|
Your Cash Flow - Cash Purchase
<br />Proposal for:SAV - Water Treatment Plant Prepared by:Samuel Wood
<br />3357 Silver Lake Rd 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 Federal Tax Credit 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 ($106,910)$32,073 $64,146 $3,938 $1,455 ($5,299)($5,299)
<br />2 $3,973 $1,418 $5,392 $93
<br />3 $4,096 $1,412 $5,508 $5,601
<br />4 $4,222 $1,406 $5,628 $11,229
<br />5 $4,353 $1,399 $5,752 $16,981
<br />6 $4,487 $1,393 $5,880 $22,861
<br />7 $4,626 $1,387 $6,012 $28,873
<br />8 $4,768 $1,380 $6,149 $35,022
<br />9 $4,915 $1,374 $6,290 $41,311
<br />10 $5,067 $1,368 $6,435 $47,746
<br />11 $5,224 $1,362 $6,585 $54,332
<br />12 $5,385 $1,356 $6,740 $61,072
<br />13 $5,551 $1,350 $6,901 $67,973
<br />14 $5,722 $1,344 $7,066 $75,038
<br />15 $5,899 $1,337 $7,236 $82,275
<br />16 $6,081 $1,331 $7,412 $89,687
<br />17 $6,268 $1,325 $7,594 $97,281
<br />18 $6,462 $1,320 $7,781 $105,062
<br />19 $6,661 $1,314 $7,975 $113,037
<br />20 $6,867 $1,308 $8,175 $121,212
<br />21 $7,079 $1,302 $8,381 $129,592
<br />22 $7,297 $1,296 $8,593 $138,186
<br />23 $7,522 $1,290 $8,813 $146,998
<br />24 $7,755 $1,284 $9,039 $156,037
<br />25 $7,994 $1,279 $9,272 $165,310
<br />TOTAL ($106,910)$32,073 $142,213 $33,788 $165,310
<br />*PV Rider Hourly Evaluation - Approx. 43% of Total kWh Generation
|