-T�
<br />IPS
<br />SOLAR
<br />Model Inputs
<br />PPA Rate:
<br />$
<br />0.0983
<br />Yearly Escalator:
<br />PA
<br />2.00%
<br />Bill Credit
<br />$
<br />0.1033
<br />Bill Credit Escalator**:
<br />Year 1
<br />2.30%
<br />Total Bill Credit (Year 1)
<br />$
<br />0.1033
<br />Total Subscription (kWh):
<br />Term (Years:)
<br />Degradation Factor:
<br />3,400,000
<br />25
<br />0.50%
<br />"Bill credit escalator is locked in by Xcel Energy for 25 years
<br />14
<br />-
<br />PA
<br />Rate
<br />Bill Savings=
<br />kWh x Bill
<br />Credit
<br />Solar Payments=
<br />PPAx kWh
<br />Annual
<br />Savings Cumulative
<br />Savings
<br />Year 1
<br />3,400,000
<br />$0.1033
<br />$0.0983
<br />$351,220
<br />$334,220
<br />$17,000
<br />$17,000
<br />Year
<br />3,383,000
<br />$0.1057
<br />$0.1003
<br />$357,502
<br />$339,200
<br />$18,302
<br />$35,302
<br />Year
<br />3,366,085
<br />$0.1081
<br />$0.1023
<br />$363,895
<br />$344,254
<br />$19,642
<br />$54,943
<br />Year
<br />3,349,255
<br />$0.1106
<br />$0.1043
<br />$370,404
<br />$349,383
<br />$21,020
<br />$75,964
<br />Years
<br />3,332,508
<br />$0.1131
<br />$0.1064
<br />$377,028
<br />$354,589
<br />$22,439
<br />$98,403
<br />Year
<br />3,315,846
<br />$0.1157
<br />$0.1085
<br />$383,772
<br />$359,873
<br />$23,899
<br />$122,302
<br />Year
<br />3,299,267
<br />$0.1184
<br />$0.1107
<br />$390,635
<br />$365,235
<br />$25,401
<br />$147,703
<br />Year
<br />3,282,770
<br />$0.1211
<br />$0.1129
<br />$397,622
<br />$370,677
<br />$26,945 1
<br />$174,648
<br />Year
<br />3,266,356
<br />$0.1239
<br />$0.1152
<br />$404,733
<br />$376,200
<br />$28,534
<br />$203,181
<br />Year 10
<br />3,250,025
<br />$0.1268
<br />$0.1175
<br />$411,972
<br />$381,805
<br />$30,167
<br />$233,348
<br />Year 11
<br />3,233,774
<br />$0.1297
<br />$0.1198
<br />$419,340
<br />$387,494
<br />$31,846
<br />$265,194
<br />Year 12
<br />3,217,606
<br />$0.1327
<br />$0.1222
<br />$426,840
<br />$393,268
<br />$33,572
<br />$298,767
<br />Year 13
<br />3,201,518
<br />$0.1357
<br />$0.1247
<br />$434,474
<br />$399,127
<br />$35,347
<br />$334,114
<br />Year 14
<br />3,185,510
<br />$0.1388
<br />$0.1272
<br />$442,245
<br />$405,074
<br />$37,170
<br />$371,284
<br />Year 15
<br />3,169,582
<br />$0.1420
<br />$0.1297
<br />$450,154
<br />$411,110
<br />$39,044
<br />$410,328
<br />Year 16
<br />3,153,734
<br />$0.1453
<br />$0.1323
<br />$458,205
<br />$417,235
<br />$40,970
<br />$451,298
<br />Year 17
<br />3,137,966
<br />$0.1486
<br />$0.1349
<br />$466,400
<br />$423,452
<br />$42,948
<br />$494,246
<br />Year 18
<br />3,122,276
<br />$0.1520
<br />$0.1376
<br />$474,742
<br />$429,762
<br />$44,980
<br />$539,226
<br />Year 19
<br />3,106,665
<br />$0.1555
<br />$0.1404
<br />$483,232
<br />$436,165
<br />$47,067
<br />$586,293
<br />Year20
<br />3,091,131
<br />$0.1591
<br />$0.1432
<br />$491,875
<br />$442,664
<br />$49,211
<br />$635,504
<br />Year 21
<br />3,075,676
<br />$0.1628
<br />$0.1461
<br />$500,672
<br />$449,260
<br />$51,413
<br />$686,916
<br />Year22
<br />3,060,297
<br />$0.1665
<br />$0.1490
<br />$509,627
<br />$455,954
<br />$53,673
<br />$740,589
<br />Year23
<br />3,044,996
<br />$0.1704
<br />$0.1520
<br />$518,741
<br />$462,747
<br />$55,994
<br />$796,584
<br />Year24
<br />3,029,771
<br />$0.1743
<br />$0.1550
<br />$528,019
<br />$469,642
<br />$58,377
<br />$854,960
<br />Year25
<br />3,014,622
<br />$0.1783
<br />$0.1581
<br />$537,463
<br />$476,640
<br />$60,823
<br />$915,783
<br />"Bill credit escalator is locked in by Xcel Energy for 25 years
<br />14
<br />
|