cashflows: whats the electricity cost, generation, abd cost saving for the 5 years. comlete on excel and show formulas!

Size, kW cost per kW Efficiency rating annual degradation 15 kW $7,000 $ per kW 18% % 0.50% % Total cost $105,000.00 end-of-lifes 15% value to def $ 89,250.00 SIP rate system rating design factor $1.95 per W 12585 W 0.9 tax rate tax credit 38% of profits 30% of system cost Electricity cost annual increase $0.17 per kWh 3% maintainance annual increase $15 2% per kW insurance annual increase 0.30% of total cost 2% hurdle rate 3.53% year 1 2 3 4 5 electricity cost electricity generation electricity cost savings maintainance cost per kW total maint cost insurance cost total insurance Size, kW cost per kW Efficiency rating annual degradation 15 kW $7,000 $ per kW 18% % 0.50% % Total cost $105,000.00 end-of-lifes 15% value to def $ 89,250.00 SIP rate system rating design factor $1.95 per W 12585 W 0.9 tax rate tax credit 38% of profits 30% of system cost Electricity cost annual increase $0.17 per kWh 3% maintainance annual increase $15 2% per kW insurance annual increase 0.30% of total cost 2% hurdle rate 3.53% year 1 2 3 4 5 electricity cost electricity generation electricity cost savings maintainance cost per kW total maint cost insurance cost total insurance