|
IDEAL ENERGIES
<br />A 43REEN2 COMPANY
<br />40 Year Customer Cash Flow Example - Net Metering w/ Utility Bill Savings
<br />Rooftop Ballasted Solar Array- 208.25 kWDC Mon ocrystalline350W Solar Panels @ 100 W 166.5 kWAC SolarEdge
<br />Xcel Photovoltaic Credit Rider Tariff
<br />General Service Rate Plan
<br />Utility Bill
<br />Savings
<br />Rent
<br />Revenue
<br />Total Annual
<br />Customer
<br />Revenue
<br />$
<br />$
<br />28,952
<br />$
<br />300
<br />$
<br />29,252
<br />(25,390)
<br />$
<br />28,753
<br />$
<br />300
<br />$
<br />29,053
<br />$
<br />$
<br />29,298
<br />$
<br />300
<br />$
<br />29,598
<br />(1,104)
<br />$
<br />29,859
<br />$
<br />300
<br />$
<br />30,159
<br />$
<br />$
<br />30,437
<br />$
<br />300
<br />$
<br />30,737
<br />•
<br />$
<br />31,032
<br />$
<br />300
<br />$
<br />31,332
<br />$
<br />$
<br />31,645
<br />$
<br />300
<br />$
<br />31,945
<br />(29,140)
<br />$
<br />32,277
<br />$
<br />300
<br />$
<br />32,577
<br />'
<br />$
<br />32,927
<br />$
<br />300
<br />$
<br />33,227
<br />i
<br />$
<br />33,597
<br />$
<br />300
<br />$
<br />33,897
<br />$
<br />$
<br />34,286
<br />$
<br />300
<br />$
<br />34,586
<br />(32,845)
<br />$
<br />34,996
<br />$
<br />300
<br />$
<br />35,296
<br />$
<br />$
<br />35,727
<br />$
<br />300
<br />$
<br />36,027
<br />(33,444)
<br />$
<br />36,480
<br />$
<br />300
<br />$
<br />36,780
<br />$
<br />$
<br />37,254
<br />$
<br />300
<br />$
<br />37,554
<br />•
<br />$
<br />38,052
<br />$
<br />300
<br />$
<br />38,352
<br />554,409
<br />$
<br />38,873
<br />$
<br />300
<br />$
<br />39,173
<br />$
<br />$
<br />39,717
<br />$
<br />300
<br />$
<br />40,017
<br />'
<br />$
<br />40,587
<br />$
<br />-
<br />$
<br />40,587
<br />i
<br />$
<br />41,482
<br />$
<br />-
<br />$
<br />41,482
<br />945,341
<br />$
<br />42,403
<br />$
<br />-
<br />$
<br />42,403
<br />$
<br />$
<br />43,351
<br />$
<br />-
<br />$
<br />43,351
<br />65,948
<br />$
<br />44,326
<br />$
<br />-
<br />$
<br />44,326
<br />$
<br />45,330
<br />$
<br />-
<br />$
<br />45,330
<br />$
<br />46,362
<br />$
<br />-
<br />$
<br />46,362
<br />•
<br />$
<br />47,425
<br />$
<br />-
<br />$
<br />47,425
<br />$
<br />48,518
<br />$
<br />-
<br />$
<br />48,518
<br />$
<br />49,643
<br />$
<br />-
<br />$
<br />49,643
<br />'
<br />$
<br />50,801
<br />$
<br />-
<br />$
<br />50,801
<br />i
<br />$
<br />51,991
<br />$
<br />-
<br />$
<br />51,991
<br />$
<br />53,216
<br />$
<br />-
<br />$
<br />53,216
<br />$
<br />54,477
<br />$
<br />-
<br />$
<br />54,477
<br />$
<br />55,773
<br />$
<br />-
<br />$
<br />55,773
<br />$
<br />57,106
<br />$
<br />-
<br />$
<br />57,106
<br />$
<br />58,478
<br />$
<br />-
<br />$
<br />58,478
<br />•
<br />$
<br />59,889
<br />$
<br />-
<br />$
<br />59,889
<br />$
<br />61,341
<br />$
<br />-
<br />$
<br />61,341
<br />$
<br />62,834
<br />$
<br />-
<br />$
<br />62,834
<br />'
<br />$
<br />64,369
<br />$
<br />-
<br />$
<br />64,369
<br />.i
<br />$
<br />65,948
<br />$
<br />-
<br />$
<br />$
<br />65,948
<br />1,755,213
<br />Xcel Photovoltaic Credit Rider Tariff
<br />General Service Rate Plan
<br />Assumes Call is exercised per the transaction documents. This Cash Bow summary is intended only as an example.
<br />Energy Payment
<br />to Green Sky
<br />(subject to sales
<br />tax)
<br />Insurance
<br />Expense 8
<br />Ex
<br />Fees
<br />Total Annual
<br />Expenses
<br />$
<br />(25,537)
<br />$
<br />(1,040)
<br />$
<br />(26,577)
<br />$
<br />(25,390)
<br />$
<br />(1,061)
<br />$
<br />(26,451)
<br />$
<br />(25,894)
<br />$
<br />(1,082)
<br />$
<br />(26,976)
<br />$
<br />(26,409)
<br />$
<br />(1,104)
<br />$
<br />(27,513)
<br />$
<br />(26,934)
<br />$
<br />(1,126)
<br />$
<br />(28,060)
<br />$
<br />(27,469)
<br />$
<br />(1,148)
<br />$
<br />(28,618)
<br />$
<br />(28,015)
<br />$
<br />(1,171)
<br />$
<br />(29,186)
<br />$
<br />(28,572)
<br />$
<br />(1,195)
<br />$
<br />(29,767)
<br />$
<br />(29,140)
<br />$
<br />(1,219)
<br />$
<br />(30,358)
<br />$
<br />(29,719)
<br />$
<br />(1,243)
<br />$
<br />(30,962)
<br />$
<br />(30,310)
<br />$
<br />(1,268)
<br />$
<br />(31,577)
<br />$
<br />(30,912)
<br />$
<br />(1,293)
<br />$
<br />(32,205)
<br />$
<br />(31,527)
<br />$
<br />(1,319)
<br />$
<br />(32,845)
<br />$
<br />(32,153)
<br />$
<br />(1,345)
<br />$
<br />(33,498)
<br />$
<br />(32,792)
<br />$
<br />(1,372)
<br />$
<br />(34,164)
<br />$
<br />(33,444)
<br />$
<br />(1,400)
<br />$
<br />(34,844)
<br />$
<br />(34,109)
<br />$
<br />(1,428)
<br />$
<br />(35,536)
<br />$
<br />(34,787)
<br />$
<br />(1,456)
<br />$
<br />(36,243)
<br />503,609
<br />$
<br />50,801
<br />$
<br />554,409
<br />$
<br />51,991
<br />$
<br />606,401
<br />$
<br />53,216
<br />$
<br />659,617
<br />$
<br />54,477
<br />$
<br />714,094
<br />$
<br />55,773
<br />$
<br />769,867
<br />$
<br />57,106
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />59,889
<br />$
<br />945,341
<br />$
<br />61,341
<br />$
<br />1,006,681
<br />$
<br />62,834
<br />$
<br />1,069,515
<br />$
<br />64,369
<br />$
<br />1,133,884
<br />$
<br />65,948
<br />$
<br />1,199,832
<br />$ 1,199,832
<br />$
<br />$
<br />$
<br />$ (555,380)
<br />Assumes Call is exercised per the transaction documents. This Cash Bow summary is intended only as an example.
<br />$77
<br />$
<br />2,621
<br />$
<br />7,899
<br />$
<br />2,646
<br />$
<br />10,545
<br />$
<br />2,677
<br />$
<br />13,222
<br />$
<br />2,715
<br />$
<br />15,937
<br />$
<br />2,759
<br />$
<br />18,696
<br />$
<br />2,810
<br />$
<br />21,506
<br />$
<br />2,869
<br />$
<br />24,375
<br />$
<br />2,935
<br />$
<br />27,310
<br />$
<br />3,009
<br />$
<br />30,319
<br />$
<br />3,091
<br />$
<br />33,410
<br />$
<br />3,182
<br />$
<br />36,592
<br />$
<br />3,281
<br />$
<br />39,873
<br />$
<br />3,390
<br />$
<br />43,263
<br />$
<br />3,508
<br />$
<br />46,771
<br />$
<br />3,636
<br />$
<br />50,407
<br />$
<br />3,775
<br />$
<br />54,182
<br />$
<br />40,587
<br />$
<br />94,769
<br />$
<br />41,482
<br />$
<br />136,250
<br />$
<br />42,403
<br />$
<br />178,653
<br />$
<br />43,351
<br />$
<br />222,004
<br />$
<br />44,326
<br />$
<br />266,330
<br />$
<br />45,330
<br />$
<br />311,660
<br />$
<br />46,362
<br />$
<br />358,022
<br />$
<br />47,425
<br />$
<br />405,447
<br />$
<br />48,518
<br />$
<br />453,965
<br />$
<br />49,643
<br />$
<br />503,609
<br />$
<br />50,801
<br />$
<br />554,409
<br />$
<br />51,991
<br />$
<br />606,401
<br />$
<br />53,216
<br />$
<br />659,617
<br />$
<br />54,477
<br />$
<br />714,094
<br />$
<br />55,773
<br />$
<br />769,867
<br />$
<br />57,106
<br />$
<br />826,973
<br />$
<br />58,478
<br />$
<br />885,451
<br />$
<br />59,889
<br />$
<br />945,341
<br />$
<br />61,341
<br />$
<br />1,006,681
<br />$
<br />62,834
<br />$
<br />1,069,515
<br />$
<br />64,369
<br />$
<br />1,133,884
<br />$
<br />65,948
<br />$
<br />1,199,832
<br />$ 1,199,832
<br />
|