|
1 $5,184 $4,147 $1,037
<br />2 $5,254 $4,204 $1,051
<br />3 $5,463 $4,371 $1,093
<br />4 $5,681 $4,545 $1,136
<br />5 $5,907 $4,725 $1,181
<br />6 $6,142 $4,913 $1,228
<br />7 $6,386 $5,109 $1,277
<br />8 $6,640 $5,312 $1,328
<br />9 $6,904 $5,523 $1,381
<br />10 $7,179 $5,743 $1,436
<br />11 $7,464 $5,971 $1,493
<br />12 $7,761 $6,209 $1,552
<br />13 $8,070 $6,456 $1,614
<br />14 $8,391 $8,391
<br />15 $8,724 $8,724
<br />16 $9,071 $9,071
<br />17 $9,432 $9,432
<br />18 $9,807 $9,807
<br />19 $10,197 $10,197
<br />20 $10,603 $10,603
<br />21 $11,025 $11,025
<br />22 $11,463 $11,463
<br />23 $11,919 $11,919
<br />24 $12,393 $12,393
<br />25 $12,886 $12,886
<br />Total $209,947 $67,227 $142,719
<br />The orange bars extending
<br />above the dark blue bars
<br />represent the Total
<br />Additional Annual Energy
<br />Expense Savings Achieved
<br />when the Call is used to
<br />terminate the Lease &
<br />Power Purchase
<br />Agreements early
<br />1 to 13
<br />Utility Bill Expense Savings
<br />during years
<br /> you will receive
<br />approximately...
<br />year 13
<br />20.0%
<br />Thereafter, you will
<br />receive ALL of the
<br />ENERGY generated from
<br />your solar array for
<br />FREE!
<br />Assuming an Average
<br />Annual Utility Rate Increase
<br />of
<br />4.50%
<br />Financing Summary
<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 />Utility Bill Expense Savings w/ your Solar Array
<br />YearUtility Bill
<br />Power Purchase
<br />Expense Reduction
<br />Solar Array
<br />Power Purchase
<br />Expense
<br />Power Purchase
<br />Expense Savings w/
<br />Solar Array
<br />Assuming that you
<br />terminate the
<br />Utility Bill
<br />Expense Savings
<br />20 year
<br />Lease and Power Purchase
<br />Agreements early by
<br />exercising your
<br />Call Option after
<br />Green2 Solar Leasing
<br />Utility Bill Expense & Savings vs. Utility
<br />Year 1Year 6Year 11Year 16Year 21Year 26Year 31Year 36Total Annual Energy Expense Savings
<br />Lease Terminated Early Lease Runs full term
|