|
IDEAL ENERGIES
<br />A 43REEN2 COMPANY
<br />40 Year Customer Cash Flow Example - Net Metering w/ Utility Bill Savings
<br />Rooftop Ballasted Solar Array- 83.3 kWDC Mon ocrystalline350W Solar Panels @ 100 w/ 66.6 kWAC SolarEdge
<br />Xcel Photovoltaic Credit Rider Tariff
<br />General Service Rate Plan
<br />Utility Bill
<br />Savings
<br />Total Cumulative
<br />Annual Energy
<br />Expense Savings
<br />Rent
<br />Revenue
<br />Total Annual
<br />Customer
<br />Revenue
<br />Total Annual
<br />Expenses
<br />$
<br />11,581
<br />$
<br />100
<br />$
<br />11,681
<br />$
<br />$
<br />11,501
<br />$
<br />100
<br />$
<br />11,601
<br />(10,358)
<br />$
<br />11,719
<br />$
<br />100
<br />$
<br />11,819
<br />$
<br />$
<br />11,944
<br />$
<br />100
<br />$
<br />12,044
<br />(455)
<br />$
<br />12,175
<br />$
<br />100
<br />$
<br />12,275
<br />•
<br />$
<br />12,413
<br />$
<br />100
<br />$
<br />12,513
<br />(11,679)
<br />$
<br />12,658
<br />$
<br />100
<br />$
<br />12,758
<br />$
<br />$
<br />12,911
<br />$
<br />100
<br />$
<br />13,011
<br />'
<br />$
<br />13,171
<br />$
<br />100
<br />$
<br />13,271
<br />i
<br />$
<br />13,439
<br />$
<br />100
<br />$
<br />13,539
<br />(522)
<br />$
<br />13,715
<br />$
<br />100
<br />$
<br />13,815
<br />$
<br />$
<br />13,999
<br />$
<br />100
<br />$
<br />14,099
<br />(13,404)
<br />$
<br />14,291
<br />$
<br />100
<br />$
<br />14,391
<br />$
<br />$
<br />14,592
<br />$
<br />100
<br />$
<br />14,692
<br />(13,643)
<br />$
<br />14,902
<br />$
<br />100
<br />$
<br />15,002
<br />•
<br />$
<br />15,221
<br />$
<br />100
<br />$
<br />15,321
<br />$
<br />$
<br />15,549
<br />$
<br />100
<br />$
<br />15,649
<br />21,287
<br />$
<br />15,887
<br />$
<br />100
<br />$
<br />15,987
<br />'
<br />$
<br />16,235
<br />$
<br />-
<br />$
<br />16,235
<br />i
<br />$
<br />16,593
<br />$
<br />-
<br />$
<br />16,593
<br />$
<br />$
<br />16,961
<br />$
<br />-
<br />$
<br />16,961
<br />25,133
<br />$
<br />17,340
<br />$
<br />-
<br />$
<br />17,340
<br />$
<br />$
<br />17,730
<br />$
<br />-
<br />$
<br />17,730
<br />$
<br />18,132
<br />$
<br />-
<br />$
<br />18,132
<br />$
<br />18,545
<br />$
<br />-
<br />$
<br />18,545
<br />•
<br />$
<br />18,970
<br />$
<br />-
<br />$
<br />18,970
<br />$
<br />19,407
<br />$
<br />-
<br />$
<br />19,407
<br />$
<br />$
<br />19,857
<br />$
<br />-
<br />$
<br />19,857
<br />'
<br />$
<br />20,320
<br />$
<br />-
<br />$
<br />20,320
<br />i
<br />$
<br />20,797
<br />$
<br />-
<br />$
<br />20,797
<br />$
<br />21,287
<br />$
<br />-
<br />$
<br />21,287
<br />$
<br />21,791
<br />$
<br />-
<br />$
<br />21,791
<br />$
<br />22,309
<br />$
<br />-
<br />$
<br />22,309
<br />$
<br />22,843
<br />$
<br />-
<br />$
<br />22,843
<br />$
<br />23,391
<br />$
<br />-
<br />$
<br />23,391
<br />•
<br />$
<br />23,956
<br />$
<br />-
<br />$
<br />23,956
<br />$
<br />24,536
<br />$
<br />-
<br />$
<br />24,536
<br />$
<br />25,133
<br />$
<br />-
<br />$
<br />25,133
<br />'
<br />.i
<br />$
<br />$
<br />FINEMn,
<br />25,748
<br />26,379
<br />M,:ii
<br />$
<br />$
<br />-
<br />-
<br />$
<br />25,748
<br />26,379
<br />7013725
<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 />Total Cumulative
<br />Annual Energy
<br />Expense Savings
<br />Insurance
<br />Expense 8
<br />Ex
<br />Fees
<br />1,046
<br />Total Annual
<br />Expenses
<br />$
<br />(10,215)
<br />$
<br />(420)
<br />$
<br />(10,635)
<br />$
<br />(10,156)
<br />$
<br />(428)
<br />$
<br />(10,584)
<br />$
<br />(10,358)
<br />$
<br />(437)
<br />$
<br />(10,795)
<br />$
<br />(10,564)
<br />$
<br />(446)
<br />$
<br />(11,009)
<br />$
<br />(10,774)
<br />$
<br />(455)
<br />$
<br />(11,228)
<br />$
<br />(10,988)
<br />$
<br />(464)
<br />$
<br />(11,451)
<br />$
<br />(11,206)
<br />$
<br />(473)
<br />$
<br />(11,679)
<br />$
<br />(11,429)
<br />$
<br />(482)
<br />$
<br />(11,911)
<br />$
<br />(11,656)
<br />$
<br />(492)
<br />$
<br />(12,148)
<br />$
<br />(11,888)
<br />$
<br />(502)
<br />$
<br />(12,390)
<br />$
<br />(12,124)
<br />$
<br />(512)
<br />$
<br />(12,636)
<br />$
<br />(12,365)
<br />$
<br />(522)
<br />$
<br />(12,887)
<br />$
<br />(12,611)
<br />$
<br />(533)
<br />$
<br />(13,143)
<br />$
<br />(12,861)
<br />$
<br />(543)
<br />$
<br />(13,404)
<br />$
<br />(13,117)
<br />$
<br />(554)
<br />$
<br />(13,671)
<br />$
<br />(13,378)
<br />$
<br />(565)
<br />$
<br />(13,943)
<br />$
<br />(13,643)
<br />$
<br />(576)
<br />$
<br />(14,220)
<br />$
<br />(13,915)
<br />$
<br />(588)
<br />$
<br />(14,503)
<br />200,999
<br />$
<br />20,320
<br />$
<br />221,319
<br />$
<br />20,797
<br />$
<br />242,116
<br />$
<br />21,287
<br />$
<br />263,402
<br />$
<br />21,791
<br />$
<br />285,193
<br />$
<br />22,309
<br />$
<br />307,502
<br />$
<br />22,843
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />23,956
<br />$
<br />377,692
<br />$
<br />24,536
<br />$
<br />402,228
<br />$
<br />25,133
<br />$
<br />427,361
<br />$25,748
<br />$
<br />453,109
<br />$
<br />26,379
<br />$
<br />479,488
<br />$ 479,488
<br />$
<br />$
<br />$
<br />'
<br />$ (222,237)
<br />Assumes Call is exercised per the transaction documents. This Cash Bow summary is intended only as an example.
<br />Total Annual
<br />Energy Expense
<br />Savings
<br />Total Cumulative
<br />Annual Energy
<br />Expense Savings
<br />$
<br />1,046
<br />$
<br />1,046
<br />$
<br />1,017
<br />$
<br />2,063
<br />$
<br />1,024
<br />$
<br />3,087
<br />$
<br />1,034
<br />$
<br />4,122
<br />$
<br />1,047
<br />$
<br />5,168
<br />$
<br />1,062
<br />$
<br />6,230
<br />$
<br />1,079
<br />$
<br />7,309
<br />$
<br />1,100
<br />$
<br />8,408
<br />$
<br />1,123
<br />$
<br />9,531
<br />$
<br />1,149
<br />$
<br />10,680
<br />$
<br />1,179
<br />$
<br />11,859
<br />$
<br />1,212
<br />$
<br />13,071
<br />$
<br />1,248
<br />$
<br />14,318
<br />$
<br />1,287
<br />$
<br />15,606
<br />$
<br />1,331
<br />$
<br />16,937
<br />$
<br />1,378
<br />$
<br />18,315
<br />$
<br />1,429
<br />$
<br />19,744
<br />$
<br />1,484
<br />$
<br />21,228
<br />$
<br />16,235
<br />$
<br />37,463
<br />$
<br />16,593
<br />$
<br />54,056
<br />$
<br />16,961
<br />$
<br />71,017
<br />$
<br />17,340
<br />$
<br />88,357
<br />$
<br />17,730
<br />$
<br />106,087
<br />$
<br />18,132
<br />$
<br />124,219
<br />$
<br />18,545
<br />$
<br />142,764
<br />$
<br />18,970
<br />$
<br />161,734
<br />$
<br />19,407
<br />$
<br />181,142
<br />$
<br />19,857
<br />$
<br />200,999
<br />$
<br />20,320
<br />$
<br />221,319
<br />$
<br />20,797
<br />$
<br />242,116
<br />$
<br />21,287
<br />$
<br />263,402
<br />$
<br />21,791
<br />$
<br />285,193
<br />$
<br />22,309
<br />$
<br />307,502
<br />$
<br />22,843
<br />$
<br />330,345
<br />$
<br />23,391
<br />$
<br />353,736
<br />$
<br />23,956
<br />$
<br />377,692
<br />$
<br />24,536
<br />$
<br />402,228
<br />$
<br />25,133
<br />$
<br />427,361
<br />$25,748
<br />$
<br />453,109
<br />$
<br />26,379
<br />$
<br />479,488
<br />$ 479,488
<br />
|