|
Utility Bill
<br /> Savings
<br />Rent
<br />Revenue
<br />Total Annual
<br />Customer
<br />Revenue
<br />Energy Payment
<br />to GreenSky
<br />(subject to sales
<br />tax)
<br />Insurance
<br /> Expense &
<br />Utility Fees
<br />Total Annual
<br />Expenses
<br />Total Annual
<br />Energy Expense
<br />Savings
<br />Total Cumulative
<br />Annual Energy
<br />Expense Savings
<br />Year 1 5,184$ 100$ 5,284$ (4,147)$ (300)$ (4,447)$ 837$ 837$
<br />Year 2 5,254$ 100$ 5,354$ (4,204)$ (306)$ (4,510)$ 845$ 1,681$
<br />Year 3 5,463$ 100$ 5,563$ (4,371)$ (312)$ (4,683)$ 881$ 2,562$
<br />Year 4 5,681$ 100$ 5,781$ (4,545)$ (318)$ (4,863)$ 918$ 3,480$
<br />Year 5 5,907$ 100$ 6,007$ (4,725)$ (325)$ (5,050)$ 957$ 4,436$
<br />Year 6 6,142$ 100$ 6,242$ (4,913)$ (331)$ (5,244)$ 997$ 5,433$
<br />Year 7 6,386$ 100$ 6,486$ (5,109)$ (338)$ (5,447)$ 1,039$ 6,473$
<br />Year 8 6,640$ 100$ 6,740$ (5,312)$ (345)$ (5,657)$ 1,083$ 7,556$
<br />Year 9 6,904$ 100$ 7,004$ (5,523)$ (351)$ (5,875)$ 1,129$ 8,685$
<br />Year 10 7,179$ 100$ 7,279$ (5,743)$ (358)$ (6,101)$ 1,177$ 9,862$
<br />Year 11 7,464$ 100$ 7,564$ (5,971)$ (366)$ (6,337)$ 1,227$ 11,089$
<br />Year 12 7,761$ 100$ 7,861$ (6,209)$ (373)$ (6,582)$ 1,279$ 12,369$
<br />Year 13 8,070$ 100$ 8,170$ (6,456)$ (380)$ (6,836)$ 1,334$ 13,702$
<br />Year 14 8,391$ -$ 8,391$ -$ -$ -$ 8,391$ 22,093$
<br />Year 15 8,724$ -$ 8,724$ -$ -$ -$ 8,724$ 30,817$
<br />Year 16 9,071$ -$ 9,071$ -$ -$ -$ 9,071$ 39,889$
<br />Year 17 9,432$ -$ 9,432$ -$ -$ -$ 9,432$ 49,321$
<br />Year 18 9,807$ -$ 9,807$ -$ -$ -$ 9,807$ 59,128$
<br />Year 19 10,197$ -$ 10,197$ -$ -$ -$ 10,197$ 69,326$
<br />Year 20 10,603$ -$ 10,603$ -$ -$ -$ 10,603$ 79,929$
<br />Year 21 11,025$ -$ 11,025$ -$ -$ -$ 11,025$ 90,953$
<br />Year 22 11,463$ -$ 11,463$ -$ -$ -$ 11,463$ 102,417$
<br />Year 23 11,919$ -$ 11,919$ -$ -$ -$ 11,919$ 114,336$
<br />Year 24 12,393$ -$ 12,393$ -$ -$ -$ 12,393$ 126,729$
<br />Year 25 12,886$ -$ 12,886$ -$ -$ -$ 12,886$ 139,616$
<br />Year 26 13,399$ -$ 13,399$ -$ -$ -$ 13,399$ 153,015$
<br />Year 27 13,932$ -$ 13,932$ -$ -$ -$ 13,932$ 166,946$
<br />Year 28 14,486$ -$ 14,486$ -$ -$ -$ 14,486$ 181,432$
<br />Year 29 15,062$ -$ 15,062$ -$ -$ -$ 15,062$ 196,494$
<br />Year 30 15,661$ -$ 15,661$ -$ -$ -$ 15,661$ 212,156$
<br />Year 31 16,284$ -$ 16,284$ -$ -$ -$ 16,284$ 228,440$
<br />Year 32 16,932$ -$ 16,932$ -$ -$ -$ 16,932$ 245,371$
<br />Year 33 17,605$ -$ 17,605$ -$ -$ -$ 17,605$ 262,977$
<br />Year 34 18,306$ -$ 18,306$ -$ -$ -$ 18,306$ 281,282$
<br />Year 35 19,034$ -$ 19,034$ -$ -$ -$ 19,034$ 300,316$
<br />Year 36 19,791$ -$ 19,791$ -$ -$ -$ 19,791$ 320,107$
<br />Year 37 20,578$ -$ 20,578$ -$ -$ -$ 20,578$ 340,684$
<br />Year 38 21,396$ -$ 21,396$ -$ -$ -$ 21,396$ 362,081$
<br />Year 39 22,247$ -$ 22,247$ -$ -$ -$ 22,247$ 384,328$
<br />Year 40 23,132$ -$ 23,132$ -$ -$ -$ 23,132$ 407,460$
<br />TOTAL 477,792$ 1,300$ 479,092$ (67,227)$ (4,404)$ (71,631)$ 407,460$
<br />Assumes Call is exercised per the transaction documents. This Cashflow summary is intended only as an example.
<br />Xcel SolarRewards
<br />General Service Rate Plan
<br />YearCustomer's Utility Savings and Rent Income Customer's Expenses Annual Savings
<br />40 Year Customer Cash Flow Example - Net Metering w/ Utility Bill Savings
<br />Rooftop Ballasted Solar Array - 39.96 kWDC Monocrystalline370W Solar Panels @ 10° w/ 40 kWAC SolarEdge
|