$f":"'OnGrid Timelines'!J179","v":0},{"$f":"'OnGrid Timelines'!K179","v":0},{"$f":"'OnGrid Timelines'!L179","v":0},{"$f":"'OnGrid Timelines'!M179","v":0},{"$f":"'OnGrid Timelines'!N179","v":0},{"$f":"'OnGrid Timelines'!O179","v":0},{"$f":"'OnGrid Timelines'!P179","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B180","v":"Net Tax Benefit Received (put towards paying down the next year's principal)"},null,{"$f":"'OnGrid Timelines'!D180","v":98016},{"$f":"'OnGrid Timelines'!E180","v":73262},{"$f":"'OnGrid Timelines'!F180","v":26688},{"$f":"'OnGrid Timelines'!G180","v":21088},{"$f":"'OnGrid Timelines'!H180","v":12450},{"$f":"'OnGrid Timelines'!I180","v":12435},{"$f":"'OnGrid Timelines'!J180","v":6036},{"$f":"'OnGrid Timelines'!K180","v":0},{"$f":"'OnGrid Timelines'!L180","v":0},{"$f":"'OnGrid Timelines'!M180","v":0},{"$f":"'OnGrid Timelines'!N180","v":0},{"$f":"'OnGrid Timelines'!O180","v":0},{"$f":"'OnGrid Timelines'!P180","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B181","v":"Annual Electric Bill without Solar (including Lifestyle changes, but not Energy Efficiency)"},null,null,{"$f":"'OnGrid Timelines'!E181","v":4293},{"$f":"'OnGrid Timelines'!F181","v":4507},{"$f":"'OnGrid Timelines'!G181","v":4733},{"$f":"'OnGrid Timelines'!H181","v":4969},{"$f":"'OnGrid Timelines'!I181","v":5218},{"$f":"'OnGrid Timelines'!J181","v":5478},{"$f":"'OnGrid Timelines'!K181","v":5752},{"$f":"'OnGrid Timelines'!L181","v":6040},{"$f":"'OnGrid Timelines'!M181","v":6342},{"$f":"'OnGrid Timelines'!N181","v":6659},{"$f":"'OnGrid Timelines'!O181","v":6992},{"$f":"'OnGrid Timelines'!P181","v":7342}]
[null,null,null,{"$f":"'OnGrid Timelines'!B182","v":"New Net Annual Energy Cost (with tax effects, including new electric bill, maintenance, inverter replacement)"},null,null,{"$f":"'OnGrid Timelines'!E182","v":1129},{"$f":"'OnGrid Timelines'!F182","v":1202},{"$f":"'OnGrid Timelines'!G182","v":1278},{"$f":"'OnGrid Timelines'!H182","v":1359},{"$f":"'OnGrid Timelines'!I182","v":1445},{"$f":"'OnGrid Timelines'!J182","v":1536},{"$f":"'OnGrid Timelines'!K182","v":2109},{"$f":"'OnGrid Timelines'!L182","v":2228},{"$f":"'OnGrid Timelines'!M182","v":2354},{"$f":"'OnGrid Timelines'!N182","v":2486},{"$f":"'OnGrid Timelines'!O182","v":2626},{"$f":"'OnGrid Timelines'!P182","v":2774}]
[null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!E183","v":0},{"$f":"'OnGrid Timelines'!F183","v":0},{"$f":"'OnGrid Timelines'!G183","v":0},{"$f":"'OnGrid Timelines'!H183","v":0},{"$f":"'OnGrid Timelines'!I183","v":0},{"$f":"'OnGrid Timelines'!J183","v":0},{"$f":"'OnGrid Timelines'!K183","v":0},{"$f":"'OnGrid Timelines'!L183","v":0},{"$f":"'OnGrid Timelines'!M183","v":0},{"$f":"'OnGrid Timelines'!N183","v":0},{"$f":"'OnGrid Timelines'!O183","v":0},{"$f":"'OnGrid Timelines'!P183","v":0}]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!D183","v":0},{"$f":"'OnGrid Timelines'!E184","v":0},{"$f":"'OnGrid Timelines'!F184","v":0},{"$f":"'OnGrid Timelines'!G184","v":0},{"$f":"'OnGrid Timelines'!H184","v":0},{"$f":"'OnGrid Timelines'!I184","v":0},{"$f":"'OnGrid Timelines'!J184","v":0},{"$f":"'OnGrid Timelines'!K184","v":0},{"$f":"'OnGrid Timelines'!L184","v":0},{"$f":"'OnGrid Timelines'!M184","v":0},{"$f":"'OnGrid Timelines'!N184","v":0},{"$f":"'OnGrid Timelines'!O184","v":0},{"$f":"'OnGrid Timelines'!P184","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B185","v":"Net New Annual Cost (Line of Credit plus New Net Energy Cost)"},null,null,{"$f":"'OnGrid Timelines'!E185","v":-2710},{"$f":"'OnGrid Timelines'!F185","v":2892},{"$f":"'OnGrid Timelines'!G185","v":3811},{"$f":"'OnGrid Timelines'!H185","v":4606},{"$f":"'OnGrid Timelines'!I185","v":5159},{"$f":"'OnGrid Timelines'!J185","v":5756},{"$f":"'OnGrid Timelines'!K185","v":6649},{"$f":"'OnGrid Timelines'!L185","v":6900},{"$f":"'OnGrid Timelines'!M185","v":7169},{"$f":"'OnGrid Timelines'!N185","v":7457},{"$f":"'OnGrid Timelines'!O185","v":2626},{"$f":"'OnGrid Timelines'!P185","v":2774}]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!D185","v":0},{"$f":"'OnGrid Timelines'!E186","v":0},{"$f":"'OnGrid Timelines'!F186","v":0},{"$f":"'OnGrid Timelines'!G186","v":0},{"$f":"'OnGrid Timelines'!H186","v":0},{"$f":"'OnGrid Timelines'!I186","v":0},{"$f":"'OnGrid Timelines'!J186","v":0},{"$f":"'OnGrid Timelines'!K186","v":0},{"$f":"'OnGrid Timelines'!L186","v":0},{"$f":"'OnGrid Timelines'!M186","v":0},{"$f":"'OnGrid Timelines'!N186","v":0},{"$f":"'OnGrid Timelines'!O186","v":0},{"$f":"'OnGrid Timelines'!P186","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B187","v":"Cash Flow (annual) (Old less New Net Costs)"},null,null,{"$f":"'OnGrid Timelines'!E187","v":7003},{"$f":"'OnGrid Timelines'!F187","v":1615},{"$f":"'OnGrid Timelines'!G187","v":922},{"$f":"'OnGrid Timelines'!H187","v":363},{"$f":"'OnGrid Timelines'!I187","v":59},{"$f":"'OnGrid Timelines'!J187","v":-277},{"$f":"'OnGrid Timelines'!K187","v":-896},{"$f":"'OnGrid Timelines'!L187","v":-860},{"$f":"'OnGrid Timelines'!M187","v":-827},{"$f":"'OnGrid Timelines'!N187","v":-798},{"$f":"'OnGrid Timelines'!O187","v":4366},{"$f":"'OnGrid Timelines'!P187","v":4568}]
[null,null,null,{"$f":"'OnGrid Timelines'!B188","v":"Cash Flow (monthly)"},null,null,{"$f":"'OnGrid Timelines'!E188","v":584},{"$f":"'OnGrid Timelines'!F188","v":135},{"$f":"'OnGrid Timelines'!G188","v":77},{"$f":"'OnGrid Timelines'!H188","v":30},{"$f":"'OnGrid Timelines'!I188","v":5},{"$f":"'OnGrid Timelines'!J188","v":-23},{"$f":"'OnGrid Timelines'!K188","v":-75},{"$f":"'OnGrid Timelines'!L188","v":-72},{"$f":"'OnGrid Timelines'!M188","v":-69},{"$f":"'OnGrid Timelines'!N188","v":-67},{"$f":"'OnGrid Timelines'!O188","v":364},{"$f":"'OnGrid Timelines'!P188","v":381}]
[null,null,null,null,null,"",{"$f":"'OnGrid Timelines'!E189","v":0},{"$f":"'OnGrid Timelines'!F189","v":0},{"$f":"'OnGrid Timelines'!G189","v":0},{"$f":"'OnGrid Timelines'!H189","v":0},{"$f":"'OnGrid Timelines'!I189","v":0},{"$f":"'OnGrid Timelines'!J189","v":0},{"$f":"'OnGrid Timelines'!K189","v":0},{"$f":"'OnGrid Timelines'!L189","v":0},{"$f":"'OnGrid Timelines'!M189","v":0},{"$f":"'OnGrid Timelines'!N189","v":0},{"$f":"'OnGrid Timelines'!O189","v":0},{"$f":"'OnGrid Timelines'!P189","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B190","v":"ACCUMULATED FINANCING CASH FLOW:"},null,null,{"$f":"'OnGrid Timelines'!E190","v":7003},{"$f":"'OnGrid Timelines'!F190","v":8618},{"$f":"'OnGrid Timelines'!G190","v":9539},{"$f":"'OnGrid Timelines'!H190","v":9902},{"$f":"'OnGrid Timelines'!I190","v":9961},{"$f":"'OnGrid Timelines'!J190","v":9684},{"$f":"'OnGrid Timelines'!K190","v":8788},{"$f":"'OnGrid Timelines'!L190","v":7928},{"$f":"'OnGrid Timelines'!M190","v":7101},{"$f":"'OnGrid Timelines'!N190","v":6303},{"$f":"'OnGrid Timelines'!O190","v":10669},{"$f":"'OnGrid Timelines'!P190","v":15237}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'OnGrid Timelines'!B198","v":"INCREASED RESALE VALUE:"},null,"","","","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B199","v":"Increased resale value factor: 20"},null,null,null,"","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B200","v":"20 times Annual Savings"},null,"",{"$f":"'OnGrid Timelines'!E200","v":81769},{"$f":"'OnGrid Timelines'!F200","v":85487},{"$f":"'OnGrid Timelines'!G200","v":89374},{"$f":"'OnGrid Timelines'!H200","v":93437},{"$f":"'OnGrid Timelines'!I200","v":97684},{"$f":"'OnGrid Timelines'!J200","v":102124},{"$f":"'OnGrid Timelines'!K200","v":106765},{"$f":"'OnGrid Timelines'!L200","v":111617},{"$f":"'OnGrid Timelines'!M200","v":116688},{"$f":"'OnGrid Timelines'!N200","v":121990},{"$f":"'OnGrid Timelines'!O200","v":127531},{"$f":"'OnGrid Timelines'!P200","v":133324}]
[null,null,null,{"$f":"'OnGrid Timelines'!B201","v":"Remaining savings within 25 years"},null,null,{"$f":"'OnGrid Timelines'!E201","v":177140},{"$f":"'OnGrid Timelines'!F201","v":173052},{"$f":"'OnGrid Timelines'!G201","v":168778},{"$f":"'OnGrid Timelines'!H201","v":164309},{"$f":"'OnGrid Timelines'!I201","v":159637},{"$f":"'OnGrid Timelines'!J201","v":154753},{"$f":"'OnGrid Timelines'!K201","v":149647},{"$f":"'OnGrid Timelines'!L201","v":144308},{"$f":"'OnGrid Timelines'!M201","v":138728},{"$f":"'OnGrid Timelines'!N201","v":132893},{"$f":"'OnGrid Timelines'!O201","v":126794},{"$f":"'OnGrid Timelines'!P201","v":120417}]
[null,null,null,{"$f":"'OnGrid Timelines'!B202","v":"Effective Resale Value (lesser of 20x annual or remaining 25yr savings)"},null,null,{"$f":"'OnGrid Timelines'!E202","v":81769},{"$f":"'OnGrid Timelines'!F202","v":85487},{"$f":"'OnGrid Timelines'!G202","v":89374},{"$f":"'OnGrid Timelines'!H202","v":93437},{"$f":"'OnGrid Timelines'!I202","v":97684},{"$f":"'OnGrid Timelines'!J202","v":102124},{"$f":"'OnGrid Timelines'!K202","v":106765},{"$f":"'OnGrid Timelines'!L202","v":111617},{"$f":"'OnGrid Timelines'!M202","v":116688},{"$f":"'OnGrid Timelines'!N202","v":121990},{"$f":"'OnGrid Timelines'!O202","v":126794},{"$f":"'OnGrid Timelines'!P202","v":120417}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"|    "]
[null,null,null,null,null,"<-----","<-----","<-----",null,"next 13 years follow below",null,"<-----","<-----","<-----","<-----","<-----","<-----","<-----"]
[null,null,null,null,null,"v"]
[]
[null,null,null,null,null,"Year:"]
[null,null,null,null,null,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"'OnGrid Timelines'!B174","v":"Line of Credit Balance"},null,{"$f":"'OnGrid Timelines'!Q174","v":0},{"$f":"'OnGrid Timelines'!R174","v":0},{"$f":"'OnGrid Timelines'!S174","v":0},{"$f":"'OnGrid Timelines'!T174","v":0},{"$f":"'OnGrid Timelines'!U174","v":0},{"$f":"'OnGrid Timelines'!V174","v":0},{"$f":"'OnGrid Timelines'!W174","v":0},{"$f":"'OnGrid Timelines'!X174","v":0},{"$f":"'OnGrid Timelines'!Y174","v":0},{"$f":"'OnGrid Timelines'!Z174","v":0},{"$f":"'OnGrid Timelines'!AA174","v":0},{"$f":"'OnGrid Timelines'!AB174","v":0},{"$f":"'OnGrid Timelines'!AC174","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B175","v":"Payment (monthly)"},null,{"$f":"'OnGrid Timelines'!Q175","v":0},{"$f":"'OnGrid Timelines'!R175","v":0},{"$f":"'OnGrid Timelines'!S175","v":0},{"$f":"'OnGrid Timelines'!T175","v":0},{"$f":"'OnGrid Timelines'!U175","v":0},{"$f":"'OnGrid Timelines'!V175","v":0},{"$f":"'OnGrid Timelines'!W175","v":0},{"$f":"'OnGrid Timelines'!X175","v":0},{"$f":"'OnGrid Timelines'!Y175","v":0},{"$f":"'OnGrid Timelines'!Z175","v":0},{"$f":"'OnGrid Timelines'!AA175","v":0},{"$f":"'OnGrid Timelines'!AB175","v":0},{"$f":"'OnGrid Timelines'!AC175","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B176","v":"Interest (portion of payment)"},null,{"$f":"'OnGrid Timelines'!Q176","v":0},{"$f":"'OnGrid Timelines'!R176","v":0},{"$f":"'OnGrid Timelines'!S176","v":0},{"$f":"'OnGrid Timelines'!T176","v":0},{"$f":"'OnGrid Timelines'!U176","v":0},{"$f":"'OnGrid Timelines'!V176","v":0},{"$f":"'OnGrid Timelines'!W176","v":0},{"$f":"'OnGrid Timelines'!X176","v":0},{"$f":"'OnGrid Timelines'!Y176","v":0},{"$f":"'OnGrid Timelines'!Z176","v":0},{"$f":"'OnGrid Timelines'!AA176","v":0},{"$f":"'OnGrid Timelines'!AB176","v":0},{"$f":"'OnGrid Timelines'!AC176","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B177","v":"Tax Deduction Benefit (monthly)"},null,{"$f":"'OnGrid Timelines'!Q177","v":0},{"$f":"'OnGrid Timelines'!R177","v":0},{"$f":"'OnGrid Timelines'!S177","v":0},{"$f":"'OnGrid Timelines'!T177","v":0},{"$f":"'OnGrid Timelines'!U177","v":0},{"$f":"'OnGrid Timelines'!V177","v":0},{"$f":"'OnGrid Timelines'!W177","v":0},{"$f":"'OnGrid Timelines'!X177","v":0},{"$f":"'OnGrid Timelines'!Y177","v":0},{"$f":"'OnGrid Timelines'!Z177","v":0},{"$f":"'OnGrid Timelines'!AA177","v":0},{"$f":"'OnGrid Timelines'!AB177","v":0},{"$f":"'OnGrid Timelines'!AC177","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B178","v":"Net Monthly Financing Cost"},null,{"$f":"'OnGrid Timelines'!Q178","v":0},{"$f":"'OnGrid Timelines'!R178","v":0},{"$f":"'OnGrid Timelines'!S178","v":0},{"$f":"'OnGrid Timelines'!T178","v":0},{"$f":"'OnGrid Timelines'!U178","v":0},{"$f":"'OnGrid Timelines'!V178","v":0},{"$f":"'OnGrid Timelines'!W178","v":0},{"$f":"'OnGrid Timelines'!X178","v":0},{"$f":"'OnGrid Timelines'!Y178","v":0},{"$f":"'OnGrid Timelines'!Z178","v":0},{"$f":"'OnGrid Timelines'!AA178","v":0},{"$f":"'OnGrid Timelines'!AB178","v":0},{"$f":"'OnGrid Timelines'!AC178","v":0}]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!Q179","v":0},{"$f":"'OnGrid Timelines'!R179","v":0},{"$f":"'OnGrid Timelines'!S179","v":0},{"$f":"'OnGrid Timelines'!T179","v":0},{"$f":"'OnGrid Timelines'!U179","v":0},{"$f":"'OnGrid Timelines'!V179","v":0},{"$f":"'OnGrid Timelines'!W179","v":0},{"$f":"'OnGrid Timelines'!X179","v":0},{"$f":"'OnGrid Timelines'!Y179","v":0},{"$f":"'OnGrid Timelines'!Z179","v":0},{"$f":"'OnGrid Timelines'!AA179","v":0},{"$f":"'OnGrid Timelines'!AB179","v":0},{"$f":"'OnGrid Timelines'!AC179","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B180","v":"Net Tax Benefit Received (put towards paying down the next year's principal)"},null,{"$f":"'OnGrid Timelines'!Q180","v":0},{"$f":"'OnGrid Timelines'!R180","v":0},{"$f":"'OnGrid Timelines'!S180","v":0},{"$f":"'OnGrid Timelines'!T180","v":0},{"$f":"'OnGrid Timelines'!U180","v":0},{"$f":"'OnGrid Timelines'!V180","v":0},{"$f":"'OnGrid Timelines'!W180","v":0},{"$f":"'OnGrid Timelines'!X180","v":0},{"$f":"'OnGrid Timelines'!Y180","v":0},{"$f":"'OnGrid Timelines'!Z180","v":0},{"$f":"'OnGrid Timelines'!AA180","v":0},{"$f":"'OnGrid Timelines'!AB180","v":0},{"$f":"'OnGrid Timelines'!AC180","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B181","v":"Annual Electric Bill without Solar (including Lifestyle changes, but not Energy Efficiency)"},null,{"$f":"'OnGrid Timelines'!Q181","v":7709},{"$f":"'OnGrid Timelines'!R181","v":8094},{"$f":"'OnGrid Timelines'!S181","v":8499},{"$f":"'OnGrid Timelines'!T181","v":8924},{"$f":"'OnGrid Timelines'!U181","v":9370},{"$f":"'OnGrid Timelines'!V181","v":9839},{"$f":"'OnGrid Timelines'!W181","v":10331},{"$f":"'OnGrid Timelines'!X181","v":10847},{"$f":"'OnGrid Timelines'!Y181","v":11389},{"$f":"'OnGrid Timelines'!Z181","v":11959},{"$f":"'OnGrid Timelines'!AA181","v":12557},{"$f":"'OnGrid Timelines'!AB181","v":13185},{"$f":"'OnGrid Timelines'!AC181","v":13844}]
[null,null,null,{"$f":"'OnGrid Timelines'!B182","v":"New Net Annual Energy Cost (with tax effects, including new electric bill, maintenance, inverter replacement)"},null,{"$f":"'OnGrid Timelines'!Q182","v":2930},{"$f":"'OnGrid Timelines'!R182","v":3094},{"$f":"'OnGrid Timelines'!S182","v":14559},{"$f":"'OnGrid Timelines'!T182","v":3451},{"$f":"'OnGrid Timelines'!U182","v":3644},{"$f":"'OnGrid Timelines'!V182","v":3849},{"$f":"'OnGrid Timelines'!W182","v":4064},{"$f":"'OnGrid Timelines'!X182","v":4291},{"$f":"'OnGrid Timelines'!Y182","v":4531},{"$f":"'OnGrid Timelines'!Z182","v":4784},{"$f":"'OnGrid Timelines'!AA182","v":5051},{"$f":"'OnGrid Timelines'!AB182","v":5333},{"$f":"'OnGrid Timelines'!AC182","v":5631}]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!Q183","v":0},{"$f":"'OnGrid Timelines'!R183","v":0},{"$f":"'OnGrid Timelines'!S183","v":0},{"$f":"'OnGrid Timelines'!T183","v":0},{"$f":"'OnGrid Timelines'!U183","v":0},{"$f":"'OnGrid Timelines'!V183","v":0},{"$f":"'OnGrid Timelines'!W183","v":0},{"$f":"'OnGrid Timelines'!X183","v":0},{"$f":"'OnGrid Timelines'!Y183","v":0},{"$f":"'OnGrid Timelines'!Z183","v":0},{"$f":"'OnGrid Timelines'!AA183","v":0},{"$f":"'OnGrid Timelines'!AB183","v":0},{"$f":"'OnGrid Timelines'!AC183","v":0}]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!Q184","v":0},{"$f":"'OnGrid Timelines'!R184","v":0},{"$f":"'OnGrid Timelines'!S184","v":0},{"$f":"'OnGrid Timelines'!T184","v":0},{"$f":"'OnGrid Timelines'!U184","v":0},{"$f":"'OnGrid Timelines'!V184","v":0},{"$f":"'OnGrid Timelines'!W184","v":0},{"$f":"'OnGrid Timelines'!X184","v":0},{"$f":"'OnGrid Timelines'!Y184","v":0},{"$f":"'OnGrid Timelines'!Z184","v":0},{"$f":"'OnGrid Timelines'!AA184","v":0},{"$f":"'OnGrid Timelines'!AB184","v":0},{"$f":"'OnGrid Timelines'!AC184","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B185","v":"Net New Annual Cost (Line of Credit plus New Net Energy Cost)"},null,{"$f":"'OnGrid Timelines'!Q185","v":2930},{"$f":"'OnGrid Timelines'!R185","v":3094},{"$f":"'OnGrid Timelines'!S185","v":14559},{"$f":"'OnGrid Timelines'!T185","v":3451},{"$f":"'OnGrid Timelines'!U185","v":3644},{"$f":"'OnGrid Timelines'!V185","v":3849},{"$f":"'OnGrid Timelines'!W185","v":4064},{"$f":"'OnGrid Timelines'!X185","v":4291},{"$f":"'OnGrid Timelines'!Y185","v":4531},{"$f":"'OnGrid Timelines'!Z185","v":4784},{"$f":"'OnGrid Timelines'!AA185","v":5051},{"$f":"'OnGrid Timelines'!AB185","v":5333},{"$f":"'OnGrid Timelines'!AC185","v":5631}]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!Q186","v":0},{"$f":"'OnGrid Timelines'!R186","v":0},{"$f":"'OnGrid Timelines'!S186","v":0},{"$f":"'OnGrid Timelines'!T186","v":0},{"$f":"'OnGrid Timelines'!U186","v":0},{"$f":"'OnGrid Timelines'!V186","v":0},{"$f":"'OnGrid Timelines'!W186","v":0},{"$f":"'OnGrid Timelines'!X186","v":0},{"$f":"'OnGrid Timelines'!Y186","v":0},{"$f":"'OnGrid Timelines'!Z186","v":0},{"$f":"'OnGrid Timelines'!AA186","v":0},{"$f":"'OnGrid Timelines'!AB186","v":0},{"$f":"'OnGrid Timelines'!AC186","v":0}]
[null,null,null,{"$f":"'OnGrid Timelines'!B187","v":"Cash Flow (annual) (Old less New Net Costs)"},null,{"$f":"'OnGrid Timelines'!Q187","v":4779},{"$f":"'OnGrid Timelines'!R187","v":5000},{"$f":"'OnGrid Timelines'!S187","v":-6060},{"$f":"'OnGrid Timelines'!T187","v":5473},{"$f":"'OnGrid Timelines'!U187","v":5726},{"$f":"'OnGrid Timelines'!V187","v":5990},{"$f":"'OnGrid Timelines'!W187","v":6267},{"$f":"'OnGrid Timelines'!X187","v":6556},{"$f":"'OnGrid Timelines'!Y187","v":6858},{"$f":"'OnGrid Timelines'!Z187","v":7174},{"$f":"'OnGrid Timelines'!AA187","v":7505},{"$f":"'OnGrid Timelines'!AB187","v":7851},{"$f":"'OnGrid Timelines'!AC187","v":8213}]
[null,null,null,{"$f":"'OnGrid Timelines'!B188","v":"Cash Flow (monthly)"},null,{"$f":"'OnGrid Timelines'!Q188","v":398},{"$f":"'OnGrid Timelines'!R188","v":417},{"$f":"'OnGrid Timelines'!S188","v":-505},{"$f":"'OnGrid Timelines'!T188","v":456},{"$f":"'OnGrid Timelines'!U188","v":477},{"$f":"'OnGrid Timelines'!V188","v":499},{"$f":"'OnGrid Timelines'!W188","v":522},{"$f":"'OnGrid Timelines'!X188","v":546},{"$f":"'OnGrid Timelines'!Y188","v":572},{"$f":"'OnGrid Timelines'!Z188","v":598},{"$f":"'OnGrid Timelines'!AA188","v":625},{"$f":"'OnGrid Timelines'!AB188","v":654},{"$f":"'OnGrid Timelines'!AC188","v":684}]
[null,null,null,null,null,"","","","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B190","v":"ACCUMULATED FINANCING CASH FLOW:"},null,{"$f":"'OnGrid Timelines'!Q190","v":20017},{"$f":"'OnGrid Timelines'!R190","v":25017},{"$f":"'OnGrid Timelines'!S190","v":18956},{"$f":"'OnGrid Timelines'!T190","v":24429},{"$f":"'OnGrid Timelines'!U190","v":30155},{"$f":"'OnGrid Timelines'!V190","v":36145},{"$f":"'OnGrid Timelines'!W190","v":42411},{"$f":"'OnGrid Timelines'!X190","v":48967},{"$f":"'OnGrid Timelines'!Y190","v":55825},{"$f":"'OnGrid Timelines'!Z190","v":63000},{"$f":"'OnGrid Timelines'!AA190","v":70505},{"$f":"'OnGrid Timelines'!AB190","v":78356},{"$f":"'OnGrid Timelines'!AC190","v":86570},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Timelines!IO168","v":0}]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!Q191","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!Q192","v":0}]
[]
[null,null,null,{"$f":"'OnGrid Timelines'!B198","v":"INCREASED RESALE VALUE:"},null,"","","","","","","","","","","","",""]
[null,null,null,{"$f":"'OnGrid Timelines'!B200","v":"20 times Annual Savings"},null,{"$f":"'OnGrid Timelines'!Q200","v":139380},{"$f":"'OnGrid Timelines'!R200","v":145710},{"$f":"'OnGrid Timelines'!S200","v":152327},{"$f":"'OnGrid Timelines'!T200","v":159244},{"$f":"'OnGrid Timelines'!U200","v":166474},{"$f":"'OnGrid Timelines'!V200","v":174032},{"$f":"'OnGrid Timelines'!W200","v":181932},{"$f":"'OnGrid Timelines'!X200","v":190191},{"$f":"'OnGrid Timelines'!Y200","v":198823},{"$f":"'OnGrid Timelines'!Z200","v":207846},{"$f":"'OnGrid Timelines'!AA200","v":217279},{"$f":"'OnGrid Timelines'!AB200","v":227138},{"$f":"'OnGrid Timelines'!AC200","v":237444}]
[null,null,null,{"$f":"'OnGrid Timelines'!B201","v":"Remaining savings within 25 years"},null,{"$f":"'OnGrid Timelines'!Q201","v":113751},{"$f":"'OnGrid Timelines'!R201","v":106782},{"$f":"'OnGrid Timelines'!S201","v":99496},{"$f":"'OnGrid Timelines'!T201","v":98020},{"$f":"'OnGrid Timelines'!U201","v":90058},{"$f":"'OnGrid Timelines'!V201","v":81734},{"$f":"'OnGrid Timelines'!W201","v":73033},{"$f":"'OnGrid Timelines'!X201","v":63936},{"$f":"'OnGrid Timelines'!Y201","v":54426},{"$f":"'OnGrid Timelines'!Z201","v":44485},{"$f":"'OnGrid Timelines'!AA201","v":34093},{"$f":"'OnGrid Timelines'!AB201","v":23229},{"$f":"'OnGrid Timelines'!AC201","v":11872}]
[null,null,null,{"$f":"'OnGrid Timelines'!B202","v":"Effective Resale Value (lesser of 20x annual or remaining 25yr savings)"},null,{"$f":"'OnGrid Timelines'!Q202","v":113751},{"$f":"'OnGrid Timelines'!R202","v":106782},{"$f":"'OnGrid Timelines'!S202","v":99496},{"$f":"'OnGrid Timelines'!T202","v":98020},{"$f":"'OnGrid Timelines'!U202","v":90058},{"$f":"'OnGrid Timelines'!V202","v":81734},{"$f":"'OnGrid Timelines'!W202","v":73033},{"$f":"'OnGrid Timelines'!X202","v":63936},{"$f":"'OnGrid Timelines'!Y202","v":54426},{"$f":"'OnGrid Timelines'!Z202","v":44485},{"$f":"'OnGrid Timelines'!AA202","v":34093},{"$f":"'OnGrid Timelines'!AB202","v":23229},{"$f":"'OnGrid Timelines'!AC202","v":11872}]
[null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,"FINANCING & RESALE:"]
[]
[null,null,null,null,null,{"$f":"\"25-Year Accumulated Net Positive Financed Cash Flow: $\"&FIXED(R152,0)","v":"25-Year Accumulated Net Positive Financed Cash Flow: $86,570"}]
[]
[null,null,null,null,null,{"$f":"'OnGrid Timelines'!B203","v":"Maximum Resale Value: $126,794 occurs at Year 11"}]

{"sheet":"Timelines2","index":19,"n_rows":289,"n_cols":119,"rows_kept":289,"cut":false,"hidden":false,"merged":[[51,3,51,10],[51,19,51,26],[52,3,52,10],[52,19,52,26],[53,3,53,5],[53,6,53,10],[53,19,53,21],[53,22,53,26],[54,3,54,5],[54,6,54,10],[54,19,54,21],[54,22,54,26],[55,3,55,10],[55,19,55,26],[56,3,56,10],[56,19,56,26],[121,3,121,10],[121,19,121,26],[122,3,122,10],[122,19,122,26],[137,50,137,51],[123,3,123,5],[123,6,123,10],[123,19,123,21],[123,22,123,26],[124,3,124,5],[124,6,124,10],[124,19,124,21],[124,22,124,26],[125,3,125,10],[125,19,125,26],[126,3,126,10],[126,19,126,26],[137,34,137,35],[234,66,234,67],[234,80,234,81],[235,66,235,67],[235,80,235,81],[236,66,236,67],[236,80,236,81],[237,66,237,67],[237,80,237,81],[238,66,238,67],[238,80,238,81],[239,66,239,67],[239,80,239,81],[240,66,240,67],[240,80,240,81],[241,66,241,67],[241,80,241,81],[242,66,242,67],[242,80,242,81],[243,66,243,67],[243,80,243,81],[245,66,245,67],[245,80,245,81],[246,66,246,67],[246,80,246,81],[247,66,247,67],[247,80,247,81],[248,66,248,67],[248,80,248,81],[249,66,249,67],[249,80,249,81],[264,80,264,81],[250,66,250,67],[250,80,250,81],[251,66,251,67],[251,80,251,81],[252,66,252,67],[252,80,252,81],[253,66,253,67],[253,80,253,81],[254,66,254,67],[254,80,254,81],[263,80,263,81],[281,80,281,81],[265,80,265,81],[270,80,270,81],[271,80,271,81],[272,80,272,81],[273,80,273,81],[274,80,274,81],[275,80,275,81],[276,80,276,81],[277,80,277,81],[278,80,278,81],[280,80,280,81],[288,80,288,81],[282,80,282,81],[283,80,283,81],[284,80,284,81],[285,80,285,81],[286,80,286,81],[287,80,287,81]]}
[]
[]
[null,"T2.01A IRR NonComm ToYr12 Color1",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"T2.01B IRR NonComm ToYr12 Color2"]
[null,null,"Compound Annual Rate of Return Detail",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,"Compound Annual Rate of Return Detail",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[null,null,{"$f":"'OnGrid Timelines'!$B$66","v":" Residential Pre-Tax Analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$66","v":" Residential Pre-Tax Analysis"}]
[null,null,null,"Year:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:"]
[null,null,{"$f":"'OnGrid Timelines'!$B$68","v":"Operating Savings:"},0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,{"$f":"'OnGrid Timelines'!$B$68","v":"Operating Savings:"},0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,{"$f":"'OnGrid Timelines'!$B$69","v":"Avoided Electricity Purchases / Annual Savings"},{"$f":"'OnGrid Timelines'!$D$69","v":0},{"$f":"'OnGrid Timelines'!$E$69","v":8078},{"$f":"'OnGrid Timelines'!$F$69","v":8361},{"$f":"'OnGrid Timelines'!$G$69","v":8654},{"$f":"'OnGrid Timelines'!$H$69","v":8956},{"$f":"'OnGrid Timelines'!$I$69","v":9270},{"$f":"'OnGrid Timelines'!$J$69","v":9594},{"$f":"'OnGrid Timelines'!$K$69","v":9930},{"$f":"'OnGrid Timelines'!$L$69","v":10278},{"$f":"'OnGrid Timelines'!$M$69","v":10638},{"$f":"'OnGrid Timelines'!$N$69","v":11010},{"$f":"'OnGrid Timelines'!$O$69","v":11395},{"$f":"'OnGrid Timelines'!$P$69","v":11794},null,null,{"$f":"'OnGrid Timelines'!$B$69","v":"Avoided Electricity Purchases / Annual Savings"},{"$f":"'OnGrid Timelines'!$D$69","v":0},{"$f":"'OnGrid Timelines'!$E$69","v":8078},{"$f":"'OnGrid Timelines'!$F$69","v":8361},{"$f":"'OnGrid Timelines'!$G$69","v":8654},{"$f":"'OnGrid Timelines'!$H$69","v":8956},{"$f":"'OnGrid Timelines'!$I$69","v":9270},{"$f":"'OnGrid Timelines'!$J$69","v":9594},{"$f":"'OnGrid Timelines'!$K$69","v":9930},{"$f":"'OnGrid Timelines'!$L$69","v":10278},{"$f":"'OnGrid Timelines'!$M$69","v":10638},{"$f":"'OnGrid Timelines'!$N$69","v":11010},{"$f":"'OnGrid Timelines'!$O$69","v":11395},{"$f":"'OnGrid Timelines'!$P$69","v":11794}]
[null,null,{"$f":"'OnGrid Timelines'!$B$70","v":"REC (Green Tag) Income"},{"$f":"'OnGrid Timelines'!$D$70","v":0},{"$f":"'OnGrid Timelines'!$E$70","v":2300},{"$f":"'OnGrid Timelines'!$F$70","v":2289},{"$f":"'OnGrid Timelines'!$G$70","v":2277},{"$f":"'OnGrid Timelines'!$H$70","v":2266},{"$f":"'OnGrid Timelines'!$I$70","v":2255},{"$f":"'OnGrid Timelines'!$J$70","v":2243},{"$f":"'OnGrid Timelines'!$K$70","v":2232},{"$f":"'OnGrid Timelines'!$L$70","v":2221},{"$f":"'OnGrid Timelines'!$M$70","v":2210},{"$f":"'OnGrid Timelines'!$N$70","v":2199},{"$f":"'OnGrid Timelines'!$O$70","v":2188},{"$f":"'OnGrid Timelines'!$P$70","v":2177},null,null,{"$f":"'OnGrid Timelines'!$B$70","v":"REC (Green Tag) Income"},{"$f":"'OnGrid Timelines'!$D$70","v":0},{"$f":"'OnGrid Timelines'!$E$70","v":2300},{"$f":"'OnGrid Timelines'!$F$70","v":2289},{"$f":"'OnGrid Timelines'!$G$70","v":2277},{"$f":"'OnGrid Timelines'!$H$70","v":2266},{"$f":"'OnGrid Timelines'!$I$70","v":2255},{"$f":"'OnGrid Timelines'!$J$70","v":2243},{"$f":"'OnGrid Timelines'!$K$70","v":2232},{"$f":"'OnGrid Timelines'!$L$70","v":2221},{"$f":"'OnGrid Timelines'!$M$70","v":2210},{"$f":"'OnGrid Timelines'!$N$70","v":2199},{"$f":"'OnGrid Timelines'!$O$70","v":2188},{"$f":"'OnGrid Timelines'!$P$70","v":2177}]
[null,null,{"$f":"'OnGrid Timelines'!$B$72","v":" System Cost & Incentives:"},{"$f":"'OnGrid Timelines'!$D$72","v":0},{"$f":"'OnGrid Timelines'!$E$72","v":0},{"$f":"'OnGrid Timelines'!$F$72","v":0},{"$f":"'OnGrid Timelines'!$G$72","v":0},{"$f":"'OnGrid Timelines'!$H$72","v":0},{"$f":"'OnGrid Timelines'!$I$72","v":0},{"$f":"'OnGrid Timelines'!$J$72","v":0},{"$f":"'OnGrid Timelines'!$K$72","v":0},{"$f":"'OnGrid Timelines'!$L$72","v":0},{"$f":"'OnGrid Timelines'!$M$72","v":0},{"$f":"'OnGrid Timelines'!$N$72","v":0},{"$f":"'OnGrid Timelines'!$O$72","v":0},{"$f":"'OnGrid Timelines'!$P$72","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$72","v":" System Cost & Incentives:"},{"$f":"'OnGrid Timelines'!$D$72","v":0},{"$f":"'OnGrid Timelines'!$E$72","v":0},{"$f":"'OnGrid Timelines'!$F$72","v":0},{"$f":"'OnGrid Timelines'!$G$72","v":0},{"$f":"'OnGrid Timelines'!$H$72","v":0},{"$f":"'OnGrid Timelines'!$I$72","v":0},{"$f":"'OnGrid Timelines'!$J$72","v":0},{"$f":"'OnGrid Timelines'!$K$72","v":0},{"$f":"'OnGrid Timelines'!$L$72","v":0},{"$f":"'OnGrid Timelines'!$M$72","v":0},{"$f":"'OnGrid Timelines'!$N$72","v":0},{"$f":"'OnGrid Timelines'!$O$72","v":0},{"$f":"'OnGrid Timelines'!$P$72","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$73","v":"System Capital Cost with Fees, before Rebates"},{"$f":"'OnGrid Timelines'!$D$73","v":-71301},{"$f":"'OnGrid Timelines'!$E$73","v":0},{"$f":"'OnGrid Timelines'!$F$73","v":0},{"$f":"'OnGrid Timelines'!$G$73","v":0},{"$f":"'OnGrid Timelines'!$H$73","v":0},{"$f":"'OnGrid Timelines'!$I$73","v":0},{"$f":"'OnGrid Timelines'!$J$73","v":0},{"$f":"'OnGrid Timelines'!$K$73","v":0},{"$f":"'OnGrid Timelines'!$L$73","v":0},{"$f":"'OnGrid Timelines'!$M$73","v":0},{"$f":"'OnGrid Timelines'!$N$73","v":0},{"$f":"'OnGrid Timelines'!$O$73","v":0},{"$f":"'OnGrid Timelines'!$P$73","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$73","v":"System Capital Cost with Fees, before Rebates"},{"$f":"'OnGrid Timelines'!$D$73","v":-71301},{"$f":"'OnGrid Timelines'!$E$73","v":0},{"$f":"'OnGrid Timelines'!$F$73","v":0},{"$f":"'OnGrid Timelines'!$G$73","v":0},{"$f":"'OnGrid Timelines'!$H$73","v":0},{"$f":"'OnGrid Timelines'!$I$73","v":0},{"$f":"'OnGrid Timelines'!$J$73","v":0},{"$f":"'OnGrid Timelines'!$K$73","v":0},{"$f":"'OnGrid Timelines'!$L$73","v":0},{"$f":"'OnGrid Timelines'!$M$73","v":0},{"$f":"'OnGrid Timelines'!$N$73","v":0},{"$f":"'OnGrid Timelines'!$O$73","v":0},{"$f":"'OnGrid Timelines'!$P$73","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$74","v":"Rebates & Grants"},{"$f":"'OnGrid Timelines'!$D$74","v":9735},{"$f":"'OnGrid Timelines'!$E$74","v":0},{"$f":"'OnGrid Timelines'!$F$74","v":0},{"$f":"'OnGrid Timelines'!$G$74","v":0},{"$f":"'OnGrid Timelines'!$H$74","v":0},{"$f":"'OnGrid Timelines'!$I$74","v":0},{"$f":"'OnGrid Timelines'!$J$74","v":0},{"$f":"'OnGrid Timelines'!$K$74","v":0},{"$f":"'OnGrid Timelines'!$L$74","v":0},{"$f":"'OnGrid Timelines'!$M$74","v":0},{"$f":"'OnGrid Timelines'!$N$74","v":0},{"$f":"'OnGrid Timelines'!$O$74","v":0},{"$f":"'OnGrid Timelines'!$P$74","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$74","v":"Rebates & Grants"},{"$f":"'OnGrid Timelines'!$D$74","v":9735},{"$f":"'OnGrid Timelines'!$E$74","v":0},{"$f":"'OnGrid Timelines'!$F$74","v":0},{"$f":"'OnGrid Timelines'!$G$74","v":0},{"$f":"'OnGrid Timelines'!$H$74","v":0},{"$f":"'OnGrid Timelines'!$I$74","v":0},{"$f":"'OnGrid Timelines'!$J$74","v":0},{"$f":"'OnGrid Timelines'!$K$74","v":0},{"$f":"'OnGrid Timelines'!$L$74","v":0},{"$f":"'OnGrid Timelines'!$M$74","v":0},{"$f":"'OnGrid Timelines'!$N$74","v":0},{"$f":"'OnGrid Timelines'!$O$74","v":0},{"$f":"'OnGrid Timelines'!$P$74","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$75","v":"Performance Based Incentive"},{"$f":"'OnGrid Timelines'!$D$75","v":0},{"$f":"'OnGrid Timelines'!$E$75","v":5060},{"$f":"'OnGrid Timelines'!$F$75","v":5035},{"$f":"'OnGrid Timelines'!$G$75","v":5010},{"$f":"'OnGrid Timelines'!$H$75","v":4985},{"$f":"'OnGrid Timelines'!$I$75","v":4960},{"$f":"'OnGrid Timelines'!$J$75","v":0},{"$f":"'OnGrid Timelines'!$K$75","v":0},{"$f":"'OnGrid Timelines'!$L$75","v":0},{"$f":"'OnGrid Timelines'!$M$75","v":0},{"$f":"'OnGrid Timelines'!$N$75","v":0},{"$f":"'OnGrid Timelines'!$O$75","v":0},{"$f":"'OnGrid Timelines'!$P$75","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$75","v":"Performance Based Incentive"},{"$f":"'OnGrid Timelines'!$D$75","v":0},{"$f":"'OnGrid Timelines'!$E$75","v":5060},{"$f":"'OnGrid Timelines'!$F$75","v":5035},{"$f":"'OnGrid Timelines'!$G$75","v":5010},{"$f":"'OnGrid Timelines'!$H$75","v":4985},{"$f":"'OnGrid Timelines'!$I$75","v":4960},{"$f":"'OnGrid Timelines'!$J$75","v":0},{"$f":"'OnGrid Timelines'!$K$75","v":0},{"$f":"'OnGrid Timelines'!$L$75","v":0},{"$f":"'OnGrid Timelines'!$M$75","v":0},{"$f":"'OnGrid Timelines'!$N$75","v":0},{"$f":"'OnGrid Timelines'!$O$75","v":0},{"$f":"'OnGrid Timelines'!$P$75","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$76","v":"Energy Efficiency Net Expense"},{"$f":"'OnGrid Timelines'!$D$76","v":0},{"$f":"'OnGrid Timelines'!$E$76","v":0},{"$f":"'OnGrid Timelines'!$F$76","v":0},{"$f":"'OnGrid Timelines'!$G$76","v":0},{"$f":"'OnGrid Timelines'!$H$76","v":0},{"$f":"'OnGrid Timelines'!$I$76","v":0},{"$f":"'OnGrid Timelines'!$J$76","v":0},{"$f":"'OnGrid Timelines'!$K$76","v":0},{"$f":"'OnGrid Timelines'!$L$76","v":0},{"$f":"'OnGrid Timelines'!$M$76","v":0},{"$f":"'OnGrid Timelines'!$N$76","v":0},{"$f":"'OnGrid Timelines'!$O$76","v":0},{"$f":"'OnGrid Timelines'!$P$76","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$76","v":"Energy Efficiency Net Expense"},{"$f":"'OnGrid Timelines'!$D$76","v":0},{"$f":"'OnGrid Timelines'!$E$76","v":0},{"$f":"'OnGrid Timelines'!$F$76","v":0},{"$f":"'OnGrid Timelines'!$G$76","v":0},{"$f":"'OnGrid Timelines'!$H$76","v":0},{"$f":"'OnGrid Timelines'!$I$76","v":0},{"$f":"'OnGrid Timelines'!$J$76","v":0},{"$f":"'OnGrid Timelines'!$K$76","v":0},{"$f":"'OnGrid Timelines'!$L$76","v":0},{"$f":"'OnGrid Timelines'!$M$76","v":0},{"$f":"'OnGrid Timelines'!$N$76","v":0},{"$f":"'OnGrid Timelines'!$O$76","v":0},{"$f":"'OnGrid Timelines'!$P$76","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$78","v":"Operating Expenses:"},{"$f":"'OnGrid Timelines'!$D$78","v":0},{"$f":"'OnGrid Timelines'!$E$78","v":0},{"$f":"'OnGrid Timelines'!$F$78","v":0},{"$f":"'OnGrid Timelines'!$G$78","v":0},{"$f":"'OnGrid Timelines'!$H$78","v":0},{"$f":"'OnGrid Timelines'!$I$78","v":0},{"$f":"'OnGrid Timelines'!$J$78","v":0},{"$f":"'OnGrid Timelines'!$K$78","v":0},{"$f":"'OnGrid Timelines'!$L$78","v":0},{"$f":"'OnGrid Timelines'!$M$78","v":0},{"$f":"'OnGrid Timelines'!$N$78","v":0},{"$f":"'OnGrid Timelines'!$O$78","v":0},{"$f":"'OnGrid Timelines'!$P$78","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$78","v":"Operating Expenses:"},{"$f":"'OnGrid Timelines'!$D$78","v":0},{"$f":"'OnGrid Timelines'!$E$78","v":0},{"$f":"'OnGrid Timelines'!$F$78","v":0},{"$f":"'OnGrid Timelines'!$G$78","v":0},{"$f":"'OnGrid Timelines'!$H$78","v":0},{"$f":"'OnGrid Timelines'!$I$78","v":0},{"$f":"'OnGrid Timelines'!$J$78","v":0},{"$f":"'OnGrid Timelines'!$K$78","v":0},{"$f":"'OnGrid Timelines'!$L$78","v":0},{"$f":"'OnGrid Timelines'!$M$78","v":0},{"$f":"'OnGrid Timelines'!$N$78","v":0},{"$f":"'OnGrid Timelines'!$O$78","v":0},{"$f":"'OnGrid Timelines'!$P$78","v":0}]
[null,null,"System Maintenance",{"$f":"'OnGrid Timelines'!$D$79","v":0},{"$f":"'OnGrid Timelines'!$E$79","v":-282},{"$f":"'OnGrid Timelines'!$F$79","v":-292},{"$f":"'OnGrid Timelines'!$G$79","v":-302},{"$f":"'OnGrid Timelines'!$H$79","v":-313},{"$f":"'OnGrid Timelines'!$I$79","v":-324},{"$f":"'OnGrid Timelines'!$J$79","v":-335},{"$f":"'OnGrid Timelines'!$K$79","v":-347},{"$f":"'OnGrid Timelines'!$L$79","v":-359},{"$f":"'OnGrid Timelines'!$M$79","v":-372},{"$f":"'OnGrid Timelines'!$N$79","v":-385},{"$f":"'OnGrid Timelines'!$O$79","v":-398},{"$f":"'OnGrid Timelines'!$P$79","v":-412},null,null,"System Maintenance",{"$f":"'OnGrid Timelines'!$D$79","v":0},{"$f":"'OnGrid Timelines'!$E$79","v":-282},{"$f":"'OnGrid Timelines'!$F$79","v":-292},{"$f":"'OnGrid Timelines'!$G$79","v":-302},{"$f":"'OnGrid Timelines'!$H$79","v":-313},{"$f":"'OnGrid Timelines'!$I$79","v":-324},{"$f":"'OnGrid Timelines'!$J$79","v":-335},{"$f":"'OnGrid Timelines'!$K$79","v":-347},{"$f":"'OnGrid Timelines'!$L$79","v":-359},{"$f":"'OnGrid Timelines'!$M$79","v":-372},{"$f":"'OnGrid Timelines'!$N$79","v":-385},{"$f":"'OnGrid Timelines'!$O$79","v":-398},{"$f":"'OnGrid Timelines'!$P$79","v":-412}]
[null,null,{"$f":"'OnGrid Timelines'!$B$80","v":"Inverter Replacement at $700 per kW in Year 15"},{"$f":"'OnGrid Timelines'!$D$80","v":0},{"$f":"'OnGrid Timelines'!$E$80","v":0},{"$f":"'OnGrid Timelines'!$F$80","v":0},{"$f":"'OnGrid Timelines'!$G$80","v":0},{"$f":"'OnGrid Timelines'!$H$80","v":0},{"$f":"'OnGrid Timelines'!$I$80","v":0},{"$f":"'OnGrid Timelines'!$J$80","v":0},{"$f":"'OnGrid Timelines'!$K$80","v":0},{"$f":"'OnGrid Timelines'!$L$80","v":0},{"$f":"'OnGrid Timelines'!$M$80","v":0},{"$f":"'OnGrid Timelines'!$N$80","v":0},{"$f":"'OnGrid Timelines'!$O$80","v":0},{"$f":"'OnGrid Timelines'!$P$80","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$80","v":"Inverter Replacement at $700 per kW in Year 15"},{"$f":"'OnGrid Timelines'!$D$80","v":0},{"$f":"'OnGrid Timelines'!$E$80","v":0},{"$f":"'OnGrid Timelines'!$F$80","v":0},{"$f":"'OnGrid Timelines'!$G$80","v":0},{"$f":"'OnGrid Timelines'!$H$80","v":0},{"$f":"'OnGrid Timelines'!$I$80","v":0},{"$f":"'OnGrid Timelines'!$J$80","v":0},{"$f":"'OnGrid Timelines'!$K$80","v":0},{"$f":"'OnGrid Timelines'!$L$80","v":0},{"$f":"'OnGrid Timelines'!$M$80","v":0},{"$f":"'OnGrid Timelines'!$N$80","v":0},{"$f":"'OnGrid Timelines'!$O$80","v":0},{"$f":"'OnGrid Timelines'!$P$80","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$81","v":"Monitoring Cost"},{"$f":"'OnGrid Timelines'!$D$81","v":0},{"$f":"'OnGrid Timelines'!$E$81","v":-478},{"$f":"'OnGrid Timelines'!$F$81","v":-495},{"$f":"'OnGrid Timelines'!$G$81","v":-513},{"$f":"'OnGrid Timelines'!$H$81","v":-530},{"$f":"'OnGrid Timelines'!$I$81","v":-549},{"$f":"'OnGrid Timelines'!$J$81","v":0},{"$f":"'OnGrid Timelines'!$K$81","v":0},{"$f":"'OnGrid Timelines'!$L$81","v":0},{"$f":"'OnGrid Timelines'!$M$81","v":0},{"$f":"'OnGrid Timelines'!$N$81","v":0},{"$f":"'OnGrid Timelines'!$O$81","v":0},{"$f":"'OnGrid Timelines'!$P$81","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$81","v":"Monitoring Cost"},{"$f":"'OnGrid Timelines'!$D$81","v":0},{"$f":"'OnGrid Timelines'!$E$81","v":-478},{"$f":"'OnGrid Timelines'!$F$81","v":-495},{"$f":"'OnGrid Timelines'!$G$81","v":-513},{"$f":"'OnGrid Timelines'!$H$81","v":-530},{"$f":"'OnGrid Timelines'!$I$81","v":-549},{"$f":"'OnGrid Timelines'!$J$81","v":0},{"$f":"'OnGrid Timelines'!$K$81","v":0},{"$f":"'OnGrid Timelines'!$L$81","v":0},{"$f":"'OnGrid Timelines'!$M$81","v":0},{"$f":"'OnGrid Timelines'!$N$81","v":0},{"$f":"'OnGrid Timelines'!$O$81","v":0},{"$f":"'OnGrid Timelines'!$P$81","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$83","v":"Operating Profit (loss):"},{"$f":"'OnGrid Timelines'!$D$83","v":-61566},{"$f":"'OnGrid Timelines'!$E$83","v":14678},{"$f":"'OnGrid Timelines'!$F$83","v":14897},{"$f":"'OnGrid Timelines'!$G$83","v":15126},{"$f":"'OnGrid Timelines'!$H$83","v":15364},{"$f":"'OnGrid Timelines'!$I$83","v":15612},{"$f":"'OnGrid Timelines'!$J$83","v":11502},{"$f":"'OnGrid Timelines'!$K$83","v":11815},{"$f":"'OnGrid Timelines'!$L$83","v":12140},{"$f":"'OnGrid Timelines'!$M$83","v":12476},{"$f":"'OnGrid Timelines'!$N$83","v":12824},{"$f":"'OnGrid Timelines'!$O$83","v":13185},{"$f":"'OnGrid Timelines'!$P$83","v":13559},null,null,{"$f":"'OnGrid Timelines'!$B$83","v":"Operating Profit (loss):"},{"$f":"'OnGrid Timelines'!$D$83","v":-61566},{"$f":"'OnGrid Timelines'!$E$83","v":14678},{"$f":"'OnGrid Timelines'!$F$83","v":14897},{"$f":"'OnGrid Timelines'!$G$83","v":15126},{"$f":"'OnGrid Timelines'!$H$83","v":15364},{"$f":"'OnGrid Timelines'!$I$83","v":15612},{"$f":"'OnGrid Timelines'!$J$83","v":11502},{"$f":"'OnGrid Timelines'!$K$83","v":11815},{"$f":"'OnGrid Timelines'!$L$83","v":12140},{"$f":"'OnGrid Timelines'!$M$83","v":12476},{"$f":"'OnGrid Timelines'!$N$83","v":12824},{"$f":"'OnGrid Timelines'!$O$83","v":13185},{"$f":"'OnGrid Timelines'!$P$83","v":13559}]
[null,null,{"$f":"'OnGrid Timelines'!$B$85","v":"Federal & State Tax Effects:"},{"$f":"'OnGrid Timelines'!$D$85","v":0},{"$f":"'OnGrid Timelines'!$E$85","v":0},{"$f":"'OnGrid Timelines'!$F$85","v":0},{"$f":"'OnGrid Timelines'!$G$85","v":0},{"$f":"'OnGrid Timelines'!$H$85","v":0},{"$f":"'OnGrid Timelines'!$I$85","v":0},{"$f":"'OnGrid Timelines'!$J$85","v":0},{"$f":"'OnGrid Timelines'!$K$85","v":0},{"$f":"'OnGrid Timelines'!$L$85","v":0},{"$f":"'OnGrid Timelines'!$M$85","v":0},{"$f":"'OnGrid Timelines'!$N$85","v":0},{"$f":"'OnGrid Timelines'!$O$85","v":0},{"$f":"'OnGrid Timelines'!$P$85","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$85","v":"Federal & State Tax Effects:"},{"$f":"'OnGrid Timelines'!$D$85","v":0},{"$f":"'OnGrid Timelines'!$E$85","v":0},{"$f":"'OnGrid Timelines'!$F$85","v":0},{"$f":"'OnGrid Timelines'!$G$85","v":0},{"$f":"'OnGrid Timelines'!$H$85","v":0},{"$f":"'OnGrid Timelines'!$I$85","v":0},{"$f":"'OnGrid Timelines'!$J$85","v":0},{"$f":"'OnGrid Timelines'!$K$85","v":0},{"$f":"'OnGrid Timelines'!$L$85","v":0},{"$f":"'OnGrid Timelines'!$M$85","v":0},{"$f":"'OnGrid Timelines'!$N$85","v":0},{"$f":"'OnGrid Timelines'!$O$85","v":0},{"$f":"'OnGrid Timelines'!$P$85","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$86","v":"Federal and State Tax on RECs."},{"$f":"'OnGrid Timelines'!$D$86","v":0},{"$f":"'OnGrid Timelines'!$E$86","v":-798},{"$f":"'OnGrid Timelines'!$F$86","v":-794},{"$f":"'OnGrid Timelines'!$G$86","v":-790},{"$f":"'OnGrid Timelines'!$H$86","v":-786},{"$f":"'OnGrid Timelines'!$I$86","v":-782},{"$f":"'OnGrid Timelines'!$J$86","v":-778},{"$f":"'OnGrid Timelines'!$K$86","v":-774},{"$f":"'OnGrid Timelines'!$L$86","v":-771},{"$f":"'OnGrid Timelines'!$M$86","v":-767},{"$f":"'OnGrid Timelines'!$N$86","v":-763},{"$f":"'OnGrid Timelines'!$O$86","v":-759},{"$f":"'OnGrid Timelines'!$P$86","v":-755},null,null,{"$f":"'OnGrid Timelines'!$B$86","v":"Federal and State Tax on RECs."},{"$f":"'OnGrid Timelines'!$D$86","v":0},{"$f":"'OnGrid Timelines'!$E$86","v":-798},{"$f":"'OnGrid Timelines'!$F$86","v":-794},{"$f":"'OnGrid Timelines'!$G$86","v":-790},{"$f":"'OnGrid Timelines'!$H$86","v":-786},{"$f":"'OnGrid Timelines'!$I$86","v":-782},{"$f":"'OnGrid Timelines'!$J$86","v":-778},{"$f":"'OnGrid Timelines'!$K$86","v":-774},{"$f":"'OnGrid Timelines'!$L$86","v":-771},{"$f":"'OnGrid Timelines'!$M$86","v":-767},{"$f":"'OnGrid Timelines'!$N$86","v":-763},{"$f":"'OnGrid Timelines'!$O$86","v":-759},{"$f":"'OnGrid Timelines'!$P$86","v":-755}]
[null,null,{"$f":"'OnGrid Timelines'!$B$88","v":"Federal Tax Credit Basis"},{"$f":"'OnGrid Timelines'!$D$88","v":61566},{"$f":"'OnGrid Timelines'!$E$88","v":0},{"$f":"'OnGrid Timelines'!$F$88","v":0},{"$f":"'OnGrid Timelines'!$G$88","v":0},{"$f":"'OnGrid Timelines'!$H$88","v":0},{"$f":"'OnGrid Timelines'!$I$88","v":0},{"$f":"'OnGrid Timelines'!$J$88","v":0},{"$f":"'OnGrid Timelines'!$K$88","v":0},{"$f":"'OnGrid Timelines'!$L$88","v":0},{"$f":"'OnGrid Timelines'!$M$88","v":0},{"$f":"'OnGrid Timelines'!$N$88","v":0},{"$f":"'OnGrid Timelines'!$O$88","v":0},{"$f":"'OnGrid Timelines'!$P$88","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$88","v":"Federal Tax Credit Basis"},{"$f":"'OnGrid Timelines'!$D$88","v":61566},{"$f":"'OnGrid Timelines'!$E$88","v":0},{"$f":"'OnGrid Timelines'!$F$88","v":0},{"$f":"'OnGrid Timelines'!$G$88","v":0},{"$f":"'OnGrid Timelines'!$H$88","v":0},{"$f":"'OnGrid Timelines'!$I$88","v":0},{"$f":"'OnGrid Timelines'!$J$88","v":0},{"$f":"'OnGrid Timelines'!$K$88","v":0},{"$f":"'OnGrid Timelines'!$L$88","v":0},{"$f":"'OnGrid Timelines'!$M$88","v":0},{"$f":"'OnGrid Timelines'!$N$88","v":0},{"$f":"'OnGrid Timelines'!$O$88","v":0},{"$f":"'OnGrid Timelines'!$P$88","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$89","v":"30% Federal Tax Credit "},{"$f":"'OnGrid Timelines'!$D$89","v":0},{"$f":"'OnGrid Timelines'!$E$89","v":29457},{"$f":"'OnGrid Timelines'!$F$89","v":0},{"$f":"'OnGrid Timelines'!$G$89","v":0},{"$f":"'OnGrid Timelines'!$H$89","v":0},{"$f":"'OnGrid Timelines'!$I$89","v":0},{"$f":"'OnGrid Timelines'!$J$89","v":0},{"$f":"'OnGrid Timelines'!$K$89","v":0},{"$f":"'OnGrid Timelines'!$L$89","v":0},{"$f":"'OnGrid Timelines'!$M$89","v":0},{"$f":"'OnGrid Timelines'!$N$89","v":0},{"$f":"'OnGrid Timelines'!$O$89","v":0},{"$f":"'OnGrid Timelines'!$P$89","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$89","v":"30% Federal Tax Credit "},{"$f":"'OnGrid Timelines'!$D$89","v":0},{"$f":"'OnGrid Timelines'!$E$89","v":29457},{"$f":"'OnGrid Timelines'!$F$89","v":0},{"$f":"'OnGrid Timelines'!$G$89","v":0},{"$f":"'OnGrid Timelines'!$H$89","v":0},{"$f":"'OnGrid Timelines'!$I$89","v":0},{"$f":"'OnGrid Timelines'!$J$89","v":0},{"$f":"'OnGrid Timelines'!$K$89","v":0},{"$f":"'OnGrid Timelines'!$L$89","v":0},{"$f":"'OnGrid Timelines'!$M$89","v":0},{"$f":"'OnGrid Timelines'!$N$89","v":0},{"$f":"'OnGrid Timelines'!$O$89","v":0},{"$f":"'OnGrid Timelines'!$P$89","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$91","v":"State Tax Credit Basis"},{"$f":"'OnGrid Timelines'!$D$91","v":61566},{"$f":"'OnGrid Timelines'!$E$91","v":0},{"$f":"'OnGrid Timelines'!$F$91","v":0},{"$f":"'OnGrid Timelines'!$G$91","v":0},{"$f":"'OnGrid Timelines'!$H$91","v":0},{"$f":"'OnGrid Timelines'!$I$91","v":0},{"$f":"'OnGrid Timelines'!$J$91","v":0},{"$f":"'OnGrid Timelines'!$K$91","v":0},{"$f":"'OnGrid Timelines'!$L$91","v":0},{"$f":"'OnGrid Timelines'!$M$91","v":0},{"$f":"'OnGrid Timelines'!$N$91","v":0},{"$f":"'OnGrid Timelines'!$O$91","v":0},{"$f":"'OnGrid Timelines'!$P$91","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$91","v":"State Tax Credit Basis"},{"$f":"'OnGrid Timelines'!$D$91","v":61566},{"$f":"'OnGrid Timelines'!$E$91","v":0},{"$f":"'OnGrid Timelines'!$F$91","v":0},{"$f":"'OnGrid Timelines'!$G$91","v":0},{"$f":"'OnGrid Timelines'!$H$91","v":0},{"$f":"'OnGrid Timelines'!$I$91","v":0},{"$f":"'OnGrid Timelines'!$J$91","v":0},{"$f":"'OnGrid Timelines'!$K$91","v":0},{"$f":"'OnGrid Timelines'!$L$91","v":0},{"$f":"'OnGrid Timelines'!$M$91","v":0},{"$f":"'OnGrid Timelines'!$N$91","v":0},{"$f":"'OnGrid Timelines'!$O$91","v":0},{"$f":"'OnGrid Timelines'!$P$91","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$92","v":"10.0% State Tax Credit"},null,{"$f":"'OnGrid Timelines'!$E$92","v":9819},{"$f":"'OnGrid Timelines'!$F$92","v":0},{"$f":"'OnGrid Timelines'!$G$92","v":0},{"$f":"'OnGrid Timelines'!$H$92","v":0},{"$f":"'OnGrid Timelines'!$I$92","v":0},{"$f":"'OnGrid Timelines'!$J$92","v":0},{"$f":"'OnGrid Timelines'!$K$92","v":0},{"$f":"'OnGrid Timelines'!$L$92","v":0},{"$f":"'OnGrid Timelines'!$M$92","v":0},{"$f":"'OnGrid Timelines'!$N$92","v":0},{"$f":"'OnGrid Timelines'!$O$92","v":0},{"$f":"'OnGrid Timelines'!$P$92","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$92","v":"10.0% State Tax Credit"},null,{"$f":"'OnGrid Timelines'!$E$92","v":9819},{"$f":"'OnGrid Timelines'!$F$92","v":0},{"$f":"'OnGrid Timelines'!$G$92","v":0},{"$f":"'OnGrid Timelines'!$H$92","v":0},{"$f":"'OnGrid Timelines'!$I$92","v":0},{"$f":"'OnGrid Timelines'!$J$92","v":0},{"$f":"'OnGrid Timelines'!$K$92","v":0},{"$f":"'OnGrid Timelines'!$L$92","v":0},{"$f":"'OnGrid Timelines'!$M$92","v":0},{"$f":"'OnGrid Timelines'!$N$92","v":0},{"$f":"'OnGrid Timelines'!$O$92","v":0},{"$f":"'OnGrid Timelines'!$P$92","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$93","v":"Fed Tax on State Tax Credit"},null,{"$f":"'OnGrid Timelines'!$E$93","v":0},{"$f":"'OnGrid Timelines'!$F$93","v":-2749},{"$f":"'OnGrid Timelines'!$G$93","v":0},{"$f":"'OnGrid Timelines'!$H$93","v":0},{"$f":"'OnGrid Timelines'!$I$93","v":0},{"$f":"'OnGrid Timelines'!$J$93","v":0},{"$f":"'OnGrid Timelines'!$K$93","v":0},{"$f":"'OnGrid Timelines'!$L$93","v":0},{"$f":"'OnGrid Timelines'!$M$93","v":0},{"$f":"'OnGrid Timelines'!$N$93","v":0},{"$f":"'OnGrid Timelines'!$O$93","v":0},{"$f":"'OnGrid Timelines'!$P$93","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$93","v":"Fed Tax on State Tax Credit"},null,{"$f":"'OnGrid Timelines'!$E$93","v":0},{"$f":"'OnGrid Timelines'!$F$93","v":-2749},{"$f":"'OnGrid Timelines'!$G$93","v":0},{"$f":"'OnGrid Timelines'!$H$93","v":0},{"$f":"'OnGrid Timelines'!$I$93","v":0},{"$f":"'OnGrid Timelines'!$J$93","v":0},{"$f":"'OnGrid Timelines'!$K$93","v":0},{"$f":"'OnGrid Timelines'!$L$93","v":0},{"$f":"'OnGrid Timelines'!$M$93","v":0},{"$f":"'OnGrid Timelines'!$N$93","v":0},{"$f":"'OnGrid Timelines'!$O$93","v":0},{"$f":"'OnGrid Timelines'!$P$93","v":0}]
[null,null,{"$f":"IF(Commercial,\"Net Depreciation & Lost Tax Deductions\",\"\")","v":"Net Depreciation & Lost Tax Deductions"},null,{"$f":"'OnGrid Timelines'!$E$157+('OnGrid Timelines'!$E$159+'OnGrid Timelines'!$E$160+'OnGrid Timelines'!$E$161)","v":20584},{"$f":"'OnGrid Timelines'!$F$157+('OnGrid Timelines'!$F$159+'OnGrid Timelines'!$F$160+'OnGrid Timelines'!$F$161)","v":33940},{"$f":"'OnGrid Timelines'!$G$157+('OnGrid Timelines'!$G$159+'OnGrid Timelines'!$G$160+'OnGrid Timelines'!$G$161)","v":19517},{"$f":"'OnGrid Timelines'!$H$157+('OnGrid Timelines'!$H$159+'OnGrid Timelines'!$H$160+'OnGrid Timelines'!$H$161)","v":10801},{"$f":"'OnGrid Timelines'!$I$157+('OnGrid Timelines'!$I$159+'OnGrid Timelines'!$I$160+'OnGrid Timelines'!$I$161)","v":10705},{"$f":"'OnGrid Timelines'!$J$157+('OnGrid Timelines'!$J$159+'OnGrid Timelines'!$J$160+'OnGrid Timelines'!$J$161)","v":4220},{"$f":"'OnGrid Timelines'!$K$157+('OnGrid Timelines'!$K$159+'OnGrid Timelines'!$K$160+'OnGrid Timelines'!$K$161)","v":-2382},{"$f":"'OnGrid Timelines'!$L$157+('OnGrid Timelines'!$L$159+'OnGrid Timelines'!$L$160+'OnGrid Timelines'!$L$161)","v":-2491},{"$f":"'OnGrid Timelines'!$M$157+('OnGrid Timelines'!$M$159+'OnGrid Timelines'!$M$160+'OnGrid Timelines'!$M$161)","v":-2607},{"$f":"'OnGrid Timelines'!$N$157+('OnGrid Timelines'!$N$159+'OnGrid Timelines'!$N$160+'OnGrid Timelines'!$N$161)","v":-2728},{"$f":"'OnGrid Timelines'!$O$157+('OnGrid Timelines'!$O$159+'OnGrid Timelines'!$O$160+'OnGrid Timelines'!$O$161)","v":-2854},{"$f":"'OnGrid Timelines'!$P$157+('OnGrid Timelines'!$P$159+'OnGrid Timelines'!$P$160+'OnGrid Timelines'!$P$161)","v":-2986},null,null,{"$f":"IF(Commercial,\"Net Depreciation & Lost Tax Deductions\",\"\")","v":"Net Depreciation & Lost Tax Deductions"},null,{"$f":"'OnGrid Timelines'!$E$157+('OnGrid Timelines'!$E$159+'OnGrid Timelines'!$E$160+'OnGrid Timelines'!$E$161)","v":20584},{"$f":"'OnGrid Timelines'!$F$157+('OnGrid Timelines'!$F$159+'OnGrid Timelines'!$F$160+'OnGrid Timelines'!$F$161)","v":33940},{"$f":"'OnGrid Timelines'!$G$157+('OnGrid Timelines'!$G$159+'OnGrid Timelines'!$G$160+'OnGrid Timelines'!$G$161)","v":19517},{"$f":"'OnGrid Timelines'!$H$157+('OnGrid Timelines'!$H$159+'OnGrid Timelines'!$H$160+'OnGrid Timelines'!$H$161)","v":10801},{"$f":"'OnGrid Timelines'!$I$157+('OnGrid Timelines'!$I$159+'OnGrid Timelines'!$I$160+'OnGrid Timelines'!$I$161)","v":10705},{"$f":"'OnGrid Timelines'!$J$157+('OnGrid Timelines'!$J$159+'OnGrid Timelines'!$J$160+'OnGrid Timelines'!$J$161)","v":4220},{"$f":"'OnGrid Timelines'!$K$157+('OnGrid Timelines'!$K$159+'OnGrid Timelines'!$K$160+'OnGrid Timelines'!$K$161)","v":-2382},{"$f":"'OnGrid Timelines'!$L$157+('OnGrid Timelines'!$L$159+'OnGrid Timelines'!$L$160+'OnGrid Timelines'!$L$161)","v":-2491},{"$f":"'OnGrid Timelines'!$M$157+('OnGrid Timelines'!$M$159+'OnGrid Timelines'!$M$160+'OnGrid Timelines'!$M$161)","v":-2607},{"$f":"'OnGrid Timelines'!$N$157+('OnGrid Timelines'!$N$159+'OnGrid Timelines'!$N$160+'OnGrid Timelines'!$N$161)","v":-2728},{"$f":"'OnGrid Timelines'!$O$157+('OnGrid Timelines'!$O$159+'OnGrid Timelines'!$O$160+'OnGrid Timelines'!$O$161)","v":-2854},{"$f":"'OnGrid Timelines'!$P$157+('OnGrid Timelines'!$P$159+'OnGrid Timelines'!$P$160+'OnGrid Timelines'!$P$161)","v":-2986}]
[null,null,{"$f":"'OnGrid Timelines'!$B$111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},{"$f":"'OnGrid Timelines'!$D$111","v":-61566},{"$f":"'OnGrid Timelines'!$E$111","v":53156},{"$f":"'OnGrid Timelines'!$F$111","v":11354},{"$f":"'OnGrid Timelines'!$G$111","v":14335},{"$f":"'OnGrid Timelines'!$H$111","v":14577},{"$f":"'OnGrid Timelines'!$I$111","v":14829},{"$f":"'OnGrid Timelines'!$J$111","v":10724},{"$f":"'OnGrid Timelines'!$K$111","v":11041},{"$f":"'OnGrid Timelines'!$L$111","v":11369},{"$f":"'OnGrid Timelines'!$M$111","v":11709},{"$f":"'OnGrid Timelines'!$N$111","v":12061},{"$f":"'OnGrid Timelines'!$O$111","v":12061},{"$f":"'OnGrid Timelines'!$P$111","v":12804},null,null,{"$f":"'OnGrid Timelines'!$B$111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},{"$f":"'OnGrid Timelines'!$D$111","v":-61566},{"$f":"'OnGrid Timelines'!$E$111","v":53156},{"$f":"'OnGrid Timelines'!$F$111","v":11354},{"$f":"'OnGrid Timelines'!$G$111","v":14335},{"$f":"'OnGrid Timelines'!$H$111","v":14577},{"$f":"'OnGrid Timelines'!$I$111","v":14829},{"$f":"'OnGrid Timelines'!$J$111","v":10724},{"$f":"'OnGrid Timelines'!$K$111","v":11041},{"$f":"'OnGrid Timelines'!$L$111","v":11369},{"$f":"'OnGrid Timelines'!$M$111","v":11709},{"$f":"'OnGrid Timelines'!$N$111","v":12061},{"$f":"'OnGrid Timelines'!$O$111","v":12061},{"$f":"'OnGrid Timelines'!$P$111","v":12804}]
[null,null,{"$f":"'OnGrid Timelines'!$B$112","v":"Pre-Tax Cash Flow, Cumulative"},{"$f":"'OnGrid Timelines'!$D$112","v":-61566},{"$f":"'OnGrid Timelines'!$E$112","v":-8410},{"$f":"'OnGrid Timelines'!$F$112","v":2944},{"$f":"'OnGrid Timelines'!$G$112","v":17279},{"$f":"'OnGrid Timelines'!$H$112","v":31857},{"$f":"'OnGrid Timelines'!$I$112","v":46686},{"$f":"'OnGrid Timelines'!$J$112","v":57410},{"$f":"'OnGrid Timelines'!$K$112","v":68451},{"$f":"'OnGrid Timelines'!$L$112","v":79820},{"$f":"'OnGrid Timelines'!$M$112","v":91529},{"$f":"'OnGrid Timelines'!$N$112","v":103590},{"$f":"'OnGrid Timelines'!$O$112","v":116016},{"$f":"'OnGrid Timelines'!$P$112","v":128820},null,null,{"$f":"'OnGrid Timelines'!$B$112","v":"Pre-Tax Cash Flow, Cumulative"},{"$f":"'OnGrid Timelines'!$D$112","v":-61566},{"$f":"'OnGrid Timelines'!$E$112","v":-8410},{"$f":"'OnGrid Timelines'!$F$112","v":2944},{"$f":"'OnGrid Timelines'!$G$112","v":17279},{"$f":"'OnGrid Timelines'!$H$112","v":31857},{"$f":"'OnGrid Timelines'!$I$112","v":46686},{"$f":"'OnGrid Timelines'!$J$112","v":57410},{"$f":"'OnGrid Timelines'!$K$112","v":68451},{"$f":"'OnGrid Timelines'!$L$112","v":79820},{"$f":"'OnGrid Timelines'!$M$112","v":91529},{"$f":"'OnGrid Timelines'!$N$112","v":103590},{"$f":"'OnGrid Timelines'!$O$112","v":116016},{"$f":"'OnGrid Timelines'!$P$112","v":128820}]
[]
[null,"T2.02A IRR NonComm Yrs13to25 Color1",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"T2.02B IRR NonComm Yrs13to25 Color2",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"Compound Annual Rate of Return Detail",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,"Compound Annual Rate of Return Detail",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[null,null,{"$f":"'OnGrid Timelines'!$B$66","v":" Residential Pre-Tax Analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$66","v":" Residential Pre-Tax Analysis"}]
[null,null,null,"Year:",null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"Year:",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,{"$f":"'OnGrid Timelines'!$B$68","v":"Operating Savings:"},13,14,15,16,17,18,19,20,21,22,23,24,25,null,null,{"$f":"'OnGrid Timelines'!$B$68","v":"Operating Savings:"},13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"'OnGrid Timelines'!$B$69","v":"Avoided Electricity Purchases / Annual Savings"},{"$f":"'OnGrid Timelines'!$Q$69","v":12207},{"$f":"'OnGrid Timelines'!$R$69","v":12634},{"$f":"'OnGrid Timelines'!$S$69","v":13076},{"$f":"'OnGrid Timelines'!$T$69","v":13534},{"$f":"'OnGrid Timelines'!$U$69","v":14008},{"$f":"'OnGrid Timelines'!$V$69","v":14498},{"$f":"'OnGrid Timelines'!$W$69","v":15005},{"$f":"'OnGrid Timelines'!$X$69","v":15530},{"$f":"'OnGrid Timelines'!$Y$69","v":16074},{"$f":"'OnGrid Timelines'!$Z$69","v":16637},{"$f":"'OnGrid Timelines'!$AA$69","v":17219},{"$f":"'OnGrid Timelines'!$AB$69","v":17822},{"$f":"'OnGrid Timelines'!$AC$69","v":18445},null,null,{"$f":"'OnGrid Timelines'!$B$69","v":"Avoided Electricity Purchases / Annual Savings"},{"$f":"'OnGrid Timelines'!$Q$69","v":12207},{"$f":"'OnGrid Timelines'!$R$69","v":12634},{"$f":"'OnGrid Timelines'!$S$69","v":13076},{"$f":"'OnGrid Timelines'!$T$69","v":13534},{"$f":"'OnGrid Timelines'!$U$69","v":14008},{"$f":"'OnGrid Timelines'!$V$69","v":14498},{"$f":"'OnGrid Timelines'!$W$69","v":15005},{"$f":"'OnGrid Timelines'!$X$69","v":15530},{"$f":"'OnGrid Timelines'!$Y$69","v":16074},{"$f":"'OnGrid Timelines'!$Z$69","v":16637},{"$f":"'OnGrid Timelines'!$AA$69","v":17219},{"$f":"'OnGrid Timelines'!$AB$69","v":17822},{"$f":"'OnGrid Timelines'!$AC$69","v":18445}]
[null,null,{"$f":"'OnGrid Timelines'!$B$70","v":"REC (Green Tag) Income"},{"$f":"'OnGrid Timelines'!$Q$70","v":2816},{"$f":"'OnGrid Timelines'!$R$70","v":2802},{"$f":"'OnGrid Timelines'!$S$70","v":2788},{"$f":"'OnGrid Timelines'!$T$70","v":2774},{"$f":"'OnGrid Timelines'!$U$70","v":2761},{"$f":"'OnGrid Timelines'!$V$70","v":0},{"$f":"'OnGrid Timelines'!$W$70","v":0},{"$f":"'OnGrid Timelines'!$X$70","v":0},{"$f":"'OnGrid Timelines'!$Y$70","v":0},{"$f":"'OnGrid Timelines'!$Z$70","v":0},{"$f":"'OnGrid Timelines'!$AA$70","v":0},{"$f":"'OnGrid Timelines'!$AB$70","v":0},{"$f":"'OnGrid Timelines'!$AC$70","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$70","v":"REC (Green Tag) Income"},{"$f":"'OnGrid Timelines'!$Q$70","v":2816},{"$f":"'OnGrid Timelines'!$R$70","v":2802},{"$f":"'OnGrid Timelines'!$S$70","v":2788},{"$f":"'OnGrid Timelines'!$T$70","v":2774},{"$f":"'OnGrid Timelines'!$U$70","v":2761},{"$f":"'OnGrid Timelines'!$V$70","v":0},{"$f":"'OnGrid Timelines'!$W$70","v":0},{"$f":"'OnGrid Timelines'!$X$70","v":0},{"$f":"'OnGrid Timelines'!$Y$70","v":0},{"$f":"'OnGrid Timelines'!$Z$70","v":0},{"$f":"'OnGrid Timelines'!$AA$70","v":0},{"$f":"'OnGrid Timelines'!$AB$70","v":0},{"$f":"'OnGrid Timelines'!$AC$70","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$72","v":" System Cost & Incentives:"},"","","","","","","","","","","","","",null,null,{"$f":"'OnGrid Timelines'!$B$72","v":" System Cost & Incentives:"},"","","","","","","","","","","","",""]
[null,null,{"$f":"'OnGrid Timelines'!$B$75","v":"Performance Based Incentive"},{"$f":"'OnGrid Timelines'!$Q$75","v":0},{"$f":"'OnGrid Timelines'!$R$75","v":0},{"$f":"'OnGrid Timelines'!$S$75","v":0},{"$f":"'OnGrid Timelines'!$T$75","v":0},{"$f":"'OnGrid Timelines'!$U$75","v":0},{"$f":"'OnGrid Timelines'!$V$75","v":0},{"$f":"'OnGrid Timelines'!$W$75","v":0},{"$f":"'OnGrid Timelines'!$X$75","v":0},{"$f":"'OnGrid Timelines'!$Y$75","v":0},{"$f":"'OnGrid Timelines'!$Z$75","v":0},{"$f":"'OnGrid Timelines'!$AA$75","v":0},{"$f":"'OnGrid Timelines'!$AB$75","v":0},{"$f":"'OnGrid Timelines'!$AC$75","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$75","v":"Performance Based Incentive"},{"$f":"'OnGrid Timelines'!$Q$75","v":0},{"$f":"'OnGrid Timelines'!$R$75","v":0},{"$f":"'OnGrid Timelines'!$S$75","v":0},{"$f":"'OnGrid Timelines'!$T$75","v":0},{"$f":"'OnGrid Timelines'!$U$75","v":0},{"$f":"'OnGrid Timelines'!$V$75","v":0},{"$f":"'OnGrid Timelines'!$W$75","v":0},{"$f":"'OnGrid Timelines'!$X$75","v":0},{"$f":"'OnGrid Timelines'!$Y$75","v":0},{"$f":"'OnGrid Timelines'!$Z$75","v":0},{"$f":"'OnGrid Timelines'!$AA$75","v":0},{"$f":"'OnGrid Timelines'!$AB$75","v":0},{"$f":"'OnGrid Timelines'!$AC$75","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$76","v":"Energy Efficiency Net Expense"},{"$f":"'OnGrid Timelines'!$Q$76","v":0},{"$f":"'OnGrid Timelines'!$R$76","v":0},{"$f":"'OnGrid Timelines'!$S$76","v":0},{"$f":"'OnGrid Timelines'!$T$76","v":0},{"$f":"'OnGrid Timelines'!$U$76","v":0},{"$f":"'OnGrid Timelines'!$V$76","v":0},{"$f":"'OnGrid Timelines'!$W$76","v":0},{"$f":"'OnGrid Timelines'!$X$76","v":0},{"$f":"'OnGrid Timelines'!$Y$76","v":0},{"$f":"'OnGrid Timelines'!$Z$76","v":0},{"$f":"'OnGrid Timelines'!$AA$76","v":0},{"$f":"'OnGrid Timelines'!$AB$76","v":0},{"$f":"'OnGrid Timelines'!$AC$76","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$76","v":"Energy Efficiency Net Expense"},{"$f":"'OnGrid Timelines'!$Q$76","v":0},{"$f":"'OnGrid Timelines'!$R$76","v":0},{"$f":"'OnGrid Timelines'!$S$76","v":0},{"$f":"'OnGrid Timelines'!$T$76","v":0},{"$f":"'OnGrid Timelines'!$U$76","v":0},{"$f":"'OnGrid Timelines'!$V$76","v":0},{"$f":"'OnGrid Timelines'!$W$76","v":0},{"$f":"'OnGrid Timelines'!$X$76","v":0},{"$f":"'OnGrid Timelines'!$Y$76","v":0},{"$f":"'OnGrid Timelines'!$Z$76","v":0},{"$f":"'OnGrid Timelines'!$AA$76","v":0},{"$f":"'OnGrid Timelines'!$AB$76","v":0},{"$f":"'OnGrid Timelines'!$AC$76","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$78","v":"Operating Expenses:"},"","","","","","","","","","","","","",null,null,{"$f":"'OnGrid Timelines'!$B$78","v":"Operating Expenses:"},"","","","","","","","","","","","",""]
[null,null,"System Maintenance",{"$f":"'OnGrid Timelines'!$Q$79","v":-427},{"$f":"'OnGrid Timelines'!$R$79","v":-442},{"$f":"'OnGrid Timelines'!$S$79","v":-457},{"$f":"'OnGrid Timelines'!$T$79","v":-473},{"$f":"'OnGrid Timelines'!$U$79","v":-490},{"$f":"'OnGrid Timelines'!$V$79","v":-507},{"$f":"'OnGrid Timelines'!$W$79","v":-524},{"$f":"'OnGrid Timelines'!$X$79","v":-543},{"$f":"'OnGrid Timelines'!$Y$79","v":-562},{"$f":"'OnGrid Timelines'!$Z$79","v":-581},{"$f":"'OnGrid Timelines'!$AA$79","v":-602},{"$f":"'OnGrid Timelines'!$AB$79","v":-623},{"$f":"'OnGrid Timelines'!$AC$79","v":-645},null,null,"System Maintenance",{"$f":"'OnGrid Timelines'!$Q$79","v":-427},{"$f":"'OnGrid Timelines'!$R$79","v":-442},{"$f":"'OnGrid Timelines'!$S$79","v":-457},{"$f":"'OnGrid Timelines'!$T$79","v":-473},{"$f":"'OnGrid Timelines'!$U$79","v":-490},{"$f":"'OnGrid Timelines'!$V$79","v":-507},{"$f":"'OnGrid Timelines'!$W$79","v":-524},{"$f":"'OnGrid Timelines'!$X$79","v":-543},{"$f":"'OnGrid Timelines'!$Y$79","v":-562},{"$f":"'OnGrid Timelines'!$Z$79","v":-581},{"$f":"'OnGrid Timelines'!$AA$79","v":-602},{"$f":"'OnGrid Timelines'!$AB$79","v":-623},{"$f":"'OnGrid Timelines'!$AC$79","v":-645}]
[null,null,{"$f":"'OnGrid Timelines'!$B$80","v":"Inverter Replacement at $700 per kW in Year 15"},{"$f":"'OnGrid Timelines'!$Q$80","v":0},{"$f":"'OnGrid Timelines'!$R$80","v":0},{"$f":"'OnGrid Timelines'!$S$80","v":-6195},{"$f":"'OnGrid Timelines'!$T$80","v":0},{"$f":"'OnGrid Timelines'!$U$80","v":0},{"$f":"'OnGrid Timelines'!$V$80","v":0},{"$f":"'OnGrid Timelines'!$W$80","v":0},{"$f":"'OnGrid Timelines'!$X$80","v":0},{"$f":"'OnGrid Timelines'!$Y$80","v":0},{"$f":"'OnGrid Timelines'!$Z$80","v":0},{"$f":"'OnGrid Timelines'!$AA$80","v":0},{"$f":"'OnGrid Timelines'!$AB$80","v":0},{"$f":"'OnGrid Timelines'!$AC$80","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$80","v":"Inverter Replacement at $700 per kW in Year 15"},{"$f":"'OnGrid Timelines'!$Q$80","v":0},{"$f":"'OnGrid Timelines'!$R$80","v":0},{"$f":"'OnGrid Timelines'!$S$80","v":-6195},{"$f":"'OnGrid Timelines'!$T$80","v":0},{"$f":"'OnGrid Timelines'!$U$80","v":0},{"$f":"'OnGrid Timelines'!$V$80","v":0},{"$f":"'OnGrid Timelines'!$W$80","v":0},{"$f":"'OnGrid Timelines'!$X$80","v":0},{"$f":"'OnGrid Timelines'!$Y$80","v":0},{"$f":"'OnGrid Timelines'!$Z$80","v":0},{"$f":"'OnGrid Timelines'!$AA$80","v":0},{"$f":"'OnGrid Timelines'!$AB$80","v":0},{"$f":"'OnGrid Timelines'!$AC$80","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$81","v":"Monitoring Cost"},{"$f":"'OnGrid Timelines'!$Q$81","v":0},{"$f":"'OnGrid Timelines'!$R$81","v":0},{"$f":"'OnGrid Timelines'!$S$81","v":0},{"$f":"'OnGrid Timelines'!$T$81","v":0},{"$f":"'OnGrid Timelines'!$U$81","v":0},{"$f":"'OnGrid Timelines'!$V$81","v":0},{"$f":"'OnGrid Timelines'!$W$81","v":0},{"$f":"'OnGrid Timelines'!$X$81","v":0},{"$f":"'OnGrid Timelines'!$Y$81","v":0},{"$f":"'OnGrid Timelines'!$Z$81","v":0},{"$f":"'OnGrid Timelines'!$AA$81","v":0},{"$f":"'OnGrid Timelines'!$AB$81","v":0},{"$f":"'OnGrid Timelines'!$AC$81","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$81","v":"Monitoring Cost"},{"$f":"'OnGrid Timelines'!$Q$81","v":0},{"$f":"'OnGrid Timelines'!$R$81","v":0},{"$f":"'OnGrid Timelines'!$S$81","v":0},{"$f":"'OnGrid Timelines'!$T$81","v":0},{"$f":"'OnGrid Timelines'!$U$81","v":0},{"$f":"'OnGrid Timelines'!$V$81","v":0},{"$f":"'OnGrid Timelines'!$W$81","v":0},{"$f":"'OnGrid Timelines'!$X$81","v":0},{"$f":"'OnGrid Timelines'!$Y$81","v":0},{"$f":"'OnGrid Timelines'!$Z$81","v":0},{"$f":"'OnGrid Timelines'!$AA$81","v":0},{"$f":"'OnGrid Timelines'!$AB$81","v":0},{"$f":"'OnGrid Timelines'!$AC$81","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$83","v":"Operating Profit (loss):"},{"$f":"'OnGrid Timelines'!$Q$83","v":14596},{"$f":"'OnGrid Timelines'!$R$83","v":14995},{"$f":"'OnGrid Timelines'!$S$83","v":9213},{"$f":"'OnGrid Timelines'!$T$83","v":15835},{"$f":"'OnGrid Timelines'!$U$83","v":16279},{"$f":"'OnGrid Timelines'!$V$83","v":13991},{"$f":"'OnGrid Timelines'!$W$83","v":14481},{"$f":"'OnGrid Timelines'!$X$83","v":14988},{"$f":"'OnGrid Timelines'!$Y$83","v":15512},{"$f":"'OnGrid Timelines'!$Z$83","v":16055},{"$f":"'OnGrid Timelines'!$AA$83","v":16617},{"$f":"'OnGrid Timelines'!$AB$83","v":17199},{"$f":"'OnGrid Timelines'!$AC$83","v":17801},null,null,{"$f":"'OnGrid Timelines'!$B$83","v":"Operating Profit (loss):"},{"$f":"'OnGrid Timelines'!$Q$83","v":14596},{"$f":"'OnGrid Timelines'!$R$83","v":14995},{"$f":"'OnGrid Timelines'!$S$83","v":9213},{"$f":"'OnGrid Timelines'!$T$83","v":15835},{"$f":"'OnGrid Timelines'!$U$83","v":16279},{"$f":"'OnGrid Timelines'!$V$83","v":13991},{"$f":"'OnGrid Timelines'!$W$83","v":14481},{"$f":"'OnGrid Timelines'!$X$83","v":14988},{"$f":"'OnGrid Timelines'!$Y$83","v":15512},{"$f":"'OnGrid Timelines'!$Z$83","v":16055},{"$f":"'OnGrid Timelines'!$AA$83","v":16617},{"$f":"'OnGrid Timelines'!$AB$83","v":17199},{"$f":"'OnGrid Timelines'!$AC$83","v":17801}]
[null,null,{"$f":"'OnGrid Timelines'!$B$85","v":"Federal & State Tax Effects:"},{"$f":"'OnGrid Timelines'!$Q$85","v":0},{"$f":"'OnGrid Timelines'!$R$85","v":0},{"$f":"'OnGrid Timelines'!$S$85","v":0},{"$f":"'OnGrid Timelines'!$T$85","v":0},{"$f":"'OnGrid Timelines'!$U$85","v":0},{"$f":"'OnGrid Timelines'!$V$85","v":0},{"$f":"'OnGrid Timelines'!$W$85","v":0},{"$f":"'OnGrid Timelines'!$X$85","v":0},{"$f":"'OnGrid Timelines'!$Y$85","v":0},{"$f":"'OnGrid Timelines'!$Z$85","v":0},{"$f":"'OnGrid Timelines'!$AA$85","v":0},{"$f":"'OnGrid Timelines'!$AB$85","v":0},{"$f":"'OnGrid Timelines'!$AC$85","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$85","v":"Federal & State Tax Effects:"},{"$f":"'OnGrid Timelines'!$Q$85","v":0},{"$f":"'OnGrid Timelines'!$R$85","v":0},{"$f":"'OnGrid Timelines'!$S$85","v":0},{"$f":"'OnGrid Timelines'!$T$85","v":0},{"$f":"'OnGrid Timelines'!$U$85","v":0},{"$f":"'OnGrid Timelines'!$V$85","v":0},{"$f":"'OnGrid Timelines'!$W$85","v":0},{"$f":"'OnGrid Timelines'!$X$85","v":0},{"$f":"'OnGrid Timelines'!$Y$85","v":0},{"$f":"'OnGrid Timelines'!$Z$85","v":0},{"$f":"'OnGrid Timelines'!$AA$85","v":0},{"$f":"'OnGrid Timelines'!$AB$85","v":0},{"$f":"'OnGrid Timelines'!$AC$85","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$86","v":"Federal and State Tax on RECs."},{"$f":"'OnGrid Timelines'!$Q$86","v":-977},{"$f":"'OnGrid Timelines'!$R$86","v":-972},{"$f":"'OnGrid Timelines'!$S$86","v":-967},{"$f":"'OnGrid Timelines'!$T$86","v":-963},{"$f":"'OnGrid Timelines'!$U$86","v":-958},{"$f":"'OnGrid Timelines'!$V$86","v":0},{"$f":"'OnGrid Timelines'!$W$86","v":0},{"$f":"'OnGrid Timelines'!$X$86","v":0},{"$f":"'OnGrid Timelines'!$Y$86","v":0},{"$f":"'OnGrid Timelines'!$Z$86","v":0},{"$f":"'OnGrid Timelines'!$AA$86","v":0},{"$f":"'OnGrid Timelines'!$AB$86","v":0},{"$f":"'OnGrid Timelines'!$AC$86","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$86","v":"Federal and State Tax on RECs."},{"$f":"'OnGrid Timelines'!$Q$86","v":-977},{"$f":"'OnGrid Timelines'!$R$86","v":-972},{"$f":"'OnGrid Timelines'!$S$86","v":-967},{"$f":"'OnGrid Timelines'!$T$86","v":-963},{"$f":"'OnGrid Timelines'!$U$86","v":-958},{"$f":"'OnGrid Timelines'!$V$86","v":0},{"$f":"'OnGrid Timelines'!$W$86","v":0},{"$f":"'OnGrid Timelines'!$X$86","v":0},{"$f":"'OnGrid Timelines'!$Y$86","v":0},{"$f":"'OnGrid Timelines'!$Z$86","v":0},{"$f":"'OnGrid Timelines'!$AA$86","v":0},{"$f":"'OnGrid Timelines'!$AB$86","v":0},{"$f":"'OnGrid Timelines'!$AC$86","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},{"$f":"'OnGrid Timelines'!$Q$111","v":13619},{"$f":"'OnGrid Timelines'!$R$111","v":14023},{"$f":"'OnGrid Timelines'!$S$111","v":8245},{"$f":"'OnGrid Timelines'!$T$111","v":14873},{"$f":"'OnGrid Timelines'!$U$111","v":15321},{"$f":"'OnGrid Timelines'!$V$111","v":13991},{"$f":"'OnGrid Timelines'!$W$111","v":14481},{"$f":"'OnGrid Timelines'!$X$111","v":14988},{"$f":"'OnGrid Timelines'!$Y$111","v":15512},{"$f":"'OnGrid Timelines'!$Z$111","v":16055},{"$f":"'OnGrid Timelines'!$AA$111","v":16617},{"$f":"'OnGrid Timelines'!$AB$111","v":17199},{"$f":"'OnGrid Timelines'!$AC$111","v":17801},null,null,{"$f":"'OnGrid Timelines'!$B$111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},{"$f":"'OnGrid Timelines'!$Q$111","v":13619},{"$f":"'OnGrid Timelines'!$R$111","v":14023},{"$f":"'OnGrid Timelines'!$S$111","v":8245},{"$f":"'OnGrid Timelines'!$T$111","v":14873},{"$f":"'OnGrid Timelines'!$U$111","v":15321},{"$f":"'OnGrid Timelines'!$V$111","v":13991},{"$f":"'OnGrid Timelines'!$W$111","v":14481},{"$f":"'OnGrid Timelines'!$X$111","v":14988},{"$f":"'OnGrid Timelines'!$Y$111","v":15512},{"$f":"'OnGrid Timelines'!$Z$111","v":16055},{"$f":"'OnGrid Timelines'!$AA$111","v":16617},{"$f":"'OnGrid Timelines'!$AB$111","v":17199},{"$f":"'OnGrid Timelines'!$AC$111","v":17801}]
[null,null,{"$f":"'OnGrid Timelines'!$B$112","v":"Pre-Tax Cash Flow, Cumulative"},{"$f":"'OnGrid Timelines'!$Q$112","v":142439},{"$f":"'OnGrid Timelines'!$R$112","v":156462},{"$f":"'OnGrid Timelines'!$S$112","v":164707},{"$f":"'OnGrid Timelines'!$T$112","v":179580},{"$f":"'OnGrid Timelines'!$U$112","v":194901},{"$f":"'OnGrid Timelines'!$V$112","v":208892},{"$f":"'OnGrid Timelines'!$W$112","v":223373},{"$f":"'OnGrid Timelines'!$X$112","v":238360},{"$f":"'OnGrid Timelines'!$Y$112","v":253873},{"$f":"'OnGrid Timelines'!$Z$112","v":269928},{"$f":"'OnGrid Timelines'!$AA$112","v":286545},{"$f":"'OnGrid Timelines'!$AB$112","v":303744},{"$f":"'OnGrid Timelines'!$AC$112","v":321544},null,null,{"$f":"'OnGrid Timelines'!$B$112","v":"Pre-Tax Cash Flow, Cumulative"},{"$f":"'OnGrid Timelines'!$Q$112","v":142439},{"$f":"'OnGrid Timelines'!$R$112","v":156462},{"$f":"'OnGrid Timelines'!$S$112","v":164707},{"$f":"'OnGrid Timelines'!$T$112","v":179580},{"$f":"'OnGrid Timelines'!$U$112","v":194901},{"$f":"'OnGrid Timelines'!$V$112","v":208892},{"$f":"'OnGrid Timelines'!$W$112","v":223373},{"$f":"'OnGrid Timelines'!$X$112","v":238360},{"$f":"'OnGrid Timelines'!$Y$112","v":253873},{"$f":"'OnGrid Timelines'!$Z$112","v":269928},{"$f":"'OnGrid Timelines'!$AA$112","v":286545},{"$f":"'OnGrid Timelines'!$AB$112","v":303744},{"$f":"'OnGrid Timelines'!$AC$112","v":321544}]
[]
[]
[null,null,null,"ANNUAL RATE OF RETURN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL RATE OF RETURN"]
[null,null,null,"Effective After-Tax Rate of Return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective After-Tax Rate of Return"]
[null,null,null,{"$f":"IRR","v":9.2123232284880077E-2},null,null,{"$f":"IF(CustType=\"Residential\",\"IRR (Pre-Tax Rate of Return)\",IF(CustType=\"Commercial\",\"IRR (After-Tax Rate of Return)\",\"IRR (Non-Taxable Rate of Return)\"))","v":"IRR (After-Tax Rate of Return)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR","v":9.2123232284880077E-2},null,null,{"$f":"IF(CustType=\"Residential\",\"IRR (Pre-Tax Rate of Return)\",IF(CustType=\"Commercial\",\"IRR (After-Tax Rate of Return)\",\"IRR (Non-Taxable Rate of Return)\"))","v":"IRR (After-Tax Rate of Return)"}]
[null,null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),NPV,\"\")","v":29426.026283596344},null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),NPV,\"\")","v":29426.026283596344},null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"}]
[null,null,null,"For comparison with other investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For comparison with other investments"]
[null,null,null,"Additional value as a hedge against future electric rate increases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional value as a hedge against future electric rate increases"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"T2.03A IRR Comm ToYr12 Color1","Compound Annual Rate of Return Detail",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,"T2.03B IRR Comm ToYr12 Color2","Compound Annual Rate of Return Detail",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[null,null,{"$f":"'OnGrid Timelines'!$B$66","v":" Residential Pre-Tax Analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$66","v":" Residential Pre-Tax Analysis"}]
[null,null,null,"Year:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:"]
[null,null,{"$f":"'OnGrid Timelines'!$B$68","v":"Operating Savings:"},0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,{"$f":"'OnGrid Timelines'!$B$68","v":"Operating Savings:"},0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,{"$f":"'OnGrid Timelines'!$B$69","v":"Avoided Electricity Purchases / Annual Savings"},{"$f":"'OnGrid Timelines'!$D$69","v":0},{"$f":"'OnGrid Timelines'!$E$69","v":8078},{"$f":"'OnGrid Timelines'!$F$69","v":8361},{"$f":"'OnGrid Timelines'!$G$69","v":8654},{"$f":"'OnGrid Timelines'!$H$69","v":8956},{"$f":"'OnGrid Timelines'!$I$69","v":9270},{"$f":"'OnGrid Timelines'!$J$69","v":9594},{"$f":"'OnGrid Timelines'!$K$69","v":9930},{"$f":"'OnGrid Timelines'!$L$69","v":10278},{"$f":"'OnGrid Timelines'!$M$69","v":10638},{"$f":"'OnGrid Timelines'!$N$69","v":11010},{"$f":"'OnGrid Timelines'!$O$69","v":11395},{"$f":"'OnGrid Timelines'!$P$69","v":11794},null,null,{"$f":"'OnGrid Timelines'!$B$69","v":"Avoided Electricity Purchases / Annual Savings"},{"$f":"'OnGrid Timelines'!$D$69","v":0},{"$f":"'OnGrid Timelines'!$E$69","v":8078},{"$f":"'OnGrid Timelines'!$F$69","v":8361},{"$f":"'OnGrid Timelines'!$G$69","v":8654},{"$f":"'OnGrid Timelines'!$H$69","v":8956},{"$f":"'OnGrid Timelines'!$I$69","v":9270},{"$f":"'OnGrid Timelines'!$J$69","v":9594},{"$f":"'OnGrid Timelines'!$K$69","v":9930},{"$f":"'OnGrid Timelines'!$L$69","v":10278},{"$f":"'OnGrid Timelines'!$M$69","v":10638},{"$f":"'OnGrid Timelines'!$N$69","v":11010},{"$f":"'OnGrid Timelines'!$O$69","v":11395},{"$f":"'OnGrid Timelines'!$P$69","v":11794}]
[null,null,{"$f":"'OnGrid Timelines'!$B$70","v":"REC (Green Tag) Income"},{"$f":"'OnGrid Timelines'!$D$70","v":0},{"$f":"'OnGrid Timelines'!$E$70","v":2300},{"$f":"'OnGrid Timelines'!$F$70","v":2289},{"$f":"'OnGrid Timelines'!$G$70","v":2277},{"$f":"'OnGrid Timelines'!$H$70","v":2266},{"$f":"'OnGrid Timelines'!$I$70","v":2255},{"$f":"'OnGrid Timelines'!$J$70","v":2243},{"$f":"'OnGrid Timelines'!$K$70","v":2232},{"$f":"'OnGrid Timelines'!$L$70","v":2221},{"$f":"'OnGrid Timelines'!$M$70","v":2210},{"$f":"'OnGrid Timelines'!$N$70","v":2199},{"$f":"'OnGrid Timelines'!$O$70","v":2188},{"$f":"'OnGrid Timelines'!$P$70","v":2177},null,null,{"$f":"'OnGrid Timelines'!$B$70","v":"REC (Green Tag) Income"},{"$f":"'OnGrid Timelines'!$D$70","v":0},{"$f":"'OnGrid Timelines'!$E$70","v":2300},{"$f":"'OnGrid Timelines'!$F$70","v":2289},{"$f":"'OnGrid Timelines'!$G$70","v":2277},{"$f":"'OnGrid Timelines'!$H$70","v":2266},{"$f":"'OnGrid Timelines'!$I$70","v":2255},{"$f":"'OnGrid Timelines'!$J$70","v":2243},{"$f":"'OnGrid Timelines'!$K$70","v":2232},{"$f":"'OnGrid Timelines'!$L$70","v":2221},{"$f":"'OnGrid Timelines'!$M$70","v":2210},{"$f":"'OnGrid Timelines'!$N$70","v":2199},{"$f":"'OnGrid Timelines'!$O$70","v":2188},{"$f":"'OnGrid Timelines'!$P$70","v":2177}]
[null,null,{"$f":"'OnGrid Timelines'!$B$72","v":" System Cost & Incentives:"},{"$f":"'OnGrid Timelines'!$D$72","v":0},{"$f":"'OnGrid Timelines'!$E$72","v":0},{"$f":"'OnGrid Timelines'!$F$72","v":0},{"$f":"'OnGrid Timelines'!$G$72","v":0},{"$f":"'OnGrid Timelines'!$H$72","v":0},{"$f":"'OnGrid Timelines'!$I$72","v":0},{"$f":"'OnGrid Timelines'!$J$72","v":0},{"$f":"'OnGrid Timelines'!$K$72","v":0},{"$f":"'OnGrid Timelines'!$L$72","v":0},{"$f":"'OnGrid Timelines'!$M$72","v":0},{"$f":"'OnGrid Timelines'!$N$72","v":0},{"$f":"'OnGrid Timelines'!$O$72","v":0},{"$f":"'OnGrid Timelines'!$P$72","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$72","v":" System Cost & Incentives:"},{"$f":"'OnGrid Timelines'!$D$72","v":0},{"$f":"'OnGrid Timelines'!$E$72","v":0},{"$f":"'OnGrid Timelines'!$F$72","v":0},{"$f":"'OnGrid Timelines'!$G$72","v":0},{"$f":"'OnGrid Timelines'!$H$72","v":0},{"$f":"'OnGrid Timelines'!$I$72","v":0},{"$f":"'OnGrid Timelines'!$J$72","v":0},{"$f":"'OnGrid Timelines'!$K$72","v":0},{"$f":"'OnGrid Timelines'!$L$72","v":0},{"$f":"'OnGrid Timelines'!$M$72","v":0},{"$f":"'OnGrid Timelines'!$N$72","v":0},{"$f":"'OnGrid Timelines'!$O$72","v":0},{"$f":"'OnGrid Timelines'!$P$72","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$73","v":"System Capital Cost with Fees, before Rebates"},{"$f":"'OnGrid Timelines'!$D$73","v":-71301},{"$f":"'OnGrid Timelines'!$E$73","v":0},{"$f":"'OnGrid Timelines'!$F$73","v":0},{"$f":"'OnGrid Timelines'!$G$73","v":0},{"$f":"'OnGrid Timelines'!$H$73","v":0},{"$f":"'OnGrid Timelines'!$I$73","v":0},{"$f":"'OnGrid Timelines'!$J$73","v":0},{"$f":"'OnGrid Timelines'!$K$73","v":0},{"$f":"'OnGrid Timelines'!$L$73","v":0},{"$f":"'OnGrid Timelines'!$M$73","v":0},{"$f":"'OnGrid Timelines'!$N$73","v":0},{"$f":"'OnGrid Timelines'!$O$73","v":0},{"$f":"'OnGrid Timelines'!$P$73","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$73","v":"System Capital Cost with Fees, before Rebates"},{"$f":"'OnGrid Timelines'!$D$73","v":-71301},{"$f":"'OnGrid Timelines'!$E$73","v":0},{"$f":"'OnGrid Timelines'!$F$73","v":0},{"$f":"'OnGrid Timelines'!$G$73","v":0},{"$f":"'OnGrid Timelines'!$H$73","v":0},{"$f":"'OnGrid Timelines'!$I$73","v":0},{"$f":"'OnGrid Timelines'!$J$73","v":0},{"$f":"'OnGrid Timelines'!$K$73","v":0},{"$f":"'OnGrid Timelines'!$L$73","v":0},{"$f":"'OnGrid Timelines'!$M$73","v":0},{"$f":"'OnGrid Timelines'!$N$73","v":0},{"$f":"'OnGrid Timelines'!$O$73","v":0},{"$f":"'OnGrid Timelines'!$P$73","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$74","v":"Rebates & Grants"},{"$f":"'OnGrid Timelines'!$D$74","v":9735},{"$f":"'OnGrid Timelines'!$E$74","v":0},{"$f":"'OnGrid Timelines'!$F$74","v":0},{"$f":"'OnGrid Timelines'!$G$74","v":0},{"$f":"'OnGrid Timelines'!$H$74","v":0},{"$f":"'OnGrid Timelines'!$I$74","v":0},{"$f":"'OnGrid Timelines'!$J$74","v":0},{"$f":"'OnGrid Timelines'!$K$74","v":0},{"$f":"'OnGrid Timelines'!$L$74","v":0},{"$f":"'OnGrid Timelines'!$M$74","v":0},{"$f":"'OnGrid Timelines'!$N$74","v":0},{"$f":"'OnGrid Timelines'!$O$74","v":0},{"$f":"'OnGrid Timelines'!$P$74","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$74","v":"Rebates & Grants"},{"$f":"'OnGrid Timelines'!$D$74","v":9735},{"$f":"'OnGrid Timelines'!$E$74","v":0},{"$f":"'OnGrid Timelines'!$F$74","v":0},{"$f":"'OnGrid Timelines'!$G$74","v":0},{"$f":"'OnGrid Timelines'!$H$74","v":0},{"$f":"'OnGrid Timelines'!$I$74","v":0},{"$f":"'OnGrid Timelines'!$J$74","v":0},{"$f":"'OnGrid Timelines'!$K$74","v":0},{"$f":"'OnGrid Timelines'!$L$74","v":0},{"$f":"'OnGrid Timelines'!$M$74","v":0},{"$f":"'OnGrid Timelines'!$N$74","v":0},{"$f":"'OnGrid Timelines'!$O$74","v":0},{"$f":"'OnGrid Timelines'!$P$74","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$75","v":"Performance Based Incentive"},{"$f":"'OnGrid Timelines'!$D$75","v":0},{"$f":"'OnGrid Timelines'!$E$75","v":5060},{"$f":"'OnGrid Timelines'!$F$75","v":5035},{"$f":"'OnGrid Timelines'!$G$75","v":5010},{"$f":"'OnGrid Timelines'!$H$75","v":4985},{"$f":"'OnGrid Timelines'!$I$75","v":4960},{"$f":"'OnGrid Timelines'!$J$75","v":0},{"$f":"'OnGrid Timelines'!$K$75","v":0},{"$f":"'OnGrid Timelines'!$L$75","v":0},{"$f":"'OnGrid Timelines'!$M$75","v":0},{"$f":"'OnGrid Timelines'!$N$75","v":0},{"$f":"'OnGrid Timelines'!$O$75","v":0},{"$f":"'OnGrid Timelines'!$P$75","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$75","v":"Performance Based Incentive"},{"$f":"'OnGrid Timelines'!$D$75","v":0},{"$f":"'OnGrid Timelines'!$E$75","v":5060},{"$f":"'OnGrid Timelines'!$F$75","v":5035},{"$f":"'OnGrid Timelines'!$G$75","v":5010},{"$f":"'OnGrid Timelines'!$H$75","v":4985},{"$f":"'OnGrid Timelines'!$I$75","v":4960},{"$f":"'OnGrid Timelines'!$J$75","v":0},{"$f":"'OnGrid Timelines'!$K$75","v":0},{"$f":"'OnGrid Timelines'!$L$75","v":0},{"$f":"'OnGrid Timelines'!$M$75","v":0},{"$f":"'OnGrid Timelines'!$N$75","v":0},{"$f":"'OnGrid Timelines'!$O$75","v":0},{"$f":"'OnGrid Timelines'!$P$75","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$76","v":"Energy Efficiency Net Expense"},{"$f":"'OnGrid Timelines'!$D$76","v":0},{"$f":"'OnGrid Timelines'!$E$76","v":0},{"$f":"'OnGrid Timelines'!$F$76","v":0},{"$f":"'OnGrid Timelines'!$G$76","v":0},{"$f":"'OnGrid Timelines'!$H$76","v":0},{"$f":"'OnGrid Timelines'!$I$76","v":0},{"$f":"'OnGrid Timelines'!$J$76","v":0},{"$f":"'OnGrid Timelines'!$K$76","v":0},{"$f":"'OnGrid Timelines'!$L$76","v":0},{"$f":"'OnGrid Timelines'!$M$76","v":0},{"$f":"'OnGrid Timelines'!$N$76","v":0},{"$f":"'OnGrid Timelines'!$O$76","v":0},{"$f":"'OnGrid Timelines'!$P$76","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$76","v":"Energy Efficiency Net Expense"},{"$f":"'OnGrid Timelines'!$D$76","v":0},{"$f":"'OnGrid Timelines'!$E$76","v":0},{"$f":"'OnGrid Timelines'!$F$76","v":0},{"$f":"'OnGrid Timelines'!$G$76","v":0},{"$f":"'OnGrid Timelines'!$H$76","v":0},{"$f":"'OnGrid Timelines'!$I$76","v":0},{"$f":"'OnGrid Timelines'!$J$76","v":0},{"$f":"'OnGrid Timelines'!$K$76","v":0},{"$f":"'OnGrid Timelines'!$L$76","v":0},{"$f":"'OnGrid Timelines'!$M$76","v":0},{"$f":"'OnGrid Timelines'!$N$76","v":0},{"$f":"'OnGrid Timelines'!$O$76","v":0},{"$f":"'OnGrid Timelines'!$P$76","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$78","v":"Operating Expenses:"},{"$f":"'OnGrid Timelines'!$D$78","v":0},{"$f":"'OnGrid Timelines'!$E$78","v":0},{"$f":"'OnGrid Timelines'!$F$78","v":0},{"$f":"'OnGrid Timelines'!$G$78","v":0},{"$f":"'OnGrid Timelines'!$H$78","v":0},{"$f":"'OnGrid Timelines'!$I$78","v":0},{"$f":"'OnGrid Timelines'!$J$78","v":0},{"$f":"'OnGrid Timelines'!$K$78","v":0},{"$f":"'OnGrid Timelines'!$L$78","v":0},{"$f":"'OnGrid Timelines'!$M$78","v":0},{"$f":"'OnGrid Timelines'!$N$78","v":0},{"$f":"'OnGrid Timelines'!$O$78","v":0},{"$f":"'OnGrid Timelines'!$P$78","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$78","v":"Operating Expenses:"},{"$f":"'OnGrid Timelines'!$D$78","v":0},{"$f":"'OnGrid Timelines'!$E$78","v":0},{"$f":"'OnGrid Timelines'!$F$78","v":0},{"$f":"'OnGrid Timelines'!$G$78","v":0},{"$f":"'OnGrid Timelines'!$H$78","v":0},{"$f":"'OnGrid Timelines'!$I$78","v":0},{"$f":"'OnGrid Timelines'!$J$78","v":0},{"$f":"'OnGrid Timelines'!$K$78","v":0},{"$f":"'OnGrid Timelines'!$L$78","v":0},{"$f":"'OnGrid Timelines'!$M$78","v":0},{"$f":"'OnGrid Timelines'!$N$78","v":0},{"$f":"'OnGrid Timelines'!$O$78","v":0},{"$f":"'OnGrid Timelines'!$P$78","v":0}]
[null,null,"System Maintenance",{"$f":"'OnGrid Timelines'!$D$79","v":0},{"$f":"'OnGrid Timelines'!$E$79","v":-282},{"$f":"'OnGrid Timelines'!$F$79","v":-292},{"$f":"'OnGrid Timelines'!$G$79","v":-302},{"$f":"'OnGrid Timelines'!$H$79","v":-313},{"$f":"'OnGrid Timelines'!$I$79","v":-324},{"$f":"'OnGrid Timelines'!$J$79","v":-335},{"$f":"'OnGrid Timelines'!$K$79","v":-347},{"$f":"'OnGrid Timelines'!$L$79","v":-359},{"$f":"'OnGrid Timelines'!$M$79","v":-372},{"$f":"'OnGrid Timelines'!$N$79","v":-385},{"$f":"'OnGrid Timelines'!$O$79","v":-398},{"$f":"'OnGrid Timelines'!$P$79","v":-412},null,null,"System Maintenance",{"$f":"'OnGrid Timelines'!$D$79","v":0},{"$f":"'OnGrid Timelines'!$E$79","v":-282},{"$f":"'OnGrid Timelines'!$F$79","v":-292},{"$f":"'OnGrid Timelines'!$G$79","v":-302},{"$f":"'OnGrid Timelines'!$H$79","v":-313},{"$f":"'OnGrid Timelines'!$I$79","v":-324},{"$f":"'OnGrid Timelines'!$J$79","v":-335},{"$f":"'OnGrid Timelines'!$K$79","v":-347},{"$f":"'OnGrid Timelines'!$L$79","v":-359},{"$f":"'OnGrid Timelines'!$M$79","v":-372},{"$f":"'OnGrid Timelines'!$N$79","v":-385},{"$f":"'OnGrid Timelines'!$O$79","v":-398},{"$f":"'OnGrid Timelines'!$P$79","v":-412}]
[null,null,{"$f":"'OnGrid Timelines'!$B$80","v":"Inverter Replacement at $700 per kW in Year 15"},{"$f":"'OnGrid Timelines'!$D$80","v":0},{"$f":"'OnGrid Timelines'!$E$80","v":0},{"$f":"'OnGrid Timelines'!$F$80","v":0},{"$f":"'OnGrid Timelines'!$G$80","v":0},{"$f":"'OnGrid Timelines'!$H$80","v":0},{"$f":"'OnGrid Timelines'!$I$80","v":0},{"$f":"'OnGrid Timelines'!$J$80","v":0},{"$f":"'OnGrid Timelines'!$K$80","v":0},{"$f":"'OnGrid Timelines'!$L$80","v":0},{"$f":"'OnGrid Timelines'!$M$80","v":0},{"$f":"'OnGrid Timelines'!$N$80","v":0},{"$f":"'OnGrid Timelines'!$O$80","v":0},{"$f":"'OnGrid Timelines'!$P$80","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$80","v":"Inverter Replacement at $700 per kW in Year 15"},{"$f":"'OnGrid Timelines'!$D$80","v":0},{"$f":"'OnGrid Timelines'!$E$80","v":0},{"$f":"'OnGrid Timelines'!$F$80","v":0},{"$f":"'OnGrid Timelines'!$G$80","v":0},{"$f":"'OnGrid Timelines'!$H$80","v":0},{"$f":"'OnGrid Timelines'!$I$80","v":0},{"$f":"'OnGrid Timelines'!$J$80","v":0},{"$f":"'OnGrid Timelines'!$K$80","v":0},{"$f":"'OnGrid Timelines'!$L$80","v":0},{"$f":"'OnGrid Timelines'!$M$80","v":0},{"$f":"'OnGrid Timelines'!$N$80","v":0},{"$f":"'OnGrid Timelines'!$O$80","v":0},{"$f":"'OnGrid Timelines'!$P$80","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$81","v":"Monitoring Cost"},{"$f":"'OnGrid Timelines'!$D$81","v":0},{"$f":"'OnGrid Timelines'!$E$81","v":-478},{"$f":"'OnGrid Timelines'!$F$81","v":-495},{"$f":"'OnGrid Timelines'!$G$81","v":-513},{"$f":"'OnGrid Timelines'!$H$81","v":-530},{"$f":"'OnGrid Timelines'!$I$81","v":-549},{"$f":"'OnGrid Timelines'!$J$81","v":0},{"$f":"'OnGrid Timelines'!$K$81","v":0},{"$f":"'OnGrid Timelines'!$L$81","v":0},{"$f":"'OnGrid Timelines'!$M$81","v":0},{"$f":"'OnGrid Timelines'!$N$81","v":0},{"$f":"'OnGrid Timelines'!$O$81","v":0},{"$f":"'OnGrid Timelines'!$P$81","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$81","v":"Monitoring Cost"},{"$f":"'OnGrid Timelines'!$D$81","v":0},{"$f":"'OnGrid Timelines'!$E$81","v":-478},{"$f":"'OnGrid Timelines'!$F$81","v":-495},{"$f":"'OnGrid Timelines'!$G$81","v":-513},{"$f":"'OnGrid Timelines'!$H$81","v":-530},{"$f":"'OnGrid Timelines'!$I$81","v":-549},{"$f":"'OnGrid Timelines'!$J$81","v":0},{"$f":"'OnGrid Timelines'!$K$81","v":0},{"$f":"'OnGrid Timelines'!$L$81","v":0},{"$f":"'OnGrid Timelines'!$M$81","v":0},{"$f":"'OnGrid Timelines'!$N$81","v":0},{"$f":"'OnGrid Timelines'!$O$81","v":0},{"$f":"'OnGrid Timelines'!$P$81","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$83","v":"Operating Profit (loss):"},{"$f":"'OnGrid Timelines'!$D$83","v":-61566},{"$f":"'OnGrid Timelines'!$E$83","v":14678},{"$f":"'OnGrid Timelines'!$F$83","v":14897},{"$f":"'OnGrid Timelines'!$G$83","v":15126},{"$f":"'OnGrid Timelines'!$H$83","v":15364},{"$f":"'OnGrid Timelines'!$I$83","v":15612},{"$f":"'OnGrid Timelines'!$J$83","v":11502},{"$f":"'OnGrid Timelines'!$K$83","v":11815},{"$f":"'OnGrid Timelines'!$L$83","v":12140},{"$f":"'OnGrid Timelines'!$M$83","v":12476},{"$f":"'OnGrid Timelines'!$N$83","v":12824},{"$f":"'OnGrid Timelines'!$O$83","v":13185},{"$f":"'OnGrid Timelines'!$P$83","v":13559},null,null,{"$f":"'OnGrid Timelines'!$B$83","v":"Operating Profit (loss):"},{"$f":"'OnGrid Timelines'!$D$83","v":-61566},{"$f":"'OnGrid Timelines'!$E$83","v":14678},{"$f":"'OnGrid Timelines'!$F$83","v":14897},{"$f":"'OnGrid Timelines'!$G$83","v":15126},{"$f":"'OnGrid Timelines'!$H$83","v":15364},{"$f":"'OnGrid Timelines'!$I$83","v":15612},{"$f":"'OnGrid Timelines'!$J$83","v":11502},{"$f":"'OnGrid Timelines'!$K$83","v":11815},{"$f":"'OnGrid Timelines'!$L$83","v":12140},{"$f":"'OnGrid Timelines'!$M$83","v":12476},{"$f":"'OnGrid Timelines'!$N$83","v":12824},{"$f":"'OnGrid Timelines'!$O$83","v":13185},{"$f":"'OnGrid Timelines'!$P$83","v":13559}]
[null,null,{"$f":"'OnGrid Timelines'!$B$85","v":"Federal & State Tax Effects:"},{"$f":"'OnGrid Timelines'!$D$85","v":0},{"$f":"'OnGrid Timelines'!$E$85","v":0},{"$f":"'OnGrid Timelines'!$F$85","v":0},{"$f":"'OnGrid Timelines'!$G$85","v":0},{"$f":"'OnGrid Timelines'!$H$85","v":0},{"$f":"'OnGrid Timelines'!$I$85","v":0},{"$f":"'OnGrid Timelines'!$J$85","v":0},{"$f":"'OnGrid Timelines'!$K$85","v":0},{"$f":"'OnGrid Timelines'!$L$85","v":0},{"$f":"'OnGrid Timelines'!$M$85","v":0},{"$f":"'OnGrid Timelines'!$N$85","v":0},{"$f":"'OnGrid Timelines'!$O$85","v":0},{"$f":"'OnGrid Timelines'!$P$85","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$85","v":"Federal & State Tax Effects:"},{"$f":"'OnGrid Timelines'!$D$85","v":0},{"$f":"'OnGrid Timelines'!$E$85","v":0},{"$f":"'OnGrid Timelines'!$F$85","v":0},{"$f":"'OnGrid Timelines'!$G$85","v":0},{"$f":"'OnGrid Timelines'!$H$85","v":0},{"$f":"'OnGrid Timelines'!$I$85","v":0},{"$f":"'OnGrid Timelines'!$J$85","v":0},{"$f":"'OnGrid Timelines'!$K$85","v":0},{"$f":"'OnGrid Timelines'!$L$85","v":0},{"$f":"'OnGrid Timelines'!$M$85","v":0},{"$f":"'OnGrid Timelines'!$N$85","v":0},{"$f":"'OnGrid Timelines'!$O$85","v":0},{"$f":"'OnGrid Timelines'!$P$85","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$86","v":"Federal and State Tax on RECs."},{"$f":"'OnGrid Timelines'!$D$86","v":0},{"$f":"'OnGrid Timelines'!$E$86","v":-798},{"$f":"'OnGrid Timelines'!$F$86","v":-794},{"$f":"'OnGrid Timelines'!$G$86","v":-790},{"$f":"'OnGrid Timelines'!$H$86","v":-786},{"$f":"'OnGrid Timelines'!$I$86","v":-782},{"$f":"'OnGrid Timelines'!$J$86","v":-778},{"$f":"'OnGrid Timelines'!$K$86","v":-774},{"$f":"'OnGrid Timelines'!$L$86","v":-771},{"$f":"'OnGrid Timelines'!$M$86","v":-767},{"$f":"'OnGrid Timelines'!$N$86","v":-763},{"$f":"'OnGrid Timelines'!$O$86","v":-759},{"$f":"'OnGrid Timelines'!$P$86","v":-755},null,null,{"$f":"'OnGrid Timelines'!$B$86","v":"Federal and State Tax on RECs."},{"$f":"'OnGrid Timelines'!$D$86","v":0},{"$f":"'OnGrid Timelines'!$E$86","v":-798},{"$f":"'OnGrid Timelines'!$F$86","v":-794},{"$f":"'OnGrid Timelines'!$G$86","v":-790},{"$f":"'OnGrid Timelines'!$H$86","v":-786},{"$f":"'OnGrid Timelines'!$I$86","v":-782},{"$f":"'OnGrid Timelines'!$J$86","v":-778},{"$f":"'OnGrid Timelines'!$K$86","v":-774},{"$f":"'OnGrid Timelines'!$L$86","v":-771},{"$f":"'OnGrid Timelines'!$M$86","v":-767},{"$f":"'OnGrid Timelines'!$N$86","v":-763},{"$f":"'OnGrid Timelines'!$O$86","v":-759},{"$f":"'OnGrid Timelines'!$P$86","v":-755}]
[null,null,{"$f":"'OnGrid Timelines'!$B$88","v":"Federal Tax Credit Basis"},{"$f":"'OnGrid Timelines'!$D$88","v":61566},{"$f":"'OnGrid Timelines'!$E$88","v":0},{"$f":"'OnGrid Timelines'!$F$88","v":0},{"$f":"'OnGrid Timelines'!$G$88","v":0},{"$f":"'OnGrid Timelines'!$H$88","v":0},{"$f":"'OnGrid Timelines'!$I$88","v":0},{"$f":"'OnGrid Timelines'!$J$88","v":0},{"$f":"'OnGrid Timelines'!$K$88","v":0},{"$f":"'OnGrid Timelines'!$L$88","v":0},{"$f":"'OnGrid Timelines'!$M$88","v":0},{"$f":"'OnGrid Timelines'!$N$88","v":0},{"$f":"'OnGrid Timelines'!$O$88","v":0},{"$f":"'OnGrid Timelines'!$P$88","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$88","v":"Federal Tax Credit Basis"},{"$f":"'OnGrid Timelines'!$D$88","v":61566},{"$f":"'OnGrid Timelines'!$E$88","v":0},{"$f":"'OnGrid Timelines'!$F$88","v":0},{"$f":"'OnGrid Timelines'!$G$88","v":0},{"$f":"'OnGrid Timelines'!$H$88","v":0},{"$f":"'OnGrid Timelines'!$I$88","v":0},{"$f":"'OnGrid Timelines'!$J$88","v":0},{"$f":"'OnGrid Timelines'!$K$88","v":0},{"$f":"'OnGrid Timelines'!$L$88","v":0},{"$f":"'OnGrid Timelines'!$M$88","v":0},{"$f":"'OnGrid Timelines'!$N$88","v":0},{"$f":"'OnGrid Timelines'!$O$88","v":0},{"$f":"'OnGrid Timelines'!$P$88","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$89","v":"30% Federal Tax Credit "},{"$f":"'OnGrid Timelines'!$D$89","v":0},{"$f":"'OnGrid Timelines'!$E$89","v":29457},{"$f":"'OnGrid Timelines'!$F$89","v":0},{"$f":"'OnGrid Timelines'!$G$89","v":0},{"$f":"'OnGrid Timelines'!$H$89","v":0},{"$f":"'OnGrid Timelines'!$I$89","v":0},{"$f":"'OnGrid Timelines'!$J$89","v":0},{"$f":"'OnGrid Timelines'!$K$89","v":0},{"$f":"'OnGrid Timelines'!$L$89","v":0},{"$f":"'OnGrid Timelines'!$M$89","v":0},{"$f":"'OnGrid Timelines'!$N$89","v":0},{"$f":"'OnGrid Timelines'!$O$89","v":0},{"$f":"'OnGrid Timelines'!$P$89","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$89","v":"30% Federal Tax Credit "},{"$f":"'OnGrid Timelines'!$D$89","v":0},{"$f":"'OnGrid Timelines'!$E$89","v":29457},{"$f":"'OnGrid Timelines'!$F$89","v":0},{"$f":"'OnGrid Timelines'!$G$89","v":0},{"$f":"'OnGrid Timelines'!$H$89","v":0},{"$f":"'OnGrid Timelines'!$I$89","v":0},{"$f":"'OnGrid Timelines'!$J$89","v":0},{"$f":"'OnGrid Timelines'!$K$89","v":0},{"$f":"'OnGrid Timelines'!$L$89","v":0},{"$f":"'OnGrid Timelines'!$M$89","v":0},{"$f":"'OnGrid Timelines'!$N$89","v":0},{"$f":"'OnGrid Timelines'!$O$89","v":0},{"$f":"'OnGrid Timelines'!$P$89","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$91","v":"State Tax Credit Basis"},{"$f":"'OnGrid Timelines'!$D$91","v":61566},{"$f":"'OnGrid Timelines'!$E$91","v":0},{"$f":"'OnGrid Timelines'!$F$91","v":0},{"$f":"'OnGrid Timelines'!$G$91","v":0},{"$f":"'OnGrid Timelines'!$H$91","v":0},{"$f":"'OnGrid Timelines'!$I$91","v":0},{"$f":"'OnGrid Timelines'!$J$91","v":0},{"$f":"'OnGrid Timelines'!$K$91","v":0},{"$f":"'OnGrid Timelines'!$L$91","v":0},{"$f":"'OnGrid Timelines'!$M$91","v":0},{"$f":"'OnGrid Timelines'!$N$91","v":0},{"$f":"'OnGrid Timelines'!$O$91","v":0},{"$f":"'OnGrid Timelines'!$P$91","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$91","v":"State Tax Credit Basis"},{"$f":"'OnGrid Timelines'!$D$91","v":61566},{"$f":"'OnGrid Timelines'!$E$91","v":0},{"$f":"'OnGrid Timelines'!$F$91","v":0},{"$f":"'OnGrid Timelines'!$G$91","v":0},{"$f":"'OnGrid Timelines'!$H$91","v":0},{"$f":"'OnGrid Timelines'!$I$91","v":0},{"$f":"'OnGrid Timelines'!$J$91","v":0},{"$f":"'OnGrid Timelines'!$K$91","v":0},{"$f":"'OnGrid Timelines'!$L$91","v":0},{"$f":"'OnGrid Timelines'!$M$91","v":0},{"$f":"'OnGrid Timelines'!$N$91","v":0},{"$f":"'OnGrid Timelines'!$O$91","v":0},{"$f":"'OnGrid Timelines'!$P$91","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$92","v":"10.0% State Tax Credit"},null,{"$f":"'OnGrid Timelines'!$E$92","v":9819},{"$f":"'OnGrid Timelines'!$F$92","v":0},{"$f":"'OnGrid Timelines'!$G$92","v":0},{"$f":"'OnGrid Timelines'!$H$92","v":0},{"$f":"'OnGrid Timelines'!$I$92","v":0},{"$f":"'OnGrid Timelines'!$J$92","v":0},{"$f":"'OnGrid Timelines'!$K$92","v":0},{"$f":"'OnGrid Timelines'!$L$92","v":0},{"$f":"'OnGrid Timelines'!$M$92","v":0},{"$f":"'OnGrid Timelines'!$N$92","v":0},{"$f":"'OnGrid Timelines'!$O$92","v":0},{"$f":"'OnGrid Timelines'!$P$92","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$92","v":"10.0% State Tax Credit"},null,{"$f":"'OnGrid Timelines'!$E$92","v":9819},{"$f":"'OnGrid Timelines'!$F$92","v":0},{"$f":"'OnGrid Timelines'!$G$92","v":0},{"$f":"'OnGrid Timelines'!$H$92","v":0},{"$f":"'OnGrid Timelines'!$I$92","v":0},{"$f":"'OnGrid Timelines'!$J$92","v":0},{"$f":"'OnGrid Timelines'!$K$92","v":0},{"$f":"'OnGrid Timelines'!$L$92","v":0},{"$f":"'OnGrid Timelines'!$M$92","v":0},{"$f":"'OnGrid Timelines'!$N$92","v":0},{"$f":"'OnGrid Timelines'!$O$92","v":0},{"$f":"'OnGrid Timelines'!$P$92","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$93","v":"Fed Tax on State Tax Credit"},null,{"$f":"'OnGrid Timelines'!$E$93","v":0},{"$f":"'OnGrid Timelines'!$F$93","v":-2749},{"$f":"'OnGrid Timelines'!$G$93","v":0},{"$f":"'OnGrid Timelines'!$H$93","v":0},{"$f":"'OnGrid Timelines'!$I$93","v":0},{"$f":"'OnGrid Timelines'!$J$93","v":0},{"$f":"'OnGrid Timelines'!$K$93","v":0},{"$f":"'OnGrid Timelines'!$L$93","v":0},{"$f":"'OnGrid Timelines'!$M$93","v":0},{"$f":"'OnGrid Timelines'!$N$93","v":0},{"$f":"'OnGrid Timelines'!$O$93","v":0},{"$f":"'OnGrid Timelines'!$P$93","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$93","v":"Fed Tax on State Tax Credit"},null,{"$f":"'OnGrid Timelines'!$E$93","v":0},{"$f":"'OnGrid Timelines'!$F$93","v":-2749},{"$f":"'OnGrid Timelines'!$G$93","v":0},{"$f":"'OnGrid Timelines'!$H$93","v":0},{"$f":"'OnGrid Timelines'!$I$93","v":0},{"$f":"'OnGrid Timelines'!$J$93","v":0},{"$f":"'OnGrid Timelines'!$K$93","v":0},{"$f":"'OnGrid Timelines'!$L$93","v":0},{"$f":"'OnGrid Timelines'!$M$93","v":0},{"$f":"'OnGrid Timelines'!$N$93","v":0},{"$f":"'OnGrid Timelines'!$O$93","v":0},{"$f":"'OnGrid Timelines'!$P$93","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$97","v":"Federal Depr Basis: Fed Tax Credit Basis minus 1/2 the Fed Credit"},null,{"$f":"'OnGrid Timelines'!$E$97","v":277711},{"$f":"'OnGrid Timelines'!$F$97","v":0},{"$f":"'OnGrid Timelines'!$G$97","v":0},{"$f":"'OnGrid Timelines'!$H$97","v":0},{"$f":"'OnGrid Timelines'!$I$97","v":0},{"$f":"'OnGrid Timelines'!$J$97","v":0},{"$f":"'OnGrid Timelines'!$K$97","v":0},{"$f":"'OnGrid Timelines'!$L$97","v":0},{"$f":"'OnGrid Timelines'!$M$97","v":0},{"$f":"'OnGrid Timelines'!$N$97","v":0},{"$f":"'OnGrid Timelines'!$O$97","v":0},{"$f":"'OnGrid Timelines'!$P$97","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$97","v":"Federal Depr Basis: Fed Tax Credit Basis minus 1/2 the Fed Credit"},null,{"$f":"'OnGrid Timelines'!$E$97","v":277711},{"$f":"'OnGrid Timelines'!$F$97","v":0},{"$f":"'OnGrid Timelines'!$G$97","v":0},{"$f":"'OnGrid Timelines'!$H$97","v":0},{"$f":"'OnGrid Timelines'!$I$97","v":0},{"$f":"'OnGrid Timelines'!$J$97","v":0},{"$f":"'OnGrid Timelines'!$K$97","v":0},{"$f":"'OnGrid Timelines'!$L$97","v":0},{"$f":"'OnGrid Timelines'!$M$97","v":0},{"$f":"'OnGrid Timelines'!$N$97","v":0},{"$f":"'OnGrid Timelines'!$O$97","v":0},{"$f":"'OnGrid Timelines'!$P$97","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$98","v":"State Depr Basis: System Cost after fees"},null,{"$f":"'OnGrid Timelines'!$E$98","v":326719},{"$f":"'OnGrid Timelines'!$F$98","v":0},{"$f":"'OnGrid Timelines'!$G$98","v":0},{"$f":"'OnGrid Timelines'!$H$98","v":0},{"$f":"'OnGrid Timelines'!$I$98","v":0},{"$f":"'OnGrid Timelines'!$J$98","v":0},{"$f":"'OnGrid Timelines'!$K$98","v":0},{"$f":"'OnGrid Timelines'!$L$98","v":0},{"$f":"'OnGrid Timelines'!$M$98","v":0},{"$f":"'OnGrid Timelines'!$N$98","v":0},{"$f":"'OnGrid Timelines'!$O$98","v":0},{"$f":"'OnGrid Timelines'!$P$98","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$98","v":"State Depr Basis: System Cost after fees"},null,{"$f":"'OnGrid Timelines'!$E$98","v":326719},{"$f":"'OnGrid Timelines'!$F$98","v":0},{"$f":"'OnGrid Timelines'!$G$98","v":0},{"$f":"'OnGrid Timelines'!$H$98","v":0},{"$f":"'OnGrid Timelines'!$I$98","v":0},{"$f":"'OnGrid Timelines'!$J$98","v":0},{"$f":"'OnGrid Timelines'!$K$98","v":0},{"$f":"'OnGrid Timelines'!$L$98","v":0},{"$f":"'OnGrid Timelines'!$M$98","v":0},{"$f":"'OnGrid Timelines'!$N$98","v":0},{"$f":"'OnGrid Timelines'!$O$98","v":0},{"$f":"'OnGrid Timelines'!$P$98","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$99","v":"MACRS 5 year Accelerated Federal Depreciation (%)"},null,{"$f":"'OnGrid Timelines'!$E$99","v":0.2},{"$f":"'OnGrid Timelines'!$F$99","v":0.32},{"$f":"'OnGrid Timelines'!$G$99","v":0.192},{"$f":"'OnGrid Timelines'!$H$99","v":0.115},{"$f":"'OnGrid Timelines'!$I$99","v":0.115},{"$f":"'OnGrid Timelines'!$J$99","v":5.8000000000000003E-2},{"$f":"'OnGrid Timelines'!$K$99","v":0},{"$f":"'OnGrid Timelines'!$L$99","v":0},{"$f":"'OnGrid Timelines'!$M$99","v":0},{"$f":"'OnGrid Timelines'!$N$99","v":0},{"$f":"'OnGrid Timelines'!$O$99","v":0},{"$f":"'OnGrid Timelines'!$P$99","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$99","v":"MACRS 5 year Accelerated Federal Depreciation (%)"},null,{"$f":"'OnGrid Timelines'!$E$99","v":0.2},{"$f":"'OnGrid Timelines'!$F$99","v":0.32},{"$f":"'OnGrid Timelines'!$G$99","v":0.192},{"$f":"'OnGrid Timelines'!$H$99","v":0.115},{"$f":"'OnGrid Timelines'!$I$99","v":0.115},{"$f":"'OnGrid Timelines'!$J$99","v":5.8000000000000003E-2},{"$f":"'OnGrid Timelines'!$K$99","v":0},{"$f":"'OnGrid Timelines'!$L$99","v":0},{"$f":"'OnGrid Timelines'!$M$99","v":0},{"$f":"'OnGrid Timelines'!$N$99","v":0},{"$f":"'OnGrid Timelines'!$O$99","v":0},{"$f":"'OnGrid Timelines'!$P$99","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$100","v":"MACRS 5 year Accelerated State Depreciation (%)"},null,{"$f":"'OnGrid Timelines'!$E$100","v":0.2},{"$f":"'OnGrid Timelines'!$F$100","v":0.32},{"$f":"'OnGrid Timelines'!$G$100","v":0.192},{"$f":"'OnGrid Timelines'!$H$100","v":0.115},{"$f":"'OnGrid Timelines'!$I$100","v":0.115},{"$f":"'OnGrid Timelines'!$J$100","v":5.8000000000000003E-2},{"$f":"'OnGrid Timelines'!$K$100","v":0},{"$f":"'OnGrid Timelines'!$L$100","v":0},{"$f":"'OnGrid Timelines'!$M$100","v":0},{"$f":"'OnGrid Timelines'!$N$100","v":0},{"$f":"'OnGrid Timelines'!$O$100","v":0},{"$f":"'OnGrid Timelines'!$P$100","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$100","v":"MACRS 5 year Accelerated State Depreciation (%)"},null,{"$f":"'OnGrid Timelines'!$E$100","v":0.2},{"$f":"'OnGrid Timelines'!$F$100","v":0.32},{"$f":"'OnGrid Timelines'!$G$100","v":0.192},{"$f":"'OnGrid Timelines'!$H$100","v":0.115},{"$f":"'OnGrid Timelines'!$I$100","v":0.115},{"$f":"'OnGrid Timelines'!$J$100","v":5.8000000000000003E-2},{"$f":"'OnGrid Timelines'!$K$100","v":0},{"$f":"'OnGrid Timelines'!$L$100","v":0},{"$f":"'OnGrid Timelines'!$M$100","v":0},{"$f":"'OnGrid Timelines'!$N$100","v":0},{"$f":"'OnGrid Timelines'!$O$100","v":0},{"$f":"'OnGrid Timelines'!$P$100","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$102","v":"MACRS 5 year Accelerated Federal Depreciation "},null,{"$f":"'OnGrid Timelines'!$E$102","v":19440},{"$f":"'OnGrid Timelines'!$F$102","v":31104},{"$f":"'OnGrid Timelines'!$G$102","v":18662},{"$f":"'OnGrid Timelines'!$H$102","v":11178},{"$f":"'OnGrid Timelines'!$I$102","v":11178},{"$f":"'OnGrid Timelines'!$J$102","v":5638},{"$f":"'OnGrid Timelines'!$K$102","v":0},{"$f":"'OnGrid Timelines'!$L$102","v":0},{"$f":"'OnGrid Timelines'!$M$102","v":0},{"$f":"'OnGrid Timelines'!$N$102","v":0},{"$f":"'OnGrid Timelines'!$O$102","v":0},{"$f":"'OnGrid Timelines'!$P$102","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$102","v":"MACRS 5 year Accelerated Federal Depreciation "},null,{"$f":"'OnGrid Timelines'!$E$102","v":19440},{"$f":"'OnGrid Timelines'!$F$102","v":31104},{"$f":"'OnGrid Timelines'!$G$102","v":18662},{"$f":"'OnGrid Timelines'!$H$102","v":11178},{"$f":"'OnGrid Timelines'!$I$102","v":11178},{"$f":"'OnGrid Timelines'!$J$102","v":5638},{"$f":"'OnGrid Timelines'!$K$102","v":0},{"$f":"'OnGrid Timelines'!$L$102","v":0},{"$f":"'OnGrid Timelines'!$M$102","v":0},{"$f":"'OnGrid Timelines'!$N$102","v":0},{"$f":"'OnGrid Timelines'!$O$102","v":0},{"$f":"'OnGrid Timelines'!$P$102","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$103","v":"MACRS 5 year Accelerated State Depreciation"},null,{"$f":"'OnGrid Timelines'!$E$103","v":4553},{"$f":"'OnGrid Timelines'!$F$103","v":7285},{"$f":"'OnGrid Timelines'!$G$103","v":4371},{"$f":"'OnGrid Timelines'!$H$103","v":2618},{"$f":"'OnGrid Timelines'!$I$103","v":2618},{"$f":"'OnGrid Timelines'!$J$103","v":1320},{"$f":"'OnGrid Timelines'!$K$103","v":0},{"$f":"'OnGrid Timelines'!$L$103","v":0},{"$f":"'OnGrid Timelines'!$M$103","v":0},{"$f":"'OnGrid Timelines'!$N$103","v":0},{"$f":"'OnGrid Timelines'!$O$103","v":0},{"$f":"'OnGrid Timelines'!$P$103","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$103","v":"MACRS 5 year Accelerated State Depreciation"},null,{"$f":"'OnGrid Timelines'!$E$103","v":4553},{"$f":"'OnGrid Timelines'!$F$103","v":7285},{"$f":"'OnGrid Timelines'!$G$103","v":4371},{"$f":"'OnGrid Timelines'!$H$103","v":2618},{"$f":"'OnGrid Timelines'!$I$103","v":2618},{"$f":"'OnGrid Timelines'!$J$103","v":1320},{"$f":"'OnGrid Timelines'!$K$103","v":0},{"$f":"'OnGrid Timelines'!$L$103","v":0},{"$f":"'OnGrid Timelines'!$M$103","v":0},{"$f":"'OnGrid Timelines'!$N$103","v":0},{"$f":"'OnGrid Timelines'!$O$103","v":0},{"$f":"'OnGrid Timelines'!$P$103","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$104","v":"Fed Tax on State Depreciation"},null,{"$f":"'OnGrid Timelines'!$E$104","v":-1594},{"$f":"'OnGrid Timelines'!$F$104","v":-2550},{"$f":"'OnGrid Timelines'!$G$104","v":-1530},{"$f":"'OnGrid Timelines'!$H$104","v":-916},{"$f":"'OnGrid Timelines'!$I$104","v":-916},{"$f":"'OnGrid Timelines'!$J$104","v":-462},{"$f":"'OnGrid Timelines'!$K$104","v":0},{"$f":"'OnGrid Timelines'!$L$104","v":0},{"$f":"'OnGrid Timelines'!$M$104","v":0},{"$f":"'OnGrid Timelines'!$N$104","v":0},{"$f":"'OnGrid Timelines'!$O$104","v":0},{"$f":"'OnGrid Timelines'!$P$104","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$104","v":"Fed Tax on State Depreciation"},null,{"$f":"'OnGrid Timelines'!$E$104","v":-1594},{"$f":"'OnGrid Timelines'!$F$104","v":-2550},{"$f":"'OnGrid Timelines'!$G$104","v":-1530},{"$f":"'OnGrid Timelines'!$H$104","v":-916},{"$f":"'OnGrid Timelines'!$I$104","v":-916},{"$f":"'OnGrid Timelines'!$J$104","v":-462},{"$f":"'OnGrid Timelines'!$K$104","v":0},{"$f":"'OnGrid Timelines'!$L$104","v":0},{"$f":"'OnGrid Timelines'!$M$104","v":0},{"$f":"'OnGrid Timelines'!$N$104","v":0},{"$f":"'OnGrid Timelines'!$O$104","v":0},{"$f":"'OnGrid Timelines'!$P$104","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$105","v":"Total Depr Value:"},null,{"$f":"'OnGrid Timelines'!$E$105","v":22399},{"$f":"'OnGrid Timelines'!$F$105","v":35839},{"$f":"'OnGrid Timelines'!$G$105","v":21503},{"$f":"'OnGrid Timelines'!$H$105","v":12880},{"$f":"'OnGrid Timelines'!$I$105","v":12880},{"$f":"'OnGrid Timelines'!$J$105","v":6496},{"$f":"'OnGrid Timelines'!$K$105","v":0},{"$f":"'OnGrid Timelines'!$L$105","v":0},{"$f":"'OnGrid Timelines'!$M$105","v":0},{"$f":"'OnGrid Timelines'!$N$105","v":0},{"$f":"'OnGrid Timelines'!$O$105","v":0},{"$f":"'OnGrid Timelines'!$P$105","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$105","v":"Total Depr Value:"},null,{"$f":"'OnGrid Timelines'!$E$105","v":22399},{"$f":"'OnGrid Timelines'!$F$105","v":35839},{"$f":"'OnGrid Timelines'!$G$105","v":21503},{"$f":"'OnGrid Timelines'!$H$105","v":12880},{"$f":"'OnGrid Timelines'!$I$105","v":12880},{"$f":"'OnGrid Timelines'!$J$105","v":6496},{"$f":"'OnGrid Timelines'!$K$105","v":0},{"$f":"'OnGrid Timelines'!$L$105","v":0},{"$f":"'OnGrid Timelines'!$M$105","v":0},{"$f":"'OnGrid Timelines'!$N$105","v":0},{"$f":"'OnGrid Timelines'!$O$105","v":0},{"$f":"'OnGrid Timelines'!$P$105","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$107","v":"Value of lost Federal tax deduction of electricity expense"},null,{"$f":"'OnGrid Timelines'!$E$107","v":-1607},{"$f":"'OnGrid Timelines'!$F$107","v":-1681},{"$f":"'OnGrid Timelines'!$G$107","v":-1759},{"$f":"'OnGrid Timelines'!$H$107","v":-1841},{"$f":"'OnGrid Timelines'!$I$107","v":-1926},{"$f":"'OnGrid Timelines'!$J$107","v":-2015},{"$f":"'OnGrid Timelines'!$K$107","v":-2109},{"$f":"'OnGrid Timelines'!$L$107","v":-2206},{"$f":"'OnGrid Timelines'!$M$107","v":-2308},{"$f":"'OnGrid Timelines'!$N$107","v":-2415},{"$f":"'OnGrid Timelines'!$O$107","v":-2527},{"$f":"'OnGrid Timelines'!$P$107","v":-2644},null,null,{"$f":"'OnGrid Timelines'!$B$107","v":"Value of lost Federal tax deduction of electricity expense"},null,{"$f":"'OnGrid Timelines'!$E$107","v":-1607},{"$f":"'OnGrid Timelines'!$F$107","v":-1681},{"$f":"'OnGrid Timelines'!$G$107","v":-1759},{"$f":"'OnGrid Timelines'!$H$107","v":-1841},{"$f":"'OnGrid Timelines'!$I$107","v":-1926},{"$f":"'OnGrid Timelines'!$J$107","v":-2015},{"$f":"'OnGrid Timelines'!$K$107","v":-2109},{"$f":"'OnGrid Timelines'!$L$107","v":-2206},{"$f":"'OnGrid Timelines'!$M$107","v":-2308},{"$f":"'OnGrid Timelines'!$N$107","v":-2415},{"$f":"'OnGrid Timelines'!$O$107","v":-2527},{"$f":"'OnGrid Timelines'!$P$107","v":-2644}]
[null,null,{"$f":"'OnGrid Timelines'!$B$108","v":"Value of lost State tax deduction of electricity expense"},null,{"$f":"'OnGrid Timelines'!$E$108","v":-320},{"$f":"'OnGrid Timelines'!$F$108","v":-335},{"$f":"'OnGrid Timelines'!$G$108","v":-350},{"$f":"'OnGrid Timelines'!$H$108","v":-366},{"$f":"'OnGrid Timelines'!$I$108","v":-383},{"$f":"'OnGrid Timelines'!$J$108","v":-401},{"$f":"'OnGrid Timelines'!$K$108","v":-420},{"$f":"'OnGrid Timelines'!$L$108","v":-439},{"$f":"'OnGrid Timelines'!$M$108","v":-460},{"$f":"'OnGrid Timelines'!$N$108","v":-481},{"$f":"'OnGrid Timelines'!$O$108","v":-503},{"$f":"'OnGrid Timelines'!$P$108","v":-526},null,null,{"$f":"'OnGrid Timelines'!$B$108","v":"Value of lost State tax deduction of electricity expense"},null,{"$f":"'OnGrid Timelines'!$E$108","v":-320},{"$f":"'OnGrid Timelines'!$F$108","v":-335},{"$f":"'OnGrid Timelines'!$G$108","v":-350},{"$f":"'OnGrid Timelines'!$H$108","v":-366},{"$f":"'OnGrid Timelines'!$I$108","v":-383},{"$f":"'OnGrid Timelines'!$J$108","v":-401},{"$f":"'OnGrid Timelines'!$K$108","v":-420},{"$f":"'OnGrid Timelines'!$L$108","v":-439},{"$f":"'OnGrid Timelines'!$M$108","v":-460},{"$f":"'OnGrid Timelines'!$N$108","v":-481},{"$f":"'OnGrid Timelines'!$O$108","v":-503},{"$f":"'OnGrid Timelines'!$P$108","v":-526}]
[null,null,{"$f":"'OnGrid Timelines'!$B$109","v":"Fed Tax Benefit on State deduction loss of electricity expense"},null,{"$f":"'OnGrid Timelines'!$E$109","v":112},{"$f":"'OnGrid Timelines'!$F$109","v":117},{"$f":"'OnGrid Timelines'!$G$109","v":123},{"$f":"'OnGrid Timelines'!$H$109","v":128},{"$f":"'OnGrid Timelines'!$I$109","v":134},{"$f":"'OnGrid Timelines'!$J$109","v":140},{"$f":"'OnGrid Timelines'!$K$109","v":147},{"$f":"'OnGrid Timelines'!$L$109","v":154},{"$f":"'OnGrid Timelines'!$M$109","v":161},{"$f":"'OnGrid Timelines'!$N$109","v":168},{"$f":"'OnGrid Timelines'!$O$109","v":176},{"$f":"'OnGrid Timelines'!$P$109","v":184},null,null,{"$f":"'OnGrid Timelines'!$B$109","v":"Fed Tax Benefit on State deduction loss of electricity expense"},null,{"$f":"'OnGrid Timelines'!$E$109","v":112},{"$f":"'OnGrid Timelines'!$F$109","v":117},{"$f":"'OnGrid Timelines'!$G$109","v":123},{"$f":"'OnGrid Timelines'!$H$109","v":128},{"$f":"'OnGrid Timelines'!$I$109","v":134},{"$f":"'OnGrid Timelines'!$J$109","v":140},{"$f":"'OnGrid Timelines'!$K$109","v":147},{"$f":"'OnGrid Timelines'!$L$109","v":154},{"$f":"'OnGrid Timelines'!$M$109","v":161},{"$f":"'OnGrid Timelines'!$N$109","v":168},{"$f":"'OnGrid Timelines'!$O$109","v":176},{"$f":"'OnGrid Timelines'!$P$109","v":184}]
[null,null,{"$f":"'OnGrid Timelines'!$B$111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},{"$f":"'OnGrid Timelines'!$D$111","v":-61566},{"$f":"'OnGrid Timelines'!$E$111","v":53156},{"$f":"'OnGrid Timelines'!$F$111","v":11354},{"$f":"'OnGrid Timelines'!$G$111","v":14335},{"$f":"'OnGrid Timelines'!$H$111","v":14577},{"$f":"'OnGrid Timelines'!$I$111","v":14829},{"$f":"'OnGrid Timelines'!$J$111","v":10724},{"$f":"'OnGrid Timelines'!$K$111","v":11041},{"$f":"'OnGrid Timelines'!$L$111","v":11369},{"$f":"'OnGrid Timelines'!$M$111","v":11709},{"$f":"'OnGrid Timelines'!$N$111","v":12061},{"$f":"'OnGrid Timelines'!$O$111","v":12061},{"$f":"'OnGrid Timelines'!$P$111","v":12804},null,null,{"$f":"'OnGrid Timelines'!$B$111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},{"$f":"'OnGrid Timelines'!$D$111","v":-61566},{"$f":"'OnGrid Timelines'!$E$111","v":53156},{"$f":"'OnGrid Timelines'!$F$111","v":11354},{"$f":"'OnGrid Timelines'!$G$111","v":14335},{"$f":"'OnGrid Timelines'!$H$111","v":14577},{"$f":"'OnGrid Timelines'!$I$111","v":14829},{"$f":"'OnGrid Timelines'!$J$111","v":10724},{"$f":"'OnGrid Timelines'!$K$111","v":11041},{"$f":"'OnGrid Timelines'!$L$111","v":11369},{"$f":"'OnGrid Timelines'!$M$111","v":11709},{"$f":"'OnGrid Timelines'!$N$111","v":12061},{"$f":"'OnGrid Timelines'!$O$111","v":12061},{"$f":"'OnGrid Timelines'!$P$111","v":12804}]
[null,null,{"$f":"'OnGrid Timelines'!$B$112","v":"Pre-Tax Cash Flow, Cumulative"},{"$f":"'OnGrid Timelines'!$D$112","v":-61566},{"$f":"'OnGrid Timelines'!$E$112","v":-8410},{"$f":"'OnGrid Timelines'!$F$112","v":2944},{"$f":"'OnGrid Timelines'!$G$112","v":17279},{"$f":"'OnGrid Timelines'!$H$112","v":31857},{"$f":"'OnGrid Timelines'!$I$112","v":46686},{"$f":"'OnGrid Timelines'!$J$112","v":57410},{"$f":"'OnGrid Timelines'!$K$112","v":68451},{"$f":"'OnGrid Timelines'!$L$112","v":79820},{"$f":"'OnGrid Timelines'!$M$112","v":91529},{"$f":"'OnGrid Timelines'!$N$112","v":103590},{"$f":"'OnGrid Timelines'!$O$112","v":116016},{"$f":"'OnGrid Timelines'!$P$112","v":128820},null,null,{"$f":"'OnGrid Timelines'!$B$112","v":"Pre-Tax Cash Flow, Cumulative"},{"$f":"'OnGrid Timelines'!$D$112","v":-61566},{"$f":"'OnGrid Timelines'!$E$112","v":-8410},{"$f":"'OnGrid Timelines'!$F$112","v":2944},{"$f":"'OnGrid Timelines'!$G$112","v":17279},{"$f":"'OnGrid Timelines'!$H$112","v":31857},{"$f":"'OnGrid Timelines'!$I$112","v":46686},{"$f":"'OnGrid Timelines'!$J$112","v":57410},{"$f":"'OnGrid Timelines'!$K$112","v":68451},{"$f":"'OnGrid Timelines'!$L$112","v":79820},{"$f":"'OnGrid Timelines'!$M$112","v":91529},{"$f":"'OnGrid Timelines'!$N$112","v":103590},{"$f":"'OnGrid Timelines'!$O$112","v":116016},{"$f":"'OnGrid Timelines'!$P$112","v":128820}]
[]
[null,"T2.04A IRR Comm Yrs13to25 Color1",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"T2.04B IRR Comm Yrs13to25 Color2",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"Compound Annual Rate of Return Detail",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,"Compound Annual Rate of Return Detail",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[null,null,{"$f":"'OnGrid Timelines'!$B$66","v":" Residential Pre-Tax Analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$66","v":" Residential Pre-Tax Analysis"}]
[null,null,null,"Year:",null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"Year:"]
[null,null,{"$f":"'OnGrid Timelines'!$B$68","v":"Operating Savings:"},13,14,15,16,17,18,19,20,21,22,23,24,25,null,null,{"$f":"'OnGrid Timelines'!$B$68","v":"Operating Savings:"},13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"'OnGrid Timelines'!$B$69","v":"Avoided Electricity Purchases / Annual Savings"},{"$f":"'OnGrid Timelines'!$Q$69","v":12207},{"$f":"'OnGrid Timelines'!$R$69","v":12634},{"$f":"'OnGrid Timelines'!$S$69","v":13076},{"$f":"'OnGrid Timelines'!$T$69","v":13534},{"$f":"'OnGrid Timelines'!$U$69","v":14008},{"$f":"'OnGrid Timelines'!$V$69","v":14498},{"$f":"'OnGrid Timelines'!$W$69","v":15005},{"$f":"'OnGrid Timelines'!$X$69","v":15530},{"$f":"'OnGrid Timelines'!$Y$69","v":16074},{"$f":"'OnGrid Timelines'!$Z$69","v":16637},{"$f":"'OnGrid Timelines'!$AA$69","v":17219},{"$f":"'OnGrid Timelines'!$AB$69","v":17822},{"$f":"'OnGrid Timelines'!$AC$69","v":18445},null,null,{"$f":"'OnGrid Timelines'!$B$69","v":"Avoided Electricity Purchases / Annual Savings"},{"$f":"'OnGrid Timelines'!$Q$69","v":12207},{"$f":"'OnGrid Timelines'!$R$69","v":12634},{"$f":"'OnGrid Timelines'!$S$69","v":13076},{"$f":"'OnGrid Timelines'!$T$69","v":13534},{"$f":"'OnGrid Timelines'!$U$69","v":14008},{"$f":"'OnGrid Timelines'!$V$69","v":14498},{"$f":"'OnGrid Timelines'!$W$69","v":15005},{"$f":"'OnGrid Timelines'!$X$69","v":15530},{"$f":"'OnGrid Timelines'!$Y$69","v":16074},{"$f":"'OnGrid Timelines'!$Z$69","v":16637},{"$f":"'OnGrid Timelines'!$AA$69","v":17219},{"$f":"'OnGrid Timelines'!$AB$69","v":17822},{"$f":"'OnGrid Timelines'!$AC$69","v":18445}]
[null,null,{"$f":"'OnGrid Timelines'!$B$70","v":"REC (Green Tag) Income"},{"$f":"'OnGrid Timelines'!$Q$70","v":2816},{"$f":"'OnGrid Timelines'!$R$70","v":2802},{"$f":"'OnGrid Timelines'!$S$70","v":2788},{"$f":"'OnGrid Timelines'!$T$70","v":2774},{"$f":"'OnGrid Timelines'!$U$70","v":2761},{"$f":"'OnGrid Timelines'!$V$70","v":0},{"$f":"'OnGrid Timelines'!$W$70","v":0},{"$f":"'OnGrid Timelines'!$X$70","v":0},{"$f":"'OnGrid Timelines'!$Y$70","v":0},{"$f":"'OnGrid Timelines'!$Z$70","v":0},{"$f":"'OnGrid Timelines'!$AA$70","v":0},{"$f":"'OnGrid Timelines'!$AB$70","v":0},{"$f":"'OnGrid Timelines'!$AC$70","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$70","v":"REC (Green Tag) Income"},{"$f":"'OnGrid Timelines'!$Q$70","v":2816},{"$f":"'OnGrid Timelines'!$R$70","v":2802},{"$f":"'OnGrid Timelines'!$S$70","v":2788},{"$f":"'OnGrid Timelines'!$T$70","v":2774},{"$f":"'OnGrid Timelines'!$U$70","v":2761},{"$f":"'OnGrid Timelines'!$V$70","v":0},{"$f":"'OnGrid Timelines'!$W$70","v":0},{"$f":"'OnGrid Timelines'!$X$70","v":0},{"$f":"'OnGrid Timelines'!$Y$70","v":0},{"$f":"'OnGrid Timelines'!$Z$70","v":0},{"$f":"'OnGrid Timelines'!$AA$70","v":0},{"$f":"'OnGrid Timelines'!$AB$70","v":0},{"$f":"'OnGrid Timelines'!$AC$70","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$72","v":" System Cost & Incentives:"},"","","","","","","","","","","","","",null,null,{"$f":"'OnGrid Timelines'!$B$72","v":" System Cost & Incentives:"},"","","","","","","","","","","","",""]
[null,null,{"$f":"'OnGrid Timelines'!$B$75","v":"Performance Based Incentive"},{"$f":"'OnGrid Timelines'!$Q$75","v":0},{"$f":"'OnGrid Timelines'!$R$75","v":0},{"$f":"'OnGrid Timelines'!$S$75","v":0},{"$f":"'OnGrid Timelines'!$T$75","v":0},{"$f":"'OnGrid Timelines'!$U$75","v":0},{"$f":"'OnGrid Timelines'!$V$75","v":0},{"$f":"'OnGrid Timelines'!$W$75","v":0},{"$f":"'OnGrid Timelines'!$X$75","v":0},{"$f":"'OnGrid Timelines'!$Y$75","v":0},{"$f":"'OnGrid Timelines'!$Z$75","v":0},{"$f":"'OnGrid Timelines'!$AA$75","v":0},{"$f":"'OnGrid Timelines'!$AB$75","v":0},{"$f":"'OnGrid Timelines'!$AC$75","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$75","v":"Performance Based Incentive"},{"$f":"'OnGrid Timelines'!$Q$75","v":0},{"$f":"'OnGrid Timelines'!$R$75","v":0},{"$f":"'OnGrid Timelines'!$S$75","v":0},{"$f":"'OnGrid Timelines'!$T$75","v":0},{"$f":"'OnGrid Timelines'!$U$75","v":0},{"$f":"'OnGrid Timelines'!$V$75","v":0},{"$f":"'OnGrid Timelines'!$W$75","v":0},{"$f":"'OnGrid Timelines'!$X$75","v":0},{"$f":"'OnGrid Timelines'!$Y$75","v":0},{"$f":"'OnGrid Timelines'!$Z$75","v":0},{"$f":"'OnGrid Timelines'!$AA$75","v":0},{"$f":"'OnGrid Timelines'!$AB$75","v":0},{"$f":"'OnGrid Timelines'!$AC$75","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$76","v":"Energy Efficiency Net Expense"},{"$f":"'OnGrid Timelines'!$Q$76","v":0},{"$f":"'OnGrid Timelines'!$R$76","v":0},{"$f":"'OnGrid Timelines'!$S$76","v":0},{"$f":"'OnGrid Timelines'!$T$76","v":0},{"$f":"'OnGrid Timelines'!$U$76","v":0},{"$f":"'OnGrid Timelines'!$V$76","v":0},{"$f":"'OnGrid Timelines'!$W$76","v":0},{"$f":"'OnGrid Timelines'!$X$76","v":0},{"$f":"'OnGrid Timelines'!$Y$76","v":0},{"$f":"'OnGrid Timelines'!$Z$76","v":0},{"$f":"'OnGrid Timelines'!$AA$76","v":0},{"$f":"'OnGrid Timelines'!$AB$76","v":0},{"$f":"'OnGrid Timelines'!$AC$76","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$76","v":"Energy Efficiency Net Expense"},{"$f":"'OnGrid Timelines'!$Q$76","v":0},{"$f":"'OnGrid Timelines'!$R$76","v":0},{"$f":"'OnGrid Timelines'!$S$76","v":0},{"$f":"'OnGrid Timelines'!$T$76","v":0},{"$f":"'OnGrid Timelines'!$U$76","v":0},{"$f":"'OnGrid Timelines'!$V$76","v":0},{"$f":"'OnGrid Timelines'!$W$76","v":0},{"$f":"'OnGrid Timelines'!$X$76","v":0},{"$f":"'OnGrid Timelines'!$Y$76","v":0},{"$f":"'OnGrid Timelines'!$Z$76","v":0},{"$f":"'OnGrid Timelines'!$AA$76","v":0},{"$f":"'OnGrid Timelines'!$AB$76","v":0},{"$f":"'OnGrid Timelines'!$AC$76","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$78","v":"Operating Expenses:"},"","","","","","","","","","","","","",null,null,{"$f":"'OnGrid Timelines'!$B$78","v":"Operating Expenses:"},"","","","","","","","","","","","",""]
[null,null,"System Maintenance",{"$f":"'OnGrid Timelines'!$Q$79","v":-427},{"$f":"'OnGrid Timelines'!$R$79","v":-442},{"$f":"'OnGrid Timelines'!$S$79","v":-457},{"$f":"'OnGrid Timelines'!$T$79","v":-473},{"$f":"'OnGrid Timelines'!$U$79","v":-490},{"$f":"'OnGrid Timelines'!$V$79","v":-507},{"$f":"'OnGrid Timelines'!$W$79","v":-524},{"$f":"'OnGrid Timelines'!$X$79","v":-543},{"$f":"'OnGrid Timelines'!$Y$79","v":-562},{"$f":"'OnGrid Timelines'!$Z$79","v":-581},{"$f":"'OnGrid Timelines'!$AA$79","v":-602},{"$f":"'OnGrid Timelines'!$AB$79","v":-623},{"$f":"'OnGrid Timelines'!$AC$79","v":-645},null,null,"System Maintenance",{"$f":"'OnGrid Timelines'!$Q$79","v":-427},{"$f":"'OnGrid Timelines'!$R$79","v":-442},{"$f":"'OnGrid Timelines'!$S$79","v":-457},{"$f":"'OnGrid Timelines'!$T$79","v":-473},{"$f":"'OnGrid Timelines'!$U$79","v":-490},{"$f":"'OnGrid Timelines'!$V$79","v":-507},{"$f":"'OnGrid Timelines'!$W$79","v":-524},{"$f":"'OnGrid Timelines'!$X$79","v":-543},{"$f":"'OnGrid Timelines'!$Y$79","v":-562},{"$f":"'OnGrid Timelines'!$Z$79","v":-581},{"$f":"'OnGrid Timelines'!$AA$79","v":-602},{"$f":"'OnGrid Timelines'!$AB$79","v":-623},{"$f":"'OnGrid Timelines'!$AC$79","v":-645}]
[null,null,{"$f":"'OnGrid Timelines'!$B$80","v":"Inverter Replacement at $700 per kW in Year 15"},{"$f":"'OnGrid Timelines'!$Q$80","v":0},{"$f":"'OnGrid Timelines'!$R$80","v":0},{"$f":"'OnGrid Timelines'!$S$80","v":-6195},{"$f":"'OnGrid Timelines'!$T$80","v":0},{"$f":"'OnGrid Timelines'!$U$80","v":0},{"$f":"'OnGrid Timelines'!$V$80","v":0},{"$f":"'OnGrid Timelines'!$W$80","v":0},{"$f":"'OnGrid Timelines'!$X$80","v":0},{"$f":"'OnGrid Timelines'!$Y$80","v":0},{"$f":"'OnGrid Timelines'!$Z$80","v":0},{"$f":"'OnGrid Timelines'!$AA$80","v":0},{"$f":"'OnGrid Timelines'!$AB$80","v":0},{"$f":"'OnGrid Timelines'!$AC$80","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$80","v":"Inverter Replacement at $700 per kW in Year 15"},{"$f":"'OnGrid Timelines'!$Q$80","v":0},{"$f":"'OnGrid Timelines'!$R$80","v":0},{"$f":"'OnGrid Timelines'!$S$80","v":-6195},{"$f":"'OnGrid Timelines'!$T$80","v":0},{"$f":"'OnGrid Timelines'!$U$80","v":0},{"$f":"'OnGrid Timelines'!$V$80","v":0},{"$f":"'OnGrid Timelines'!$W$80","v":0},{"$f":"'OnGrid Timelines'!$X$80","v":0},{"$f":"'OnGrid Timelines'!$Y$80","v":0},{"$f":"'OnGrid Timelines'!$Z$80","v":0},{"$f":"'OnGrid Timelines'!$AA$80","v":0},{"$f":"'OnGrid Timelines'!$AB$80","v":0},{"$f":"'OnGrid Timelines'!$AC$80","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$81","v":"Monitoring Cost"},{"$f":"'OnGrid Timelines'!$Q$81","v":0},{"$f":"'OnGrid Timelines'!$R$81","v":0},{"$f":"'OnGrid Timelines'!$S$81","v":0},{"$f":"'OnGrid Timelines'!$T$81","v":0},{"$f":"'OnGrid Timelines'!$U$81","v":0},{"$f":"'OnGrid Timelines'!$V$81","v":0},{"$f":"'OnGrid Timelines'!$W$81","v":0},{"$f":"'OnGrid Timelines'!$X$81","v":0},{"$f":"'OnGrid Timelines'!$Y$81","v":0},{"$f":"'OnGrid Timelines'!$Z$81","v":0},{"$f":"'OnGrid Timelines'!$AA$81","v":0},{"$f":"'OnGrid Timelines'!$AB$81","v":0},{"$f":"'OnGrid Timelines'!$AC$81","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$81","v":"Monitoring Cost"},{"$f":"'OnGrid Timelines'!$Q$81","v":0},{"$f":"'OnGrid Timelines'!$R$81","v":0},{"$f":"'OnGrid Timelines'!$S$81","v":0},{"$f":"'OnGrid Timelines'!$T$81","v":0},{"$f":"'OnGrid Timelines'!$U$81","v":0},{"$f":"'OnGrid Timelines'!$V$81","v":0},{"$f":"'OnGrid Timelines'!$W$81","v":0},{"$f":"'OnGrid Timelines'!$X$81","v":0},{"$f":"'OnGrid Timelines'!$Y$81","v":0},{"$f":"'OnGrid Timelines'!$Z$81","v":0},{"$f":"'OnGrid Timelines'!$AA$81","v":0},{"$f":"'OnGrid Timelines'!$AB$81","v":0},{"$f":"'OnGrid Timelines'!$AC$81","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$83","v":"Operating Profit (loss):"},{"$f":"'OnGrid Timelines'!$Q$83","v":14596},{"$f":"'OnGrid Timelines'!$R$83","v":14995},{"$f":"'OnGrid Timelines'!$S$83","v":9213},{"$f":"'OnGrid Timelines'!$T$83","v":15835},{"$f":"'OnGrid Timelines'!$U$83","v":16279},{"$f":"'OnGrid Timelines'!$V$83","v":13991},{"$f":"'OnGrid Timelines'!$W$83","v":14481},{"$f":"'OnGrid Timelines'!$X$83","v":14988},{"$f":"'OnGrid Timelines'!$Y$83","v":15512},{"$f":"'OnGrid Timelines'!$Z$83","v":16055},{"$f":"'OnGrid Timelines'!$AA$83","v":16617},{"$f":"'OnGrid Timelines'!$AB$83","v":17199},{"$f":"'OnGrid Timelines'!$AC$83","v":17801},null,null,{"$f":"'OnGrid Timelines'!$B$83","v":"Operating Profit (loss):"},{"$f":"'OnGrid Timelines'!$Q$83","v":14596},{"$f":"'OnGrid Timelines'!$R$83","v":14995},{"$f":"'OnGrid Timelines'!$S$83","v":9213},{"$f":"'OnGrid Timelines'!$T$83","v":15835},{"$f":"'OnGrid Timelines'!$U$83","v":16279},{"$f":"'OnGrid Timelines'!$V$83","v":13991},{"$f":"'OnGrid Timelines'!$W$83","v":14481},{"$f":"'OnGrid Timelines'!$X$83","v":14988},{"$f":"'OnGrid Timelines'!$Y$83","v":15512},{"$f":"'OnGrid Timelines'!$Z$83","v":16055},{"$f":"'OnGrid Timelines'!$AA$83","v":16617},{"$f":"'OnGrid Timelines'!$AB$83","v":17199},{"$f":"'OnGrid Timelines'!$AC$83","v":17801}]
[null,null,{"$f":"'OnGrid Timelines'!$B$85","v":"Federal & State Tax Effects:"},{"$f":"'OnGrid Timelines'!$Q$85","v":0},{"$f":"'OnGrid Timelines'!$R$85","v":0},{"$f":"'OnGrid Timelines'!$S$85","v":0},{"$f":"'OnGrid Timelines'!$T$85","v":0},{"$f":"'OnGrid Timelines'!$U$85","v":0},{"$f":"'OnGrid Timelines'!$V$85","v":0},{"$f":"'OnGrid Timelines'!$W$85","v":0},{"$f":"'OnGrid Timelines'!$X$85","v":0},{"$f":"'OnGrid Timelines'!$Y$85","v":0},{"$f":"'OnGrid Timelines'!$Z$85","v":0},{"$f":"'OnGrid Timelines'!$AA$85","v":0},{"$f":"'OnGrid Timelines'!$AB$85","v":0},{"$f":"'OnGrid Timelines'!$AC$85","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$85","v":"Federal & State Tax Effects:"},{"$f":"'OnGrid Timelines'!$Q$85","v":0},{"$f":"'OnGrid Timelines'!$R$85","v":0},{"$f":"'OnGrid Timelines'!$S$85","v":0},{"$f":"'OnGrid Timelines'!$T$85","v":0},{"$f":"'OnGrid Timelines'!$U$85","v":0},{"$f":"'OnGrid Timelines'!$V$85","v":0},{"$f":"'OnGrid Timelines'!$W$85","v":0},{"$f":"'OnGrid Timelines'!$X$85","v":0},{"$f":"'OnGrid Timelines'!$Y$85","v":0},{"$f":"'OnGrid Timelines'!$Z$85","v":0},{"$f":"'OnGrid Timelines'!$AA$85","v":0},{"$f":"'OnGrid Timelines'!$AB$85","v":0},{"$f":"'OnGrid Timelines'!$AC$85","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$86","v":"Federal and State Tax on RECs."},{"$f":"'OnGrid Timelines'!$Q$86","v":-977},{"$f":"'OnGrid Timelines'!$R$86","v":-972},{"$f":"'OnGrid Timelines'!$S$86","v":-967},{"$f":"'OnGrid Timelines'!$T$86","v":-963},{"$f":"'OnGrid Timelines'!$U$86","v":-958},{"$f":"'OnGrid Timelines'!$V$86","v":0},{"$f":"'OnGrid Timelines'!$W$86","v":0},{"$f":"'OnGrid Timelines'!$X$86","v":0},{"$f":"'OnGrid Timelines'!$Y$86","v":0},{"$f":"'OnGrid Timelines'!$Z$86","v":0},{"$f":"'OnGrid Timelines'!$AA$86","v":0},{"$f":"'OnGrid Timelines'!$AB$86","v":0},{"$f":"'OnGrid Timelines'!$AC$86","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$86","v":"Federal and State Tax on RECs."},{"$f":"'OnGrid Timelines'!$Q$86","v":-977},{"$f":"'OnGrid Timelines'!$R$86","v":-972},{"$f":"'OnGrid Timelines'!$S$86","v":-967},{"$f":"'OnGrid Timelines'!$T$86","v":-963},{"$f":"'OnGrid Timelines'!$U$86","v":-958},{"$f":"'OnGrid Timelines'!$V$86","v":0},{"$f":"'OnGrid Timelines'!$W$86","v":0},{"$f":"'OnGrid Timelines'!$X$86","v":0},{"$f":"'OnGrid Timelines'!$Y$86","v":0},{"$f":"'OnGrid Timelines'!$Z$86","v":0},{"$f":"'OnGrid Timelines'!$AA$86","v":0},{"$f":"'OnGrid Timelines'!$AB$86","v":0},{"$f":"'OnGrid Timelines'!$AC$86","v":0}]
[null,null,{"$f":"'OnGrid Timelines'!$B$107","v":"Value of lost Federal tax deduction of electricity expense"},{"$f":"'OnGrid Timelines'!$Q$107","v":-2766},{"$f":"'OnGrid Timelines'!$R$107","v":-2894},{"$f":"'OnGrid Timelines'!$S$107","v":3508},{"$f":"'OnGrid Timelines'!$T$107","v":-3168},{"$f":"'OnGrid Timelines'!$U$107","v":-3314},{"$f":"'OnGrid Timelines'!$V$107","v":-3467},{"$f":"'OnGrid Timelines'!$W$107","v":-3627},{"$f":"'OnGrid Timelines'!$X$107","v":-3794},{"$f":"'OnGrid Timelines'!$Y$107","v":-3969},{"$f":"'OnGrid Timelines'!$Z$107","v":-4153},{"$f":"'OnGrid Timelines'!$AA$107","v":-4344},{"$f":"'OnGrid Timelines'!$AB$107","v":-4544},{"$f":"'OnGrid Timelines'!$AC$107","v":-4754},null,null,{"$f":"'OnGrid Timelines'!$B$107","v":"Value of lost Federal tax deduction of electricity expense"},{"$f":"'OnGrid Timelines'!$Q$107","v":-2766},{"$f":"'OnGrid Timelines'!$R$107","v":-2894},{"$f":"'OnGrid Timelines'!$S$107","v":3508},{"$f":"'OnGrid Timelines'!$T$107","v":-3168},{"$f":"'OnGrid Timelines'!$U$107","v":-3314},{"$f":"'OnGrid Timelines'!$V$107","v":-3467},{"$f":"'OnGrid Timelines'!$W$107","v":-3627},{"$f":"'OnGrid Timelines'!$X$107","v":-3794},{"$f":"'OnGrid Timelines'!$Y$107","v":-3969},{"$f":"'OnGrid Timelines'!$Z$107","v":-4153},{"$f":"'OnGrid Timelines'!$AA$107","v":-4344},{"$f":"'OnGrid Timelines'!$AB$107","v":-4544},{"$f":"'OnGrid Timelines'!$AC$107","v":-4754}]
[null,null,{"$f":"'OnGrid Timelines'!$B$108","v":"Value of lost State tax deduction of electricity expense"},{"$f":"'OnGrid Timelines'!$Q$108","v":-551},{"$f":"'OnGrid Timelines'!$R$108","v":-576},{"$f":"'OnGrid Timelines'!$S$108","v":698},{"$f":"'OnGrid Timelines'!$T$108","v":-631},{"$f":"'OnGrid Timelines'!$U$108","v":-660},{"$f":"'OnGrid Timelines'!$V$108","v":-690},{"$f":"'OnGrid Timelines'!$W$108","v":-722},{"$f":"'OnGrid Timelines'!$X$108","v":-755},{"$f":"'OnGrid Timelines'!$Y$108","v":-790},{"$f":"'OnGrid Timelines'!$Z$108","v":-827},{"$f":"'OnGrid Timelines'!$AA$108","v":-865},{"$f":"'OnGrid Timelines'!$AB$108","v":-905},{"$f":"'OnGrid Timelines'!$AC$108","v":-946},null,null,{"$f":"'OnGrid Timelines'!$B$108","v":"Value of lost State tax deduction of electricity expense"},{"$f":"'OnGrid Timelines'!$Q$108","v":-551},{"$f":"'OnGrid Timelines'!$R$108","v":-576},{"$f":"'OnGrid Timelines'!$S$108","v":698},{"$f":"'OnGrid Timelines'!$T$108","v":-631},{"$f":"'OnGrid Timelines'!$U$108","v":-660},{"$f":"'OnGrid Timelines'!$V$108","v":-690},{"$f":"'OnGrid Timelines'!$W$108","v":-722},{"$f":"'OnGrid Timelines'!$X$108","v":-755},{"$f":"'OnGrid Timelines'!$Y$108","v":-790},{"$f":"'OnGrid Timelines'!$Z$108","v":-827},{"$f":"'OnGrid Timelines'!$AA$108","v":-865},{"$f":"'OnGrid Timelines'!$AB$108","v":-905},{"$f":"'OnGrid Timelines'!$AC$108","v":-946}]
[null,null,{"$f":"'OnGrid Timelines'!$B$109","v":"Fed Tax Benefit on State deduction loss of electricity expense"},{"$f":"'OnGrid Timelines'!$Q$109","v":193},{"$f":"'OnGrid Timelines'!$R$109","v":202},{"$f":"'OnGrid Timelines'!$S$109","v":-244},{"$f":"'OnGrid Timelines'!$T$109","v":221},{"$f":"'OnGrid Timelines'!$U$109","v":231},{"$f":"'OnGrid Timelines'!$V$109","v":242},{"$f":"'OnGrid Timelines'!$W$109","v":253},{"$f":"'OnGrid Timelines'!$X$109","v":264},{"$f":"'OnGrid Timelines'!$Y$109","v":277},{"$f":"'OnGrid Timelines'!$Z$109","v":289},{"$f":"'OnGrid Timelines'!$AA$109","v":303},{"$f":"'OnGrid Timelines'!$AB$109","v":317},{"$f":"'OnGrid Timelines'!$AC$109","v":331},null,null,{"$f":"'OnGrid Timelines'!$B$109","v":"Fed Tax Benefit on State deduction loss of electricity expense"},{"$f":"'OnGrid Timelines'!$Q$109","v":193},{"$f":"'OnGrid Timelines'!$R$109","v":202},{"$f":"'OnGrid Timelines'!$S$109","v":-244},{"$f":"'OnGrid Timelines'!$T$109","v":221},{"$f":"'OnGrid Timelines'!$U$109","v":231},{"$f":"'OnGrid Timelines'!$V$109","v":242},{"$f":"'OnGrid Timelines'!$W$109","v":253},{"$f":"'OnGrid Timelines'!$X$109","v":264},{"$f":"'OnGrid Timelines'!$Y$109","v":277},{"$f":"'OnGrid Timelines'!$Z$109","v":289},{"$f":"'OnGrid Timelines'!$AA$109","v":303},{"$f":"'OnGrid Timelines'!$AB$109","v":317},{"$f":"'OnGrid Timelines'!$AC$109","v":331}]
[null,null,{"$f":"'OnGrid Timelines'!$B$111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},{"$f":"'OnGrid Timelines'!$Q$111","v":13619},{"$f":"'OnGrid Timelines'!$R$111","v":14023},{"$f":"'OnGrid Timelines'!$S$111","v":8245},{"$f":"'OnGrid Timelines'!$T$111","v":14873},{"$f":"'OnGrid Timelines'!$U$111","v":15321},{"$f":"'OnGrid Timelines'!$V$111","v":13991},{"$f":"'OnGrid Timelines'!$W$111","v":14481},{"$f":"'OnGrid Timelines'!$X$111","v":14988},{"$f":"'OnGrid Timelines'!$Y$111","v":15512},{"$f":"'OnGrid Timelines'!$Z$111","v":16055},{"$f":"'OnGrid Timelines'!$AA$111","v":16617},{"$f":"'OnGrid Timelines'!$AB$111","v":17199},{"$f":"'OnGrid Timelines'!$AC$111","v":17801},null,null,{"$f":"'OnGrid Timelines'!$B$111","v":"Pre-Tax Net Annual Profit/Loss for IRR"},{"$f":"'OnGrid Timelines'!$Q$111","v":13619},{"$f":"'OnGrid Timelines'!$R$111","v":14023},{"$f":"'OnGrid Timelines'!$S$111","v":8245},{"$f":"'OnGrid Timelines'!$T$111","v":14873},{"$f":"'OnGrid Timelines'!$U$111","v":15321},{"$f":"'OnGrid Timelines'!$V$111","v":13991},{"$f":"'OnGrid Timelines'!$W$111","v":14481},{"$f":"'OnGrid Timelines'!$X$111","v":14988},{"$f":"'OnGrid Timelines'!$Y$111","v":15512},{"$f":"'OnGrid Timelines'!$Z$111","v":16055},{"$f":"'OnGrid Timelines'!$AA$111","v":16617},{"$f":"'OnGrid Timelines'!$AB$111","v":17199},{"$f":"'OnGrid Timelines'!$AC$111","v":17801}]
[null,null,{"$f":"'OnGrid Timelines'!$B$112","v":"Pre-Tax Cash Flow, Cumulative"},{"$f":"'OnGrid Timelines'!$Q$112","v":142439},{"$f":"'OnGrid Timelines'!$R$112","v":156462},{"$f":"'OnGrid Timelines'!$S$112","v":164707},{"$f":"'OnGrid Timelines'!$T$112","v":179580},{"$f":"'OnGrid Timelines'!$U$112","v":194901},{"$f":"'OnGrid Timelines'!$V$112","v":208892},{"$f":"'OnGrid Timelines'!$W$112","v":223373},{"$f":"'OnGrid Timelines'!$X$112","v":238360},{"$f":"'OnGrid Timelines'!$Y$112","v":253873},{"$f":"'OnGrid Timelines'!$Z$112","v":269928},{"$f":"'OnGrid Timelines'!$AA$112","v":286545},{"$f":"'OnGrid Timelines'!$AB$112","v":303744},{"$f":"'OnGrid Timelines'!$AC$112","v":321544},null,null,{"$f":"'OnGrid Timelines'!$B$112","v":"Pre-Tax Cash Flow, Cumulative"},{"$f":"'OnGrid Timelines'!$Q$112","v":142439},{"$f":"'OnGrid Timelines'!$R$112","v":156462},{"$f":"'OnGrid Timelines'!$S$112","v":164707},{"$f":"'OnGrid Timelines'!$T$112","v":179580},{"$f":"'OnGrid Timelines'!$U$112","v":194901},{"$f":"'OnGrid Timelines'!$V$112","v":208892},{"$f":"'OnGrid Timelines'!$W$112","v":223373},{"$f":"'OnGrid Timelines'!$X$112","v":238360},{"$f":"'OnGrid Timelines'!$Y$112","v":253873},{"$f":"'OnGrid Timelines'!$Z$112","v":269928},{"$f":"'OnGrid Timelines'!$AA$112","v":286545},{"$f":"'OnGrid Timelines'!$AB$112","v":303744},{"$f":"'OnGrid Timelines'!$AC$112","v":321544}]
[]
[]
[null,null,null,"ANNUAL RATE OF RETURN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL RATE OF RETURN"]
[null,null,null,"Effective After-Tax Rate of Return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective After-Tax Rate of Return"]
[null,null,null,{"$f":"IRR","v":9.2123232284880077E-2},null,null,{"$f":"IF(CustType=\"Residential\",\"IRR (Pre-Tax Rate of Return)\",IF(CustType=\"Commercial\",\"IRR (After-Tax Rate of Return)\",\"IRR (Non-Taxable Rate of Return)\"))","v":"IRR (After-Tax Rate of Return)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR","v":9.2123232284880077E-2},null,null,{"$f":"IF(CustType=\"Residential\",\"IRR (Pre-Tax Rate of Return)\",IF(CustType=\"Commercial\",\"IRR (After-Tax Rate of Return)\",\"IRR (Non-Taxable Rate of Return)\"))","v":"IRR (After-Tax Rate of Return)"}]
[null,null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),NPV,\"\")","v":29426.026283596344},null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),NPV,\"\")","v":29426.026283596344},null,null,{"$f":"IF(AND(CustType=\"Commercial\",DiscountRate<>0),\"Net Present Value with \"&DiscountRate*100&\"% Discount Rate\",\"\")","v":"Net Present Value with 3% Discount Rate"}]
[null,null,null,"For comparison with other investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For comparison with other investments"]
[null,null,null,"Additional value as a hedge against future electric rate increases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional value as a hedge against future electric rate increases"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T2.05A Resale Color1",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"T2.05B Resale Color2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increased Resale Value Timeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,"Increased Resale Value Timeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$199","v":"Increased resale value factor: 20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$199","v":"Increased resale value factor: 20"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,"Year",0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$200","v":"20 times Annual Savings"},null,{"$f":"'OnGrid Timelines'!$E$200","v":81769},{"$f":"'OnGrid Timelines'!$F$200","v":85487},{"$f":"'OnGrid Timelines'!$G$200","v":89374},{"$f":"'OnGrid Timelines'!$H$200","v":93437},{"$f":"'OnGrid Timelines'!$I$200","v":97684},{"$f":"'OnGrid Timelines'!$J$200","v":102124},{"$f":"'OnGrid Timelines'!$K$200","v":106765},{"$f":"'OnGrid Timelines'!$L$200","v":111617},{"$f":"'OnGrid Timelines'!$M$200","v":116688},{"$f":"'OnGrid Timelines'!$N$200","v":121990},{"$f":"'OnGrid Timelines'!$O$200","v":127531},{"$f":"'OnGrid Timelines'!$P$200","v":133324},null,null,{"$f":"'OnGrid Timelines'!$B$200","v":"20 times Annual Savings"},null,{"$f":"'OnGrid Timelines'!$E$200","v":81769},{"$f":"'OnGrid Timelines'!$F$200","v":85487},{"$f":"'OnGrid Timelines'!$G$200","v":89374},{"$f":"'OnGrid Timelines'!$H$200","v":93437},{"$f":"'OnGrid Timelines'!$I$200","v":97684},{"$f":"'OnGrid Timelines'!$J$200","v":102124},{"$f":"'OnGrid Timelines'!$K$200","v":106765},{"$f":"'OnGrid Timelines'!$L$200","v":111617},{"$f":"'OnGrid Timelines'!$M$200","v":116688},{"$f":"'OnGrid Timelines'!$N$200","v":121990},{"$f":"'OnGrid Timelines'!$O$200","v":127531},{"$f":"'OnGrid Timelines'!$P$200","v":133324}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$201","v":"Remaining savings within 25 years"},null,{"$f":"'OnGrid Timelines'!$E$201","v":177140},{"$f":"'OnGrid Timelines'!$F$201","v":173052},{"$f":"'OnGrid Timelines'!$G$201","v":168778},{"$f":"'OnGrid Timelines'!$H$201","v":164309},{"$f":"'OnGrid Timelines'!$I$201","v":159637},{"$f":"'OnGrid Timelines'!$J$201","v":154753},{"$f":"'OnGrid Timelines'!$K$201","v":149647},{"$f":"'OnGrid Timelines'!$L$201","v":144308},{"$f":"'OnGrid Timelines'!$M$201","v":138728},{"$f":"'OnGrid Timelines'!$N$201","v":132893},{"$f":"'OnGrid Timelines'!$O$201","v":126794},{"$f":"'OnGrid Timelines'!$P$201","v":120417},null,null,{"$f":"'OnGrid Timelines'!$B$201","v":"Remaining savings within 25 years"},null,{"$f":"'OnGrid Timelines'!$E$201","v":177140},{"$f":"'OnGrid Timelines'!$F$201","v":173052},{"$f":"'OnGrid Timelines'!$G$201","v":168778},{"$f":"'OnGrid Timelines'!$H$201","v":164309},{"$f":"'OnGrid Timelines'!$I$201","v":159637},{"$f":"'OnGrid Timelines'!$J$201","v":154753},{"$f":"'OnGrid Timelines'!$K$201","v":149647},{"$f":"'OnGrid Timelines'!$L$201","v":144308},{"$f":"'OnGrid Timelines'!$M$201","v":138728},{"$f":"'OnGrid Timelines'!$N$201","v":132893},{"$f":"'OnGrid Timelines'!$O$201","v":126794},{"$f":"'OnGrid Timelines'!$P$201","v":120417}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$202","v":"Effective Resale Value (lesser of 20x annual or remaining 25yr savings)"},null,{"$f":"'OnGrid Timelines'!$E$202","v":81769},{"$f":"'OnGrid Timelines'!$F$202","v":85487},{"$f":"'OnGrid Timelines'!$G$202","v":89374},{"$f":"'OnGrid Timelines'!$H$202","v":93437},{"$f":"'OnGrid Timelines'!$I$202","v":97684},{"$f":"'OnGrid Timelines'!$J$202","v":102124},{"$f":"'OnGrid Timelines'!$K$202","v":106765},{"$f":"'OnGrid Timelines'!$L$202","v":111617},{"$f":"'OnGrid Timelines'!$M$202","v":116688},{"$f":"'OnGrid Timelines'!$N$202","v":121990},{"$f":"'OnGrid Timelines'!$O$202","v":126794},{"$f":"'OnGrid Timelines'!$P$202","v":120417},null,null,{"$f":"'OnGrid Timelines'!$B$202","v":"Effective Resale Value (lesser of 20x annual or remaining 25yr savings)"},null,{"$f":"'OnGrid Timelines'!$E$202","v":81769},{"$f":"'OnGrid Timelines'!$F$202","v":85487},{"$f":"'OnGrid Timelines'!$G$202","v":89374},{"$f":"'OnGrid Timelines'!$H$202","v":93437},{"$f":"'OnGrid Timelines'!$I$202","v":97684},{"$f":"'OnGrid Timelines'!$J$202","v":102124},{"$f":"'OnGrid Timelines'!$K$202","v":106765},{"$f":"'OnGrid Timelines'!$L$202","v":111617},{"$f":"'OnGrid Timelines'!$M$202","v":116688},{"$f":"'OnGrid Timelines'!$N$202","v":121990},{"$f":"'OnGrid Timelines'!$O$202","v":126794},{"$f":"'OnGrid Timelines'!$P$202","v":120417}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year (Continued)",13,14,15,16,17,18,19,20,21,22,23,24,25,null,null,"Year (Continued)",13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$200","v":"20 times Annual Savings"},{"$f":"'OnGrid Timelines'!$Q$200","v":139380},{"$f":"'OnGrid Timelines'!$R$200","v":145710},{"$f":"'OnGrid Timelines'!$S$200","v":152327},{"$f":"'OnGrid Timelines'!$T$200","v":159244},{"$f":"'OnGrid Timelines'!$U$200","v":166474},{"$f":"'OnGrid Timelines'!$V$200","v":174032},{"$f":"'OnGrid Timelines'!$W$200","v":181932},{"$f":"'OnGrid Timelines'!$X$200","v":190191},{"$f":"'OnGrid Timelines'!$Y$200","v":198823},{"$f":"'OnGrid Timelines'!$Z$200","v":207846},{"$f":"'OnGrid Timelines'!$AA$200","v":217279},{"$f":"'OnGrid Timelines'!$AB$200","v":227138},{"$f":"'OnGrid Timelines'!$AC$200","v":237444},null,null,{"$f":"'OnGrid Timelines'!$B$200","v":"20 times Annual Savings"},{"$f":"'OnGrid Timelines'!$Q$200","v":139380},{"$f":"'OnGrid Timelines'!$R$200","v":145710},{"$f":"'OnGrid Timelines'!$S$200","v":152327},{"$f":"'OnGrid Timelines'!$T$200","v":159244},{"$f":"'OnGrid Timelines'!$U$200","v":166474},{"$f":"'OnGrid Timelines'!$V$200","v":174032},{"$f":"'OnGrid Timelines'!$W$200","v":181932},{"$f":"'OnGrid Timelines'!$X$200","v":190191},{"$f":"'OnGrid Timelines'!$Y$200","v":198823},{"$f":"'OnGrid Timelines'!$Z$200","v":207846},{"$f":"'OnGrid Timelines'!$AA$200","v":217279},{"$f":"'OnGrid Timelines'!$AB$200","v":227138},{"$f":"'OnGrid Timelines'!$AC$200","v":237444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$201","v":"Remaining savings within 25 years"},{"$f":"'OnGrid Timelines'!$Q$201","v":113751},{"$f":"'OnGrid Timelines'!$R$201","v":106782},{"$f":"'OnGrid Timelines'!$S$201","v":99496},{"$f":"'OnGrid Timelines'!$T$201","v":98020},{"$f":"'OnGrid Timelines'!$U$201","v":90058},{"$f":"'OnGrid Timelines'!$V$201","v":81734},{"$f":"'OnGrid Timelines'!$W$201","v":73033},{"$f":"'OnGrid Timelines'!$X$201","v":63936},{"$f":"'OnGrid Timelines'!$Y$201","v":54426},{"$f":"'OnGrid Timelines'!$Z$201","v":44485},{"$f":"'OnGrid Timelines'!$AA$201","v":34093},{"$f":"'OnGrid Timelines'!$AB$201","v":23229},{"$f":"'OnGrid Timelines'!$AC$201","v":11872},null,null,{"$f":"'OnGrid Timelines'!$B$201","v":"Remaining savings within 25 years"},{"$f":"'OnGrid Timelines'!$Q$201","v":113751},{"$f":"'OnGrid Timelines'!$R$201","v":106782},{"$f":"'OnGrid Timelines'!$S$201","v":99496},{"$f":"'OnGrid Timelines'!$T$201","v":98020},{"$f":"'OnGrid Timelines'!$U$201","v":90058},{"$f":"'OnGrid Timelines'!$V$201","v":81734},{"$f":"'OnGrid Timelines'!$W$201","v":73033},{"$f":"'OnGrid Timelines'!$X$201","v":63936},{"$f":"'OnGrid Timelines'!$Y$201","v":54426},{"$f":"'OnGrid Timelines'!$Z$201","v":44485},{"$f":"'OnGrid Timelines'!$AA$201","v":34093},{"$f":"'OnGrid Timelines'!$AB$201","v":23229},{"$f":"'OnGrid Timelines'!$AC$201","v":11872}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Resale Value",{"$f":"'OnGrid Timelines'!$Q$202","v":113751},{"$f":"'OnGrid Timelines'!$R$202","v":106782},{"$f":"'OnGrid Timelines'!$S$202","v":99496},{"$f":"'OnGrid Timelines'!$T$202","v":98020},{"$f":"'OnGrid Timelines'!$U$202","v":90058},{"$f":"'OnGrid Timelines'!$V$202","v":81734},{"$f":"'OnGrid Timelines'!$W$202","v":73033},{"$f":"'OnGrid Timelines'!$X$202","v":63936},{"$f":"'OnGrid Timelines'!$Y$202","v":54426},{"$f":"'OnGrid Timelines'!$Z$202","v":44485},{"$f":"'OnGrid Timelines'!$AA$202","v":34093},{"$f":"'OnGrid Timelines'!$AB$202","v":23229},{"$f":"'OnGrid Timelines'!$AC$202","v":11872},null,null,"Effective Resale Value",{"$f":"'OnGrid Timelines'!$Q$202","v":113751},{"$f":"'OnGrid Timelines'!$R$202","v":106782},{"$f":"'OnGrid Timelines'!$S$202","v":99496},{"$f":"'OnGrid Timelines'!$T$202","v":98020},{"$f":"'OnGrid Timelines'!$U$202","v":90058},{"$f":"'OnGrid Timelines'!$V$202","v":81734},{"$f":"'OnGrid Timelines'!$W$202","v":73033},{"$f":"'OnGrid Timelines'!$X$202","v":63936},{"$f":"'OnGrid Timelines'!$Y$202","v":54426},{"$f":"'OnGrid Timelines'!$Z$202","v":44485},{"$f":"'OnGrid Timelines'!$AA$202","v":34093},{"$f":"'OnGrid Timelines'!$AB$202","v":23229},{"$f":"'OnGrid Timelines'!$AC$202","v":11872}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$203","v":"Maximum Resale Value: $126,794 occurs at Year 11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$203","v":"Maximum Resale Value: $126,794 occurs at Year 11"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T2.06A Loan1 Pmt ToYr20 Color1",null,null,null,null,null,null,null,null,null,null," ",null,null,"T2.06B Loan1 Pmt ToYr20 Color2",null,null,null,null,null,null,null,null,null,null," ",null,null,"T2.08A Loan2 Pmt ToYr20 Color1",null,null,null,null,null,null,null,null,null,null," ",null,null,"T2.08B Loan2 Pmt ToYr20 Color2",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$230","v":"LOAN 1  -  Annual Payments"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,null,{"$f":"'OnGrid Timelines'!$B$230","v":"LOAN 1  -  Annual Payments"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,null,{"$f":"'OnGrid Timelines'!$B$262","v":"LOAN 2  -  Annual Payments"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,null,{"$f":"'OnGrid Timelines'!$B$262","v":"LOAN 2  -  Annual Payments"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$233","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$E$233","v":32000},{"$f":"'OnGrid Timelines'!$F$233","v":20353},{"$f":"'OnGrid Timelines'!$G$233","v":19394},{"$f":"'OnGrid Timelines'!$H$233","v":18360},{"$f":"'OnGrid Timelines'!$I$233","v":17243},{"$f":"'OnGrid Timelines'!$J$233","v":16038},{"$f":"'OnGrid Timelines'!$K$233","v":15459},{"$f":"'OnGrid Timelines'!$L$233","v":14833},{"$f":"'OnGrid Timelines'!$M$233","v":14156},{"$f":"'OnGrid Timelines'!$N$233","v":13423},null,null,null,{"$f":"'OnGrid Timelines'!$B$233","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$E$233","v":32000},{"$f":"'OnGrid Timelines'!$F$233","v":20353},{"$f":"'OnGrid Timelines'!$G$233","v":19394},{"$f":"'OnGrid Timelines'!$H$233","v":18360},{"$f":"'OnGrid Timelines'!$I$233","v":17243},{"$f":"'OnGrid Timelines'!$J$233","v":16038},{"$f":"'OnGrid Timelines'!$K$233","v":15459},{"$f":"'OnGrid Timelines'!$L$233","v":14833},{"$f":"'OnGrid Timelines'!$M$233","v":14156},{"$f":"'OnGrid Timelines'!$N$233","v":13423},null,null,null,{"$f":"'OnGrid Timelines'!$B$265","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$E$265","v":4837},{"$f":"'OnGrid Timelines'!$F$265","v":2772},{"$f":"'OnGrid Timelines'!$G$265","v":350},{"$f":"'OnGrid Timelines'!$H$265","v":0},{"$f":"'OnGrid Timelines'!$I$265","v":0},{"$f":"'OnGrid Timelines'!$J$265","v":0},{"$f":"'OnGrid Timelines'!$K$265","v":0},{"$f":"'OnGrid Timelines'!$L$265","v":0},{"$f":"'OnGrid Timelines'!$M$265","v":0},{"$f":"'OnGrid Timelines'!$N$265","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$265","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$E$265","v":4837},{"$f":"'OnGrid Timelines'!$F$265","v":2772},{"$f":"'OnGrid Timelines'!$G$265","v":350},{"$f":"'OnGrid Timelines'!$H$265","v":0},{"$f":"'OnGrid Timelines'!$I$265","v":0},{"$f":"'OnGrid Timelines'!$J$265","v":0},{"$f":"'OnGrid Timelines'!$K$265","v":0},{"$f":"'OnGrid Timelines'!$L$265","v":0},{"$f":"'OnGrid Timelines'!$M$265","v":0},{"$f":"'OnGrid Timelines'!$N$265","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$235","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$E$235","v":152.78},{"$f":"'OnGrid Timelines'!$F$235","v":152.78},{"$f":"'OnGrid Timelines'!$G$235","v":152.78},{"$f":"'OnGrid Timelines'!$H$235","v":152.78},{"$f":"'OnGrid Timelines'!$I$235","v":152.78},{"$f":"'OnGrid Timelines'!$J$235","v":152.78},{"$f":"'OnGrid Timelines'!$K$235","v":152.78},{"$f":"'OnGrid Timelines'!$L$235","v":152.78},{"$f":"'OnGrid Timelines'!$M$235","v":152.78},{"$f":"'OnGrid Timelines'!$N$235","v":152.78},null,null,null,{"$f":"'OnGrid Timelines'!$B$235","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$E$235","v":152.78},{"$f":"'OnGrid Timelines'!$F$235","v":152.78},{"$f":"'OnGrid Timelines'!$G$235","v":152.78},{"$f":"'OnGrid Timelines'!$H$235","v":152.78},{"$f":"'OnGrid Timelines'!$I$235","v":152.78},{"$f":"'OnGrid Timelines'!$J$235","v":152.78},{"$f":"'OnGrid Timelines'!$K$235","v":152.78},{"$f":"'OnGrid Timelines'!$L$235","v":152.78},{"$f":"'OnGrid Timelines'!$M$235","v":152.78},{"$f":"'OnGrid Timelines'!$N$235","v":152.78},null,null,null,{"$f":"'OnGrid Timelines'!$B$267","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$E$267","v":110.06},{"$f":"'OnGrid Timelines'!$F$267","v":110.06},{"$f":"'OnGrid Timelines'!$G$267","v":29.68},{"$f":"'OnGrid Timelines'!$H$267","v":0},{"$f":"'OnGrid Timelines'!$I$267","v":0},{"$f":"'OnGrid Timelines'!$J$267","v":0},{"$f":"'OnGrid Timelines'!$K$267","v":0},{"$f":"'OnGrid Timelines'!$L$267","v":0},{"$f":"'OnGrid Timelines'!$M$267","v":0},{"$f":"'OnGrid Timelines'!$N$267","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$267","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$E$267","v":110.06},{"$f":"'OnGrid Timelines'!$F$267","v":110.06},{"$f":"'OnGrid Timelines'!$G$267","v":29.68},{"$f":"'OnGrid Timelines'!$H$267","v":0},{"$f":"'OnGrid Timelines'!$I$267","v":0},{"$f":"'OnGrid Timelines'!$J$267","v":0},{"$f":"'OnGrid Timelines'!$K$267","v":0},{"$f":"'OnGrid Timelines'!$L$267","v":0},{"$f":"'OnGrid Timelines'!$M$267","v":0},{"$f":"'OnGrid Timelines'!$N$267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$236","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$E$236","v":215.58},{"$f":"'OnGrid Timelines'!$F$236","v":135.02000000000001},{"$f":"'OnGrid Timelines'!$G$236","v":128.4},{"$f":"'OnGrid Timelines'!$H$236","v":121.24},{"$f":"'OnGrid Timelines'!$I$236","v":113.52},{"$f":"'OnGrid Timelines'!$J$236","v":105.17},{"$f":"'OnGrid Timelines'!$K$236","v":101.17},{"$f":"'OnGrid Timelines'!$L$236","v":96.85},{"$f":"'OnGrid Timelines'!$M$236","v":92.17},{"$f":"'OnGrid Timelines'!$N$236","v":87.09},null,null,null,{"$f":"'OnGrid Timelines'!$B$236","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$E$236","v":215.58},{"$f":"'OnGrid Timelines'!$F$236","v":135.02000000000001},{"$f":"'OnGrid Timelines'!$G$236","v":128.4},{"$f":"'OnGrid Timelines'!$H$236","v":121.24},{"$f":"'OnGrid Timelines'!$I$236","v":113.52},{"$f":"'OnGrid Timelines'!$J$236","v":105.17},{"$f":"'OnGrid Timelines'!$K$236","v":101.17},{"$f":"'OnGrid Timelines'!$L$236","v":96.85},{"$f":"'OnGrid Timelines'!$M$236","v":92.17},{"$f":"'OnGrid Timelines'!$N$236","v":87.09},null,null,null,{"$f":"'OnGrid Timelines'!$B$268","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$E$268","v":48.81},{"$f":"'OnGrid Timelines'!$F$268","v":25.05},{"$f":"'OnGrid Timelines'!$G$268","v":0.66},{"$f":"'OnGrid Timelines'!$H$268","v":0},{"$f":"'OnGrid Timelines'!$I$268","v":0},{"$f":"'OnGrid Timelines'!$J$268","v":0},{"$f":"'OnGrid Timelines'!$K$268","v":0},{"$f":"'OnGrid Timelines'!$L$268","v":0},{"$f":"'OnGrid Timelines'!$M$268","v":0},{"$f":"'OnGrid Timelines'!$N$268","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$268","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$E$268","v":48.81},{"$f":"'OnGrid Timelines'!$F$268","v":25.05},{"$f":"'OnGrid Timelines'!$G$268","v":0.66},{"$f":"'OnGrid Timelines'!$H$268","v":0},{"$f":"'OnGrid Timelines'!$I$268","v":0},{"$f":"'OnGrid Timelines'!$J$268","v":0},{"$f":"'OnGrid Timelines'!$K$268","v":0},{"$f":"'OnGrid Timelines'!$L$268","v":0},{"$f":"'OnGrid Timelines'!$M$268","v":0},{"$f":"'OnGrid Timelines'!$N$268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$237","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$E$237","v":0},{"$f":"'OnGrid Timelines'!$F$237","v":17.760000000000002},{"$f":"'OnGrid Timelines'!$G$237","v":24.38},{"$f":"'OnGrid Timelines'!$H$237","v":31.54},{"$f":"'OnGrid Timelines'!$I$237","v":39.26},{"$f":"'OnGrid Timelines'!$J$237","v":47.61},{"$f":"'OnGrid Timelines'!$K$237","v":51.61},{"$f":"'OnGrid Timelines'!$L$237","v":55.93},{"$f":"'OnGrid Timelines'!$M$237","v":60.61},{"$f":"'OnGrid Timelines'!$N$237","v":65.69},null,null,null,{"$f":"'OnGrid Timelines'!$B$237","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$E$237","v":0},{"$f":"'OnGrid Timelines'!$F$237","v":17.760000000000002},{"$f":"'OnGrid Timelines'!$G$237","v":24.38},{"$f":"'OnGrid Timelines'!$H$237","v":31.54},{"$f":"'OnGrid Timelines'!$I$237","v":39.26},{"$f":"'OnGrid Timelines'!$J$237","v":47.61},{"$f":"'OnGrid Timelines'!$K$237","v":51.61},{"$f":"'OnGrid Timelines'!$L$237","v":55.93},{"$f":"'OnGrid Timelines'!$M$237","v":60.61},{"$f":"'OnGrid Timelines'!$N$237","v":65.69},null,null,null,{"$f":"'OnGrid Timelines'!$B$269","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$E$269","v":61.25},{"$f":"'OnGrid Timelines'!$F$269","v":85},{"$f":"'OnGrid Timelines'!$G$269","v":29.02},{"$f":"'OnGrid Timelines'!$H$269","v":0},{"$f":"'OnGrid Timelines'!$I$269","v":0},{"$f":"'OnGrid Timelines'!$J$269","v":0},{"$f":"'OnGrid Timelines'!$K$269","v":0},{"$f":"'OnGrid Timelines'!$L$269","v":0},{"$f":"'OnGrid Timelines'!$M$269","v":0},{"$f":"'OnGrid Timelines'!$N$269","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$269","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$E$269","v":61.25},{"$f":"'OnGrid Timelines'!$F$269","v":85},{"$f":"'OnGrid Timelines'!$G$269","v":29.02},{"$f":"'OnGrid Timelines'!$H$269","v":0},{"$f":"'OnGrid Timelines'!$I$269","v":0},{"$f":"'OnGrid Timelines'!$J$269","v":0},{"$f":"'OnGrid Timelines'!$K$269","v":0},{"$f":"'OnGrid Timelines'!$L$269","v":0},{"$f":"'OnGrid Timelines'!$M$269","v":0},{"$f":"'OnGrid Timelines'!$N$269","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$239","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$E$239","v":32747},{"$f":"'OnGrid Timelines'!$F$239","v":20133},{"$f":"'OnGrid Timelines'!$G$239","v":19096},{"$f":"'OnGrid Timelines'!$H$239","v":17975},{"$f":"'OnGrid Timelines'!$I$239","v":16766},{"$f":"'OnGrid Timelines'!$J$239","v":15459},{"$f":"'OnGrid Timelines'!$K$239","v":14833},{"$f":"'OnGrid Timelines'!$L$239","v":14156},{"$f":"'OnGrid Timelines'!$M$239","v":13423},{"$f":"'OnGrid Timelines'!$N$239","v":12628},null,null,null,{"$f":"'OnGrid Timelines'!$B$239","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$E$239","v":32747},{"$f":"'OnGrid Timelines'!$F$239","v":20133},{"$f":"'OnGrid Timelines'!$G$239","v":19096},{"$f":"'OnGrid Timelines'!$H$239","v":17975},{"$f":"'OnGrid Timelines'!$I$239","v":16766},{"$f":"'OnGrid Timelines'!$J$239","v":15459},{"$f":"'OnGrid Timelines'!$K$239","v":14833},{"$f":"'OnGrid Timelines'!$L$239","v":14156},{"$f":"'OnGrid Timelines'!$M$239","v":13423},{"$f":"'OnGrid Timelines'!$N$239","v":12628},null,null,null,{"$f":"'OnGrid Timelines'!$B$271","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$E$271","v":4097},{"$f":"'OnGrid Timelines'!$F$271","v":1745},{"$f":"'OnGrid Timelines'!$G$271","v":0},{"$f":"'OnGrid Timelines'!$H$271","v":0},{"$f":"'OnGrid Timelines'!$I$271","v":0},{"$f":"'OnGrid Timelines'!$J$271","v":0},{"$f":"'OnGrid Timelines'!$K$271","v":0},{"$f":"'OnGrid Timelines'!$L$271","v":0},{"$f":"'OnGrid Timelines'!$M$271","v":0},{"$f":"'OnGrid Timelines'!$N$271","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$271","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$E$271","v":4097},{"$f":"'OnGrid Timelines'!$F$271","v":1745},{"$f":"'OnGrid Timelines'!$G$271","v":0},{"$f":"'OnGrid Timelines'!$H$271","v":0},{"$f":"'OnGrid Timelines'!$I$271","v":0},{"$f":"'OnGrid Timelines'!$J$271","v":0},{"$f":"'OnGrid Timelines'!$K$271","v":0},{"$f":"'OnGrid Timelines'!$L$271","v":0},{"$f":"'OnGrid Timelines'!$M$271","v":0},{"$f":"'OnGrid Timelines'!$N$271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$242","v":"BENEFITS APPLIED:"},{"$f":"'OnGrid Timelines'!$E$242","v":""},{"$f":"'OnGrid Timelines'!$F$242","v":""},{"$f":"'OnGrid Timelines'!$G$242","v":""},{"$f":"'OnGrid Timelines'!$H$242","v":""},{"$f":"'OnGrid Timelines'!$I$242","v":""},{"$f":"'OnGrid Timelines'!$J$242","v":""},{"$f":"'OnGrid Timelines'!$K$242","v":""},{"$f":"'OnGrid Timelines'!$L$242","v":""},{"$f":"'OnGrid Timelines'!$M$242","v":""},{"$f":"'OnGrid Timelines'!$N$242","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$242","v":"BENEFITS APPLIED:"},{"$f":"'OnGrid Timelines'!$E$242","v":""},{"$f":"'OnGrid Timelines'!$F$242","v":""},{"$f":"'OnGrid Timelines'!$G$242","v":""},{"$f":"'OnGrid Timelines'!$H$242","v":""},{"$f":"'OnGrid Timelines'!$I$242","v":""},{"$f":"'OnGrid Timelines'!$J$242","v":""},{"$f":"'OnGrid Timelines'!$K$242","v":""},{"$f":"'OnGrid Timelines'!$L$242","v":""},{"$f":"'OnGrid Timelines'!$M$242","v":""},{"$f":"'OnGrid Timelines'!$N$242","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$274","v":"BENEFITS APPLIED:"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$274","v":"BENEFITS APPLIED:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebate and Grants (if financed)",{"$f":"'OnGrid Timelines'!$E$243+'OnGrid Timelines'!$E$244","v":0},{"$f":"'OnGrid Timelines'!$F$243+'OnGrid Timelines'!$F$244","v":0},{"$f":"'OnGrid Timelines'!$G$243+'OnGrid Timelines'!$G$244","v":0},{"$f":"'OnGrid Timelines'!$H$243+'OnGrid Timelines'!$H$244","v":0},{"$f":"'OnGrid Timelines'!$I$243+'OnGrid Timelines'!$I$244","v":0},{"$f":"'OnGrid Timelines'!$J$243+'OnGrid Timelines'!$J$244","v":0},{"$f":"'OnGrid Timelines'!$K$243+'OnGrid Timelines'!$K$244","v":0},{"$f":"'OnGrid Timelines'!$L$243+'OnGrid Timelines'!$L$244","v":0},{"$f":"'OnGrid Timelines'!$M$243+'OnGrid Timelines'!$M$244","v":0},{"$f":"'OnGrid Timelines'!$N$243+'OnGrid Timelines'!$N$244","v":0},null,null,null,"Rebate and Grants (if financed)",{"$f":"'OnGrid Timelines'!$E$243+'OnGrid Timelines'!$E$244","v":0},{"$f":"'OnGrid Timelines'!$F$243+'OnGrid Timelines'!$F$244","v":0},{"$f":"'OnGrid Timelines'!$G$243+'OnGrid Timelines'!$G$244","v":0},{"$f":"'OnGrid Timelines'!$H$243+'OnGrid Timelines'!$H$244","v":0},{"$f":"'OnGrid Timelines'!$I$243+'OnGrid Timelines'!$I$244","v":0},{"$f":"'OnGrid Timelines'!$J$243+'OnGrid Timelines'!$J$244","v":0},{"$f":"'OnGrid Timelines'!$K$243+'OnGrid Timelines'!$K$244","v":0},{"$f":"'OnGrid Timelines'!$L$243+'OnGrid Timelines'!$L$244","v":0},{"$f":"'OnGrid Timelines'!$M$243+'OnGrid Timelines'!$M$244","v":0},{"$f":"'OnGrid Timelines'!$N$243+'OnGrid Timelines'!$N$244","v":0},null,null,null,"Rebate and Grants (if financed)",{"$f":"'OnGrid Timelines'!$E$275+'OnGrid Timelines'!$E$276","v":0},{"$f":"'OnGrid Timelines'!$F$275+'OnGrid Timelines'!$F$276","v":0},{"$f":"'OnGrid Timelines'!$G$275+'OnGrid Timelines'!$G$276","v":0},{"$f":"'OnGrid Timelines'!$H$275+'OnGrid Timelines'!$H$276","v":0},{"$f":"'OnGrid Timelines'!$I$275+'OnGrid Timelines'!$I$276","v":0},{"$f":"'OnGrid Timelines'!$J$275+'OnGrid Timelines'!$J$276","v":0},{"$f":"'OnGrid Timelines'!$K$275+'OnGrid Timelines'!$K$276","v":0},{"$f":"'OnGrid Timelines'!$L$275+'OnGrid Timelines'!$L$276","v":0},{"$f":"'OnGrid Timelines'!$M$275+'OnGrid Timelines'!$M$276","v":0},{"$f":"'OnGrid Timelines'!$N$275+'OnGrid Timelines'!$N$276","v":0},null,null,null,"Rebate and Grants (if financed)",{"$f":"'OnGrid Timelines'!$E$275+'OnGrid Timelines'!$E$276","v":0},{"$f":"'OnGrid Timelines'!$F$275+'OnGrid Timelines'!$F$276","v":0},{"$f":"'OnGrid Timelines'!$G$275+'OnGrid Timelines'!$G$276","v":0},{"$f":"'OnGrid Timelines'!$H$275+'OnGrid Timelines'!$H$276","v":0},{"$f":"'OnGrid Timelines'!$I$275+'OnGrid Timelines'!$I$276","v":0},{"$f":"'OnGrid Timelines'!$J$275+'OnGrid Timelines'!$J$276","v":0},{"$f":"'OnGrid Timelines'!$K$275+'OnGrid Timelines'!$K$276","v":0},{"$f":"'OnGrid Timelines'!$L$275+'OnGrid Timelines'!$L$276","v":0},{"$f":"'OnGrid Timelines'!$M$275+'OnGrid Timelines'!$M$276","v":0},{"$f":"'OnGrid Timelines'!$N$275+'OnGrid Timelines'!$N$276","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$245:$AH$245)<>0,'OnGrid Timelines'!$B$245,'OnGrid Timelines'!$B$246)","v":"PBI"},{"$f":"'OnGrid Timelines'!$E$245+'OnGrid Timelines'!$E$246","v":743},{"$f":"'OnGrid Timelines'!$F$245+'OnGrid Timelines'!$F$246","v":739},{"$f":"'OnGrid Timelines'!$G$245+'OnGrid Timelines'!$G$246","v":736},{"$f":"'OnGrid Timelines'!$H$245+'OnGrid Timelines'!$H$246","v":732},{"$f":"'OnGrid Timelines'!$I$245+'OnGrid Timelines'!$I$246","v":728},{"$f":"'OnGrid Timelines'!$J$245+'OnGrid Timelines'!$J$246","v":0},{"$f":"'OnGrid Timelines'!$K$245+'OnGrid Timelines'!$K$246","v":0},{"$f":"'OnGrid Timelines'!$L$245+'OnGrid Timelines'!$L$246","v":0},{"$f":"'OnGrid Timelines'!$M$245+'OnGrid Timelines'!$M$246","v":0},{"$f":"'OnGrid Timelines'!$N$245+'OnGrid Timelines'!$N$246","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$246:$AH$246)<>0,'OnGrid Timelines'!$B$246,'OnGrid Timelines'!$B$245)","v":"PBI"},{"$f":"'OnGrid Timelines'!$E$245+'OnGrid Timelines'!$E$246","v":743},{"$f":"'OnGrid Timelines'!$F$245+'OnGrid Timelines'!$F$246","v":739},{"$f":"'OnGrid Timelines'!$G$245+'OnGrid Timelines'!$G$246","v":736},{"$f":"'OnGrid Timelines'!$H$245+'OnGrid Timelines'!$H$246","v":732},{"$f":"'OnGrid Timelines'!$I$245+'OnGrid Timelines'!$I$246","v":728},{"$f":"'OnGrid Timelines'!$J$245+'OnGrid Timelines'!$J$246","v":0},{"$f":"'OnGrid Timelines'!$K$245+'OnGrid Timelines'!$K$246","v":0},{"$f":"'OnGrid Timelines'!$L$245+'OnGrid Timelines'!$L$246","v":0},{"$f":"'OnGrid Timelines'!$M$245+'OnGrid Timelines'!$M$246","v":0},{"$f":"'OnGrid Timelines'!$N$245+'OnGrid Timelines'!$N$246","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$278:$AH$278)<>0,'OnGrid Timelines'!$B$278,'OnGrid Timelines'!$B$277)","v":"PBI"},{"$f":"'OnGrid Timelines'!$E$277+'OnGrid Timelines'!$E$278","v":0},{"$f":"'OnGrid Timelines'!$F$277+'OnGrid Timelines'!$F$278","v":0},{"$f":"'OnGrid Timelines'!$G$277+'OnGrid Timelines'!$G$278","v":0},{"$f":"'OnGrid Timelines'!$H$277+'OnGrid Timelines'!$H$278","v":0},{"$f":"'OnGrid Timelines'!$I$277+'OnGrid Timelines'!$I$278","v":0},{"$f":"'OnGrid Timelines'!$J$277+'OnGrid Timelines'!$J$278","v":0},{"$f":"'OnGrid Timelines'!$K$277+'OnGrid Timelines'!$K$278","v":0},{"$f":"'OnGrid Timelines'!$L$277+'OnGrid Timelines'!$L$278","v":0},{"$f":"'OnGrid Timelines'!$M$277+'OnGrid Timelines'!$M$278","v":0},{"$f":"'OnGrid Timelines'!$N$277+'OnGrid Timelines'!$N$278","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$278:$AH$278)<>0,'OnGrid Timelines'!$B$278,'OnGrid Timelines'!$B$277)","v":"PBI"},{"$f":"'OnGrid Timelines'!$E$277+'OnGrid Timelines'!$E$278","v":0},{"$f":"'OnGrid Timelines'!$F$277+'OnGrid Timelines'!$F$278","v":0},{"$f":"'OnGrid Timelines'!$G$277+'OnGrid Timelines'!$G$278","v":0},{"$f":"'OnGrid Timelines'!$H$277+'OnGrid Timelines'!$H$278","v":0},{"$f":"'OnGrid Timelines'!$I$277+'OnGrid Timelines'!$I$278","v":0},{"$f":"'OnGrid Timelines'!$J$277+'OnGrid Timelines'!$J$278","v":0},{"$f":"'OnGrid Timelines'!$K$277+'OnGrid Timelines'!$K$278","v":0},{"$f":"'OnGrid Timelines'!$L$277+'OnGrid Timelines'!$L$278","v":0},{"$f":"'OnGrid Timelines'!$M$277+'OnGrid Timelines'!$M$278","v":0},{"$f":"'OnGrid Timelines'!$N$277+'OnGrid Timelines'!$N$278","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$247","v":"Fed Tax Credit"},{"$f":"'OnGrid Timelines'!$E$247","v":11651},{"$f":"'OnGrid Timelines'!$F$247","v":0},{"$f":"'OnGrid Timelines'!$G$247","v":0},{"$f":"'OnGrid Timelines'!$H$247","v":0},{"$f":"'OnGrid Timelines'!$I$247","v":0},{"$f":"'OnGrid Timelines'!$J$247","v":0},{"$f":"'OnGrid Timelines'!$K$247","v":0},{"$f":"'OnGrid Timelines'!$L$247","v":0},{"$f":"'OnGrid Timelines'!$M$247","v":0},{"$f":"'OnGrid Timelines'!$N$247","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$247","v":"Fed Tax Credit"},{"$f":"'OnGrid Timelines'!$E$247","v":11651},{"$f":"'OnGrid Timelines'!$F$247","v":0},{"$f":"'OnGrid Timelines'!$G$247","v":0},{"$f":"'OnGrid Timelines'!$H$247","v":0},{"$f":"'OnGrid Timelines'!$I$247","v":0},{"$f":"'OnGrid Timelines'!$J$247","v":0},{"$f":"'OnGrid Timelines'!$K$247","v":0},{"$f":"'OnGrid Timelines'!$L$247","v":0},{"$f":"'OnGrid Timelines'!$M$247","v":0},{"$f":"'OnGrid Timelines'!$N$247","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$279","v":"Fed Tax Credit"},{"$f":"'OnGrid Timelines'!$E$279","v":0},{"$f":"'OnGrid Timelines'!$F$279","v":0},{"$f":"'OnGrid Timelines'!$G$279","v":0},{"$f":"'OnGrid Timelines'!$H$279","v":0},{"$f":"'OnGrid Timelines'!$I$279","v":0},{"$f":"'OnGrid Timelines'!$J$279","v":0},{"$f":"'OnGrid Timelines'!$K$279","v":0},{"$f":"'OnGrid Timelines'!$L$279","v":0},{"$f":"'OnGrid Timelines'!$M$279","v":0},{"$f":"'OnGrid Timelines'!$N$279","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$279","v":"Fed Tax Credit"},{"$f":"'OnGrid Timelines'!$E$279","v":0},{"$f":"'OnGrid Timelines'!$F$279","v":0},{"$f":"'OnGrid Timelines'!$G$279","v":0},{"$f":"'OnGrid Timelines'!$H$279","v":0},{"$f":"'OnGrid Timelines'!$I$279","v":0},{"$f":"'OnGrid Timelines'!$J$279","v":0},{"$f":"'OnGrid Timelines'!$K$279","v":0},{"$f":"'OnGrid Timelines'!$L$279","v":0},{"$f":"'OnGrid Timelines'!$M$279","v":0},{"$f":"'OnGrid Timelines'!$N$279","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$248","v":"State Tax Credit"},{"$f":"'OnGrid Timelines'!$E$248","v":0},{"$f":"'OnGrid Timelines'!$F$248","v":0},{"$f":"'OnGrid Timelines'!$G$248","v":0},{"$f":"'OnGrid Timelines'!$H$248","v":0},{"$f":"'OnGrid Timelines'!$I$248","v":0},{"$f":"'OnGrid Timelines'!$J$248","v":0},{"$f":"'OnGrid Timelines'!$K$248","v":0},{"$f":"'OnGrid Timelines'!$L$248","v":0},{"$f":"'OnGrid Timelines'!$M$248","v":0},{"$f":"'OnGrid Timelines'!$N$248","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$248","v":"State Tax Credit"},{"$f":"'OnGrid Timelines'!$E$248","v":0},{"$f":"'OnGrid Timelines'!$F$248","v":0},{"$f":"'OnGrid Timelines'!$G$248","v":0},{"$f":"'OnGrid Timelines'!$H$248","v":0},{"$f":"'OnGrid Timelines'!$I$248","v":0},{"$f":"'OnGrid Timelines'!$J$248","v":0},{"$f":"'OnGrid Timelines'!$K$248","v":0},{"$f":"'OnGrid Timelines'!$L$248","v":0},{"$f":"'OnGrid Timelines'!$M$248","v":0},{"$f":"'OnGrid Timelines'!$N$248","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$280","v":"State Tax Credit"},{"$f":"'OnGrid Timelines'!$E$280","v":0},{"$f":"'OnGrid Timelines'!$F$280","v":0},{"$f":"'OnGrid Timelines'!$G$280","v":0},{"$f":"'OnGrid Timelines'!$H$280","v":0},{"$f":"'OnGrid Timelines'!$I$280","v":0},{"$f":"'OnGrid Timelines'!$J$280","v":0},{"$f":"'OnGrid Timelines'!$K$280","v":0},{"$f":"'OnGrid Timelines'!$L$280","v":0},{"$f":"'OnGrid Timelines'!$M$280","v":0},{"$f":"'OnGrid Timelines'!$N$280","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$280","v":"State Tax Credit"},{"$f":"'OnGrid Timelines'!$E$280","v":0},{"$f":"'OnGrid Timelines'!$F$280","v":0},{"$f":"'OnGrid Timelines'!$G$280","v":0},{"$f":"'OnGrid Timelines'!$H$280","v":0},{"$f":"'OnGrid Timelines'!$I$280","v":0},{"$f":"'OnGrid Timelines'!$J$280","v":0},{"$f":"'OnGrid Timelines'!$K$280","v":0},{"$f":"'OnGrid Timelines'!$L$280","v":0},{"$f":"'OnGrid Timelines'!$M$280","v":0},{"$f":"'OnGrid Timelines'!$N$280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$249","v":"Fed Depreciation"},{"$f":"'OnGrid Timelines'!$E$248","v":0},{"$f":"'OnGrid Timelines'!$F$249","v":0},{"$f":"'OnGrid Timelines'!$G$249","v":0},{"$f":"'OnGrid Timelines'!$H$249","v":0},{"$f":"'OnGrid Timelines'!$I$249","v":0},{"$f":"'OnGrid Timelines'!$J$249","v":0},{"$f":"'OnGrid Timelines'!$K$249","v":0},{"$f":"'OnGrid Timelines'!$L$249","v":0},{"$f":"'OnGrid Timelines'!$M$249","v":0},{"$f":"'OnGrid Timelines'!$N$249","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$249","v":"Fed Depreciation"},{"$f":"'OnGrid Timelines'!$E$248","v":0},{"$f":"'OnGrid Timelines'!$F$249","v":0},{"$f":"'OnGrid Timelines'!$G$249","v":0},{"$f":"'OnGrid Timelines'!$H$249","v":0},{"$f":"'OnGrid Timelines'!$I$249","v":0},{"$f":"'OnGrid Timelines'!$J$249","v":0},{"$f":"'OnGrid Timelines'!$K$249","v":0},{"$f":"'OnGrid Timelines'!$L$249","v":0},{"$f":"'OnGrid Timelines'!$M$249","v":0},{"$f":"'OnGrid Timelines'!$N$249","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$281","v":"Fed Depreciation"},{"$f":"'OnGrid Timelines'!$E$281","v":0},{"$f":"'OnGrid Timelines'!$F$281","v":0},{"$f":"'OnGrid Timelines'!$G$281","v":0},{"$f":"'OnGrid Timelines'!$H$281","v":0},{"$f":"'OnGrid Timelines'!$I$281","v":0},{"$f":"'OnGrid Timelines'!$J$281","v":0},{"$f":"'OnGrid Timelines'!$K$281","v":0},{"$f":"'OnGrid Timelines'!$L$281","v":0},{"$f":"'OnGrid Timelines'!$M$281","v":0},{"$f":"'OnGrid Timelines'!$N$281","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$281","v":"Fed Depreciation"},{"$f":"'OnGrid Timelines'!$E$281","v":0},{"$f":"'OnGrid Timelines'!$F$281","v":0},{"$f":"'OnGrid Timelines'!$G$281","v":0},{"$f":"'OnGrid Timelines'!$H$281","v":0},{"$f":"'OnGrid Timelines'!$I$281","v":0},{"$f":"'OnGrid Timelines'!$J$281","v":0},{"$f":"'OnGrid Timelines'!$K$281","v":0},{"$f":"'OnGrid Timelines'!$L$281","v":0},{"$f":"'OnGrid Timelines'!$M$281","v":0},{"$f":"'OnGrid Timelines'!$N$281","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$250","v":"State Depreciation"},{"$f":"'OnGrid Timelines'!$E$248","v":0},{"$f":"'OnGrid Timelines'!$F$250","v":0},{"$f":"'OnGrid Timelines'!$G$250","v":0},{"$f":"'OnGrid Timelines'!$H$250","v":0},{"$f":"'OnGrid Timelines'!$I$250","v":0},{"$f":"'OnGrid Timelines'!$J$250","v":0},{"$f":"'OnGrid Timelines'!$K$250","v":0},{"$f":"'OnGrid Timelines'!$L$250","v":0},{"$f":"'OnGrid Timelines'!$M$250","v":0},{"$f":"'OnGrid Timelines'!$N$250","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$250","v":"State Depreciation"},{"$f":"'OnGrid Timelines'!$E$248","v":0},{"$f":"'OnGrid Timelines'!$F$250","v":0},{"$f":"'OnGrid Timelines'!$G$250","v":0},{"$f":"'OnGrid Timelines'!$H$250","v":0},{"$f":"'OnGrid Timelines'!$I$250","v":0},{"$f":"'OnGrid Timelines'!$J$250","v":0},{"$f":"'OnGrid Timelines'!$K$250","v":0},{"$f":"'OnGrid Timelines'!$L$250","v":0},{"$f":"'OnGrid Timelines'!$M$250","v":0},{"$f":"'OnGrid Timelines'!$N$250","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$282","v":"State Depreciation"},{"$f":"'OnGrid Timelines'!$E$282","v":0},{"$f":"'OnGrid Timelines'!$F$282","v":0},{"$f":"'OnGrid Timelines'!$G$282","v":0},{"$f":"'OnGrid Timelines'!$H$282","v":0},{"$f":"'OnGrid Timelines'!$I$282","v":0},{"$f":"'OnGrid Timelines'!$J$282","v":0},{"$f":"'OnGrid Timelines'!$K$282","v":0},{"$f":"'OnGrid Timelines'!$L$282","v":0},{"$f":"'OnGrid Timelines'!$M$282","v":0},{"$f":"'OnGrid Timelines'!$N$282","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$282","v":"State Depreciation"},{"$f":"'OnGrid Timelines'!$E$282","v":0},{"$f":"'OnGrid Timelines'!$F$282","v":0},{"$f":"'OnGrid Timelines'!$G$282","v":0},{"$f":"'OnGrid Timelines'!$H$282","v":0},{"$f":"'OnGrid Timelines'!$I$282","v":0},{"$f":"'OnGrid Timelines'!$J$282","v":0},{"$f":"'OnGrid Timelines'!$K$282","v":0},{"$f":"'OnGrid Timelines'!$L$282","v":0},{"$f":"'OnGrid Timelines'!$M$282","v":0},{"$f":"'OnGrid Timelines'!$N$282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$252:$AH$252)<>0,'OnGrid Timelines'!$B$252,'OnGrid Timelines'!$B$251)","v":"0% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$E$251+'OnGrid Timelines'!$E$252","v":0},{"$f":"'OnGrid Timelines'!$F$251+'OnGrid Timelines'!$F$252","v":0},{"$f":"'OnGrid Timelines'!$G$251+'OnGrid Timelines'!$G$252","v":0},{"$f":"'OnGrid Timelines'!$H$251+'OnGrid Timelines'!$H$252","v":0},{"$f":"'OnGrid Timelines'!$I$251+'OnGrid Timelines'!$I$252","v":0},{"$f":"'OnGrid Timelines'!$J$251+'OnGrid Timelines'!$J$252","v":0},{"$f":"'OnGrid Timelines'!$K$251+'OnGrid Timelines'!$K$252","v":0},{"$f":"'OnGrid Timelines'!$L$251+'OnGrid Timelines'!$L$252","v":0},{"$f":"'OnGrid Timelines'!$M$251+'OnGrid Timelines'!$M$252","v":0},{"$f":"'OnGrid Timelines'!$N$251+'OnGrid Timelines'!$N$252","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$252:$AH$252)<>0,'OnGrid Timelines'!$B$252,'OnGrid Timelines'!$B$251)","v":"0% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$E$251+'OnGrid Timelines'!$E$252","v":0},{"$f":"'OnGrid Timelines'!$F$251+'OnGrid Timelines'!$F$252","v":0},{"$f":"'OnGrid Timelines'!$G$251+'OnGrid Timelines'!$G$252","v":0},{"$f":"'OnGrid Timelines'!$H$251+'OnGrid Timelines'!$H$252","v":0},{"$f":"'OnGrid Timelines'!$I$251+'OnGrid Timelines'!$I$252","v":0},{"$f":"'OnGrid Timelines'!$J$251+'OnGrid Timelines'!$J$252","v":0},{"$f":"'OnGrid Timelines'!$K$251+'OnGrid Timelines'!$K$252","v":0},{"$f":"'OnGrid Timelines'!$L$251+'OnGrid Timelines'!$L$252","v":0},{"$f":"'OnGrid Timelines'!$M$251+'OnGrid Timelines'!$M$252","v":0},{"$f":"'OnGrid Timelines'!$N$251+'OnGrid Timelines'!$N$252","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$284:$AH$284)<>0,'OnGrid Timelines'!$B$284,'OnGrid Timelines'!$B$283)","v":"100% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$E$283+'OnGrid Timelines'!$E$284","v":1325},{"$f":"'OnGrid Timelines'!$F$283+'OnGrid Timelines'!$F$284","v":1395},{"$f":"'OnGrid Timelines'!$G$283+'OnGrid Timelines'!$G$284","v":0},{"$f":"'OnGrid Timelines'!$H$283+'OnGrid Timelines'!$H$284","v":0},{"$f":"'OnGrid Timelines'!$I$283+'OnGrid Timelines'!$I$284","v":0},{"$f":"'OnGrid Timelines'!$J$283+'OnGrid Timelines'!$J$284","v":0},{"$f":"'OnGrid Timelines'!$K$283+'OnGrid Timelines'!$K$284","v":0},{"$f":"'OnGrid Timelines'!$L$283+'OnGrid Timelines'!$L$284","v":0},{"$f":"'OnGrid Timelines'!$M$283+'OnGrid Timelines'!$M$284","v":0},{"$f":"'OnGrid Timelines'!$N$283+'OnGrid Timelines'!$N$284","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$284:$AH$284)<>0,'OnGrid Timelines'!$B$284,'OnGrid Timelines'!$B$283)","v":"100% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$E$283+'OnGrid Timelines'!$E$284","v":1325},{"$f":"'OnGrid Timelines'!$F$283+'OnGrid Timelines'!$F$284","v":1395},{"$f":"'OnGrid Timelines'!$G$283+'OnGrid Timelines'!$G$284","v":0},{"$f":"'OnGrid Timelines'!$H$283+'OnGrid Timelines'!$H$284","v":0},{"$f":"'OnGrid Timelines'!$I$283+'OnGrid Timelines'!$I$284","v":0},{"$f":"'OnGrid Timelines'!$J$283+'OnGrid Timelines'!$J$284","v":0},{"$f":"'OnGrid Timelines'!$K$283+'OnGrid Timelines'!$K$284","v":0},{"$f":"'OnGrid Timelines'!$L$283+'OnGrid Timelines'!$L$284","v":0},{"$f":"'OnGrid Timelines'!$M$283+'OnGrid Timelines'!$M$284","v":0},{"$f":"'OnGrid Timelines'!$N$283+'OnGrid Timelines'!$N$284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$253","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$E$253","v":12394},{"$f":"'OnGrid Timelines'!$F$253","v":739},{"$f":"'OnGrid Timelines'!$G$253","v":736},{"$f":"'OnGrid Timelines'!$H$253","v":732},{"$f":"'OnGrid Timelines'!$I$253","v":728},{"$f":"'OnGrid Timelines'!$J$253","v":0},{"$f":"'OnGrid Timelines'!$K$253","v":0},{"$f":"'OnGrid Timelines'!$L$253","v":0},{"$f":"'OnGrid Timelines'!$M$253","v":0},{"$f":"'OnGrid Timelines'!$N$253","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$253","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$E$253","v":12394},{"$f":"'OnGrid Timelines'!$F$253","v":739},{"$f":"'OnGrid Timelines'!$G$253","v":736},{"$f":"'OnGrid Timelines'!$H$253","v":732},{"$f":"'OnGrid Timelines'!$I$253","v":728},{"$f":"'OnGrid Timelines'!$J$253","v":0},{"$f":"'OnGrid Timelines'!$K$253","v":0},{"$f":"'OnGrid Timelines'!$L$253","v":0},{"$f":"'OnGrid Timelines'!$M$253","v":0},{"$f":"'OnGrid Timelines'!$N$253","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$285","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$E$285","v":1325},{"$f":"'OnGrid Timelines'!$F$285","v":1395},{"$f":"'OnGrid Timelines'!$G$285","v":0},{"$f":"'OnGrid Timelines'!$H$285","v":0},{"$f":"'OnGrid Timelines'!$I$285","v":0},{"$f":"'OnGrid Timelines'!$J$285","v":0},{"$f":"'OnGrid Timelines'!$K$285","v":0},{"$f":"'OnGrid Timelines'!$L$285","v":0},{"$f":"'OnGrid Timelines'!$M$285","v":0},{"$f":"'OnGrid Timelines'!$N$285","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$285","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$E$285","v":1325},{"$f":"'OnGrid Timelines'!$F$285","v":1395},{"$f":"'OnGrid Timelines'!$G$285","v":0},{"$f":"'OnGrid Timelines'!$H$285","v":0},{"$f":"'OnGrid Timelines'!$I$285","v":0},{"$f":"'OnGrid Timelines'!$J$285","v":0},{"$f":"'OnGrid Timelines'!$K$285","v":0},{"$f":"'OnGrid Timelines'!$L$285","v":0},{"$f":"'OnGrid Timelines'!$M$285","v":0},{"$f":"'OnGrid Timelines'!$N$285","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$256","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$E$248","v":0},{"$f":"'OnGrid Timelines'!$F$256","v":0},{"$f":"'OnGrid Timelines'!$G$256","v":0},{"$f":"'OnGrid Timelines'!$H$256","v":0},{"$f":"'OnGrid Timelines'!$I$256","v":0},{"$f":"'OnGrid Timelines'!$J$256","v":0},{"$f":"'OnGrid Timelines'!$K$256","v":0},{"$f":"'OnGrid Timelines'!$L$256","v":0},{"$f":"'OnGrid Timelines'!$M$256","v":0},{"$f":"'OnGrid Timelines'!$N$256","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$256","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$E$256","v":0},{"$f":"'OnGrid Timelines'!$F$256","v":0},{"$f":"'OnGrid Timelines'!$G$256","v":0},{"$f":"'OnGrid Timelines'!$H$256","v":0},{"$f":"'OnGrid Timelines'!$I$256","v":0},{"$f":"'OnGrid Timelines'!$J$256","v":0},{"$f":"'OnGrid Timelines'!$K$256","v":0},{"$f":"'OnGrid Timelines'!$L$256","v":0},{"$f":"'OnGrid Timelines'!$M$256","v":0},{"$f":"'OnGrid Timelines'!$N$256","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$288","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$E$288","v":0},{"$f":"'OnGrid Timelines'!$F$288","v":0},{"$f":"'OnGrid Timelines'!$G$288","v":0},{"$f":"'OnGrid Timelines'!$H$288","v":0},{"$f":"'OnGrid Timelines'!$I$288","v":0},{"$f":"'OnGrid Timelines'!$J$288","v":0},{"$f":"'OnGrid Timelines'!$K$288","v":0},{"$f":"'OnGrid Timelines'!$L$288","v":0},{"$f":"'OnGrid Timelines'!$M$288","v":0},{"$f":"'OnGrid Timelines'!$N$288","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$288","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$E$288","v":0},{"$f":"'OnGrid Timelines'!$F$288","v":0},{"$f":"'OnGrid Timelines'!$G$288","v":0},{"$f":"'OnGrid Timelines'!$H$288","v":0},{"$f":"'OnGrid Timelines'!$I$288","v":0},{"$f":"'OnGrid Timelines'!$J$288","v":0},{"$f":"'OnGrid Timelines'!$K$288","v":0},{"$f":"'OnGrid Timelines'!$L$288","v":0},{"$f":"'OnGrid Timelines'!$M$288","v":0},{"$f":"'OnGrid Timelines'!$N$288","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year (Continued)",11,12,13,14,15,16,17,18,19,20,null,null,null,"Year (Continued)",11,12,13,14,15,16,17,18,19,20,null,null,null,"Year (Continued)",11,12,13,14,15,16,17,18,19,20,null,null,null,"Year (Continued)",11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$233","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$O$233","v":12628},{"$f":"'OnGrid Timelines'!$P$233","v":11769},{"$f":"'OnGrid Timelines'!$Q$233","v":10839},{"$f":"'OnGrid Timelines'!$R$233","v":9830},{"$f":"'OnGrid Timelines'!$S$233","v":8737},{"$f":"'OnGrid Timelines'!$T$233","v":7553},{"$f":"'OnGrid Timelines'!$U$233","v":6271},{"$f":"'OnGrid Timelines'!$V$233","v":4884},{"$f":"'OnGrid Timelines'!$W$233","v":3381},{"$f":"'OnGrid Timelines'!$X$233","v":1753},null,null,null,{"$f":"'OnGrid Timelines'!$B$233","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$O$233","v":12628},{"$f":"'OnGrid Timelines'!$P$233","v":11769},{"$f":"'OnGrid Timelines'!$Q$233","v":10839},{"$f":"'OnGrid Timelines'!$R$233","v":9830},{"$f":"'OnGrid Timelines'!$S$233","v":8737},{"$f":"'OnGrid Timelines'!$T$233","v":7553},{"$f":"'OnGrid Timelines'!$U$233","v":6271},{"$f":"'OnGrid Timelines'!$V$233","v":4884},{"$f":"'OnGrid Timelines'!$W$233","v":3381},{"$f":"'OnGrid Timelines'!$X$233","v":1753},null,null,null,{"$f":"'OnGrid Timelines'!$B$265","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$O$265","v":0},{"$f":"'OnGrid Timelines'!$P$265","v":0},{"$f":"'OnGrid Timelines'!$Q$265","v":0},{"$f":"'OnGrid Timelines'!$R$265","v":0},{"$f":"'OnGrid Timelines'!$S$265","v":0},{"$f":"'OnGrid Timelines'!$T$265","v":0},{"$f":"'OnGrid Timelines'!$U$265","v":0},{"$f":"'OnGrid Timelines'!$V$265","v":0},{"$f":"'OnGrid Timelines'!$W$265","v":0},{"$f":"'OnGrid Timelines'!$X$265","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$265","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$O$265","v":0},{"$f":"'OnGrid Timelines'!$P$265","v":0},{"$f":"'OnGrid Timelines'!$Q$265","v":0},{"$f":"'OnGrid Timelines'!$R$265","v":0},{"$f":"'OnGrid Timelines'!$S$265","v":0},{"$f":"'OnGrid Timelines'!$T$265","v":0},{"$f":"'OnGrid Timelines'!$U$265","v":0},{"$f":"'OnGrid Timelines'!$V$265","v":0},{"$f":"'OnGrid Timelines'!$W$265","v":0},{"$f":"'OnGrid Timelines'!$X$265","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$235","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$O$235","v":152.78},{"$f":"'OnGrid Timelines'!$P$235","v":152.78},{"$f":"'OnGrid Timelines'!$Q$235","v":152.78},{"$f":"'OnGrid Timelines'!$R$235","v":152.78},{"$f":"'OnGrid Timelines'!$S$235","v":152.78},{"$f":"'OnGrid Timelines'!$T$235","v":152.78},{"$f":"'OnGrid Timelines'!$U$235","v":152.78},{"$f":"'OnGrid Timelines'!$V$235","v":152.78},{"$f":"'OnGrid Timelines'!$W$235","v":152.78},{"$f":"'OnGrid Timelines'!$X$235","v":152.13},null,null,null,{"$f":"'OnGrid Timelines'!$B$235","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$O$235","v":152.78},{"$f":"'OnGrid Timelines'!$P$235","v":152.78},{"$f":"'OnGrid Timelines'!$Q$235","v":152.78},{"$f":"'OnGrid Timelines'!$R$235","v":152.78},{"$f":"'OnGrid Timelines'!$S$235","v":152.78},{"$f":"'OnGrid Timelines'!$T$235","v":152.78},{"$f":"'OnGrid Timelines'!$U$235","v":152.78},{"$f":"'OnGrid Timelines'!$V$235","v":152.78},{"$f":"'OnGrid Timelines'!$W$235","v":152.78},{"$f":"'OnGrid Timelines'!$X$235","v":152.13},null,null,null,{"$f":"'OnGrid Timelines'!$B$267","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$O$267","v":0},{"$f":"'OnGrid Timelines'!$P$267","v":0},{"$f":"'OnGrid Timelines'!$Q$267","v":0},{"$f":"'OnGrid Timelines'!$R$267","v":0},{"$f":"'OnGrid Timelines'!$S$267","v":0},{"$f":"'OnGrid Timelines'!$T$267","v":0},{"$f":"'OnGrid Timelines'!$U$267","v":0},{"$f":"'OnGrid Timelines'!$V$267","v":0},{"$f":"'OnGrid Timelines'!$W$267","v":0},{"$f":"'OnGrid Timelines'!$X$267","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$267","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$O$267","v":0},{"$f":"'OnGrid Timelines'!$P$267","v":0},{"$f":"'OnGrid Timelines'!$Q$267","v":0},{"$f":"'OnGrid Timelines'!$R$267","v":0},{"$f":"'OnGrid Timelines'!$S$267","v":0},{"$f":"'OnGrid Timelines'!$T$267","v":0},{"$f":"'OnGrid Timelines'!$U$267","v":0},{"$f":"'OnGrid Timelines'!$V$267","v":0},{"$f":"'OnGrid Timelines'!$W$267","v":0},{"$f":"'OnGrid Timelines'!$X$267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$236","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$O$236","v":81.599999999999994},{"$f":"'OnGrid Timelines'!$P$236","v":75.66},{"$f":"'OnGrid Timelines'!$Q$236","v":69.22},{"$f":"'OnGrid Timelines'!$R$236","v":62.24},{"$f":"'OnGrid Timelines'!$S$236","v":54.68},{"$f":"'OnGrid Timelines'!$T$236","v":46.49},{"$f":"'OnGrid Timelines'!$U$236","v":37.630000000000003},{"$f":"'OnGrid Timelines'!$V$236","v":28.03},{"$f":"'OnGrid Timelines'!$W$236","v":17.64},{"$f":"'OnGrid Timelines'!$X$236","v":6.3},null,null,null,{"$f":"'OnGrid Timelines'!$B$236","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$O$236","v":81.599999999999994},{"$f":"'OnGrid Timelines'!$P$236","v":75.66},{"$f":"'OnGrid Timelines'!$Q$236","v":69.22},{"$f":"'OnGrid Timelines'!$R$236","v":62.24},{"$f":"'OnGrid Timelines'!$S$236","v":54.68},{"$f":"'OnGrid Timelines'!$T$236","v":46.49},{"$f":"'OnGrid Timelines'!$U$236","v":37.630000000000003},{"$f":"'OnGrid Timelines'!$V$236","v":28.03},{"$f":"'OnGrid Timelines'!$W$236","v":17.64},{"$f":"'OnGrid Timelines'!$X$236","v":6.3},null,null,null,{"$f":"'OnGrid Timelines'!$B$268","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$O$268","v":0},{"$f":"'OnGrid Timelines'!$P$268","v":0},{"$f":"'OnGrid Timelines'!$Q$268","v":0},{"$f":"'OnGrid Timelines'!$R$268","v":0},{"$f":"'OnGrid Timelines'!$S$268","v":0},{"$f":"'OnGrid Timelines'!$T$268","v":0},{"$f":"'OnGrid Timelines'!$U$268","v":0},{"$f":"'OnGrid Timelines'!$V$268","v":0},{"$f":"'OnGrid Timelines'!$W$268","v":0},{"$f":"'OnGrid Timelines'!$X$268","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$268","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$O$268","v":0},{"$f":"'OnGrid Timelines'!$P$268","v":0},{"$f":"'OnGrid Timelines'!$Q$268","v":0},{"$f":"'OnGrid Timelines'!$R$268","v":0},{"$f":"'OnGrid Timelines'!$S$268","v":0},{"$f":"'OnGrid Timelines'!$T$268","v":0},{"$f":"'OnGrid Timelines'!$U$268","v":0},{"$f":"'OnGrid Timelines'!$V$268","v":0},{"$f":"'OnGrid Timelines'!$W$268","v":0},{"$f":"'OnGrid Timelines'!$X$268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$237","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$O$237","v":71.180000000000007},{"$f":"'OnGrid Timelines'!$P$237","v":77.12},{"$f":"'OnGrid Timelines'!$Q$237","v":83.56},{"$f":"'OnGrid Timelines'!$R$237","v":90.54},{"$f":"'OnGrid Timelines'!$S$237","v":98.1},{"$f":"'OnGrid Timelines'!$T$237","v":106.29},{"$f":"'OnGrid Timelines'!$U$237","v":115.15},{"$f":"'OnGrid Timelines'!$V$237","v":124.75},{"$f":"'OnGrid Timelines'!$W$237","v":135.13999999999999},{"$f":"'OnGrid Timelines'!$X$237","v":145.83000000000001},null,null,null,{"$f":"'OnGrid Timelines'!$B$237","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$O$237","v":71.180000000000007},{"$f":"'OnGrid Timelines'!$P$237","v":77.12},{"$f":"'OnGrid Timelines'!$Q$237","v":83.56},{"$f":"'OnGrid Timelines'!$R$237","v":90.54},{"$f":"'OnGrid Timelines'!$S$237","v":98.1},{"$f":"'OnGrid Timelines'!$T$237","v":106.29},{"$f":"'OnGrid Timelines'!$U$237","v":115.15},{"$f":"'OnGrid Timelines'!$V$237","v":124.75},{"$f":"'OnGrid Timelines'!$W$237","v":135.13999999999999},{"$f":"'OnGrid Timelines'!$X$237","v":145.83000000000001},null,null,null,{"$f":"'OnGrid Timelines'!$B$269","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$O$269","v":0},{"$f":"'OnGrid Timelines'!$P$269","v":0},{"$f":"'OnGrid Timelines'!$Q$269","v":0},{"$f":"'OnGrid Timelines'!$R$269","v":0},{"$f":"'OnGrid Timelines'!$S$269","v":0},{"$f":"'OnGrid Timelines'!$T$269","v":0},{"$f":"'OnGrid Timelines'!$U$269","v":0},{"$f":"'OnGrid Timelines'!$V$269","v":0},{"$f":"'OnGrid Timelines'!$W$269","v":0},{"$f":"'OnGrid Timelines'!$X$269","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$269","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$O$269","v":0},{"$f":"'OnGrid Timelines'!$P$269","v":0},{"$f":"'OnGrid Timelines'!$Q$269","v":0},{"$f":"'OnGrid Timelines'!$R$269","v":0},{"$f":"'OnGrid Timelines'!$S$269","v":0},{"$f":"'OnGrid Timelines'!$T$269","v":0},{"$f":"'OnGrid Timelines'!$U$269","v":0},{"$f":"'OnGrid Timelines'!$V$269","v":0},{"$f":"'OnGrid Timelines'!$W$269","v":0},{"$f":"'OnGrid Timelines'!$X$269","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$239","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$O$239","v":11769},{"$f":"'OnGrid Timelines'!$P$239","v":10839},{"$f":"'OnGrid Timelines'!$Q$239","v":9830},{"$f":"'OnGrid Timelines'!$R$239","v":8737},{"$f":"'OnGrid Timelines'!$S$239","v":7553},{"$f":"'OnGrid Timelines'!$T$239","v":6271},{"$f":"'OnGrid Timelines'!$U$239","v":4884},{"$f":"'OnGrid Timelines'!$V$239","v":3381},{"$f":"'OnGrid Timelines'!$W$239","v":1753},{"$f":"'OnGrid Timelines'!$X$239","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$239","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$O$239","v":11769},{"$f":"'OnGrid Timelines'!$P$239","v":10839},{"$f":"'OnGrid Timelines'!$Q$239","v":9830},{"$f":"'OnGrid Timelines'!$R$239","v":8737},{"$f":"'OnGrid Timelines'!$S$239","v":7553},{"$f":"'OnGrid Timelines'!$T$239","v":6271},{"$f":"'OnGrid Timelines'!$U$239","v":4884},{"$f":"'OnGrid Timelines'!$V$239","v":3381},{"$f":"'OnGrid Timelines'!$W$239","v":1753},{"$f":"'OnGrid Timelines'!$X$239","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$271","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$O$271","v":0},{"$f":"'OnGrid Timelines'!$P$271","v":0},{"$f":"'OnGrid Timelines'!$Q$271","v":0},{"$f":"'OnGrid Timelines'!$R$271","v":0},{"$f":"'OnGrid Timelines'!$S$271","v":0},{"$f":"'OnGrid Timelines'!$T$271","v":0},{"$f":"'OnGrid Timelines'!$U$271","v":0},{"$f":"'OnGrid Timelines'!$V$271","v":0},{"$f":"'OnGrid Timelines'!$W$271","v":0},{"$f":"'OnGrid Timelines'!$X$271","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$271","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$O$271","v":0},{"$f":"'OnGrid Timelines'!$P$271","v":0},{"$f":"'OnGrid Timelines'!$Q$271","v":0},{"$f":"'OnGrid Timelines'!$R$271","v":0},{"$f":"'OnGrid Timelines'!$S$271","v":0},{"$f":"'OnGrid Timelines'!$T$271","v":0},{"$f":"'OnGrid Timelines'!$U$271","v":0},{"$f":"'OnGrid Timelines'!$V$271","v":0},{"$f":"'OnGrid Timelines'!$W$271","v":0},{"$f":"'OnGrid Timelines'!$X$271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$242","v":"BENEFITS APPLIED:"},{"$f":"'OnGrid Timelines'!$O$242","v":""},{"$f":"'OnGrid Timelines'!$P$242","v":""},{"$f":"'OnGrid Timelines'!$Q$242","v":""},{"$f":"'OnGrid Timelines'!$R$242","v":""},{"$f":"'OnGrid Timelines'!$S$242","v":""},{"$f":"'OnGrid Timelines'!$T$242","v":""},{"$f":"'OnGrid Timelines'!$U$242","v":""},{"$f":"'OnGrid Timelines'!$V$242","v":""},{"$f":"'OnGrid Timelines'!$W$242","v":""},{"$f":"'OnGrid Timelines'!$X$242","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$242","v":"BENEFITS APPLIED:"},{"$f":"'OnGrid Timelines'!$O$242","v":""},{"$f":"'OnGrid Timelines'!$P$242","v":""},{"$f":"'OnGrid Timelines'!$Q$242","v":""},{"$f":"'OnGrid Timelines'!$R$242","v":""},{"$f":"'OnGrid Timelines'!$S$242","v":""},{"$f":"'OnGrid Timelines'!$T$242","v":""},{"$f":"'OnGrid Timelines'!$U$242","v":""},{"$f":"'OnGrid Timelines'!$V$242","v":""},{"$f":"'OnGrid Timelines'!$W$242","v":""},{"$f":"'OnGrid Timelines'!$X$242","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$274","v":"BENEFITS APPLIED:"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$274","v":"BENEFITS APPLIED:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$245:$AH$245)<>0,'OnGrid Timelines'!$B$245,'OnGrid Timelines'!$B$246)","v":"PBI"},{"$f":"'OnGrid Timelines'!$O$245+'OnGrid Timelines'!$O$246","v":0},{"$f":"'OnGrid Timelines'!$P$245+'OnGrid Timelines'!$P$246","v":0},{"$f":"'OnGrid Timelines'!$Q$245+'OnGrid Timelines'!$Q$246","v":0},{"$f":"'OnGrid Timelines'!$R$245+'OnGrid Timelines'!$R$246","v":0},{"$f":"'OnGrid Timelines'!$S$245+'OnGrid Timelines'!$S$246","v":0},{"$f":"'OnGrid Timelines'!$T$245+'OnGrid Timelines'!$T$246","v":0},{"$f":"'OnGrid Timelines'!$U$245+'OnGrid Timelines'!$U$246","v":0},{"$f":"'OnGrid Timelines'!$V$245+'OnGrid Timelines'!$V$246","v":0},{"$f":"'OnGrid Timelines'!$W$245+'OnGrid Timelines'!$W$246","v":0},{"$f":"'OnGrid Timelines'!$X$245+'OnGrid Timelines'!$X$246","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$246:$AH$246)<>0,'OnGrid Timelines'!$B$246,'OnGrid Timelines'!$B$245)","v":"PBI"},{"$f":"'OnGrid Timelines'!$O$245+'OnGrid Timelines'!$O$246","v":0},{"$f":"'OnGrid Timelines'!$P$245+'OnGrid Timelines'!$P$246","v":0},{"$f":"'OnGrid Timelines'!$Q$245+'OnGrid Timelines'!$Q$246","v":0},{"$f":"'OnGrid Timelines'!$R$245+'OnGrid Timelines'!$R$246","v":0},{"$f":"'OnGrid Timelines'!$S$245+'OnGrid Timelines'!$S$246","v":0},{"$f":"'OnGrid Timelines'!$T$245+'OnGrid Timelines'!$T$246","v":0},{"$f":"'OnGrid Timelines'!$U$245+'OnGrid Timelines'!$U$246","v":0},{"$f":"'OnGrid Timelines'!$V$245+'OnGrid Timelines'!$V$246","v":0},{"$f":"'OnGrid Timelines'!$W$245+'OnGrid Timelines'!$W$246","v":0},{"$f":"'OnGrid Timelines'!$X$245+'OnGrid Timelines'!$X$246","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$278:$AH$278)<>0,'OnGrid Timelines'!$B$278,'OnGrid Timelines'!$B$277)","v":"PBI"},{"$f":"'OnGrid Timelines'!$O$277+'OnGrid Timelines'!$O$278","v":0},{"$f":"'OnGrid Timelines'!$P$277+'OnGrid Timelines'!$P$278","v":0},{"$f":"'OnGrid Timelines'!$Q$277+'OnGrid Timelines'!$Q$278","v":0},{"$f":"'OnGrid Timelines'!$R$277+'OnGrid Timelines'!$R$278","v":0},{"$f":"'OnGrid Timelines'!$S$277+'OnGrid Timelines'!$S$278","v":0},{"$f":"'OnGrid Timelines'!$T$277+'OnGrid Timelines'!$T$278","v":0},{"$f":"'OnGrid Timelines'!$U$277+'OnGrid Timelines'!$U$278","v":0},{"$f":"'OnGrid Timelines'!$V$277+'OnGrid Timelines'!$V$278","v":0},{"$f":"'OnGrid Timelines'!$W$277+'OnGrid Timelines'!$W$278","v":0},{"$f":"'OnGrid Timelines'!$X$277+'OnGrid Timelines'!$X$278","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$278:$AH$278)<>0,'OnGrid Timelines'!$B$278,'OnGrid Timelines'!$B$277)","v":"PBI"},{"$f":"'OnGrid Timelines'!$O$277+'OnGrid Timelines'!$O$278","v":0},{"$f":"'OnGrid Timelines'!$P$277+'OnGrid Timelines'!$P$278","v":0},{"$f":"'OnGrid Timelines'!$Q$277+'OnGrid Timelines'!$Q$278","v":0},{"$f":"'OnGrid Timelines'!$R$277+'OnGrid Timelines'!$R$278","v":0},{"$f":"'OnGrid Timelines'!$S$277+'OnGrid Timelines'!$S$278","v":0},{"$f":"'OnGrid Timelines'!$T$277+'OnGrid Timelines'!$T$278","v":0},{"$f":"'OnGrid Timelines'!$U$277+'OnGrid Timelines'!$U$278","v":0},{"$f":"'OnGrid Timelines'!$V$277+'OnGrid Timelines'!$V$278","v":0},{"$f":"'OnGrid Timelines'!$W$277+'OnGrid Timelines'!$W$278","v":0},{"$f":"'OnGrid Timelines'!$X$277+'OnGrid Timelines'!$X$278","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$252:$AH$252)<>0,'OnGrid Timelines'!$B$252,'OnGrid Timelines'!$B$251)","v":"0% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$O$251+'OnGrid Timelines'!$O$252","v":0},{"$f":"'OnGrid Timelines'!$P$251+'OnGrid Timelines'!$P$252","v":0},{"$f":"'OnGrid Timelines'!$Q$251+'OnGrid Timelines'!$Q$252","v":0},{"$f":"'OnGrid Timelines'!$R$251+'OnGrid Timelines'!$R$252","v":0},{"$f":"'OnGrid Timelines'!$S$251+'OnGrid Timelines'!$S$252","v":0},{"$f":"'OnGrid Timelines'!$T$251+'OnGrid Timelines'!$T$252","v":0},{"$f":"'OnGrid Timelines'!$U$251+'OnGrid Timelines'!$U$252","v":0},{"$f":"'OnGrid Timelines'!$V$251+'OnGrid Timelines'!$V$252","v":0},{"$f":"'OnGrid Timelines'!$W$251+'OnGrid Timelines'!$W$252","v":0},{"$f":"'OnGrid Timelines'!$X$251+'OnGrid Timelines'!$X$252","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$252:$AH$252)<>0,'OnGrid Timelines'!$B$252,'OnGrid Timelines'!$B$251)","v":"0% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$O$251+'OnGrid Timelines'!$O$252","v":0},{"$f":"'OnGrid Timelines'!$P$251+'OnGrid Timelines'!$P$252","v":0},{"$f":"'OnGrid Timelines'!$Q$251+'OnGrid Timelines'!$Q$252","v":0},{"$f":"'OnGrid Timelines'!$R$251+'OnGrid Timelines'!$R$252","v":0},{"$f":"'OnGrid Timelines'!$S$251+'OnGrid Timelines'!$S$252","v":0},{"$f":"'OnGrid Timelines'!$T$251+'OnGrid Timelines'!$T$252","v":0},{"$f":"'OnGrid Timelines'!$U$251+'OnGrid Timelines'!$U$252","v":0},{"$f":"'OnGrid Timelines'!$V$251+'OnGrid Timelines'!$V$252","v":0},{"$f":"'OnGrid Timelines'!$W$251+'OnGrid Timelines'!$W$252","v":0},{"$f":"'OnGrid Timelines'!$X$251+'OnGrid Timelines'!$X$252","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$284:$AH$284)<>0,'OnGrid Timelines'!$B$284,'OnGrid Timelines'!$B$283)","v":"100% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$O$283+'OnGrid Timelines'!$O$284","v":0},{"$f":"'OnGrid Timelines'!$P$283+'OnGrid Timelines'!$P$284","v":0},{"$f":"'OnGrid Timelines'!$Q$283+'OnGrid Timelines'!$Q$284","v":0},{"$f":"'OnGrid Timelines'!$R$283+'OnGrid Timelines'!$R$284","v":0},{"$f":"'OnGrid Timelines'!$S$283+'OnGrid Timelines'!$S$284","v":0},{"$f":"'OnGrid Timelines'!$T$283+'OnGrid Timelines'!$T$284","v":0},{"$f":"'OnGrid Timelines'!$U$283+'OnGrid Timelines'!$U$284","v":0},{"$f":"'OnGrid Timelines'!$V$283+'OnGrid Timelines'!$V$284","v":0},{"$f":"'OnGrid Timelines'!$W$283+'OnGrid Timelines'!$W$284","v":0},{"$f":"'OnGrid Timelines'!$X$283+'OnGrid Timelines'!$X$284","v":0},null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$284:$AH$284)<>0,'OnGrid Timelines'!$B$284,'OnGrid Timelines'!$B$283)","v":"100% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$O$283+'OnGrid Timelines'!$O$284","v":0},{"$f":"'OnGrid Timelines'!$P$283+'OnGrid Timelines'!$P$284","v":0},{"$f":"'OnGrid Timelines'!$Q$283+'OnGrid Timelines'!$Q$284","v":0},{"$f":"'OnGrid Timelines'!$R$283+'OnGrid Timelines'!$R$284","v":0},{"$f":"'OnGrid Timelines'!$S$283+'OnGrid Timelines'!$S$284","v":0},{"$f":"'OnGrid Timelines'!$T$283+'OnGrid Timelines'!$T$284","v":0},{"$f":"'OnGrid Timelines'!$U$283+'OnGrid Timelines'!$U$284","v":0},{"$f":"'OnGrid Timelines'!$V$283+'OnGrid Timelines'!$V$284","v":0},{"$f":"'OnGrid Timelines'!$W$283+'OnGrid Timelines'!$W$284","v":0},{"$f":"'OnGrid Timelines'!$X$283+'OnGrid Timelines'!$X$284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Applied Benefits",{"$f":"'OnGrid Timelines'!$O$243+'OnGrid Timelines'!$O$244+'OnGrid Timelines'!$O$247+'OnGrid Timelines'!$O$248+'OnGrid Timelines'!$O$249+'OnGrid Timelines'!$O$250","v":0},{"$f":"'OnGrid Timelines'!$P$243+'OnGrid Timelines'!$P$244+'OnGrid Timelines'!$P$247+'OnGrid Timelines'!$P$248+'OnGrid Timelines'!$P$249+'OnGrid Timelines'!$P$250","v":0},{"$f":"'OnGrid Timelines'!$Q$243+'OnGrid Timelines'!$Q$244+'OnGrid Timelines'!$Q$247+'OnGrid Timelines'!$Q$248+'OnGrid Timelines'!$Q$249+'OnGrid Timelines'!$Q$250","v":0},{"$f":"'OnGrid Timelines'!$R$243+'OnGrid Timelines'!$R$244+'OnGrid Timelines'!$R$247+'OnGrid Timelines'!$R$248+'OnGrid Timelines'!$R$249+'OnGrid Timelines'!$R$250","v":0},{"$f":"'OnGrid Timelines'!$S$243+'OnGrid Timelines'!$S$244+'OnGrid Timelines'!$S$247+'OnGrid Timelines'!$S$248+'OnGrid Timelines'!$S$249+'OnGrid Timelines'!$S$250","v":0},{"$f":"'OnGrid Timelines'!$T$243+'OnGrid Timelines'!$T$244+'OnGrid Timelines'!$T$247+'OnGrid Timelines'!$T$248+'OnGrid Timelines'!$T$249+'OnGrid Timelines'!$T$250","v":0},{"$f":"'OnGrid Timelines'!$U$243+'OnGrid Timelines'!$U$244+'OnGrid Timelines'!$U$247+'OnGrid Timelines'!$U$248+'OnGrid Timelines'!$U$249+'OnGrid Timelines'!$U$250","v":0},{"$f":"'OnGrid Timelines'!$V$243+'OnGrid Timelines'!$V$244+'OnGrid Timelines'!$V$247+'OnGrid Timelines'!$V$248+'OnGrid Timelines'!$V$249+'OnGrid Timelines'!$V$250","v":0},{"$f":"'OnGrid Timelines'!$W$243+'OnGrid Timelines'!$W$244+'OnGrid Timelines'!$W$247+'OnGrid Timelines'!$W$248+'OnGrid Timelines'!$W$249+'OnGrid Timelines'!$W$250","v":0},{"$f":"'OnGrid Timelines'!$X$243+'OnGrid Timelines'!$X$244+'OnGrid Timelines'!$X$247+'OnGrid Timelines'!$X$248+'OnGrid Timelines'!$X$249+'OnGrid Timelines'!$X$250","v":0},null,null,null,"Other Applied Benefits",{"$f":"'OnGrid Timelines'!$O$243+'OnGrid Timelines'!$O$244+'OnGrid Timelines'!$O$247+'OnGrid Timelines'!$O$248+'OnGrid Timelines'!$O$249+'OnGrid Timelines'!$O$250","v":0},{"$f":"'OnGrid Timelines'!$P$243+'OnGrid Timelines'!$P$244+'OnGrid Timelines'!$P$247+'OnGrid Timelines'!$P$248+'OnGrid Timelines'!$P$249+'OnGrid Timelines'!$P$250","v":0},{"$f":"'OnGrid Timelines'!$Q$243+'OnGrid Timelines'!$Q$244+'OnGrid Timelines'!$Q$247+'OnGrid Timelines'!$Q$248+'OnGrid Timelines'!$Q$249+'OnGrid Timelines'!$Q$250","v":0},{"$f":"'OnGrid Timelines'!$R$243+'OnGrid Timelines'!$R$244+'OnGrid Timelines'!$R$247+'OnGrid Timelines'!$R$248+'OnGrid Timelines'!$R$249+'OnGrid Timelines'!$R$250","v":0},{"$f":"'OnGrid Timelines'!$S$243+'OnGrid Timelines'!$S$244+'OnGrid Timelines'!$S$247+'OnGrid Timelines'!$S$248+'OnGrid Timelines'!$S$249+'OnGrid Timelines'!$S$250","v":0},{"$f":"'OnGrid Timelines'!$T$243+'OnGrid Timelines'!$T$244+'OnGrid Timelines'!$T$247+'OnGrid Timelines'!$T$248+'OnGrid Timelines'!$T$249+'OnGrid Timelines'!$T$250","v":0},{"$f":"'OnGrid Timelines'!$U$243+'OnGrid Timelines'!$U$244+'OnGrid Timelines'!$U$247+'OnGrid Timelines'!$U$248+'OnGrid Timelines'!$U$249+'OnGrid Timelines'!$U$250","v":0},{"$f":"'OnGrid Timelines'!$V$243+'OnGrid Timelines'!$V$244+'OnGrid Timelines'!$V$247+'OnGrid Timelines'!$V$248+'OnGrid Timelines'!$V$249+'OnGrid Timelines'!$V$250","v":0},{"$f":"'OnGrid Timelines'!$W$243+'OnGrid Timelines'!$W$244+'OnGrid Timelines'!$W$247+'OnGrid Timelines'!$W$248+'OnGrid Timelines'!$W$249+'OnGrid Timelines'!$W$250","v":0},{"$f":"'OnGrid Timelines'!$X$243+'OnGrid Timelines'!$X$244+'OnGrid Timelines'!$X$247+'OnGrid Timelines'!$X$248+'OnGrid Timelines'!$X$249+'OnGrid Timelines'!$X$250","v":0},null,null,null,"Other Applied Benefits",{"$f":"'OnGrid Timelines'!$O$275+'OnGrid Timelines'!$O$276+'OnGrid Timelines'!$O$279+'OnGrid Timelines'!$O$280+'OnGrid Timelines'!$O$281+'OnGrid Timelines'!$O$282","v":0},{"$f":"'OnGrid Timelines'!$P$275+'OnGrid Timelines'!$P$276+'OnGrid Timelines'!$P$279+'OnGrid Timelines'!$P$280+'OnGrid Timelines'!$P$281+'OnGrid Timelines'!$P$282","v":0},{"$f":"'OnGrid Timelines'!$Q$275+'OnGrid Timelines'!$Q$276+'OnGrid Timelines'!$Q$279+'OnGrid Timelines'!$Q$280+'OnGrid Timelines'!$Q$281+'OnGrid Timelines'!$Q$282","v":0},{"$f":"'OnGrid Timelines'!$R$275+'OnGrid Timelines'!$R$276+'OnGrid Timelines'!$R$279+'OnGrid Timelines'!$R$280+'OnGrid Timelines'!$R$281+'OnGrid Timelines'!$R$282","v":0},{"$f":"'OnGrid Timelines'!$S$275+'OnGrid Timelines'!$S$276+'OnGrid Timelines'!$S$279+'OnGrid Timelines'!$S$280+'OnGrid Timelines'!$S$281+'OnGrid Timelines'!$S$282","v":0},{"$f":"'OnGrid Timelines'!$T$275+'OnGrid Timelines'!$T$276+'OnGrid Timelines'!$T$279+'OnGrid Timelines'!$T$280+'OnGrid Timelines'!$T$281+'OnGrid Timelines'!$T$282","v":0},{"$f":"'OnGrid Timelines'!$U$275+'OnGrid Timelines'!$U$276+'OnGrid Timelines'!$U$279+'OnGrid Timelines'!$U$280+'OnGrid Timelines'!$U$281+'OnGrid Timelines'!$U$282","v":0},{"$f":"'OnGrid Timelines'!$V$275+'OnGrid Timelines'!$V$276+'OnGrid Timelines'!$V$279+'OnGrid Timelines'!$V$280+'OnGrid Timelines'!$V$281+'OnGrid Timelines'!$V$282","v":0},{"$f":"'OnGrid Timelines'!$W$275+'OnGrid Timelines'!$W$276+'OnGrid Timelines'!$W$279+'OnGrid Timelines'!$W$280+'OnGrid Timelines'!$W$281+'OnGrid Timelines'!$W$282","v":0},{"$f":"'OnGrid Timelines'!$X$275+'OnGrid Timelines'!$X$276+'OnGrid Timelines'!$X$279+'OnGrid Timelines'!$X$280+'OnGrid Timelines'!$X$281+'OnGrid Timelines'!$X$282","v":0},null,null,null,"Other Applied Benefits",{"$f":"'OnGrid Timelines'!$O$275+'OnGrid Timelines'!$O$276+'OnGrid Timelines'!$O$279+'OnGrid Timelines'!$O$280+'OnGrid Timelines'!$O$281+'OnGrid Timelines'!$O$282","v":0},{"$f":"'OnGrid Timelines'!$P$275+'OnGrid Timelines'!$P$276+'OnGrid Timelines'!$P$279+'OnGrid Timelines'!$P$280+'OnGrid Timelines'!$P$281+'OnGrid Timelines'!$P$282","v":0},{"$f":"'OnGrid Timelines'!$Q$275+'OnGrid Timelines'!$Q$276+'OnGrid Timelines'!$Q$279+'OnGrid Timelines'!$Q$280+'OnGrid Timelines'!$Q$281+'OnGrid Timelines'!$Q$282","v":0},{"$f":"'OnGrid Timelines'!$R$275+'OnGrid Timelines'!$R$276+'OnGrid Timelines'!$R$279+'OnGrid Timelines'!$R$280+'OnGrid Timelines'!$R$281+'OnGrid Timelines'!$R$282","v":0},{"$f":"'OnGrid Timelines'!$S$275+'OnGrid Timelines'!$S$276+'OnGrid Timelines'!$S$279+'OnGrid Timelines'!$S$280+'OnGrid Timelines'!$S$281+'OnGrid Timelines'!$S$282","v":0},{"$f":"'OnGrid Timelines'!$T$275+'OnGrid Timelines'!$T$276+'OnGrid Timelines'!$T$279+'OnGrid Timelines'!$T$280+'OnGrid Timelines'!$T$281+'OnGrid Timelines'!$T$282","v":0},{"$f":"'OnGrid Timelines'!$U$275+'OnGrid Timelines'!$U$276+'OnGrid Timelines'!$U$279+'OnGrid Timelines'!$U$280+'OnGrid Timelines'!$U$281+'OnGrid Timelines'!$U$282","v":0},{"$f":"'OnGrid Timelines'!$V$275+'OnGrid Timelines'!$V$276+'OnGrid Timelines'!$V$279+'OnGrid Timelines'!$V$280+'OnGrid Timelines'!$V$281+'OnGrid Timelines'!$V$282","v":0},{"$f":"'OnGrid Timelines'!$W$275+'OnGrid Timelines'!$W$276+'OnGrid Timelines'!$W$279+'OnGrid Timelines'!$W$280+'OnGrid Timelines'!$W$281+'OnGrid Timelines'!$W$282","v":0},{"$f":"'OnGrid Timelines'!$X$275+'OnGrid Timelines'!$X$276+'OnGrid Timelines'!$X$279+'OnGrid Timelines'!$X$280+'OnGrid Timelines'!$X$281+'OnGrid Timelines'!$X$282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$253","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$O$253","v":0},{"$f":"'OnGrid Timelines'!$P$253","v":0},{"$f":"'OnGrid Timelines'!$Q$253","v":0},{"$f":"'OnGrid Timelines'!$R$253","v":0},{"$f":"'OnGrid Timelines'!$S$253","v":0},{"$f":"'OnGrid Timelines'!$T$253","v":0},{"$f":"'OnGrid Timelines'!$U$253","v":0},{"$f":"'OnGrid Timelines'!$V$253","v":0},{"$f":"'OnGrid Timelines'!$W$253","v":0},{"$f":"'OnGrid Timelines'!$X$253","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$253","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$O$253","v":0},{"$f":"'OnGrid Timelines'!$P$253","v":0},{"$f":"'OnGrid Timelines'!$Q$253","v":0},{"$f":"'OnGrid Timelines'!$R$253","v":0},{"$f":"'OnGrid Timelines'!$S$253","v":0},{"$f":"'OnGrid Timelines'!$T$253","v":0},{"$f":"'OnGrid Timelines'!$U$253","v":0},{"$f":"'OnGrid Timelines'!$V$253","v":0},{"$f":"'OnGrid Timelines'!$W$253","v":0},{"$f":"'OnGrid Timelines'!$X$253","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$285","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$O$285","v":0},{"$f":"'OnGrid Timelines'!$P$285","v":0},{"$f":"'OnGrid Timelines'!$Q$285","v":0},{"$f":"'OnGrid Timelines'!$R$285","v":0},{"$f":"'OnGrid Timelines'!$S$285","v":0},{"$f":"'OnGrid Timelines'!$T$285","v":0},{"$f":"'OnGrid Timelines'!$U$285","v":0},{"$f":"'OnGrid Timelines'!$V$285","v":0},{"$f":"'OnGrid Timelines'!$W$285","v":0},{"$f":"'OnGrid Timelines'!$X$285","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$285","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$O$285","v":0},{"$f":"'OnGrid Timelines'!$P$285","v":0},{"$f":"'OnGrid Timelines'!$Q$285","v":0},{"$f":"'OnGrid Timelines'!$R$285","v":0},{"$f":"'OnGrid Timelines'!$S$285","v":0},{"$f":"'OnGrid Timelines'!$T$285","v":0},{"$f":"'OnGrid Timelines'!$U$285","v":0},{"$f":"'OnGrid Timelines'!$V$285","v":0},{"$f":"'OnGrid Timelines'!$W$285","v":0},{"$f":"'OnGrid Timelines'!$X$285","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$256","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$O$256","v":0},{"$f":"'OnGrid Timelines'!$P$256","v":0},{"$f":"'OnGrid Timelines'!$Q$256","v":0},{"$f":"'OnGrid Timelines'!$R$256","v":0},{"$f":"'OnGrid Timelines'!$S$256","v":0},{"$f":"'OnGrid Timelines'!$T$256","v":0},{"$f":"'OnGrid Timelines'!$U$256","v":0},{"$f":"'OnGrid Timelines'!$V$256","v":0},{"$f":"'OnGrid Timelines'!$W$256","v":0},{"$f":"'OnGrid Timelines'!$X$256","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$256","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$O$256","v":0},{"$f":"'OnGrid Timelines'!$P$256","v":0},{"$f":"'OnGrid Timelines'!$Q$256","v":0},{"$f":"'OnGrid Timelines'!$R$256","v":0},{"$f":"'OnGrid Timelines'!$S$256","v":0},{"$f":"'OnGrid Timelines'!$T$256","v":0},{"$f":"'OnGrid Timelines'!$U$256","v":0},{"$f":"'OnGrid Timelines'!$V$256","v":0},{"$f":"'OnGrid Timelines'!$W$256","v":0},{"$f":"'OnGrid Timelines'!$X$256","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$288","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$O$288","v":0},{"$f":"'OnGrid Timelines'!$P$288","v":0},{"$f":"'OnGrid Timelines'!$Q$288","v":0},{"$f":"'OnGrid Timelines'!$R$288","v":0},{"$f":"'OnGrid Timelines'!$S$288","v":0},{"$f":"'OnGrid Timelines'!$T$288","v":0},{"$f":"'OnGrid Timelines'!$U$288","v":0},{"$f":"'OnGrid Timelines'!$V$288","v":0},{"$f":"'OnGrid Timelines'!$W$288","v":0},{"$f":"'OnGrid Timelines'!$X$288","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$288","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$O$288","v":0},{"$f":"'OnGrid Timelines'!$P$288","v":0},{"$f":"'OnGrid Timelines'!$Q$288","v":0},{"$f":"'OnGrid Timelines'!$R$288","v":0},{"$f":"'OnGrid Timelines'!$S$288","v":0},{"$f":"'OnGrid Timelines'!$T$288","v":0},{"$f":"'OnGrid Timelines'!$U$288","v":0},{"$f":"'OnGrid Timelines'!$V$288","v":0},{"$f":"'OnGrid Timelines'!$W$288","v":0},{"$f":"'OnGrid Timelines'!$X$288","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T2.07A Loan1 Pmt Yrs21to30 Color1",null,null,null,null,null,null,null,null,null,null," ",null,null,"T2.07B Loan1 Pmt Yrs21to30 Color2",null,null,null,null,null,null,null,null,null,null," ",null,null,"T2.09A Loan2 Pmt Yrs21to30 Color1",null,null,null,null,null,null,null,null,null,null," ",null,null,"T2.09B Loan2 Pmt Yrs21to30 Color2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$230","v":"LOAN 1  -  Annual Payments"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,null,{"$f":"'OnGrid Timelines'!$B$230","v":"LOAN 1  -  Annual Payments"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,null,{"$f":"'OnGrid Timelines'!$B$262","v":"LOAN 2  -  Annual Payments"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,null,{"$f":"'OnGrid Timelines'!$B$262","v":"LOAN 2  -  Annual Payments"},null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (Continued)",21,22,23,24,25,26,27,28,29,30,null,null,null,"Year (Continued)",21,22,23,24,25,26,27,28,29,30,null,null,null,"Year (Continued)",21,22,23,24,25,26,27,28,29,30,null,null,null,"Year (Continued)",21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$233","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$Y$233","v":0},{"$f":"'OnGrid Timelines'!$Z$233","v":0},{"$f":"'OnGrid Timelines'!$AA$233","v":0},{"$f":"'OnGrid Timelines'!$AB$233","v":0},{"$f":"'OnGrid Timelines'!$AC$233","v":0},{"$f":"'OnGrid Timelines'!$AD$233","v":0},{"$f":"'OnGrid Timelines'!$AE$233","v":0},{"$f":"'OnGrid Timelines'!$AF$233","v":0},{"$f":"'OnGrid Timelines'!$AG$233","v":0},{"$f":"'OnGrid Timelines'!$AH$233","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$233","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$Y$233","v":0},{"$f":"'OnGrid Timelines'!$Z$233","v":0},{"$f":"'OnGrid Timelines'!$AA$233","v":0},{"$f":"'OnGrid Timelines'!$AB$233","v":0},{"$f":"'OnGrid Timelines'!$AC$233","v":0},{"$f":"'OnGrid Timelines'!$AD$233","v":0},{"$f":"'OnGrid Timelines'!$AE$233","v":0},{"$f":"'OnGrid Timelines'!$AF$233","v":0},{"$f":"'OnGrid Timelines'!$AG$233","v":0},{"$f":"'OnGrid Timelines'!$AH$233","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$265","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$Y$265","v":0},{"$f":"'OnGrid Timelines'!$Z$265","v":0},{"$f":"'OnGrid Timelines'!$AA$265","v":0},{"$f":"'OnGrid Timelines'!$AB$265","v":0},{"$f":"'OnGrid Timelines'!$AC$265","v":0},{"$f":"'OnGrid Timelines'!$AD$265","v":0},{"$f":"'OnGrid Timelines'!$AE$265","v":0},{"$f":"'OnGrid Timelines'!$AF$265","v":0},{"$f":"'OnGrid Timelines'!$AG$265","v":0},{"$f":"'OnGrid Timelines'!$AH$265","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$265","v":"Balance At Year's Start"},{"$f":"'OnGrid Timelines'!$Y$265","v":0},{"$f":"'OnGrid Timelines'!$Z$265","v":0},{"$f":"'OnGrid Timelines'!$AA$265","v":0},{"$f":"'OnGrid Timelines'!$AB$265","v":0},{"$f":"'OnGrid Timelines'!$AC$265","v":0},{"$f":"'OnGrid Timelines'!$AD$265","v":0},{"$f":"'OnGrid Timelines'!$AE$265","v":0},{"$f":"'OnGrid Timelines'!$AF$265","v":0},{"$f":"'OnGrid Timelines'!$AG$265","v":0},{"$f":"'OnGrid Timelines'!$AH$265","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$235","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$Y$235","v":0},{"$f":"'OnGrid Timelines'!$Z$235","v":0},{"$f":"'OnGrid Timelines'!$AA$235","v":0},{"$f":"'OnGrid Timelines'!$AB$235","v":0},{"$f":"'OnGrid Timelines'!$AC$235","v":0},{"$f":"'OnGrid Timelines'!$AD$235","v":0},{"$f":"'OnGrid Timelines'!$AE$235","v":0},{"$f":"'OnGrid Timelines'!$AF$235","v":0},{"$f":"'OnGrid Timelines'!$AG$235","v":0},{"$f":"'OnGrid Timelines'!$AH$235","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$235","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$Y$235","v":0},{"$f":"'OnGrid Timelines'!$Z$235","v":0},{"$f":"'OnGrid Timelines'!$AA$235","v":0},{"$f":"'OnGrid Timelines'!$AB$235","v":0},{"$f":"'OnGrid Timelines'!$AC$235","v":0},{"$f":"'OnGrid Timelines'!$AD$235","v":0},{"$f":"'OnGrid Timelines'!$AE$235","v":0},{"$f":"'OnGrid Timelines'!$AF$235","v":0},{"$f":"'OnGrid Timelines'!$AG$235","v":0},{"$f":"'OnGrid Timelines'!$AH$235","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$267","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$Y$267","v":0},{"$f":"'OnGrid Timelines'!$Z$267","v":0},{"$f":"'OnGrid Timelines'!$AA$267","v":0},{"$f":"'OnGrid Timelines'!$AB$267","v":0},{"$f":"'OnGrid Timelines'!$AC$267","v":0},{"$f":"'OnGrid Timelines'!$AD$267","v":0},{"$f":"'OnGrid Timelines'!$AE$267","v":0},{"$f":"'OnGrid Timelines'!$AF$267","v":0},{"$f":"'OnGrid Timelines'!$AG$267","v":0},{"$f":"'OnGrid Timelines'!$AH$267","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$267","v":"Monthly Payment (including all fees)"},{"$f":"'OnGrid Timelines'!$Y$267","v":0},{"$f":"'OnGrid Timelines'!$Z$267","v":0},{"$f":"'OnGrid Timelines'!$AA$267","v":0},{"$f":"'OnGrid Timelines'!$AB$267","v":0},{"$f":"'OnGrid Timelines'!$AC$267","v":0},{"$f":"'OnGrid Timelines'!$AD$267","v":0},{"$f":"'OnGrid Timelines'!$AE$267","v":0},{"$f":"'OnGrid Timelines'!$AF$267","v":0},{"$f":"'OnGrid Timelines'!$AG$267","v":0},{"$f":"'OnGrid Timelines'!$AH$267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$236","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$Y$236","v":0},{"$f":"'OnGrid Timelines'!$Z$236","v":0},{"$f":"'OnGrid Timelines'!$AA$236","v":0},{"$f":"'OnGrid Timelines'!$AB$236","v":0},{"$f":"'OnGrid Timelines'!$AC$236","v":0},{"$f":"'OnGrid Timelines'!$AD$236","v":0},{"$f":"'OnGrid Timelines'!$AE$236","v":0},{"$f":"'OnGrid Timelines'!$AF$236","v":0},{"$f":"'OnGrid Timelines'!$AG$236","v":0},{"$f":"'OnGrid Timelines'!$AH$236","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$236","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$Y$236","v":0},{"$f":"'OnGrid Timelines'!$Z$236","v":0},{"$f":"'OnGrid Timelines'!$AA$236","v":0},{"$f":"'OnGrid Timelines'!$AB$236","v":0},{"$f":"'OnGrid Timelines'!$AC$236","v":0},{"$f":"'OnGrid Timelines'!$AD$236","v":0},{"$f":"'OnGrid Timelines'!$AE$236","v":0},{"$f":"'OnGrid Timelines'!$AF$236","v":0},{"$f":"'OnGrid Timelines'!$AG$236","v":0},{"$f":"'OnGrid Timelines'!$AH$236","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$268","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$Y$268","v":0},{"$f":"'OnGrid Timelines'!$Z$268","v":0},{"$f":"'OnGrid Timelines'!$AA$268","v":0},{"$f":"'OnGrid Timelines'!$AB$268","v":0},{"$f":"'OnGrid Timelines'!$AC$268","v":0},{"$f":"'OnGrid Timelines'!$AD$268","v":0},{"$f":"'OnGrid Timelines'!$AE$268","v":0},{"$f":"'OnGrid Timelines'!$AF$268","v":0},{"$f":"'OnGrid Timelines'!$AG$268","v":0},{"$f":"'OnGrid Timelines'!$AH$268","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$268","v":"Interest Charge (portion of payment)"},{"$f":"'OnGrid Timelines'!$Y$268","v":0},{"$f":"'OnGrid Timelines'!$Z$268","v":0},{"$f":"'OnGrid Timelines'!$AA$268","v":0},{"$f":"'OnGrid Timelines'!$AB$268","v":0},{"$f":"'OnGrid Timelines'!$AC$268","v":0},{"$f":"'OnGrid Timelines'!$AD$268","v":0},{"$f":"'OnGrid Timelines'!$AE$268","v":0},{"$f":"'OnGrid Timelines'!$AF$268","v":0},{"$f":"'OnGrid Timelines'!$AG$268","v":0},{"$f":"'OnGrid Timelines'!$AH$268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$237","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$Y$237","v":0},{"$f":"'OnGrid Timelines'!$Z$237","v":0},{"$f":"'OnGrid Timelines'!$AA$237","v":0},{"$f":"'OnGrid Timelines'!$AB$237","v":0},{"$f":"'OnGrid Timelines'!$AC$237","v":0},{"$f":"'OnGrid Timelines'!$AD$237","v":0},{"$f":"'OnGrid Timelines'!$AE$237","v":0},{"$f":"'OnGrid Timelines'!$AF$237","v":0},{"$f":"'OnGrid Timelines'!$AG$237","v":0},{"$f":"'OnGrid Timelines'!$AH$237","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$237","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$Y$237","v":0},{"$f":"'OnGrid Timelines'!$Z$237","v":0},{"$f":"'OnGrid Timelines'!$AA$237","v":0},{"$f":"'OnGrid Timelines'!$AB$237","v":0},{"$f":"'OnGrid Timelines'!$AC$237","v":0},{"$f":"'OnGrid Timelines'!$AD$237","v":0},{"$f":"'OnGrid Timelines'!$AE$237","v":0},{"$f":"'OnGrid Timelines'!$AF$237","v":0},{"$f":"'OnGrid Timelines'!$AG$237","v":0},{"$f":"'OnGrid Timelines'!$AH$237","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$269","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$Y$269","v":0},{"$f":"'OnGrid Timelines'!$Z$269","v":0},{"$f":"'OnGrid Timelines'!$AA$269","v":0},{"$f":"'OnGrid Timelines'!$AB$269","v":0},{"$f":"'OnGrid Timelines'!$AC$269","v":0},{"$f":"'OnGrid Timelines'!$AD$269","v":0},{"$f":"'OnGrid Timelines'!$AE$269","v":0},{"$f":"'OnGrid Timelines'!$AF$269","v":0},{"$f":"'OnGrid Timelines'!$AG$269","v":0},{"$f":"'OnGrid Timelines'!$AH$269","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$269","v":"Principal Paid (portion of payment)"},{"$f":"'OnGrid Timelines'!$Y$269","v":0},{"$f":"'OnGrid Timelines'!$Z$269","v":0},{"$f":"'OnGrid Timelines'!$AA$269","v":0},{"$f":"'OnGrid Timelines'!$AB$269","v":0},{"$f":"'OnGrid Timelines'!$AC$269","v":0},{"$f":"'OnGrid Timelines'!$AD$269","v":0},{"$f":"'OnGrid Timelines'!$AE$269","v":0},{"$f":"'OnGrid Timelines'!$AF$269","v":0},{"$f":"'OnGrid Timelines'!$AG$269","v":0},{"$f":"'OnGrid Timelines'!$AH$269","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$239","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$Y$239","v":0},{"$f":"'OnGrid Timelines'!$Z$239","v":0},{"$f":"'OnGrid Timelines'!$AA$239","v":0},{"$f":"'OnGrid Timelines'!$AB$239","v":0},{"$f":"'OnGrid Timelines'!$AC$239","v":0},{"$f":"'OnGrid Timelines'!$AD$239","v":0},{"$f":"'OnGrid Timelines'!$AE$239","v":0},{"$f":"'OnGrid Timelines'!$AF$239","v":0},{"$f":"'OnGrid Timelines'!$AG$239","v":0},{"$f":"'OnGrid Timelines'!$AH$239","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$239","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$Y$239","v":0},{"$f":"'OnGrid Timelines'!$Z$239","v":0},{"$f":"'OnGrid Timelines'!$AA$239","v":0},{"$f":"'OnGrid Timelines'!$AB$239","v":0},{"$f":"'OnGrid Timelines'!$AC$239","v":0},{"$f":"'OnGrid Timelines'!$AD$239","v":0},{"$f":"'OnGrid Timelines'!$AE$239","v":0},{"$f":"'OnGrid Timelines'!$AF$239","v":0},{"$f":"'OnGrid Timelines'!$AG$239","v":0},{"$f":"'OnGrid Timelines'!$AH$239","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$271","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$Y$271","v":0},{"$f":"'OnGrid Timelines'!$Z$271","v":0},{"$f":"'OnGrid Timelines'!$AA$271","v":0},{"$f":"'OnGrid Timelines'!$AB$271","v":0},{"$f":"'OnGrid Timelines'!$AC$271","v":0},{"$f":"'OnGrid Timelines'!$AD$271","v":0},{"$f":"'OnGrid Timelines'!$AE$271","v":0},{"$f":"'OnGrid Timelines'!$AF$271","v":0},{"$f":"'OnGrid Timelines'!$AG$271","v":0},{"$f":"'OnGrid Timelines'!$AH$271","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$271","v":"Year-End Balance After Principal Payments"},{"$f":"'OnGrid Timelines'!$Y$271","v":0},{"$f":"'OnGrid Timelines'!$Z$271","v":0},{"$f":"'OnGrid Timelines'!$AA$271","v":0},{"$f":"'OnGrid Timelines'!$AB$271","v":0},{"$f":"'OnGrid Timelines'!$AC$271","v":0},{"$f":"'OnGrid Timelines'!$AD$271","v":0},{"$f":"'OnGrid Timelines'!$AE$271","v":0},{"$f":"'OnGrid Timelines'!$AF$271","v":0},{"$f":"'OnGrid Timelines'!$AG$271","v":0},{"$f":"'OnGrid Timelines'!$AH$271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$242","v":"BENEFITS APPLIED:"},{"$f":"'OnGrid Timelines'!$Y$242","v":""},{"$f":"'OnGrid Timelines'!$Z$242","v":""},{"$f":"'OnGrid Timelines'!$AA$242","v":""},{"$f":"'OnGrid Timelines'!$AB$242","v":""},{"$f":"'OnGrid Timelines'!$AC$242","v":""},{"$f":"'OnGrid Timelines'!$AD$242","v":""},{"$f":"'OnGrid Timelines'!$AE$242","v":""},{"$f":"'OnGrid Timelines'!$AF$242","v":""},{"$f":"'OnGrid Timelines'!$AG$242","v":""},{"$f":"'OnGrid Timelines'!$AH$242","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$242","v":"BENEFITS APPLIED:"},{"$f":"'OnGrid Timelines'!$Y$242","v":""},{"$f":"'OnGrid Timelines'!$Z$242","v":""},{"$f":"'OnGrid Timelines'!$AA$242","v":""},{"$f":"'OnGrid Timelines'!$AB$242","v":""},{"$f":"'OnGrid Timelines'!$AC$242","v":""},{"$f":"'OnGrid Timelines'!$AD$242","v":""},{"$f":"'OnGrid Timelines'!$AE$242","v":""},{"$f":"'OnGrid Timelines'!$AF$242","v":""},{"$f":"'OnGrid Timelines'!$AG$242","v":""},{"$f":"'OnGrid Timelines'!$AH$242","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$274","v":"BENEFITS APPLIED:"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$274","v":"BENEFITS APPLIED:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$245:$AH$245)<>0,'OnGrid Timelines'!$B$245,'OnGrid Timelines'!$B$246)","v":"PBI"},{"$f":"'OnGrid Timelines'!$Y$245+'OnGrid Timelines'!$Y$246","v":0},{"$f":"'OnGrid Timelines'!$Z$245+'OnGrid Timelines'!$Z$246","v":0},{"$f":"'OnGrid Timelines'!$AA$245+'OnGrid Timelines'!$AA$246","v":0},{"$f":"'OnGrid Timelines'!$AB$245+'OnGrid Timelines'!$AB$246","v":0},{"$f":"'OnGrid Timelines'!$AC$245+'OnGrid Timelines'!$AC$246","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$246:$AH$246)<>0,'OnGrid Timelines'!$B$246,'OnGrid Timelines'!$B$245)","v":"PBI"},{"$f":"'OnGrid Timelines'!$Y$245+'OnGrid Timelines'!$Y$246","v":0},{"$f":"'OnGrid Timelines'!$Z$245+'OnGrid Timelines'!$Z$246","v":0},{"$f":"'OnGrid Timelines'!$AA$245+'OnGrid Timelines'!$AA$246","v":0},{"$f":"'OnGrid Timelines'!$AB$245+'OnGrid Timelines'!$AB$246","v":0},{"$f":"'OnGrid Timelines'!$AC$245+'OnGrid Timelines'!$AC$246","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$278:$AH$278)<>0,'OnGrid Timelines'!$B$278,'OnGrid Timelines'!$B$277)","v":"PBI"},{"$f":"'OnGrid Timelines'!$Y$277+'OnGrid Timelines'!$Y$278","v":0},{"$f":"'OnGrid Timelines'!$Z$277+'OnGrid Timelines'!$Z$278","v":0},{"$f":"'OnGrid Timelines'!$AA$277+'OnGrid Timelines'!$AA$278","v":0},{"$f":"'OnGrid Timelines'!$AB$277+'OnGrid Timelines'!$AB$278","v":0},{"$f":"'OnGrid Timelines'!$AC$277+'OnGrid Timelines'!$AC$278","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$E$278:$AH$278)<>0,'OnGrid Timelines'!$B$278,'OnGrid Timelines'!$B$277)","v":"PBI"},{"$f":"'OnGrid Timelines'!$Y$277+'OnGrid Timelines'!$Y$278","v":0},{"$f":"'OnGrid Timelines'!$Z$277+'OnGrid Timelines'!$Z$278","v":0},{"$f":"'OnGrid Timelines'!$AA$277+'OnGrid Timelines'!$AA$278","v":0},{"$f":"'OnGrid Timelines'!$AB$277+'OnGrid Timelines'!$AB$278","v":0},{"$f":"'OnGrid Timelines'!$AC$277+'OnGrid Timelines'!$AC$278","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$252:$AH$252)<>0,'OnGrid Timelines'!$B$252,'OnGrid Timelines'!$B$251)","v":"0% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$Y$251+'OnGrid Timelines'!$Y$252","v":0},{"$f":"'OnGrid Timelines'!$Z$251+'OnGrid Timelines'!$Z$252","v":0},{"$f":"'OnGrid Timelines'!$AA$251+'OnGrid Timelines'!$AA$252","v":0},{"$f":"'OnGrid Timelines'!$AB$251+'OnGrid Timelines'!$AB$252","v":0},{"$f":"'OnGrid Timelines'!$AC$251+'OnGrid Timelines'!$AC$252","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$252:$AH$252)<>0,'OnGrid Timelines'!$B$252,'OnGrid Timelines'!$B$251)","v":"0% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$Y$251+'OnGrid Timelines'!$Y$252","v":0},{"$f":"'OnGrid Timelines'!$Z$251+'OnGrid Timelines'!$Z$252","v":0},{"$f":"'OnGrid Timelines'!$AA$251+'OnGrid Timelines'!$AA$252","v":0},{"$f":"'OnGrid Timelines'!$AB$251+'OnGrid Timelines'!$AB$252","v":0},{"$f":"'OnGrid Timelines'!$AC$251+'OnGrid Timelines'!$AC$252","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$284:$AH$284)<>0,'OnGrid Timelines'!$B$284,'OnGrid Timelines'!$B$283)","v":"100% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$Y$283+'OnGrid Timelines'!$Y$284","v":0},{"$f":"'OnGrid Timelines'!$Z$283+'OnGrid Timelines'!$Z$284","v":0},{"$f":"'OnGrid Timelines'!$AA$283+'OnGrid Timelines'!$AA$284","v":0},{"$f":"'OnGrid Timelines'!$AB$283+'OnGrid Timelines'!$AB$284","v":0},{"$f":"'OnGrid Timelines'!$AC$283+'OnGrid Timelines'!$AC$284","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM('OnGrid Timelines'!$D$284:$AH$284)<>0,'OnGrid Timelines'!$B$284,'OnGrid Timelines'!$B$283)","v":"100% of Net Savings (after loan payments)"},{"$f":"'OnGrid Timelines'!$Y$283+'OnGrid Timelines'!$Y$284","v":0},{"$f":"'OnGrid Timelines'!$Z$283+'OnGrid Timelines'!$Z$284","v":0},{"$f":"'OnGrid Timelines'!$AA$283+'OnGrid Timelines'!$AA$284","v":0},{"$f":"'OnGrid Timelines'!$AB$283+'OnGrid Timelines'!$AB$284","v":0},{"$f":"'OnGrid Timelines'!$AC$283+'OnGrid Timelines'!$AC$284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$253","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$Y$253","v":0},{"$f":"'OnGrid Timelines'!$Z$253","v":0},{"$f":"'OnGrid Timelines'!$AA$253","v":0},{"$f":"'OnGrid Timelines'!$AB$253","v":0},{"$f":"'OnGrid Timelines'!$AC$253","v":0},{"$f":"'OnGrid Timelines'!$AD$253","v":""},{"$f":"'OnGrid Timelines'!$AE$253","v":""},{"$f":"'OnGrid Timelines'!$AF$253","v":""},{"$f":"'OnGrid Timelines'!$AG$253","v":""},{"$f":"'OnGrid Timelines'!$AH$253","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$253","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$Y$253","v":0},{"$f":"'OnGrid Timelines'!$Z$253","v":0},{"$f":"'OnGrid Timelines'!$AA$253","v":0},{"$f":"'OnGrid Timelines'!$AB$253","v":0},{"$f":"'OnGrid Timelines'!$AC$253","v":0},{"$f":"'OnGrid Timelines'!$AD$253","v":""},{"$f":"'OnGrid Timelines'!$AE$253","v":""},{"$f":"'OnGrid Timelines'!$AF$253","v":""},{"$f":"'OnGrid Timelines'!$AG$253","v":""},{"$f":"'OnGrid Timelines'!$AH$253","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$285","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$Y$285","v":0},{"$f":"'OnGrid Timelines'!$Z$285","v":0},{"$f":"'OnGrid Timelines'!$AA$285","v":0},{"$f":"'OnGrid Timelines'!$AB$285","v":0},{"$f":"'OnGrid Timelines'!$AC$285","v":0},{"$f":"'OnGrid Timelines'!$AD$253","v":""},{"$f":"'OnGrid Timelines'!$AE$253","v":""},{"$f":"'OnGrid Timelines'!$AF$253","v":""},{"$f":"'OnGrid Timelines'!$AG$253","v":""},{"$f":"'OnGrid Timelines'!$AH$253","v":""},null,null,null,{"$f":"'OnGrid Timelines'!$B$285","v":"ANNUAL TOTAL  (applied to following year's principal)"},{"$f":"'OnGrid Timelines'!$Y$285","v":0},{"$f":"'OnGrid Timelines'!$Z$285","v":0},{"$f":"'OnGrid Timelines'!$AA$285","v":0},{"$f":"'OnGrid Timelines'!$AB$285","v":0},{"$f":"'OnGrid Timelines'!$AC$285","v":0},{"$f":"'OnGrid Timelines'!$AD$253","v":""},{"$f":"'OnGrid Timelines'!$AE$253","v":""},{"$f":"'OnGrid Timelines'!$AF$253","v":""},{"$f":"'OnGrid Timelines'!$AG$253","v":""},{"$f":"'OnGrid Timelines'!$AH$253","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$256","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$Y$256","v":0},{"$f":"'OnGrid Timelines'!$Z$256","v":0},{"$f":"'OnGrid Timelines'!$AA$256","v":0},{"$f":"'OnGrid Timelines'!$AB$256","v":0},{"$f":"'OnGrid Timelines'!$AC$256","v":0},{"$f":"'OnGrid Timelines'!$AD$256","v":0},{"$f":"'OnGrid Timelines'!$AE$256","v":0},{"$f":"'OnGrid Timelines'!$AF$256","v":0},{"$f":"'OnGrid Timelines'!$AG$256","v":0},{"$f":"'OnGrid Timelines'!$AH$256","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$256","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$Y$256","v":0},{"$f":"'OnGrid Timelines'!$Z$256","v":0},{"$f":"'OnGrid Timelines'!$AA$256","v":0},{"$f":"'OnGrid Timelines'!$AB$256","v":0},{"$f":"'OnGrid Timelines'!$AC$256","v":0},{"$f":"'OnGrid Timelines'!$AD$256","v":0},{"$f":"'OnGrid Timelines'!$AE$256","v":0},{"$f":"'OnGrid Timelines'!$AF$256","v":0},{"$f":"'OnGrid Timelines'!$AG$256","v":0},{"$f":"'OnGrid Timelines'!$AH$256","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$288","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$Y$288","v":0},{"$f":"'OnGrid Timelines'!$Z$288","v":0},{"$f":"'OnGrid Timelines'!$AA$288","v":0},{"$f":"'OnGrid Timelines'!$AB$288","v":0},{"$f":"'OnGrid Timelines'!$AC$288","v":0},{"$f":"'OnGrid Timelines'!$AD$288","v":0},{"$f":"'OnGrid Timelines'!$AE$288","v":0},{"$f":"'OnGrid Timelines'!$AF$288","v":0},{"$f":"'OnGrid Timelines'!$AG$288","v":0},{"$f":"'OnGrid Timelines'!$AH$288","v":0},null,null,null,{"$f":"'OnGrid Timelines'!$B$288","v":"Balloon Amount"},{"$f":"'OnGrid Timelines'!$Y$288","v":0},{"$f":"'OnGrid Timelines'!$Z$288","v":0},{"$f":"'OnGrid Timelines'!$AA$288","v":0},{"$f":"'OnGrid Timelines'!$AB$288","v":0},{"$f":"'OnGrid Timelines'!$AC$288","v":0},{"$f":"'OnGrid Timelines'!$AD$288","v":0},{"$f":"'OnGrid Timelines'!$AE$288","v":0},{"$f":"'OnGrid Timelines'!$AF$288","v":0},{"$f":"'OnGrid Timelines'!$AG$288","v":0},{"$f":"'OnGrid Timelines'!$AH$288","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T2.10A Loan1 Loan2 Cashflow Color1",null,null,null,null,null,null,null,null,null,null,null," ",null,"T2.10B Loan1 Loan2 Cashflow Color2",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$294","v":"Loan 1 + Loan 2  -  Combined Cash Flow"},null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"},null,null,{"$f":"'OnGrid Timelines'!$B$294","v":"Loan 1 + Loan 2  -  Combined Cash Flow"},null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",0,1,2,3,4,5,6,7,8,9,10,null,null,"Year",0,1,2,3,4,5,6,7,8,9,10]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$297","v":"No-Solar Electricity Cost"},{"$f":"'OnGrid Timelines'!$D$297","v":0},{"$f":"'OnGrid Timelines'!$E$297","v":-4912},{"$f":"'OnGrid Timelines'!$F$297","v":-5108},{"$f":"'OnGrid Timelines'!$G$297","v":-5312},{"$f":"'OnGrid Timelines'!$H$297","v":-5525},{"$f":"'OnGrid Timelines'!$I$297","v":-5746},{"$f":"'OnGrid Timelines'!$J$297","v":-5976},{"$f":"'OnGrid Timelines'!$K$297","v":-6215},{"$f":"'OnGrid Timelines'!$L$297","v":-6463},{"$f":"'OnGrid Timelines'!$M$297","v":-6722},{"$f":"'OnGrid Timelines'!$N$297","v":-6991},null,null,{"$f":"'OnGrid Timelines'!$B$297","v":"No-Solar Electricity Cost"},{"$f":"'OnGrid Timelines'!$D$297","v":0},{"$f":"'OnGrid Timelines'!$E$297","v":-4912},{"$f":"'OnGrid Timelines'!$F$297","v":-5108},{"$f":"'OnGrid Timelines'!$G$297","v":-5312},{"$f":"'OnGrid Timelines'!$H$297","v":-5525},{"$f":"'OnGrid Timelines'!$I$297","v":-5746},{"$f":"'OnGrid Timelines'!$J$297","v":-5976},{"$f":"'OnGrid Timelines'!$K$297","v":-6215},{"$f":"'OnGrid Timelines'!$L$297","v":-6463},{"$f":"'OnGrid Timelines'!$M$297","v":-6722},{"$f":"'OnGrid Timelines'!$N$297","v":-6991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$299","v":"Cash Paid At Install & End of Term (if applicable)"},{"$f":"'OnGrid Timelines'!$D$299","v":-2500},{"$f":"'OnGrid Timelines'!$E$299","v":0},{"$f":"'OnGrid Timelines'!$F$299","v":0},{"$f":"'OnGrid Timelines'!$G$299","v":0},{"$f":"'OnGrid Timelines'!$H$299","v":0},{"$f":"'OnGrid Timelines'!$I$299","v":0},{"$f":"'OnGrid Timelines'!$J$299","v":0},{"$f":"'OnGrid Timelines'!$K$299","v":0},{"$f":"'OnGrid Timelines'!$L$299","v":0},{"$f":"'OnGrid Timelines'!$M$299","v":0},{"$f":"'OnGrid Timelines'!$N$299","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$299","v":"Cash Paid At Install & End of Term (if applicable)"},{"$f":"'OnGrid Timelines'!$D$299","v":-2500},{"$f":"'OnGrid Timelines'!$E$299","v":0},{"$f":"'OnGrid Timelines'!$F$299","v":0},{"$f":"'OnGrid Timelines'!$G$299","v":0},{"$f":"'OnGrid Timelines'!$H$299","v":0},{"$f":"'OnGrid Timelines'!$I$299","v":0},{"$f":"'OnGrid Timelines'!$J$299","v":0},{"$f":"'OnGrid Timelines'!$K$299","v":0},{"$f":"'OnGrid Timelines'!$L$299","v":0},{"$f":"'OnGrid Timelines'!$M$299","v":0},{"$f":"'OnGrid Timelines'!$N$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$300","v":"Monthly Financing Payments"},{"$f":"'OnGrid Timelines'!$D$300","v":0},{"$f":"'OnGrid Timelines'!$E$300","v":-3154},{"$f":"'OnGrid Timelines'!$F$300","v":-3154},{"$f":"'OnGrid Timelines'!$G$300","v":-2190},{"$f":"'OnGrid Timelines'!$H$300","v":-1833},{"$f":"'OnGrid Timelines'!$I$300","v":-1833},{"$f":"'OnGrid Timelines'!$J$300","v":-1833},{"$f":"'OnGrid Timelines'!$K$300","v":-1833},{"$f":"'OnGrid Timelines'!$L$300","v":-1833},{"$f":"'OnGrid Timelines'!$M$300","v":-1833},{"$f":"'OnGrid Timelines'!$N$300","v":-1833},null,null,{"$f":"'OnGrid Timelines'!$B$300","v":"Monthly Financing Payments"},{"$f":"'OnGrid Timelines'!$D$300","v":0},{"$f":"'OnGrid Timelines'!$E$300","v":-3154},{"$f":"'OnGrid Timelines'!$F$300","v":-3154},{"$f":"'OnGrid Timelines'!$G$300","v":-2190},{"$f":"'OnGrid Timelines'!$H$300","v":-1833},{"$f":"'OnGrid Timelines'!$I$300","v":-1833},{"$f":"'OnGrid Timelines'!$J$300","v":-1833},{"$f":"'OnGrid Timelines'!$K$300","v":-1833},{"$f":"'OnGrid Timelines'!$L$300","v":-1833},{"$f":"'OnGrid Timelines'!$M$300","v":-1833},{"$f":"'OnGrid Timelines'!$N$300","v":-1833}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$301","v":"Interest & Fee Tax-Deduction Value (if applicable)"},{"$f":"'OnGrid Timelines'!$D$301","v":500},{"$f":"'OnGrid Timelines'!$E$301","v":898},{"$f":"'OnGrid Timelines'!$F$301","v":562},{"$f":"'OnGrid Timelines'!$G$301","v":535},{"$f":"'OnGrid Timelines'!$H$301","v":505},{"$f":"'OnGrid Timelines'!$I$301","v":473},{"$f":"'OnGrid Timelines'!$J$301","v":438},{"$f":"'OnGrid Timelines'!$K$301","v":421},{"$f":"'OnGrid Timelines'!$L$301","v":403},{"$f":"'OnGrid Timelines'!$M$301","v":384},{"$f":"'OnGrid Timelines'!$N$301","v":363},null,null,{"$f":"'OnGrid Timelines'!$B$301","v":"Interest & Fee Tax-Deduction Value (if applicable)"},{"$f":"'OnGrid Timelines'!$D$301","v":500},{"$f":"'OnGrid Timelines'!$E$301","v":898},{"$f":"'OnGrid Timelines'!$F$301","v":562},{"$f":"'OnGrid Timelines'!$G$301","v":535},{"$f":"'OnGrid Timelines'!$H$301","v":505},{"$f":"'OnGrid Timelines'!$I$301","v":473},{"$f":"'OnGrid Timelines'!$J$301","v":438},{"$f":"'OnGrid Timelines'!$K$301","v":421},{"$f":"'OnGrid Timelines'!$L$301","v":403},{"$f":"'OnGrid Timelines'!$M$301","v":384},{"$f":"'OnGrid Timelines'!$N$301","v":363}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$302","v":"Incentives & RECs Not Applied To Loan Principal"},{"$f":"'OnGrid Timelines'!$D$302","v":0},{"$f":"'OnGrid Timelines'!$E$302","v":0},{"$f":"'OnGrid Timelines'!$F$302","v":0},{"$f":"'OnGrid Timelines'!$G$302","v":0},{"$f":"'OnGrid Timelines'!$H$302","v":0},{"$f":"'OnGrid Timelines'!$I$302","v":0},{"$f":"'OnGrid Timelines'!$J$302","v":0},{"$f":"'OnGrid Timelines'!$K$302","v":0},{"$f":"'OnGrid Timelines'!$L$302","v":0},{"$f":"'OnGrid Timelines'!$M$302","v":0},{"$f":"'OnGrid Timelines'!$N$302","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$302","v":"Incentives & RECs Not Applied To Loan Principal"},{"$f":"'OnGrid Timelines'!$D$302","v":0},{"$f":"'OnGrid Timelines'!$E$302","v":0},{"$f":"'OnGrid Timelines'!$F$302","v":0},{"$f":"'OnGrid Timelines'!$G$302","v":0},{"$f":"'OnGrid Timelines'!$H$302","v":0},{"$f":"'OnGrid Timelines'!$I$302","v":0},{"$f":"'OnGrid Timelines'!$J$302","v":0},{"$f":"'OnGrid Timelines'!$K$302","v":0},{"$f":"'OnGrid Timelines'!$L$302","v":0},{"$f":"'OnGrid Timelines'!$M$302","v":0},{"$f":"'OnGrid Timelines'!$N$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$304","v":"New Net Electricity Cost (after operating expenses)"},{"$f":"'OnGrid Timelines'!$D$304","v":0},{"$f":"'OnGrid Timelines'!$E$304","v":-666},{"$f":"'OnGrid Timelines'!$F$304","v":-714},{"$f":"'OnGrid Timelines'!$G$304","v":-765},{"$f":"'OnGrid Timelines'!$H$304","v":-818},{"$f":"'OnGrid Timelines'!$I$304","v":-875},{"$f":"'OnGrid Timelines'!$J$304","v":-506},{"$f":"'OnGrid Timelines'!$K$304","v":-554},{"$f":"'OnGrid Timelines'!$L$304","v":-604},{"$f":"'OnGrid Timelines'!$M$304","v":-658},{"$f":"'OnGrid Timelines'!$N$304","v":-714},null,null,{"$f":"'OnGrid Timelines'!$B$304","v":"New Net Electricity Cost (after operating expenses)"},{"$f":"'OnGrid Timelines'!$D$304","v":0},{"$f":"'OnGrid Timelines'!$E$304","v":-666},{"$f":"'OnGrid Timelines'!$F$304","v":-714},{"$f":"'OnGrid Timelines'!$G$304","v":-765},{"$f":"'OnGrid Timelines'!$H$304","v":-818},{"$f":"'OnGrid Timelines'!$I$304","v":-875},{"$f":"'OnGrid Timelines'!$J$304","v":-506},{"$f":"'OnGrid Timelines'!$K$304","v":-554},{"$f":"'OnGrid Timelines'!$L$304","v":-604},{"$f":"'OnGrid Timelines'!$M$304","v":-658},{"$f":"'OnGrid Timelines'!$N$304","v":-714}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$305","v":"New Net Cost"},{"$f":"'OnGrid Timelines'!$D$305","v":-2000},{"$f":"'OnGrid Timelines'!$E$305","v":-2923},{"$f":"'OnGrid Timelines'!$F$305","v":-3306},{"$f":"'OnGrid Timelines'!$G$305","v":-2420},{"$f":"'OnGrid Timelines'!$H$305","v":-2147},{"$f":"'OnGrid Timelines'!$I$305","v":-2235},{"$f":"'OnGrid Timelines'!$J$305","v":-1902},{"$f":"'OnGrid Timelines'!$K$305","v":-1966},{"$f":"'OnGrid Timelines'!$L$305","v":-2034},{"$f":"'OnGrid Timelines'!$M$305","v":-2107},{"$f":"'OnGrid Timelines'!$N$305","v":-2185},null,null,{"$f":"'OnGrid Timelines'!$B$305","v":"New Net Cost"},{"$f":"'OnGrid Timelines'!$D$305","v":-2000},{"$f":"'OnGrid Timelines'!$E$305","v":-2923},{"$f":"'OnGrid Timelines'!$F$305","v":-3306},{"$f":"'OnGrid Timelines'!$G$305","v":-2420},{"$f":"'OnGrid Timelines'!$H$305","v":-2147},{"$f":"'OnGrid Timelines'!$I$305","v":-2235},{"$f":"'OnGrid Timelines'!$J$305","v":-1902},{"$f":"'OnGrid Timelines'!$K$305","v":-1966},{"$f":"'OnGrid Timelines'!$L$305","v":-2034},{"$f":"'OnGrid Timelines'!$M$305","v":-2107},{"$f":"'OnGrid Timelines'!$N$305","v":-2185}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$307","v":"Cash Flow  (Old less New Net Costs)"},{"$f":"'OnGrid Timelines'!$D$307","v":-2000},{"$f":"'OnGrid Timelines'!$E$307","v":1989},{"$f":"'OnGrid Timelines'!$F$307","v":1802},{"$f":"'OnGrid Timelines'!$G$307","v":2893},{"$f":"'OnGrid Timelines'!$H$307","v":3378},{"$f":"'OnGrid Timelines'!$I$307","v":3511},{"$f":"'OnGrid Timelines'!$J$307","v":4074},{"$f":"'OnGrid Timelines'!$K$307","v":4249},{"$f":"'OnGrid Timelines'!$L$307","v":4429},{"$f":"'OnGrid Timelines'!$M$307","v":4615},{"$f":"'OnGrid Timelines'!$N$307","v":4806},null,null,{"$f":"'OnGrid Timelines'!$B$307","v":"Cash Flow  (Old less New Net Costs)"},{"$f":"'OnGrid Timelines'!$D$307","v":-2000},{"$f":"'OnGrid Timelines'!$E$307","v":1989},{"$f":"'OnGrid Timelines'!$F$307","v":1802},{"$f":"'OnGrid Timelines'!$G$307","v":2893},{"$f":"'OnGrid Timelines'!$H$307","v":3378},{"$f":"'OnGrid Timelines'!$I$307","v":3511},{"$f":"'OnGrid Timelines'!$J$307","v":4074},{"$f":"'OnGrid Timelines'!$K$307","v":4249},{"$f":"'OnGrid Timelines'!$L$307","v":4429},{"$f":"'OnGrid Timelines'!$M$307","v":4615},{"$f":"'OnGrid Timelines'!$N$307","v":4806}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$308","v":"Cumulative Cash Flow"},{"$f":"'OnGrid Timelines'!$D$308","v":-2000},{"$f":"'OnGrid Timelines'!$E$308","v":-11},{"$f":"'OnGrid Timelines'!$F$308","v":1791},{"$f":"'OnGrid Timelines'!$G$308","v":4683},{"$f":"'OnGrid Timelines'!$H$308","v":8061},{"$f":"'OnGrid Timelines'!$I$308","v":11572},{"$f":"'OnGrid Timelines'!$J$308","v":15646},{"$f":"'OnGrid Timelines'!$K$308","v":19895},{"$f":"'OnGrid Timelines'!$L$308","v":24324},{"$f":"'OnGrid Timelines'!$M$308","v":28939},{"$f":"'OnGrid Timelines'!$N$308","v":33744},null,null,{"$f":"'OnGrid Timelines'!$B$308","v":"Cumulative Cash Flow"},{"$f":"'OnGrid Timelines'!$D$308","v":-2000},{"$f":"'OnGrid Timelines'!$E$308","v":-11},{"$f":"'OnGrid Timelines'!$F$308","v":1791},{"$f":"'OnGrid Timelines'!$G$308","v":4683},{"$f":"'OnGrid Timelines'!$H$308","v":8061},{"$f":"'OnGrid Timelines'!$I$308","v":11572},{"$f":"'OnGrid Timelines'!$J$308","v":15646},{"$f":"'OnGrid Timelines'!$K$308","v":19895},{"$f":"'OnGrid Timelines'!$L$308","v":24324},{"$f":"'OnGrid Timelines'!$M$308","v":28939},{"$f":"'OnGrid Timelines'!$N$308","v":33744}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year (Continued)",null,11,12,13,14,15,16,17,18,19,20,null,null,"Year (Continued)",null,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$297","v":"No-Solar Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$O$297","v":-7271},{"$f":"'OnGrid Timelines'!$P$297","v":-7561},{"$f":"'OnGrid Timelines'!$Q$297","v":-7864},{"$f":"'OnGrid Timelines'!$R$297","v":-8178},{"$f":"'OnGrid Timelines'!$S$297","v":-8505},{"$f":"'OnGrid Timelines'!$T$297","v":-8846},{"$f":"'OnGrid Timelines'!$U$297","v":-9200},{"$f":"'OnGrid Timelines'!$V$297","v":-9568},{"$f":"'OnGrid Timelines'!$W$297","v":-9950},{"$f":"'OnGrid Timelines'!$X$297","v":-10348},null,null,{"$f":"'OnGrid Timelines'!$B$297","v":"No-Solar Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$O$297","v":-7271},{"$f":"'OnGrid Timelines'!$P$297","v":-7561},{"$f":"'OnGrid Timelines'!$Q$297","v":-7864},{"$f":"'OnGrid Timelines'!$R$297","v":-8178},{"$f":"'OnGrid Timelines'!$S$297","v":-8505},{"$f":"'OnGrid Timelines'!$T$297","v":-8846},{"$f":"'OnGrid Timelines'!$U$297","v":-9200},{"$f":"'OnGrid Timelines'!$V$297","v":-9568},{"$f":"'OnGrid Timelines'!$W$297","v":-9950},{"$f":"'OnGrid Timelines'!$X$297","v":-10348}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$299","v":"Cash Paid At Install & End of Term (if applicable)"},null,{"$f":"'OnGrid Timelines'!$O$299","v":0},{"$f":"'OnGrid Timelines'!$P$299","v":0},{"$f":"'OnGrid Timelines'!$Q$299","v":0},{"$f":"'OnGrid Timelines'!$R$299","v":0},{"$f":"'OnGrid Timelines'!$S$299","v":0},{"$f":"'OnGrid Timelines'!$T$299","v":0},{"$f":"'OnGrid Timelines'!$U$299","v":0},{"$f":"'OnGrid Timelines'!$V$299","v":0},{"$f":"'OnGrid Timelines'!$W$299","v":0},{"$f":"'OnGrid Timelines'!$X$299","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$299","v":"Cash Paid At Install & End of Term (if applicable)"},null,{"$f":"'OnGrid Timelines'!$O$299","v":0},{"$f":"'OnGrid Timelines'!$P$299","v":0},{"$f":"'OnGrid Timelines'!$Q$299","v":0},{"$f":"'OnGrid Timelines'!$R$299","v":0},{"$f":"'OnGrid Timelines'!$S$299","v":0},{"$f":"'OnGrid Timelines'!$T$299","v":0},{"$f":"'OnGrid Timelines'!$U$299","v":0},{"$f":"'OnGrid Timelines'!$V$299","v":0},{"$f":"'OnGrid Timelines'!$W$299","v":0},{"$f":"'OnGrid Timelines'!$X$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$300","v":"Monthly Financing Payments"},null,{"$f":"'OnGrid Timelines'!$O$300","v":-1833},{"$f":"'OnGrid Timelines'!$P$300","v":-1833},{"$f":"'OnGrid Timelines'!$Q$300","v":-1833},{"$f":"'OnGrid Timelines'!$R$300","v":-1833},{"$f":"'OnGrid Timelines'!$S$300","v":-1833},{"$f":"'OnGrid Timelines'!$T$300","v":-1833},{"$f":"'OnGrid Timelines'!$U$300","v":-1833},{"$f":"'OnGrid Timelines'!$V$300","v":-1833},{"$f":"'OnGrid Timelines'!$W$300","v":-1833},{"$f":"'OnGrid Timelines'!$X$300","v":-1826},null,null,{"$f":"'OnGrid Timelines'!$B$300","v":"Monthly Financing Payments"},null,{"$f":"'OnGrid Timelines'!$O$300","v":-1833},{"$f":"'OnGrid Timelines'!$P$300","v":-1833},{"$f":"'OnGrid Timelines'!$Q$300","v":-1833},{"$f":"'OnGrid Timelines'!$R$300","v":-1833},{"$f":"'OnGrid Timelines'!$S$300","v":-1833},{"$f":"'OnGrid Timelines'!$T$300","v":-1833},{"$f":"'OnGrid Timelines'!$U$300","v":-1833},{"$f":"'OnGrid Timelines'!$V$300","v":-1833},{"$f":"'OnGrid Timelines'!$W$300","v":-1833},{"$f":"'OnGrid Timelines'!$X$300","v":-1826}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$301","v":"Interest & Fee Tax-Deduction Value (if applicable)"},null,{"$f":"'OnGrid Timelines'!$O$301","v":340},{"$f":"'OnGrid Timelines'!$P$301","v":315},{"$f":"'OnGrid Timelines'!$Q$301","v":288},{"$f":"'OnGrid Timelines'!$R$301","v":259},{"$f":"'OnGrid Timelines'!$S$301","v":228},{"$f":"'OnGrid Timelines'!$T$301","v":194},{"$f":"'OnGrid Timelines'!$U$301","v":157},{"$f":"'OnGrid Timelines'!$V$301","v":117},{"$f":"'OnGrid Timelines'!$W$301","v":73},{"$f":"'OnGrid Timelines'!$X$301","v":26},null,null,{"$f":"'OnGrid Timelines'!$B$301","v":"Interest & Fee Tax-Deduction Value (if applicable)"},null,{"$f":"'OnGrid Timelines'!$O$301","v":340},{"$f":"'OnGrid Timelines'!$P$301","v":315},{"$f":"'OnGrid Timelines'!$Q$301","v":288},{"$f":"'OnGrid Timelines'!$R$301","v":259},{"$f":"'OnGrid Timelines'!$S$301","v":228},{"$f":"'OnGrid Timelines'!$T$301","v":194},{"$f":"'OnGrid Timelines'!$U$301","v":157},{"$f":"'OnGrid Timelines'!$V$301","v":117},{"$f":"'OnGrid Timelines'!$W$301","v":73},{"$f":"'OnGrid Timelines'!$X$301","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$302","v":"Incentives & RECs Not Applied To Loan Principal"},null,{"$f":"'OnGrid Timelines'!$O$302","v":0},{"$f":"'OnGrid Timelines'!$P$302","v":0},{"$f":"'OnGrid Timelines'!$Q$302","v":0},{"$f":"'OnGrid Timelines'!$R$302","v":0},{"$f":"'OnGrid Timelines'!$S$302","v":0},{"$f":"'OnGrid Timelines'!$T$302","v":0},{"$f":"'OnGrid Timelines'!$U$302","v":0},{"$f":"'OnGrid Timelines'!$V$302","v":0},{"$f":"'OnGrid Timelines'!$W$302","v":0},{"$f":"'OnGrid Timelines'!$X$302","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$302","v":"Incentives & RECs Not Applied To Loan Principal"},null,{"$f":"'OnGrid Timelines'!$O$302","v":0},{"$f":"'OnGrid Timelines'!$P$302","v":0},{"$f":"'OnGrid Timelines'!$Q$302","v":0},{"$f":"'OnGrid Timelines'!$R$302","v":0},{"$f":"'OnGrid Timelines'!$S$302","v":0},{"$f":"'OnGrid Timelines'!$T$302","v":0},{"$f":"'OnGrid Timelines'!$U$302","v":0},{"$f":"'OnGrid Timelines'!$V$302","v":0},{"$f":"'OnGrid Timelines'!$W$302","v":0},{"$f":"'OnGrid Timelines'!$X$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$304","v":"New Net Electricity Cost (after operating expenses)"},null,{"$f":"'OnGrid Timelines'!$O$304","v":-774},{"$f":"'OnGrid Timelines'!$P$304","v":-838},{"$f":"'OnGrid Timelines'!$Q$304","v":-905},{"$f":"'OnGrid Timelines'!$R$304","v":-976},{"$f":"'OnGrid Timelines'!$S$304","v":-7292},{"$f":"'OnGrid Timelines'!$T$304","v":-1130},{"$f":"'OnGrid Timelines'!$U$304","v":-1214},{"$f":"'OnGrid Timelines'!$V$304","v":-1303},{"$f":"'OnGrid Timelines'!$W$304","v":-1396},{"$f":"'OnGrid Timelines'!$X$304","v":-1495},null,null,{"$f":"'OnGrid Timelines'!$B$304","v":"New Net Electricity Cost (after operating expenses)"},null,{"$f":"'OnGrid Timelines'!$O$304","v":-774},{"$f":"'OnGrid Timelines'!$P$304","v":-838},{"$f":"'OnGrid Timelines'!$Q$304","v":-905},{"$f":"'OnGrid Timelines'!$R$304","v":-976},{"$f":"'OnGrid Timelines'!$S$304","v":-7292},{"$f":"'OnGrid Timelines'!$T$304","v":-1130},{"$f":"'OnGrid Timelines'!$U$304","v":-1214},{"$f":"'OnGrid Timelines'!$V$304","v":-1303},{"$f":"'OnGrid Timelines'!$W$304","v":-1396},{"$f":"'OnGrid Timelines'!$X$304","v":-1495}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$305","v":"New Net Cost"},null,{"$f":"'OnGrid Timelines'!$O$305","v":-2268},{"$f":"'OnGrid Timelines'!$P$305","v":-2356},{"$f":"'OnGrid Timelines'!$Q$305","v":-2450},{"$f":"'OnGrid Timelines'!$R$305","v":-2550},{"$f":"'OnGrid Timelines'!$S$305","v":-8898},{"$f":"'OnGrid Timelines'!$T$305","v":-2770},{"$f":"'OnGrid Timelines'!$U$305","v":-2891},{"$f":"'OnGrid Timelines'!$V$305","v":-3019},{"$f":"'OnGrid Timelines'!$W$305","v":-3156},{"$f":"'OnGrid Timelines'!$X$305","v":-3294},null,null,{"$f":"'OnGrid Timelines'!$B$305","v":"New Net Cost"},null,{"$f":"'OnGrid Timelines'!$O$305","v":-2268},{"$f":"'OnGrid Timelines'!$P$305","v":-2356},{"$f":"'OnGrid Timelines'!$Q$305","v":-2450},{"$f":"'OnGrid Timelines'!$R$305","v":-2550},{"$f":"'OnGrid Timelines'!$S$305","v":-8898},{"$f":"'OnGrid Timelines'!$T$305","v":-2770},{"$f":"'OnGrid Timelines'!$U$305","v":-2891},{"$f":"'OnGrid Timelines'!$V$305","v":-3019},{"$f":"'OnGrid Timelines'!$W$305","v":-3156},{"$f":"'OnGrid Timelines'!$X$305","v":-3294}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$307","v":"Cash Flow  (Old less New Net Costs)"},null,{"$f":"'OnGrid Timelines'!$O$307","v":5002},{"$f":"'OnGrid Timelines'!$P$307","v":5205},{"$f":"'OnGrid Timelines'!$Q$307","v":5414},{"$f":"'OnGrid Timelines'!$R$307","v":5628},{"$f":"'OnGrid Timelines'!$S$307","v":-392},{"$f":"'OnGrid Timelines'!$T$307","v":6076},{"$f":"'OnGrid Timelines'!$U$307","v":6309},{"$f":"'OnGrid Timelines'!$V$307","v":6548},{"$f":"'OnGrid Timelines'!$W$307","v":6794},{"$f":"'OnGrid Timelines'!$X$307","v":7054},null,null,{"$f":"'OnGrid Timelines'!$B$307","v":"Cash Flow  (Old less New Net Costs)"},null,{"$f":"'OnGrid Timelines'!$O$307","v":5002},{"$f":"'OnGrid Timelines'!$P$307","v":5205},{"$f":"'OnGrid Timelines'!$Q$307","v":5414},{"$f":"'OnGrid Timelines'!$R$307","v":5628},{"$f":"'OnGrid Timelines'!$S$307","v":-392},{"$f":"'OnGrid Timelines'!$T$307","v":6076},{"$f":"'OnGrid Timelines'!$U$307","v":6309},{"$f":"'OnGrid Timelines'!$V$307","v":6548},{"$f":"'OnGrid Timelines'!$W$307","v":6794},{"$f":"'OnGrid Timelines'!$X$307","v":7054}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$308","v":"Cumulative Cash Flow"},null,{"$f":"'OnGrid Timelines'!$O$308","v":38747},{"$f":"'OnGrid Timelines'!$P$308","v":43952},{"$f":"'OnGrid Timelines'!$Q$308","v":49365},{"$f":"'OnGrid Timelines'!$R$308","v":54993},{"$f":"'OnGrid Timelines'!$S$308","v":54601},{"$f":"'OnGrid Timelines'!$T$308","v":60677},{"$f":"'OnGrid Timelines'!$U$308","v":66985},{"$f":"'OnGrid Timelines'!$V$308","v":73534},{"$f":"'OnGrid Timelines'!$W$308","v":80328},{"$f":"'OnGrid Timelines'!$X$308","v":87382},null,null,{"$f":"'OnGrid Timelines'!$B$308","v":"Cumulative Cash Flow"},null,{"$f":"'OnGrid Timelines'!$O$308","v":38747},{"$f":"'OnGrid Timelines'!$P$308","v":43952},{"$f":"'OnGrid Timelines'!$Q$308","v":49365},{"$f":"'OnGrid Timelines'!$R$308","v":54993},{"$f":"'OnGrid Timelines'!$S$308","v":54601},{"$f":"'OnGrid Timelines'!$T$308","v":60677},{"$f":"'OnGrid Timelines'!$U$308","v":66985},{"$f":"'OnGrid Timelines'!$V$308","v":73534},{"$f":"'OnGrid Timelines'!$W$308","v":80328},{"$f":"'OnGrid Timelines'!$X$308","v":87382}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year (Continued)",null,21,22,23,24,25,26,27,28,29,30,null,null,"Year (Continued)",null,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$297","v":"No-Solar Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$Y$297","v":-10762},{"$f":"'OnGrid Timelines'!$Z$297","v":-11193},{"$f":"'OnGrid Timelines'!$AA$297","v":-11640},{"$f":"'OnGrid Timelines'!$AB$297","v":-12106},{"$f":"'OnGrid Timelines'!$AC$297","v":-12590},{"$f":"'OnGrid Timelines'!$AD$297","v":-13094},{"$f":"'OnGrid Timelines'!$AE$297","v":-13618},{"$f":"'OnGrid Timelines'!$AF$297","v":-14162},{"$f":"'OnGrid Timelines'!$AG$297","v":-14729},{"$f":"'OnGrid Timelines'!$AH$297","v":-15318},null,null,{"$f":"'OnGrid Timelines'!$B$297","v":"No-Solar Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$Y$297","v":-10762},{"$f":"'OnGrid Timelines'!$Z$297","v":-11193},{"$f":"'OnGrid Timelines'!$AA$297","v":-11640},{"$f":"'OnGrid Timelines'!$AB$297","v":-12106},{"$f":"'OnGrid Timelines'!$AC$297","v":-12590},{"$f":"'OnGrid Timelines'!$AD$297","v":-13094},{"$f":"'OnGrid Timelines'!$AE$297","v":-13618},{"$f":"'OnGrid Timelines'!$AF$297","v":-14162},{"$f":"'OnGrid Timelines'!$AG$297","v":-14729},{"$f":"'OnGrid Timelines'!$AH$297","v":-15318}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$299","v":"Cash Paid At Install & End of Term (if applicable)"},null,{"$f":"'OnGrid Timelines'!$Y$299","v":0},{"$f":"'OnGrid Timelines'!$Z$299","v":0},{"$f":"'OnGrid Timelines'!$AA$299","v":0},{"$f":"'OnGrid Timelines'!$AB$299","v":0},{"$f":"'OnGrid Timelines'!$AC$299","v":0},{"$f":"'OnGrid Timelines'!$AD$299","v":0},{"$f":"'OnGrid Timelines'!$AE$299","v":0},{"$f":"'OnGrid Timelines'!$AF$299","v":0},{"$f":"'OnGrid Timelines'!$AG$299","v":0},{"$f":"'OnGrid Timelines'!$AH$299","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$299","v":"Cash Paid At Install & End of Term (if applicable)"},null,{"$f":"'OnGrid Timelines'!$Y$299","v":0},{"$f":"'OnGrid Timelines'!$Z$299","v":0},{"$f":"'OnGrid Timelines'!$AA$299","v":0},{"$f":"'OnGrid Timelines'!$AB$299","v":0},{"$f":"'OnGrid Timelines'!$AC$299","v":0},{"$f":"'OnGrid Timelines'!$AD$299","v":0},{"$f":"'OnGrid Timelines'!$AE$299","v":0},{"$f":"'OnGrid Timelines'!$AF$299","v":0},{"$f":"'OnGrid Timelines'!$AG$299","v":0},{"$f":"'OnGrid Timelines'!$AH$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$300","v":"Monthly Financing Payments"},null,{"$f":"'OnGrid Timelines'!$Y$300","v":0},{"$f":"'OnGrid Timelines'!$Z$300","v":0},{"$f":"'OnGrid Timelines'!$AA$300","v":0},{"$f":"'OnGrid Timelines'!$AB$300","v":0},{"$f":"'OnGrid Timelines'!$AC$300","v":0},{"$f":"'OnGrid Timelines'!$AD$300","v":0},{"$f":"'OnGrid Timelines'!$AE$300","v":0},{"$f":"'OnGrid Timelines'!$AF$300","v":0},{"$f":"'OnGrid Timelines'!$AG$300","v":0},{"$f":"'OnGrid Timelines'!$AH$300","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$300","v":"Monthly Financing Payments"},null,{"$f":"'OnGrid Timelines'!$Y$300","v":0},{"$f":"'OnGrid Timelines'!$Z$300","v":0},{"$f":"'OnGrid Timelines'!$AA$300","v":0},{"$f":"'OnGrid Timelines'!$AB$300","v":0},{"$f":"'OnGrid Timelines'!$AC$300","v":0},{"$f":"'OnGrid Timelines'!$AD$300","v":0},{"$f":"'OnGrid Timelines'!$AE$300","v":0},{"$f":"'OnGrid Timelines'!$AF$300","v":0},{"$f":"'OnGrid Timelines'!$AG$300","v":0},{"$f":"'OnGrid Timelines'!$AH$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$301","v":"Interest & Fee Tax-Deduction Value (if applicable)"},null,{"$f":"'OnGrid Timelines'!$Y$301","v":0},{"$f":"'OnGrid Timelines'!$Z$301","v":0},{"$f":"'OnGrid Timelines'!$AA$301","v":0},{"$f":"'OnGrid Timelines'!$AB$301","v":0},{"$f":"'OnGrid Timelines'!$AC$301","v":0},{"$f":"'OnGrid Timelines'!$AD$301","v":0},{"$f":"'OnGrid Timelines'!$AE$301","v":0},{"$f":"'OnGrid Timelines'!$AF$301","v":0},{"$f":"'OnGrid Timelines'!$AG$301","v":0},{"$f":"'OnGrid Timelines'!$AH$301","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$301","v":"Interest & Fee Tax-Deduction Value (if applicable)"},null,{"$f":"'OnGrid Timelines'!$Y$301","v":0},{"$f":"'OnGrid Timelines'!$Z$301","v":0},{"$f":"'OnGrid Timelines'!$AA$301","v":0},{"$f":"'OnGrid Timelines'!$AB$301","v":0},{"$f":"'OnGrid Timelines'!$AC$301","v":0},{"$f":"'OnGrid Timelines'!$AD$301","v":0},{"$f":"'OnGrid Timelines'!$AE$301","v":0},{"$f":"'OnGrid Timelines'!$AF$301","v":0},{"$f":"'OnGrid Timelines'!$AG$301","v":0},{"$f":"'OnGrid Timelines'!$AH$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$302","v":"Incentives & RECs Not Applied To Loan Principal"},null,{"$f":"'OnGrid Timelines'!$Y$302","v":0},{"$f":"'OnGrid Timelines'!$Z$302","v":0},{"$f":"'OnGrid Timelines'!$AA$302","v":0},{"$f":"'OnGrid Timelines'!$AB$302","v":0},{"$f":"'OnGrid Timelines'!$AC$302","v":0},{"$f":"'OnGrid Timelines'!$AD$302","v":0},{"$f":"'OnGrid Timelines'!$AE$302","v":0},{"$f":"'OnGrid Timelines'!$AF$302","v":0},{"$f":"'OnGrid Timelines'!$AG$302","v":0},{"$f":"'OnGrid Timelines'!$AH$302","v":0},null,null,{"$f":"'OnGrid Timelines'!$B$302","v":"Incentives & RECs Not Applied To Loan Principal"},null,{"$f":"'OnGrid Timelines'!$Y$302","v":0},{"$f":"'OnGrid Timelines'!$Z$302","v":0},{"$f":"'OnGrid Timelines'!$AA$302","v":0},{"$f":"'OnGrid Timelines'!$AB$302","v":0},{"$f":"'OnGrid Timelines'!$AC$302","v":0},{"$f":"'OnGrid Timelines'!$AD$302","v":0},{"$f":"'OnGrid Timelines'!$AE$302","v":0},{"$f":"'OnGrid Timelines'!$AF$302","v":0},{"$f":"'OnGrid Timelines'!$AG$302","v":0},{"$f":"'OnGrid Timelines'!$AH$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$304","v":"New Net Electricity Cost (after operating expenses)"},null,{"$f":"'OnGrid Timelines'!$Y$304","v":-1599},{"$f":"'OnGrid Timelines'!$Z$304","v":-1709},{"$f":"'OnGrid Timelines'!$AA$304","v":-1824},{"$f":"'OnGrid Timelines'!$AB$304","v":-1946},{"$f":"'OnGrid Timelines'!$AC$304","v":-12590},{"$f":"'OnGrid Timelines'!$AD$304","v":-13094},{"$f":"'OnGrid Timelines'!$AE$304","v":-13618},{"$f":"'OnGrid Timelines'!$AF$304","v":-14162},{"$f":"'OnGrid Timelines'!$AG$304","v":-14729},{"$f":"'OnGrid Timelines'!$AH$304","v":-15318},null,null,{"$f":"'OnGrid Timelines'!$B$304","v":"New Net Electricity Cost (after operating expenses)"},null,{"$f":"'OnGrid Timelines'!$Y$304","v":-1599},{"$f":"'OnGrid Timelines'!$Z$304","v":-1709},{"$f":"'OnGrid Timelines'!$AA$304","v":-1824},{"$f":"'OnGrid Timelines'!$AB$304","v":-1946},{"$f":"'OnGrid Timelines'!$AC$304","v":-12590},{"$f":"'OnGrid Timelines'!$AD$304","v":-13094},{"$f":"'OnGrid Timelines'!$AE$304","v":-13618},{"$f":"'OnGrid Timelines'!$AF$304","v":-14162},{"$f":"'OnGrid Timelines'!$AG$304","v":-14729},{"$f":"'OnGrid Timelines'!$AH$304","v":-15318}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$305","v":"New Net Cost"},null,{"$f":"'OnGrid Timelines'!$Y$305","v":-1599},{"$f":"'OnGrid Timelines'!$Z$305","v":-1709},{"$f":"'OnGrid Timelines'!$AA$305","v":-1824},{"$f":"'OnGrid Timelines'!$AB$305","v":-1946},{"$f":"'OnGrid Timelines'!$AC$305","v":-12590},{"$f":"'OnGrid Timelines'!$AD$305","v":-13094},{"$f":"'OnGrid Timelines'!$AE$305","v":-13618},{"$f":"'OnGrid Timelines'!$AF$305","v":-14162},{"$f":"'OnGrid Timelines'!$AG$305","v":-14729},{"$f":"'OnGrid Timelines'!$AH$305","v":-15318},null,null,{"$f":"'OnGrid Timelines'!$B$305","v":"New Net Cost"},null,{"$f":"'OnGrid Timelines'!$Y$305","v":-1599},{"$f":"'OnGrid Timelines'!$Z$305","v":-1709},{"$f":"'OnGrid Timelines'!$AA$305","v":-1824},{"$f":"'OnGrid Timelines'!$AB$305","v":-1946},{"$f":"'OnGrid Timelines'!$AC$305","v":-12590},{"$f":"'OnGrid Timelines'!$AD$305","v":-13094},{"$f":"'OnGrid Timelines'!$AE$305","v":-13618},{"$f":"'OnGrid Timelines'!$AF$305","v":-14162},{"$f":"'OnGrid Timelines'!$AG$305","v":-14729},{"$f":"'OnGrid Timelines'!$AH$305","v":-15318}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$307","v":"Cash Flow  (Old less New Net Costs)"},null,{"$f":"'OnGrid Timelines'!$Y$307","v":9163},{"$f":"'OnGrid Timelines'!$Z$307","v":9484},{"$f":"'OnGrid Timelines'!$AA$307","v":9816},{"$f":"'OnGrid Timelines'!$AB$307","v":10160},{"$f":"'OnGrid Timelines'!$AC$307","v":10515},{"$f":"'OnGrid Timelines'!$AD$307","v":10515},{"$f":"'OnGrid Timelines'!$AE$307","v":10515},{"$f":"'OnGrid Timelines'!$AF$307","v":10515},{"$f":"'OnGrid Timelines'!$AG$307","v":10515},{"$f":"'OnGrid Timelines'!$AH$307","v":10515},null,null,{"$f":"'OnGrid Timelines'!$B$307","v":"Cash Flow  (Old less New Net Costs)"},null,{"$f":"'OnGrid Timelines'!$Y$307","v":9163},{"$f":"'OnGrid Timelines'!$Z$307","v":9484},{"$f":"'OnGrid Timelines'!$AA$307","v":9816},{"$f":"'OnGrid Timelines'!$AB$307","v":10160},{"$f":"'OnGrid Timelines'!$AC$307","v":10515},{"$f":"'OnGrid Timelines'!$AD$307","v":10515},{"$f":"'OnGrid Timelines'!$AE$307","v":10515},{"$f":"'OnGrid Timelines'!$AF$307","v":10515},{"$f":"'OnGrid Timelines'!$AG$307","v":10515},{"$f":"'OnGrid Timelines'!$AH$307","v":10515}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$308","v":"Cumulative Cash Flow"},null,{"$f":"'OnGrid Timelines'!$Y$308","v":96545},{"$f":"'OnGrid Timelines'!$Z$308","v":106029},{"$f":"'OnGrid Timelines'!$AA$308","v":115845},{"$f":"'OnGrid Timelines'!$AB$308","v":126005},{"$f":"'OnGrid Timelines'!$AC$308","v":136520},{"$f":"'OnGrid Timelines'!$AD$308","v":136520},{"$f":"'OnGrid Timelines'!$AE$308","v":136520},{"$f":"'OnGrid Timelines'!$AF$308","v":136520},{"$f":"'OnGrid Timelines'!$AG$308","v":136520},{"$f":"'OnGrid Timelines'!$AH$308","v":136520},null,null,{"$f":"'OnGrid Timelines'!$B$308","v":"Cumulative Cash Flow"},null,{"$f":"'OnGrid Timelines'!$Y$308","v":96545},{"$f":"'OnGrid Timelines'!$Z$308","v":106029},{"$f":"'OnGrid Timelines'!$AA$308","v":115845},{"$f":"'OnGrid Timelines'!$AB$308","v":126005},{"$f":"'OnGrid Timelines'!$AC$308","v":136520},{"$f":"'OnGrid Timelines'!$AD$308","v":136520},{"$f":"'OnGrid Timelines'!$AE$308","v":136520},{"$f":"'OnGrid Timelines'!$AF$308","v":136520},{"$f":"'OnGrid Timelines'!$AG$308","v":136520},{"$f":"'OnGrid Timelines'!$AH$308","v":136520}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T2.11 LeasePPA Cashflow",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$318","v":"PPA or Lease  -  Cash Flow  -  PPA Purchaser's or Lessee's Perspective"},null,null,null,null,null,null,null,null,null,null,{"$f":"CustsFullName&IF(AND(LEN(CustsFullName)>1,LEN(CustCompany)>1),\",  \",\"\")&IF(LEN(CustCompany)>1,CustCompany,\"\")","v":"Jackie Sun and Jilla Sky,  Ichiban Hibachi"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",0,1,2,3,4,5,6,7,8,9,10]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$321","v":"No-Solar Electricity Cost"},{"$f":"'OnGrid Timelines'!$D$321","v":0},{"$f":"'OnGrid Timelines'!$E$321","v":-4912},{"$f":"'OnGrid Timelines'!$F$321","v":-5108},{"$f":"'OnGrid Timelines'!$G$321","v":-5312},{"$f":"'OnGrid Timelines'!$H$321","v":-5525},{"$f":"'OnGrid Timelines'!$I$321","v":-5746},{"$f":"'OnGrid Timelines'!$J$321","v":-5976},{"$f":"'OnGrid Timelines'!$K$321","v":-6215},{"$f":"'OnGrid Timelines'!$L$321","v":-6463},{"$f":"'OnGrid Timelines'!$M$321","v":-6722},{"$f":"'OnGrid Timelines'!$N$321","v":-6991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$323","v":"Cash Paid At Install & End of Term"},{"$f":"'OnGrid Timelines'!$D$323","v":-500},{"$f":"'OnGrid Timelines'!$E$323","v":0},{"$f":"'OnGrid Timelines'!$F$323","v":0},{"$f":"'OnGrid Timelines'!$G$323","v":0},{"$f":"'OnGrid Timelines'!$H$323","v":0},{"$f":"'OnGrid Timelines'!$I$323","v":0},{"$f":"'OnGrid Timelines'!$J$323","v":0},{"$f":"'OnGrid Timelines'!$K$323","v":0},{"$f":"'OnGrid Timelines'!$L$323","v":0},{"$f":"'OnGrid Timelines'!$M$323","v":0},{"$f":"'OnGrid Timelines'!$N$323","v":-5000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$324","v":"PPA or Lease Payments"},null,{"$f":"'OnGrid Timelines'!$E$324","v":-4000},{"$f":"'OnGrid Timelines'!$F$324","v":-4120},{"$f":"'OnGrid Timelines'!$G$324","v":-4243},{"$f":"'OnGrid Timelines'!$H$324","v":-4371},{"$f":"'OnGrid Timelines'!$I$324","v":-4502},{"$f":"'OnGrid Timelines'!$J$324","v":-4637},{"$f":"'OnGrid Timelines'!$K$324","v":-4776},{"$f":"'OnGrid Timelines'!$L$324","v":-4919},{"$f":"'OnGrid Timelines'!$M$324","v":-5067},{"$f":"'OnGrid Timelines'!$N$324","v":-5219}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$325","v":"PPA or Lease Payment Tax-Deduction Value (commercial only)"},null,{"$f":"'OnGrid Timelines'!$E$325","v":0},{"$f":"'OnGrid Timelines'!$F$325","v":0},{"$f":"'OnGrid Timelines'!$G$325","v":0},{"$f":"'OnGrid Timelines'!$H$325","v":0},{"$f":"'OnGrid Timelines'!$I$325","v":0},{"$f":"'OnGrid Timelines'!$J$325","v":0},{"$f":"'OnGrid Timelines'!$K$325","v":0},{"$f":"'OnGrid Timelines'!$L$325","v":0},{"$f":"'OnGrid Timelines'!$M$325","v":0},{"$f":"'OnGrid Timelines'!$N$325","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$326","v":"New Net Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$E$326","v":-206},{"$f":"'OnGrid Timelines'!$F$326","v":-238},{"$f":"'OnGrid Timelines'!$G$326","v":-272},{"$f":"'OnGrid Timelines'!$H$326","v":-308},{"$f":"'OnGrid Timelines'!$I$326","v":-346},{"$f":"'OnGrid Timelines'!$J$326","v":-387},{"$f":"'OnGrid Timelines'!$K$326","v":-431},{"$f":"'OnGrid Timelines'!$L$326","v":-477},{"$f":"'OnGrid Timelines'!$M$326","v":-526},{"$f":"'OnGrid Timelines'!$N$326","v":-578}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$327","v":"New Net Cost"},{"$f":"'OnGrid Timelines'!$D$327","v":-500},{"$f":"'OnGrid Timelines'!$E$327","v":-4206},{"$f":"'OnGrid Timelines'!$F$327","v":-4358},{"$f":"'OnGrid Timelines'!$G$327","v":-4515},{"$f":"'OnGrid Timelines'!$H$327","v":-4679},{"$f":"'OnGrid Timelines'!$I$327","v":-4848},{"$f":"'OnGrid Timelines'!$J$327","v":-5024},{"$f":"'OnGrid Timelines'!$K$327","v":-5206},{"$f":"'OnGrid Timelines'!$L$327","v":-5396},{"$f":"'OnGrid Timelines'!$M$327","v":-5592},{"$f":"'OnGrid Timelines'!$N$327","v":-10796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$329","v":"Cash Flow  (Old less New Net Costs)"},{"$f":"'OnGrid Timelines'!$D$329","v":-500},{"$f":"'OnGrid Timelines'!$E$329","v":706},{"$f":"'OnGrid Timelines'!$F$329","v":750},{"$f":"'OnGrid Timelines'!$G$329","v":797},{"$f":"'OnGrid Timelines'!$H$329","v":846},{"$f":"'OnGrid Timelines'!$I$329","v":898},{"$f":"'OnGrid Timelines'!$J$329","v":952},{"$f":"'OnGrid Timelines'!$K$329","v":1008},{"$f":"'OnGrid Timelines'!$L$329","v":1068},{"$f":"'OnGrid Timelines'!$M$329","v":1130},{"$f":"'OnGrid Timelines'!$N$329","v":-3806}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$330","v":"Cumulative Cash Flow"},{"$f":"'OnGrid Timelines'!$D$330","v":-500},{"$f":"'OnGrid Timelines'!$E$330","v":206},{"$f":"'OnGrid Timelines'!$F$330","v":956},{"$f":"'OnGrid Timelines'!$G$330","v":1754},{"$f":"'OnGrid Timelines'!$H$330","v":2600},{"$f":"'OnGrid Timelines'!$I$330","v":3498},{"$f":"'OnGrid Timelines'!$J$330","v":4450},{"$f":"'OnGrid Timelines'!$K$330","v":5458},{"$f":"'OnGrid Timelines'!$L$330","v":6526},{"$f":"'OnGrid Timelines'!$M$330","v":7655},{"$f":"'OnGrid Timelines'!$N$330","v":3850}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year (Continued)",null,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$321","v":"No-Solar Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$O$321","v":-7271},{"$f":"'OnGrid Timelines'!$P$321","v":-7561},{"$f":"'OnGrid Timelines'!$Q$321","v":-7864},{"$f":"'OnGrid Timelines'!$R$321","v":-8178},{"$f":"'OnGrid Timelines'!$S$321","v":-8505},{"$f":"'OnGrid Timelines'!$T$321","v":-8846},{"$f":"'OnGrid Timelines'!$U$321","v":-9200},{"$f":"'OnGrid Timelines'!$V$321","v":-9568},{"$f":"'OnGrid Timelines'!$W$321","v":-9950},{"$f":"'OnGrid Timelines'!$X$321","v":-10348}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$323","v":"Cash Paid At Install & End of Term"},null,{"$f":"'OnGrid Timelines'!$O$323","v":0},{"$f":"'OnGrid Timelines'!$P$323","v":0},{"$f":"'OnGrid Timelines'!$Q$323","v":0},{"$f":"'OnGrid Timelines'!$R$323","v":0},{"$f":"'OnGrid Timelines'!$S$323","v":0},{"$f":"'OnGrid Timelines'!$T$323","v":0},{"$f":"'OnGrid Timelines'!$U$323","v":0},{"$f":"'OnGrid Timelines'!$V$323","v":0},{"$f":"'OnGrid Timelines'!$W$323","v":0},{"$f":"'OnGrid Timelines'!$X$323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$324","v":"PPA or Lease Payments"},null,{"$f":"'OnGrid Timelines'!$O$324","v":0},{"$f":"'OnGrid Timelines'!$P$324","v":0},{"$f":"'OnGrid Timelines'!$Q$324","v":0},{"$f":"'OnGrid Timelines'!$R$324","v":0},{"$f":"'OnGrid Timelines'!$S$324","v":0},{"$f":"'OnGrid Timelines'!$T$324","v":0},{"$f":"'OnGrid Timelines'!$U$324","v":0},{"$f":"'OnGrid Timelines'!$V$324","v":0},{"$f":"'OnGrid Timelines'!$W$324","v":0},{"$f":"'OnGrid Timelines'!$X$324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$325","v":"PPA or Lease Payment Tax-Deduction Value (commercial only)"},null,{"$f":"'OnGrid Timelines'!$O$325","v":0},{"$f":"'OnGrid Timelines'!$P$325","v":0},{"$f":"'OnGrid Timelines'!$Q$325","v":0},{"$f":"'OnGrid Timelines'!$R$325","v":0},{"$f":"'OnGrid Timelines'!$S$325","v":0},{"$f":"'OnGrid Timelines'!$T$325","v":0},{"$f":"'OnGrid Timelines'!$U$325","v":0},{"$f":"'OnGrid Timelines'!$V$325","v":0},{"$f":"'OnGrid Timelines'!$W$325","v":0},{"$f":"'OnGrid Timelines'!$X$325","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$326","v":"New Net Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$O$326","v":-633},{"$f":"'OnGrid Timelines'!$P$326","v":-691},{"$f":"'OnGrid Timelines'!$Q$326","v":-753},{"$f":"'OnGrid Timelines'!$R$326","v":-819},{"$f":"'OnGrid Timelines'!$S$326","v":-889},{"$f":"'OnGrid Timelines'!$T$326","v":-962},{"$f":"'OnGrid Timelines'!$U$326","v":-1040},{"$f":"'OnGrid Timelines'!$V$326","v":-1123},{"$f":"'OnGrid Timelines'!$W$326","v":-1210},{"$f":"'OnGrid Timelines'!$X$326","v":-1302}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$327","v":"New Net Cost"},null,{"$f":"'OnGrid Timelines'!$O$327","v":-633},{"$f":"'OnGrid Timelines'!$P$327","v":-691},{"$f":"'OnGrid Timelines'!$Q$327","v":-753},{"$f":"'OnGrid Timelines'!$R$327","v":-819},{"$f":"'OnGrid Timelines'!$S$327","v":-889},{"$f":"'OnGrid Timelines'!$T$327","v":-962},{"$f":"'OnGrid Timelines'!$U$327","v":-1040},{"$f":"'OnGrid Timelines'!$V$327","v":-1123},{"$f":"'OnGrid Timelines'!$W$327","v":-1210},{"$f":"'OnGrid Timelines'!$X$327","v":-1302}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$329","v":"Cash Flow  (Old less New Net Costs)"},null,{"$f":"'OnGrid Timelines'!$O$329","v":6638},{"$f":"'OnGrid Timelines'!$P$329","v":6870},{"$f":"'OnGrid Timelines'!$Q$329","v":7110},{"$f":"'OnGrid Timelines'!$R$329","v":7359},{"$f":"'OnGrid Timelines'!$S$329","v":7617},{"$f":"'OnGrid Timelines'!$T$329","v":7883},{"$f":"'OnGrid Timelines'!$U$329","v":8159},{"$f":"'OnGrid Timelines'!$V$329","v":8445},{"$f":"'OnGrid Timelines'!$W$329","v":8740},{"$f":"'OnGrid Timelines'!$X$329","v":9046}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$330","v":"Cumulative Cash Flow"},null,{"$f":"'OnGrid Timelines'!$O$330","v":10487},{"$f":"'OnGrid Timelines'!$P$330","v":17357},{"$f":"'OnGrid Timelines'!$Q$330","v":24468},{"$f":"'OnGrid Timelines'!$R$330","v":31827},{"$f":"'OnGrid Timelines'!$S$330","v":39444},{"$f":"'OnGrid Timelines'!$T$330","v":47327},{"$f":"'OnGrid Timelines'!$U$330","v":55486},{"$f":"'OnGrid Timelines'!$V$330","v":63931},{"$f":"'OnGrid Timelines'!$W$330","v":72671},{"$f":"'OnGrid Timelines'!$X$330","v":81718}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year (Continued)",null,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$321","v":"No-Solar Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$Y$321","v":-10762},{"$f":"'OnGrid Timelines'!$Z$321","v":-11193},{"$f":"'OnGrid Timelines'!$AA$321","v":-11640},{"$f":"'OnGrid Timelines'!$AB$321","v":-12106},{"$f":"'OnGrid Timelines'!$AC$321","v":-12590}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$323","v":"Cash Paid At Install & End of Term"},null,{"$f":"'OnGrid Timelines'!$Y$323","v":0},{"$f":"'OnGrid Timelines'!$Z$323","v":0},{"$f":"'OnGrid Timelines'!$AA$323","v":0},{"$f":"'OnGrid Timelines'!$AB$323","v":0},{"$f":"'OnGrid Timelines'!$AC$323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$324","v":"PPA or Lease Payments"},null,{"$f":"'OnGrid Timelines'!$Y$324","v":0},{"$f":"'OnGrid Timelines'!$Z$324","v":0},{"$f":"'OnGrid Timelines'!$AA$324","v":0},{"$f":"'OnGrid Timelines'!$AB$324","v":0},{"$f":"'OnGrid Timelines'!$AC$324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$325","v":"PPA or Lease Payment Tax-Deduction Value (commercial only)"},null,{"$f":"'OnGrid Timelines'!$Y$325","v":0},{"$f":"'OnGrid Timelines'!$Z$325","v":0},{"$f":"'OnGrid Timelines'!$AA$325","v":0},{"$f":"'OnGrid Timelines'!$AB$325","v":0},{"$f":"'OnGrid Timelines'!$AC$325","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$326","v":"New Net Electricity Cost"},null,{"$f":"'OnGrid Timelines'!$Y$326","v":-1399},{"$f":"'OnGrid Timelines'!$Z$326","v":-1502},{"$f":"'OnGrid Timelines'!$AA$326","v":-1610},{"$f":"'OnGrid Timelines'!$AB$326","v":-1725},{"$f":"'OnGrid Timelines'!$AC$326","v":-1846}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$327","v":"New Net Cost"},null,{"$f":"'OnGrid Timelines'!$Y$327","v":-1399},{"$f":"'OnGrid Timelines'!$Z$327","v":-1502},{"$f":"'OnGrid Timelines'!$AA$327","v":-1610},{"$f":"'OnGrid Timelines'!$AB$327","v":-1725},{"$f":"'OnGrid Timelines'!$AC$327","v":-1846}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$329","v":"Cash Flow  (Old less New Net Costs)"},null,{"$f":"'OnGrid Timelines'!$Y$329","v":9363},{"$f":"'OnGrid Timelines'!$Z$329","v":9691},{"$f":"'OnGrid Timelines'!$AA$329","v":10030},{"$f":"'OnGrid Timelines'!$AB$329","v":10381},{"$f":"'OnGrid Timelines'!$AC$329","v":10744}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'OnGrid Timelines'!$B$330","v":"Cumulative Cash Flow"},null,{"$f":"'OnGrid Timelines'!$Y$330","v":91081},{"$f":"'OnGrid Timelines'!$Z$330","v":100771},{"$f":"'OnGrid Timelines'!$AA$330","v":110801},{"$f":"'OnGrid Timelines'!$AB$330","v":121182},{"$f":"'OnGrid Timelines'!$AC$330","v":131926}]