; Sheet1 - SolarCity Gainesville
Documents
Resources
Learning Center
Upload
Plans & pricing Sign in
Sign Out
Your Federal Quarterly Tax Payments are due April 15th Get Help Now >>

Sheet1 - SolarCity Gainesville

VIEWS: 3 PAGES: 4

  • pg 1
									                                          Year 1    Year 2    Year 3    Year 4    Year 5    Year 6    Year 7
Cost 750 kwh/month 3% increase             $1,125    $1,159    $1,194    $1,229    $1,266    $1,304    $1,343
Cost 750 kwh/month 6% increase             $1,125    $1,193    $1,264    $1,340    $1,420    $1,506    $1,596
Earn FIT = $.26                            $2,340    $2,340    $2,340    $2,340    $2,340    $2,340    $2,340
Earn FIT = $.26 goes up 3% year            $2,340    $2,410    $2,483    $2,557    $2,634    $2,713    $2,794
Invest $28,000 @ 6.43%                    $29,800   $31,717   $33,756   $35,926   $38,237   $40,695   $43,312
Invest $28,000 @ 4%                       $29,120   $30,285   $31,496   $32,756   $34,066   $35,429   $36,846
Invest $28,000 @ 5%                       $29,400   $30,870   $32,414   $34,034   $35,736   $37,523   $39,399
System value (linear depreciation @3%)    $40,000   $38,800   $37,600   $36,400   $35,200   $34,000   $32,800

Scenario 1: invest $28k @ 6.43% return, buy electricity from GRU 3% incr.         net value after 20 years =
Scenario 2: invest $28k @ 6.43% return, buy electricity from GRU 6% incr.         net value after 20 years =
Scenario 3: invest $28k in PV system, sell electricity at $.26                    net value after 20 years =
Scenario 4: invest $28k in PV system, sell electricity at $.26 w/ 3% incr.        net value after 20 years =
Scenario 5: invest $28k @ 4% return, buy electricity from GRU 3% incr             net value after 20 years =
Scenario 6: invest $28k @ 4% return, buy electricity from GRU 6% incr             net value after 20 years =
Scenario 7: invest $28k @ 5% return, buy electricity from GRU 3% incr             net value after 20 years =
Year 8    Year 9    Year 10   Year 11   Year 12   Year 13   Year 14   Year 15   Year 16   Year 17   Year 18
 $1,384    $1,425    $1,468    $1,512    $1,557    $1,604    $1,652    $1,702    $1,753    $1,805    $1,859
 $1,692    $1,793    $1,901    $2,015    $2,136    $2,264    $2,400    $2,544    $2,696    $2,858    $3,029
 $2,340    $2,340    $2,340    $2,340    $2,340    $2,340    $2,340    $2,340    $2,340    $2,340    $2,340
 $2,878    $2,964    $3,053    $3,145    $3,239    $3,336    $3,436    $3,539    $3,646    $3,755    $3,868
$46,097   $49,061   $52,215   $55,573   $59,146   $62,949   $66,997   $71,305   $75,890   $80,769   $85,963
$38,320   $39,853   $41,447   $43,105   $44,829   $46,622   $48,487   $50,426   $52,443   $54,541   $56,723
$41,369   $43,437   $45,609   $47,890   $50,284   $52,798   $55,438   $58,210   $61,120   $64,177   $67,385
$31,600   $30,400   $29,200   $28,000   $26,800   $25,600   $24,400   $23,200   $22,000   $20,800   $19,600

$67,144
$55,989
$46,800 plus depreciated value of system
$62,877 plus depreciated value of system
$31,122
$19,968
$44,063
Year 19   Year 20   Total
 $1,915    $1,973    $30,229   cost of buying w/ 3% increase
 $3,211    $3,404    $41,384   cost of buying w/ 6% increase
 $2,340    $2,340    $46,800   amt earned at straight line $.26
 $3,984    $4,103    $62,877   amt earned at escalating $.26
$91,490   $97,373    $97,373   Net amount of investing equivalent amount at equivalent return indicated in Regan report
$58,992   $61,351    $61,351   Net amount of investing equivalent amount at 4% return
$70,755   $74,292    $74,292   Net amount of investing equivalent amount at 5% return
$18,400   $17,200    $17,200   Net depreciated system value
cated in Regan report

								
To top