|
117,500.00$
<br />2.96$
<br />39.68
<br />33.30
<br />52,000.00
<br />0%
<br />0.00%
<br />0.50%
<br />0.0850$
<br />3.50%
<br />0.14$
<br />3.00%
<br />$48,891.59
<br />7.04%
<br />Build Cost O&M Power
<br />Savings
<br />Made in Minnesota
<br />(PBI)
<br />State
<br />Depreciation
<br />Federal
<br />Depreciation
<br />Federal Tax
<br />Credit Net Cash Flow Cumulative Cash Flow
<br />0 (117,500.00)$ (117,500.00)$ (117,500.00)$ 0
<br />1 -$ 4,420.00$ 7,280.00 -$ -$ -$ 11,700.00$ (105,800.00)$ 1
<br />2 -$ 4,551.83$ 7,243.60 -$ -$ 11,795.43$ (94,004.57)$ 2
<br />3 -$ 4,687.58$ 7,207.38 -$ -$ 11,894.97$ (82,109.61)$ 3
<br />4 -$ 4,827.39$ 7,171.35 -$ -$ 11,998.74$ (70,110.87)$ 4
<br />5 -$ 4,971.37$ 7,135.49 -$ -$ 12,106.86$ (58,004.01)$ 5
<br />6 -$ 5,119.64$ 7,099.81 -$ -$ 12,219.45$ (45,784.56)$ 6
<br />7 -$ 5,272.33$ 7,064.31 12,336.65$ (33,447.92)$ 7
<br />8 -$ 5,429.58$ 7,028.99 12,458.57$ (20,989.35)$ 8
<br />9 -$ 5,591.52$ 6,993.85 12,585.36$ (8,403.98)$ 9
<br />10 -$ 5,758.28$ 6,958.88 12,717.16$ 4,313.18$ 10
<br />11 -$ 5,930.03$ 5,930.03$ 10,243.20$ 11
<br />12 -$ 6,106.89$ 6,106.89$ 16,350.09$ 12
<br />13 -$ 6,289.03$ 6,289.03$ 22,639.12$ 13
<br />14 -$ 6,476.60$ 6,476.60$ 29,115.72$ 14
<br />15 -$ 6,669.76$ 6,669.76$ 35,785.48$ 15
<br />16 -$ 6,868.69$ 6,868.69$ 42,654.16$ 16
<br />17 -$ 7,073.55$ 7,073.55$ 49,727.71$ 17
<br />18 -$ 7,284.51$ 7,284.51$ 57,012.22$ 18
<br />19 -$ 7,501.77$ 7,501.77$ 64,514.00$ 19
<br />20 -$ 7,725.52$ 7,725.52$ 72,239.51$ 20
<br />21 -$ 7,955.93$ 7,955.93$ 80,195.44$ 21
<br />22 -$ 8,193.21$ 8,193.21$ 88,388.66$ 22
<br />23 -$ 8,437.58$ 8,437.58$ 96,826.23$ 23
<br />24 -$ 8,689.23$ 8,689.23$ 105,515.46$ 24
<br />25 -$ 8,948.38$ 8,948.38$ 114,463.85$ 25
<br />(117,500.00)$ -$ 160,780.20$ 71,183.65$ -$ -$ -$ 114,463.85$
<br />Federal Tax Rate:
<br />Year
<br />Cash Flow:2017 Made in Minnesota Solar - City Purchase Array
<br />Customer:
<br />Address:
<br />Utility:
<br />Account #
<br />Premise #
<br />City of Little Canada
<br />Outflows Inflows Totals
<br />Year
<br />Discount Rate
<br />Net Present Value (NPV)
<br />Internal Rate of Return (IRR)
<br />Build Cost:
<br />System Price Per Watt:
<br />System Size (DC):
<br />System Size (AC):
<br />Estimated Year 1 Production:
<br />Figures for solar offset account for module degradation and utility inflation as listed above. Prospective customer is assumed to be a taxable entity and able to take full
<br />advantage of the tax benefits. Cedar Creek Energy has used good faith efforts to represent the available tax incentives for the proposed solar system. Your Company's
<br />specification tax situation may impact your ability to benefit from these incentives. Please consult your tax advisor regarding your specific situation. Depreciation tax savings are
<br />based on 5-Year MACRS, on an adjusted basis listed above.
<br />State Tax Rate:
<br />Module Degradation Rate:
<br />Current Power Rate ($/kWh):
<br />Utility Inflation Rate:
<br />2858 Centerville Road, Little Canada, MN 55117
<br />Xcel
<br />51-5317475-9
<br />304432351
<br />Value of Production Incentive ($/kWh):Meter #12231739
|