{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":20,"n_cols":11,"rows_kept":20,"flags":["formulas_cached_only"]}
[null,"Modify the Green Boxes to meet your goals !"]
[{"$nulls":4}," "]
["Annual Green Mountain Power  dollar credits desired  :      ",{"$nulls":3},{"v":3000,"d":"$3,000.00"},null,"Monthly Cost to finance 10 years at 4.5%",{"$nulls":3},{"v":518,"d":"$518"}]
[null,"Maximum is $25,000"]
["Quantity of Panels Purchased will be :",null,null,{"v":33.333333333333336,"d":"33"},null,null,"Annual Deduction for interest expense",{"$nulls":3},{"v":383.775,"d":"$384"}]
[]
["Energy Generated each year from your Share: ",{"$nulls":3},{"v":16166.666666666668,"d":"16167"},"KWH/year"]
[]
["Cost to purchase Shares will be:",null,null,{"v":50000,"d":"$50,000"},null,"Depreciation  deduction schedule (example years):",{"$nulls":4},5]
[{"$nulls":5},"      Note: Solar is eligible for MACRS 100% first year"]
["Federal Investment Tax Credit:",null,{"v":0.3,"d":"30%"},{"v":15000,"d":"$15,000"},null,"                You may choose DDB or straight line as well."]
[]
["VT Renewable Energy Credit ",null,{"v":0.072,"d":"7.20%"},3599.9999999999995,null,"Annual tax savings on depreciation years 1 thru 5",{"$nulls":4},{"v":1785,"d":"$1,785"}]
[]
["Your corporate tax rate (%)",null,{"v":0.21,"d":"21%"}]
[{"$nulls":3},"Cash Flow  years 1 through11"]
[1,2,3,4,5,6,7,8,9,10,11]
[{"v":17552.775,"d":"$17,553"},{"v":-957.2250000000004,"d":"-$957"},{"v":-867.2250000000004,"d":"-$867"},{"v":-747.2249999999995,"d":"-$747"},{"v":-747.2249999999995,"d":"-$747"},{"v":-2442.2250000000004,"d":"-$2,442"},{"v":-2352.2250000000004,"d":"-$2,352"},{"v":-2262.225,"d":"-$2,262"},{"v":-2262.225,"d":"-$2,262"},{"v":-2262.225,"d":"-$2,262"},{"v":3570,"d":"$3,570"}]
[{"$nulls":3},"Cummulative Cash Flow"]
[{"v":17552.775,"d":"$17,553"},{"v":16595.550000000003,"d":"$16,596"},{"v":15728.325000000003,"d":"$15,728"},{"v":14981.100000000002,"d":"$14,981"},{"v":14233.875000000004,"d":"$14,234"},{"v":11791.650000000003,"d":"$11,792"},{"v":9439.425000000003,"d":"$9,439"},{"v":7177.200000000003,"d":"$7,177"},{"v":4914.975000000002,"d":"$4,915"},{"v":2652.7500000000023,"d":"$2,653"},{"v":6222.750000000002,"d":"$6,223"}]