ࡱ> _^ g2ɀ\p Chris Briley Ba==5%T458@"1@Verdana1@Calibri1@Calibri1@Calibri1@Verdana1@Verdana1@Verdana1@Verdana1h@Verdana1@Verdana1@Verdana1@Verdana1@Verdana1@@Verdana1@Verdana1 @Verdana1h@Verdana1rCalibri1 rCalibri1rCalibri14rCalibri1 rCalibri1rCalibri1rCalibri1,>rCalibri1>rCalibri1>rCalibri1 rVerdana1>rCalibri14rCalibri1<rCalibri1?rCalibri1h>rCambria1rCalibri1 rCalibri"$"#,##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 ! ! ! ||!}A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef ;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L ;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A}  00\);_(*23;_(@_) }A}! 00\);_(*23 ;_(@_) }A}" 00\);_(*;_(@_) }A}# 00\);_(*;_(@_) }A}$ 00\);_(*;_(@_) }A}% 00\);_(*;_(@_) }A}& 00\);_(*;_(@_) }A}' 00\);_(* ;_(@_) }A}( 00\);_(*;_(@_) }}) }00\);_(*;_(@_)    }}* 00\);_(*;_(@_) ??? ??? ??? ???}-}/ 00\);_(*}A}0 a00\);_(*;_(@_) }A}1 00\);_(*;_(@_) }A}2 00\);_(*?;_(@_) }A}3 00\);_(*23;_(@_) }-}4 00\);_(*}(}5  00\);_(*}}6 ??v00\);_(*̙;_(@_)    }A}7 }00\);_(*;_(@_) }A}8 e00\);_(*;_(@_) }x}900\);_(*;_(  }}: ???00\);_(*;_(??? ???  ??? ???}-}< 00\);_(*}U}= 00\);_(*;_( }-}> 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\);_(* 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渷 % 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 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 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<  ;8f 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 ($0.16 / kWH w/out inflation)Utility Electricity cost:.kWH / yr / kW in this location (from PVwatts):"Total PV Cost (before tax credits) Location: BUILDING DATACPlease send any comments or corrections to: info@kaplanthompson.comYearsQFixed Cost per month to run your new house 100% on clean, renewable solar energy:3POCost per month to run your new house on toxic fossil fuel powered electricity :(N3<--- These costs don't take inflation into account!7<--- They will grow over time, pick your inflation rate;<-- After you pay off your loan, you get all this for free!kWH Useage / Month: Option B: Option C: Total PV Cost After Tax Credits: Portland, ME%<--- After Federal & State Tax Credit Option A: Option D:&<--- Before Federal & State Tax CreditSOLAR COST OPTIMIZATIONSAVINGS:Interest Rate (0% = Pay Cash)KEY:Cells to enter data into:Percent Cheaper:SAVINGS / KWH:MONTHLY PAYMENT FOR PV:+MONTHLY PAYMENT FOR PV (After Tax Credits): SAVINGS / MONTH (CMP - PV Cost):PV Cost / KWH (Pre Tax Credits)!PV Cost / KWH (After Tax Credits) PV Watts:Portland Maine Arlington VALocation1 kW system, kWH / year Southern VA+Tilt = to Latitude, pure south orientation: Burlington VT Boston MA Portland OR Seattle WALos Angeles CA Austin TXMinneapolis MNNYC NY Boulder CO Columbus OH <--- SAVINGSUtility Cost / KWH:B]e ~f-hhiCsj" k{k*cc PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭V[{SǴeYpJG8l3* )QH㧄H^h BP4ĴV%3:wi=M.:Ԏn!guR3 Y 35K:3a19]K^8$Ry,@ފbWf?bE EOh>œWt$NiWSpQq7B;[ܯOӅA}X2ҝLmF!on;"V<.%m`>@Tl } -o>/S1diݐ^t;MՊG P8A=l:Ibxԑ 8f\x vD2'(r5p-m_f[ClX7p(fO[,Xd1_3u|ÚIjZf_*/ER @a ޭ +{LKmqH6}c…6Y6K^τqsE%Jb):x^C^;]xL20Խ f 8. ^X4A_U>^l '3!!z%^fI&WqvMKjʈ֝}3!_*"qxl)N0t  N״'7晦zepv,yԧ3EY'%V˻舿)Qn&.p 8Hx\CbL};[>L1gi: $( B!-{ 1?/=$ +369sbpuM4`p}#h=J5ޜLVN?vbKh-_XVuFV]R RoU pڌ!^`)1 L@HGE}.3~Y  g2ɀ G{4  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'V@Do`@ %`@Do]dȃa@Dp8)c@DL O t~ y@ZeXXfLO tvY g XXfL O ~ Ȕ@Yq*c@ Dr*c@ Dr*c@ Ds*c@ DL O W~ @Y gXXfL WuY! ^Lg1EO@ DD! X TS,8@ DD! d$n"#@ DD! @= DD L O7 ` a Y LO W[[ V V V V MM _[[\\\\Ni ? @v@@v@@v@@v@ LO C EE!JTRK!@ D D!JTRK!@ D D!JTRK!@ D D!JTRK!@ D D PM z@@@ z z9@9@9@9@G zzG  %*c@D  D%*c@D  D%*c@D  D%*c@D  DCEEPM R }}% 2.ȸ@DD% 2.ȸ@DD% 2.ȸ@DD% 2.ȸ@DDP j ! 2f=`6`@D D DB;26wg@D D DB;2)i@D D DB;2*nl@D D DB;HxwxyyyyG ~ >@}*By 5@DD*By 5@DD*By 5@DD*By 5@DDQ j " 2'V@#D D DB;2`@ %`@#D D DB;2]dȃa@#D D DB;28)c@#D D DB; # !^Lg1EO@ DD!X TS,8@ DD!d$n"#@ DD!@= DD  @G ?8{{Gz?D{{Gz?D{{Gz?D{{Gz?D{{{{ R$ }}&~,TR? D D &~2 ? D D &~Dn? D D &~u͏a? D D  jDl4>4>F4V>0D*"" ! ]" ]# ]$ % & ' ( -  . / 0 134789:;=> ! x@?! DD! :! DD! xzΫ! DD! @ۍ ]ͳ! DD !R !}}"!;? D D"!8ʿ D D"!^6Pտ D D"! b޿ D D"R}}~~~~ #R% #}}&#~ v@?$D D &#~ȿU@?$D D &#~D3?$D D &#~KD?$D D  #j $ $!$?% DD#!$0E)?\ԙ?% DD#!$pGFr?% DD#!$lz9-y% DD# %!%|? D$D!%| >X-? D$D!%|J?? D$D!%|ĤT 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+>@U} ---  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+'04 X`   ,Net-Zero Cost CalculatorJesse Thompson(use at your own risk, check for errors!Chris BrileyMicrosoft Macintosh Excel@R=@@([Ci՜.+,D՜.+,h$ PX|  Kaplan Thompson Architects SOLAR COST Calc'SOLAR COST Calc'!Print_Area  Worksheets Named Ranges(V^j_PID_LINKBASE _PID_HLINKSAA$WX:http://rredc.nrel.gov/solar/calculators/PVWATTS/version1/eDmailto:info@kaplanthompson.com?subject=Net-Zero%20Cost%20CalculatoreDmailto:info@kaplanthompson.com?subject=Net-Zero%20Cost%20Calculator  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMOPQRSTUWXYZ[\]Root Entry FyQWorkbook SummaryInformation(NDocumentSummaryInformation8V