|
SOLAR PV SYSTEM
<br />INVESTMENT ANALYSIS
<br />Updated 7/29/2915
<br />61118015
<br />10
<br />11
<br />12
<br />13
<br />10
<br />15
<br />16
<br />17
<br />18
<br />Operating Expenses
<br />Power PurchaeA re ment PPA
<br />O&M
<br />(8 279)
<br />(8 486)
<br />8698
<br />8915
<br />9138
<br />9366
<br />9601
<br />9841
<br />(10 087
<br />Total Opemfing Expenses
<br />8,279
<br />,086
<br />8,698
<br />8,915
<br />9,138
<br />9,366
<br />,601
<br />9,801
<br />10,087
<br />Operating Income
<br />PV Photovoltaic Ener Value
<br />75 081
<br />85336
<br />86 761
<br />88 217
<br />89 703
<br />91222
<br />92 772
<br />94356
<br />95 973
<br />Total Operafing Benefts
<br />75,081
<br />85,336
<br />86,761
<br />88,217
<br />89,703
<br />91,222
<br />92,]]2
<br />90,356
<br />95,973
<br />Operating Cash Flow
<br />66,802
<br />76,851
<br />78,060
<br />79,302
<br />80,565
<br />81,855
<br />83,172
<br />80,515
<br />85,887
<br />Cumulative Operating Cash Flow
<br />050,856
<br />52],]06
<br />605,]]0
<br />685,072
<br />]65,63]
<br />807,093
<br />930,660
<br />1,015,180
<br />1,101,066
<br />Discounted Operating Cash Flow
<br />$ 01,011 $
<br />00,933 $
<br />03,069 $
<br />02,055 $
<br />00,691 $
<br />39,370 $
<br />38,102 $
<br />36,870 $
<br />35,688
<br />Updated 7/29/2915
<br />
|