Hi All:
I am trying to write a formula that sums up the values in columns I & J, if the date in column A falls with a particular year listed up in column G. Any ideas?
I am trying to write a formula that sums up the values in columns I & J, if the date in column A falls with a particular year listed up in column G. Any ideas?
Solar Payback Calculator.xlsx | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
A | B | C | D | E | F | G | H | I | J | |||
1 | System Size | 12.92 | kW DC | avoided cost | ||||||||
2 | Total Cost | 25,866.67 | 2.00206424 | 2022 | ||||||||
3 | Federal Incentive | (8,000.00) | check this | 2023 | ||||||||
4 | State incentive | (1,000.00) | check this | 2024 | ||||||||
5 | Other Incentive | - | 2025 | |||||||||
6 | Net Cost | 16,866.67 | 2026 | |||||||||
7 | Savings to Date | - | 2027 | |||||||||
8 | 16,866.67 | 2028 | ||||||||||
9 | ||||||||||||
10 | bill date | net usage (kWh) | production (kWh) | avoided (kWh) | distribution ($/kWh) | net meter ($/kWh) | customer charge | total bill | SMART credit | avoided cost | ||
11 | 9/1/2020 | 889 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
12 | 10/1/2020 | 773 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
13 | 11/1/2020 | 869 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
14 | 12/1/2020 | 1,571 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
15 | 1/1/2021 | 1,924 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
16 | 2/1/2021 | 1,741 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
17 | 3/1/2021 | 1,491 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
18 | 4/1/2021 | 1,556 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
19 | 5/1/2021 | 1,141 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
20 | 6/1/2021 | 1,266 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
21 | 7/1/2021 | 872 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
22 | 8/1/2021 | 807 | 0 | 0 | 0.00341 | 0.00000 | 7.00 | 7.00 | 0.00 | 0.00 | ||
23 | 9/9/2021 | 994 | 0 | 0 | 0.00341 | 0.23381 | 7.00 | 239.41 | 0.00 | 0.00 | ||
24 | 10/7/2021 | 836 | 0 | 0 | 0.00341 | 0.23382 | 7.00 | 202.47 | 0.00 | 0.00 | ||
25 | 11/8/2021 | 1,145 | 0 | 0 | 0.00341 | 0.23381 | 7.00 | 274.71 | 0.00 | 0.00 | ||
26 | 12/9/2021 | 1,517 | 0 | 0 | 0.00341 | 0.23382 | 7.00 | 361.70 | 0.00 | 0.00 | ||
27 | 1/7/2022 | 1,533 | 0 | 0 | 0.00341 | 0.24429 | 7.00 | 381.50 | 0.00 | 0.00 | ||
28 | 2/8/2022 | 1,803 | 0 | 0 | 0.00341 | 0.29451 | 7.00 | 538.01 | 0.00 | 0.00 | ||
29 | 3/14/2022 | 1,544 | 0 | 0 | 0.00341 | 0.29452 | 7.00 | 461.74 | 0.00 | 0.00 | ||
30 | 4/7/2022 | 879 | 1,076 | 1,076 | 0.00341 | 0.29452 | 7.00 | 269.55 | (75.32) | (316.90) | ||
31 | 5/10/2022 | (54) | 1,119 | 1,065 | 0.00341 | 0.27333 | 7.00 | (4.13) | (78.33) | (291.10) | ||
32 | 6/9/2022 | (686) | 1,527 | 841 | 0.00341 | 0.27347 | 7.00 | (177.73) | (106.89) | (229.99) | ||
33 | 7/11/2022 | (520) | 1,442 | 922 | 0.00341 | 0.27844 | 7.00 | (134.64) | (100.94) | (256.72) | ||
34 | 8/10/2022 | (256) | 1,451 | 1,195 | 0.00341 | 0.29547 | 7.00 | (64.57) | (101.57) | (353.09) | ||
35 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
36 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
37 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
38 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
39 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
40 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
41 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
42 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
43 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
44 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
45 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
46 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
47 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
48 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
49 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
50 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
51 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
52 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
53 | 0 | 0 | 0 | 0.00000 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | |||
54 | ||||||||||||
55 | Warranty Information | |||||||||||
56 | System Repairs | 20 | years | |||||||||
57 | Labor and Workmanship | 20 | years | |||||||||
58 | Solar panels | 12 | years | |||||||||
59 | Roof | 10 | years | |||||||||
60 | ||||||||||||
61 | Estimated 1st year production | 10,818 | kWh | |||||||||
Sheet1 |
Cell Formulas | ||
---|---|---|
Range | Formula | |
D2 | D2 | =B2/(B1*1000) |
B6 | B6 | =SUM(B2:B5) |
B7 | B7 | =SUM(I36:J36) |
B8 | B8 | =SUM(B6:B7) |
H11:H53 | H11 | =G11+(D11*E11)+(B11*F11) |
I11:I53 | I11 | =C11*-0.07 |
J11:J53 | J11 | =D11*-F11 |
F23 | F23 | =(239.41-7)/994 |
F24 | F24 | =(202.47-7)/836 |
F25 | F25 | =(274.71-7)/1145 |
F26 | F26 | =(361.7-7)/1517 |
F27 | F27 | =(381.5-7)/1533 |
F28 | F28 | =(538.01-7)/1803 |
F29 | F29 | =(461.74-7)/1544 |
F30 | F30 | =0.07056-0.00177+0.04437+0.00267+0.00341+0.0005+0.01714+0.15764 |
D11:D34 | D11 | =IF((B11>0),(C11),(B11+C11)) |
D35:D53 | D35 | =B35+C35 |
Cells with Conditional Formatting | ||||
---|---|---|---|---|
Cell | Condition | Cell Format | Stop If True | |
B11:J53 | Cell Value | =0 | text | NO |