{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["PriceProposal"],"read":"whole","date_system":"1900"}

{"sheet":"PriceProposal","index":0,"n_rows":39,"n_cols":23,"rows_kept":39}
["PRICE PROPOSAL FORM TEMPLATE"]
[]
["PROPOSER:","Insert name"]
[]
["Location","SITE NAME"]
[]
["PPA PRICE per kWh - Buyer keeps RECs; Seller keeps incentives where applicable"]
[]
["Initial Down Payment","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Buyout","Notes"]
[{"v":0,"d":"$0.00"},{"v":0,"d":"$0.0000"},{"$f":"B10*(1+B$11)","v":{"v":0,"d":"$0.0000"}},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},{"v":0,"d":"$0.0000"},"FMV"]
["Annual Escalation Rate",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[]
[{"$nulls":3},"SREC Offer to Buyer",null,0,"$/kWh"]
[{"$nulls":4},"Period (years)",0]
[]
[]
["Direct Purchase Price"]
[null,"Operations & Maintenance Cost Estimate"]
["Full System Price (before Incentives)","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","$/Wdc","Notes"]
[{"v":0,"d":"$0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"A20/A28","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
["PRODUCTION DATA (kWh) - Include Year 1 Production Modeling Output"]
[]
["Size (kW DC)","Size \n(kW PTC)","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Notes"]
[null,null,0,{"$f":"C28*(1-$C$29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual Degradation Rate:",{"v":0,"d":"0.0%"}]
[]
[]
[null,"PRICING ANALYSIS"]
[]
["Year 1 Energy Yield:",{"$f":"C28/A28","v":{"$error":"#DIV/0!"}},"kWh/kWdc"]
["Total Production:",{"$f":"SUM(C28:V28)","v":0},"kWh"]
["20-Year Energy Yield:",{"$f":"B35/A28","v":{"$error":"#DIV/0!"}},"kWh/kWdc"]
[]
["LCOE - PPA:",{"$f":"(SUMPRODUCT(B10:U10,C28:V28)+A10)/B35","v":{"$error":"#DIV/0!"}},"$/kWh","Un-discounted, Compare to nominal forecasted utility prices"]
["LCOE - Purchase:",{"$f":"SUM(A20:U20)/B35","v":{"$error":"#DIV/0!"}},"$/kWh","Un-discounted, Compare to nominal forecasted utility prices"]