|
IDEAL ENERGIES
<br />A 43REEN2 COMPANY
<br />40 Year Customer Cash Flow Example - Net Metering w/ Utility Bill Savings
<br />Rooftop Ballasted Solar Array- 124.95 kWDC Mon ocrystalline350W Solar Panels @ 100 w/ 99.9 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 />Total Annual
<br />Expenses
<br />$
<br />17,371
<br />$
<br />200
<br />$
<br />17,571
<br />$
<br />$
<br />17,252
<br />$
<br />200
<br />$
<br />17,452
<br />(15,537)
<br />$
<br />17,579
<br />$
<br />200
<br />$
<br />17,779
<br />$
<br />$
<br />17,915
<br />$
<br />200
<br />$
<br />18,115
<br />(671)
<br />$
<br />18,262
<br />$
<br />200
<br />$
<br />18,462
<br />•
<br />$
<br />18,619
<br />$
<br />200
<br />$
<br />18,819
<br />(17,507)
<br />$
<br />18,987
<br />$
<br />200
<br />$
<br />19,187
<br />$
<br />$
<br />19,366
<br />$
<br />200
<br />$
<br />19,566
<br />'
<br />$
<br />19,756
<br />$
<br />200
<br />$
<br />19,956
<br />i
<br />$
<br />20,158
<br />$
<br />200
<br />$
<br />20,358
<br />(771)
<br />$
<br />20,572
<br />$
<br />200
<br />$
<br />20,772
<br />$
<br />$
<br />20,998
<br />$
<br />200
<br />$
<br />21,198
<br />(20,094)
<br />$
<br />21,436
<br />$
<br />200
<br />$
<br />21,636
<br />$
<br />$
<br />21,888
<br />$
<br />200
<br />$
<br />22,088
<br />(20,465)
<br />$
<br />22,353
<br />$
<br />200
<br />$
<br />22,553
<br />•
<br />$
<br />22,831
<br />$
<br />200
<br />$
<br />23,031
<br />$
<br />$
<br />23,324
<br />$
<br />200
<br />$
<br />23,524
<br />31,930
<br />$
<br />23,830
<br />$
<br />200
<br />$
<br />24,030
<br />'
<br />$
<br />24,352
<br />$
<br />-
<br />$
<br />24,352
<br />i
<br />$
<br />24,889
<br />$
<br />-
<br />$
<br />24,889
<br />$
<br />$
<br />25,442
<br />$
<br />-
<br />$
<br />25,442
<br />37,700
<br />$
<br />26,010
<br />$
<br />-
<br />$
<br />26,010
<br />$
<br />$
<br />26,596
<br />$
<br />-
<br />$
<br />26,596
<br />$
<br />27,198
<br />$
<br />-
<br />$
<br />27,198
<br />$
<br />27,817
<br />$
<br />-
<br />$
<br />27,817
<br />•
<br />$
<br />28,455
<br />$
<br />-
<br />$
<br />28,455
<br />$
<br />29,111
<br />$
<br />-
<br />$
<br />29,111
<br />$
<br />$
<br />29,786
<br />$
<br />-
<br />$
<br />29,786
<br />'
<br />$
<br />30,480
<br />$
<br />-
<br />$
<br />30,480
<br />i
<br />$
<br />31,195
<br />$
<br />-
<br />$
<br />31,195
<br />$
<br />31,930
<br />$
<br />-
<br />$
<br />31,930
<br />$
<br />32,686
<br />$
<br />-
<br />$
<br />32,686
<br />$
<br />33,464
<br />$
<br />-
<br />$
<br />33,464
<br />$
<br />34,264
<br />$
<br />-
<br />$
<br />34,264
<br />$
<br />35,087
<br />$
<br />-
<br />$
<br />35,087
<br />•
<br />$
<br />35,934
<br />$
<br />-
<br />$
<br />35,934
<br />$
<br />36,804
<br />$
<br />-
<br />$
<br />36,804
<br />$
<br />37,700
<br />$
<br />-
<br />$
<br />37,700
<br />'
<br />$
<br />38,621
<br />$
<br />-
<br />$
<br />38,621
<br />.i
<br />$
<br />39,569
<br />i ' :::
<br />$
<br />-
<br />•ii
<br />39,569
<br />130533488
<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 />(15,322)
<br />$
<br />(620)
<br />$
<br />(15,942)
<br />$
<br />(15,234)
<br />$
<br />(632)
<br />$
<br />(15,866)
<br />$
<br />(15,537)
<br />$
<br />(645)
<br />$
<br />(16,182)
<br />$
<br />(15,845)
<br />$
<br />(658)
<br />$
<br />(16,503)
<br />$
<br />(16,160)
<br />$
<br />(671)
<br />$
<br />(16,831)
<br />$
<br />(16,482)
<br />$
<br />(685)
<br />$
<br />(17,166)
<br />$
<br />(16,809)
<br />$
<br />(698)
<br />$
<br />(17,507)
<br />$
<br />(17,143)
<br />$
<br />(712)
<br />$
<br />(17,855)
<br />$
<br />(17,484)
<br />$
<br />(726)
<br />$
<br />(18,210)
<br />$
<br />(17,831)
<br />$
<br />(741)
<br />$
<br />(18,572)
<br />$
<br />(18,186)
<br />$
<br />(756)
<br />$
<br />(18,942)
<br />$
<br />(18,547)
<br />$
<br />(771)
<br />$
<br />(19,318)
<br />$
<br />(18,916)
<br />$
<br />(786)
<br />$
<br />(19,702)
<br />$
<br />(19,292)
<br />$
<br />(802)
<br />$
<br />(20,094)
<br />$
<br />(19,675)
<br />$
<br />(818)
<br />$
<br />(20,493)
<br />$
<br />(20,066)
<br />$
<br />(834)
<br />$
<br />(20,901)
<br />$
<br />(20,465)
<br />$
<br />(851)
<br />$
<br />(21,316)
<br />$
<br />(20,872)
<br />$
<br />(868)
<br />$
<br />(21,740)
<br />302,611
<br />$
<br />30,480
<br />$
<br />333,092
<br />$
<br />31,195
<br />$
<br />364,287
<br />$
<br />31,930
<br />$
<br />396,217
<br />$
<br />32,686
<br />$
<br />428,903
<br />$
<br />33,464
<br />$
<br />462,366
<br />$
<br />34,264
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />35,934
<br />$
<br />567,651
<br />$
<br />36,804
<br />$
<br />604,455
<br />$
<br />37,700
<br />$
<br />642,155
<br />$
<br />38,621
<br />$
<br />680,777
<br />$
<br />39,569
<br />$
<br />720,346
<br />$ 720,346
<br />$
<br />$
<br />$
<br />$ (333,142)
<br />Assumes Call is exercised per the transaction documents. This Cash Bow summary is intended only as an example.
<br />$77
<br />$
<br />1,597
<br />$
<br />4,812
<br />$
<br />1,612
<br />$
<br />6,424
<br />$
<br />1,631
<br />$
<br />8,055
<br />$
<br />1,653
<br />$
<br />9,708
<br />$
<br />1,680
<br />$
<br />11,388
<br />$
<br />1,711
<br />$
<br />13,098
<br />$
<br />1,746
<br />$
<br />14,844
<br />$
<br />1,786
<br />$
<br />16,630
<br />$
<br />1,830
<br />$
<br />18,460
<br />$
<br />1,880
<br />$
<br />20,340
<br />$
<br />1,934
<br />$
<br />22,274
<br />$
<br />1,994
<br />$
<br />24,268
<br />$
<br />2,059
<br />$
<br />26,327
<br />$
<br />2,130
<br />$
<br />28,458
<br />$
<br />2,207
<br />$
<br />30,665
<br />$
<br />2,290
<br />$
<br />32,955
<br />$
<br />24,352
<br />$
<br />57,307
<br />$
<br />24,889
<br />$
<br />82,196
<br />$
<br />25,442
<br />$
<br />107,638
<br />$
<br />26,010
<br />$
<br />133,649
<br />$
<br />26,596
<br />$
<br />160,244
<br />$
<br />27,198
<br />$
<br />187,442
<br />$
<br />27,817
<br />$
<br />215,259
<br />$
<br />28,455
<br />$
<br />243,714
<br />$
<br />29,111
<br />$
<br />272,825
<br />$
<br />29,786
<br />$
<br />302,611
<br />$
<br />30,480
<br />$
<br />333,092
<br />$
<br />31,195
<br />$
<br />364,287
<br />$
<br />31,930
<br />$
<br />396,217
<br />$
<br />32,686
<br />$
<br />428,903
<br />$
<br />33,464
<br />$
<br />462,366
<br />$
<br />34,264
<br />$
<br />496,630
<br />$
<br />35,087
<br />$
<br />531,717
<br />$
<br />35,934
<br />$
<br />567,651
<br />$
<br />36,804
<br />$
<br />604,455
<br />$
<br />37,700
<br />$
<br />642,155
<br />$
<br />38,621
<br />$
<br />680,777
<br />$
<br />39,569
<br />$
<br />720,346
<br />$ 720,346
<br />
|