27281234567 8910111213< v>14151617181920212223< v>242529 766839<0 r="C4" s="49">B4*0.995763004.80500000005< /c>C4*0.995759189.780975D4*0.995755393.83207012503751616.B 6290977441747858.778595225547403 98.8872787382736696.89284234447733013.408378132747 29348.34133624204725701.59962956083722073.09163141297 718462.72617325594714870.41254238971711296.06047967775707739.58017727931704200.88227639289700679.87786501087693690.59608330741690222.14310289081686771.0323873763683337.17722543946 679920.4913393122830<0 r="B5" s="49">1 [1)System Cost and Utility Data'!G74000B54000C54000< c r="E5" s="49">D540004000400040004000400040004000400040 00400040004000400040004000400040004000 31ROUND(((B4 -B5)/1000),1)762.8ROUND(((C4-05)/1000),1)759ROUND(((D4-D5)/1000),1)755.2751.4747.6743.9740.1< /v>736.4732.7729725.3721.7718.1714.5710.9707.3 703.7700 .2693.2689.7686.2682.8679.3675.9"(11System Cost a nd Utility Data'!$B$1314.7'[1]System Cost and Utility Data'!$B$13 14.7"(115 ystem Cost and Utility Data'!$B$1314.7‹c r=•H8" s=•52">'(1]System Cost and Utility Data'!$B$1314.7°[1)System Cost and Utility Data'!$B$1314.7'[1]System Cost and Utility Data'!$B$1314.71 [1)System Cost and Utility Data'!$B$1314.7'(1 )System Cost and Utility Data'!$B$1314.71 [1]System Cost and Utility Data'!$B$1314.7°(1)System Cost and Utility Data'!$H$1314.71 [1]Eystem Cost and Utility Data'!$B$1314.71 (1)Eystem Cost and Utility Data'!$B$1314.7' (1)System Cost and Utility Data'!$B$1314.733B7*B811213.159999999998C7*CB11157.311101.4411045.5810989. 7210879.4710825.0B10770.6910716.3< c r="L9" s="54">10661.90999999999810608.9910556.07 10503.1510450.23< c r="Q9" s="54">10397.311 0344.3910292.9410241.4910190.040000000001< c r="V9" s="54">10138.591 0087.1410037.159999999998 9985.70999999999919935.73 34SUM (37:Z7)17963.60000000000635 SUM(B9:29)264064.92A3YEARB3123 4567810111214 15.<0 r="Q19•>161718192021 22232425A4Output (Kwh)766839763004.80500000005759189.78097575539 3.83207012503747858.77859522554< v>744119.48470224941740398.8872787382736696.89284234447733013.40837813274729348.34133624204< /c>725701.59962956083722073.09163141297718462.726173255 94714870.41254238971711296.06047967775707739.58 017727931704200.88227639289700679.8778650108769 7176.47847568581693690.59608330741690222.14310289081686771.0323873763683337.17722543946< c r="Z20" s=•49">679920.49133931228< r="A21" s=•48" t="str">A5Usage40004000 4000400040004000400040004000400040 00400040004000400040004000400040004000 40004000400037B7*0.6457.67999999999995< /c>C7"0.6455.4 453.12450.84448.56446. 34444.06441.84439.62< EFTA00762723 f t="shared" si="5"/>437.4<0 r="L23" s="59'>435.17999999999995433.02000000000004430.86<0 r="023" s="59">428.7426.53999999999996 424.37999999999994422.22420.12418.0200000000000 4415.92413.82411.72409.67999999999995cc r="Y23" s="59">407.58405.5399999999999638"(1]System C ost and Utility Data'!$B$157.57.5 ' [1]System Cost and Utility Data'!$B$157.57.5'[1]System Cost and Utility Data'!$B$157.51 [1]System Cost and Utility Data' ISB$157.5'[1]System Cost and Utility Data'!$B$157.5< /c>1 [1]System Cost and Utility Data'!$B$157.5< f>° [1)System Cost and Utility Data'!$B$157.5'[1]System Cost and Utility Data'!$B$157.51 [1]System Cost and Utility Data'!$B$157.5'[1]System Cost and Utility Data'!$B$157.51 [1]System Cost and Utility Data'!$B$157.5'(1]System Cost and Utility Data'!$B$157.5'[1]System Cost and Utility Data'!$B$15< /f>7.5B23*B243432.5999999999995C 23*C243415.53398.43381.29999999999973364 .23347.54999999999973330.453313.79999999999973297.153280.53263.84999999999953247.653231.4500 0000000033215.253199.04999999999973182.84999999 999953166.653150.93135.153119.43103.653087.93072.59999999999953056.85<0 r="225" s="6 2">3041.5499999999997 EFTA00762724 8< /row><0 r="A3" s="29" t="s•>6561910< c r="E3" s="28" t="s">232414< /v>2520215154712116055-'System Cost and Utility Data'!B 13-2800000NPV('System Cost an d Utility Data°!B7,N5:N29)15567623.518431319'System Cost and Utility Data'!F67668 39PRODUCT(B5,'System Cost and Utility Data'!F4)306735.60000000003 .<0 r="D5" s="35">0C5*'System Cost and Utility Data'!B1236808.272000000004C5+E5343543.87200000003l1150000.2PRODUCT('System Cost and Utility Data'!B14,0.2)680000(K5-E5-05+D5+H5+15)*('Syste m Cost and Utility Data'!B9+1 System Cost and Utility Data'!B11)-('System Cost and Utility Data'!B6*1 System Cost and Utility Data'!B9)203920.69631999996'REC CC Model' !B911213.159999999998C5+E5+L5-D5-H 5-15+M5431677.72831999994'System Cost and Utility Data'!B13*-1+N5 -2368322.2716800002IRR(N$4:N5)INUM!136452 B5*0.99759170.61PRODUCT(B6,'System Cost and Utility Data'!$F$4 )*G6340108.433280000060<0 r="E6" s="31">C6*'System Cos t and Utility Data'!B$1240813.011993600005C6+E6+F5724465.3 1727360003G5+'System Cost and Utility Data'!$B$121.12000000000000 01150000.32PRODUCT('Syste m Cost and Utility Data'!B14,J6)1088000(K6-E6-C6+D6+H6+16)*('Syst em Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)359397.0360611839'REC CC Model'!C911157.3641 742.8904675840205+N6-1726579.3812124161IRR(N$4:N6)411UM!135093B6*0.997515 78.90390000003PRODUCT(B7,'System Cost and Utility Data'!$F$4)*G73 77112.230820864030<0 r="E7" s="31">C7*'System Cost and Utilit y Data'!B$1245253.467698503679G6*(1+1 System Cost and Utility Data'!$B$12) 1.254400000000000215000-06*'System Co st and Utility Data'!B1069063.1752484966420.192PRODUCT('System Cost and Utility Data'!B14,J7)652800(K7 -E7-C7+D7+H7+17)*('System Cost and Utility Data'!B9+1 System Cost and Utility Data°!B11)138378 .88976081673'REC CC Model'!D911101.44487782.853031687790 6+N7-1238796.5281807282IRR(N$4:N7)-0.2412090756889356< /e>.<0 r="R7" s="90">133744744063.11486099998PRODUCT(B8,'Syste m Cost and Utility Data'!$F$4)*G8418142.041534174180G7*(1+1 System Cost and Uti lity Data'!$B$12)1.4049280000000004 -07*'System Cost and Utility Data'!B1049551.861127229131PRODUCT('System Cost and Utility Data'!B14,..78)391680'REC CC Modelf!E911045.58< c r="N8" s="33">409494.42621898575-829302.10196174239IRR(N$4:N8)-0.1300525104386677132405736622.48371238995PRODUCT(B9,'System Cost and Utility Data'!$F$4)*G9463635.89565309230C9*'System Cost and Utility Data'!B$1255636.3074783710762134422.3054427062G8*(1+'System Cost and Utilit y Data'!$B$12)1.573519360000000615000<0 r="19" s="32"> -08*'System Cost and Utility Data'!B1033172.0840784696990.1152PRODUCT('System Cost and Utility Data°!B14,J9)391680<0 r="L9 • s="31">(0-E9-C9+D9+H9+19)*('System Cost and Utility Data°!B9+1 System Cost and Utility Data'!B1 1)-34944.852383317215447144.98666967644131076729256.25887526607PRODUCT(B10,'Sy stem Cost and Utility Data'!$F$4)*G10514079.4811001487525000 C10*'System Cost and Utility Data'!B$1261689.537732017845C10+E10+F92710191.3242748729G9*(1+'System Cost and Utility Data'!$B$12)1.762341683200000715000-09*'System Cost and Utility Data'!B1015286.284611682639PRODUCT('System Cost and Utility Data'!B14,J1 0)195840(K10-E10-C10+D10+H10+I10)*('System Cost and Utility Data '!B9+'System Cost and Utility Data'!B11)-142842.8030570129'REC C C Model'!G910935.33388575.26116347103< /c>6418.1458714050823IRR(N$4 :N10)6.8518117128247896E-412976<0 r="All" s="15•>7721963.69628651335PRODUCT(B11,'System Cost and Utility Data'!$F$4)*G11570011.32864384 50525000C11*'System Cost and Utility Data' !B$1268401.3594372614023348604.0123559795< /v>G10*(1+1 System Cost and Utility Data'!$B$12)1.973822685184001115000-010*'System Cost and Utility Data'!B10< /f>-256.7258348562032800(K11-Ell-C11+Dl1+H11+I11)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-263414.54212302348'REC CC Model'!H910879.47346134.34179293911352552.4876643442128478714744.05932364822PRODU CT(B12,'System Cost and Utility Data'!$F$4)*G12632028.5612002953425000C12*'System Cost and Utility Data'!B$1275843.427344035445< /v>4056476.0009003105G11 *(1+1 System Cost and Utility Data'!$B$12)2.210681407406081415000 -011*'System Cost and Utility Data'!B10-14102.0995065737680<0 r="K12• s="24•>0((12-E12-C12+D12+ H12+I12)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-300068.598742 39797'REC CC Model'!1910825.08392730. 56930850662745283.0569728 5081IRR(N$4:N12)5.9707338493462839E-2< v>127189707596.61873041175PRODUCT(B13,'System Cost and Utili ty Data'!$F$4)*G13700793.2686588874825000C13*'System Cost and Utility Data'!B$1284095.1922390664994841364.4617982646G12*(1+'System Cost and Utility Data'!$B$12)2.475963176294811315000 -012*'System Cost and Utility Data'!B10-29811.322278914035<0 r="J13• s="23•>0< /c>0(K13-E13-C13+D13+H13+I13)*('System Cost and Ut ility Data'!B9+'System Cost and Utility Data'!B11)-340867.904597821881189885.6255518969IRR(N$4:N13)8.2166285434633488E-21259110700520.65 254310763PRODUCT(B14,'System Cost and Utility Data'!$F$4)*G14777 039.5762889747325000C14*'System Cost and U tility Data'!B$1293244.74915467696C14+E14+F135711648.7872 419162G13*(1+1 System Cost and Utility Data'!$B$12)2.773078757450 189215000-013*'System Cost and Utility Dat a'!B10-47595.42502207587700 (K14-E14-C14+D14+H14+I14)*('System Cost and Utility Data'!B9+'System Cost and U tility Data'!811)-386267.09020492004'REC CC Model'!R91071 6.3502328.960260807481692214.5858127044IRR(N$4:N14)0.100781226 9162180812465< v>11693515.4460176765PRODUCT(B15,'System Cost and Utility Data'!$F$4)*G15861581.4821892151425000C15*'System Cost and Utility Data'!B$12103389.777862 705816676620.0472938372 G14*(1+'System Cost and Utility Data'!$B$12)3.105848208344212 15000-014*'System Cost and Utility Data'!B10-67688.583432508181< /v>00((15-E15-C15 +D15+H15+115)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-436770.3 EFTA00762733 3113314881566551.422351280342258766.0081639849IRR(N$4:1115)0.1162339362260554512686580.29155749967PRODUCT(B16,'System Cost and Utility Data'!$F$4)*G16955321.5474514018325000< c r="E16" s=•31">C16*'System Cost and Utility Data'!B$12114638.585694168217746580.180439407G15*(1+'System Cost and Utility Data'!$B$12)3.47854999334551815000-015*'System Cost and Utility Data'!B10-90350.640326559398<0 r="J16• s="2 3">00(K16-E16-C16+D16+116+I16)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-492936.74032773689'REC CC Model'!M910608.99<0 r="1116" s=•26">2896749.0313083776IRR(144:N16)0.129113515003827781221713679714.48864192469PR0DUCT(B17,'System Cost and Utility Data'!$F$4)*G17 1059260.531814114425000C17*'System Cost and Utility Data'!B$12127111.26381769373 8932951.9760712162G16*(1+1 System Cost and Utility Data'!$B$12)3.895975992546980615000<0 r="I17• s="32•>-016*'System Cost and Utility Data'!B10-115869.9612523351100(K17-E17-C17+D17+117+I17)*('System Cost and Utility Data'!B9+'Sy stem Cost and Utility Data°!B11)-555386.37302902294<0 r="M17" s="33•>'REC CC Model ' !11910556.07717411.453855120343614160.4851634977IRR(144:1117)0.139903818783382011209514672917.3437555054PR0DUCT(B1B,'System Cost and Utility Data'!$F$4)*G181174508.077675490225000C18*'System Cost and Utility Data'!B$12 140940.9693210588310248401.023067765G17*(1+1 System Cost and Utility Data'!$B$12)4.36349311165261880(K18-E18-C18+D18+118+I18)*('System Cost and Utility Data'!B9+1 System Cost and Utility Data'!Bll )-624806.8052173591'REC CC Model'!0910503.15805711.811185729814419872.2963492274IRR(N$4:N18)0.14899389490885767 1197415666188.17031795031PR0DUCT(B19,'S ystem Cost and Utility Data'!$F$4)*G191302294.556526583425000011706970.926377539G18*(1+'Sys tem Cost and Utility Data'!$B$12)4.8871122850509332-018*'System Cost and Utility Data'!B10-176794.891853969110<0 r="L19" s="31">(K19-E19-C19+D19+119+I19) *('System Cost and Utility Date!B9+'System Cost and Utility DatelB11)-602960.50987204665'REC CC Model'!R910450.23777854.51529169583IRR(N$4:N19)0.155680971087510141185416659526.28861477075PR0DUCT(B20,'System Cost and Utility Data'! $F$4)*G201443984.2042766756C20 *'System Cost and Utility Data'!B$12173278.1045132010813324233.235167416G19*(1+1 System Cost and Utility Data'!$B$ 12)5.473565759257045515000-019*'Sys tem Cost and Utility Data'!B10-207909.072465636910(K20-E20-C2O+D20+H2O+120)*('System Cost and Utility Dat a'!B9+1 System Cost and Utility Data'!B11)-785475.40775242599'REC CC Model'!Q910397.311010093.2835030877.cc r=•020" s="24">6207820.0951440111IRR(N $4:1120)0.1623346498489294211736<0 r="A21" s="15•>17652931.0257286230325000C21*'System Cost and Utility Data '!B$12192130.7622842373715117453.683153631 G20*(1+'System Cost and Utility Data'!$B$12)6.1303936503678917-020*'System Cost and Utility Data'!B10 -248312.8038057604600'REC CC Model'!R910344.391131203.0110035066IRR(11$4:1121)0.16802442748622 5451161818< /v>646401.71547133685PRO DUCT(B22,'System Cost and Utility Data'!$F$4)*G221775288.2435063536 25000C22*'System Cost and Utility Data'!B$12213034.5892207624 31500 EFTA00762734 0-021*'System Cost and Utility Data'!B10-293560.92424590071< /c>00((22-E22-C22+D22 +H22+122)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-986428.85306 812741'REC CC Model'!S910292.941265747.84390488928604770.95005 24066<0 r="P22" s="27">IRR(1$4:1422)0.17291434001128933<0 r="R22" s="90">1150219639937.69831662346PRODUCT(B23,'System Cost and Utili ty Data'!$F$4)*G231968439.60439984525000C23*'System Cost and Utility Data'!B$12236212.7525279813919310428.872808576G22*(1+1 Dystem Cost and Utility D ata'!$B$12)7.6899657950214841<0 r="823" s="42">15000<0 r="123" s="32">- 022*'System Cost and Utility Data'!B10-344190.8380020962800<0 r="1,23" s="31">(K23-K23-C23+023+1123+123)*(1 8ystem Cost and Uti lity Data°M9+1 Dystem Cost and Utility Data'!B11)-1103891.0057691659'REC CC Model'!T910241.491415193.67916 0756810019964.629213164 IRR(I$4:1423)0.17713622149062253<0 r="R23" s="90">1138720633538.32133 345725PRODUCT(B24,'System Cost and Utility Data'!$F$4)*G24218260 5.8333585486C24*'Dystem Cost and Util ity Data'!8$12261912.7000030258221754947.4 06170152G23*(1+1 System Cost and Utility Data'!$B$12)8.6127616904 24063615000-023*'Dystem Cost and Utility D atas!B10-400798.58516852657<0 r="J24" s="23">00(R24-E24-C24+D24+H24+124)*('System Cost and Utility Date!B9+'System Cost and Utility Data'!B11)-1234339.5321532444'REC CC Model'!U910 190.0400000000011581167.626376856811601132.25559002IRR(1$4:1424)0.180796810944413081127321627202.93812012265PRODUCT(B25,'System Cost and Utility Data'!$F$4)*G252420073.3480279585< c r="D25" s="97">25000C25*'System Cost and Utility Data'!B$12 290408.8017633550324465429.555961467G24*(1+1 System Cost and Utility Data'!$B$12)9.646293093274952215000-024*'System Cost and Utility Data'!B10-46404 5.2902236008100< f>(K25-E25-C25+D25+H25+125)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-1379192.0736065621'REC CC Model'!V910138.59<0 r="N 25" s="26">1765473.956408352113366606.211998371IRR(N$4:N25)0.183983136929397381116022620930.9087389214PRODUCT(B26,'Syst em Cost and Utility Data'!$F$4)*G262683377.3282934008C26*'System Cost and Utility Data'!B$12322005.2793952081127470812.163650077G25*(1+1 System Cost and Utility Data'!$B$12)10.80384826446794815000-025*'System Cost and Utility Data'!B10-534664.24847993487<0 r="J26" s="23">0<0 r="R26" s="24">0(R26-E26-C26+D26+H26+126)*('S ystem Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-1540020.616714159 'REC CC Modele!N910087.14<0 r="1126" s="26">1970113.379454384815336719.591452757< c r="P26" s="276>IRR(N$4:1426)0.186766631547121104923< v>614721.59965153213PRODUCT(B27,'System Cost and Utility Data'!$F$4)*G2 72975328.781611722925000C27*'System Cost and Utility Data'!B$12357039.4537934067230803180.399055205G26*(1+'System Cost and Utility Data'!$B$12)< v>12. 10031005620410315000-026*'System Cost and Utility Data'!B10-613468.783658110300((27-E27-C27+D27+H27+127)*('System Cost and Utility Data'!B9+'Sy stem Cost and Utility Data'!B11)-1718568.2883878252'REC CC Model '!X910037.159999999998<0 r="1127" s="26">2197305.890675414417534025.482128173IRR( N$4:N27)0.189206297937097031093824608574.38365501678< /v>PRODUCT(B28,'System Cost and Utility Data'!$F$4)*G283299044.55305 10787C28*'System Cost and Utility Dat a'!B$12395885.3463661294134498110.29847241 215000-027*'System Cost and Utility Data'!B1 0-701361.0192851269400(R28-E28-C28+D28+H28+128)*('System Cost and Utility Data'!B9+'System Cost and Utilit y Data'!B11)-1916768.0042290273'REC CC Model'!T99985.7099 9999999912449508.624473307719983534.10660148IRR(1$4:1428)0.1913 51159172421610829<0 r="1129" s="78">25602488.6398184666 2PRODUCT(B29,'System Cost and Utility Data'!$F$4)*G293657980.600 EFTA00762735 423036125000C29*'System Cost and Utility D atas!B$12438957.67205076432<0 r="F29" s="99•>38595048.570946 209G28*(1+'System Cost and Utility Data'!$B$12)15.17862893450243 115000-028*'System Cost and Utility Data'! B10-799341.36426405923<0 r="J29• s="64•>00<0 r="1.29" s=•80">(K29-E29-C29+D29+H29+129)*('System Cost and Utility Data°!B9+1 System Cost and Util ity Data'!B11)-2136763.0401646579'REC CC Model'!299935.73 C29+B29+1.29-D29-B29-129+M292729452.326573201922712986.433174681IBB(104:1429)0. 1932421807884909510721SUM(D10:D29)725000SUM(E5:E29)4135183.7754585221BUM(H5:B29)375000BUM(J5:J10)0.99999999999999989BUM(B5:B29)303165225253 EFTA00762736 8< /row><0 r="A3" s="29" t="s•>6561910< c r="E3" s="28" t="s">232414< /v>2520215154712116055-'System Cost and Utility Data'!B 13-2800000NPV('System Cost an d Utility Data°!B7,N5:N29)9855502.5520191174'System Cost and Utility Data'!F67668 39PRODUCT(B5,'System Cost and Utility Data'!F4)191709.75< • r="D5" s="35">0C5*'System Cost and Utility Data'!B1223005.17 .<0 r="F5" s="31">C5+E5214714.91999999998<0 r="G5" s="41">l1< /C>15000-N4*'System Cost and Utility Data'!B101120000.2PRODUCT('System Cost and Utility D atas!B14,0.2)680000(K5-E5-05+D5+H5+15)*('System Cost and Utility Data'!B9+'System Cost and Utility Data°!B11)-('System Cost and Utility Datas!B6*'System Cost and Uti lity Data'!B9)260605.43519999995'REC CC Model'!B911213.159 999999998C5+E5+L5-D5-H5-15+M535953 3.51519999991'System Cost and Utility Data'!B13*-1+N5-2440466.484 8000002IRR(N$4:N5)INUM!136452B5*0.9975 9170.61PRODUCT(B6,'System Cost and Utility Data'!$F$4)*G6212567.7 70800000030C6*'System Cost and Utility Data' !B$1225508.132496000002C6+E6+F5452790.82329600002< c r="G6" s="41">G5+'System Cost and Utility Data'!$B$121.120000000000000115000-05*'System Cost and Utility Data'!B1097618.65939 20000160.32PRODUCT('System Cost and Utility Data'!B14,J6)1088000(K6-E6-C6+D6+H6+16)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)423518.81268223992'R EC CC Model'!C911157.3560133.3565862398805+N6-1880333.1282137604IRR(N$4:N6 )iINUM!3B6*0.99751578.90390000003 PRODUCT(B7,'System Cost and Utility Data'!$F$4)*G7235695.14426304004< /v>C7*'System Cost and Utility Data'!B$1228283.417311564805C7+E7+F6716769. 3848706048415000-O6*'System Cost and Utility Dat a'!B1075213.3251285504230.192PRODUCT( 'System Cost and Utility Data'!B14,J7)652800(K7-E7-C7+D7+H7+17)*( 'System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)210775.29596373602'REC CC Model'!D911101.44395641.9724097904406+N7-148469 1.1558039701IRR(N$4:N7)-0.29885357505500248133744<0 r="B8" s="65">744063.11486099998PRODUCT(B8,'System Cost and Utilit y Data'!$F$4)*G8261338.775958858810<0 r="ES" s="31">CS *'System Cost and Utility Data'!B$1231360.653115063054<0 r="F8• s="31•>G7*(1+1 System Cost and Utility Data'!$B$12) 1.404928000000000415000-07*'System Co st and Utility Data'!B1059387.6462321588040.1152PRODUCT('System Cost and Utility Data'!B14,J8)391680<0 r="1,8" s="31">(K 8-E8-C8+D8+H8+18)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)76282 .015549624251'REC CC Model'!E911045.58-1179051. 7774125827IRR(N$4:N8)-0.1953007907123685 132405736622.48371238995PRODUCT(B9,'System Cost and Utility D ata'!$F$4)*G9289772.434783182690C9*'S ystem Cost and Utility Data'!B$1234772.6921739819231334013.9409016913G8*(1+'System Cost and Utility Data'!$B$12)1.573519360000000615000-08*'System Cost and Utility Data'!B1047162.071096503307<0 r="J9" s="22">0.1152PRODUCT('System Cost and Utility Data'!B14,J9)391680(K9-E 9-C9+D9+H9+19)*('System Cost and Utility Data°!B9+1 System Cost and Utility Data'!B11)56890.65 542130902'REC CC Model'!F910989.72330263.43128197029-848788.34613 061231IRR(N$4:119)-0.11512631504282154 13107<0 r="K10" s="15">6729256.25887526607PRODUCT(B10,'System Cost and Utility Data'!$F$4)*G10321299.67568759294C10*'System Cost and Utility Data'!B$1238555.961082511152C10 +E10+F91693869.577671795415000-09*'Sys tem Cost and Utility Data'!B1033951.5338452244915.75999999999999 98E-2(K10-E10-C10+D10+H10+I10)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-39628.205286947021'REC CC Model'!G910 935.33257211.22763793261-591577.11849267967IRR(1O4:N10)-6.9321 331321165164E-2129767721963.6962865133525000C11*'System Cost and Utility Data'!B$1242750. 8496482883712092877.5077224867G10*(1+'System Cost and Utility Data'!$B$12)1.973822685184001115000-010*'System Cost and Utility Data'!B1023663.084739 7071880<0 r="K11" s="24">0(K11- El1-C11+D11+H11+I11)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-1 47551.73193683306'REC CC Model'!H910879.47198672.58337415123-3 92904.53511852841128478<0 r="B12" s="65">714744.05932364822PRODUCT(B12,'System Cost and Utility Data'!$F$4)*G12395017.8507501846225000< c r="E12" s="31">C12*'System Cost and Utility Date!B$1247402.1420900221492535297.5005626935G11*(1+'System Cos t and Utility Data'!$B$12)2.210681407406081415000-011*'System Cost and Utility Data'!B1015716.18140474113700(x12-E12-C12+D12+H12+I12)*('Syste m Cost and Utility Data'!B9+1 System Cost and Utility Data'!B11)-170149.67703160486'REC CC Model'!1910825.0B227379.21440386077-165525.32071466764IRR(N$4:N12)-1.5329605068065853E-2127189707596.61873041175PRODUCT(B13,'System Cost and Utility Data'!$F$4) *G13437995.79291180469C13*'Sys tem Cost and Utility Data'!B$1252559.4951494165583025852.7886239146G12*(1+'System Cost and Utility Data'!$B$12)2.475963176294811315000-012*'System C ost and Utility Data'!B106621.012828586705800<0 r="L13" s="31">(K13-E13-C13+D13+H13+I13)*('System Cost and Utility Data'!B9+ 'System Cost and Utility Data'!B11)-195331.0811023592'REC CC Mod el'!J910770.69259373.8841302753193848.56341560767IRR(N$4:N13)< /f>7.6266737054320041E-31259110700520.65254310763 PRODUCT(B14,'System Cost and Utility Data'!$F$4)*G14485649.7351806091625000C14*'System Cost and Utility Data'!B$12 58277.968221673094C14+E14+F133569780.4920261968G13*(1+1 System Cost and Utility Data'!$B$12)2.773078757450189215000<0 r="I14" s="32">-013*'System Cost and Utility Data'!B10-37 53.94253662430670<0 r="K14" s="24">0(K14-E14-C14+D14+H14+I14)*('System Cost and Utility Data'!B9+1 System Cost and Utility Data'!Bll )-223379.92421311885'REC CC Model°!K910716.3295018.02172578766388866.58514139534IRR(N$4:N14)2.7639407554270516E-212465ll693515.4460176765PRODUCT(B15,' System Cost and Utility Data'!$F$4)*G15538488.4263682593625000C15*'System Cost and Utility Data'!B$1264618.611164191119< r="F15" s="31">4172887.5295586474<0 r="G15" s="41">G14*(1+'Sys tem Cost and Utility Data'!$B$12)3.10584820834421215000< c r="I15" s="32">-014*'System Cost and Utility Data'!B10-15554.66340565581400(K15-E15-C15+D15+H15+I15)* ('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-254611.14841276672 EFTA00762740 'REC CC Model°!L910661.909999999998723579.047666 7349IRR(N$4:N15)4.4936077041785524E-2< v>1234012686580.29155749967PRODUCT(B16,'System Cost and Util ity Data'!$F$4)*G16597075.9671571260625000C16*'System Cost and Utility Data'!B$1271649.1160588551284841612.6127746282G15*(1+'System Cost and Utility Data'!$B$12)3.47854999334551815000 -015*'System Cost and Utility Data'!B10-28943.161906669397<0 r="J16• s="23•>0< /c>0(K16-E16-C16+D16+H16+I16)*('System Cost and Ut ility Data'!B9+'System Cost and Utility Data'!B11)-289374.027853966171102482.2549354192IRR(N$4:N16)5.9841859276726347E-21221713679714.48 864192469PRODUCT(B17,'System Cost and Utility Data'!$F$4)*G17662 037.8323838214925000C17*'System Cost and U tility Data'!B$1279444.53988605857<0 r="F17• s="31•>5583094. 985044508215000-016*'System Cost and Utility Data'!B10-44099.290197416769<0 r="J17• s="23•>00 (K17-E17-C17+D17+H17+I17)*('System Cost and Utility Data°!B9+1 System Cost a nd Utility Data'!B11)-328055.93148561055'REC CC Model'!N9 10556.07428081.8009816862812095<0 r="A18" s ="15">14672917.3437555054PRODUCT(B18,'System Cost and Utility Data'!$F$4)*G18734067.548547181325000C18*'System Cost and Utility Data'!B$1288088.1 058256617546405250.6394173512G17*(1+1 System Cost and Utility Data'!$B$12)4.363493111652618815000<0 r="I18• s="32•>-017*'System Cost and Utility Data'!B10-61222.562236 6842140<0 r="K18• s="24•>0(K18- E18-C18+D18+H18+I18)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-3 71086.41530819196'REC CC Model'!0910503.15482794.9513013353620 13359.0072184408IRR(N$4:N18)8.3793287623535259E-2<0 r="R 18" s="90">1197415666188.17031795031PRODUCT(B19,'System C ost and Utility Data'!$F$4)*G19813934.09782911465250000< c r="E19" s=•31">C19*'System Cost and Utility Data'!B$1297672.0917394937577316856.8289859593G18*(1+'System Cos t and Utility Data'!$B$12)4.887112285050933215000-018*'System Cost and Utility Data'!B10-80534.36028873763300(K19-E19-C19+D19+H19+I19)*('Syst em Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-319941.84193723224'REC CC Model'!P910450.23< v>417648.937920113852431007.9451385546IRR(N$4:N19)9.1328835446297302E-216659526.28861477075PRODUCT(B20,'System Cost and Utility Data'!$F$4) *G20902490.1276729222225000C20*'Sys tem Cost and Utility Data'!B$12108298.815320750658327645.7719796319G19*(1+'System Cost and Utility Data'!$B$12)5.473565759257045515000-019*'System C ost and Utility Data'!B10-97240.3178055421890(K20-E20-C20+D20+H20+120)*('System Cost and Utility Data'!B9 +'System Cost and Utility Data'!B11)-469932.87475165463'REC CC M odels!0910397.31608493.69604756054 3039501.6411861153IRR(N$4:N2 0)9.9963205481766931E-21173617652931.02572862303< /c>PRODUCT(B21,'System Cost and Utility Data'!$F$4)*G211000681.053563736 325000C21*'System Cost and Utility Data'!B $12120081.726427648359448408.5519710165G20*(1+1 System Cost and Utility Data'!$B$12)6.1303936503678917< /c>15000-020*'System Cost and Utility Data'!B10-121580.065647444620<0 r="K21• s="24•>0((21-E21-C21+D21+H21+121)*('System Cost and Utility Data'!B9+'System Cost and Utility Da tas !B11)-529030.85208108486<0 r="M21" s="33•>'REC CC Model'!R910344.39< /c>683656.383557744323723158.0247438597IRR(N$4:N21)0.10747577377174981 18 646401.71547133685PRODUC T(B22,'System Cost and Utility Data'!$F$4)*G221109555.1521914708 25000C22*'System Cost and Utility Data'!B$12133146.618262976510691110.322425464G21*( 1+'System Cost and Utility Data'!$B$12)6.86604088841203915000-021*'System Cost and Utility Data'!B10-148926.320989754400(K22-E22-C22+D22+Ii22+ 122)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-594716.3602354486 9'REC CC Model°!S910292.94767204.67120875294490362.6959526129< /v>IRR(N$4:N22)0.1140430014593727711502 19639937.69831662346PRODUCT(B23,'System Cost and Utility Dat a'!$F$4)*G231230274.752749902925000 C23*'System Cost and Utility Data'!B$12147632.9703299883412069018.045505356G22*(1+1 System Cost and Utility Data'! $B$12)7.689965795021484115000<0 r="123• s="32•>-022*' System Cost and Utility Data'!B10-179614.5078381045300(K23-E23-C23+D23+1123+123)*('System Cost and Utility Data'!B9+'System Cost and Utility Data°!B11)-667709.78160391806<0 r="M23" s="33•>' REC CC Model'!T910241.49860053.93931407761 5350416. 6352666905IR R(14$4:1423)0.119808870420522821138720633538.3213334572 5PRODUCT(B24,'System Cost and Utility Data'!$F$4)*G241364128.645 849092625000C24*'System Cost and Utility D atas!B$12163695.43750189111<0 r="F24" s="31•>13596842.128856 34G23*(1+1 System Cost and Utility Data'!$B$12)8.6127616904240636 .<0 r="H24• s="42•>150000<0 r="K24" s="24•>0(K24-E24-C24+D24+H24+124)*('System Cost and Utility Data'!B9+1 System Cost and Utili ty Data'!B11)-748809.92945512652'REC CC Model'!U910190.04 0000000001963220.85930652486IRR(N$4:N24)0.124 891696953219511127321627202.93812012265PRODUCT(B25,'System Cost and Utility Data'!$F$4)*G251512545.842517474225000C25*'System Cost and Utility Data'!B$12181505 .501102096915290893.472475912G24*(1+1 System Cost and Utility Data'!$B$12)9.646293093274952215000<0 r="125• s="32°>-024*'System Cost and Utility Data'!B10-252545.49978 2928610<0 r="K25• s="24•>0(K25- E25-C25+D25+R25+125)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-8 38902.61109709984'REC CC Model'!V910138.591077832.822305399973 91470.3168786149IRR(N$4:N25)0.1293893276725447711160<0 r="A26• s="15•>22620930.9087389214PRODUCT(B26,'System Cost and Utility Data'!$F$4)*G261677110.830183375425000C26*'System Cost and Utility Data'!B$12201253.2996220050317169257.602281295G25*(1+'System Cost an d Utility Data'!$B$12)10.803848264467948150000<0 r="K26• s="24•>0(K26-E26-C26+D26+(i26+126)*('System C ost and Utility Data'!B9+'System Cost and Utility Data'!B11)-938970.0946914309212 05139.9877890948596610.3046677094<0 r="P2 6" s=•27">IRR(N$4:N26)0.1333831637395550611049< row r="27" spans="1:18•>2361 4721.59965153213PRODUCT(B27,'System Cost and Utility Data'!$F$4)*G271859580.4885073267C27*'System Cos t and Utility Data'!B$12223149.6586208792<0 r="F27• s="31•>1 9251987.749409501G26*(1+'System Cost and Utility Data'!$B$12)12. 10031005620410315000-026*'System Cost and Utility Data'!B10-343864.412186708360< v>0(K27-E27-C27+D27+H27+127)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-1050101.6060985622'REC CC Model'!X9 10037.1599999999989943140.4178840611IRR(N$4:N 27)0.13694130995700761093824608574.38365501678PRODUCT(B28,'System Cost and Utility Data'!$F$4)*G282061902.8456569239< /v>25000C28*'System Cost and Utility Data'!B$1 2247428.3414788308721561318.936545257< /c>G27*(1+1 System Cost and Utility Data'!$B$12)13.55234726294859715000-027*'System Cost and Utility Data'!B10< v>-397725.6167153624700iREC CC Model°!T99985.7099999999 9911503537.52015662591082925602488.63981846662PRODUCT(B29,'System Cost and Utility Data'!$F$4)*G292286237.8752643 EFTA00762742 97825000C29*'System Cost and Utility Data' !B$12274348.5450317277624121905.356841382< /v>G28*(1+1 System Cost and Utility Data'!$B$12)15.17862893450243115000-028*'System Cost and Utility Data'!B10< /f>-457867.1175216274600((29-B29-C29+D29+B29+129)*('System Cost and Utility Data'!B9+1 Bystem Cost and Utility Data'Mall)-1310519.556639811'REC CC Modelf!Z99935.73< /e>C29+B29+L29-D29-B29-129+M291677869.711177941913124547.649218628IBB(1O4:N29)0.14297 07755286068710721BUM(D10:D29)725000BUM(B5:B29)2584489.8596615759SUM(J5:J10)0.99 999999999999989BUM(RS:B29)303165225253