|
-T�
<br />IPS
<br />SOLAR
<br />Model Inputs
<br />PPA Rate:
<br />$ 0.0983
<br />Yearly Escalator:
<br />2.00%
<br />Estimated Subscription
<br />Bill Credit
<br />$ 0.1033
<br />Term (Years:)
<br />Grid Escalator:
<br />2.30%
<br />Degradation Factor:
<br />3,400,000
<br />25
<br />0.25%
<br />"Bill credit escalator is locked in by Xcel Energy for 25 years
<br />15
<br />L
<br />]oil
<br />Year 1
<br />3,400,000
<br />$0.1033
<br />$0.0983
<br />$351,220
<br />$334,220
<br />$10,000
<br />$27,000
<br />$27,000
<br />Year2
<br />3,391,500
<br />$0.1057
<br />$0.1003
<br />$358,400
<br />$340,052
<br />$10,150
<br />$28,498
<br />$55,498
<br />Year3
<br />3,383,021
<br />$0.1081
<br />$0.1023
<br />$365,726
<br />$345,986
<br />$10,302
<br />$30,043
<br />$85,540
<br />Year
<br />3,374,564
<br />$0.1106
<br />$0.1043
<br />$373,203
<br />$352,024
<br />$10,457
<br />$31,636
<br />$117,176
<br />Years
<br />3,366,127
<br />$0.1131
<br />$0.1064
<br />$380,832
<br />$358,166
<br />$10,614
<br />$33,279
<br />$150,456
<br />Year
<br />3,357,712
<br />$0.1157
<br />$0.1085
<br />$388,617
<br />$364,416
<br />$10,773
<br />$34,974
<br />$185,429
<br />Year
<br />3,349,318
<br />$0.1184
<br />$0.1107
<br />$396,561
<br />$370,775
<br />$10,934
<br />$36,720
<br />$222,150
<br />Year
<br />3,340,944
<br />$0.1211
<br />$0.1129
<br />$404,668
<br />$377,245
<br />$11,098
<br />$38,521
<br />$260,671
<br />Year
<br />3,332,592
<br />$0.1239
<br />$0.1152
<br />$412,941
<br />$383,828
<br />$11,265
<br />$40,377
<br />$301,048
<br />Year 10
<br />3,324,261
<br />$0.1268
<br />$0.1175
<br />$421,382
<br />$390,526
<br />$11,434
<br />$42,290
<br />$343,338
<br />Year 11
<br />3,315,950
<br />$0.1297
<br />$0.1198
<br />$429,996
<br />$397,341
<br />$11,605
<br />$44,261
<br />$387,599
<br />Year 12
<br />3,307,660
<br />$0.1327
<br />$0.1222
<br />$438,786
<br />$404,274
<br />$11,779
<br />$46,291
<br />$433,890
<br />Year 13
<br />3,299,391
<br />$0.1357
<br />$0.1247
<br />$447,756
<br />$411,329
<br />$11,956
<br />$48,383
<br />$482,274
<br />Year 14
<br />3,291,142
<br />$0.1388
<br />$0.1272
<br />$456,910
<br />$418,507
<br />$12,136
<br />$50,538
<br />$532,812
<br />Year 15
<br />3,282,915
<br />$0.1420
<br />$0.1297
<br />$466,250
<br />$425,810
<br />$12,318
<br />$52,758
<br />$585,570
<br />Year 16
<br />3,274,707
<br />$0.1453
<br />$0.1323
<br />$475,781
<br />$433,240
<br />$12,502
<br />$55,044
<br />$640,613
<br />Year 17
<br />3,266,520
<br />$0.1486
<br />$0.1349
<br />$485,507
<br />$440,800
<br />$12,690
<br />$57,397
<br />$698,010
<br />Year 18
<br />3,258,354
<br />$0.1520
<br />$0.1376
<br />$495,432
<br />$448,492
<br />$12,880
<br />$59,821
<br />$757,831
<br />Year 19
<br />3,250,208
<br />$0.1555
<br />$0.1404
<br />$505,560
<br />$456,318
<br />$13,073
<br />$62,315
<br />$820,146
<br />Year 20
<br />3,242,083
<br />$0.1591
<br />$0.1432
<br />$515,895
<br />$464,281
<br />$13,270
<br />$64,884
<br />$885,030
<br />Year 21
<br />3,233,978
<br />$0.1628
<br />$0.1461
<br />$526,441
<br />$472,383
<br />$13,469
<br />$67,527
<br />$952,557
<br />Year 22
<br />3,225,893
<br />$0.1665
<br />$0.1490
<br />$537,203
<br />$480,626
<br />$13,671
<br />$70,248
<br />$1,022,805
<br />Year 23
<br />3,217,828
<br />$0.1704
<br />$0.1520
<br />$548,185
<br />$489,013
<br />$13,876
<br />$73,048
<br />$1,095,853
<br />Year 24
<br />3,209,783
<br />$0.1743
<br />$0.1550
<br />$559,391
<br />$497,546
<br />$14,084
<br />$75,929
<br />$1,171,782
<br />Year 25
<br />3,201,759
<br />$0.1783
<br />$0.1581
<br />$570,827
<br />$506,228
<br />$14,295
<br />$78,893
<br />$1,250,676
<br />"Bill credit escalator is locked in by Xcel Energy for 25 years
<br />15
<br />
|