|
Your Cash Flow - Cash Purchase
<br />Proposal for:SAV - Public Works Building Prepared by:Samuel Wood
<br />3801 Chandler Dr NE, St. Anthony, MN 55421 320-493-9338; sam.wood@allenergysolar.com
<br />; Confidential, Prepared for Internal Review Proposal pricing valid until 9/18/24
<br />Years System Cost Direct Pay Solar on Public
<br />Buildings Grant
<br />Projected kWh
<br />Electric Savings
<br />Xcel 1-7pm
<br />PV Rider Credit*Yearly Savings Cumulative Savings
<br />1 ($109,069)$32,721 $65,441 $4,711 $1,740 ($4,456)($4,456)
<br />2 $4,754 $1,697 $6,451 $1,995
<br />3 $4,901 $1,689 $6,590 $8,585
<br />4 $5,052 $1,682 $6,734 $15,319
<br />5 $5,208 $1,674 $6,882 $22,201
<br />6 $5,369 $1,667 $7,035 $29,236
<br />7 $5,534 $1,659 $7,193 $36,429
<br />8 $5,705 $1,652 $7,357 $43,786
<br />9 $5,881 $1,644 $7,525 $51,311
<br />10 $6,063 $1,637 $7,699 $59,011
<br />11 $6,250 $1,629 $7,879 $66,890
<br />12 $6,443 $1,622 $8,065 $74,954
<br />13 $6,641 $1,615 $8,256 $83,210
<br />14 $6,846 $1,607 $8,454 $91,664
<br />15 $7,058 $1,600 $8,658 $100,322
<br />16 $7,275 $1,593 $8,868 $109,191
<br />17 $7,500 $1,586 $9,086 $118,277
<br />18 $7,731 $1,579 $9,310 $127,587
<br />19 $7,970 $1,572 $9,542 $137,128
<br />20 $8,216 $1,565 $9,781 $146,909
<br />21 $8,470 $1,558 $10,027 $156,936
<br />22 $8,731 $1,551 $10,281 $167,217
<br />23 $9,000 $1,544 $10,544 $177,761
<br />24 $9,278 $1,537 $10,815 $188,576
<br />25 $9,564 $1,530 $11,094 $199,670
<br />TOTAL ($109,069)$32,721 $170,151 $40,426 $199,670
<br />*PV Rider Hourly Evaluation - Approx. 43% of Total kWh Generation
|