Form Rd 4280-3c Sample - Application For Renewable Energy Systems And Energy Efficiency Improvement Projects Page 13

ADVERTISEMENT

Pro Forma
SYSTEM SIZE
200.00 kW
ELECTRICITY GENERATION
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Annual Generation (kWh)
--
264,592
263,269
261,953
260,643
259,340
258,043
256,753
255,469
254,192
252,921
Electricty Rate ($/kWh)
$
0.2248
$
0.2248
$
0.2248
$
0.2248
$
0.2248
$
0.2248
$
0.2248
$
0.2248
$
0.2248
$
0.2248
CASH FLOW STATEMENT
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
REVENUE
Generation Value ($)
--
59,480
59,183
58,887
58,593
58,300
58,008
57,718
57,429
57,142
56,857
Federal Tax Credit ($)
--
147,000
USDA REAP Grant ($)
--
122,500
Accel. Depreciation Benefit ($)
--
28,322
45,315
27,189
16,285
16,285
8,213
Total Revenue
$0
357,302
104,498
86,076
74,878
74,585
66,221
57,718
57,429
57,142
56,857
EXPENSES
O&M
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Construction Cost
($490,000)
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Total Expenses
($490,000)
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Annual Net Cash Flow
($490,000)
$357,302.28 $104,498
$86,076
$74,878
$74,585
$66,221
$57,718
$57,429
$57,142
$56,857
Cumulative Cash Flow
($490,000)
($132,698) ($28,200)
$57,876 $132,754 $207,339 $273,560 $331,278 $388,708 $445,850 $502,707
Annual Generation Value
--
$
59,480
$
59,183
$
58,887
$
58,593
$
58,300
$
58,008
$
57,718
$
57,429
$
57,142
$
56,857
Annual Tax/Grant Benefits
--
$
297,822
$
45,315
$
27,189
$
16,285
$
16,285
$
8,213
$
-
$
-
$
-
$
-
Annual Expenses / Costs
($490,000)
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
YEAR
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025

ADVERTISEMENT

00 votes

Related Articles

Top 20 Happy Easter Cards And Gift Tags To Download For Free
Top Ten Easter Arts And Crafts Activities For Your Kids
Free Easter Coloring Pages And Easter Printables For Your Kids

Related forms

Form 12094 - Public Water Supply Application For Water Treatment Plant And Water Distribution System Operator - Indiana Department Of Environmental Management Drinking Water Branch Form 12094 - Public Water Supply Application For Water Treatment Plant And Water Distribution System Operator - Indiana Department Of Environmental Management Drinking Water Branch Legal
Form Rd-112 - Wage Earner Application For Automatic Extension - Kansas, Missouri Form Rd-112 - Wage Earner Application For Automatic Extension - Kansas, Missouri Financial
Form Rd-112 - Wage Earner Application For Automatic Extension - City Of Kansas - 2008 Form Rd-112 - Wage Earner Application For Automatic Extension - City Of Kansas - 2008 Financial
Form F Sec Rule 19 - Application For Renewal Of Quarrying Lease Form F Sec Rule 19 - Application For Renewal Of Quarrying Lease Legal
Form 339 (r7 / 8-98) - Application For Renewal Of Real Estate License - Professional Licensing Agency, State Of Indiana Form 339 (r7 / 8-98) - Application For Renewal Of Real Estate License - Professional Licensing Agency, State Of Indiana Legal
Form Sc Sch.tc-41a - Application For Renewable Fuels Tax Credits Form Sc Sch.tc-41a - Application For Renewable Fuels Tax Credits Financial
Form Boe-400-mcr Sample - Application For Certificate Of Registration Use Tax Account Form Boe-400-mcr Sample - Application For Certificate Of Registration Use Tax Account Financial
Form Ssa-16-f6 Sample - Application For Disability Insurance Benefits Form Ssa-16-f6 Sample - Application For Disability Insurance Benefits Legal
Form 10a100 - Kentucky Tax Registration Application For Withholding, Corporation, Sales And Use Taxes, And Motor Vehicle Tire Fee Form 10a100 - Kentucky Tax Registration Application For Withholding, Corporation, Sales And Use Taxes, And Motor Vehicle Tire Fee Financial
Form Ct-1120 Xch - Connecticut Application For Exchange Of Research And Development Or Research And Experimental Expenditures Tax Credits By A Qualified Small Business - 2014 Form Ct-1120 Xch - Connecticut Application For Exchange Of Research And Development Or Research And Experimental Expenditures Tax Credits By A Qualified Small Business - 2014 Financial

Related Categories

Parent category: Legal
Download
Go
Page of 19