|
Attachment A
<br />COMMUNITY SOLAR GARDEN CASHFLOW - VALUE OF SOLAR
<br />PPA Rate
<br />$
<br />0.0926
<br />Yearly Escalator
<br />Total Annual
<br />Credit= kWh x
<br />Bill Credit
<br />2.27%
<br />Total Subscription (kWh): 500,000
<br />Bill Credit
<br />$
<br />0.1033
<br />Term (Years): 25
<br />Bill Credit Escalator
<br />0.1033
<br />2.30%
<br />Degradation Factor: 0.5%
<br />Savings per KwH (Year 1)
<br />$
<br />0.0107
<br />46,300
<br />YEAR
<br />TOTAL kWh
<br />Bill Credit
<br />PPA Rate
<br />Total Annual
<br />Credit= kWh x
<br />Bill Credit
<br />Total Annual Solar
<br />Payments =PPA
<br />xkWh
<br />AnnualCumulative
<br />Savings
<br />Savings
<br />1
<br />500,000
<br />$
<br />0.1033
<br />$
<br />0.0926
<br />$
<br />51,650
<br />$
<br />46,300
<br />$
<br />5,350
<br />$
<br />5,350
<br />2
<br />497,500
<br />$
<br />0.1057
<br />$
<br />0.0947
<br />$
<br />52,574
<br />$
<br />47,114
<br />$
<br />5,460
<br />$
<br />10,810
<br />31
<br />495,013
<br />$
<br />0.1081
<br />$
<br />0.0969
<br />$
<br />53,514
<br />$
<br />47,943
<br />$
<br />5,571
<br />$
<br />16,381
<br />4
<br />492,537
<br />$
<br />0.1106
<br />$
<br />0.0991
<br />$
<br />54,471
<br />$
<br />48,786
<br />$
<br />5,685
<br />$
<br />22,066
<br />5
<br />490,075
<br />$
<br />0.1131
<br />$
<br />0.1013
<br />$
<br />55,445
<br />$
<br />49,644
<br />$
<br />5,801
<br />$
<br />27,867
<br />6
<br />487,624
<br />$
<br />0.1157
<br />$
<br />0.1036
<br />$
<br />56,437
<br />$
<br />50,517
<br />$
<br />5,920
<br />$
<br />33,787
<br />7
<br />485,186
<br />$
<br />0.1184
<br />$
<br />0.1059
<br />$
<br />57,446
<br />$
<br />51,405
<br />$
<br />6,041
<br />$
<br />39,828
<br />8
<br />482,760
<br />$
<br />0.1211
<br />$
<br />0.1084
<br />$
<br />58,474
<br />$
<br />52,309
<br />$
<br />6,164
<br />$
<br />45,993
<br />9
<br />480,347
<br />$
<br />0.1239
<br />$
<br />0.1108
<br />$
<br />59,520
<br />$
<br />53,229
<br />$
<br />6,290
<br />$
<br />52,283
<br />101
<br />477,945
<br />$
<br />0.1268
<br />$
<br />0.1133
<br />$
<br />60,584
<br />$
<br />54,166
<br />$
<br />6,419
<br />$
<br />58,701
<br />11
<br />475,555
<br />$
<br />0.1297
<br />$
<br />0.1159
<br />$
<br />61,668
<br />$
<br />55,118
<br />$
<br />6,550
<br />$
<br />65,251
<br />12
<br />473,177
<br />$
<br />0.1327
<br />$
<br />0.1185
<br />$
<br />62,771
<br />$
<br />56,087
<br />$
<br />6,683
<br />$
<br />71,934
<br />13
<br />470,811
<br />$
<br />0.1357
<br />$
<br />0.1212
<br />$
<br />63,893
<br />$
<br />57,074
<br />$
<br />6,819
<br />$
<br />78,753
<br />14
<br />468,457
<br />$
<br />0.1388
<br />$
<br />0.1240
<br />$
<br />65,036
<br />$
<br />58,078
<br />$
<br />6,958
<br />$
<br />85,712
<br />15
<br />466,115
<br />$
<br />0.1420
<br />$
<br />0.1268
<br />$
<br />66,199
<br />$
<br />59,099
<br />$
<br />7,100
<br />$
<br />92,812
<br />16
<br />463,784
<br />$
<br />0.1453
<br />$
<br />0.1297
<br />$
<br />67,383
<br />$
<br />60,138
<br />$
<br />7,245
<br />$
<br />100,057
<br />171
<br />461,466
<br />$
<br />0.1486
<br />$
<br />0.1326
<br />$
<br />68,588
<br />$
<br />61,196
<br />$
<br />7,392
<br />$
<br />107,449
<br />18
<br />459,158
<br />$
<br />0.1520
<br />$
<br />0.1356
<br />$
<br />69,815
<br />$
<br />62,272
<br />$
<br />7,543
<br />$
<br />114,992
<br />19
<br />456,862
<br />$
<br />0.1555
<br />$
<br />0.1387
<br />$
<br />71,064
<br />$
<br />63,367
<br />$
<br />7,696
<br />$
<br />122,688
<br />20
<br />454,578
<br />$
<br />0.1591
<br />$
<br />0.1418
<br />$
<br />72,335
<br />$
<br />64,482
<br />$
<br />7,853
<br />$
<br />130,541
<br />21
<br />452,305
<br />$
<br />0.1628
<br />$
<br />0.1451
<br />$
<br />73,628
<br />$
<br />65,616
<br />$
<br />8,013
<br />$
<br />138,554
<br />22
<br />450,044
<br />$
<br />0.1665
<br />$
<br />0.1484
<br />$
<br />74,945
<br />$
<br />66,770
<br />$
<br />8,175
<br />$
<br />146,729
<br />23
<br />447,793
<br />$
<br />0.1704
<br />$
<br />0.1517
<br />$
<br />76,286
<br />$
<br />67,944
<br />$
<br />8,342
<br />$
<br />155,071
<br />241
<br />445,555
<br />$
<br />0.1743
<br />$
<br />0.1552
<br />$
<br />77,650
<br />$
<br />69,139
<br />$
<br />8,511
<br />$
<br />163,582
<br />251
<br />443,327
<br />$
<br />0.1783
<br />$
<br />0.1587
<br />$
<br />79,039
<br />$
<br />70,355
<br />$
<br />8,684
<br />$
<br />172,266
<br />
|