2015_0810_CCpacket - Laserfiche WebLink

Home

PV Production (kwh) System Degradation Net PV Production (kwh) Energy Value Energy Value Increase Factor Solar Credits Net Rate of PV Energy Renewable Energy Credit (REC) Value REC Value ($/kwh) Total PV Energy Value 1 460,875 0.00 % 460,875 $0.110 2.50% $0.03 $0.140 $0 $0 $64,523 PHOTOVOLTAIC (PV) ENERGY VALUE WORKSHEET 2 460,875 0.30% 459,492 $0.113 2.50% $0.03 $0.143 $0 $0 $65,593 Technology Efficiency (kwh/kw) Guaranteed Production Year 1(kwh) Svstem Dearadation Factor ( % /vrl 459,492 0.30 % 458,114 $0.116 2.50% $0.03 $0.146 $0 $0 $66,687 4 458,114 0.30% 456, 740 $0.118 2.50% $0.03 $0.148 $0 $0 $67,807 456,740 0.30% 455,369 $0.121 2.50% $0.03 $0.151 $0 $0 $68,952 455, 369 0.30 % 454, 003 $0.124 2.50 % $0.03 $0.154 $0 $0 $70,123 Tier 1 Panels Blended Energy Value ($/kwh) 1,229 Energy Value Increase Factor (' 460,875 Net Solar Credits Value ($/kwh) 0.30 % REC Value ($/kwh) REC Value Increase Factor Rate of PV Energy (Blended Energy Value) based on client-supplied information. _ 1 This analysis uses 2.5 % per annum as an energy value escalator. Xcel historic rate escalation is higher. Solar Credits are available for Xcel customers only. These will cease when REC market matures. � REC value based on conservative projections assumes Minnesota moves to REC market in Year 10. NOTE: Currently there is no official REC market in Minnesota. One is expected in 5- 10 years Updated 7/20/2015 7 454,003 0.30% 452,641 $0.128 2.50% $0.03 $0.158 $0 $0 $71,321 $0.110 2.50 % $0.03 $0.05 0.50 % 8 452,641 0.30% 451, 283 $0.131 2.50% $0.03 $0.161 $0 $0 $72,546 451, 283 0.30% 449,929 $0.134 2.50 % $0.03 $0.164 $0 $0 $73,799