2018-09-12 CC Packet - Laserfiche WebLink

Home Browse Search

gage 15 1f o YOU U Our proposal to the City of Centerville is a fixed-discount of$0.01/kWh off the applicable Bill Credit Rate, with no upfront cost. We estimate this Sunscription Rate would result in savings of$51,588 over the life of the Sunscription -for no upfront cost. luunrmiy��m �, ��mouvb IIIII II��II�IIiI�IIiI�I �IIiI�I IiIIi�IIIII iiia iiioi I�I SII �IIi�i iii" Ii I�IIi I dii��iiii i Iiiii .�' �` m��aimmuN'� III 00,gwuarrmi IuaiiowurrrrrrrAm,p I1IIIII10 III11Ii1II IIIII II10I1I IIIII IIIII For the entire 25-year Sunscription term, your Sunscription Rate will be exactly $0.01/kWh less than the Bill Credit Rate that Xcel owes you. And both the Bill Credit Rate and Sunscription Rate are known at the time you sign your Sunscription. The table below shows the expected savings the City of Centerville will achieve based on a Sunscription sized to deliver 219,000 kWh in the first year. Expected Savings Based on a Sunscription sized at 219,000 kWh*, we estimate the City of Centerville would save $51,588 over the life of the Sunscription Agreement. Year 1 2 3 4 5 6-10 11-15 16-20 21-25 TOTAL Subscribed Energy*(kWh) 219,000 217,905 216,815 215,731 214,653 1,057,272 1,031,103 1,005,582 980,692 5,158,753 VOS Xcel Bill Credit($/kWh) $ 0.1033 $ 0.1057 $ 0.1081 $ 0.1106 $ 0.1132 $ 0.1213 $ 0.1360 $ 0.1525 $ 0.1711 $ 0.1370 US Solar Subscription Rate($/kWh) $ 0.0933 $ 0.0957 $ 0.0981 $ 0.1006 $ 0.1032 $ 0.1113 $ 0.1260 $ 0.1425 $ 0.1611 $ 0.1270 Net Value($/kWh) $ 0.0100 $ 0.0100 $ 0.0100 $ 0.0100 $ 0.0100 $ 0.0100 $ 0.0100 $ 0.0100 $ 0.0100 $ 0.0100 Net Value($) $ 2,190 $ 2,179 $ 2,168 $ 2,157 $ 2,147 $ 10,573 $ 10,311 $ 10,056 $ 9,807 $ 51,588 *Estimate of Subscribed Energy from hypothetical CSG Allocation. Assumes 0.5%annual degradation 42