{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["IRR Model","IRR PILOT Summary by Region","3. Calculator-raw","1. Overview","User Instructions (Calc 2)","User Instructions (Calc 1)","3. Input and Summary - Calc 1","2. User Instructions","3. Input and Summary","Property Tax Calculator - DG","Property Tax Calculator - LSR","4. Heat Map - IRR","5. Heat Map - PILOT"],"not_rendered":{"charts":15,"images":1,"macros":1,"external_links":2,"defined_names":470,"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":"1900"}

{"sheet":"IRR Model","index":0,"n_rows":126,"n_cols":41,"rows_kept":126,"cut":false,"hidden":true,"merged":[[7,24,7,25]]}
[]
[null,"NYSERDA - NYS Property Tax Model"]
[null,"Operating Model"]
[]
["x","Project Assumptions - YELLOW REQUIRES INPUT"]
[]
[null,"Region Specific Assumptions",null,null,null,null,null,"PILOT Calculation",null,null,null,null,null,null,null,"PILOT Sensitivity Analysis",null,null,null,null,null,"MW Block Assumption"]
[null,"Active Utility Region",null,null,null,"O&R",null,"Investor NPV Pre-PILOT",null,null,"[$]",{"$f":"NPV($F$16,F94:AE94)*1000","v":2331695.6915229145},null,null,null,null,null,null,null,null,null,"Block","PBI Rate",null,"Locational Adder Logic Table",null,null,"Pilot Rate"]
[null,"CDG?",null,null,null,"Yes",null,"Investor target Pre-tax IRR",null,null,"[%]",{"$f":"$F$16","v":3.2500000000000001E-2},null,null,null,"PILOT Sensitivity ($/MWh) / (% of Retail Rate)",null,null,null,null,null,"Block 1 ConEd",0.17899999999999999,null,"Yes",1.2,null,0.01]
[null,"Year-1 Solar Net Metering Credit Value",null,null,"[$/kWh]",{"$f":"VLOOKUP($F$8,$H$20:$L$27,COLUMNS($H$21:$I$21),0)","v":0.16700000000000001},null,"Annual PILOT Budget @ Target IRR",null,null,"[$]",{"$f":"-PMT($F$16,$F$106,L8)","v":198867.01383642192},null,null,null,null,null,null,null,null,null,"Block 2 ConEd",0.17299999999999999,null,"No",1,null,1.4999999999999999E-2]
[null,"System Build Cost",null,null,"[$/W]",{"$f":"VLOOKUP($F$8,$H$20:$L$27,COLUMNS($H$21:$L$21),0)+AA26","v":2.2000000000000002},null,"Average PILOT (% of Retail Rate)",null,null,"[%]",0.01,null,null,0,"Build Cost","Customer Energy Discount",null,null,null,null,"Block 3 ConEd",0.16800000000000001,null,null,null,null,0.02]
[null,"Site Lease Payment",null,null,"[$/MW]",{"$f":"VLOOKUP($F$8,$H$20:$L$27,COLUMNS($H$21:$J$21),0)","v":10000},null,"Annual Pilot Cap Based on % of Retail Rate",null,null,"[$]",{"$f":"F10*L11*G52*1000","v":6295.9000000000005},null,null,null,"($/W) Delta","(%)",null,null,null,null,"Block 4 ConEd",0.16200000000000001,null,null,null,null,2.5000000000000001E-2]
[null,"Year 1 Specific Yield Forecast",null,null,"[kWh/kW]",{"$f":"VLOOKUP($F$8,$H$20:$L$27,COLUMNS($H$21:$K$21),0)","v":1300},null,"Recommended Annual PILOT",null,null,"[$]",{"$f":"IF(L10>=L12,L12,L10)","v":6295.9000000000005},null,null,null,{"$f":"L16","v":1.6700000000000002},0.2,0.15,0.1,null,null,"Block 5 ConEd",0.156,null,null,null,null,0.03]
[null,null,null,null,null,null,null,"AC System Size",null,null,"[MW]",{"$f":"F29","v":2},null,null,null,0.1,1.6700000000000002,1.6700000000000002,1.6700000000000002,null,null,"Block 6 ConEd",0.14499999999999999]
[null,"Key Non-Regional Variables",null,null,null,null,null,"Implied Annual PILOT ($/MW AC)",null,null,"[$/MW]",{"$f":"L13/$L$14","v":3147.9500000000003},null,null,null,0,1.6700000000000002,1.6700000000000002,1.6700000000000002,null,null,"Block 7 ConEd",0.13100000000000001]
[null,"Target Pre-Tax Investor IRR",null,null,"[%]",3.2500000000000001E-2,null,"Implied Annual PILOT ($/MWh)",null,null,"[$/MWh]",{"$f":"L13/G68","v":1.6700000000000002},null,null,null,-0.1,1.6700000000000002,1.6700000000000002,1.6700000000000002,null,null,"Block 8 ConEd",0.111,null,"VDER Status"]
[null,null,null,null,null,null,null,"Check - Post PILOT Pre-Tax IRR",null,null,"[%]",{"$f":"IRR(F96:AO96)","v":3.3624599371618435E-2},null,null,null,null,null,null,null,null,null,"Block 9 ConEd",9.4E-2,null,"Tranche","Rate Credit"]
[null,"Energy Discount Required to Incentivize Customer",null,null,"[%]",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 10 ConEd",7.3999999999999996E-2,null,"Tranche 0",1]
[null,"VDER Tranche",null,null,null,"Tranche 1",null,"Regional Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 11 ConEd",5.7000000000000002E-2,null,"Tranche 1",1]
[null,"Implied Year 1 PPA Rate",null,null,"[$/kWh]",{"$f":"F10*(1-F18)*Z24","v":0.15030000000000002},null,null,"Electric Rate ","Lease Cost","Average yield","All-in Cost","O&M Cost","Insurance","CDG Annual",null,null,null,null,null,null,"Block 12 ConEd",3.6999999999999998E-2,null,"Tranche 2",0.95]
[null,"PPA Term",null,null,"[years]",{"$f":"IF(F19=\"Tranche 0\",20,25)","v":25},null,"Utility","($/kWh)","($/MW)","(kWh/kWdc)","($/W)","($/kW), 2% escalator","($/kW)","($/kW)",null,null,null,null,null,null,"Block 13 ConEd",0.02,null,"Tranche 3",0.9]
[null,"PPA or Utility Rate Annual Escalator",null,null,"[%]",0.01,null,"CHG&E",0.13400000000000001,7000,1300,1.9,12,2,7,null,null,null,null,null,null,"Block 1 ROS",0.114]
[null,"NYSERDA Volumetric MW Block",null,null,null,"Block 4 ROS",null,"O&R",0.16700000000000001,10000,1300,2.2000000000000002,{"$f":"M22","v":12},2,7,null,null,null,null,null,null,"Block 2 ROS",0.114]
[null,"NYSERDA MW Block Rate",null,null,"[$/kWh]",{"$f":"VLOOKUP(F23,V9:W32,2,0)","v":0.111},null,"NGRID",9.3700000000000006E-2,5000,1240,1.5,12,2,7,null,null,null,null,null,null,"Block 3 ROS",0.111,null,{"$f":"F19","v":"Tranche 1"},{"$f":"VLOOKUP(Y24,$Y$17:$Z$22,COLUMNS($Y$17:$Z$17),0)","v":1}]
[null,"NY-Sun Locatioal Adder?",null,null,null,"No",null,"NYSEG",9.4E-2,3000,1200,1.5,12,2,7,null,null,null,null,null,null,"Block 4 ROS",0.111]
[null,"Multiplier for Locational Adder",null,null,null,{"$f":"IF(F25=\"Yes\",1.2,1)","v":1},null,"ConEd",0.20300000000000001,20000,1250,2.5,12,2,7,null,null,null,null,null,null,"Block 5 ROS",0.105,null,"Active EPC Cost Adder",null,{"$f":"IF(F9=\"No\",-0.2,0)","v":0}]
[null,"Total NYSERDA Grant",null,null,"[$]",{"$f":"+F24*F30*0.134*8.76*3*1000000*F26","v":1133577.2880000002},null,"RG&E",9.5000000000000001E-2,3000,1200,1.5,12,2,7,null,null,null,null,null,null,"Block 6 ROS",9.9000000000000005E-2,null,"(EPC $0.20/Watt lower for non-CDG)"]
[null,"General Project Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 7 ROS",9.4E-2]
[null,"AC System Size (Alternating Current)",null,null,"[MWAC]",2,null,"PILOT Results",null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 8 ROS",0.08]
[null,"DC System Size (Alternating Current)",null,null,"[MWDC]",{"$f":"F29*1.45","v":2.9},null,null,"IRR Based","IRR Based","PILOT as %","PILOT as %",null,null,null,null,null,null,null,null,null,"Block 9 ROS",6.2E-2]
[null,null,null,null,null,null,null,null,"PILOT Rate","PILOT Rate","of Retail Rate","of PPA Rate",null,null,null,null,null,null,null,null,null,"Block 10 ROS",4.4999999999999998E-2]
[null,"Production Degradation",null,null,"[%]",5.0000000000000001E-3,null,"Utility","($/MW)","($/MWh)","(%)","(%)",null,null,null,null,null,null,null,null,null,"Block 11 ROS",2.5999999999999999E-2]
[null,"Inflation",null,null,"[%]",0.02,null,"CHG&E",{"$f":"IF($H33=$F$8,IF($L$15<0,\"n/a\",$L$15),I33)","v":5051.8},{"$f":"IF($H33=$F$8,IF($L$16<0,\"n/a\",$L$16),J33)","v":2.68},{"$f":"IFERROR(J33/(I22*1000),\"n/a\")","v":0.02},{"$f":"IFERROR(J33/(I22*$Z$24*(1-$F$18)*1000),\"n/a\")","v":2.2222222222222223E-2}]
[null,"Site Lease Pmt Escalator",null,null,"[%]",0,null,"O&R",3147.9500000000003,1.6700000000000002,0.01,1.1111111111111112E-2]
[null,"Other Annual Operating Expense",null,null,"[$/kW]",0,null,"NGRID","n/a","n/a","n/a","n/a"]
[null,null,null,null,null,null,null,"NYSEG","n/a","n/a","n/a","n/a"]
[null,null,null,null,null,null,null,"ConEd",7358.7500000000009,4.0600000000000005,2.0000000000000004E-2,2.2222222222222223E-2]
[null,null,null,null,null,null,null,"RG&E",3306,1.9,0.02,2.222222222222222E-2]
[]
["x","Generation Profile & Flags"]
[null,"Date",null,null,null,"2016-12-31",{"$f":"EOMONTH(F41,12)","v":"2017-12-31"},{"$f":"EOMONTH(G41,12)","v":"2018-12-31"},{"$f":"EOMONTH(H41,12)","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31",{"$f":"EOMONTH(M41,12)","v":"2024-12-31"},{"$f":"EOMONTH(N41,12)","v":"2025-12-31"},"2026-12-31","2027-12-31",{"$f":"EOMONTH(Q41,12)","v":"2028-12-31"},"2029-12-31","2030-12-31","2031-12-31",{"$f":"EOMONTH(U41,12)","v":"2032-12-31"},"2033-12-31",{"$f":"EOMONTH(W41,12)","v":"2034-12-31"},"2035-12-31","2036-12-31","2037-12-31",{"$f":"EOMONTH(AA41,12)","v":"2038-12-31"},"2039-12-31","2040-12-31","2041-12-31"]
[]
[null,"Flags"]
[null,"Construction Active",null,null,null,{"$f":"-(0-G45)","v":0},{"$f":"-(0-H45)","v":0},{"$f":"-(0-I45)","v":0},0,0,0,0,{"$f":"-(0-N45)","v":0},{"$f":"-(0-O45)","v":0},0,0,{"$f":"-(0-R45)","v":0},0,0,0,{"$f":"-(0-V45)","v":0},0,{"$f":"-(0-X45)","v":0},0,0,0,{"$f":"-(0-AB45)","v":0},0,0,0,{"$f":"-(0-AF45)","v":0}]
[null,"COD Year",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Year",null,null,null,{"$f":"IF(F48<=YEAR($F$41),0,E46+1)","v":0},1,2,3,4,5,6,7,{"$f":"IF(N48<=YEAR($F$41),0,M46+1)","v":8},{"$f":"IF(O48<=YEAR($F$41),0,N46+1)","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Days in Year",null,null,null,{"$f":"(F41-E41)*F51","v":0},{"$f":"(G41-F41)*G51","v":365},{"$f":"(H41-G41)*H51","v":365},{"$f":"(I41-H41)*I51","v":365},366,365,365,365,{"$f":"(N41-M41)*N51","v":366},{"$f":"(O41-N41)*O51","v":365},365,365,{"$f":"(R41-Q41)*R51","v":366},365,365,365,{"$f":"(V41-U41)*V51","v":366},365,{"$f":"(X41-W41)*X51","v":365},365,366,365,{"$f":"(AB41-AA41)*AB51","v":365},365,366,365]
[null,"Year",null,null,null,{"$f":"+YEAR(F41)","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"Hours in Year",null,null,null,{"$f":"+F47*24","v":0},8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760]
[]
[null,"Operational",null,null,{"$f":"SUM(F51:AO51)","v":25},{"$f":"IF(AND(F46<=$F$21,F46>0),1,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Production (MWh)",null,null,{"$f":"SUM(F52:AO52)","v":88864.033904664131},{"$f":"+$F$13/8760*F49*F59*$F$30","v":0},3770,3751.15,3732.3942499999998,3723.9068877328764,3695.1636173562501,3676.687799269469,3658.3043602731218,3649.9854763853768,3621.8127742793977,3603.703710408,3585.6851918559601,3577.5314419676297,3549.9179820671975,3532.1683921568615,3514.5075501960773,3506.5156563148098,3479.4503373828711,3462.0530856959572,3444.7428202674769,3436.9095694707044,3410.3815106353086,3393.3296030821321,3376.362955066722,3368.6851982099947,3342.6837345899312]
[]
[null,"NYSERDA Payment Period",null,null,{"$f":"SUM(F54:AO54)","v":3},{"$f":"IF(F46<=3,1,0)*F51","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NYSERDA Eligible Production",null,null,{"$f":"SUM(F55:AO55)","v":11253.544249999999},{"$f":"+F52*F54","v":0},3770,3751.15,3732.3942499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Index",null,null,null,{"$f":"(1+$F$33)^(F$46-1)*F$51","v":0},1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,{"$f":"(1+$F$33)^(N$46-1)*N$51","v":1.1486856676492798},1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225]
[null,"PPA Index",null,null,null,{"$f":"(1+$F$22)^(F46-1)","v":0.99009900990099009},1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506010001,1.0721353521070098,1.0828567056280802,1.0936852726843611,1.1046221254112047,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376226,1.1609689553699984,1.1725786449236988,1.1843044313729358,1.1961474756866652,1.2081089504435316,1.220190039947967,1.2323919403474466,1.2447158597509214,1.2571630183484304,1.269734648531915]
[null,"Degradation Index",null,null,null,{"$f":"(1-$F$32)^(F46-1)*F51","v":0},1,0.995,0.99002500000000004,0.98507487500000002,0.98014950062500006,0.97524875312187509,0.97037250935626573,0.96552064680948435,0.96069304357543694,0.95588957835755972,0.95111013046577197,0.94635457981344306,0.94162280691437594,0.93691469287980411,0.93223011941540512,0.92756896881832807,0.92293112397423638,0.9183164683543652,0.91372488601259338,0.90915626158253038,0.90461048027461777,0.90008742787324469,0.89558699073387849,0.89110905578020905,0.88665351050130803]
[null,"Land Lease Index",null,null,null,{"$f":"(1+$F$34)^(F$46-1)*F$51","v":0},1,1,1,1,1,1,1,{"$f":"(1+$F$34)^(N$46-1)*N$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"State Incentive Collected",null,null,null,0,{"$f":"SUM($F76:F$76,$F74:F$74)","v":283.39432200000005},{"$f":"SUM($F76:G$76,$F74:G$74)","v":597.24682200000007},{"$f":"SUM($F76:H$76,$F74:H$74)","v":909.53005950000011},{"$f":"SUM($F76:I$76,$F74:I$74)","v":1133.5772880000002},{"$f":"SUM($F76:J$76,$F74:J$74)","v":1133.5772880000002},{"$f":"SUM($F76:K$76,$F74:K$74)","v":1133.5772880000002},{"$f":"SUM($F76:L$76,$F74:L$74)","v":1133.5772880000002},{"$f":"SUM($F76:M$76,$F74:M$74)","v":1133.5772880000002},{"$f":"SUM($F76:N$76,$F74:N$74)","v":1133.5772880000002},{"$f":"SUM($F76:O$76,$F74:O$74)","v":1133.5772880000002},{"$f":"SUM($F76:P$76,$F74:P$74)","v":1133.5772880000002},{"$f":"SUM($F76:Q$76,$F74:Q$74)","v":1133.5772880000002},{"$f":"SUM($F76:R$76,$F74:R$74)","v":1133.5772880000002},{"$f":"SUM($F76:S$76,$F74:S$74)","v":1133.5772880000002},{"$f":"SUM($F76:T$76,$F74:T$74)","v":1133.5772880000002},{"$f":"SUM($F76:U$76,$F74:U$74)","v":1133.5772880000002},{"$f":"SUM($F76:V$76,$F74:V$74)","v":1133.5772880000002},{"$f":"SUM($F76:W$76,$F74:W$74)","v":1133.5772880000002},{"$f":"SUM($F76:X$76,$F74:X$74)","v":1133.5772880000002},{"$f":"SUM($F76:Y$76,$F74:Y$74)","v":1133.5772880000002},{"$f":"SUM($F76:Z$76,$F74:Z$74)","v":1133.5772880000002},{"$f":"SUM($F76:AA$76,$F74:AA$74)","v":1133.5772880000002},{"$f":"SUM($F76:AB$76,$F74:AB$74)","v":1133.5772880000002},{"$f":"SUM($F76:AC$76,$F74:AC$74)","v":1133.5772880000002},{"$f":"SUM($F76:AD$76,$F74:AD$74)","v":1133.5772880000002}]
[null,"State Incentive Remaining",null,null,null,0,{"$f":"($F$27/1000-G62)","v":850.18296600000008},536.33046600000011,224.04722850000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x","Unlevered Operating Cash Flow Build"]
[null,"($000s)",null,null,"Total",{"$f":"F$41","v":"2016-12-31"},{"$f":"G$41","v":"2017-12-31"},"2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31",{"$f":"N$41","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31",{"$f":"R$41","v":"2028-12-31"},"2029-12-31","2030-12-31","2031-12-31",{"$f":"V$41","v":"2032-12-31"},{"$f":"W$41","v":"2033-12-31"},"2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31"]
[]
[null,"Contracted Production (MWh)",null,null,{"$f":"SUM(F68:AO68)","v":88864.033904664131},{"$f":"+F$52","v":0},{"$f":"+G$52","v":3770},3751.15,3732.3942499999998,3723.9068877328764,3695.1636173562501,3676.687799269469,3658.3043602731218,{"$f":"+N$52","v":3649.9854763853768},3621.8127742793977,3603.703710408,3585.6851918559601,3577.5314419676297,3549.9179820671975,3532.1683921568615,3514.5075501960773,{"$f":"+V$52","v":3506.5156563148098},{"$f":"+W$52","v":3479.4503373828711},3462.0530856959572,3444.7428202674769,3436.9095694707044,3410.3815106353086,3393.3296030821321,3376.362955066722,3368.6851982099947,3342.6837345899312]
[null,"PPA Price ($/kWh)",null,null,null,{"$f":"+$F$20*F58*(F68>0)","v":0},0.15030000000000002,0.15180300000000002,0.15332103000000002,0.1548542403,0.15640278270300001,0.15796681053003001,0.15954647863533034,0.16114194342168359,0.16275336285590047,0.1643808964844595,0.16602470544930409,0.16768495250379709,0.16936180202883508,0.17105542004912344,0.17276597424961468,0.17449363399211079,0.17623857033203194,0.17800095603535226,0.17978096559570581,0.18157877525166283,0.18339456300417947,0.18522850863422125,0.18708079372056349,0.18895160165776911,0.19084111767434683]
[null,"Contracted Energy Revenues (PPA)",null,null,{"$f":"SUM(F70:AO70)","v":15049.980349511095},{"$f":"+F69*F68","v":0},566.63100000000009,569.43582345000004,572.25453077607756,576.66277204781193,577.93387229740108,580.79464496527316,583.66957845785146,588.16575312565919,589.46220864843042,592.38004658124009,595.31232781181723,599.89818992718267,601.22050649746643,604.19654800462888,607.1873209172519,611.86465952060257,613.21335300166345,616.24875909902175,619.29919045656186,624.06983027521028,625.44542682049587,628.54138168325721,631.6526615225896,636.51846368259794,637.92149994100214]
[null,null,null,null,null,"`"]
[null,"NYSERDA Sales (MWh)",null,null,{"$f":"SUM(F72:AO72)","v":8440.1581875000011},{"$f":"+F55*0.75","v":0},2827.5,2813.3625000000002,2799.2956875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NYSERDA Price ($/MWh)",null,null,null,{"$f":"$F$24*(F72>0)*1000","v":0},111,111,111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NYSERDA Revenue",null,null,{"$f":"SUM(F74:AO74)","v":850.18296600000008},{"$f":"MIN(F72*F73/1000,F63)","v":0},{"$f":"MIN(G72*G73/1000,G63)","v":313.85250000000002},312.28323750000004,224.04722850000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Upfront NYSERDA Grant",null,null,{"$f":"SUM(F76:AO76)","v":283.39432200000005},{"$f":"+$F$27/1000/4*F45","v":283.39432200000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Revenues",null,null,{"$f":"SUM(F78:AO78)","v":16183.557637511096},{"$f":"+F70+F74+F76","v":283.39432200000005},880.48350000000005,881.71906095000008,796.30175927607763,576.66277204781193,577.93387229740108,580.79464496527316,583.66957845785146,588.16575312565919,589.46220864843042,592.38004658124009,595.31232781181723,599.89818992718267,601.22050649746643,604.19654800462888,607.1873209172519,611.86465952060257,613.21335300166345,616.24875909902175,619.29919045656186,624.06983027521028,625.44542682049587,628.54138168325721,631.6526615225896,636.51846368259794,637.92149994100214]
[]
[null,"Land Lease",null,null,{"$f":"SUM(F80:AO80)","v":-725},{"$f":"-$F$12*$F$30/1000*F60","v":0},-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29,-29]
[null,"Other Annual Operating Expenses",null,null,0,{"$f":"-$F$35*$F$30*F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Property Taxes",null,null,-676.98180000000002,{"$f":"F126","v":0},-11.484,-10.909800000000001,-10.335600000000001,-9.7614000000000001,-9.1872000000000007,-8.6129999999999995,-8.0387999999999984,-7.464599999999999,-6.8904000000000005,-6.3162000000000011,-5.742,-5.1677999999999988,-4.5935999999999995,-4.0193999999999992,-3.4451999999999994,-68.903999999999996,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004]
[null,"Annual O&M",null,null,-1114.6544303686301,null,{"$f":"-M22*F30","v":-34.799999999999997},{"$f":"G83*1.02","v":-35.495999999999995},{"$f":"H83*1.02","v":-36.205919999999999},-36.930038400000001,-37.668639167999999,-38.422011951359998,-39.190452190387198,{"$f":"M83*1.02","v":-39.974261234194941},{"$f":"N83*1.02","v":-40.77374645887884},-41.589221388056416,-42.421005815817544,-43.269425932133899,-44.134814450776581,-45.017510739792115,-45.917860954587958,-46.836218173679718,-47.772942537153313,-48.728401387896376,-49.702969415654302,-50.697028803967392,{"$f":"IF(AA51=1,Z83*1.02,0)","v":-51.710969380046741},-52.745188767647676,-53.80009254300063,-54.876094393860647,-55.973616281737861]
[null,"Insurance",null,null,-144.99999999999997,{"$f":"IF(F51=1,$N$22*-$F$30,0)","v":0},{"$f":"IF(G51=1,-$N$22*$F$30,0)","v":-5.8},-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8]
[null,"CDG Annual Costs",null,null,-507.50000000000017,{"$f":"IF(F51=1,$F$30*-$O$22,0)","v":0},-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3]
[null,"Inverter Replacement",null,null,{"$f":"SUM(G86:AH86)","v":-580},0,0,0,0,0,0,0,0,0,0,{"$f":"-0.1*F30*1000","v":-290},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA51=1,(-0.1*1000*F30),0)","v":-290}]
[null,"Total OpEx",null,null,{"$f":"SUM(F87:AO87)","v":-3749.1362303686305},{"$f":"SUM(F80:F86)","v":0},{"$f":"SUM(G80:G86)","v":-101.38399999999999},-101.50579999999999,-101.64151999999999,-101.7914384,-101.955839168,-102.13501195135999,-102.32925219038719,-102.53886123419494,-102.76414645887883,-393.00542138805645,-103.26300581581754,-103.53722593213389,-103.82841445077658,-104.13691073979211,-104.46306095458795,-170.84021817367974,-157.99614253715333,-158.9516013878964,-159.92616941565433,-160.9202288039674,-451.9341693800468,-162.9683887676477,-164.02329254300065,-165.09929439386067,-166.19681628173788]
[null,"Total OpEx $/kWp",null,null,null,{"$f":"-SUM(F80:F81)/($F$30)","v":0},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"EBITDA",null,null,{"$f":"SUM(F89:AO89)","v":12434.421407142465},{"$f":"+F87+F78","v":283.39432200000005},779.09950000000003,780.21326095000006,694.66023927607762,474.87133364781192,475.97803312940107,478.65963301391321,481.34032626746426,485.62689189146425,486.69806218955159,199.37462519318365,492.04932199599966,496.36096399504879,497.39209204668987,500.05963726483674,502.72425996266395,441.0244413469228,455.21721046451012,457.29715771112535,459.37302104090753,463.14960147124287,173.51125744044907,465.57299291560952,467.62936897958895,471.41916928873729,471.72468365926426]
[null,"EBITDA Margin",null,null,null,{"$f":"IFERROR(F89/F78*100,0)","v":100},88.485417387151486,88.487738952741537,87.235803661616558,82.348186265167755,82.35856314102071,82.414608530444212,82.46794831062509,82.566332587492909,82.566457195872616,33.656539639344693,82.653978257870079,82.740867088680247,82.730393702694812,82.764398260184308,82.795579328504402,72.078757039582328,74.234719161974155,74.206584753162105,74.176266999840095,74.21438739748038,27.742029919781817,74.071971469688719,74.032676099610683,74.062135850911005,73.947136709280286]
[]
[]
[null,"All-in Cost Basis",null,null,{"$f":"SUM(F93:AO93)","v":-6380},{"$f":"-$F$11*F45*$F$30*1000","v":-6380},{"$f":"-$F$11*G45*$F$30*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Tax Investor Cash Flow (Pre-PILOT)",null,null,{"$f":"SUM(F94:AO94)","v":6054.4214071424649},{"$f":"SUM(F93:F93,F89)","v":-6096.6056779999999},779.09950000000003,780.21326095000006,694.66023927607762,474.87133364781192,475.97803312940107,478.65963301391321,481.34032626746426,485.62689189146425,486.69806218955159,199.37462519318365,492.04932199599966,496.36096399504879,497.39209204668987,500.05963726483674,502.72425996266395,441.0244413469228,455.21721046451012,457.29715771112535,459.37302104090753,463.14960147124287,173.51125744044907,465.57299291560952,467.62936897958895,471.41916928873729,471.72468365926426]
[null,"PILOT Payments",null,null,{"$f":"SUM(F95:AO95)","v":-2983.0052075463282},{"$f":"-$L$10/1000*F119","v":0},-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,-198.8670138364219,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Tax Investor Cash Flow (Post-PILOT)",null,null,{"$f":"SUM(F96:AO96)","v":3071.4161995961354},{"$f":"SUM(F94:F95)","v":-6096.6056779999999},580.23248616357819,581.3462471135781,495.79322543965571,276.00431981139002,277.11101929297917,279.7926191774913,282.47331243104236,286.75987805504235,287.83104835312969,0.50761135676174263,293.18230815957776,297.49395015862689,298.52507821026796,301.19262342841483,303.85724612624205,441.0244413469228,455.21721046451012,457.29715771112535,459.37302104090753,463.14960147124287,173.51125744044907,465.57299291560952,467.62936897958895,471.41916928873729,471.72468365926426]
[]
[null,"Property Taxes"]
[]
[null,"Property Tax Assumptions"]
[null,"Eligible Construction Costs",null,null,"[$/W]",{"$f":"F11*0.9","v":1.9800000000000002}]
[null,"Assumed Equalization Rate",null,null,"[%]",1]
[null,"Year 1 Assessed Value for Tax Purposes",null,null,"[$/W]",{"$f":"F101*F102","v":1.9800000000000002}]
[null,"Nominal Year 1 Assessed Value for Tax Purposes",null,null,"[$]",{"$f":"F103*F30*1000000","v":5742000}]
[]
[null,"PILOT Period",null,null,"[Years]",15]
[]
[null,"Straight Line Depretiation Period",null,null,"[Years]",20]
[null,"Final Value Minimum Threshold",null,null,"[%]",0.2]
[]
[null,"Assumed All-in County+Town+School Tax Rate",null,null,"[%]",4.5999999999999999E-2]
[null,"Assumed Special District Tax Rate",null,null,null,2E-3]
[]
[null,"Year",null,null,null,{"$f":"+'IRR Model'!F48","v":2016},{"$f":"+'IRR Model'!G48","v":2017},{"$f":"+'IRR Model'!H48","v":2018},{"$f":"+'IRR Model'!I48","v":2019},{"$f":"+'IRR Model'!J48","v":2020},{"$f":"+'IRR Model'!K48","v":2021},{"$f":"+'IRR Model'!L48","v":2022},{"$f":"+'IRR Model'!M48","v":2023},{"$f":"+'IRR Model'!N48","v":2024},{"$f":"+'IRR Model'!O48","v":2025},{"$f":"+'IRR Model'!P48","v":2026},{"$f":"+'IRR Model'!Q48","v":2027},{"$f":"+'IRR Model'!R48","v":2028},{"$f":"+'IRR Model'!S48","v":2029},{"$f":"+'IRR Model'!T48","v":2030},{"$f":"+'IRR Model'!U48","v":2031},{"$f":"+'IRR Model'!V48","v":2032},{"$f":"+'IRR Model'!W48","v":2033},{"$f":"+'IRR Model'!X48","v":2034},{"$f":"+'IRR Model'!Y48","v":2035},{"$f":"+'IRR Model'!Z48","v":2036},{"$f":"+'IRR Model'!AA48","v":2037},{"$f":"+'IRR Model'!AB48","v":2038},{"$f":"+'IRR Model'!AC48","v":2039},{"$f":"+'IRR Model'!AD48","v":2040},{"$f":"+'IRR Model'!AE48","v":2041},{"$f":"+'IRR Model'!AF48","v":0},{"$f":"+'IRR Model'!AG48","v":0},{"$f":"+'IRR Model'!AH48","v":0},{"$f":"+'IRR Model'!AI48","v":0},{"$f":"+'IRR Model'!AJ48","v":0},{"$f":"+'IRR Model'!AK48","v":0},{"$f":"+'IRR Model'!AL48","v":0},{"$f":"+'IRR Model'!AM48","v":0},{"$f":"+'IRR Model'!AN48","v":0},{"$f":"+'IRR Model'!AO48","v":0}]
[null,"Project Year",null,null,null,{"$f":"+'IRR Model'!F46","v":0},{"$f":"+'IRR Model'!G46","v":1},{"$f":"+'IRR Model'!H46","v":2},{"$f":"+'IRR Model'!I46","v":3},{"$f":"+'IRR Model'!J46","v":4},{"$f":"+'IRR Model'!K46","v":5},{"$f":"+'IRR Model'!L46","v":6},{"$f":"+'IRR Model'!M46","v":7},{"$f":"+'IRR Model'!N46","v":8},{"$f":"+'IRR Model'!O46","v":9},{"$f":"+'IRR Model'!P46","v":10},{"$f":"+'IRR Model'!Q46","v":11},{"$f":"+'IRR Model'!R46","v":12},{"$f":"+'IRR Model'!S46","v":13},{"$f":"+'IRR Model'!T46","v":14},{"$f":"+'IRR Model'!U46","v":15},{"$f":"+'IRR Model'!V46","v":16},{"$f":"+'IRR Model'!W46","v":17},{"$f":"+'IRR Model'!X46","v":18},{"$f":"+'IRR Model'!Y46","v":19},{"$f":"+'IRR Model'!Z46","v":20},{"$f":"+'IRR Model'!AA46","v":21},{"$f":"+'IRR Model'!AB46","v":22},{"$f":"+'IRR Model'!AC46","v":23},{"$f":"+'IRR Model'!AD46","v":24},{"$f":"+'IRR Model'!AE46","v":25},{"$f":"+'IRR Model'!AF46","v":0},{"$f":"+'IRR Model'!AG46","v":0},{"$f":"+'IRR Model'!AH46","v":0},{"$f":"+'IRR Model'!AI46","v":0},{"$f":"+'IRR Model'!AJ46","v":0},{"$f":"+'IRR Model'!AK46","v":0},{"$f":"+'IRR Model'!AL46","v":0},{"$f":"+'IRR Model'!AM46","v":0},{"$f":"+'IRR Model'!AN46","v":0},{"$f":"+'IRR Model'!AO46","v":0}]
[null,"Project Operational",null,null,null,{"$f":"+'IRR Model'!F51","v":0},{"$f":"+'IRR Model'!G51","v":1},{"$f":"+'IRR Model'!H51","v":1},{"$f":"+'IRR Model'!I51","v":1},{"$f":"+'IRR Model'!J51","v":1},{"$f":"+'IRR Model'!K51","v":1},{"$f":"+'IRR Model'!L51","v":1},{"$f":"+'IRR Model'!M51","v":1},{"$f":"+'IRR Model'!N51","v":1},{"$f":"+'IRR Model'!O51","v":1},{"$f":"+'IRR Model'!P51","v":1},{"$f":"+'IRR Model'!Q51","v":1},{"$f":"+'IRR Model'!R51","v":1},{"$f":"+'IRR Model'!S51","v":1},{"$f":"+'IRR Model'!T51","v":1},{"$f":"+'IRR Model'!U51","v":1},{"$f":"+'IRR Model'!V51","v":1},{"$f":"+'IRR Model'!W51","v":1},{"$f":"+'IRR Model'!X51","v":1},{"$f":"+'IRR Model'!Y51","v":1},{"$f":"+'IRR Model'!Z51","v":1},{"$f":"+'IRR Model'!AA51","v":1},{"$f":"+'IRR Model'!AB51","v":1},{"$f":"+'IRR Model'!AC51","v":1},{"$f":"+'IRR Model'!AD51","v":1},{"$f":"+'IRR Model'!AE51","v":1},{"$f":"+'IRR Model'!AF51","v":0},{"$f":"+'IRR Model'!AG51","v":0},{"$f":"+'IRR Model'!AH51","v":0},{"$f":"+'IRR Model'!AI51","v":0},{"$f":"+'IRR Model'!AJ51","v":0},{"$f":"+'IRR Model'!AK51","v":0},{"$f":"+'IRR Model'!AL51","v":0},{"$f":"+'IRR Model'!AM51","v":0},{"$f":"+'IRR Model'!AN51","v":0},{"$f":"+'IRR Model'!AO51","v":0}]
[null,"Depreciation Coefficient",null,null,null,0,{"$f":"MAX($F$109,1-(1/$F$108)*(G$115-1))","v":1},0.95,0.9,0.85,0.8,0.75,0.7,{"$f":"MAX($F$109,1-(1/$F$108)*(N$115-1))","v":0.64999999999999991},0.6,0.55000000000000004,0.5,0.44999999999999996,0.39999999999999991,0.35,0.29999999999999993,0.25,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05]
[]
[null,"PILOT Active",null,null,null,{"$f":"IF(F115<=$F$106,1,0)*F116","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Schedule",null,null,null,{"$f":"+F114","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,0,0,0,0,0,0,0,{"$f":"+AM114","v":0},{"$f":"+AN114","v":0},{"$f":"+AO114","v":0}]
[]
[null,"Real Property Taxes"]
[null,"Assessed Value",null,null,null,{"$f":"$F$104*F117*F116","v":0},5742000,5454900,5167800,4880700,4593600,4306500,4019399.9999999995,3732299.9999999995,3445200,3158100.0000000005,2871000,2583899.9999999995,2296799.9999999995,2009699.9999999998,1722599.9999999995,1435500,1148400,1148400,1148400,1148400,1148400,1148400,1148400,1148400,1148400,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate",null,null,null,{"$f":"($F$111*(1-F119)+$F$112)*F116","v":0},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Real Property Taxes",null,null,null,{"$f":"F124*-F125/1000","v":0},-11.484,-10.909800000000001,-10.335600000000001,-9.7614000000000001,-9.1872000000000007,-8.6129999999999995,-8.0387999999999984,-7.464599999999999,-6.8904000000000005,-6.3162000000000011,-5.742,-5.1677999999999988,-4.5935999999999995,-4.0193999999999992,-3.4451999999999994,-68.903999999999996,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,-55.123200000000004,0,0,0,0,0,0,0,{"$f":"AM124*-AM125/1000","v":0},{"$f":"AN124*-AN125/1000","v":0},{"$f":"AO124*-AO125/1000","v":0}]

{"sheet":"IRR PILOT Summary by Region","index":1,"n_rows":69,"n_cols":17,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[]
[null,"NYSERDA - NYS Property Tax Model"]
[null,"PILOT Summary by Region & Key Economic Driver"]
[]
[null,"Tranche 0"," - IRR Based PILOT Amount ($/MWh / % of Retail Rate)"]
[]
[null,"CHG&E",null,null,null,null,"O&R",null,null,null,null,"NGRID"]
[]
[null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)"]
[null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1]
[null,0.1,{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C11)","v":"($6.6) / (4.9%)"},{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D11)","v":"$1.8 / 1.3%"},{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E11)","v":"$2.7 / 2.0%"},null,0.1,{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H11)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I11)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J11)","v":"$3.3 / 2.0%"},null,0.1,{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M11)","v":"($24.2) / (25.9%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N11)","v":"($18.4) / (19.6%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O11)","v":"($12.5) / (13.3%)"}]
[null,0,{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C12)","v":"($0.0) / (0.0%)"},{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D12)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E12)","v":"$2.7 / 2.0%"},null,0,{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H12)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I12)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J12)","v":"$3.3 / 2.0%"},null,0,{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M12)","v":"($17.3) / (18.5%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N12)","v":"($11.4) / (12.2%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O12)","v":"($5.6) / (5.9%)"}]
[null,-0.1,{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C13)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D13)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E13)","v":"$2.7 / 2.0%"},null,-0.1,{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H13)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I13)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J13)","v":"$3.3 / 2.0%"},null,-0.1,{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M13)","v":"($10.4) / (11.1%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N13)","v":"($4.5) / (4.8%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O13)","v":"$1.4 / 1.4%"}]
[]
[null,"NYSEG",null,null,null,null,"ConEd",null,null,null,null,"RG&E"]
[]
[null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)"]
[null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1]
[null,0.1,{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C19)","v":"($25.9) / (27.6%)"},{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D19)","v":"($20.0) / (21.3%)"},{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E19)","v":"($14.1) / (15.0%)"},null,0.1,{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H19)","v":"$3.2 / 1.6%"},{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I19)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J19)","v":"$4.1 / 2.0%"},null,0.1,{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M19)","v":"($24.2) / (25.9%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N19)","v":"($18.4) / (19.6%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O19)","v":"($12.5) / (13.3%)"}]
[null,0,{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C20)","v":"($18.7) / (19.9%)"},{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D20)","v":"($12.9) / (13.7%)"},{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E20)","v":"($7.0) / (7.4%)"},null,0,{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H20)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I20)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J20)","v":"$4.1 / 2.0%"},null,0,{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M20)","v":"($17.3) / (18.5%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N20)","v":"($11.4) / (12.2%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O20)","v":"($5.6) / (5.9%)"}]
[null,-0.1,{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C21)","v":"($11.6) / (12.3%)"},{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D21)","v":"($5.7) / (6.1%)"},{"$f":"IF(AND($B$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E21)","v":"$0.2 / 0.2%"},null,-0.1,{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H21)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I21)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$15='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J21)","v":"$4.1 / 2.0%"},null,-0.1,{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M21)","v":"($10.4) / (11.1%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N21)","v":"($4.5) / (4.8%)"},{"$f":"IF(AND($L$7='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$5='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O21)","v":"$1.4 / 1.4%"}]
[]
[null,"Tranche 1"," - IRR Based PILOT Amount ($/MWh / % of Retail Rate)"]
[]
[null,"CHG&E",null,null,null,null,"O&R",null,null,null,null,"NGRID"]
[]
[null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)"]
[null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1]
[null,0.1,{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C29)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D29)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E29)","v":"$2.7 / 2.0%"},null,0.1,{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H29)","v":"$1.7 / 1.0%"},{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I29)","v":"$1.7 / 1.0%"},{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J29)","v":"$1.7 / 1.0%"},null,0.1,{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M29)","v":"($18.5) / (19.7%)"},{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N29)","v":"($11.6) / (12.4%)"},{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O29)","v":"($4.7) / (5.0%)"}]
[null,0,{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C30)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D30)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E30)","v":"$2.7 / 2.0%"},null,0,{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H30)","v":"$1.7 / 1.0%"},{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I30)","v":"$1.7 / 1.0%"},{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J30)","v":"$1.7 / 1.0%"},null,0,{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M30)","v":"($11.4) / (12.2%)"},{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N30)","v":"($4.5) / (4.8%)"},{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O30)","v":"$1.9 / 2.0%"},null,{"$f":"AVERAGE(MID(O30,FIND(\"/\",O30)+1,5),MID(E38,FIND(\"/\",E38)+1,5),MID(O38,FIND(\"/\",O38)+1,7))","v":1.7000000000000001E-2}]
[null,-0.1,{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C31)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D31)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E31)","v":"$2.7 / 2.0%"},null,-0.1,{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H31)","v":"$1.7 / 1.0%"},{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I31)","v":"$1.7 / 1.0%"},{"$f":"IF(AND($G$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J31)","v":"$1.7 / 1.0%"},null,-0.1,{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M31)","v":"($4.4) / (4.7%)"},{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N31)","v":"$1.9 / 2.0%"},{"$f":"IF(AND($L$25='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O31)","v":"$1.9 / 2.0%"}]
[]
[null,"NYSEG",null,null,null,null,"ConEd",null,null,null,null,"RG&E"]
[]
[null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)"]
[null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1]
[null,0.1,{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C37)","v":"($20.1) / (21.4%)"},{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D37)","v":"($13.2) / (14.0%)"},{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E37)","v":"($6.3) / (6.7%)"},null,0.1,{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H37)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I37)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J37)","v":"$4.1 / 2.0%"},null,0.1,{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M37)","v":"($18.9) / (19.9%)"},{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N37)","v":"($11.9) / (12.6%)"},{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O37)","v":"($4.9) / (5.2%)"}]
[null,0,{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C38)","v":"($12.8) / (13.6%)"},{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D38)","v":"($5.9) / (6.3%)"},{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E38)","v":"$1.0 / 1.1%"},null,0,{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H38)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I38)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J38)","v":"$4.1 / 2.0%"},null,0,{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M38)","v":"($11.6) / (12.3%)"},{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N38)","v":"($4.6) / (4.9%)"},{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O38)","v":"$1.9 / 2.0%"}]
[null,-0.1,{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C39)","v":"($5.5) / (5.9%)"},{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D39)","v":"$1.4 / 1.5%"},{"$f":"IF(AND($B$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E39)","v":"$1.9 / 2.0%"},null,-0.1,{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H39)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I39)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J39)","v":"$4.1 / 2.0%"},null,-0.1,{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M39)","v":"($4.3) / (4.6%)"},{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N39)","v":"$1.9 / 2.0%"},{"$f":"IF(AND($L$33='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$23='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O39)","v":"$1.9 / 2.0%"}]
[]
[null,"Tranche 2"," - IRR Based PILOT Amount ($/MWh / % of Retail Rate)"]
[]
[null,"CHG&E",null,null,null,null,"O&R",null,null,null,null,"NGRID"]
[]
[null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)"]
[null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1]
[null,0.1,{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C47)","v":"($2.0) / (1.5%)"},{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D47)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E47)","v":"$2.7 / 2.0%"},null,0.1,{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H47)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I47)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J47)","v":"$3.3 / 2.0%"},null,0.1,{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M47)","v":"($24.0) / (25.6%)"},{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N47)","v":"($17.5) / (18.6%)"},{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O47)","v":"($10.9) / (11.6%)"}]
[null,0,{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C48)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D48)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E48)","v":"$2.7 / 2.0%"},null,0,{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H48)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I48)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J48)","v":"$3.3 / 2.0%"},null,0,{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M48)","v":"($17.0) / (18.1%)"},{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N48)","v":"($10.4) / (11.1%)"},{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O48)","v":"($3.8) / (4.1%)"}]
[null,-0.1,{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C49)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D49)","v":"$2.7 / 2.0%"},{"$f":"IF(AND($B$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E49)","v":"$2.7 / 2.0%"},null,-0.1,{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H49)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I49)","v":"$3.3 / 2.0%"},{"$f":"IF(AND($G$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J49)","v":"$3.3 / 2.0%"},null,-0.1,{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M49)","v":"($9.9) / (10.6%)"},{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N49)","v":"($3.3) / (3.5%)"},{"$f":"IF(AND($L$43='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O49)","v":"$1.9 / 2.0%"}]
[]
[null,"NYSEG",null,null,null,null,"ConEd",null,null,null,null,"RG&E"]
[]
[null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)",null,null,null,"Build Cost","Customer Energy Discount (%)"]
[null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1,null,"Delta ($/W) ",0.2,0.15,0.1]
[null,0.1,{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C55)","v":"($25.7) / (27.3%)"},{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D55)","v":"($19.1) / (20.3%)"},{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E55)","v":"($12.5) / (13.3%)"},null,0.1,{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H55)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I55)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J55)","v":"$4.1 / 2.0%"},null,0.1,{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M55)","v":"($24.6) / (25.8%)"},{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N55)","v":"($17.9) / (18.8%)"},{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S14,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S14/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O55)","v":"($11.2) / (11.8%)"}]
[null,0,{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C56)","v":"($18.4) / (19.5%)"},{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D56)","v":"($11.8) / (12.5%)"},{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E56)","v":"($5.2) / (5.5%)"},null,0,{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H56)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I56)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J56)","v":"$4.1 / 2.0%"},null,0,{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M56)","v":"($17.2) / (18.2%)"},{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N56)","v":"($10.6) / (11.2%)"},{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S15,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S15/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O56)","v":"($3.9) / (4.2%)"}]
[null,-0.1,{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!C57)","v":"($11.1) / (11.8%)"},{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!D57)","v":"($4.5) / (4.8%)"},{"$f":"IF(AND($B$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!E57)","v":"$1.9 / 2.0%"},null,-0.1,{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!H57)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!I57)","v":"$4.1 / 2.0%"},{"$f":"IF(AND($G$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!J57)","v":"$4.1 / 2.0%"},null,-0.1,{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!Q16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!Q16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!M57)","v":"($9.9) / (10.5%)"},{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!R16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!R16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!N57)","v":"($3.3) / (3.5%)"},{"$f":"IF(AND($L$51='IRR Model'!$F$8,'IRR PILOT Summary by Region'!$B$41='IRR Model'!$F$19),TEXT('IRR Model'!S16,\"$0.0;($0.0)\")&\" / \"&TEXT('IRR Model'!S16/(1000*'IRR Model'!$F$10),\"0.0%;(0.0%)\"),'IRR PILOT Summary by Region'!O57)","v":"$1.9 / 2.0%"}]
[]
[null,"IRR Based PILOT Analysis by Low/Medium/High Economics"]
[]
[null,"Best Case Economics",null,null,null,null,"Base Case Economics",null,null,null,null,"Low Case Economics"]
[]
[null,null,"Tranche 0","Tranche 2","Tranche 3",null,null,"Tranche 0","Tranche 2","Tranche 3",null,null,"Tranche 0","Tranche 2","Tranche 3"]
[null,"CHG&E",{"$f":"E13","v":"$2.7 / 2.0%"},{"$f":"E49","v":"$2.7 / 2.0%"},"[ ]",null,"CHG&E",{"$f":"D12","v":"$2.7 / 2.0%"},{"$f":"D48","v":"$2.7 / 2.0%"},"[ ]",null,"CHG&E",{"$f":"C11","v":"($6.6) / (4.9%)"},{"$f":"C47","v":"($2.0) / (1.5%)"},"[ ]"]
[null,"O&R",{"$f":"J13","v":"$3.3 / 2.0%"},{"$f":"J49","v":"$3.3 / 2.0%"},"[ ]",null,"O&R",{"$f":"I12","v":"$3.3 / 2.0%"},{"$f":"I48","v":"$3.3 / 2.0%"},"[ ]",null,"O&R",{"$f":"H11","v":"$3.3 / 2.0%"},{"$f":"H47","v":"$3.3 / 2.0%"},"[ ]"]
[null,"NGRID",{"$f":"O13","v":"$1.4 / 1.4%"},{"$f":"O49","v":"$1.9 / 2.0%"},"[ ]",null,"NGRID",{"$f":"N12","v":"($11.4) / (12.2%)"},{"$f":"N48","v":"($10.4) / (11.1%)"},"[ ]",null,"NGRID",{"$f":"M11","v":"($24.2) / (25.9%)"},{"$f":"M47","v":"($24.0) / (25.6%)"},"[ ]"]
[null,"NYSEG",{"$f":"E21","v":"$0.2 / 0.2%"},{"$f":"E57","v":"$1.9 / 2.0%"},"[ ]",null,"NYSEG",{"$f":"D20","v":"($12.9) / (13.7%)"},{"$f":"D56","v":"($11.8) / (12.5%)"},"[ ]",null,"NYSEG",{"$f":"C19","v":"($25.9) / (27.6%)"},{"$f":"C55","v":"($25.7) / (27.3%)"},"[ ]"]
[null,"ConEd",{"$f":"J21","v":"$4.1 / 2.0%"},{"$f":"J57","v":"$4.1 / 2.0%"},"[ ]",null,"ConEd",{"$f":"I20","v":"$4.1 / 2.0%"},{"$f":"I56","v":"$4.1 / 2.0%"},"[ ]",null,"ConEd",{"$f":"H19","v":"$3.2 / 1.6%"},{"$f":"H55","v":"$4.1 / 2.0%"},"[ ]"]
[null,"RG&E",{"$f":"O21","v":"$1.4 / 1.4%"},{"$f":"O57","v":"$1.9 / 2.0%"},"[ ]",null,"RG&E",{"$f":"N20","v":"($11.4) / (12.2%)"},{"$f":"N56","v":"($10.6) / (11.2%)"},"[ ]",null,"RG&E",{"$f":"M19","v":"($24.2) / (25.9%)"},{"$f":"M55","v":"($24.6) / (25.8%)"},"[ ]"]

{"sheet":"3. Calculator-raw","index":2,"n_rows":134,"n_cols":44,"rows_kept":134,"cut":false,"hidden":true,"merged":[[6,10,9,14],[31,27,32,27]]}
[]
[null,"Property Tax Model (DRAFT)"]
[null,"Operating Model"]
[]
["x","Project Assumptions - YELLOW REQUIRES INPUT",null,null,null,null,null,null,null,null,"Model Output - PILOT Estimates"]
[]
[null,"Region Specific Assumptions",null,null,null,null,null,null,null,null,"PILOT Calculation",null,null,null,null,null,null,null,null,"PILOT Sensitivity Analysis",null,null,null,null,"MW Block Assumption"]
[null,"Active Utility Region",null,null,null,{"$f":"LEFT($AB$30,FIND(\"/\",AB30,1)-1)","v":"NGRID"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block","PBI Rate",null,"Locational Adder Logic Table",null,null,"Pilot Rate"]
[null,"CDG?",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,"PILOT Sensitivity ($/MWh) / (% of Retail Rate)",null,null,null,null,"Block 1 ConEd",0.17899999999999999,null,"Yes",1.2,null,0.01]
[null,"Year-1 Solar Net Metering Credit Value",null,null,"[$/kWh]",{"$f":"VLOOKUP($F$8,$K$38:$O$45,COLUMNS($K$39:$L$39),0)","v":9.3700000000000006E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2 ConEd",0.17299999999999999,null,"No",1,null,1.4999999999999999E-2]
[null,"System Build Cost",null,null,"[$/W]",{"$f":"VLOOKUP($F$8,$K$38:$O$45,COLUMNS($K$39:$O$39),0)+AD26","v":1.26},null,null,null,null,"Investor NPV Pre-PILOT",null,null,"[$]",{"$f":"(F102+NPV($F$16,$G$102:$AE$102))*1000","v":842184.14609345293},null,null,null,null,"Build Cost","Customer Energy Discount",null,null,null,"Block 3 ConEd",0.16800000000000001,null,null,null,null,0.02]
[null,"Site Lease Payment",null,null,"[$/MW]",{"$f":"VLOOKUP($F$8,$K$38:$O$45,COLUMNS($K$39:$M$39),0)","v":5000},null,null,null,null,"Investor Target Pre-tax IRR",null,null,"[%]",{"$f":"F16","v":3.2500000000000001E-2},null,null,null,null,"($/W) Delta","(%)",null,null,null,"Block 4 ConEd",0.16200000000000001,null,null,null,null,2.5000000000000001E-2]
[null,"Year 1 Specific Yield Forecast",null,null,"[kWh/kW]",{"$f":"VLOOKUP($F$8,$K$38:$O$45,COLUMNS($K$39:$N$39),0)","v":1240},null,null,null,null,"Annual PILOT Budget @ Target IRR",null,null,"[$]",{"$f":"-PMT($O$12,$F$114,$O$11)","v":71828.689671160711},null,null,null,null,{"$f":"O20","v":0.93700000000000006},0.2,0.15,0.1,null,"Block 5 ConEd",0.156,null,null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,null,"Average PILOT (% of Retail Rate)",null,null,"[%]",{"$f":"_xlfn.NUMBERVALUE(RIGHT(AB30,4))","v":0.01},null,null,null,null,0.1,0.93700000000000006,0.93700000000000006,0.93700000000000006,null,"Block 6 ConEd",0.14499999999999999]
[null,"Key Non-Regional Variables",null,null,null,null,null,null,null,null,"Annual PILOT Cap Based on % of Retail Rate",null,null,"[$]",{"$f":"F10*O14*G60*1000","v":3369.4520000000002},null,null,null,null,0,0.93700000000000006,0.93700000000000006,0.93700000000000006,null,"Block 7 ConEd",0.13100000000000001]
[null,"Target Pre-Tax Investor IRR",null,null,"[%]",3.2500000000000001E-2,null,null,null,null,"PILOT Option to Apply in Model",null,null,null,"Retail Rate-Based",null,null,null,null,-0.1,0.93700000000000006,0.93700000000000006,0.93700000000000006,null,"Block 8 ConEd",0.111,null,"VDER Status"]
[null,null,null,null,null,null,null,null,null,null,"Implied Annual PILOT",null,null,null,{"$f":"IF($O$16=\"IRR-Based\",$O$13,$O$15)","v":3369.4520000000002},null,null,null,null,null,null,null,null,null,"Block 9 ConEd",9.4E-2,null,"Tranche","Rate Credit"]
[null,"Energy Discount Required to Incentivize Customer",null,null,"[%]",0.1,null,null,null,null,"AC System Size",null,null,"[MW]",{"$f":"F30","v":2},null,null,null,null,null,null,null,null,null,"Block 10 ConEd",7.3999999999999996E-2,null,"Tranche 0",1]
[null,"VDER Tranche",null,null,null,"Tranche 1",null,null,null,null,"Implied Annual PILOT ($/MW AC)",null,null,"[$/MW]",{"$f":"$O$17/$O$18","v":1684.7260000000001},null,null,null,"PILOT Results",null,null,null,null,null,"Block 11 ConEd",5.7000000000000002E-2,null,"Tranche 1",1]
[null,"Implied Year 1 PPA Rate",null,null,"[$/kWh]",{"$f":"F10*(1-F18)*AC24","v":8.4330000000000002E-2},null,null,null,null,"Implied Annual PILOT ($/MWh)",null,null,"[$/MWh]",{"$f":"$O$17/G76","v":0.93700000000000006},null,null,null,null,"IRR Based","IRR Based","PILOT as %","PILOT as %",null,"Block 12 ConEd",3.6999999999999998E-2,null,"Tranche 2",0.95]
[null,"PPA Term",null,null,"[years]",{"$f":"IF(F19=\"Tranche 0\",20,25)","v":25},null,null,null,null,"Post PILOT Pre-Tax IRR",null,null,"[%]",{"$f":"IRR(F104:AO104)","v":5.8674980847676084E-2},null,null,null,null,"PILOT Rate","PILOT Rate","of Retail Rate","of PPA Rate",null,"Block 13 ConEd",0.02,null,"Tranche 3",0.9]
[null,"PPA or Utility Rate Annual Escalator",null,null,"[%]",0.01,null,null,null,null,null,null,null,null,null,null,null,null,"Utility","($/MW)","($/MWh)","(%)","(%)",null,"Block 1 ROS",0.114]
[null,"NYSERDA Volumetric MW Block",null,null,null,"Block 4 ROS",null,null,null,null,null,null,null,null,null,null,null,null,"CHG&E",{"$f":"IF($S23=$F$8,IF($O$19<0,\"n/a\",$O$19),T23)","v":2525.9},{"$f":"IF($S23=$F$8,IF($O$20<0,\"n/a\",$O$20),U23)","v":1.34},{"$f":"IFERROR(U23/(L40*1000),\"n/a\")","v":0.01},{"$f":"IFERROR(U23/(L40*$AC$24*(1-$F$18)*1000),\"n/a\")","v":1.1111111111111112E-2},null,"Block 2 ROS",0.114]
[null,"NYSERDA MW Block Rate",null,null,"[$/kWh]",{"$f":"VLOOKUP(F23,Y9:Z32,2,0)","v":0.111},null,null,null,null,null,null,null,null,null,null,null,null,"O&R",3147.9500000000003,1.6700000000000002,0.01,1.1111111111111112E-2,null,"Block 3 ROS",0.111,null,{"$f":"F19","v":"Tranche 1"},{"$f":"VLOOKUP(AB24,$AB$17:$AC$22,COLUMNS($AB$17:$AC$17),0)","v":1}]
[null,"NY-Sun Locatioal Adder?",null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,"NGRID",1684.7260000000001,0.93700000000000006,0.01,1.1111111111111112E-2,null,"Block 4 ROS",0.111]
[null,"Multiplier for Locational Adder",null,null,null,{"$f":"IF(F25=\"Yes\",1.2,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"NYSEG",1635.6,0.94,0.01,1.111111111111111E-2,null,"Block 5 ROS",0.105,null,"Active EPC Cost Adder",null,{"$f":"IF(F9=\"No\",-0.2,0)","v":0}]
[null,"Total NYSERDA Grant",null,null,"[$]",{"$f":"+F24*F31*0.134*8.76*3*1000000*F26","v":1133577.2880000002},null,null,null,null,"Regional Inputs-Default Values",null,null,null,null,null,null,null,"ConEd",3679.3750000000005,2.0300000000000002,1.0000000000000002E-2,1.1111111111111112E-2,null,"Block 6 ROS",9.9000000000000005E-2,null,"(EPC $0.20/Watt lower for non-CDG)"]
[null,null,null,null,null,null,null,null,null,null,null,"Electric Rate ","Lease Cost","Average yield","All-in Cost","O&M Cost","Insurance","CDG Annual","RG&E",1653,0.95,0.01,1.111111111111111E-2,null,"Block 7 ROS",9.4E-2]
[null,"General Project Assumptions",null,null,null,null,null,null,null,null,"Utility","($/kWh)","($/MW)","(kWh/kWdc)","($/W)","($/kW), 2% escalator","($/kW)","($/kW)",null,null,null,null,null,null,"Block 8 ROS",0.08]
[null,"AC System Size (Alternating Current)",null,null,"[MWAC]",2,null,null,null,null,"CHG&E",0.13400000000000001,7000,1300,1.9,12,2,7,null,null,null,null,null,null,"Block 9 ROS",6.2E-2,null,"NGRID/1.0%"]
[null,"DC System Size (Direct Current)",null,null,"[MWDC]",{"$f":"F30*1.45","v":2.9},null,null,null,null,"O&R",0.16700000000000001,10000,1300,2.2000000000000002,{"$f":"P30","v":12},2,7,null,null,null,null,null,null,"Block 10 ROS",4.4999999999999998E-2,null,null,"% of Retail Rate",0.01,0.01,0.01,0.02,0.02,0.02,0.03,0.03,0.03,0.04,0.04,0.04,0.05,0.05,0.05]
[null,null,null,null,null,null,null,null,null,null,"NGRID",9.3700000000000006E-2,5000,1240,1.5,12,2,7,null,null,null,null,null,null,"Block 11 ROS",2.5999999999999999E-2,null,"Build Cost Reduction","Utility","NGRID","NYSEG","RG&E","NGRID","NYSEG","RG&E","NGRID","NYSEG","RG&E","NGRID","NYSEG","RG&E","NGRID","NYSEG","RG&E"]
[null,"Production Degradation",null,null,"[%]",5.0000000000000001E-3,null,null,null,null,"NYSEG",9.4E-2,3000,1200,1.5,12,2,7,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":5.8674980847676084E-2},{"$f":"_xlfn.CONCAT(AD32,\"/\",TEXT($AD$31,\"0.0%\"))","v":"NGRID/1.0%"},{"$f":"_xlfn.CONCAT(AE32,\"/\",TEXT($AD$31,\"0.0%\"))","v":"NYSEG/1.0%"},{"$f":"_xlfn.CONCAT(AF32,\"/\",TEXT($AD$31,\"0.0%\"))","v":"RG&E/1.0%"},{"$f":"_xlfn.CONCAT(AG32,\"/\",TEXT($AG$31,\"0.0%\"))","v":"NGRID/2.0%"},{"$f":"_xlfn.CONCAT(AH32,\"/\",TEXT($AG$31,\"0.0%\"))","v":"NYSEG/2.0%"},{"$f":"_xlfn.CONCAT(AI32,\"/\",TEXT($AG$31,\"0.0%\"))","v":"RG&E/2.0%"},{"$f":"_xlfn.CONCAT(AJ32,\"/\",TEXT($AJ$31,\"0.0%\"))","v":"NGRID/3.0%"},{"$f":"_xlfn.CONCAT(AK32,\"/\",TEXT($AJ$31,\"0.0%\"))","v":"NYSEG/3.0%"},{"$f":"_xlfn.CONCAT(AL32,\"/\",TEXT($AJ$31,\"0.0%\"))","v":"RG&E/3.0%"},{"$f":"_xlfn.CONCAT(AM32,\"/\",TEXT($AM$31,\"0.0%\"))","v":"NGRID/4.0%"},{"$f":"_xlfn.CONCAT(AN32,\"/\",TEXT($AM$31,\"0.0%\"))","v":"NYSEG/4.0%"},{"$f":"_xlfn.CONCAT(AO32,\"/\",TEXT($AM$31,\"0.0%\"))","v":"RG&E/4.0%"},{"$f":"_xlfn.CONCAT(AP32,\"/\",TEXT($AP$31,\"0.0%\"))","v":"NGRID/5.0%"},{"$f":"_xlfn.CONCAT(AQ32,\"/\",TEXT($AP$31,\"0.0%\"))","v":"NYSEG/5.0%"},{"$f":"_xlfn.CONCAT(AR32,\"/\",TEXT($AP$31,\"0.0%\"))","v":"RG&E/5.0%"}]
[null,"Inflation",null,null,"[%]",0.02,null,null,null,null,"ConEd",0.20300000000000001,20000,1250,2.5,12,2,7,null,null,null,null,null,null,null,null,null,0,{"$f":"-$F$42*AB34","v":0},3.4295911837976201E-2,3.2644101113948665E-2,3.4190056881401309E-2,3.3194548924825762E-2,3.1569646154604003E-2,3.3109314631246889E-2,3.2094474387208693E-2,3.0496395051190506E-2,3.20297955579254E-2,3.0995744525663671E-2,2.9424400599261658E-2,3.0951552870157384E-2,2.9898416048910414E-2,2.8353715967304405E-2,2.9874640164402333E-2]
[null,"Site Lease Pmt Escalator",null,null,"[%]",0,null,null,null,null,"RG&E",9.5000000000000001E-2,3000,1200,1.5,12,2,7,null,null,null,null,null,null,null,null,null,0.02,{"$f":"-$F$42*AB35","v":-0.03},3.6945602687759926E-2,3.5279109872449643E-2,3.6838174423665881E-2,3.5822948890513517E-2,3.4184018662941851E-2,3.5736590711394678E-2,3.4701614618292798E-2,3.3090160320842665E-2,3.4636259367482936E-2,3.3581658635412737E-2,3.1997589929653181E-2,3.3537235918616792E-2,3.2463140147976022E-2,3.0906362987389802E-2,3.2439576310776541E-2]
[null,"Other Annual Operating Expense",null,null,"[$/kW]",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,-0.06,3.969298315456804E-2,3.8010762120125774E-2,3.9583770541329333E-2,3.8547934873180312E-2,3.6893966658513966E-2,3.8460267271301918E-2,3.7404237357183456E-2,3.5778433134406207E-2,3.7338045592385294E-2,3.6261952017988541E-2,3.4664219092752857E-2,3.6217163520804618E-2,3.5121140750733471E-2,3.3551382531694429E-2,3.5097679531520765E-2]
[null,null,null,null,null,null,null,null,null,null,"Regional Inputs-Model Input",null,null,null,null,null,null,null,null,null,0.01,0.02,0.03,0.04,0.05,null,null,0.06,-0.09,4.254503177530311E-2,4.0845946009496314E-2,4.2433797615029523E-2,4.1376400092155263E-2,3.9706295905770794E-2,4.1287213557982039E-2,4.0209150304059804E-2,3.8567936676733527E-2,4.014194014768746E-2,3.9043346670277979E-2,3.7430928514741391E-2,3.8998038077677766E-2,3.7879053981487276E-2,3.6295332109210543E-2,3.7855568545033025E-2]
[null,"Regional Inputs",null,null,null,"Default Value","Adjustment","Current Value",null,null,null,"Electric Rate ","Lease Cost","Average yield","All-in Cost","O&M Cost","Insurance","CDG Annual",null,{"$f":"O21","v":5.8674980847676084E-2},"CHG&E","O&R","NGRID","NYSEG","ConEd","RG&E",null,0.08,-0.12,4.5509437333215441E-2,4.3792249144916084E-2,4.539591428703349E-2,4.431593926059052E-2,4.2628503180496935E-2,4.4224996575642495E-2,4.3123853847778282E-2,4.1466076653790651E-2,4.3055418150343305E-2,4.1933248421773373E-2,4.0305032608230151E-2,4.1887242587492768E-2,4.0744190895423804E-2,3.9145434634315412E-2,4.0720534018100052E-2]
[null,"Electric Rate ",null,null,"[$/kWh]",{"$f":"INDEX($L$30:$R$35,MATCH($F$8,$K$30:$K$35,0),MATCH($B39,$L$28:$R$28,0))","v":9.3700000000000006E-2},0,{"$f":"F39+G39","v":9.3700000000000006E-2},null,null,"Utility","($/kWh)","($/MW)","(kWh/kWdc)","($/W)","($/kW), 2% escalator","($/kW)","($/kW)",0,{"$f":"-$F$42*S39","v":0},5.9429203454836488E-2,6.8549743645865746E-2,3.4295911837976201E-2,3.2644101113948665E-2,6.7245718279318911E-2,3.4190056881401309E-2,null,0.1,-0.15000000000000002,4.8594692876936296E-2,4.685805099714524E-2,4.8478578760999369E-2,4.737494150752064E-2,4.566886762741218E-2,4.728197332297146E-2,4.6156632878852077E-2,4.448103158199479E-2,4.6086735082422114E-2,4.4939837626585044E-2,4.329460897852333E-2,4.4892930723547053E-2,4.37246270345657E-2,4.2109666538898027E-2,4.3700627543662884E-2]
[null,"Lease Cost",null,null,"[$/MW]",5000,0,{"$f":"F40+G40","v":5000},null,null,"CHG&E",{"$f":"IF(AND($K40=$F$8,$G$39<>0),$H$39,L30)","v":0.13400000000000001},{"$f":"IF(AND($K40=$F$8,$G$40<>0),$H$40,M30)","v":7000},{"$f":"IF(AND($K40=$F$8,$G$41<>0),$H$41,N30)","v":1300},{"$f":"IF(AND($K40=$F$8,$G$42<>0),$H$42,O30)","v":1.9},{"$f":"IF(AND($K40=$F$8,$G$43<>0),$H$43,P30)","v":12},{"$f":"IF(AND($K40=$F$8,$G$44<>0),$H$44,Q30)","v":2},{"$f":"IF(AND($K40=$F$8,$G$45<>0),$H$45,R30)","v":7},0.05,-7.5000000000000011E-2,6.4894146941944175E-2,7.3274389249087246E-2,4.110546107665014E-2,3.9414955793703355E-2,7.1262766964189206E-2,4.0995269122280797E-2,null,0.12,-0.18,5.1810205038573143E-2,5.0052630329479042E-2,5.169115725004203E-2,5.0562698438265663E-2,4.8836556976484369E-2,5.0467398023491095E-2,4.9316663579303199E-2,4.762185778060446E-2,4.9245032791610743E-2,4.8072174667853851E-2,4.6408602178141578E-2,4.8024131590573838E-2,4.6829306632072409E-2,4.519686027531189E-2,4.6804765139027538E-2]
[null,"Average yield",null,null,"[kWh/kWdc]",1240,0,1240,null,null,"O&R",0.16700000000000001,10000,1300,2.2000000000000002,12,2,7,0.1,-0.15000000000000002,7.0778126567027755E-2,7.8305302241910679E-2,4.8594692876936296E-2,4.685805099714524E-2,7.5501458654756215E-2,4.8478578760999369E-2,null,0.14000000000000001,-0.21000000000000002,5.5166421584694314E-2,5.338629052634869E-2,5.5044050470399286E-2,5.3889530257848151E-2,5.2141751485885957E-2,5.3791547238610349E-2,5.2614138089407847E-2,5.0898611908708924E-2,5.2540463194995501E-2,5.1340323150181444E-2,4.9656944822295435E-2,5.1290872002381915E-2,5.0068164306795504E-2,4.8416823993091107E-2,5.0042848074656421E-2]
[null,"All-in Cost",null,null,"[$/W]",1.5,-0.24,1.26,null,null,"NGRID",9.3700000000000006E-2,5000,1240,1.26,12,2,7,0.15,-0.22499999999999998,7.7142847289397354E-2,8.3679937076064137E-2,5.6900879873300392E-2,5.5108811535022451E-2,7.9984811793928356E-2,5.6776684148234002E-2,null,0.16,-0.24,5.8674980847676084E-2,5.6870506349998573E-2,5.8548841783938599E-2,5.7366933527553954E-2,5.5595789102950599E-2,5.7265866388840125E-2,5.6060410585935028E-2,5.4322494522929032E-2,5.5984333177297341E-2,5.4755494272112459E-2,5.3050699512726007E-2,5.4704319730864759E-2,5.3452267733247849E-2,5.178048180808803E-2,5.3425904477886643E-2]
[null,"O&M Cost",null,null,"[$/kW], 2% escalator",12,0,12,null,null,"NYSEG",9.4E-2,3000,1200,1.5,12,2,7,0.2,-0.30000000000000004,8.4063300776328953E-2,8.9442382404155696E-2,6.6202719440486169E-2,6.4343427135719944E-2,8.4739294764114348E-2,6.6067441274501482E-2,null,0.18,-0.27,6.2348887392845054E-2,6.0518096477970129E-2,6.2218471284452237E-2,6.1007754961561744E-2,5.9211336182763086E-2,6.0903142033632118E-2,5.9668169161781304E-2,5.7906018921165092E-2,5.958927501829514E-2,5.8330216768143872E-2,5.6602225796376526E-2,5.8276952061435683E-2,5.6993985563775551E-2,5.5300038845549349E-2,5.696625593615634E-2]
[null,"Insurance",null,null,"[$/kW]",2,0,2,null,null,"ConEd",0.20300000000000001,20000,1250,2.5,12,2,7,0.25,-0.375,9.1631574235242708E-2,9.5644910906170111E-2,7.6737367141929358E-2,7.4795579437337834E-2,8.9795505400907638E-2,7.6586742932596152E-2,null,0.2,-0.30000000000000004,6.6202719440486169E-2,6.4343427135719944E-2,6.6067441274501482E-2,6.4826396655359941E-2,6.3002589012003618E-2,6.4717705228117151E-2,6.3451638832116242E-2,6.1663210553736914E-2,6.3369447602961815E-2,6.2078537649152388E-2,6.0325377414826464E-2,6.202275481509445E-2,6.0707185922167284E-2,5.8989176300693558E-2,6.0677714350855672E-2]
[null,"CDG Annual",null,null,"[$/kW]",7,0,7,null,null,"RG&E",9.5000000000000001E-2,3000,1200,1.5,12,2,7]
[]
[]
["x","Generation Profile & Flags"]
[null,"Date",null,null,null,"2016-12-31",{"$f":"EOMONTH(F49,12)","v":"2017-12-31"},{"$f":"EOMONTH(G49,12)","v":"2018-12-31"},{"$f":"EOMONTH(H49,12)","v":"2019-12-31"},"2020-12-31",{"$f":"EOMONTH(J49,12)","v":"2021-12-31"},"2022-12-31",{"$f":"EOMONTH(L49,12)","v":"2023-12-31"},{"$f":"EOMONTH(M49,12)","v":"2024-12-31"},{"$f":"EOMONTH(N49,12)","v":"2025-12-31"},{"$f":"EOMONTH(O49,12)","v":"2026-12-31"},"2027-12-31",{"$f":"EOMONTH(Q49,12)","v":"2028-12-31"},"2029-12-31","2030-12-31","2031-12-31",{"$f":"EOMONTH(U49,12)","v":"2032-12-31"},"2033-12-31",{"$f":"EOMONTH(W49,12)","v":"2034-12-31"},"2035-12-31","2036-12-31","2037-12-31",{"$f":"EOMONTH(AA49,12)","v":"2038-12-31"},"2039-12-31","2040-12-31","2041-12-31"]
[]
[null,"Flags"]
[null,"Construction Active",null,null,null,{"$f":"-(0-G53)","v":0},{"$f":"-(0-H53)","v":0},{"$f":"-(0-I53)","v":0},0,{"$f":"-(0-K53)","v":0},0,{"$f":"-(0-M53)","v":0},{"$f":"-(0-N53)","v":0},{"$f":"-(0-O53)","v":0},{"$f":"-(0-P53)","v":0},0,{"$f":"-(0-R53)","v":0},0,0,0,{"$f":"-(0-V53)","v":0},0,{"$f":"-(0-X53)","v":0},0,0,0,{"$f":"-(0-AB53)","v":0},0,0,0,{"$f":"-(0-AF53)","v":0}]
[null,"COD Year",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Year",null,null,null,{"$f":"IF(F56<=YEAR($F$49),0,E54+1)","v":0},1,{"$f":"IF(H56<=YEAR($F$49),0,G54+1)","v":2},3,4,{"$f":"IF(K56<=YEAR($F$49),0,J54+1)","v":5},6,{"$f":"IF(M56<=YEAR($F$49),0,L54+1)","v":7},{"$f":"IF(N56<=YEAR($F$49),0,M54+1)","v":8},{"$f":"IF(O56<=YEAR($F$49),0,N54+1)","v":9},{"$f":"IF(P56<=YEAR($F$49),0,O54+1)","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Days in Year",null,null,null,{"$f":"(F49-E49)*F59","v":0},{"$f":"(G49-F49)*G59","v":365},{"$f":"(H49-G49)*H59","v":365},{"$f":"(I49-H49)*I59","v":365},366,{"$f":"(K49-J49)*K59","v":365},365,{"$f":"(M49-L49)*M59","v":365},{"$f":"(N49-M49)*N59","v":366},{"$f":"(O49-N49)*O59","v":365},{"$f":"(P49-O49)*P59","v":365},365,{"$f":"(R49-Q49)*R59","v":366},365,365,365,{"$f":"(V49-U49)*V59","v":366},365,{"$f":"(X49-W49)*X59","v":365},365,366,365,{"$f":"(AB49-AA49)*AB59","v":365},365,366,365]
[null,"Year",null,null,null,{"$f":"+YEAR(F49)","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"Hours in Year",null,null,null,{"$f":"+F55*24","v":0},8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760]
[]
[null,"Operational",null,null,{"$f":"SUM(F59:AO59)","v":25},{"$f":"IF(AND(F54<=$F$21,F54>0),1,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Production (MWh)",null,null,{"$f":"SUM(F60:AO60)","v":84762.61695521808},{"$f":"+$F$13/8760*F57*F67*$F$31","v":0},3596,3578.02,3560.1299000000004,3552.034262145205,3524.6176042475004,3506.9945162262625,3489.4595436451314,3481.5246082445133,3454.6521846972714,3437.3789237737851,3420.1920291549159,3412.4146061845081,3386.0756136640957,3369.1452355957758,3352.2995094177968,3344.676472177202,3318.860321811354,3302.2660202022971,3285.7546901012856,3278.2829739566719,3252.9792870675255,3236.7143906321876,3220.5308186790267,3213.2074198310715,3188.4060237627036]
[]
[null,"NYSERDA Payment Period",null,null,{"$f":"SUM(F62:AO62)","v":3},{"$f":"IF(F54<=3,1,0)*F59","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NYSERDA Eligible Production",null,null,{"$f":"SUM(F63:AO63)","v":10734.1499},{"$f":"+F60*F62","v":0},3596,3578.02,3560.1299000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Index",null,null,null,{"$f":"(1+$F$34)^(F$54-1)*F$59","v":0},1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225]
[null,"PPA Index",null,null,null,{"$f":"(1+$F$22)^(F54-1)","v":0.99009900990099009},1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506010001,1.0721353521070098,1.0828567056280802,1.0936852726843611,1.1046221254112047,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376226,1.1609689553699984,1.1725786449236988,1.1843044313729358,1.1961474756866652,1.2081089504435316,1.220190039947967,1.2323919403474466,1.2447158597509214,1.2571630183484304,1.269734648531915]
[null,"Degradation Index",null,null,null,{"$f":"(1-$F$33)^(F54-1)*F59","v":0},1,0.995,0.99002500000000004,0.98507487500000002,0.98014950062500006,0.97524875312187509,0.97037250935626573,0.96552064680948435,0.96069304357543694,0.95588957835755972,0.95111013046577197,0.94635457981344306,0.94162280691437594,0.93691469287980411,0.93223011941540512,0.92756896881832807,0.92293112397423638,0.9183164683543652,0.91372488601259338,0.90915626158253038,0.90461048027461777,0.90008742787324469,0.89558699073387849,0.89110905578020905,0.88665351050130803]
[null,"Land Lease Index",null,null,null,{"$f":"(1+$F$35)^(F$54-1)*F$59","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"State Incentive Collected",null,null,null,0,{"$f":"SUM($F84:F$84,$F82:F$82)","v":283.39432200000005},{"$f":"SUM($F84:G$84,$F82:G$82)","v":582.76132200000006},{"$f":"SUM($F84:H$84,$F82:H$82)","v":880.63148700000011},{"$f":"SUM($F84:I$84,$F82:I$82)","v":1133.5772880000002},{"$f":"SUM($F84:J$84,$F82:J$82)","v":1133.5772880000002},{"$f":"SUM($F84:K$84,$F82:K$82)","v":1133.5772880000002},{"$f":"SUM($F84:L$84,$F82:L$82)","v":1133.5772880000002},{"$f":"SUM($F84:M$84,$F82:M$82)","v":1133.5772880000002},{"$f":"SUM($F84:N$84,$F82:N$82)","v":1133.5772880000002},{"$f":"SUM($F84:O$84,$F82:O$82)","v":1133.5772880000002},{"$f":"SUM($F84:P$84,$F82:P$82)","v":1133.5772880000002},{"$f":"SUM($F84:Q$84,$F82:Q$82)","v":1133.5772880000002},{"$f":"SUM($F84:R$84,$F82:R$82)","v":1133.5772880000002},{"$f":"SUM($F84:S$84,$F82:S$82)","v":1133.5772880000002},{"$f":"SUM($F84:T$84,$F82:T$82)","v":1133.5772880000002},{"$f":"SUM($F84:U$84,$F82:U$82)","v":1133.5772880000002},{"$f":"SUM($F84:V$84,$F82:V$82)","v":1133.5772880000002},{"$f":"SUM($F84:W$84,$F82:W$82)","v":1133.5772880000002},{"$f":"SUM($F84:X$84,$F82:X$82)","v":1133.5772880000002},{"$f":"SUM($F84:Y$84,$F82:Y$82)","v":1133.5772880000002},{"$f":"SUM($F84:Z$84,$F82:Z$82)","v":1133.5772880000002},{"$f":"SUM($F84:AA$84,$F82:AA$82)","v":1133.5772880000002},{"$f":"SUM($F84:AB$84,$F82:AB$82)","v":1133.5772880000002},{"$f":"SUM($F84:AC$84,$F82:AC$82)","v":1133.5772880000002},{"$f":"SUM($F84:AD$84,$F82:AD$82)","v":1133.5772880000002}]
[null,"State Incentive Remaining",null,null,null,0,{"$f":"($F$27/1000-G70)","v":850.18296600000008},550.81596600000012,252.94580100000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x","Unlevered Operating Cash Flow Build"]
[null,"($000s)",null,null,"Total",{"$f":"F$49","v":"2016-12-31"},{"$f":"G$49","v":"2017-12-31"},"2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31",{"$f":"V$49","v":"2032-12-31"},{"$f":"W$49","v":"2033-12-31"},"2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31"]
[]
[null,"Contracted Production (MWh)",null,null,{"$f":"SUM(F76:AO76)","v":84762.61695521808},{"$f":"+F$60","v":0},{"$f":"+G$60","v":3596},3578.02,3560.1299000000004,3552.034262145205,3524.6176042475004,3506.9945162262625,3489.4595436451314,3481.5246082445133,3454.6521846972714,3437.3789237737851,3420.1920291549159,3412.4146061845081,3386.0756136640957,3369.1452355957758,3352.2995094177968,{"$f":"+V$60","v":3344.676472177202},{"$f":"+W$60","v":3318.860321811354},3302.2660202022971,3285.7546901012856,3278.2829739566719,3252.9792870675255,3236.7143906321876,3220.5308186790267,3213.2074198310715,3188.4060237627036]
[null,"PPA Price ($/kWh)",null,null,null,{"$f":"+$F$20*F66*(F76>0)","v":0},8.4330000000000002E-2,8.5173300000000007E-2,8.6025033000000001E-2,8.6885283329999993E-2,8.7754136163300009E-2,8.8631677524932992E-2,8.9517994300182341E-2,9.0413174243184138E-2,9.1317305985616007E-2,9.2230479045472172E-2,9.31527838359269E-2,9.4084311674286145E-2,9.5025154791029007E-2,9.5975406338939306E-2,9.6935160402328718E-2,9.7904512006351974E-2,9.8883557126415528E-2,9.9872392697679682E-2,0.10087111662465648,0.10187982779090303,0.10289862606881206,0.10392761232950018,0.1049668884527952,0.10601655733732314,0.10707672291069639]
[null,"Contracted Energy Revenues (PPA)",null,null,{"$f":"SUM(F78:AO78)","v":8054.4777376738602},{"$f":"+F77*F76","v":0},303.25067999999999,304.75177086600002,306.26029213178674,308.61950326435363,309.29977316669942,310.83080704387447,312.36941953874174,314.77569103714455,315.46953062387757,317.03110480046576,318.60040876922807,321.0546793701497,321.76235932255923,323.35508300120597,324.95569066206201,327.45891782763584,328.18071422642686,329.80520876184767,331.43774454521878,333.99090483655516,334.72709926955213,336.38399841093639,338.04909920307057,340.65318866123295,341.40406833323425]
[null,null,null,null,null,"`"]
[null,"NYSERDA Contracted Production (MWh)",null,null,{"$f":"SUM(F80:AO80)","v":8050.6124249999993},{"$f":"+F63*0.75","v":0},2697,2683.5149999999999,2670.0974250000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NYSERDA Grants Rate ($/MWh)",null,null,null,{"$f":"$F$24*(F80>0)*1000","v":0},111,111,111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NYSERDA Grants ($)",null,null,{"$f":"SUM(F82:AO82)","v":850.18296600000008},{"$f":"MIN(F80*F81/1000,F71)","v":0},{"$f":"MIN(G80*G81/1000,G71)","v":299.36700000000002},297.87016499999999,252.94580100000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Upfront NYSERDA Grant",null,null,{"$f":"SUM(F84:AO84)","v":283.39432200000005},{"$f":"+$F$27/1000/4*F53","v":283.39432200000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Revenues",null,null,{"$f":"SUM(F86:AO86)","v":9188.0550256738607},{"$f":"+F78+F82+F84","v":283.39432200000005},602.61768000000006,602.62193586600006,559.20609313178682,308.61950326435363,309.29977316669942,310.83080704387447,312.36941953874174,314.77569103714455,315.46953062387757,317.03110480046576,318.60040876922807,321.0546793701497,321.76235932255923,323.35508300120597,324.95569066206201,327.45891782763584,328.18071422642686,329.80520876184767,331.43774454521878,333.99090483655516,334.72709926955213,336.38399841093639,338.04909920307057,340.65318866123295,341.40406833323425]
[]
[null,"Land Lease",null,null,{"$f":"SUM(F88:AO88)","v":-362.5},{"$f":"-$F$12*$F$31/1000*F68","v":0},-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5,-14.5]
[null,"Other Annual Operating Expenses",null,null,0,{"$f":"-$F$36*$F$31*F65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Property Taxes",null,null,-387.72594000000004,{"$f":"F134","v":0},-6.5771999999999995,-6.2483399999999998,-5.9194800000000001,-5.5906199999999995,-5.2617600000000007,-4.932900000000001,-4.6040400000000004,-4.2751799999999998,-3.9463200000000001,-3.6174600000000003,-3.2885999999999997,-2.9597399999999996,-2.6308799999999994,-2.3020200000000002,-1.9731599999999996,-39.463200000000008,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056]
[null,"Annual O&M",null,null,-1114.6544303686301,null,{"$f":"-P40*F31","v":-34.799999999999997},{"$f":"G91*1.02","v":-35.495999999999995},{"$f":"H91*1.02","v":-36.205919999999999},-36.930038400000001,{"$f":"J91*1.02","v":-37.668639167999999},-38.422011951359998,{"$f":"L91*1.02","v":-39.190452190387198},{"$f":"M91*1.02","v":-39.974261234194941},{"$f":"N91*1.02","v":-40.77374645887884},{"$f":"O91*1.02","v":-41.589221388056416},-42.421005815817544,-43.269425932133899,-44.134814450776581,-45.017510739792115,-45.917860954587958,-46.836218173679718,-47.772942537153313,-48.728401387896376,-49.702969415654302,-50.697028803967392,{"$f":"IF(AA59=1,Z91*1.02,0)","v":-51.710969380046741},-52.745188767647676,-53.80009254300063,-54.876094393860647,-55.973616281737861]
[null,"Insurance",null,null,-144.99999999999997,{"$f":"IF(F59=1,$Q$40*-$F$31,0)","v":0},{"$f":"IF(G59=1,-$Q$40*$F$31,0)","v":-5.8},-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8,-5.8]
[null,"CDG Annual Costs",null,null,-507.50000000000017,{"$f":"IF(F59=1,$F$31*-$R$40,0)","v":0},-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3,-20.3]
[null,"Inverter Replacement",null,null,{"$f":"SUM(G94:AH94)","v":-580},0,0,0,0,0,0,0,0,0,0,{"$f":"-0.1*F31*1000","v":-290},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA59=1,(-0.1*1000*F31),0)","v":-290}]
[null,"Total OpEx",null,null,{"$f":"SUM(F95:AO95)","v":-3097.3803703686303},{"$f":"SUM(F88:F94)","v":0},{"$f":"SUM(G88:G94)","v":-81.977199999999996},-82.344339999999988,-82.725399999999993,-83.120658399999996,-83.530399168000002,-83.954911951359989,-84.394492190387197,-84.849441234194941,-85.320066458878841,-375.8066813880564,-86.309605815817534,-86.82916593213389,-87.365694450776573,-87.919530739792108,-88.491020954587952,-126.89941817367972,-119.94350253715331,-120.89896138789638,-121.8735294156543,-122.86758880396738,-413.88152938004674,-124.91574876764767,-125.97065254300063,-127.04665439386065,-128.14417628173786]
[null,"Total OpEx $/kWp",null,null,null,{"$f":"-SUM(F88:F89)/($F$31)","v":0},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"EBITDA",null,null,{"$f":"SUM(F97:AO97)","v":6090.674655305228},{"$f":"+F95+F86","v":283.39432200000005},520.64048000000003,520.27759586600007,476.48069313178684,225.49884486435363,225.76937399869942,226.8758950925145,227.97492734835453,229.9262498029496,230.14946416499873,-58.775576587590649,232.29080295341055,234.22551343801581,234.39666487178266,235.43555226141387,236.46466970747406,200.55949965395612,208.23721168927355,208.90624737395129,209.56421512956447,211.12331603258778,-79.154430110494616,211.46824964328871,212.07844666006994,213.6065342673723,213.25989205149639]
[null,"EBITDA Margin",null,null,null,{"$f":"IFERROR(F97/F86*100,0)","v":100},86.396482758355177,86.335655060138706,85.206634724471016,73.066945698243345,72.99370823560848,72.99015733034804,72.982473023445195,73.044474636962221,72.954577803394045,-18.539372224874604,72.90976300085849,72.955022458331172,72.847758005405936,72.810221529913548,72.768280877218345,61.247224837994608,63.451995398364936,63.342312924112264,63.228832134709748,63.212294998244047,-23.647451993945793,62.865133490967374,62.7359892867727,62.704986002581094,62.465539175514394]
[]
[]
[null,"All-in Cost Basis",null,null,{"$f":"SUM(F101:AO101)","v":-3654},{"$f":"-$F$11*F53*$F$31*1000","v":-3654},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Tax Investor Cash Flow (Pre-PILOT)",null,null,{"$f":"SUM(F102:AO102)","v":2436.6746553052299},{"$f":"SUM(F101:F101,F97)","v":-3370.6056779999999},520.64048000000003,520.27759586600007,476.48069313178684,225.49884486435363,225.76937399869942,226.8758950925145,227.97492734835453,229.9262498029496,230.14946416499873,-58.775576587590649,232.29080295341055,234.22551343801581,234.39666487178266,235.43555226141387,236.46466970747406,200.55949965395612,208.23721168927355,208.90624737395129,209.56421512956447,211.12331603258778,-79.154430110494616,211.46824964328871,212.07844666006994,213.6065342673723,213.25989205149639]
[null,"PILOT Payments",null,null,{"$f":"SUM(F103:AO103)","v":-50.54178000000001},{"$f":"-$O$17/1000*F127","v":0},{"$f":"-$O$17/1000*G127","v":-3.3694520000000003},-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,-3.3694520000000003,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Tax Investor Cash Flow (Post-PILOT)",null,null,{"$f":"SUM(F104:AO104)","v":2386.1328753052298},{"$f":"SUM(F102:F103)","v":-3370.6056779999999},517.271028,516.90814386600005,473.11124113178681,222.12939286435363,222.39992199869943,223.5064430925145,224.60547534835453,226.5567978029496,226.78001216499874,-62.145028587590652,228.92135095341055,230.85606143801581,231.02721287178267,232.06610026141388,233.09521770747406,200.55949965395612,208.23721168927355,208.90624737395129,209.56421512956447,211.12331603258778,-79.154430110494616,211.46824964328871,212.07844666006994,213.6065342673723,213.25989205149639]
[]
[null,"Property Taxes"]
[]
[null,"Property Tax Assumptions"]
[null,"Eligible Construction Costs",null,null,"[$/W]",{"$f":"F11*0.9","v":1.1340000000000001}]
[null,"Assumed Equalization Rate",null,null,"[%]",1]
[null,"Year 1 Assessed Value for Tax Purposes",null,null,"[$/W]",{"$f":"F109*F110","v":1.1340000000000001}]
[null,"Nominal Year 1 Assessed Value for Tax Purposes",null,null,"[$]",{"$f":"F111*F31*1000000","v":3288600}]
[]
[null,"PILOT Period",null,null,"[Years]",15]
[]
[null,"Straight Line Depretiation Period",null,null,"[Years]",20]
[null,"Final Value Minimum Threshold",null,null,"[%]",0.2]
[]
[null,"Assumed All-in County+Town+School Tax Rate",null,null,"[%]",4.5999999999999999E-2]
[null,"Assumed Special District Tax Rate",null,null,null,2E-3]
[]
[null,"Year",null,null,null,{"$f":"+'3. Calculator-raw'!F56","v":2016},{"$f":"+'3. Calculator-raw'!G56","v":2017},{"$f":"+'3. Calculator-raw'!H56","v":2018},{"$f":"+'3. Calculator-raw'!I56","v":2019},{"$f":"+'3. Calculator-raw'!J56","v":2020},{"$f":"+'3. Calculator-raw'!K56","v":2021},{"$f":"+'3. Calculator-raw'!L56","v":2022},{"$f":"+'3. Calculator-raw'!M56","v":2023},{"$f":"+'3. Calculator-raw'!N56","v":2024},{"$f":"+'3. Calculator-raw'!O56","v":2025},{"$f":"+'3. Calculator-raw'!P56","v":2026},{"$f":"+'3. Calculator-raw'!Q56","v":2027},{"$f":"+'3. Calculator-raw'!R56","v":2028},{"$f":"+'3. Calculator-raw'!S56","v":2029},{"$f":"+'3. Calculator-raw'!T56","v":2030},{"$f":"+'3. Calculator-raw'!U56","v":2031},{"$f":"+'3. Calculator-raw'!V56","v":2032},{"$f":"+'3. Calculator-raw'!W56","v":2033},{"$f":"+'3. Calculator-raw'!X56","v":2034},{"$f":"+'3. Calculator-raw'!Y56","v":2035},{"$f":"+'3. Calculator-raw'!Z56","v":2036},{"$f":"+'3. Calculator-raw'!AA56","v":2037},{"$f":"+'3. Calculator-raw'!AB56","v":2038},{"$f":"+'3. Calculator-raw'!AC56","v":2039},{"$f":"+'3. Calculator-raw'!AD56","v":2040},{"$f":"+'3. Calculator-raw'!AE56","v":2041},{"$f":"+'3. Calculator-raw'!AF56","v":0},{"$f":"+'3. Calculator-raw'!AG56","v":0},{"$f":"+'3. Calculator-raw'!AH56","v":0},{"$f":"+'3. Calculator-raw'!AI56","v":0},{"$f":"+'3. Calculator-raw'!AJ56","v":0},{"$f":"+'3. Calculator-raw'!AK56","v":0},{"$f":"+'3. Calculator-raw'!AL56","v":0},{"$f":"+'3. Calculator-raw'!AM56","v":0},{"$f":"+'3. Calculator-raw'!AN56","v":0},{"$f":"+'3. Calculator-raw'!AO56","v":0}]
[null,"Project Year",null,null,null,{"$f":"+'3. Calculator-raw'!F54","v":0},{"$f":"+'3. Calculator-raw'!G54","v":1},{"$f":"+'3. Calculator-raw'!H54","v":2},{"$f":"+'3. Calculator-raw'!I54","v":3},{"$f":"+'3. Calculator-raw'!J54","v":4},{"$f":"+'3. Calculator-raw'!K54","v":5},{"$f":"+'3. Calculator-raw'!L54","v":6},{"$f":"+'3. Calculator-raw'!M54","v":7},{"$f":"+'3. Calculator-raw'!N54","v":8},{"$f":"+'3. Calculator-raw'!O54","v":9},{"$f":"+'3. Calculator-raw'!P54","v":10},{"$f":"+'3. Calculator-raw'!Q54","v":11},{"$f":"+'3. Calculator-raw'!R54","v":12},{"$f":"+'3. Calculator-raw'!S54","v":13},{"$f":"+'3. Calculator-raw'!T54","v":14},{"$f":"+'3. Calculator-raw'!U54","v":15},{"$f":"+'3. Calculator-raw'!V54","v":16},{"$f":"+'3. Calculator-raw'!W54","v":17},{"$f":"+'3. Calculator-raw'!X54","v":18},{"$f":"+'3. Calculator-raw'!Y54","v":19},{"$f":"+'3. Calculator-raw'!Z54","v":20},{"$f":"+'3. Calculator-raw'!AA54","v":21},{"$f":"+'3. Calculator-raw'!AB54","v":22},{"$f":"+'3. Calculator-raw'!AC54","v":23},{"$f":"+'3. Calculator-raw'!AD54","v":24},{"$f":"+'3. Calculator-raw'!AE54","v":25},{"$f":"+'3. Calculator-raw'!AF54","v":0},{"$f":"+'3. Calculator-raw'!AG54","v":0},{"$f":"+'3. Calculator-raw'!AH54","v":0},{"$f":"+'3. Calculator-raw'!AI54","v":0},{"$f":"+'3. Calculator-raw'!AJ54","v":0},{"$f":"+'3. Calculator-raw'!AK54","v":0},{"$f":"+'3. Calculator-raw'!AL54","v":0},{"$f":"+'3. Calculator-raw'!AM54","v":0},{"$f":"+'3. Calculator-raw'!AN54","v":0},{"$f":"+'3. Calculator-raw'!AO54","v":0}]
[null,"Project Operational",null,null,null,{"$f":"+'3. Calculator-raw'!F59","v":0},{"$f":"+'3. Calculator-raw'!G59","v":1},{"$f":"+'3. Calculator-raw'!H59","v":1},{"$f":"+'3. Calculator-raw'!I59","v":1},{"$f":"+'3. Calculator-raw'!J59","v":1},{"$f":"+'3. Calculator-raw'!K59","v":1},{"$f":"+'3. Calculator-raw'!L59","v":1},{"$f":"+'3. Calculator-raw'!M59","v":1},{"$f":"+'3. Calculator-raw'!N59","v":1},{"$f":"+'3. Calculator-raw'!O59","v":1},{"$f":"+'3. Calculator-raw'!P59","v":1},{"$f":"+'3. Calculator-raw'!Q59","v":1},{"$f":"+'3. Calculator-raw'!R59","v":1},{"$f":"+'3. Calculator-raw'!S59","v":1},{"$f":"+'3. Calculator-raw'!T59","v":1},{"$f":"+'3. Calculator-raw'!U59","v":1},{"$f":"+'3. Calculator-raw'!V59","v":1},{"$f":"+'3. Calculator-raw'!W59","v":1},{"$f":"+'3. Calculator-raw'!X59","v":1},{"$f":"+'3. Calculator-raw'!Y59","v":1},{"$f":"+'3. Calculator-raw'!Z59","v":1},{"$f":"+'3. Calculator-raw'!AA59","v":1},{"$f":"+'3. Calculator-raw'!AB59","v":1},{"$f":"+'3. Calculator-raw'!AC59","v":1},{"$f":"+'3. Calculator-raw'!AD59","v":1},{"$f":"+'3. Calculator-raw'!AE59","v":1},{"$f":"+'3. Calculator-raw'!AF59","v":0},{"$f":"+'3. Calculator-raw'!AG59","v":0},{"$f":"+'3. Calculator-raw'!AH59","v":0},{"$f":"+'3. Calculator-raw'!AI59","v":0},{"$f":"+'3. Calculator-raw'!AJ59","v":0},{"$f":"+'3. Calculator-raw'!AK59","v":0},{"$f":"+'3. Calculator-raw'!AL59","v":0},{"$f":"+'3. Calculator-raw'!AM59","v":0},{"$f":"+'3. Calculator-raw'!AN59","v":0},{"$f":"+'3. Calculator-raw'!AO59","v":0}]
[null,"Depreciation Coefficient",null,null,null,0,{"$f":"MAX($F$117,1-(1/$F$116)*(G$123-1))","v":1},0.95,0.9,0.85,0.8,0.75,0.7,0.64999999999999991,0.6,0.55000000000000004,0.5,0.44999999999999996,0.39999999999999991,0.35,0.29999999999999993,0.25,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05]
[]
[null,"PILOT Active",null,null,null,{"$f":"IF(F123<=$F$114,1,0)*F124","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Schedule",null,null,null,{"$f":"+F122","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real Property Taxes"]
[null,"Assessed Value",null,null,null,{"$f":"$F$112*F125*F124","v":0},3288600,3124170,2959740,2795310,2630880,2466450,2302020,2137589.9999999995,1973160,1808730.0000000002,1644300,1479869.9999999998,1315439.9999999998,1151010,986579.99999999977,822150,657720,657720,657720,657720,657720,657720,657720,657720,657720,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate",null,null,null,{"$f":"($F$119*(1-F127)+$F$120)*F124","v":0},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Real Property Taxes",null,null,null,{"$f":"F132*-F133/1000","v":0},-6.5771999999999995,-6.2483399999999998,-5.9194800000000001,-5.5906199999999995,-5.2617600000000007,-4.932900000000001,-4.6040400000000004,-4.2751799999999998,-3.9463200000000001,-3.6174600000000003,-3.2885999999999997,-2.9597399999999996,-2.6308799999999994,-2.3020200000000002,-1.9731599999999996,-39.463200000000008,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,-31.57056,0,0,0,0,0,0,0,0,0,0]

{"sheet":"1. Overview","index":3,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Title:","Property Tax Calculator"]
[null,"Version:","Version 2.0"]
[null,"Update Notice:","Updated to reflect latest developments with VDER and NY-Sun Incentive "]
[null,"Author:","New York State Energy and Research Development Authority (NYSERDA)"]
[null,"For Technical Support, Please Contact:","CleanEnergyHelp@nyserda.ny.gov"]
[]
[null,"Introduction:","This Property Tax Calculator is a tool to assist New York State taxing jurisdictions considering the assessed value of certain solar photovoltaic (PV) energy projects; specifically, this tool may be utilized for Distributed Generation projects up to 5 megawatts (MW) in capacity. The Calculator is intended to complement NYSERDA’s Solar Payment-In-Lieu-Of-Tax (PILOT) Calculator, which taxing jurisdictions may use to determine PILOT agreement rates for solar energy projects between 1 - 5 MW. Both calculators take into account key factors affecting solar project economics in New York State.\n\nNYSERDA developed this Property Tax Calculator in response to local government requests for guidance on how to best assess the value of large solar energy systems.  The Calculator represents a good-faith effort to assist taxing jurisdictions with the assessed value, property taxes and special-district taxes of solar energy projects in New York State.  After extensive consultations with the New York State Association of County Directors of Real Property Tax Services, New York State Assessors' Association, and solar industry representatives, most agreed that among the standard assessment methodologies (e.g. the income approach, the cost approach, and the sales comparison approach), the income-capitalization approach with discounted cash flow (DCF) analysis is the most appropriate assessment methodology for solar energy projects.  This is because the income approach considers all factors affecting future revenues and operating expenses of solar energy systems, and because few sales of comparable systems are available.  Further, most of these systems are sold by their developer and it is the income approach that is used by buyers to determine the value of a project.  This assessment method also aligns with the method selected by the PV Value® solar assessment tool developed by the Sandia National Laboratories, a federal research and development laboratory.  \n\nNYSERDA’s Property Tax Calculator generates solar project valuation based on the net present value the project’s future cash flows using a selected capitalization rate and includes inputs that are specific to solar projects in New York State. The Calculator is highly customizable. Users are encouraged to enter project-specific data and the inputs they consider most appropriate, including the discount rate. Sheet 2 of the Calculator includes user instructions.\n"]
[null,"Disclaimer:","The Property Tax Calculator does not represent official New York State law, policy or tax guidance. NYSERDA specifically disclaims any warranty as to the Calculator and liability arising from the use of this Property Tax Calculator and does not assume any liability or responsibility for any errors or omissions and shall have neither liability nor responsibility to any person or entity with respect to damage caused or alleged to be caused directly or indirectly by the information contained in this Property Tax Calculator.  To the extent permitted by applicable law, use of this Property Tax Calculator and any services performed by or accessed through this Property Tax Calculator is at the user's sole risk and the entire risk as to satisfactory quality, performance, accuracy and effort is with the user."]

{"sheet":"User Instructions (Calc 2)","index":4,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[]
[null,"The following instructions provide a road map to use the Property Tax Calculator. Users must enter project-specific data and information into the calculator. These inputs are described below and are highlighted in yellow. All other cells are calculated automatically and cannot be modified. Once user information has been entered, the calculator produces estimated value of solar projects and calculates property taxes based on the input of the property tax rate. The calculator also provides the range of estimated value of solar project and the associated property taxes by allowing users to enter both high and low estimates of the discount rate. User must populate all cells in yellow to produce the results."]
[]
[null,"Input and Summary:"]
[]
[null,"Project Information"]
[null,"• Active Utility Region: Users may select the NYISO Electric Region where the solar energy project is located in the drop-down menu."]
[null,"• AC System Size (Alternating Current): This value indicates system capacity"]
[]
[null,"Revenue Assumptions"]
[null,"• Average Locational Based Marginal Pricing (LBMP) Rates: Users may enter the average Locational Based Marginal Pricing (LBMP) rates of the specific NYISO Electric Region. The range of LBMP Rates based on historic average rates is also provided."]
[null,"• Average LBMP Rate Escalator: Users may select the annual percentage increase of the average LBMP rate, if any."]
[null,"• Renewable Energy Standard Tier 1 Bid Price: Users may enter the project-specific RES bid price."]
[null,"• Renewable Energy Standard Contract Tenor: This is the duration of the contract under NYSERDA's RES procurement."]
[]
[null,"Operating Expense Assumptions"]
[null,"• Site Lease Payment: Users may enter project-specific lease payment. The range of specific lease payment within each NYISO Electric Region is also provided."]
[null,"• Site Lease Payment Escalator: Users may select the annual percentage increase of a site lease payment, if applicable."]
[null,"• O&M Cost: Users may enter project-specific operation and maintenance costs.  The range of O&M costs is also provided."]
[null,"• O&M Cost Escalator: Users may select the annual percentage increase of O&M cost, if applicable."]
[null,"• Insurance: Users may enter project-specific insurance costs. The range of insurance costs is also provided."]
[null,"• Insurance Escalator: Users may select the annual percentage change of insurance, if applicable."]
[null,"• Inverter Replacement Year: The default year to replace inverter is the year 15, users may enter project-specific year of inverter replacement."]
[null,"• Inverter Replacement Cost: Users may enter project-specific inverter replacement costs. The range of inverter replacement costs is also provided."]
[null,"• Monitoring and Communication Cost: Users may enter project-specific monitoring and communication cost. The range of monitoring and communication costs is also provided."]
[null,"• Decommissioning Bond Annual Payment: Users may enter project-specific decommissioning bond annual payment. The range of decommissioning bond payment is also provided."]
[null,"• Other Annual Operating Expense: Users may enter other annual operating expenses here."]
[]
[null,"Property Tax Assumptions"]
[null,"• Target Pre-Tax Investor IRR: Users may enter project-specific pre-tax internal rate of return and this will be used as the discount rate in the calculation. Users may also enter the low and high estimates of the discount rate to conduct the sensitivity analysis."]
[null,"• Consideration of Exemption of All-in County+Town+School Tax Rate: Users may choose whether the solar project could be subject to the exemption of all-in county+town+school property tax rate. Users could also enter the period of this tax exemption (the default exemption period is 15 years)."]
[null,"• Consider PILOT: Users can select whether to include PILOT payment in the calculation of PV project value or not."]
[null,"• PILOT Payment Escalator: Users may select the annual percentage increase of the PILOT payment, if applicable."]
[null,"• Equalization Rate: Users may manipulate the equalization rate, which is a measure of assessed value to market value."]
[null,"• Town, County & School Property Tax Rate: Users may enter the town, county and school property tax rate for the jurisdiction where a project is located."]
[null,"• Special District Tax Rate: Users can alter the tax rate of projects located in special districts; the default rate is 0.20%."]
[null,"Operating the Calculators: As users enter information into the yellow cells, the calculators should produce estimated the assessed value of PV system automatically. For this to occur Microsoft Excel's \"Calculation Options\" must be set to \"Automatic.\" If \"Calculation Options\" is not set to \"Automatic,\" users must press F9 after entering information into each yellow cell. Even when \"Calculation Options\" is set to “Automatic,\" users may still need to press F9 to complete the calculation in some circumstances."]
[null," "]
[null," "]
[null,"• The Property Tax Calculator produces a specific assessed value of PV system (both year 1 and the average assessed value), as well as the associated property tax value based on the economics of an individual solar project. The breakdown of total property taxes is also produced in the calculator. The model takes into account all revenues and expenses of a project over its lifetime. The model subtracts operating expenses from estimated revenue streams to project pre-tax cash flows. The property tax value is calculated by applying the specific property tax rates. It is important to note that this calculation does not account for federal tax credits and other financing. The calculator also provides a set of low and high estimates of the assessed solar system value and property taxes based on the high and low estimate of discount rates users enter into the calculator. Users can also use the discounted assessed value in Sheet 4 as the input for NYSERDA's Solar PILOT Calculator."]

{"sheet":"User Instructions (Calc 1)","index":5,"n_rows":42,"n_cols":2,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
[]
[null,"The following instructions provide a road map to use the Property Tax Calculator. Users must enter project-specific data and information into the calculator. These inputs are described below and are highlighted in yellow. All other cells are calculated automatically and cannot be modified. Once user information has been entered, the calculator produces estimated value of solar projects and calculates property taxes based on the input of the property tax rate. The calculator also provides the range of estimated value of solar project and the associated property taxes by allowing users to enter both high and low estimates of the discount rate. User must populate all cells in yellow to produce the results."]
[]
[null,"Input and Summary:"]
[]
[null,"Project Information"]
[null,"• AC System Size (Alternating Current): This value indicates system capacity"]
[null,"• Retail Rate Adjustment: Users should customize the retail rate."]
[]
[null,"Revenue Assumptions"]
[null,"• Customer Churn: Users can enter the assumed percentage of customer retention rate."]
[null,"• Energy Discount Required to Incentivize Customer: The figure represents % of customer electricity savings based on the selected utility retail rate."]
[null,"• PPA or Utility Rate Annual Escalator: Users may select the annual percentage increase of a PPA price, if any."]
[null,"• PPA Term: This is the duration of the “Power Purchase Agreement,” which is the contract between a solar energy system owner and customers."]
[null,"• Total NYSERDA Grant: Users may specify NYSERDA incentives for the valuation and property tax calculation."]
[]
[null,"Operating Expense Assumptions"]
[null,"• Site Lease Payment: Users may enter project-specific lease payment. The range of specific lease payment within each utility's territory is also provided."]
[null,"• Site Lease Payment Escalator: Users may select the annual percentage increase of a site lease payment, if applicable."]
[null,"• O&M Cost: Users may enter project-specific operation and maintenance costs.  The range of O&M costs is also provided."]
[null,"• O&M Cost Escalator: Users may select the annual percentage increase of O&M cost, if applicable."]
[null,"• Insurance: Users may enter project-specific insurance costs. The range of insurance costs is also provided."]
[null,"• Insurance Escalator: Users may select the annual percentage change of insurance, if applicable."]
[null,"• Inverter Replacement Year: The default year to replace inverter is the year 10, users may enter project-specific year of inverter replacement. When the PPA term is longer than 20 years, a second replacement of inverter would be needed, and the default year is 21. Users may also enter project-specific year of the second replacement."]
[null,"• Inverter Replacement Cost: Users may enter project-specific inverter replacement costs. The range of inverter replacement costs is also provided."]
[null,"• Customer Management Cost: Users may enter project-specific customer management cost. The range of customer management costs is also provided."]
[null,"• Monitoring and Communication Cost: Users may enter project-specific monitoring and communication cost. The range of monitoring and communication costs is also provided."]
[null,"• Decommissioning Bond Annual Payment: Users may enter project-specific decommissioning bond annual payment. The range of decommissioning bond payment is also provided."]
[null,"• Other Annual Operating Expense: Users may enter other annual operating expenses here."]
[]
[null,"Property Tax Assumptions"]
[null,"• Target Pre-Tax Investor IRR: Users may enter project-specific pre-tax internal rate of return and this will be used as the discount rate in the calculation. Users may also enter the low and high estimates of the discount rate to conduct the sensitivity analysis."]
[null,"• Consideration of Exemption of All-in County+Town+School Tax Rate: Users may choose whether the solar project could be subject to the exemption of all-in county+town+school property tax rate. Users could also enter the period of this tax exemption (the default exemption period is 15 years)."]
[null,"• Consider PILOT: Users can select whether to include PILOT payment in the calculation of PV project value or not."]
[null,"• PILOT Payment Escalator: Users may select the annual percentage increase of the PILOT payment, if applicable."]
[null,"• Equalization Rate: Users may manipulate the equalization rate, which is a measure of assessed value to market value."]
[null,"• Town, County & School Property Tax Rate: Users may enter the town, county and school property tax rate for the jurisdiction where a project is located."]
[null,"• Special District Tax Rate: Users can alter the tax rate of projects located in special districts."]
[null,"Operating the Calculators: As users enter information into the yellow cells, the calculators should produce estimated the assessed value of PV system automatically. For this to occur Microsoft Excel's \"Calculation Options\" must be set to \"Automatic.\" If \"Calculation Options\" is not set to \"Automatic,\" users must press F9 after entering information into each yellow cell. Even when \"Calculation Options\" is set to “Automatic,\" users may still need to press F9 to complete the calculation in some circumstances."]
[null," "]
[null," "]
[null,"• The Property Tax Calculator produces a specific assessed value of PV system (both year 1 and the average assessed value), as well as the associated property tax value based on the economics of an individual solar project. The breakdown of total property taxes is also produced in the calculator. The model takes into account all revenues and expenses of a project over its lifetime. The model subtracts operating expenses from estimated revenue streams to project pre-tax cash flows. The property tax value is calculated by applying the specific property tax rates. It is important to note that this calculation does not account for federal tax credits and other financing. The calculator also provides a set of low and high estimates of the assessed solar system value and property taxes based on the high and low estimate of discount rates users enter into the calculator."]

{"sheet":"3. Input and Summary - Calc 1","index":6,"n_rows":58,"n_cols":25,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MW Block Assumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block","PBI Rate",null,"Locational Adder Logic Table",null,"Solar System Configuration","Pilot Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consideration of All-in Property Tax Exemption",null,"Block 1 ConEd",0.17899999999999999,null,"Yes",1.2,null,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",null,"Block 2 ConEd",0.17299999999999999,null,"No",1,null,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consideration of PILOT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consideration of NYSERDA Incentives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar System Configuration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single-axis Tracking"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dual-axis Tracking"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consideration of NYSERDA Incentives in Total System Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Total System Hardware Cost","Risk-free Interest Rate","Average Assessed Value_Risk-free discount rate"]
[null,null,null,null,null,null,null,null,null,null,2046000,2.9100000000000001E-2,{"$f":"SUM('Property Tax Calculator - DG'!X4:X28)/'3. Input and Summary'!$F$13/'3. Input and Summary'!$F$127","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,1,{"$f":"'3. Input and Summary'!$R$24","v":523987.2711441897},1,{"$f":"K27","v":523987.2711441897},null,{"$f":"('3. Input and Summary'!$T$24-'3. Input and Summary'!$R$24)/4","v":108420.0309141967},{"$f":"O27","v":108420.0309141967}]
[null,null,null,null,null,null,null,null,null,2,{"$f":"'3. Input and Summary'!$T$24-'3. Input and Summary'!$R$24","v":433680.1236567868},2,1,{"$f":"'3. Input and Summary'!$R$24","v":523987.2711441897},{"$f":"'3. Input and Summary'!$T$24-'3. Input and Summary'!$R$24","v":433680.1236567868},1]
[null,null,null,null,null,null,null,null,null,3,{"$f":"$K$26/'3. Input and Summary'!$F$127-$K$28","v":-24480.123656786804},3,{"$f":"'3. Input and Summary'!S24-'3. Input and Summary'!R24-M28","v":176975.13316488086},null,{"$f":"O27","v":108420.0309141967},{"$f":"'3. Input and Summary'!S24-'3. Input and Summary'!R24-P28","v":176975.13316488086}]
[null,null,null,null,null,null,null,null,null,"sum",{"$f":"K27+K28+K29","v":933187.27114418964},4,{"$f":"M28","v":1},{"$f":"'3. Input and Summary'!$S$24","v":700963.40430907055},{"$f":"SUM(O27:O29)","v":650520.18548518023},{"$f":"P28","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'3. Input and Summary'!T24-'3. Input and Summary'!S24-2*M30","v":256701.99049190595},null,null,{"$f":"'3. Input and Summary'!T24-'3. Input and Summary'!S24-2*P28","v":256701.99049190595}]
[null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"M28","v":1},{"$f":"'3. Input and Summary'!$T$24","v":957667.3948009765},null,{"$f":"P28","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"K29","v":-24480.123656786804},null,null,{"$f":"O29","v":108420.0309141967}]
[null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(M27:M33)","v":933187.27114418964},null,null,{"$f":"SUM(P27:P33)","v":650520.18548518023}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,","]

{"sheet":"2. User Instructions","index":7,"n_rows":41,"n_cols":2,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"The following instructions provide a road map to use the Property Tax Calculator. All calculations are conducted in the \"Input and Summary Tab\". This calculator is meant for distributed generation projects that are less than 5MW in size. Users must enter project-specific data and information into the calculator. These inputs are described below and are highlighted in yellow in the calculator. All other cells are calculated automatically and cannot be modified. Once user information has been entered, the calculator produces the estimated value of the solar project and calculates property taxes based on the input of the property tax rate. The calculator also provides the range of estimated value of solar project and the associated property taxes by allowing users to enter both high and low estimates of Discount Rate. User must populate all cells in yellow to produce the results."]
[]
[null,"Input and Summary"]
[null,"Project Information"]
[null,"• AC System Size (Alternating Current): This value indicates system capacity."]
[null,"• Year One Specific Yield Forecast: Project insolation in kWh/kW"]
[null,"• VDER Rate: Users may input applicable value stack compensation rate. To derive the VDER rate for your project, please reference the Value Stack Calculator below:"]
[null,"   NYSERDA Value Stack Calculator"]
[null,"• Degredation Rate: User should enter the expected degradation rate."]
[null,"Revenue Assumptions"]
[null,"• Energy Discount Required to Incentivize Customer: The figure represents % of customer electricity savings based on the selected utility retail rate."]
[null,"• PPA or Utility Rate Annual Escalator: Users may select the annual percentage increase of a PPA price, if any."]
[null,"• Total NYSERDA Incentive: Users may specify NYSERDA incentives for the valuation and property tax calculation."]
[]
[null,"Operating Expense Assumptions"]
[null,"• Site Lease Payment: Users may enter project-specific lease payment."]
[null,"• Site Lease Payment Escalator: Users may select the annual percentage increase of a site lease payment, if applicable."]
[null,"• O&M Cost: Users may enter project-specific operation and maintenance costs. "]
[null,"• O&M Cost Escalator: Users may select the annual percentage increase of O&M cost, if applicable."]
[null,"• Insurance: Users may enter project-specific insurance costs. "]
[null,"• Insurance Escalator: Users may select the annual percentage change of insurance, if applicable."]
[null,"• Inverter Replacement Year: The default year to replace inverter is the year 10, users may enter project-specific year of inverter replacement. "]
[null,"• Inverter Replacement Cost: Users may enter project-specific inverter replacement costs. "]
[null,"• Customer Management Cost: Users may enter project-specific customer management cost"]
[null,"• Monitoring and Communication Cost: Users may enter project-specific monitoring and communication cost. "]
[null,"• Decommissioning Bond Annual Payment: Users may enter project-specific decommissioning bond annual payment. "]
[null,"• Other Annual Operating Expense: Users may enter other annual operating expenses here."]
[]
[null,"Property Tax Assumptions"]
[null,"• Target Pre-Tax Investor Discount Rate: Users may enter project-specific pre-tax discount rate to be used in the calculation. Users may also enter the low and high estimates of the discount rate to conduct the sensitivity analysis."]
[null,"• Consideration of Exemption of All-in County+Town+School Tax Rate: Users may choose whether the solar project could be subject to the exemption of all-in county+town+school property tax rate. Users could also enter the period of this tax exemption (the default exemption period is 15 years)."]
[null,"• Consider PILOT: Users can select whether to include PILOT payment in the calculation of PV project value or not."]
[null,"• PILOT Payment Escalator: Users may select the annual percentage increase of the PILOT payment, if applicable."]
[null,"• Equalization Rate: Users may manipulate the equalization rate, which is a measure of assessed value to market value."]
[null,"• Town, County & School Property Tax Rate: Users may enter the town, county and school property tax rate for the jurisdiction where a project is located."]
[null,"• Special District Tax Rate: Users can alter the tax rate of projects located in special districts."]
[null,"Operating the Calculator: As users enter information into the yellow cells, the calculator should produce estimates of the assessed value of the solar project automatically. For this to occur Microsoft Excel's \"Calculation Options\" must be set to \"Automatic.\" If \"Calculation Options\" is not set to \"Automatic,\" users must press F9 after entering information into each yellow cell. Even when \"Calculation Options\" is set to “Automatic,\" users may still need to press F9 to complete the calculation in some circumstances."]
[null," "]
[null," "]
[null,"• The Property Tax Calculator produces a specific assessed value of PV system (both year 1 and the average assessed value), as well as the associated property tax value based on the economics of an individual solar project. The breakdown of total property taxes is also produced in the calculator. The model takes into account all revenues and expenses of a project over its lifetime. The model subtracts operating expenses from estimated revenue streams to project pre-tax cash flows. The property tax value is calculated by applying the specific property tax rates. It is important to note that this calculation does not account for federal tax credits and other financing. The calculator also provides a set of low and high estimates of the assessed solar system value and property taxes based on the high and low estimate of discount rates users enter into the calculator."]

{"sheet":"3. Input and Summary","index":8,"n_rows":163,"n_cols":61,"rows_kept":163,"cut":false,"hidden":false,"merged":[[31,15,31,16],[27,15,30,19],[16,15,19,19],[20,15,20,16],[21,15,21,16],[22,15,22,16],[23,15,23,16],[9,9,9,10],[121,1,121,7],[3,9,5,13],[7,9,7,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[22,9,22,10],[14,9,17,13],[8,9,8,10]]}
[]
[null,"Project Assumptions - YELLOW REQUIRES INPUT",null,null,null,null,null,null,null,"Model Output - Property Tax Estimates"]
[]
[null,"Project Information",null,null,null,"Value","Escalator",null,null,"Property Tax Calculation "]
[null,"AC System Size (Alternating Current)",null,null,"[MWAC]",5]
[null,"Year 1 Specific Yield Forecast",null,null,"[kWh/kW]",1350]
[null,"Current VDER Rate",null,null,"[$/kWh]",8.8888888888888878E-2,null,null,null,null,null,"Low Estimate","Average Estimate","High Estimate"]
[null,"System Degredation",null,null,"[%]",5.0000000000000001E-3,null,null,null,"Year 1 Assessed Value",null,{"$f":"'Property Tax Calculator - DG'!W4","v":6983358.4365891172},{"$f":"'Property Tax Calculator - DG'!U4","v":8415967.4405318573},{"$f":"'Property Tax Calculator - DG'!V4","v":10391067.684810054}]
[null,null,null,null,null,null,null,null,null,"Total Property Taxes + PILOT Payment",null,{"$f":"SUM('Property Tax Calculator - DG'!$AB$4:$AB$28)+SUM('Property Tax Calculator - DG'!H$4:$H$28)","v":1463299.2228613407},{"$f":"SUM('Property Tax Calculator - DG'!$Z$4:$Z$28)+SUM('Property Tax Calculator - DG'!$N$4:$N$28)","v":1742236.9804392871},{"$f":"SUM('Property Tax Calculator - DG'!$AA$4:$AA$28)+SUM('Property Tax Calculator - DG'!$N$4:$N$28)","v":2489113.8433203432}]
[null,"Revenue Assumptions",null,null,null,"Value","Escalator",null,null,"Average Assessed Value/MWac",null,{"$f":"SUM('Property Tax Calculator - DG'!$W$4:$W$28)/20/'3. Input and Summary'!$F$5","v":654984.08893023711},{"$f":"SUM('Property Tax Calculator - DG'!$U$4:$U$28)/20/'3. Input and Summary'!$F$5","v":876204.25538633822},{"$f":"SUM('Property Tax Calculator - DG'!$V$4:$V$28)/20/'3. Input and Summary'!$F$5","v":1197084.2435012206}]
[null,"Energy Discount Required to Incentivize Customer",null,null,"[%]",0.1]
[null,"Implied PPA Rate",null,null,"[$/kWh]",{"$f":"F7*(1-F11)","v":7.9999999999999988E-2},0.02]
[null,"Include NYSERDA Incentives in Calculation?",null,null,null,"Yes"]
[null,"Total NYSERDA Incentive",null,null,"[$]",910000]
[null,null,null,null,null,null,null,null,null,"Property Tax Breakdown"]
[null,"Operating Expense Assumptions",null,null,null,"Value","Escalator"]
[null,"Site Lease Payment",null,null,"[$/MWDC]",8000,0.02,null,null,null,null,null,null,null,null,"Property Tax Calculation - DG"]
[null,"O&M Cost",null,null,"[$/kWDC]",20,0.02]
[null,"Insurance",null,null,"[$/kWDC]",2,0.02,null,null,null,null,"Low Estimate","Average Estimate","High Estimate"]
[null,"Inverter Replacement Year",null,null,null,10,null,null,null,"Total Town Property Taxes",null,{"$f":"($R$23-$R$36)*Town_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":132619.33092134839},{"$f":"($S$23-$S$36)*Town_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":184352.48580729644},{"$f":"($T$23-$T$36)*Town_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":264670.23466118815}]
[null,"Inverter Repleacement Cost",null,null,"[$/WDC]",0.1,null,null,null,"Total County Property Taxes",null,{"$f":"($R$23-$R$36)*County_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":331548.32730337093},{"$f":"($S$23-$S$36)*County_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":460881.214518241},{"$f":"($T$23-$T$36)*County_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":661675.58665297041},null,null,null,"Low Estimate","Average Estimate","High Estimate"]
[null,"Monitoring and Communication Cost",null,null,"[$/kWDC]",0.2,null,null,null,"Total School Property Taxes",null,{"$f":"($R$23-$R$36)*School_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":663096.65460674185},{"$f":"($S$23-$S$36)*School_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":921762.429036482},{"$f":"($T$23-$T$36)*School_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":1323351.1733059408},null,"Year 1 Assessed Value",null,{"$f":"'Property Tax Calculator - DG'!W4","v":6983358.4365891172},{"$f":"'Property Tax Calculator - DG'!U4","v":8415967.4405318573},{"$f":"'Property Tax Calculator - DG'!V4","v":10391067.684810054}]
[null,"Decommissioning Bond Annual Payment",null,null,"[$]",7000,null,null,null,"Total Special District Taxes",null,{"$f":"SUM('Property Tax Calculator - DG'!$W$4:$W$28)*Special_District_Tax_Rate","v":130996.81778604741},{"$f":"SUM('Property Tax Calculator - DG'!$U$4:$U$28)*Special_District_Tax_Rate","v":175240.85107726764},{"$f":"SUM('Property Tax Calculator - DG'!$V$4:$V$28)*Special_District_Tax_Rate","v":239416.84870024413},null,"Total Property Taxes + PILOT Payment",null,{"$f":"SUM('Property Tax Calculator - DG'!$AB$4:$AB$28)+SUM('Property Tax Calculator - DG'!N$4:$N$28)","v":1258261.1306175087},{"$f":"SUM('Property Tax Calculator - DG'!$Z$4:$Z$28)+SUM('Property Tax Calculator - DG'!$N$4:$N$28)","v":1742236.9804392871},{"$f":"SUM('Property Tax Calculator - DG'!$AA$4:$AA$28)+SUM('Property Tax Calculator - DG'!$N$4:$N$28)","v":2489113.8433203432}]
[null,"Other Annual Operating Expense",null,null,"[$/MWDC]",0,null,null,null,null,null,null,null,null,null,"Average Assessed Value/MWac",null,{"$f":"SUM('Property Tax Calculator - DG'!$W$4:$W$28)/25/'3. Input and Summary'!$F$5","v":523987.2711441897},{"$f":"SUM('Property Tax Calculator - DG'!$U$4:$U$28)/25/'3. Input and Summary'!$F$5","v":700963.40430907055},{"$f":"SUM('Property Tax Calculator - DG'!$V$4:$V$28)/25/'3. Input and Summary'!$F$5","v":957667.3948009765}]
[null,"Customer Management Cost",null,null,"[$/kWDC]",7]
[]
[null,"Valuation and Property Tax Rate Inputs",null,null,null,"Value","Escalator"]
[null,"Target Pre-Tax Investor IRR",null,null,"[%]",0.05,null,null,null,null,null,null,null,null,null,"Property Tax Breakdown - DG"]
[null,"Low Estimate of Pre-Tax Investor IRR",null,null,"[%]",0.03]
[null,"High Estimate of Pre-Tax IRR",null,null,"[%]",7.0000000000000007E-2]
[null,"Consideration of Exemption of All-in County+Town+School Tax Rate",null,null,null,"Yes"]
[null,"All-in County+Town+School Tax Exemption Period",null,null,"[Years]",15,null,null,null,null,null,null,null,null,null,null,null,"Low Estimate","Average Estimate","High Estimate"]
[null,"Consider PILOT?",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,"Total Town Property Taxes",null,{"$f":"($R$23-$R$36)*Town_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":132619.33092134839},{"$f":"($S$23-$S$36)*Town_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":184352.48580729644},{"$f":"($T$23-$T$36)*Town_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":264670.23466118815}]
[null,"PILOT Payment",null,null,"[$/MWAC]",3000,0.02,null,null,null,null,null,null,null,null,"Total County Property Taxes",null,{"$f":"($R$23-$R$36)*County_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":331548.32730337093},{"$f":"($S$23-$S$36)*County_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":460881.214518241},{"$f":"($T$23-$T$36)*County_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":661675.58665297041}]
[null,"Equalization rate",null,null,"[%]",1,null,null,null,null,null,null,null,null,null,"Total School Property Taxes",null,{"$f":"($R$23-$R$36)*School_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":663096.65460674185},{"$f":"($S$23-$S$36)*School_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":921762.429036482},{"$f":"($T$23-$T$36)*School_Property_Tax_Rate/(Town_Tax_Rate+County_Property_Tax_Rate+School_Property_Tax_Rate)","v":1323351.1733059408}]
[null,"Town Property Tax Rate",null,null,"[%]",1.2E-2,null,null,null,null,null,null,null,null,null,"Total Special District Taxes",null,{"$f":"SUM('Property Tax Calculator - DG'!$W$4:$W$28)*Special_District_Tax_Rate","v":130996.81778604741},{"$f":"SUM('Property Tax Calculator - DG'!$U$4:$U$28)*Special_District_Tax_Rate","v":175240.85107726764},{"$f":"SUM('Property Tax Calculator - DG'!$V$4:$V$28)*Special_District_Tax_Rate","v":239416.84870024413}]
[null,"County Property Tax Rate",null,null,"[%]",0.03]
[null,"School Property Tax Rate",null,null,"[%]",0.06]
[null,"Special District Tax Rate",null,null,"[%]",2E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H53:M97","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total System Hardware Cost","Risk-free Interest Rate","Average Assessed Value_Risk-free discount rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.69*1.45*10^6","v":1000500},2.9100000000000001E-2,{"$f":"SUM('Property Tax Calculator - LSR'!V4:V28)/#REF!/'3. Input and Summary'!$F$5","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"$L$10","v":654984.08893023711},1,{"$f":"BF59","v":654984.08893023711}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"$N$10-$L$10","v":542100.15457098349},2,1,{"$f":"$L$10","v":654984.08893023711}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$BF$58-$BF$60","v":458399.84542901651},3,{"$f":"M10-L10-BH60","v":221219.16645610111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sum",{"$f":"BF59+BF60+BF61","v":1655484.0889302371},4,{"$f":"BH60","v":1},{"$f":"$M$10","v":876204.25538633822}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"N10-M10-2*BH62","v":320877.98811488238}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"BH60","v":1},{"$f":"$N$10","v":1197084.2435012206}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"BF61","v":458399.84542901651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(BH59:BH65)","v":1655484.0889302371}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Regional Inputs-Default Values"]
[null,null,null,null,null,null,null,null,null,null,null,"Current Retail Rate","Lease Cost","Average yield"]
[null,null,null,null,null,null,null,null,null,null,"Utility","($/kWh)","($/MW)","(kWh/kWdc)"]
[null,null,null,null,null,null,null,null,null,null,"CHG&E",0.13400000000000001,10000,1280]
[null,null,null,null,null,null,null,null,null,null,"O&R",0.16700000000000001,{"$f":"20000/2.9","v":6896.5517241379312},1300]
[null,null,null,null,null,null,null,null,null,null,"NGRID",9.3700000000000006E-2,5000,1250]
[null,null,null,null,null,null,null,null,null,null,"NYSEG",9.4E-2,3000,1225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All-in Cost","O&M Cost","Insurance","CDG Annual Administrative and Subscriber Management Costs"]
[null,null,null,null,null,null,null,null,null,null,"ConEd",0.20300000000000001,20000,1250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($/W)","($/kW), 2% escalator","($/kW)","($/kW)"]
[null,null,null,null,null,null,null,null,null,null,"RG&E",9.5000000000000001E-2,3000,1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,10,2,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000002,8,{"$f":"AI111","v":2},{"$f":"AJ111","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,{"$f":"AH112","v":8},2,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,8,2,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4,8,2,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,8,2,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,","]
[]
[]
[]
[null,"Distributed Generation"]
[]
[null,"Project Assumptions - YELLOW REQUIRES INPUT"]
[]
[null,"Project Information",null,null,null,"Value","Escalator",null,null,null,"Regional Inputs-Model Input"]
[null,"AC System Size (Alternating Current)",null,null,"[MWAC]",5,null,null,null,null,null,"Current Retail Rate","Lease Cost","Average yield"]
[null,null,null,null,null,null,null,null,null,null,"Utility","($/kWh)","($/MW)","(kWh/kWdc)"]
[null,null,null,null,null,null,null,null,null,null,"CHG&E",{"$f":"IF(AND($K129=#REF!,$G$76<>0),$H$74,L106)","v":{"$error":"#REF!"}},7000,1300]
[null,null,null,null,null,null,null,null,null,null,"O&R",{"$f":"IF(AND($K130=#REF!,$G$76<>0),$H$74,L107)","v":{"$error":"#REF!"}},10000,1300]
[null,null,null,null,null,null,null,null,null,null,"NGRID",{"$f":"IF(AND($K131=#REF!,$G$76<>0),$H$74,L108)","v":{"$error":"#REF!"}},5000,1240]
[null,"Revenue Assumptions",null,null,null,"Value","Escalator",null,null,null,"NYSEG",{"$f":"IF(AND($K132=#REF!,$G$76<>0),$H$74,L109)","v":{"$error":"#REF!"}},3000,1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All-in Cost","O&M Cost","Insurance","CDG Annual Administrative and Subscriber Management Costs","PILOT Payment "]
[null,null,null,null,null,null,null,null,null,null,"ConEd",{"$f":"IF(AND($K133=#REF!,$G$76<>0),$H$74,L110)","v":{"$error":"#REF!"}},20000,1250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($/W)","($/kW), 2% escalator","($/kW)","($/kW)","($/MWac)"]
[null,null,null,null,null,null,null,null,null,null,"RG&E",9.5000000000000001E-2,3000,1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,12,{"$f":"IF(AND($K129=#REF!,#REF!<>0),#REF!,AI111)","v":{"$error":"#REF!"}},7,7600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000002,12,{"$f":"IF(AND($K130=#REF!,#REF!<>0),#REF!,AI112)","v":{"$error":"#REF!"}},7,9500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,12,{"$f":"IF(AND($K131=#REF!,#REF!<>0),#REF!,AI113)","v":{"$error":"#REF!"}},7,5100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,12,{"$f":"IF(AND($K132=#REF!,#REF!<>0),#REF!,AI114)","v":{"$error":"#REF!"}},7,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,12,{"$f":"IF(AND($K133=#REF!,#REF!<>0),#REF!,AI115)","v":{"$error":"#REF!"}},7,11100]
[null,"Operating Expense Assumptions",null,null,null,"Value","Escalator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,12,{"$f":"AI138","v":{"$error":"#REF!"}},7,5000]
[null,"Site Lease Payment",null,null,"[$/MWDC]",3500,0.02]
[null,"O&M Cost",null,null,"[$/kWDC]",10,0.02]
[null,"Insurance",null,null,"[$/kWDC]",2,0.02]
[null,"Inverter Replacement Year",null,null,null,10]
[null,"Inverter Replacement Year 2",null,null,null,21]
[null,"Inverter Repleacement Cost",null,null,"[$/WDC]",0.1]
[]
[null,"Monitoring and Communication Cost",null,null,"[$/kWDC]",0.2]
[null,"Decommissioning Bond Annual Payment",null,null,"[$]",10000]
[null,"Other Annual Operating Expense",null,null,"[$/MWDC]",0]
[]
[null,"Valuation and Property Tax Rate Inputs",null,null,null,"Value","Escalator"]
[null,"Target Pre-Tax Investor IRR",null,null,"[%]",6.5000000000000002E-2]
[null,"Low Estimate of Pre-Tax Investor IRR",null,null,"[%]",4.4999999999999998E-2]
[null,"High Estimate of Pre-Tax Investor IRR",null,null,"[%]",4.2500000000000003E-2]
[null,"Consideration of Exemption of All-in County+Town+School Tax Rate",null,null,null,"Yes"]
[null,"All-in County+Town+School Tax Exemption Period",null,null,"[Years]",0]
[null,"Consider PILOT?",null,null,null,"Yes"]
[null,"PILOT Payment",null,null,"[$/MWAC]",3500,0.02]
[null,"Equalization rate",null,null,"[%]",1]
[null,"Town Property Tax Rate",null,null,"[%]",0.01]
[null,"County Property Tax Rate",null,null,"[%]",0.02]
[null,"School Property Tax Rate",null,null,"[%]",0.03]
[null,"Special District Tax Rate",null,null,"[%]",0.04]

{"sheet":"Property Tax Calculator - DG","index":9,"n_rows":30,"n_cols":28,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,1,0,15],[1,1,1,4],[1,5,1,12]]}
[null,"Income-Based Approach_Discounted Cash Flow"]
[null,"Income",null,null,null,"Expenses"]
["Year","Contracted Energy Output (MWh)","PPA Rate ($/MWh)","NYSERDA Annual Incentive Payment ($)","Gross Revenue ($)","Land Lease ($)","O&M Expenses ($)","Insurance Expenses ($)","Inverter Replacement Cost ($)","Customer Management Cost ($)","Monitoring and Communication Cost ($)","Decommissioning Bond Payment ($)","Other Annual Operating Expenses ($)","PILOT Payment ($)","Total Operating Expenses ($)","Net Income (S)","Discounted Net Income ($)","Discounted Net Income_Low Discount Rate ($)","Discounted Net Income_High Discount Rate ($)","Discounted Net Income_Risk-free Discount Rate ($)","Assessed Value on remaining cashflows ($)","Assessed Value on remaining cashflows_Low Discount Rate ($)","Assessed Value on remaining cashflows_High Discount Rate ($)","Discounted Assessed Value_Risk free ($)","Total Property Tax Rate (%)"," Total Property Taxes ($)"," Total Property Taxes_Low Discount Rate ($)"," Total Property Taxes_High Discount Rate ($)"]
[1,{"$f":"'3. Input and Summary'!F5*1.45*'3. Input and Summary'!F6","v":9787.5},{"$f":"'3. Input and Summary'!F12*1000*(A4<='3. Input and Summary'!F13)","v":79.999999999999986},{"$f":"IF('3. Input and Summary'!F13=\"Yes\",'3. Input and Summary'!$F$14/2,0)","v":455000},{"$f":"(B4*C4)+D4","v":1238000},{"$f":"'3. Input and Summary'!F5*1.45*('3. Input and Summary'!F$17)*(A4<='3. Input and Summary'!F13)","v":58000},{"$f":"('3. Input and Summary'!F$18)*'3. Input and Summary'!$F$5*1.45*1000","v":145000},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A4<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A4-1)","v":14500},{"$f":"IF(OR(A4='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A4='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A4<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A4<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A4<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A4<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A4-1)*('Property Tax Calculator - DG'!A4<=15)),0)","v":15000},{"$f":"SUM(F4:N4)","v":291700},{"$f":"E4-F4-G4-H4-I4-J4-K4-L4-M4-N4","v":946300},{"$f":"P4/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A4))","v":901238.09523809515},{"$f":"P4/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A4))","v":918737.86407766992},{"$f":"P4/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A4))","v":884392.52336448594},{"$f":"P4/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A4))","v":919541.34680789046},{"$f":"SUM(Q4:Q$28)","v":8415967.4405318573},{"$f":"SUM(R4:$R$28)","v":10391067.684810054},{"$f":"SUM(S4:$S$28)","v":6983358.4365891172},{"$f":"SUM($T4:T$28)","v":10496477.168020682},{"$f":"(A4<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A4>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U4*Y4*'3. Input and Summary'!F$35","v":16831.934881063717},{"$f":"V4*Y4*'3. Input and Summary'!F$35","v":20782.135369620108},{"$f":"W4*Y4*'3. Input and Summary'!F$35","v":13966.716873178235}]
[2,{"$f":"B4*(1-'3. Input and Summary'!$F$8)","v":9738.5625},{"$f":"C4*(1+'3. Input and Summary'!$G$12)*(A5<='3. Input and Summary'!$F$13)","v":81.59999999999998},{"$f":"IF('3. Input and Summary'!F13=\"yes\",'3. Input and Summary'!$F$14/4,0)","v":227500},{"$f":"B5*C5+D5","v":1022166.6999999998},{"$f":"F4*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A5<='3. Input and Summary'!$F$13)","v":59160},{"$f":"G4*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A5<='3. Input and Summary'!$F$13)","v":147900},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A5<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A5-1)","v":14790},{"$f":"IF(OR(A5='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A5='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A5<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A5<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A5<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A5<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A5-1)*('Property Tax Calculator - DG'!A5<=15)),0)","v":15300},{"$f":"SUM(F5:N5)","v":296350},{"$f":"E5-F5-G5-H5-I5-J5-K5-L5-M5-N5","v":725816.69999999984},{"$f":"P5/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A5))","v":658337.14285714272},{"$f":"P5/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A5))","v":684151.85220096132},{"$f":"P5/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A5))","v":633956.41540745902},{"$f":"P5/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A5))","v":685349.02626258787},{"$f":"SUM(Q5:Q$28)","v":7514729.3452937612},{"$f":"SUM(R5:$R$28)","v":9472329.8207323849},{"$f":"SUM(S5:$S$28)","v":6098965.9132246319},{"$f":"SUM($T5:T$28)","v":9576935.8212127928},{"$f":"(A5<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A5>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U5*Y5*'3. Input and Summary'!F$35","v":15029.458690587522},{"$f":"V5*Y5*'3. Input and Summary'!F$35","v":18944.659641464772},{"$f":"W5*Y5*'3. Input and Summary'!F$35","v":12197.931826449265}]
[3,{"$f":"B5*(1-'3. Input and Summary'!$F$8)","v":9689.8696875000005},{"$f":"C5*(1+'3. Input and Summary'!$G$12)*(A6<='3. Input and Summary'!$F$13)","v":83.231999999999985},{"$f":"IF('3. Input and Summary'!F13=\"yes\",'3. Input and Summary'!$F$14/4,0)","v":227500},1034007.2338299999,{"$f":"F5*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A6<='3. Input and Summary'!$F$13)","v":60343.200000000004},{"$f":"G5*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A6<='3. Input and Summary'!$F$13)","v":150858},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A6<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A6-1)","v":15085.8},{"$f":"IF(OR(A6='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A6='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A6<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A6<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A6<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A6<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A6-1)*('Property Tax Calculator - DG'!A6<=15)),0)","v":15606},{"$f":"SUM(F6:N6)","v":301093},732914.23382999992,{"$f":"P6/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A6))","v":633118.87168124376},{"$f":"P6/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A6))","v":670720.34811073577},{"$f":"P6/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A6))","v":598276.33301851433},{"$f":"P6/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A6))","v":672481.62414274132},{"$f":"SUM(Q6:Q$28)","v":6856392.2024366194},{"$f":"SUM(R6:$R$28)","v":8788177.9685314223},{"$f":"SUM(S6:$S$28)","v":5465009.4978171727},{"$f":"SUM($T6:T$28)","v":8891586.794950204},{"$f":"(A6<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A6>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U6*Y6*'3. Input and Summary'!F$35","v":13712.784404873239},{"$f":"V6*Y6*'3. Input and Summary'!F$35","v":17576.355937062846},{"$f":"W6*Y6*'3. Input and Summary'!F$35","v":10930.018995634346}]
[4,{"$f":"B6*(1-'3. Input and Summary'!$F$8)","v":9641.4203390625007},{"$f":"C6*(1+'3. Input and Summary'!$G$12)*(A7<='3. Input and Summary'!$F$13)","v":84.896639999999991},0,818524.19161406695,{"$f":"F6*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A7<='3. Input and Summary'!$F$13)","v":61550.064000000006},{"$f":"G6*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A7<='3. Input and Summary'!$F$13)","v":153875.16},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A7<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A7-1)","v":15387.516},{"$f":"IF(OR(A7='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A7='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A7<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A7<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A7<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A7<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A7-1)*('Property Tax Calculator - DG'!A7<=15)),0)","v":15918.119999999999},305930.86,512593.33161406696,{"$f":"P7/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A7))","v":421711.80248070875},{"$f":"P7/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A7))","v":455432.53598705016},{"$f":"P7/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A7))","v":391054.99841586105},{"$f":"P7/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A7))","v":457027.82235113316},{"$f":"SUM(Q7:Q$28)","v":6223273.3307553763},{"$f":"SUM(R7:$R$28)","v":8117457.6204206869},{"$f":"SUM(S7:$S$28)","v":4866733.1647986574},{"$f":"SUM($T7:T$28)","v":8219105.1708074631},{"$f":"(A7<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A7>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U7*Y7*'3. Input and Summary'!F$35","v":12446.546661510753},{"$f":"V7*Y7*'3. Input and Summary'!F$35","v":16234.915240841374},{"$f":"W7*Y7*'3. Input and Summary'!F$35","v":9733.4663295973151}]
[5,{"$f":"B7*(1-'3. Input and Summary'!$F$8)","v":9593.2132373671884},{"$f":"C7*(1+'3. Input and Summary'!$G$12)*(A8<='3. Input and Summary'!$F$13)","v":86.594572799999995},0,830720.20206911664,{"$f":"F7*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A8<='3. Input and Summary'!$F$13)","v":62781.06528000001},{"$f":"G7*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A8<='3. Input and Summary'!$F$13)","v":156952.66320000001},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A8<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A8-1)","v":15695.266319999999},{"$f":"IF(OR(A8='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A8='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A8<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A8<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A8<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A8<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A8-1)*('Property Tax Calculator - DG'!A8<=15)),0)","v":16236.482399999999},310865.47719999996,519854.72486911668,{"$f":"P8/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A8))","v":407319.77969721443},{"$f":"P8/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A8))","v":448431.25227571279},{"$f":"P8/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A8))","v":370649.23417096504},{"$f":"P8/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A8))","v":450395.56410710682},{"$f":"SUM(Q8:Q$28)","v":5801561.5282746674},{"$f":"SUM(R8:$R$28)","v":7662025.0844336366},{"$f":"SUM(S8:$S$28)","v":4475678.1663827961},{"$f":"SUM($T8:T$28)","v":7762077.3484563306},{"$f":"(A8<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A8>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U8*Y8*'3. Input and Summary'!F$35","v":11603.123056549335},{"$f":"V8*Y8*'3. Input and Summary'!F$35","v":15324.050168867274},{"$f":"W8*Y8*'3. Input and Summary'!F$35","v":8951.356332765592}]
[6,{"$f":"B8*(1-'3. Input and Summary'!$F$8)","v":9545.2471711803519},{"$f":"C8*(1+'3. Input and Summary'!$G$12)*(A9<='3. Input and Summary'!$F$13)","v":88.326464255999994},0,843097.93307994644,{"$f":"F8*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A9<='3. Input and Summary'!$F$13)","v":64036.686585600008},{"$f":"G8*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A9<='3. Input and Summary'!$F$13)","v":160091.71646400003},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A9<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A9-1)","v":16009.1716464},{"$f":"IF(OR(A9='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A9='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A9<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A9<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A9<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A9<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A9-1)*('Property Tax Calculator - DG'!A9<=15)),0)","v":16561.212048000001},315898.78674400004,527199.1463359464,{"$f":"P9/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A9))","v":393404.12008956977},{"$f":"P9/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A9))","v":441520.98519341723},{"$f":"P9/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A9))","v":351295.05156366155},{"$f":"P9/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A9))","v":443842.85108627402},{"$f":"SUM(Q9:Q$28)","v":5394241.7485774541},{"$f":"SUM(R9:$R$28)","v":7213593.8321579238},{"$f":"SUM(S9:$S$28)","v":4105028.9322118317},{"$f":"SUM($T9:T$28)","v":7311681.7843492236},{"$f":"(A9<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A9>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U9*Y9*'3. Input and Summary'!F$35","v":10788.483497154908},{"$f":"V9*Y9*'3. Input and Summary'!F$35","v":14427.187664315848},{"$f":"W9*Y9*'3. Input and Summary'!F$35","v":8210.057864423663}]
[7,{"$f":"B9*(1-'3. Input and Summary'!$F$8)","v":9497.52093532445},{"$f":"C9*(1+'3. Input and Summary'!$G$12)*(A10<='3. Input and Summary'!$F$13)","v":90.092993541119995},0,855660.09228283761,{"$f":"F9*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A10<='3. Input and Summary'!$F$13)","v":65317.420317312011},{"$f":"G9*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A10<='3. Input and Summary'!$F$13)","v":163293.55079328004},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A10<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A10-1)","v":16329.355079328001},{"$f":"IF(OR(A10='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A10='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A10<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A10<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A10<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A10<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A10-1)*('Property Tax Calculator - DG'!A10<=15)),0)","v":16892.436288960002},321032.76247888006,534627.3298039576,{"$f":"P10/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A10))","v":379949.66186899174},{"$f":"P10/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A10))","v":434700.94359576155},{"$f":"P10/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A10))","v":332939.03163986275},{"$f":"P10/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A10))","v":437369.11151072447},{"$f":"SUM(Q10:Q$28)","v":5000837.628487885},{"$f":"SUM(R10:$R$28)","v":6772072.8469645064},{"$f":"SUM(S10:$S$28)","v":3753733.8806481701},{"$f":"SUM($T10:T$28)","v":6867838.9332629498},{"$f":"(A10<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A10>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U10*Y10*'3. Input and Summary'!F$35","v":10001.67525697577},{"$f":"V10*Y10*'3. Input and Summary'!F$35","v":13544.145693929013},{"$f":"W10*Y10*'3. Input and Summary'!F$35","v":7507.4677612963405}]
[8,{"$f":"B10*(1-'3. Input and Summary'!$F$8)","v":9450.0333306478278},{"$f":"C10*(1+'3. Input and Summary'!$G$12)*(A11<='3. Input and Summary'!$F$13)","v":91.894853411942393},0,868409.42765785183,{"$f":"F10*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A11<='3. Input and Summary'!$F$13)","v":66623.768723658257},{"$f":"G10*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A11<='3. Input and Summary'!$F$13)","v":166559.42180914566},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A11<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A11-1)","v":16655.942180914557},{"$f":"IF(OR(A11='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A11='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A11<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A11<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A11<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A11<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A11-1)*('Property Tax Calculator - DG'!A11<=15)),0)","v":17230.285014739198},326269.41772845766,542140.00992939423,{"$f":"P11/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A11))","v":366941.69845083734},{"$f":"P11/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A11))","v":427970.33012931264},{"$f":"P11/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A11))","v":315530.42172788776},{"$f":"P11/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A11))","v":430973.7649666997},{"$f":"SUM(Q11:Q$28)","v":4620887.9666188927},{"$f":"SUM(R11:$R$28)","v":6337371.903368745},{"$f":"SUM(S11:$S$28)","v":3420794.8490083069},{"$f":"SUM($T11:T$28)","v":6430469.821752225},{"$f":"(A11<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A11>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U11*Y11*'3. Input and Summary'!F$35","v":9241.7759332377864},{"$f":"V11*Y11*'3. Input and Summary'!F$35","v":12674.74380673749},{"$f":"W11*Y11*'3. Input and Summary'!F$35","v":6841.5896980166135}]
[9,{"$f":"B11*(1-'3. Input and Summary'!$F$8)","v":9402.7831639945889},{"$f":"C11*(1+'3. Input and Summary'!$G$12)*(A12<='3. Input and Summary'!$F$13)","v":93.732750480181238},0,881348.72812995384,{"$f":"F11*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A12<='3. Input and Summary'!$F$13)","v":67956.244098131428},{"$f":"G11*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A12<='3. Input and Summary'!$F$13)","v":169890.61024532857},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A12<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A12-1)","v":16989.06102453285},{"$f":"IF(OR(A12='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A12='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A12<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A12<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A12<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A12<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A12-1)*('Property Tax Calculator - DG'!A12<=15)),0)","v":17574.890715033984},331610.80608302681,549737.92204692704,{"$f":"P12/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A12))","v":354365.96613449359},{"$f":"P12/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A12))","v":421328.34186058131},{"$f":"P12/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A12))","v":299021.00537941762},{"$f":"P12/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A12))","v":424656.22300569911},{"$f":"SUM(Q12:Q$28)","v":4253946.2681680555},{"$f":"SUM(R12:$R$28)","v":5909401.5732394326},{"$f":"SUM(S12:$S$28)","v":3105264.4272804195},{"$f":"SUM($T12:T$28)","v":5999496.0567855258},{"$f":"(A12<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A12>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U12*Y12*'3. Input and Summary'!F$35","v":8507.8925363361104},{"$f":"V12*Y12*'3. Input and Summary'!F$35","v":11818.803146478866},{"$f":"W12*Y12*'3. Input and Summary'!F$35","v":6210.5288545608391}]
[10,{"$f":"B12*(1-'3. Input and Summary'!$F$8)","v":9355.7692481746162},{"$f":"C12*(1+'3. Input and Summary'!$G$12)*(A13<='3. Input and Summary'!$F$13)","v":95.607405489784867},0,894480.82417909021,{"$f":"F12*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A13<='3. Input and Summary'!$F$13)","v":69315.368980094063},{"$f":"G12*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A13<='3. Input and Summary'!$F$13)","v":173288.42245023514},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A13<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A13-1)","v":17328.842245023508},{"$f":"IF(OR(A13='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A13='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":725000},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A13<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A13<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A13<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A13<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A13-1)*('Property Tax Calculator - DG'!A13<=15)),0)","v":17926.388529334661},1062059.0222046874,-167578.19802559711,{"$f":"P13/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A13))","v":-102878.47677239198},{"$f":"P13/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A13))","v":-124693.91742020522},{"$f":"P13/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A13))","v":-85188.258343523863},{"$f":"P13/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A13))","v":-125788.7305031646},{"$f":"SUM(Q13:Q$28)","v":3899580.3020335617},{"$f":"SUM(R13:$R$28)","v":5488073.2313788515},{"$f":"SUM(S13:$S$28)","v":2806243.4219010021},{"$f":"SUM($T13:T$28)","v":5574839.8337798268},{"$f":"(A13<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A13>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U13*Y13*'3. Input and Summary'!F$35","v":7799.160604067124},{"$f":"V13*Y13*'3. Input and Summary'!F$35","v":10976.146462757702},{"$f":"W13*Y13*'3. Input and Summary'!F$35","v":5612.4868438020039}]
[11,{"$f":"B13*(1-'3. Input and Summary'!$F$8)","v":9308.9904019337428},{"$f":"C13*(1+'3. Input and Summary'!$G$12)*(A14<='3. Input and Summary'!$F$13)","v":97.519553599580561},0,907808.58845935867,{"$f":"F13*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A14<='3. Input and Summary'!$F$13)","v":70701.67635969595},{"$f":"G13*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A14<='3. Input and Summary'!$F$13)","v":176754.19089923985},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A14<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A14-1)","v":17675.419089923977},{"$f":"IF(OR(A14='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A14='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A14<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A14<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A14<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A14<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A14-1)*('Property Tax Calculator - DG'!A14<=15)),0)","v":18284.916299921355},342616.20264878112,565192.38581057754,{"$f":"P14/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A14))","v":330456.2823327959},{"$f":"P14/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A14))","v":408307.00488117762},{"$f":"P14/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A14))","v":268518.83107171906},{"$f":"P14/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A14))","v":412252.16231801658},{"$f":"SUM(Q14:Q$28)","v":4002458.7788059544},{"$f":"SUM(R14:$R$28)","v":5612767.1487990562},{"$f":"SUM(S14:$S$28)","v":2891431.6802445259},{"$f":"SUM($T14:T$28)","v":5700628.5642829919},{"$f":"(A14<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A14>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U14*Y14*'3. Input and Summary'!F$35","v":8004.9175576119087},{"$f":"V14*Y14*'3. Input and Summary'!F$35","v":11225.534297598113},{"$f":"W14*Y14*'3. Input and Summary'!F$35","v":5782.863360489052}]
[12,{"$f":"B14*(1-'3. Input and Summary'!$F$8)","v":9262.4454499240746},{"$f":"C14*(1+'3. Input and Summary'!$G$12)*(A15<='3. Input and Summary'!$F$13)","v":99.469944671572179},0,921334.93642740324,{"$f":"F14*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A15<='3. Input and Summary'!$F$13)","v":72115.709886889876},{"$f":"G14*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A15<='3. Input and Summary'!$F$13)","v":180289.27471722465},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A15<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A15-1)","v":18028.927471722454},{"$f":"IF(OR(A15='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A15='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A15<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A15<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A15<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A15<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A15-1)*('Property Tax Calculator - DG'!A15<=15)),0)","v":18650.614625919781},348284.52670175675,573050.40972564649,{"$f":"P15/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A15))","v":319095.91063722165},{"$f":"P15/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A15))","v":401926.02771790815},{"$f":"P15/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A15))","v":254441.23516599039},{"$f":"P15/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A15))","v":406164.43162598618},{"$f":"SUM(Q15:Q$28)","v":3672002.4964731578},{"$f":"SUM(R15:$R$28)","v":5204460.1439178791},{"$f":"SUM(S15:$S$28)","v":2622912.8491728068},{"$f":"SUM($T15:T$28)","v":5288376.4019649746},{"$f":"(A15<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A15>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U15*Y15*'3. Input and Summary'!F$35","v":7344.0049929463157},{"$f":"V15*Y15*'3. Input and Summary'!F$35","v":10408.920287835759},{"$f":"W15*Y15*'3. Input and Summary'!F$35","v":5245.825698345614}]
[13,{"$f":"B15*(1-'3. Input and Summary'!$F$8)","v":9216.1332226744544},{"$f":"C15*(1+'3. Input and Summary'!$G$12)*(A16<='3. Input and Summary'!$F$13)","v":101.45934356500362},0,935062.82698017149,{"$f":"F15*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A16<='3. Input and Summary'!$F$13)","v":73558.024084627672},{"$f":"G15*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A16<='3. Input and Summary'!$F$13)","v":183895.06021156913},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A16<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A16-1)","v":18389.506021156907},{"$f":"IF(OR(A16='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A16='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A16<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A16<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A16<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A16<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A16-1)*('Property Tax Calculator - DG'!A16<=15)),0)","v":19023.626918438178},354066.2172357919,580996.60974437976,{"$f":"P16/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A16))","v":308114.90679997666},{"$f":"P16/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A16))","v":395630.41993692884},{"$f":"P16/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A16))","v":241092.9373876887},{"$f":"P16/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A16))","v":400152.08264027804},{"$f":"SUM(Q16:Q$28)","v":3352906.585835936},{"$f":"SUM(R16:$R$28)","v":4802534.1161999712},{"$f":"SUM(S16:$S$28)","v":2368471.6140068164},{"$f":"SUM($T16:T$28)","v":4882211.970338989},{"$f":"(A16<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A16>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U16*Y16*'3. Input and Summary'!F$35","v":6705.8131716718717},{"$f":"V16*Y16*'3. Input and Summary'!F$35","v":9605.0682323999426},{"$f":"W16*Y16*'3. Input and Summary'!F$35","v":4736.9432280136325}]
[14,{"$f":"B16*(1-'3. Input and Summary'!$F$8)","v":9170.0525565610824},{"$f":"C16*(1+'3. Input and Summary'!$G$12)*(A17<='3. Input and Summary'!$F$13)","v":103.48853043630369},0,948995.26310217602,{"$f":"F16*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A17<='3. Input and Summary'!$F$13)","v":75029.184566320226},{"$f":"G16*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A17<='3. Input and Summary'!$F$13)","v":187572.96141580053},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A17<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A17-1)","v":18757.296141580042},{"$f":"IF(OR(A17='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A17='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A17<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A17<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A17<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A17<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A17-1)*('Property Tax Calculator - DG'!A17<=15)),0)","v":19404.09945680694},359963.54158050776,589031.72152166825,{"$f":"P17/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A17))","v":297501.04583837552},{"$f":"P17/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A17))","v":389419.35928996926},{"$f":"P17/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A17))","v":228436.65711221861},{"$f":"P17/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A17))","v":394214.4950073167},{"$f":"SUM(Q17:Q$28)","v":3044791.6790359593},{"$f":"SUM(R17:$R$28)","v":4406903.6962630413},{"$f":"SUM(S17:$S$28)","v":2127378.6766191274},{"$f":"SUM($T17:T$28)","v":4482059.8876987118},{"$f":"(A17<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A17>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U17*Y17*'3. Input and Summary'!F$35","v":6089.5833580719191},{"$f":"V17*Y17*'3. Input and Summary'!F$35","v":8813.8073925260833},{"$f":"W17*Y17*'3. Input and Summary'!F$35","v":4254.7573532382548}]
[15,{"$f":"B17*(1-'3. Input and Summary'!$F$8)","v":9124.2022937782767},{"$f":"C17*(1+'3. Input and Summary'!$G$12)*(A18<='3. Input and Summary'!$F$13)","v":105.55830104502976},0,963135.29252239841,{"$f":"F17*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A18<='3. Input and Summary'!$F$13)","v":76529.768257646632},{"$f":"G17*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A18<='3. Input and Summary'!$F$13)","v":191324.42064411653},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A18<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A18-1)","v":19132.442064411647},{"$f":"IF(OR(A18='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A18='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A18<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A18<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A18<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A18<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A18-1)*('Property Tax Calculator - DG'!A18<=15)),0)","v":19792.181445943083},365978.8124121179,597156.48011028056,{"$f":"P18/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A18))","v":287242.47716886533},{"$f":"P18/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A18))","v":383292.02122415398},{"$f":"P18/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A18))","v":216436.98931961312},{"$f":"P18/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A18))","v":388351.04350592295},{"$f":"SUM(Q18:Q$28)","v":2747290.6331975842},{"$f":"SUM(R18:$R$28)","v":4017484.3369730725},{"$f":"SUM(S18:$S$28)","v":1898942.019506909},{"$f":"SUM($T18:T$28)","v":4087845.3926913952},{"$f":"(A18<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A18>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"U18*Y18*'3. Input and Summary'!F$35","v":5494.5812663951683},{"$f":"V18*Y18*'3. Input and Summary'!F$35","v":8034.9686739461449},{"$f":"W18*Y18*'3. Input and Summary'!F$35","v":3797.884039013818}]
[16,{"$f":"B18*(1-'3. Input and Summary'!$F$8)","v":9078.5812823093856},{"$f":"C18*(1+'3. Input and Summary'!$G$12)*(A19<='3. Input and Summary'!$F$13)","v":107.66946706593036},0,977486.00838098221,{"$f":"F18*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A19<='3. Input and Summary'!$F$13)","v":78060.363622799559},{"$f":"G18*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A19<='3. Input and Summary'!$F$13)","v":195150.90905699888},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A19<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A19-1)","v":19515.090905699875},{"$f":"IF(OR(A19='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A19='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A19<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A19<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A19<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A19<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A19-1)*('Property Tax Calculator - DG'!A19<=15)),0)","v":0},351926.3635854983,625559.64479548391,{"$f":"P19/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A19))","v":286576.08097365883},{"$f":"P19/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A19))","v":389828.08914682368},{"$f":"P19/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A19))","v":211898.69467758088},{"$f":"P19/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A19))","v":395318.80434969545},{"$f":"SUM(Q19:Q$28)","v":2460048.1560287192},{"$f":"SUM(R19:$R$28)","v":3634192.3157489193},{"$f":"SUM(S19:$S$28)","v":1682505.0301872957},{"$f":"SUM($T19:T$28)","v":3699494.3491854714},{"$f":"(A19<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A19>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U19*Y19*'3. Input and Summary'!F$35","v":255845.00822698677},{"$f":"V19*Y19*'3. Input and Summary'!F$35","v":377956.00083788758},{"$f":"W19*Y19*'3. Input and Summary'!F$35","v":174980.52313947876}]
[17,{"$f":"B19*(1-'3. Input and Summary'!$F$8)","v":9033.1883758978383},{"$f":"C19*(1+'3. Input and Summary'!$G$12)*(A20<='3. Input and Summary'!$F$13)","v":109.82285640724898},0,992050.54990585893,{"$f":"F19*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A20<='3. Input and Summary'!$F$13)","v":79621.570895255558},{"$f":"G19*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A20<='3. Input and Summary'!$F$13)","v":199053.92723813886},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A20<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A20-1)","v":19905.392723813875},{"$f":"IF(OR(A20='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A20='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A20<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A20<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A20<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A20<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A20-1)*('Property Tax Calculator - DG'!A20<=15)),0)","v":0},357780.89085720829,634269.65904865065,{"$f":"P20/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A20))","v":276729.75129499409},{"$f":"P20/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A20))","v":383743.57482478948},{"$f":"P20/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A20))","v":200793.53070320556},{"$f":"P20/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A20))","v":389488.91997734871},{"$f":"SUM(Q20:Q$28)","v":2173472.0750550604},{"$f":"SUM(R20:$R$28)","v":3244364.2266020956},{"$f":"SUM(S20:$S$28)","v":1470606.3355097147},{"$f":"SUM($T20:T$28)","v":3304175.5448357761},{"$f":"(A20<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A20>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U20*Y20*'3. Input and Summary'!F$35","v":226041.09580572628},{"$f":"V20*Y20*'3. Input and Summary'!F$35","v":337413.87956661795},{"$f":"W20*Y20*'3. Input and Summary'!F$35","v":152943.05889301031}]
[18,{"$f":"B20*(1-'3. Input and Summary'!$F$8)","v":8988.0224340183486},{"$f":"C20*(1+'3. Input and Summary'!$G$12)*(A21<='3. Input and Summary'!$F$13)","v":112.01931353539396},0,1006832.1030994562,{"$f":"F20*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A21<='3. Input and Summary'!$F$13)","v":81214.002313160672},{"$f":"G20*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A21<='3. Input and Summary'!$F$13)","v":203035.00578290163},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A21<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A21-1)","v":20303.500578290153},{"$f":"IF(OR(A21='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A21='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A21<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A21<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A21<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A21<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A21-1)*('Property Tax Calculator - DG'!A21<=15)),0)","v":0},363752.50867435243,643079.59442510363,{"$f":"P21/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A21))","v":267212.85420743452},{"$f":"P21/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A21))","v":377741.486033372},{"$f":"P21/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A21))","v":190264.0473131162},{"$f":"P21/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A21))","v":383732.26894891314},{"$f":"SUM(Q21:Q$28)","v":1896742.3237600659},{"$f":"SUM(R21:$R$28)","v":2860620.6517773056},{"$f":"SUM(S21:$S$28)","v":1269812.8048065091},{"$f":"SUM($T21:T$28)","v":2914686.6248584269},{"$f":"(A21<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A21>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U21*Y21*'3. Input and Summary'!F$35","v":197261.20167104685},{"$f":"V21*Y21*'3. Input and Summary'!F$35","v":297504.54778483976},{"$f":"W21*Y21*'3. Input and Summary'!F$35","v":132060.53169987694}]
[19,{"$f":"B21*(1-'3. Input and Summary'!$F$8)","v":8943.0823218482565},{"$f":"C21*(1+'3. Input and Summary'!$G$12)*(A22<='3. Input and Summary'!$F$13)","v":114.25969980610185},0,1021833.9014356381,{"$f":"F21*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A22<='3. Input and Summary'!$F$13)","v":82838.282359423887},{"$f":"G21*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A22<='3. Input and Summary'!$F$13)","v":207095.70589855965},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A22<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A22-1)","v":20709.570589855954},{"$f":"IF(OR(A22='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A22='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A22<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A22<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A22<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A22<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A22-1)*('Property Tax Calculator - DG'!A22<=15)),0)","v":0},369843.55884783948,651990.3425877986,{"$f":"P22/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A22))","v":258014.71820891119},{"$f":"P22/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A22))","v":371820.98199414148},{"$f":"P22/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A22))","v":180280.76276811835},{"$f":"P22/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A22))","v":378048.20218466542},{"$f":"SUM(Q22:Q$28)","v":1629529.4695526313},{"$f":"SUM(R22:$R$28)","v":2482879.1657439335},{"$f":"SUM(S22:$S$28)","v":1079548.7574933928},{"$f":"SUM($T22:T$28)","v":2530954.3559095142},{"$f":"(A22<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A22>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U22*Y22*'3. Input and Summary'!F$35","v":169471.06483347365},{"$f":"V22*Y22*'3. Input and Summary'!F$35","v":258219.43323736908},{"$f":"W22*Y22*'3. Input and Summary'!F$35","v":112273.07077931284}]
[20,{"$f":"B22*(1-'3. Input and Summary'!$F$8)","v":8898.3669102390159},{"$f":"C22*(1+'3. Input and Summary'!$G$12)*(A23<='3. Input and Summary'!$F$13)","v":116.54489380222388},0,1037059.2265670291,{"$f":"F22*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A23<='3. Input and Summary'!$F$13)","v":84495.048006612371},{"$f":"G22*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A23<='3. Input and Summary'!$F$13)","v":211237.62001653085},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A23<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A23-1)","v":21123.762001653075},{"$f":"IF(OR(A23='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A23='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A23<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A23<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A23<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A23<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A23-1)*('Property Tax Calculator - DG'!A23<=15)),0)","v":0},376056.43002479628,661002.79654223286,{"$f":"P23/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A23))","v":249125.00216640937},{"$f":"P23/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A23))","v":365981.22189479729},{"$f":"P23/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A23))","v":170815.68353962235},{"$f":"P23/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A23))","v":372436.0679479019},{"$f":"SUM(Q23:Q$28)","v":1371514.7513437201},{"$f":"SUM(R23:$R$28)","v":2111058.1837497922},{"$f":"SUM(S23:$S$28)","v":899267.99472527439},{"$f":"SUM($T23:T$28)","v":2152906.1537248483},{"$f":"(A23<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A23>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U23*Y23*'3. Input and Summary'!F$35","v":142637.53413974689},{"$f":"V23*Y23*'3. Input and Summary'!F$35","v":219550.05110997838},{"$f":"W23*Y23*'3. Input and Summary'!F$35","v":93523.871451428538}]
[21,{"$f":"B23*(1-'3. Input and Summary'!$F$8)","v":8853.8750756878198},{"$f":"C23*(1+'3. Input and Summary'!$G$12)*(A24<='3. Input and Summary'!$F$13)","v":118.87579167826836},0,{"$f":"B24*C24+D24","v":1052511.4090428778},{"$f":"F23*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A24<='3. Input and Summary'!$F$13)","v":86184.948966744618},{"$f":"G23*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A24<='3. Input and Summary'!$F$13)","v":215462.37241686147},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A24<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A24-1)","v":21546.237241686136},{"$f":"IF(OR(A24='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A24='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A24<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A24<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A24<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A24<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A24-1)*('Property Tax Calculator - DG'!A24<=15)),0)","v":0},{"$f":"SUM(F24:N24)","v":382393.55862529221},{"$f":"E24-F24-G24-H24-I24-J24-K24-L24-M24-N24","v":670117.85041758569},{"$f":"P24/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A24))","v":240533.6858170006},{"$f":"P24/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A24))","v":360221.36526571109},{"$f":"P24/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A24))","v":161842.2305352203},{"$f":"P24/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A24))","v":366895.21222231165},{"$f":"SUM(Q24:Q$28)","v":1122389.7491773108},{"$f":"SUM(R24:$R$28)","v":1745076.9618549945},{"$f":"SUM(S24:$S$28)","v":728452.31118565204},{"$f":"SUM($T24:T$28)","v":1780470.0857769465},{"$f":"(A24<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A24>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U24*Y24*'3. Input and Summary'!F$35","v":116728.53391444033},{"$f":"V24*Y24*'3. Input and Summary'!F$35","v":181488.00403291942},{"$f":"W24*Y24*'3. Input and Summary'!F$35","v":75759.040363307809}]
[22,{"$f":"B24*(1-'3. Input and Summary'!$F$8)","v":8809.6057003093811},{"$f":"C24*(1+'3. Input and Summary'!$G$12)*(A25<='3. Input and Summary'!$F$13)","v":121.25330751183373},0,1068193.8290376167,{"$f":"F24*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A25<='3. Input and Summary'!$F$13)","v":87908.647946079509},{"$f":"G24*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A25<='3. Input and Summary'!$F$13)","v":219771.61986519871},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A25<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A25-1)","v":21977.161986519859},{"$f":"IF(OR(A25='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A25='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A25<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A25<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A25<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A25<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A25-1)*('Property Tax Calculator - DG'!A25<=15)),0)","v":0},388857.4297977981,679336.39923981868,{"$f":"P25/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A25))","v":232231.06050458192},{"$f":"P25/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A25))","v":354540.57233983953},{"$f":"P25/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A25))","v":153335.16889398036},{"$f":"P25/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A25))","v":361424.97907439695},{"$f":"SUM(Q25:Q$28)","v":881856.06336031028},{"$f":"SUM(R25:$R$28)","v":1384855.5965892836},{"$f":"SUM(S25:$S$28)","v":566610.08065043169},{"$f":"SUM($T25:T$28)","v":1413574.8735546351},{"$f":"(A25<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A25>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U25*Y25*'3. Input and Summary'!F$35","v":91713.03058947227},{"$f":"V25*Y25*'3. Input and Summary'!F$35","v":144024.98204528549},{"$f":"W25*Y25*'3. Input and Summary'!F$35","v":58927.448387644894}]
[23,{"$f":"B25*(1-'3. Input and Summary'!$F$8)","v":8765.5576718078337},{"$f":"C25*(1+'3. Input and Summary'!$G$12)*(A26<='3. Input and Summary'!$F$13)","v":123.6783736620704},0,1084109.9170902772,{"$f":"F25*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A26<='3. Input and Summary'!$F$13)","v":89666.820905001106},{"$f":"G25*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A26<='3. Input and Summary'!$F$13)","v":224167.05226250269},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A26<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A26-1)","v":22416.705226250255},{"$f":"IF(OR(A26='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A26='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A26<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A26<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A26<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A26<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A26-1)*('Property Tax Calculator - DG'!A26<=15)),0)","v":0},395450.57839375408,688659.3386965231,{"$f":"P26/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A26))","v":224207.72014857587},{"$f":"P26/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A26))","v":348938.00439657859},{"$f":"P26/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A26))","v":145270.54118460638},{"$f":"P26/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A26))","v":356024.7110014272},{"$f":"SUM(Q26:Q$28)","v":649625.00285572838},{"$f":"SUM(R26:$R$28)","v":1030315.024249444},{"$f":"SUM(S26:$S$28)","v":413274.91175645142},{"$f":"SUM($T26:T$28)","v":1052149.894480238},{"$f":"(A26<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A26>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U26*Y26*'3. Input and Summary'!F$35","v":67561.000296995742},{"$f":"V26*Y26*'3. Input and Summary'!F$35","v":107152.76252194218},{"$f":"W26*Y26*'3. Input and Summary'!F$35","v":42980.590822670943}]
[24,{"$f":"B26*(1-'3. Input and Summary'!$F$8)","v":8721.7298834487938},{"$f":"C26*(1+'3. Input and Summary'!$G$12)*(A27<='3. Input and Summary'!$F$13)","v":126.15194113531182},0,1100263.1548549223,{"$f":"F26*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A27<='3. Input and Summary'!$F$13)","v":91460.157323101128},{"$f":"G26*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A27<='3. Input and Summary'!$F$13)","v":228650.39330775276},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A27<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A27-1)","v":22865.039330775257},{"$f":"IF(OR(A27='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A27='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A27<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A27<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A27<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A27<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A27-1)*('Property Tax Calculator - DG'!A27<=15)),0)","v":0},402175.58996162913,698087.56489329319,{"$f":"P27/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A27))","v":216454.55244076738},{"$f":"P27/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A27))","v":343412.82409010746},{"$f":"P27/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A27))","v":137625.6038469988},{"$f":"P27/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A27))","v":350693.74926539348},{"$f":"SUM(Q27:Q$28)","v":425417.28270715248},{"$f":"SUM(R27:$R$28)","v":681377.01985286549},{"$f":"SUM(S27:$S$28)","v":268004.37057184504},{"$f":"SUM($T27:T$28)","v":696125.18347881082},{"$f":"(A27<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A27>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U27*Y27*'3. Input and Summary'!F$35","v":44243.397401543858},{"$f":"V27*Y27*'3. Input and Summary'!F$35","v":70863.210064698011},{"$f":"W27*Y27*'3. Input and Summary'!F$35","v":27872.454539471881}]
[25,{"$f":"B27*(1-'3. Input and Summary'!$F$8)","v":8678.1212340315506},{"$f":"C27*(1+'3. Input and Summary'!$G$12)*(A28<='3. Input and Summary'!$F$13)","v":128.67497995801804},0,1116657.0758622605,{"$f":"F27*(1+'3. Input and Summary'!$G$17)*('Property Tax Calculator - DG'!A28<='3. Input and Summary'!$F$13)","v":93289.360469563151},{"$f":"G27*(1+'3. Input and Summary'!$G$18)*('Property Tax Calculator - DG'!A28<='3. Input and Summary'!$F$13)","v":233223.40117390783},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(A28<='3. Input and Summary'!$F$13)*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - DG'!A28-1)","v":23322.340117390762},{"$f":"IF(OR(A28='3. Input and Summary'!F$20,AND('3. Input and Summary'!$F$13=25,A28='3. Input and Summary'!F$20)),'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!$F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$25*(A28<='3. Input and Summary'!$F$13)","v":50750},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22*(A28<='3. Input and Summary'!$F$13)","v":1450},{"$f":"'3. Input and Summary'!F$23*(A28<='3. Input and Summary'!F$13)","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - DG'!A28<='3. Input and Summary'!$F$13)","v":0},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - DG'!A28-1)*('Property Tax Calculator - DG'!A28<=15)),0)","v":0},409035.1017608617,707621.97410139884,{"$f":"P28/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - DG'!A28))","v":208962.7302663851},{"$f":"P28/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - DG'!A28))","v":337964.19576275797},{"$f":"P28/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - DG'!A28))","v":130378.76672484625},{"$f":"P28/((1+'3. Input and Summary - Calc 1'!$L$26)^('Property Tax Calculator - DG'!A28))","v":345431.43421341735},{"$f":"SUM(Q28:Q$28)","v":208962.7302663851},{"$f":"SUM(R28:$R$28)","v":337964.19576275797},{"$f":"SUM(S28:$S$28)","v":130378.76672484625},{"$f":"SUM($T28:T$28)","v":345431.43421341735},{"$f":"(A28<=25)*IF('3. Input and Summary'!F$33=\"Yes\",(('Property Tax Calculator - DG'!A28>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"U28*Y28*'3. Input and Summary'!F$35","v":21732.123947704051},{"$f":"V28*Y28*'3. Input and Summary'!F$35","v":35148.276359326825},{"$f":"W28*Y28*'3. Input and Summary'!F$35","v":13559.391739384009}]
[]
[null,null,{"$f":"C4*B4","v":782999.99999999988}]

{"sheet":"Property Tax Calculator - LSR","index":10,"n_rows":28,"n_cols":26,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,1,0,13],[1,1,1,3],[1,4,1,10]]}
[null,"Income-Based Approach_Discounted Cash Flow"]
[null,"Income",null,null,"Expenses"]
["Year","Contracted Energy Output (MWh)","Total Compensation Rate ($/MWh)","Gross Revenue ($)","Land Lease ($)","O&M Expenses ($)","Insurance Expenses ($)","Inverter Repalcement Cost ($)","Monitoring and Communication Cost ($)","Decommissioning Bond Payment ($)","Other Annual Operating Expenses ($)","PILOT Payment ($)","Total Operating Expenses ($)","Net Income (S)","Discounted Net Income ($)","Discounted Net Income_Low Discount Rate ($)","Discounted Net Income_High Discount Rate ($)","Discounted Net Income_Risk-free Discount Rate ($)","Discounted Assessed Value ($)","Discounted Assessed Value_Low Discount Rate ($)","Discounted Assessed Value_High Discount Rate ($)","Discounted Assessed Value_Risk free ($)","Total Property Tax Rate (%)"," Total Property Taxes ($)"," Total Property Taxes_Low Discount Rate ($)"," Total Property Taxes_High Discount Rate ($)"]
[1,{"$f":"'3. Input and Summary'!F5*1.45*VLOOKUP('3. Input and Summary'!#REF!,'3. Input and Summary'!$AQ$32:$AT$43,4,0)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A4<=20)+'3. Input and Summary'!#REF!,'3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"B4*C4","v":{"$error":"#REF!"}},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A4-1)","v":58000},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A4-1)","v":145000},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A4-1)","v":14500},{"$f":"IF(A4='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A4<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A4-1)*('Property Tax Calculator - LSR'!A4<=15)),0)","v":15000},{"$f":"SUM(E4:L4)","v":{"$error":"#REF!"}},{"$f":"D4-E4-F4-G4-H4-I4-J4-K4-L4","v":{"$error":"#REF!"}},{"$f":"N4/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A4))","v":{"$error":"#REF!"}},{"$f":"N4/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A4))","v":{"$error":"#REF!"}},{"$f":"N4/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A4))","v":{"$error":"#REF!"}},{"$f":"N4/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A4))","v":{"$error":"#REF!"}},{"$f":"SUM(O4:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P4:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q4:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R4:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A4>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S4>0,S4*W4*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T4>0,T4*W4*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U4>0,U4*W4*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[2,{"$f":"B4*(1-0.5%)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A5<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A5-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A5-1))","v":{"$error":"#REF!"}},{"$f":"B5*C5","v":{"$error":"#REF!"}},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A5-1)","v":59160},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A5-1)","v":147900},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A5-1)","v":14790},{"$f":"IF(A5='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A5<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A5-1)*('Property Tax Calculator - LSR'!A5<=15)),0)","v":15300},{"$error":"#REF!"},{"$f":"D5-E5-F5-G5-H5-I5-J5-K5-L5","v":{"$error":"#REF!"}},{"$f":"N5/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A5))","v":{"$error":"#REF!"}},{"$f":"N5/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A5))","v":{"$error":"#REF!"}},{"$f":"N5/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A5))","v":{"$error":"#REF!"}},{"$f":"N5/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A5))","v":{"$error":"#REF!"}},{"$f":"SUM(O5:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P5:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q5:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R5:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A5>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S5>0,S5*W5*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T5>0,T5*W5*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U5>0,U5*W5*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[3,{"$f":"B5*(1-0.5%)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A6<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A6-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A6-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A6-1)","v":60343.199999999997},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A6-1)","v":150858},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A6-1)","v":15085.8},{"$f":"IF(A6='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A6<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A6-1)*('Property Tax Calculator - LSR'!A6<=15)),0)","v":15606},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N6/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A6))","v":{"$error":"#REF!"}},{"$f":"N6/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A6))","v":{"$error":"#REF!"}},{"$f":"N6/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A6))","v":{"$error":"#REF!"}},{"$f":"N6/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A6))","v":{"$error":"#REF!"}},{"$f":"SUM(O6:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P6:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q6:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R6:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A6>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S6>0,S6*W6*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T6>0,T6*W6*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U6>0,U6*W6*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[4,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A7<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A7-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A7-1)","v":61550.063999999998},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A7-1)","v":153875.16},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A7-1)","v":15387.516},{"$f":"IF(A7='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A7<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A7-1)*('Property Tax Calculator - LSR'!A7<=15)),0)","v":15918.119999999999},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N7/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A7))","v":{"$error":"#REF!"}},{"$f":"N7/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A7))","v":{"$error":"#REF!"}},{"$f":"N7/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A7))","v":{"$error":"#REF!"}},{"$f":"N7/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A7))","v":{"$error":"#REF!"}},{"$f":"SUM(O7:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P7:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q7:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R7:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A7>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S7>0,S7*W7*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T7>0,T7*W7*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U7>0,U7*W7*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[5,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A8<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A8-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A8-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A8-1)","v":62781.065279999995},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A8-1)","v":156952.66320000001},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A8-1)","v":15695.266319999999},{"$f":"IF(A8='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A8<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A8-1)*('Property Tax Calculator - LSR'!A8<=15)),0)","v":16236.482399999999},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N8/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A8))","v":{"$error":"#REF!"}},{"$f":"N8/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A8))","v":{"$error":"#REF!"}},{"$f":"N8/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A8))","v":{"$error":"#REF!"}},{"$f":"N8/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A8))","v":{"$error":"#REF!"}},{"$f":"SUM(O8:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P8:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q8:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R8:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A8>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S8>0,S8*W8*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T8>0,T8*W8*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U8>0,U8*W8*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[6,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A9<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A9-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A9-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A9-1)","v":64036.6865856},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A9-1)","v":160091.716464},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A9-1)","v":16009.1716464},{"$f":"IF(A9='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A9<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A9-1)*('Property Tax Calculator - LSR'!A9<=15)),0)","v":16561.212048000001},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N9/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A9))","v":{"$error":"#REF!"}},{"$f":"N9/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A9))","v":{"$error":"#REF!"}},{"$f":"N9/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A9))","v":{"$error":"#REF!"}},{"$f":"N9/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A9))","v":{"$error":"#REF!"}},{"$f":"SUM(O9:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P9:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q9:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R9:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A9>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S9>0,S9*W9*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T9>0,T9*W9*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U9>0,U9*W9*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[7,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A10<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A10-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A10-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A10-1)","v":65317.420317312004},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A10-1)","v":163293.55079328001},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A10-1)","v":16329.355079328001},{"$f":"IF(A10='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A10<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A10-1)*('Property Tax Calculator - LSR'!A10<=15)),0)","v":16892.436288960002},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N10/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A10))","v":{"$error":"#REF!"}},{"$f":"N10/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A10))","v":{"$error":"#REF!"}},{"$f":"N10/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A10))","v":{"$error":"#REF!"}},{"$f":"N10/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A10))","v":{"$error":"#REF!"}},{"$f":"SUM(O10:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P10:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q10:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R10:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A10>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S10>0,S10*W10*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T10>0,T10*W10*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U10>0,U10*W10*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[8,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A11<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A11-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A11-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A11-1)","v":66623.768723658228},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A11-1)","v":166559.42180914557},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A11-1)","v":16655.942180914557},{"$f":"IF(A11='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A11<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A11-1)*('Property Tax Calculator - LSR'!A11<=15)),0)","v":17230.285014739198},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N11/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A11))","v":{"$error":"#REF!"}},{"$f":"N11/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A11))","v":{"$error":"#REF!"}},{"$f":"N11/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A11))","v":{"$error":"#REF!"}},{"$f":"N11/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A11))","v":{"$error":"#REF!"}},{"$f":"SUM(O11:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P11:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q11:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R11:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A11>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S11>0,S11*W11*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T11>0,T11*W11*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U11>0,U11*W11*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[9,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A12<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A12-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A12-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A12-1)","v":67956.244098131399},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A12-1)","v":169890.61024532851},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A12-1)","v":16989.06102453285},{"$f":"IF(A12='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A12<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A12-1)*('Property Tax Calculator - LSR'!A12<=15)),0)","v":17574.890715033984},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N12/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A12))","v":{"$error":"#REF!"}},{"$f":"N12/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A12))","v":{"$error":"#REF!"}},{"$f":"N12/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A12))","v":{"$error":"#REF!"}},{"$f":"N12/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A12))","v":{"$error":"#REF!"}},{"$f":"SUM(O12:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P12:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q12:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R12:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A12>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S12>0,S12*W12*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T12>0,T12*W12*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U12>0,U12*W12*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[10,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A13<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A13-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A13-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A13-1)","v":69315.368980094034},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A13-1)","v":173288.42245023508},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A13-1)","v":17328.842245023508},{"$f":"IF(A13='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":725000},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A13<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A13-1)*('Property Tax Calculator - LSR'!A13<=15)),0)","v":17926.388529334661},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N13/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A13))","v":{"$error":"#REF!"}},{"$f":"N13/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A13))","v":{"$error":"#REF!"}},{"$f":"N13/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A13))","v":{"$error":"#REF!"}},{"$f":"N13/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A13))","v":{"$error":"#REF!"}},{"$f":"SUM(O13:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P13:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q13:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R13:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A13>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S13>0,S13*W13*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T13>0,T13*W13*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U13>0,U13*W13*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[11,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A14<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A14-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A14-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A14-1)","v":70701.676359695906},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A14-1)","v":176754.19089923979},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A14-1)","v":17675.419089923977},{"$f":"IF(A14='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A14<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A14-1)*('Property Tax Calculator - LSR'!A14<=15)),0)","v":18284.916299921355},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N14/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A14))","v":{"$error":"#REF!"}},{"$f":"N14/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A14))","v":{"$error":"#REF!"}},{"$f":"N14/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A14))","v":{"$error":"#REF!"}},{"$f":"N14/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A14))","v":{"$error":"#REF!"}},{"$f":"SUM(O14:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P14:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q14:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R14:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A14>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S14>0,S14*W14*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T14>0,T14*W14*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U14>0,U14*W14*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[12,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A15<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A15-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A15-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A15-1)","v":72115.709886889817},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A15-1)","v":180289.27471722453},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A15-1)","v":18028.927471722454},{"$f":"IF(A15='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A15<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A15-1)*('Property Tax Calculator - LSR'!A15<=15)),0)","v":18650.614625919781},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N15/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A15))","v":{"$error":"#REF!"}},{"$f":"N15/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A15))","v":{"$error":"#REF!"}},{"$f":"N15/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A15))","v":{"$error":"#REF!"}},{"$f":"N15/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A15))","v":{"$error":"#REF!"}},{"$f":"SUM(O15:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P15:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q15:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R15:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A15>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S15>0,S15*W15*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T15>0,T15*W15*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U15>0,U15*W15*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[13,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A16<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A16-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A16-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A16-1)","v":73558.024084627628},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A16-1)","v":183895.06021156907},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A16-1)","v":18389.506021156907},{"$f":"IF(A16='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A16<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A16-1)*('Property Tax Calculator - LSR'!A16<=15)),0)","v":19023.626918438178},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N16/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A16))","v":{"$error":"#REF!"}},{"$f":"N16/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A16))","v":{"$error":"#REF!"}},{"$f":"N16/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A16))","v":{"$error":"#REF!"}},{"$f":"N16/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A16))","v":{"$error":"#REF!"}},{"$f":"SUM(O16:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P16:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q16:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R16:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A16>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S16>0,S16*W16*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T16>0,T16*W16*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U16>0,U16*W16*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[14,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A17<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A17-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A17-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A17-1)","v":75029.184566320168},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A17-1)","v":187572.96141580044},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A17-1)","v":18757.296141580042},{"$f":"IF(A17='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A17<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A17-1)*('Property Tax Calculator - LSR'!A17<=15)),0)","v":19404.09945680694},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N17/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A17))","v":{"$error":"#REF!"}},{"$f":"N17/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A17))","v":{"$error":"#REF!"}},{"$f":"N17/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A17))","v":{"$error":"#REF!"}},{"$f":"N17/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A17))","v":{"$error":"#REF!"}},{"$f":"SUM(O17:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P17:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q17:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R17:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A17>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S17>0,S17*W17*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T17>0,T17*W17*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U17>0,U17*W17*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[15,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A18<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A18-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A18-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A18-1)","v":76529.768257646589},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A18-1)","v":191324.42064411647},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A18-1)","v":19132.442064411647},{"$f":"IF(A18='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A18<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A18-1)*('Property Tax Calculator - LSR'!A18<=15)),0)","v":19792.181445943083},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N18/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A18))","v":{"$error":"#REF!"}},{"$f":"N18/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A18))","v":{"$error":"#REF!"}},{"$f":"N18/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A18))","v":{"$error":"#REF!"}},{"$f":"N18/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A18))","v":{"$error":"#REF!"}},{"$f":"SUM(O18:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P18:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q18:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R18:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A18>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":2E-3},{"$f":"IF(S18>0,S18*W18*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T18>0,T18*W18*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U18>0,U18*W18*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[16,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A19<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A19-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A19-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A19-1)","v":78060.363622799501},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A19-1)","v":195150.90905699873},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A19-1)","v":19515.090905699875},{"$f":"IF(A19='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A19<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A19-1)*('Property Tax Calculator - LSR'!A19<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N19/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A19))","v":{"$error":"#REF!"}},{"$f":"N19/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A19))","v":{"$error":"#REF!"}},{"$f":"N19/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A19))","v":{"$error":"#REF!"}},{"$f":"N19/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A19))","v":{"$error":"#REF!"}},{"$f":"SUM(O19:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P19:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q19:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R19:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A19>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S19>0,S19*W19*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T19>0,T19*W19*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U19>0,U19*W19*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[17,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A20<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A20-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A20-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A20-1)","v":79621.5708952555},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A20-1)","v":199053.92723813874},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A20-1)","v":19905.392723813875},{"$f":"IF(A20='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A20<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A20-1)*('Property Tax Calculator - LSR'!A20<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N20/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A20))","v":{"$error":"#REF!"}},{"$f":"N20/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A20))","v":{"$error":"#REF!"}},{"$f":"N20/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A20))","v":{"$error":"#REF!"}},{"$f":"N20/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A20))","v":{"$error":"#REF!"}},{"$f":"SUM(O20:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P20:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q20:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R20:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A20>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S20>0,S20*W20*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T20>0,T20*W20*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U20>0,U20*W20*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[18,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A21<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A21-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A21-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A21-1)","v":81214.002313160614},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A21-1)","v":203035.00578290154},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A21-1)","v":20303.500578290153},{"$f":"IF(A21='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A21<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A21-1)*('Property Tax Calculator - LSR'!A21<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N21/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A21))","v":{"$error":"#REF!"}},{"$f":"N21/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A21))","v":{"$error":"#REF!"}},{"$f":"N21/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A21))","v":{"$error":"#REF!"}},{"$f":"N21/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A21))","v":{"$error":"#REF!"}},{"$f":"SUM(O21:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P21:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q21:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R21:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A21>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S21>0,S21*W21*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T21>0,T21*W21*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U21>0,U21*W21*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[19,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A22<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A22-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A22-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A22-1)","v":82838.282359423814},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A22-1)","v":207095.70589855954},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A22-1)","v":20709.570589855954},{"$f":"IF(A22='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A22<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A22-1)*('Property Tax Calculator - LSR'!A22<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N22/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A22))","v":{"$error":"#REF!"}},{"$f":"N22/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A22))","v":{"$error":"#REF!"}},{"$f":"N22/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A22))","v":{"$error":"#REF!"}},{"$f":"N22/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A22))","v":{"$error":"#REF!"}},{"$f":"SUM(O22:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P22:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q22:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R22:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A22>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S22>0,S22*W22*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T22>0,T22*W22*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U22>0,U22*W22*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[20,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A23<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A23-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A23-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A23-1)","v":84495.048006612298},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A23-1)","v":211237.62001653074},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A23-1)","v":21123.762001653075},{"$f":"IF(A23='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A23<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A23-1)*('Property Tax Calculator - LSR'!A23<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N23/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A23))","v":{"$error":"#REF!"}},{"$f":"N23/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A23))","v":{"$error":"#REF!"}},{"$f":"N23/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A23))","v":{"$error":"#REF!"}},{"$f":"N23/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A23))","v":{"$error":"#REF!"}},{"$f":"SUM(O23:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P23:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q23:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R23:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A23>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S23>0,S23*W23*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T23>0,T23*W23*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U23>0,U23*W23*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[21,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A24<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A24-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A24-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A24-1)","v":86184.948966744545},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A24-1)","v":215462.37241686136},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A24-1)","v":21546.237241686136},{"$f":"IF(A24='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A24<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A24-1)*('Property Tax Calculator - LSR'!A24<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N24/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A24))","v":{"$error":"#REF!"}},{"$f":"N24/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A24))","v":{"$error":"#REF!"}},{"$f":"N24/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A24))","v":{"$error":"#REF!"}},{"$f":"N24/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A24))","v":{"$error":"#REF!"}},{"$f":"SUM(O24:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P24:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q24:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R24:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A24>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S24>0,S24*W24*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T24>0,T24*W24*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U24>0,U24*W24*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[22,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A25<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A25-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A25-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A25-1)","v":87908.647946079436},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A25-1)","v":219771.61986519856},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A25-1)","v":21977.161986519859},{"$f":"IF(A25='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A25<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A25-1)*('Property Tax Calculator - LSR'!A25<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N25/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A25))","v":{"$error":"#REF!"}},{"$f":"N25/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A25))","v":{"$error":"#REF!"}},{"$f":"N25/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A25))","v":{"$error":"#REF!"}},{"$f":"N25/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A25))","v":{"$error":"#REF!"}},{"$f":"SUM(O25:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P25:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q25:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R25:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A25>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S25>0,S25*W25*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T25>0,T25*W25*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U25>0,U25*W25*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[23,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A26<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A26-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A26-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A26-1)","v":89666.820905001019},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A26-1)","v":224167.05226250255},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A26-1)","v":22416.705226250255},{"$f":"IF(A26='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A26<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A26-1)*('Property Tax Calculator - LSR'!A26<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N26/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A26))","v":{"$error":"#REF!"}},{"$f":"N26/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A26))","v":{"$error":"#REF!"}},{"$f":"N26/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A26))","v":{"$error":"#REF!"}},{"$f":"N26/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A26))","v":{"$error":"#REF!"}},{"$f":"SUM(O26:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P26:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q26:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R26:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A26>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S26>0,S26*W26*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T26>0,T26*W26*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U26>0,U26*W26*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[24,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A27<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A27-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A27-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A27-1)","v":91460.157323101026},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A27-1)","v":228650.39330775256},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A27-1)","v":22865.039330775257},{"$f":"IF(A27='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A27<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A27-1)*('Property Tax Calculator - LSR'!A27<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N27/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A27))","v":{"$error":"#REF!"}},{"$f":"N27/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A27))","v":{"$error":"#REF!"}},{"$f":"N27/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A27))","v":{"$error":"#REF!"}},{"$f":"N27/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A27))","v":{"$error":"#REF!"}},{"$f":"SUM(O27:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P27:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q27:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R27:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A27>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S27>0,S27*W27*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T27>0,T27*W27*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U27>0,U27*W27*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]
[25,{"$error":"#REF!"},{"$f":"IF('3. Input and Summary'!#REF!=\"yes\",'3. Input and Summary'!#REF!*(A28<=20)+'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A28-1),'3. Input and Summary'!#REF!*(1+'3. Input and Summary'!#REF!)^('Property Tax Calculator - LSR'!A28-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$17)*(1+'3. Input and Summary'!G$17)^('Property Tax Calculator - LSR'!A28-1)","v":93289.360469563049},{"$f":"1000*'3. Input and Summary'!$F$5*1.45*('3. Input and Summary'!F$18)*(1+'3. Input and Summary'!G$18)^('Property Tax Calculator - LSR'!A28-1)","v":233223.40117390762},{"$f":"('3. Input and Summary'!F$19)*'3. Input and Summary'!$F$5*1.45*1000*(1+'3. Input and Summary'!G$19)^('Property Tax Calculator - LSR'!A28-1)","v":23322.340117390762},{"$f":"IF(A28='3. Input and Summary'!F$20,'3. Input and Summary'!$F$5*1.45*10^6*'3. Input and Summary'!F$21,0)","v":0},{"$f":"'3. Input and Summary'!$F$5*1000*1.45*'3. Input and Summary'!F$22","v":1450},{"$f":"'3. Input and Summary'!F$23","v":7000},{"$f":"'3. Input and Summary'!$F$24*'3. Input and Summary'!$F$5*1.45*('Property Tax Calculator - LSR'!A28<='3. Input and Summary'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!$F$33=\"Yes\",(('3. Input and Summary'!F$34)*'3. Input and Summary'!$F$5*(1+'3. Input and Summary'!$G$34)^('Property Tax Calculator - LSR'!A28-1)*('Property Tax Calculator - LSR'!A28<=15)),0)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N28/((1+'3. Input and Summary'!$F$28)^('Property Tax Calculator - LSR'!A28))","v":{"$error":"#REF!"}},{"$f":"N28/((1+'3. Input and Summary'!$F$29)^('Property Tax Calculator - LSR'!A28))","v":{"$error":"#REF!"}},{"$f":"N28/((1+'3. Input and Summary'!$F$30)^('Property Tax Calculator - LSR'!A28))","v":{"$error":"#REF!"}},{"$f":"N28/((1+'3. Input and Summary'!$BG$58)^('Property Tax Calculator - LSR'!A28))","v":{"$error":"#REF!"}},{"$f":"SUM(O28:O$28)","v":{"$error":"#REF!"}},{"$f":"SUM(P28:$P$28)","v":{"$error":"#REF!"}},{"$f":"SUM(Q28:$Q$28)","v":{"$error":"#REF!"}},{"$f":"SUM($R28:R$28)","v":{"$error":"#REF!"}},{"$f":"IF('3. Input and Summary'!F$31=\"Yes\",(('Property Tax Calculator - LSR'!A28>'3. Input and Summary'!$F$32)*('3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38)+'3. Input and Summary'!F$39),'3. Input and Summary'!F$36+'3. Input and Summary'!F$37+'3. Input and Summary'!F$38+'3. Input and Summary'!F$39)","v":0.104},{"$f":"IF(S28>0,S28*W28*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(T28>0,T28*W28*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}},{"$f":"IF(U28>0,U28*W28*'3. Input and Summary'!F$35,0)","v":{"$error":"#REF!"}}]

{"sheet":"4. Heat Map - IRR","index":11,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
["Heat Map of IRRs based on PILOT as % of Retail Rate"]
[]
[]
["Utility","Tranche",0,5.0000000000000001E-3,{"$f":"D4+0.005","v":0.01},{"$f":"E4+0.005","v":1.4999999999999999E-2},0.02,2.5000000000000001E-2,3.0000000000000002E-2,3.5000000000000003E-2,0.04,4.4999999999999998E-2,4.9999999999999996E-2]
["CHG&E","Tranche 0",5.0101251476854847E-2,4.9426092899273355E-2,4.8750465680631461E-2,4.807437172006801E-2,4.7397812976923026E-2,4.6720791471467571E-2,4.604330928562983E-2,4.5365368563726083E-2,4.46869715103273E-2,4.400812040134694E-2,4.3328817570475797E-2]
["O&R","Tranche 0",5.9519192631695361E-2,5.8830737926732546E-2,5.8141870268777041E-2,5.7452591677880749E-2,5.6762904232175782E-2,5.6072810068543699E-2,5.5382311383286753E-2,5.4691410432795351E-2,5.4000109534219076E-2,5.3308411066131933E-2,5.2616317469200702E-2]
["NGRID","Tranche 0",2.4482361726728241E-2,2.3824869679278882E-2,2.316673857889362E-2,2.2507970079361339E-2,2.1848565906938289E-2,2.1188527861351725E-2,2.0527857816802664E-2,1.9866557722972633E-2,1.9204629606028867E-2,1.8542075569627725E-2,1.7878897799088911E-2]
["NYSEG","Tranche 0",2.2761895913350871E-2,2.2119762467708526E-2,2.1477004952016765E-2,2.0833624869264655E-2,2.0189623789418798E-2,1.9545003350340595E-2,1.8899765258708623E-2,1.8253911290937674E-2,1.7607443297207759E-2,1.6960363191351968E-2,1.6312672966825037E-2]
["ConEd","Tranche 0",5.7857550092260679E-2,5.7161916699987714E-2,5.6465871627198183E-2,5.5769416988899589E-2,5.5072554960492681E-2,5.4375287778468895E-2,5.3677617741102912E-2,5.2979547209146771E-2,5.228107860652198E-2,5.1582214421012518E-2,5.0882957204952506E-2]
["RG&E","Tranche 0",2.4379106631965852E-2,2.3734099438780909E-2,2.3088472503974611E-2,2.2442227357324152E-2,2.1795365595782767E-2,2.1147888884402777E-2,2.04997989572544E-2,1.9851097618350799E-2,1.920178674256956E-2,1.8551868276575956E-2,1.7901344239743322E-2]
["CHG&E","Tranche 1",6.0578072482634804E-2,6.0003437829637019E-2,5.9429203454836488E-2,5.8855375951440081E-2,5.8281961934535609E-2,5.7708968040289355E-2,5.7136400925130504E-2,5.6564267264922918E-2,5.5992573754123587E-2,5.5421327104931528E-2,5.4850534046419375E-2]
["O&R","Tranche 1",6.9728598757974103E-2,6.9138948814985168E-2,6.8549743645865746E-2,6.7960989916997505E-2,6.7372694315408488E-2,6.6784863547954876E-2,6.6197504340484326E-2,6.5610623436989535E-2,6.5024227598748707E-2,6.443832360345203E-2,6.3852918244317047E-2]
["NGRID","Tranche 1",3.5398507259704948E-2,3.4847058959248001E-2,3.4295911837976201E-2,3.3745072836637302E-2,3.3194548924825762E-2,3.2644347100120763E-2,3.2094474387208693E-2,3.1544937836989861E-2,3.0995744525663671E-2,3.0446901553799588E-2,2.9898416048910414E-2]
["NYSEG","Tranche 1",3.3719707543582222E-2,3.3181763652528007E-2,3.2644101113948665E-2,3.2106726436203825E-2,3.1569646154604003E-2,3.1032866830639438E-2,3.0496395051190506E-2,2.9960237427722136E-2,2.9424400599261658E-2,2.8888891218108004E-2,2.8353715967304405E-2]
["ConEd","Tranche 1",6.8431410318980035E-2,6.783832662293765E-2,6.7245718279318911E-2,6.6653592078956825E-2,6.6061954831129865E-2,6.5470813362689784E-2,6.4880174517175426E-2,6.4290045153912567E-2,6.3700432147103747E-2,6.3111342384903901E-2,6.2522782768485108E-2]
["RG&E","Tranche 1",3.5271969510191514E-2,3.473087018162313E-2,3.4190056881401309E-2,3.3649536169028771E-2,3.3109314631246889E-2,3.2569398881256761E-2,3.20297955579254E-2,3.1490511324974824E-2,3.0951552870157384E-2,3.0412926904413773E-2,2.9874640164402333E-2]
["CHG&E","Tranche 2",5.3323803098847433E-2,5.2740422454591096E-2,5.2157458106606436E-2,5.1574917272122711E-2,5.0992807193780854E-2,5.0411135136810614E-2,4.9829908388062005E-2,4.9249134255017646E-2,4.8668820064795337E-2,4.8088973163129545E-2,4.7509600913343997E-2]
["O&R","Tranche 2",6.2505005414083881E-2,6.1907888537396927E-2,6.1311235250397278E-2,6.0715052793880231E-2,6.0119348430186292E-2,5.9524129442234397E-2,5.8929403132542468E-2,5.8335176822230217E-2,5.7741457850009725E-2,5.71482535711616E-2,5.6555571356496914E-2]
["NGRID","Tranche 2",2.772183503858483E-2,2.7156908721379658E-2,2.6592290597419854E-2,2.6027988499272903E-2,2.5464010293403172E-2,2.4900363879106324E-2,2.4337057187425737E-2,2.3774098180046277E-2,2.3211494848168535E-2,2.2649255211363961E-2,2.2087387316407581E-2]
["NYSEG","Tranche 2",2.6180682982432923E-2,2.5629518712328991E-2,2.50786414909141E-2,2.45280586592167E-2,2.3977777590021176E-2,2.3427805686918601E-2,2.2878150383335072E-2,2.2328819141545386E-2,2.1779819451665849E-2,2.123115883063087E-2,2.0682844821151791E-2]
["ConEd","Tranche 2",6.1136653311760325E-2,6.0536138257909045E-2,5.9936118768050273E-2,5.9336602216164325E-2,5.8737595995228542E-2,5.8139107516191668E-2,5.7541144206933348E-2,5.6943713511211635E-2,5.6346822887593184E-2,5.5750479808374553E-2,5.5154691758488639E-2]
["RG&E","Tranche 2",2.7738955159458012E-2,2.7184817575734099E-2,2.6630972211246551E-2,2.6077426454084618E-2,2.5524187724293101E-2,2.4971263472912675E-2,2.4418661181002665E-2,2.3866388358643631E-2,2.3314452543921949E-2,2.276286130189642E-2,2.2211622223548E-2]
["CHG&E","Tranche 3",4.5763138111420076E-2,4.5169509370390992E-2,4.4576313346056606E-2,4.3983558012909318E-2,4.3391251371255546E-2,4.2799401446067753E-2,4.2208016285816496E-2,4.1617103961283153E-2,4.1026672564357991E-2,4.0436730206817817E-2,3.9847285019086298E-2]
["O&R","Tranche 3",5.5013006839326417E-2,5.4407156766328013E-2,5.3801789884738938E-2,5.3196914120797301E-2,5.2592537419135166E-2,5.1988667747355333E-2,5.1385313093535334E-2,5.0782481465043272E-2,5.0180180887339221E-2,4.9578419402758644E-2,4.8977205069280716E-2]
["NGRID","Tranche 3",1.9573567059998576E-2,1.899250485551196E-2,1.8411755986944334E-2,1.7831329427129505E-2,1.7251234190039932E-2,1.6671479329440686E-2,1.6092073937514773E-2,1.5513027143463809E-2,1.4934348112082496E-2,1.435604604231E-2,1.3778130165761793E-2]
["NYSEG","Tranche 3",1.8179093860688278E-2,1.7612137241917347E-2,1.7045471400157775E-2,1.6479104739244521E-2,1.5913045701629658E-2,1.5347302767184434E-2,1.4781884451974481E-2,1.4216799307014583E-2,1.3652055917003914E-2,1.3087662899042618E-2,1.2523628901338402E-2]
["ConEd","Tranche 3",5.3567728610098841E-2,5.2958491093663795E-2,5.2349770337832613E-2,5.1741574410838931E-2,5.1133911400738086E-2,5.0526789414192308E-2,4.9920216575232601E-2,4.9314201024010185E-2,4.8708750915527954E-2,4.8103874418357506E-2,4.7499579713342399E-2]
["RG&E","Tranche 3",1.9751594149996166E-2,1.918189937304593E-2,1.8612501162843742E-2,1.8043407962128333E-2,1.7474628252309499E-2,1.6906170552259736E-2,1.6338043417080339E-2,1.5770255436843073E-2,1.5202815235312084E-2,1.463573146863939E-2,1.4069012824046601E-2]

{"sheet":"5. Heat Map - PILOT","index":12,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
["Heat Map of PILOTs based on PILOT as % of Retail Rate"]
[]
[]
["Utility","Tranche",0,5.0000000000000001E-3,{"$f":"D4+0.005","v":0.01},{"$f":"E4+0.005","v":1.4999999999999999E-2},0.02,2.5000000000000001E-2,3.0000000000000002E-2,3.5000000000000003E-2,0.04,4.4999999999999998E-2,4.9999999999999996E-2]
["CHG&E","Tranche 0",0,2525.9,5051.8,7577.7,10103.6,12629.5,15155.4,17681.3,20207.2,22733.1,25259]
["O&R","Tranche 0",0,3147.95,6295.9,9443.85,12591.8,15739.75,18887.7,22035.65,25183.599999999999,28331.55,31479.5]
["NGRID","Tranche 0",0,1684.73,3369.45,5054.18,6738.9,8423.6299999999992,10108.36,11793.08,13477.81,15162.53,16847.259999999998]
["NYSEG","Tranche 0",0,1635.6,3271.2,4906.8,6542.4,8178,9813.6,11449.2,13084.8,14720.4,16356]
["ConEd","Tranche 0",0,3679.38,7358.75,11038.13,14717.5,18396.88,22076.25,25755.63,29435,33114.379999999997,36793.75]
["RG&E","Tranche 0",0,1653,3306,4959,6612,8265,9918,11571,13224,14877,16530]
["CHG&E","Tranche 1",0,2525.9,5051.8,7577.7,10103.6,12629.5,15155.4,17681.3,20207.2,22733.1,25259]
["O&R","Tranche 1",0,3147.95,6295.9,9443.85,12591.8,15739.75,18887.7,22035.65,25183.599999999999,28331.55,31479.5]
["NGRID","Tranche 1",0,1684.73,3369.45,5054.18,6738.9,8423.6299999999992,10108.36,11793.08,13477.81,15162.53,16847.259999999998]
["NYSEG","Tranche 1",0,1635.6,3271.2,4906.8,6542.4,8178,9813.6,11449.2,13084.8,14720.4,16356]
["ConEd","Tranche 1",0,3679.38,7358.75,11038.13,14717.5,18396.88,22076.25,25755.63,29435,33114.379999999997,36793.75]
["RG&E","Tranche 1",0,1653,3306,4959,6612,8265,9918,11571,13224,14877,16530]
["CHG&E","Tranche 2",0,2525.9,5051.8,7577.7,10103.6,12629.5,15155.4,17681.3,20207.2,22733.1,25259]
["O&R","Tranche 2",0,3147.95,6295.9,9443.85,12591.8,15739.75,18887.7,22035.65,25183.599999999999,28331.55,31479.5]
["NGRID","Tranche 2",0,1684.73,3369.45,5054.18,6738.9,8423.6299999999992,10108.36,11793.08,13477.81,15162.53,16847.259999999998]
["NYSEG","Tranche 2",0,1635.6,3271.2,4906.8,6542.4,8178,9813.6,11449.2,13084.8,14720.4,16356]
["ConEd","Tranche 2",0,3679.38,7358.75,11038.13,14717.5,18396.88,22076.25,25755.63,29435,33114.379999999997,36793.75]
["RG&E","Tranche 2",0,1653,3306,4959,6612,8265,9918,11571,13224,14877,16530]
["CHG&E","Tranche 3",0,2525.9,5051.8,7577.7,10103.6,12629.5,15155.4,17681.3,20207.2,22733.1,25259]
["O&R","Tranche 3",0,3147.95,6295.9,9443.85,12591.8,15739.75,18887.7,22035.65,25183.599999999999,28331.55,31479.5]
["NGRID","Tranche 3",0,1684.73,3369.45,5054.18,6738.9,8423.6299999999992,10108.36,11793.08,13477.81,15162.53,16847.259999999998]
["NYSEG","Tranche 3",0,1635.6,3271.2,4906.8,6542.4,8178,9813.6,11449.2,13084.8,14720.4,16356]
["ConEd","Tranche 3",0,3679.38,7358.75,11038.13,14717.5,18396.88,22076.25,25755.63,29435,33114.379999999997,36793.75]
["RG&E","Tranche 3",0,1653,3306,4959,6612,8265,9918,11571,13224,14877,16530]