|
SOLAR PV SYSTEM
<br />INVESTMENT ANALYSIS
<br />� . �
<br />6/11/2015 �9 20 21 22 23 24 25
<br />Operating Expenses
<br />Power Purchase Agreement (PPA) - - - - - - -
<br />O&M 10,339 10,597 10,562 11,134 I 11,412 11,697 11,990
<br />Total Operating Expenses (1Q339) (10,597) (10,862) (11,134) (11,412) (11,697) (11,990)
<br />Operating Income
<br />PV (Photovoltaic) Energy Value 97,626 I 99,313 , 101,036 102,797 I 104,595 106,432 108,308
<br />Total Operating Benefits 97,626 I 99,313 I 101,036 I 102,797 104,595 106,432 I 108,308
<br />Operating Cash Flow 87,287 88,716 90,174 91,663 93,183 94,734 96,318
<br />Cumulative Operating Cash Flow 1,188,353 I 1,277,069 I 1,367,243 I 1,458,906 I 1,552,089 1,646,823 1,743,141
<br />Discounted Operating Cash Flow $ 34,542 II $ 33,436 $ 32,367 ,$ 31,335 II $ 30,338 ,$ 29,374 $ 28,443
<br />Updated 7/20/2015
<br />
|