|
EXHIBIT G
<br />Calculation of Estimated Benefits to Subscriber
<br />NOTWITHSTANDING THIS CALCULATION OF ESTIMATED BENEFITS, OPERATOR
<br />DOES NOT GUARANTY THE PERFORMANCE OF THE PROJECT AND SHALL NOT BE
<br />LIABLE FOR ANY SHORTFALL IN BENEFITS TO SUBSCRIBER.
<br />Community Solar Garden Cashflow- Value of Solar
<br />Model Inputs
<br />PPA Rate: $ 0.0926
<br />Yearly Escalator: 2.2]% Total Subscription (kWh): 2,000,000
<br />Bill Credit
<br />Bill Credit Escalator-
<br />Total Bill Credit (Year 1)
<br />E01
<br />$
<br />$
<br />Credit
<br />0.1033
<br />2.30%
<br />0.1033
<br />Bill
<br />PPA Rate
<br />Bill Savings=
<br />kWh x Bill
<br />Credit
<br />Term (Years:)
<br />Annual
<br />Savings
<br />25
<br />0.50%
<br />Cumulative Savings
<br />Degradation Factor:
<br />Solar Payments=
<br />PPA x kWh
<br />Year 1
<br />2,000,000
<br />$0.1033
<br />$0.0926
<br />$206,600
<br />$185,200
<br />$21,400
<br />$21,400
<br />Year
<br />1,990,000
<br />$0.1057
<br />$0.0947
<br />$210,295
<br />$188,457
<br />$21,838
<br />$43,238
<br />Year
<br />1,980,050
<br />$0.1081
<br />$0.0969
<br />$214,056
<br />$191,771
<br />$22,285
<br />$65,523
<br />Year
<br />1,970,150
<br />$0.1106
<br />$0.0991
<br />$217,885
<br />$195,144
<br />$22,741
<br />$88,264
<br />Years
<br />1,960,299
<br />$0.1131
<br />$0.1013
<br />$221,781
<br />$198,576
<br />$23,206
<br />$111,469
<br />Year
<br />1,950,498
<br />$0.1157
<br />$0.1036
<br />$225,748
<br />$202,068
<br />$23,680
<br />$135,149
<br />Year
<br />1,940,745
<br />$0.1184
<br />$0.1059
<br />$229,785
<br />$205,622
<br />$24,164
<br />$159,313
<br />Year
<br />1,931,041
<br />$0.1211
<br />$0.1084
<br />$233,895
<br />$209,238
<br />$24,657
<br />$183,970
<br />Year
<br />1,921,386
<br />$0.1239
<br />$0.1108
<br />$238,078
<br />$212,918
<br />$25,161
<br />$209,131
<br />Year 30
<br />1,911,779
<br />$0.1268
<br />$0.1133
<br />$242,336
<br />$216,662
<br />$25,674
<br />$234,805
<br />Year 11
<br />1,902,220
<br />$0.1297
<br />$0.1159
<br />$246,671
<br />$220,472
<br />$26,198
<br />$261,003
<br />Year 12
<br />1,892,709
<br />$0.1327
<br />$0.1185
<br />$251,082
<br />$224,350
<br />$26,733
<br />$287,736
<br />Year 13
<br />1,883,246
<br />$0.1357
<br />$0.1212
<br />$255,573
<br />$228,295
<br />$27,278
<br />$315,014
<br />Year 14
<br />1,873,829
<br />$0.1388
<br />$0.1240
<br />$260,144
<br />$232,310
<br />$27,834
<br />$342,847
<br />Year 15
<br />1,864,460
<br />$0.1420
<br />$0.1268
<br />$264,797
<br />$236,396
<br />$28,401
<br />$371,248
<br />Year 16
<br />1,855,138
<br />$0.1453
<br />$0.1297
<br />$269,532
<br />$240,553
<br />$28,979
<br />$400,227
<br />Year 17
<br />1,845,862
<br />$0.1486
<br />$0.1326
<br />$274,353
<br />$244,784
<br />$29,569
<br />$429,797
<br />Year 18
<br />1,836,633
<br />$0.1520
<br />$0.1356
<br />$279,260
<br />$249,089
<br />$30,171
<br />$459,968
<br />Year 19
<br />1,827,450
<br />$0.1555
<br />$0.1387
<br />$284,254
<br />$253,469
<br />$30,785
<br />$490,753
<br />Year 20
<br />1,818,313
<br />$0.1591
<br />$0.1418
<br />$289,338
<br />$257,927
<br />$31,412
<br />$522,165
<br />Year 21
<br />1,809,221
<br />$0.1628
<br />$0.1451
<br />$294,513
<br />$262,463
<br />$32,050
<br />$554,215
<br />Year 22
<br />1,800,175
<br />$0.1665
<br />$0.1484
<br />$299,780
<br />$267,079
<br />$32,702
<br />$586,917
<br />Year 23
<br />1,791,174
<br />$0.1704
<br />$0.1517
<br />$305,142
<br />$271,776
<br />$33,366
<br />$620,283
<br />Year 24
<br />1,782,218
<br />$0.1743
<br />$0.1552
<br />$310,599
<br />$276,555
<br />$34,044
<br />$654,328
<br />Year 25
<br />1,773,307
<br />$0.1783
<br />$0.1587
<br />$316,155
<br />$281,419
<br />$34,736
<br />$689,064
<br />-eAl rreditiescolotors laded in J6y Xcel Energy or 25 years
<br />
|