Clean Energy Ownership Program
Energy Cost Reduction + Value Creation
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
CleanView Capital Financing a clean energy future Clean Energy - - PowerPoint PPT Presentation
CleanView Capital Financing a clean energy future Clean Energy Ownership Program Energy Cost Reduction + Value Creation www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017 CleanView
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanView Capital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017
Prepared for: Contractor: Y
Date:
6/12/2017
Tax Rate 35% 0.150 Loan = Purchase Price (C) 236,550 2.00% Interest Rate: 5.00% Solar 1,577,000 0.50% # Months 84 # Months 24 # Months 108 Battery 788.50 Payment 12,773.70 Payment 10,377.78 Wind 1,577,000 1,072,991 249,067 Total Mo. Pymts 1,322,057 Generator 8,635 Lease Costs 8,635 1,577,000 1,577,000 1,081,626 249,067 Grand Total 1,330,692
BEFORE-TAX CASH
Am't Invested Electric (kWh) Utility Incentive O&M Net less Net less Loan MACRS (F) as percent of Year Production Savings Income (D) Expense Net Lease Loan all Pymts Lease Pymts Interest Depreciation Annual Cumulative Project Cost (G) 1 867,350 130,103 140,920 271,023 (161,919) 109,103 (38,186) 70,917 70,917 0.0% 2 863,013 132,041 132,844 264,885 (153,284) 111,601 (39,060) 72,541 143,458 0.0% 3 858,698 134,008 125,468 259,477 (153,284) 106,192 (37,167) 69,025 212,483 0.0% 4 854,405 136,005 118,265 254,271 (153,284) 100,986 (35,345) 65,641 278,124 0.0% 5 850,133 138,032 111,469 249,501 (153,284) 96,216 (33,676) 62,541 340,664 0.0% 6 845,882 140,088 105,267 245,355 (153,284) 92,071 (32,225) 59,846 400,510 0.0% 7 841,653 142,176 99,207 241,382 (153,284) 88,098 (30,834) 57,264 457,774 0.0% 8 837,444 144,294 93,489 237,783 (124,533) 113,250 (83,224) 3,223 16,559 49,807 507,581 0.0% 9 833,257 146,444 88,275 234,719 (124,533) 110,186 (82,152) 1,158 26,494 55,686 563,267 0.0% 10 829,091 148,626 83,178 231,804 231,804 (81,132) 15,896 166,569 729,836 0.0% 11 824,945 150,841 150,841 150,841 (52,794) 9,538 107,584 837,420 0.0% 12 820,821 153,088 153,088 153,088 (53,581) 9,538 109,045 946,465 0.0% 13 816,717 155,369 155,369 155,369 (54,379) 4,769 105,759 1,052,224 0.0% 14 812,633 157,684 157,684 157,684 (55,189) 102,495 1,154,718 0.0% 15 808,570 160,034 160,034 160,034 (56,012) 104,022 1,258,740 0.0% 16 804,527 162,418 162,418 162,418 (56,846) 105,572 1,364,312 0.0% 17 800,504 164,838 164,838 164,838 (57,693) 107,145 1,471,457 0.0% 18 796,502 167,294 167,294 167,294 (58,553) 108,741 1,580,198 0.0% 19 792,519 169,787 169,787 169,787 (59,425) 110,361 1,690,559 0.0% 20 788,557 172,317 172,317 172,317 (60,311) 112,006 1,802,565 0.0% 21 784,614 174,884 174,884 174,884 (61,209) 113,675 1,916,240 0.0% 22 780,691 177,490 177,490 177,490 (62,122) 115,369 2,031,609 0.0% 23 776,787 180,135 180,135 180,135 (63,047) 117,088 2,148,696 0.0% 24 772,903 182,819 182,819 182,819 (63,987) 118,832 2,267,528 0.0% 25 769,039 185,543 185,543 185,543 (64,940) 120,603 2,388,131 0.0% Totals: 20,431,254 3,906,357 1,098,383 5,004,740 (1,081,626) (249,067) 3,674,048 (1,373,090) 4,381 82,793 2,388,131 Levelized Cost of Energy (H): 0.011 $ 1,192,099 92% 0.150 $ TAX SVGS (EXPENSE) based upon : AFTER-TAX CASH
(A) Contractor provided electric rate and output, PV degradation, inflation percentage, tax rate and incentive assumptions.
Electric Inflation Rate
This projection is for discussion purposes only. Customers should consult their own accountant, tax advisor and energy consultant.
SYSTEM
(B) Projection assumes Lessee finances its purchase of the energy system at the end of the lease term with a LOAN FROM A LENDER OF LESSEE'S CHOOSING. (C) Loan Amount equal to Lessee's purchase at fair market value (assumed to be 15% of Lease Amount). See "Path to Ownership" in Program Guide. (G) Amount Invested is the Lessee's After-Tax Cumulative Cash Flow expressed as a percent of Project Cost.
savings from current rate:
(H) Levelized Cost of Energy equals Total Payments less Incentive Income divided by Total Electric Production. (D) Incentive Income from RECs, grants, PBI, FIT, etc.
PAYMENTS (E) Total Monthly Pymts A Massachusetts Company PROJECT SUMMARY (A) Components Electric Rate ($/kWh) Project Cost System Size (kWdc) Lease Amount Incentive applied to Cost Project Cost Annual PV Degradation After-Tax LEASE & LOAN TOTALS
(E) Year 1 also includes a 0.5% Lease Commitment Fee plus $750 for documentation.
Net Present Value of After-Tax Cash Flow at 5%:
(F) Tax savings from MACRS depreciation on Purchase Price.
Before-Tax 7-YEAR LEASE Total Total Monthly Pymts Lease Costs Total LOAN (B)
www.CleanViewCapital.com * IBESA U.S. Storage Day * September 10, 2017