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)6047421.9077443155'System Cost and Utility Data'!F67668 39PRODUCT(B5,'System Cost and Utility Data'!F4)115025.84999999999 0C5*'System Cost and Utility Data'!B1213803.101999999999C5+E5128828.95199999999<0 r="G5" s="41 ">l1150000.2PRODUCT('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)298395.26111999998'REC CC Model' !B911213.159999999998C5+E5+L5-D5-H 5-15+M5311437.37311999995'System Cost and Utility Data'!B13*-1+N5 -2488562.6268799999IRR(N$4:N5)9NUM!136452 B5*0.99759170.61PRODUCT(B6,'System Cost and Utility Data'!$F$4 )*G6127540.662480000010<0 r="E6" s="31">C6*'System Cos t and Utility Data'!B$1215304.879497600001C6+E6+F5271674.4 9397760001G5+'System Cost and Utility Data'!$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)466266.66376294388'REC CC Model'!C911157.350 5727.00066534389O5+N6-1982835.626214656IRR(N$4:N6)4NUM!135093B6*0.997515 78.90390000003PRODUCT(B7,'System Cost and Utility Data'!$F$4)*G71 41417.086557824020<0 r="E7" s="31">C7*'System Cost and Utilit y Data'!B$1216970.050386938881C7+E 7+F6430061.63092236291G6*(1+1 System Cost and Utility Data'!$B$12) 1.254400000000000215000-06*'System Co st and Utility Data'!B1079313.4250485862430.192PRODUCT('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)259039 .56676568222'REC CC Model'!D911101.44334214.718661858870 6+N7-1648620.9075527971IRR(N$4:N7)-0.34048624110756237 13374744063.11486099998PR0DUCT(B8,'Syst em Cost and Utility Data'!$F$4)*G8156803.26557531528C8*'System Cost and Utility Data'!B$1218816.391869037834605681.2883667160115000-07*'System Cost and Utility Data'!B1065944.8363021118860.115 2PRODUCT('System Cost and Utility Data'!B14,J8)391680(K8-E8-C8+D8+H8+18)*('System Cost and Utility Data'!B9+1 System Cost and Utility Data ' !B11)130682.27869741384'REC CC Model'!E911045.58< c r="N8" s="33">236402.67983965506-1412218.2277131421IRR(N$4:N8)-0.24461008600437445132405736622.48371238995PRODUCT(B9,'System Cost and Utility Data'!$F$4)*G9173863.460869909610C9*'System Cost and Utility Data'!B$1220863.615304389154800408.36454101477G8*(1+'System Cost and Util ity Data'!$B$12)1.573519360000000615000< f>-08*'System Cost and Utility Data'!B1056488.729108525680.1152PRODUCT('System Cost and Utility Data'!B14,J9)391680(K9-E9-C9+D9+H9+19)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B 11)118114.32729105982'REC CC Model'!F910989.72252342.39435683293131076729256.25887526607PRODUCT(B10,'Syst em Cost and Utility Data'!$F$4)*G10192779.8054125557825000C10*'System Cost and Utility Data' !B$1223133.576649506693C10+E10+F91016321.7466030773G9*(1+'System Cost a nd Utility Data'!$B$12)1.762341683200000715000-09*'System Cost and Utility Data' !B1046395.033334252366 5.7599999999999996E-2PRODUCT('System Cost and Utility Data'!B14,J10) 195840(K10-E10-C10+D10+H10+I10)*('System Cost and Utility Data'! B9+'System Cost and Utility Data' !B11)29181.526559763548'REC CC Model'!G910935.33<0 r="N10• s="33">169635.20528757366-990240.62806873559IRR(N$4: N10)-0.12604419762804464129767721963.69628651335< /c>PRODUCT(B11,'System Cost and Utility Data'!$F$4)*G11213754.2482414418 525000C11*'System Cost and Utility Data' !B $1225650.509788973021255726.5046334921 G10*(1+'System Cost and Utility Data' !$B$12)1.973822685184001115000-010*'System Cost and Utility Data'!B10 39609.62512274942100(K11-Ell-C11+Dll+Fill+Ill)*('System Cost and Utility Data'!B9+1System Cost and Utility Data • !B11)-70309.858479372793'REC CC Model' !N910879.47100364.74442829264-869875.88364044297IRR(N$4:N11)-0.10486040907379171 128478< /c>714744.05932364822PRODUCT (B12,'System Cost and Utility Data'!$F$4)*G12237010.71045011075C12*'System Cost and Utility Data'!B$1228441.2852540132881521178.5003376161G11*( 1+'System Cost and Utility Data' !$B$12)2.21068140740608141500000(K12-E12-C12+D12+1112 +112)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!Bll)-83537.0625577427 71'REC CC Model' !1910825.08117144.97780076358-772730.905839679 41IRR(N$4:N12)-8.2862361012335947E-2127189707596.61873041175PRODUCT(B13,'System Cost and Utilit y Data'!$F$4)*G13262797.47574708285250001815511.6731743489G12*(1+1System Cost and Utility D ata'!$B$12)2.47596317629481131500000(K13-E13-C13+013+H13+113)*('System Cost and Util ity Data' !B9+'System Cost and Utility Data'!B11)-98306.532105384074'REC CC Model'!J910770.69135888.0944977 6157-636842.81134191784 IRR(N$4:N13)-6.1368640818850954E-21259110700520.65 254310763PRODUCT(B14,'System Cost and Utility Data' !$F$4)*G14291 389.8411083654525000C14*'System Cost and U tility Data'!B$1234966.780933003851C14+E14+F132141868.295 2157184G13*(1+1System Cost and Utility Data'!$B$12)2.77307875745 0189215000-o13*'System Cost and Utility Da ta'!B1025473.71245367671500 (K14-E14-C14+01444114+114)*('System Cost and Utility Data'!B9+'System Cost and U tility Data'!811)-114788.48021858474'REC CC Model'!K91071 6.3156810.72936910787-480032.08197280997IRR(N$4:N14)-4.1225733 2467885E-211693515.4460176765PRODUCT(B15,'System Cost and Utility Data'!$F$4)*G15323093.055820955625000C15*'System Cost and Utility Data'!B$1238771.166698 5146732503732. 5177351888G14*(1+1 System Cost and Utility Data'!$B$12)3.10584820834421215000-014*'System Cost and Utility Data'!B1019201.283278912400(K15-E15-C15+D 15+H15+I15)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-133171.693 EFTA00762717 26584545'REC CC Model°!L910661.909999999998180153.15597471243- 299878. 92599809752IRR(N$4:N15)-2.2838356599788737E-212686580.29155749967PRODUCT(B16,'Syste m Cost and Utility Data'!$F$4)*G16358245.5802942756C16*'System Cost and Utility Data'!B$1242989.4696353130712904967.5676647774G15*(1+1 System Co st and Utility Data'!$B$12)3.47854999334551815000-015*'System Cost and Utility Data'!B1011995.15703992390100(K16-E16-C16+D16+H16+116)*('Syste m Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-153665.5528714525 206183.33001821226-93695.595979885256IRR(NS4:N16)-6.3110391799594901E-313679714.48864192469PRODUCT(B17,'System Cost and Utility Data'!$F$4) *G17397222.6994302928825000C17*'Sys tem Cost and Utility Data'!B$1247666.7239316351413349856.9910267056G16*(1+'System Cost and Utility Data'!$B$12)3.895975992546980615000-016*'System C ost and Utility Data'!B103747.823839195410500<0 r="1.17" s="31">(K17-E17-C17+D17+H17+I17)*('System Cost and Utility Data'!B9+ 'System Cost and Utility Data'!B11)-176502.30379000233'REC CC Mo del'!N910556.07<0 r="N17" s="26•>235195.36573273031< c r="017" s=•24">14672917.3437555054PRODUCT(B18,'System Cost and Utility Data'!$F$4)*G18440440.52912830876< /v>25000C18*'System Cost and Utility Data'!B$1 252852.8634953970473843150.3836504114< /c>G17*(1+1 System Cost and Utility Data'!$B$12)4.363493111652618815000-017*'System Cost and Utility Data'!B10< v>-5659.990790113802200(K18-E18-C18+D18+H18+I18)*('System Cost and Utility Data'!B9+'System Cost and Utility Data ' !B11)-201939.48870208059'REC CC Model'!0910503.15267517.04471173906409016.81446458411IRK(N$4:N18)2.1497833753877423E-2 1197415 666188.17031795031PRODUC T(B19,'System Cost and Utility Data'!$K$4)*D19488360.4586974688<0 r="D19" s="97">2 50000C19*'System Cost and Utility Data°!B$1258603.2550436962564390114.0973915765G18* (1+'System Cost and Utility Data'!$B$12)4.887112285050933215000< /v>-018*'System Cost and Utility Data'!B10-16360.67257858336400<0 r="L19" s="31•>(K19-E19-C19+D19+H 19+I19)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-131262.7299806 89271 11EC CC Model'!F910450.23586528.70080364 321IRR(N$4:N19)2.8582728912189933E-21185416659526.28861477075PRODUCT(B20,'System Cost and Utili ty Data'!$F$4)*G20541494.0766037533825000C20*'System Cost and Utility Data'!B$1264979.28919245044996587.4631877802G19*(1+'System Cost and Utility Da ta'!$B$12)5.473565759257045515000-0 19*'System Cost and Utility Data'!B10-23461.14803214572700(K20-E20-C20+020+H2O+120)*('System Cost and Util ity Data'!B9+'System Cost and Utility Data'!B11)-259571.18608447371'REC CC Model'!Q910397.31340760.6377438 7573927289.33854751894< f>IRR(N$4:N20)3.9621173557674902E-21173617652931.0257 2862303PRODUCT(B21,'System Cost and Utility Data'!$F$4)*G2160040 8.6321382417825000C21*'System Cost and Uti lity Data'!B$1272049.0358565890065669045.1 31182611G20*(1+'System Cost and Utility Data'!$B$12)6.1303936503 67891715000-020*'System Cost and Utility D atas!B10-37091.573541900761<0 r="J21" s="23•>00(K21-E21-C21+021+H21+121)*('System Cost and Utility Date!B9+'System Cost and Utility Data'!B11)-294601.66627616179'REC CC Model'!R910 344.39385291.965260569761312581.3038080886IRR(N$4:N21)4.931954 7960400091E-21161818646401.71547133685PRODUCT(B22,'System Cost and Utility Data'!$T$4)*G22665733.0913148825125000C22*'System Cost and Utility Data'!B$1279887.9 709577859036414666.1934552789G21*(1+1 System Cost and Utility Data'!$B$12)6.86604088841203915000-021*'System Cost and Utility Data'!B10-52503.2521523 2354800<0 r="L22" s="31">(K22-E 22-C22+D22+H22+122)*('System Cost and Utility Data°!B9+1 System Cost and Utility Data'!B11)-33 3574.69834699639'REC CC Model'!S910292.94<0 r="1122" s="2 6">434842.55607799551174 7423.85988608421150219639937.69831662346FRODUCT(B23,'System Co st and Utility Data'!$F$4)*G23738164.8516499418825000C23*'System Cost and Utility Data'!B$1288579.7821979930167241410.827303214G22*(1+'System Cost a nd Utility Data'!$B$12)7.6899657950214841<0 r="H23" s="42">15000-022*'System Cost and Utility Data'!B10-69896.95439544337600<0 r="L23" s="31">(R23-E23-C23+D23+H23+123)*('System Cost and Utility Data'!B9+'System Cost and Utility Data'!B11)-376922.2988270864'REC CC Model'!T910241.4948 9960.779416291862237384.6393023762IRR(04:1,123)6.5483707462903981E-21138720633538.32133345725PRODUCT(B24,'System Cost and Utility Data'!$F$4)*G24 818477. 1875094556C24*'System C ost and Utility Data'!B$1298217.262501134668< v>8158105.2773138043G23*(1+1 System Cost and Utility Data'!$B$12) 8. 612761690424063615000-023*'System Cost a nd Utility Data'!B10-89495.385572095052<0 r="J24" r="23">00(R24-E24-C24+D24+H24+124)*('System Cost and Utility Data°!B9+'Sys tem Cost and Utility Data'!B11)-425123.52765638148'REC CC Model' !U910190.040000000001551256.347926303862788640.9872286799IRR(N $4:6124)7.225277509536808R-2<0 r="R24" s="90">1127321<6 t="shared" si="1"/>627202.93812012265< /v>PRODUCT(B25,'System Cost and Utility Data'!$F$4)*G25907527.505510 4844525000C25*'System Cost and Utility Dat a'!B$12108903.300661258129174536.083485547 5G24*(1+1 System Cost and Utility Data'!$B$12)9.6462930932749522< /v>15000-024*'System Cost and Utility Data'!B1 0-111545.639489147200'REC CC Model'!V910138.59619405.399570098383408046.3867987785IRR(N$4:N25)7.83052008131766 42E-211160<0 r="A26" s="15">2 2620930.9087389214PR ODUCT(B26,'System Cost and Utility Data'!$F$4)*G261006266.498110025325000C26*'System Cost and Utility Data'!B$12120751.979773203 0310301554.561368776 G25*(1+'System Cost and Utility Data'!$B$12)10.80384826446794815 000-025*'System Cost and Utility Data'!B10-136321.8554719511300(X26-E26-C26+D 26+H26+126)*('System Cost and Utility Data'!B9+1 System Cost and Utility Data'!B11)-538269.746 67627888'REC CC Model'!H910087.14695157.726678900544103204.113 477679IRR(144:1126)8.3735596726124045E-21104923614721.59965153213FRODUCT(B27,'System Cost and Ut ility Data'!$F$4)*G271115748.29310439625000C27*'System Cost and Utility Data'!B$12133889.79517252752<0 r="F27" s="31">11551192.649645699G26*(1+'System Cost and Utilit y Data'!$B$12)12.10031005620410315000< f>-026*'System Cost and Utility Data'!B10-164128.1645391071500'REC CC Model'!X910037.159999999998 779346.261576977214882550.3750546565IRR(144:N27)8.8623623330324697E-21093824 608574.38365501678FRODUCT(B28,'System Cost and Utility Data'!$F$4)*G 281237141.707394154325000C28*'Syste m Cost and Utility Data'!B$12148457.0048872985112936791.361927152G27*(1+1 System Cost and Utility Data'!$B$12) 13.55234726294859715000-027*'System Cos t and Utility Data'!B10-195302.0150021862600(X28-E28-C28+D28+H28+128)*('System Cost and Utility Data'!B9+' System Cost and Utility Data'!B11)-677996.32000480103<0 r="M28" s="33">'REC CC Mod el°!T99985.7099999999991872890.11727883795 5755440.4923334941IR R(N$4:N28)9.3036730257217815E-210829602488.63981846662<0 r="C29" r="80">PRODUCT(B29,1 System Cost and Utility Data'!$ EFTA00762719 F$4)*G291371742.725158638625000C29* 'System Cost and Utility Data'NS$12164609.12701903662<0 r="K29" s="99">14473143.21410482715000-O28*'Syst em Cost and Utility Data'NS10-230217.6196933397700'REC CC Model'!299935.73C29+E29+L29-D29-H29-129+M29976814.6342 47768446732255.1265812628IKK(NS4:N29)9.703236369409278S-21072126SUM (85:1929)17037524.657971766SUM(D10:D29) 725000SUM(E5:E29)1550693.9157969453SUM(6:829)375000SUM(J5:J10)0.99999999999999989SUM(N5:N29)9532255.1265812628SUM(I5:K29)303 165225253 EFTA00762720