|
SOLAR PV SYSTEM
<br />INVESTMENT ANALYSIS
<br />� . �
<br />6/11 /2015 � 0 11 12 13 14 15 16 17 18
<br />Operating Expenses
<br />Power Purchase Agreement (PPA) - - - - - - - - -
<br />O&M 8,279 8,486 8,698 8,915 9,138 9,366 9,601 9,841 10,087
<br />Total Operating Expenses (8,279) (8,486) (8,698) (8,915) (9,138) (9,366) (9,601) (9,841) (10,087)
<br />Operating Income
<br />PV (Photovoltaic) Energy Value 75,OS1 85,336 , 86,761 88,217 I 89,703 91,222 92,772 I 94,356 95,973
<br />Total Operating Benefits 75,081 I 85,336 I 86,761 I 88,217 89,703 � 91,222 I 92,772 I 94,356 I 95,973
<br />Operating Cash Flow 66,802 76,851 78,064 79,302 80,565 81,855 83,172 84,515 85,887
<br />Cumulative Operating Cash Flow 450,856 I 527,706 I 605,770 I 685,072 I 765,637 847,493 930,664 1,015,180 1,101,066
<br />Discounted Operating Cash Flow $ 41,011 II $ 44,933 I$ 43,469 II $ 42,055 II $ 40,691 ,$ 39,374 $ 38,102 II $ 36,874 ,$ 35,688
<br />Updated 7/20/2015
<br />
|