ࡱ> PT  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNORSURoot Entry FO4QWorkbookmSummaryInformation(DocumentSummaryInformation8( \pMartin Holladay Ba==5%T458@"1Verdana1Calibri1Calibri1Calibri1Verdana1Verdana1Verdana1Verdana1hVerdana1Verdana1Verdana1Verdana1Verdana1 Verdana1Verdana1@Verdana1Verdana1 Verdana1hVerdana1h8Cambria1,8Calibri18Calibri18Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Calibri1Calibri1 Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) "$"#,##00.0 "$"#,##0.00[$-409]mmmm\ d\,\ yyyy;@ 0.0%                                        #  #  #  #  #  #  #  #  #  #  #  #        ff + ) , * !    P  P         `           " a>  !    !    )  ! ) !        D*    @   H  D  H   L  L !  #  (@ @    (@ @  !8 !8@ @   !4 !t )<  (    !< @ @  )8  )8 @ @  )< @ @   (@ @   @ @   ` @ @   @ @   ` @ @   (@ @     L   L Q!      l@ @ *  l*  l @ @ *  l@ @ +  l+  l @ @ + !0@ @  !t @ @  !t @ @   l  h  l  (      !   l   L   L*     !       D+  h+  !| @ @ + !t @ @ +  !| @ @ + !| @ @ +   L !0@ @  !4 @ @  !4 @ @  !0 @ @  !t @ @ + Q!0@ @    !  h  D   L   L       L+   !\   h   l   l   l @ @    l @ @    l @ @   L ! ! ! ||}(}5  00\);_(*}(}k  00\);_(*}(}n00\);_(*}(}o00\);_(*}(}p00\);_(*}(}q400\);_(*}(}r400\);_(*}(}s400\);_(*}(}00\);_(*}(}s00\);_(*}(}s00\);_(*}(}s00\);_(*}(}s00\);_(*}(}s00\);_(*}(}s00\);_(*}(}ef00\);_(*}(}s00\);_(*}(}  00\);_(*}(}ef00\);_(*}(}400\);_(*}(}00\);_(*}(}ef00\);_(*}(}ef00\);_(*}(}ef00\);_(*}-}< 00\);_(*}A}1 00\);_(*;_(@_) }A}2 00\);_(*?;_(@_) }A}3 00\);_(*23;_(@_) }-}4 00\);_(*}A}0 a00\);_(*;_(@_) }A}( 00\);_(*;_(@_) }A}8 e00\);_(*;_(@_) }}6 ??v00\);_(*̙;_(@_)    }}: ???00\);_(*;_(@_) ??? ??? ??? ???}}) }00\);_(*;_(@_)    }A}7 }00\);_(*;_(@_) }}* 00\);_(*;_(@_) ??? ??? ??? ???}-}> 00\);_(*}x}900\);_(*;_(??? ??? ???}-}/ 00\);_(*}U}= 00\);_(*;_( }A}" 00\);_(*;_(}A} 00\);_(*ef;_(}A} 00\);_(*L;_(}A} 00\);_(*23;_(}A}# 00\);_(*;_(}A} 00\);_(*ef;_(}A} 00\);_(*L;_(}A} 00\);_(*23;_(}A}$ 00\);_(*;_(}A} 00\);_(*ef;_(}A} 00\);_(*L;_(}A} 00\);_(*23;_(}A}% 00\);_(*;_(}A} 00\);_(*ef;_(}A} 00\);_(*L;_(}A} 00\);_(*23;_(}A}& 00\);_(*;_(}A} 00\);_(*ef;_(}A} 00\);_(*L;_(}A}  00\);_(*23;_(}A}' 00\);_(* ;_(}A} 00\);_(*ef ;_(}A} 00\);_(*L ;_(}A}! 00\);_(*23 ;_( 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}%54 Hyperlink   6InputuInput ̙ ??v% 7 Linked CellK Linked Cell }% 8NeutralANeutral  e%"Normal 9Noteb Note   :OutputwOutput  ???%????????? ???;$Percent <Title1Title I}% =TotalMTotal %OO> Warning Text? Warning Text %XTableStyleMedium9PivotStyleMedium4`ySOLAR COST Calcheating<  ;"f f*)b)T9~C&ᎇ)n)T9~C&ᎇPNG  IHDR;j0gAMABO pHYs  "tEXtSoftwareQuickTime 7.6 (Mac OS X)>BrtIME :e- IDATxw| !@!tEPAEJSJG/VTAAJGJQ HH'4A*\ (%'RHx;nfg>?L3ٍMDDD^w7H&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDrpw$ƽG:dgg P(xob-))M ޽{ݭ՝;w݄B{ ϕ+W Ygee$Dtnߢ݊B{ n޼ɳ[ܿrw+H&0ݺuSnɄONN: &&&--ݭX LeddR~:7|||˗Iݻw/99ݭ 9pFOvvիW݊B{KcwK̮x4]r{]r%''ݭ(DXi>L,"77711ݭOFFƍ7݊…c]D3T _(YiL4CN@$:ĸ?bcc p0'0XjK1OTT?o/NvxM,vUff&s+;;;%%ݭ‹p8{ˢW޻wݭCa8~&õk pH"krss rw+ /&V^H,ޱmd}v^,Pll,7&V^z\- =fE}.|8e^L,.7ntw+ 5&<\s,<0ve۷yӶv٩n.`ڵk\ &UH]8 G.{Ec߈IXwܹ|-Z s؁7Rxq4F:qqq7VZ!իW/]dp#5hL>lp#~~~M4)YCR&VŊ333w2e$%%9In<O,t<4F:c`4F"F :L^Ǫ^z5 nqH/RJ7)G.H,[~}!r^222lרQRJ9I"kbAZUfp#(YƯx~39"J.흗a_,VC^:6l3{ ֭kpemÊʕ n$33!_%lH[~jԨu /_F  oC=dd# g7nI-Q Iop ŋRC# #<܉eRφ-[F޽k jyIG`2I9-m:6:uxX{B@?nذ#N028`yepݏ-U1ۅ:--pW^Q)$bRݻwY=۪"rt*VH$55U1[SxxNb5?c |wT{dĠαtȇ1 9q嫠zSG%I9#TmUppp^Y1H_bt7xER/-W ?%QD0oP&TP~m_[jU#Ifgg{b={Hb𞋲eˢtTc ?T+V q%9{rʨ\x唎W OUoR+&&Ʈ=C~#!U7\*lfqr{N{4$2.55… ؉ȱXDD$:MADDbbXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&ɁEDDr`bXDD$&n9^rrr|||JJJNNN```ҥ+VF.ٷnJLL*^x@@R wYT).:)5x,4l?ΝeÇzwOd;w,p5F:uj߾}/ 8tжmN8C;ծ];e˖Z )y\~}޽?wܕ+W/jڴ)֭[x1v?äqa > ^X qE=~۷ocHg5RqPX|ŋw'n:ƍWZ@h_ǎsyql[[ 3RY,?J#To?\A$BTTv/FNS=*&&FcQ[/j1Ѳh!"@?HoX ϊ%K3fL~P$i|t㌌ qӦM| |^xAϲejy˗/A> 1#Ʊpwy jc;uV|7QFj(-2 wﶱӊ5k1b_n\8s XF)h/Gg,L,Ξ=#j+Ww;Nj$t-[XKJrk׮[&z뭷Ը>#Uk 8#mƍ=  ()9bKP-CXNMMy  V@ŀwի1I1IEmwNCyϞ=weqbtIdZ;brN:,"zQ3xK.ݽ{WˆߵkWĉ+_b%ؽxbŊa(.z,`]jՓO>iF]65Jʣ+77wҥfiR &1c+y'Ĉ ES}-С_|aQxҿ … Q?CxxO?ÈgܶmÇc'cb۷ @{=P֨QS1Bɒ%1lY|93$9`BЪU+9x0b6~zYȝX S```-3+2>oxL"0ʿas֭[ v4W_뼶 ~2U .lӦ1~{:v؁2S\{X`O> N#::Z$jŕ~˖-1evt?ٳ7n@EDW {Wĵp :xOza}}KG.L܉Oǎŏ-T={كDYjsVx˭}CmИҡ7Nc1fCh' / QN:QqLrn֯_Ν?  PZ\jӦMӘXZn޼ioKvΦ `RYF ݻ7M"$$S1g5z)7nܨ:k|I9{T6##dP}MO%wb!TԸʕ+iӦg}ҥK- (^\UԘ裏?q ^Z˚na>4('⊈>ժU tYv{}EC o!Ȟp~uĈo@ņZ~ŋu*϶E?Cɒ%G)ˤ|خ*RP#'xÇQA6lsE;,BygyF|:/kƌ6r%KrB|ن 滍дzR^݊bw}1B| {>ɯK/t!|tc-_`q9LկtB!eK)Ν+޸ɓ'75g8qѣ+}L*?1yh޼ķ]tÜtLL <$9sƆـBرcݒN⁉eRB!P3+V@X+qs}~~~(BCC< *\qezs[$$$h9I<>c裏<'u܊u&_G&f6}_?hgoZj$m\\\DD{LL)YĞ(zjDfXX4Eׯ֭[w֪U%Tӧ֭ϛ7Ν;3)}Af` j׮]v–Q"o߾}˖-9 L.w#-[b=8Ă5j p"ԏL~hĉʤ}Etn0XZnWZ6m?rȲerz}ثFa܊bǢ]`xJ*afI|*(''gc-\0@]oۖ+Y$yz!OaRFJ*hvb7%%%!.^naĈ60a;6l@n͟?_<¤A}D#"l8{㘸6,x M,2nڴgϞNSd|58#:7R\9Ԩg sf͚+t I#^]Cɓx3ފb J&LX@@ˇ  S^K췫 AYУG~Q7G־08y$j)(Į/1Źu)sEEEނGD۶mt\xY,*E1iԨQ>ŊIl(QDE||< #tѮ=[P=|ǻvB,p& ֮]AȪnݺ_Ʀ#iD)c^ё HJJBm%G:޽=}BV qVe"""9"""90HL,"""""90HL,"""""90HL,"""""90HFrrr֬YUhѡC 7oܺuTRFt17{ԩ˗/'''=eʔRJƍxڵk1۶mqFŇnmȃ?d⚆oذ ͛7o֬//Sʃ r/4 ѣG;1ܹ|+Wbo?իWwANgi݋/oߞ/^z饁:䯾??rHҥm$֯*gz\Xo0n8$_j\s.HO>ڵkZtYb9sG={Կyެ!CI漖߿ܹWFmB3vXDu*WܧOYXpjcs{zIDAT CF謨8-[֡C6mڸ=>4B4駟P*Tpvc6n܈733ӤN:m<fؘu.9Xz}xҡe˖y.Ç1 6)3< \W?3.{:>_yLЁ4h$$$`ϊ5kرyp9o0 P#:0`XԚNg222phGGGmN111'WRRR{1 ͘שSˡ.n & K,ڦMj֭sv0υ|۶m(Q-΍ =MpxUk׶EQ\Up9gvٓ{EҀ&MQXvhj)kˆcЕ̓ӧ";]'NO#:H+$rń 0̛7˱cƌqsˬP @t&>tǏ7)?8QѣSDiӦaZj?#Bښ՛3g:0.llO>]('򄳂[nꫯI8}~Ν;׬Y3tP׷  :EرS+L*p}'?B\2wʕ#GDK.ueSSS;TX]߁kРA0Eavځ~~~(ʕ+ҴiS]2w*͛I"|GgϞ}qSLiѢo WXt ,py7n 5rv޽M6dARRR_18_. mv/7|iSn*dw܉??###Ӌ]v7UXXXcǎ4,kn]t)U K,G~a?'N*883?1R|yI&.~v)lr޽111E)))o`lD-/66ȑ#gϞ8p/"4TBp1l~3gP]ѫW_7|mۢ.FR\' *["E0i6tyҤI|1C[X_cƌ!sNѸqć$`jժRJXgŊwo[jg&&&"j0@ao>W߿xٲeRl)>fs,L^yT^%JoիgmM[׮]o >dZx^{ N߾}E:^x\\1Cjk׮cǎ 6HMMq~ܹC9r;\r[vCH5=\ݺuڌӧ'%%mذѣ͚5{ꩧ:tWXhѢ)))n:{?yf䀀0@!_ca̙-ZhӦMW׎(億/bz+gY&kbM2,L6F\I&Mzo߾ooq~8q"E̴mۆi/}}~׃ kkVZuȑOIuM|EoR >M˾ԩSO/33 |([CCCсr/\VBytΝ8<7Wzz:mv`` jPD;wn۶mo%""sg""L,"""""90HL,"""""90HL,"""""90HL,"""""90HL,"""""90HL,"""""90HL,"""""90HL,"""""90HL,"""""90HL,"""""90HL,"""""90HL,"""""90HL,""]|$IENDB`# AA@ZR3 A@@  <>9Kaplan Thompson ArchitectsTotal PV Size (kW)"PV Cost / kW (Before Tax Credits):Total kWH / Year:ACost for power from Utility Company ($0.16 / kWH w/out inflation)Utility Electricity cost:.kWH / yr / kW in this location (from PVwatts):"Total PV Cost (before tax credits) Location: BUILDING DATACPlease send any comments or corrections to: info@kaplanthompson.comYearsQFixed Cost per month to run your new house 100% on clean, renewable solar energy:3POCost per month to run your new house on toxic fossil fuel powered electricity :(N3<--- These costs don't take inflation into account!7<--- They will grow over time, pick your inflation rate;<-- After you pay off your loan, you get all this for free!kWH Useage / Month: Option B: Option C: Total PV Cost After Tax Credits: Portland, ME%<--- After Federal & State Tax Credit Option A: Option D:&<--- Before Federal & State Tax CreditSOLAR COST OPTIMIZATIONSAVINGS:Interest Rate (0% = Pay Cash)KEY:Cells to enter data into:Percent Cheaper:SAVINGS / KWH:MONTHLY PAYMENT FOR PV:+MONTHLY PAYMENT FOR PV (After Tax Credits): SAVINGS / MONTH (CMP - PV Cost):PV Cost / KWH (Pre Tax Credits)!PV Cost / KWH (After Tax Credits) PV Watts:Portland Maine Arlington VALocation1 kW system, kWH / year Southern VA+Tilt = to Latitude, pure south orientation: Burlington VT Boston MA Portland OR Seattle WALos Angeles CA Austin TXMinneapolis MNNYC NY Boulder CO Columbus OH <--- SAVINGSUtility Cost / KWH:B]e ~f-hhiCsj" k{k*cc PK![Content_Types].xmlj0Eжr(΢Iw},-j4 wP-t#bΙ{UTU^hd}㨫)*1P' ^W0)T9<l#$yi};~@(Hu* Dנz/0ǰ $ X3aZ,D0j~3߶b~i>3\`?/[G\!-Rk.sԻ..a濭?PK!֧6 _rels/.relsj0 }Q%v/C/}(h"O = C?hv=Ʌ%[xp{۵_Pѣ<1H0ORBdJE4b$q_6LR7`0̞O,En7Lib/SeеPK!kytheme/theme/themeManager.xml M @}w7c(EbˮCAǠҟ7՛K Y, e.|,H,lxɴIsQ}#Ր ֵ+!,^$j=GW)E+& 8PK!GM=H#theme/theme/theme1.xmlZo7/1wÒd)i7葚hs$e[( @@o=m^Mv zhΏ=y)"iC[VCR4Č-^?{*& A0?{Je{2a,o-" ^|; &l{l'JqdF jޝkhęaቯr)LS)9WbX*柷}6'1ane“Eq{P7qh8Kz$Ti]PЬ:ah Ͻ`Xd[knqd5|k?vY|g ?uZ.ހbFӓ56xS/!gj]w9|o(K/Tm?b dXeF"q2/v(kCz-$A30DĊދg߾xz'?>|3NՉ?|~z݇'@G?}?>鋏ͧ5}gU&D7: frNfj31 #;7U#ɣxwu5+ߏx9pQzt^XTq֭=ĩc"Y8aL6N(Bj{RG4\Hw(`Z)9t&`e`jG7Ѐ:ȩ)aI)NXU똜,EPōK h)< o1Ze"'u4`Ϋ~2qa'4 (FG\!Ӎ~Dc'ai B.N,dHNNh6 7iC {&ܯ0EEzD *KMo>Co˫T YZ7$6w(cd4aP3NRnIJu$n.WoSObA{\e\~ xm>f!pSۍjnBMMಋ5ws ۫,k.oX3IYYAh0Xj:h~4w0#ֻQacr 153\ѦolWК|Z<#Wf5P˙0n.J0b4[,Eg}i{(Yߋ` IFlEk_&HWʇË q&:264rSTdi]5r\4"`j״$HƮh<"bghAZJ80_tMk|rskigZg1bgK}:SD|R`*l.ƿ3Qt9f-HGJBP`,'GWSkc0a AuLHP('*AZ2b~^z,I2UaWf9%ls`G`&i.Gl{j9,6ߍ fB/bYW7ӋYDXuI"*K" )Zk3֚;90X3!N1VVzKg5 ;hI;X_sZ{Aٚ.(w9'Sٹ]۱^ Q}1Ec0/8ȎpM;D(B&-5\}h`艋)B*82)dxqţfVP <+=t VpSuNRvFBXk9lh44: GihU^ וN , 2HЍm(ˮL=wnm7ZMtíOڋitd:1Y\+Ԥ8Xd|HKTB{JNoyA[:SZ ҝn^w!!d3.!Z=?` LRNt"[QaASCK$X7Ko7qnMW_/yxCY/CtQLspPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 +_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!GM=H#theme/theme/theme1.xmlPK-! ѐ'B theme/theme/_rels/themeManager.xml.relsPK]=   Gz  dMbP?_*+%&?'?(?)?"??& U} @,?}  F}  F} @}  } } } `} G} } } }  G  h@ B    ,   ,  ,  I  ,H @  H  ] ]  H H K ] I  , , , ]   ] k ~ l+@ A DD ShZ LLO T ^Z b ccdLO U~ 0@Zn'B@Do|J@DoSN@Dp%[ZP@DL O t~ y@ZeXXfLO tvY g XXfL O ~ Ȕ@YqP@ DrP@ DrP@ DsP@ DL O W~ @Y gXXfL WuY! :@ DD! >X-$@ DD! J?@ DD! T DD L O7 ` a Y LO W[[ V V V V MM _[[\\\\Ni ? @@ D  @@ D  @@ D  @@ D  LO C EE!J7G @ D D!J7G @ D D!J7G @ D D!J7G @ D D PM z@@@ z z9@9@9@9@G zzG  %P@D  D%P@D  D%P@D  D%P@D  DCEEPM R }}%?L@DD%?L@DD%?L@DD%?L@DDP j ! 2TRK@D D DB;2~@S@ D D DB;2ͥTnU@D D DB;2iX8W@D D DB;HxwxyyyyG ~ >@}*By 54@DD*By 54@DD*By 54@DD*By 54@DDQ j " 2'B@#D D DB;2|J@#D D DB;2SN@#D D DB;2%[ZP@#D D DB; # !:@ DD!>X-$@ DD!J?@ DD!T DD  @G ?8{{Gz?D{{Gz? D{{Gz? D{{Gz? D{{{{ R$ }}&~,TR? D D &~1 ? D D &~Dn? D D &~u͏a? D D  jDl4>4>F4V0D*"" ! ]" ]# ]$ % & ' ( -  . / 0 134789:;=> ! x@?! DD! :! DD! |zΫ! DD! >ۍ ]ͳ! DD !R !}}"!;? D D"!8ʿ D D"!a6Pտ D D"! b޿ D D"R}}~~~~ #R% #}}&#~ v@?$D D &#~ȿU@?$D D &#~D3?$D D &#~KD?$D D  #j $ $!$?% DD#!$8E)?\ԙ?% DD#!$pGFr?% DD#!$`lz9-y% DD# %!%|? D$D!%|>X-? D$D!%|J?? D$D!%|T D$D&&||||''|||| (k .. /t 000m1@ 3?& 4?, 7) 7* 8'~ 8̔@ 9-~ 9@ :.~ :8@ ;?4~ ;Г@ =(~ =@ >+~ >@2" @ABCDEF @3~ @@ A2~ A$@ B1~ B@ C/~ C@ D0~ D@ E5~ E@ F6~ FH@PxPH0(  ff(  v  S NA*?FINAL KT - TEMPORARYCH+>@}} ...  7`((yK DPlease send any comments or corrections to: info@kaplanthompson.comyK mailto:info@kaplanthompson.com?subject=Net-Zero%20Cost%20CalculatoryX;H,]ą'c`yK DPlease send any comments or corrections to: info@kaplanthompson.comyK mailto:info@kaplanthompson.com?subject=Net-Zero%20Cost%20CalculatoryX;H,]ą'c"yK /kWH / yr / kW in this location (from PVwatts):yK http://rredc.nrel.gov/solar/calculators/PVWATTS/version1/yX;H,]ą'cb(b(ggD  Oh+'0\ hp  0 < HTNet-Zero Cost CalculatorJesse Thompson(use at your own risk, check for errors!Martin HolladayMicrosoft Macintosh Excel@R=@@4՜.+,D՜.+,L `ht  Kaplan Thompson Architects SOLAR COST Calc'SOLAR COST Calc'!Print_Area  Worksheets Named Ranges(V^j_PID_LINKBASE _PID_HLINKSAA$WX:http://rredc.nrel.gov/solar/calculators/PVWATTS/version1/y2eDmailto:info@kaplanthompson.com?subject=Net-Zero%20Cost%20Calculatory2eDmailto:info@kaplanthompson.com?subject=Net-Zero%20Cost%20Calculatory2CompObjr F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89q