|
G2SL's
<br />Power Sales
<br />Income
<br />G2SL's Rent &
<br />Operating
<br />Expense
<br />G2SL's
<br />Net Cashflow
<br />1 $5,184 $4,147 $4,147 $4,147 1
<br />2 $5,254 $4,204 $4,204 $4,204 2
<br />3 $5,463 $4,371 $4,371 $4,371 3
<br />4 $5,681 $4,545 $4,545 $4,545 4
<br />5 $5,907 $4,725 $4,725 $4,725 5
<br />6 $6,142 $4,913 $4,913 $4,913 6
<br />7 $6,386 $5,109 $5,109 $5,109 7
<br />8 $6,640 $5,312 $5,312 $5,312 8
<br />9 $6,904 $5,523 $5,523 $5,523 9
<br />10 $7,179 $5,743 $5,743 $5,743 10
<br />11 $7,464 $5,971 $5,971 $5,971 11
<br />12 $7,761 $6,209 $6,209 $6,209 12
<br />13 $8,070 $6,456 $6,456 $6,456 13
<br />14 $8,391 $1 $4,784 $1,500 14 $1,500 -$350 $1,150
<br />15 $8,724 $0 $0 $1,500 15 $1,500 -$350 $1,150
<br />16 $9,071 $0 $0 $1,500 16 $1,500 -$350 $1,150
<br />17 $9,432 $0 $0 $1,500 17 $1,500 -$350 $1,150
<br />18 $9,807 $0 $0 $1,500 18 $1,500 -$350 $1,150
<br />19 $10,197 $0 $0 $1,500 19 $1,500 -$350 $1,150
<br />20 $10,603 $0 $0 $1,500 20 $1,500 -$350 $1,150
<br />21 $11,025 $0 $0 $0 21
<br />22 $11,463 $0 $0 $0 22
<br />23 $11,919 $0 $0 $0 23
<br />24 $12,393 $0 $0 $0 24
<br />25 $12,886 $0 $0 $0 25
<br />26 $13,399 $0 $0
<br />27 $13,932 $0 $0
<br />28 $14,486 $0 $0 15%
<br />29 $15,062 $0 $0
<br />30 $15,661 $0 $0
<br />31 $16,284 $0 $0
<br />32 $16,932 $0 $0 note 1
<br />33 $17,605 $0 $0
<br />34 $18,306 $0 $0
<br />35 $19,034 $0 $0
<br />36 $19,791 $0 $0
<br />37 $20,578 $0 $0
<br />38 $21,396 $0 $0 note 2
<br />39 $22,247 $0 $0
<br />40 $23,132 $0 $0
<br />note 3Year Year$477,792 $77,727$72,012$67,228
<br />Green2 Solar Leasing's Put Option - During months 1 to 3 after
<br />the Put Date, G2SL can require the Customer to purchase its remaining
<br />interest in the Lease and Power Purchase Agreements through the full
<br />term for the Put Price. The Put Price can be for a fixed value and is
<br />provided above.
<br />$10,500 -$2,450 $8,050
<br />Net Cashflow @ a Discount Rate of
<br />Call Price (see note 2 )$4,784
<br />Put Price (see note 1 )$1
<br />Customer's Call Option - If G2SL does not exercise its Put Option
<br />during months 1 to 3, during months 4 to 12, the Customer can require
<br />G2SL to sell its remaining interest in the Lease and Power Purchase
<br />Agreements for the Call Price. The Call Price must be for fair market
<br />value (FMV). Since the Customer owns the Solar Array day one, G2SL's
<br />entire interest in the transaction is the its net cashflow (power purchase
<br />income, less rent and operating expenses) remaining under the Lease
<br />and Power Purchase Agreements if they ran full term. To determine
<br />FMV, a discount is applied to the net remaining cashflow as per the
<br />example above.
<br />If neither party exercises their Put or Call Options - the Lease & Power Purchase Agreements run full-term unless G 2SL and
<br />the Customer mutually agree to terminate them early.
<br />Maximizing our Customer's Financial Outcome using the Put or Call (Example)
<br />Rooftop Ballasted Solar Array - 39.96 kWDC Monocrystalline370W Solar Panels @ 10° w/ 40 kWAC SolarEdge
<br />Xcel SolarRewards
<br />General Service Rate Plan
<br />Lease Runs Full Term; Green2 Solar Leasing or Customer Exercise their Put / Call Options
<br />G2SL's Put Option Price
<br />@ Fixed Amount
<br />Customer's Call Option Price
<br />@ Fair Market Value (FMV)Utility Bill
<br />Expense
<br />Savings w/
<br />Solar Array
<br />Lease
<br />Runs Full
<br />Term
<br />G2SL
<br />Exercises
<br />its Put
<br />Customer
<br />Exercises
<br />its Call
<br />Customer's Expense Savings
<br /> Achieved using the Put or Call
|