Form Rd 4280-3c Sample - Application For Renewable Energy Systems And Energy Efficiency Improvement Projects Page 12

ADVERTISEMENT

Example Pro Forma for the proposed project.
Pro Forma
Attachment 9 - Financial Documents
INPUTS
Installed cost per watt
$2.45 /watt
System capacity (kW)
200.00 kW
Total Capital Expenditure
$490,000
Annual Generation Factor
1323 kWh/kW
Annual Derate Factor
0.5%
O&M Costs
NO
Retail Energy Value
$
0.2248
per kWh
(=blended FIT rate to be paid by PGE/ Pacific Power)
Annual Energy Value Escalator
0%
Fed Tax ITC Capture
YES
Federal ITC Credit
30%
Federal Depreciation Capture
YES
System Depreciation Basis
$
416,500
Marginal Tax Rate
34%
Discount Rate
3%
REAP Grant Application
YES
REAP Grant Award
25%
Total REAP Award Amount
$
122,500.00
(Competitive, not guaranteed)

ADVERTISEMENT

00 votes

Related Articles

Related forms

Related Categories

Parent category: Legal