|
Solar Savings Calculations (Year 1)
<br />Total Total
<br />179,175.7 $14,965
<br />136,676.1 $11,416
<br />Total I Year 1 1 20,663 1 21,685 1 21,921 1 21,740 1 22,024 1 22,079 1 22,112 1 0 1 19,806 1 19,420 1 20,657 1 21,293 1 21,566 1 18,947 1 21,874 120,064 315,852 1$26,381
<br />Actual Production (Year 11
<br />Month
<br />Inverted
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter 10
<br />Inverter ll
<br />Inverter 12
<br />Inverter 13
<br />Inverter 14
<br />Inverter 15
<br />Inverter 16
<br />Oct-19
<br />10
<br />6,962.1
<br />7,787.8
<br />7,897.4
<br />7,832.4
<br />7,929.0
<br />7,966.1
<br />7,956.0
<br />1,027.6
<br />7,024.2
<br />6,909.9
<br />7,406.9
<br />7,631.0
<br />7,726.9
<br />6,781.3
<br />7,873.0
<br />7,164.2
<br />Nov-19
<br />11
<br />3,941.6
<br />4,023.0
<br />4,092.1
<br />4,040.7
<br />4,103.4
<br />4,101.5
<br />4,119.9
<br />4,358.5
<br />3,556.3
<br />3,551.8
<br />4,032.6
<br />3,911.6
<br />3,971.8
<br />3,405.4
<br />4,022.3
<br />3,645.4
<br />Dec-19
<br />12
<br />3,363.5
<br />3,380.4
<br />3,528.5
<br />3,479.3
<br />3,586.6
<br />3,504.4
<br />3,657.8
<br />3,903.2
<br />2,892.0
<br />3,143.8
<br />3,537.5
<br />3,129.9
<br />3,219.0
<br />2,780.8
<br />3,314.8
<br />2,943.5
<br />Jan-20
<br />1
<br />1,512.4
<br />3,088.4
<br />3,151.4
<br />3,103.9
<br />3,168.7
<br />3,140.3
<br />3,193.3
<br />3,367.0
<br />483.3
<br />499.9
<br />536.9
<br />513.5
<br />1,166.9
<br />462.4
<br />536.4
<br />486.4
<br />Feb-20
<br />2
<br />2,958.4
<br />5,504.4
<br />5,538.5
<br />5,476.4
<br />5,558.5
<br />5,543.3
<br />5,562.3
<br />5,752.7
<br />0.0
<br />0.0
<br />0.0
<br />0.0
<br />376.9
<br />0.0
<br />0.0
<br />0.0
<br />Mar-20
<br />3
<br />3,750.5
<br />6,843.1
<br />6,950.1
<br />6,898.0
<br />6,983.8
<br />7,015.0
<br />7,022.7
<br />7,143.6
<br />0.0
<br />0.0
<br />0.0
<br />0.0
<br />73.3
<br />0.0
<br />0.0
<br />0.0
<br />A r-20
<br />4
<br />4,476.3
<br />9,667.0
<br />9,682.4
<br />9,654.8
<br />9,816.2
<br />9,862.9
<br />9,808.5
<br />9,933.6
<br />0.0
<br />0.0
<br />0.0
<br />0.0
<br />164.4
<br />0.0
<br />0.0
<br />0.0
<br />May-20
<br />5
<br />6,302.5
<br />11,491.5
<br />11,632.5
<br />11,507.1
<br />11,643.7
<br />11,713.2
<br />11,741.2
<br />11,916.2
<br />0.0
<br />0.0
<br />0.0
<br />0.0
<br />788.3
<br />0.0
<br />0.0
<br />0.0
<br />Jun-20
<br />6
<br />9,264.0
<br />12,543.7
<br />12,685.4
<br />12,522.9
<br />12,698.2
<br />12,834.3
<br />12,830.5
<br />12,971.0
<br />10,740.1
<br />10,529.3
<br />9,985.2
<br />11,598.3
<br />1,831.0
<br />10,276.9
<br />11,898.6
<br />10,943.2
<br />Jul-20
<br />7
<br />4,653.7
<br />12,888.0
<br />13,008.6
<br />12,870.9
<br />13,105.4
<br />13,116.4
<br />13,178.5
<br />13,353.8
<br />11,614.3
<br />11,129.9
<br />8,102.6
<br />12,643.0
<br />1,623.4
<br />11,233.9
<br />13,086.0
<br />11,945.1
<br />Au -20
<br />8
<br />4,882.6
<br />13,196.6
<br />13,293.1
<br />13,210.3
<br />13,373.1
<br />13,434.7
<br />13,509.2
<br />13,640.9
<br />11,509.1
<br />10,866.8
<br />7,942.8
<br />12,868.7
<br />1,775.6
<br />11,605.5
<br />13,380.7
<br />12,276.2
<br />Sep-20
<br />9
<br />4,833.4
<br />10,291.6
<br />10,472.8
<br />4,056.0
<br />10,493.7
<br />10,553.9
<br />10,650.3
<br />10,790.8
<br />8,732.3
<br />8,146.0
<br />4,142.3
<br />9,814.3
<br />1,710.4
<br />8,957.0
<br />10,300.3
<br />9,415.7
<br />Total
<br />Total
<br />113,875.8
<br />$9,511
<br />62,877.9
<br />$5,252
<br />53,365.0
<br />$4,457
<br />28,411.1
<br />$2,373
<br />42,271.4
<br />$3,531
<br />52,680.1
<br />$4,400
<br />73,066.1
<br />$6,103
<br />88,736.2
<br />$7,412
<br />176,152.6
<br />$14,713
<br />177,553.5
<br />$14,830
<br />180,765.9
<br />$15,098
<br />133,360.8
<br />$11,139
<br />Total I Year 1 56,901 1 100,706 1 101,933 1 94,653 1 102,460 1 302,786 1 103,230 1 98,159 1 56,552 1 54,777 1 45,687 1 62,110 1 24,428 1 55,503 1 64,412 58,820 1,183,116 $98,817
<br />Adiusted Actual Production
<br />Month
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter 10
<br />Inverter 11
<br />Inverter 12
<br />Inverter 13
<br />Inverter 14
<br />Inverter 15
<br />Inverter 16
<br />Oct-19
<br />10
<br />6,962.1
<br />7,787.8
<br />7,897.4
<br />7,832.4
<br />7,929.0
<br />7,966.1
<br />7,956.0
<br />1,027.6
<br />7,024.2
<br />6,909.9
<br />7,406.9
<br />7,631.0
<br />7,726.9
<br />6,781.3
<br />7,873.0
<br />7,164.2
<br />Nov-19
<br />11
<br />3,941.6
<br />4,023.0
<br />4,092.1
<br />4,040.7
<br />4,103.4
<br />4,101.5
<br />4,119.9
<br />4,358.5
<br />3,556.3
<br />3,551.8
<br />4,032.6
<br />3,911.6
<br />3,971.8
<br />3,405.4
<br />4,022.3
<br />3,645.4
<br />Dec-19
<br />12
<br />3,363.5
<br />3,380.4
<br />3,528.5
<br />3,479.3
<br />3,586.6
<br />3,504.4
<br />3,657.8
<br />3,903.2
<br />2,892.0
<br />3,143.8
<br />3,537.5
<br />3,129.9
<br />3,219.0
<br />2,780.8
<br />3,314.8
<br />2,943.5
<br />Jan-20
<br />1
<br />1,512.4
<br />3,088.4
<br />3,151.4
<br />3,103.9
<br />3,168.7
<br />3,140.3
<br />3,193.3
<br />3,367.0
<br />3,257.0
<br />3,156.6
<br />2,727.6
<br />3,571.5
<br />3,606.4
<br />3,191.7
<br />3,702.7
<br />3,383.4
<br />Feb-20
<br />2
<br />2,958.4
<br />5,504.4
<br />5,538.5
<br />5,476.4
<br />5,558.5
<br />5,543.3
<br />5,562.3
<br />5,752.7
<br />5,709.0
<br />5,533.1
<br />4,781.1
<br />6,260.2
<br />6,321.5
<br />5,594.6
<br />6,490.3
<br />5,930.7
<br />Mar-20
<br />3
<br />3,750.5
<br />6,843.1
<br />6,950.1
<br />6,898.0
<br />6,983.8
<br />7,015.0
<br />7,022.7
<br />7,143.6
<br />7,163.6
<br />6,942.9
<br />5,999.2
<br />7,855.2
<br />7,932.0
<br />7,020.0
<br />8,143.9
<br />7,441.7
<br />A r-20
<br />4
<br />4,476.3
<br />9,667.0
<br />9,682.4
<br />9,654.8
<br />9,816.2
<br />9,862.9
<br />9,808.5
<br />9,933.6
<br />10,032.9
<br />9,723.8
<br />8,402.1
<br />11,001.6
<br />11,109.2
<br />9,831.8
<br />11,405.9
<br />10,422.4
<br />May-20
<br />5
<br />6,302.5
<br />11,491.5
<br />11,632.5
<br />11,507.1
<br />11,643.7
<br />11,713.2
<br />11,741.2
<br />11,916.2
<br />11,971.3
<br />11,602.5
<br />10,025.4
<br />13,127.1
<br />13,255.5
<br />11,731.3
<br />13,609.5
<br />1 12,436.0
<br />Jun-20
<br />6
<br />9,264.0
<br />12,543.7
<br />12,685.4
<br />12,522.9
<br />12,698.2
<br />12,834.3
<br />12,830.5
<br />12,971.0
<br />10,740.1
<br />10,529.3
<br />9,985.2
<br />11,598.3
<br />1,831.0
<br />10,276.9
<br />11,898.6
<br />30,943.2
<br />Jul-20
<br />7
<br />4,653.7
<br />12,888.0
<br />13,008.6
<br />12,870.9
<br />13,105.4
<br />13,116.4
<br />13,178.5
<br />13,353.8
<br />11,614.3
<br />11,129.9
<br />8,102.6
<br />12,643.0
<br />1,623.4
<br />11,233.9
<br />13,086.0
<br />11,945.1
<br />Au -20
<br />8
<br />4,882.6
<br />13,196.6
<br />13,293.1
<br />13,210.3
<br />13,373.1
<br />13,434.7
<br />13,509.2
<br />13,640.9
<br />11,509.1
<br />10,866.8
<br />7,942.8
<br />12,868.7
<br />1,775.6
<br />11,605.5
<br />13,380.7
<br />12,276.2
<br />Sep-20
<br />9
<br />4,833.4
<br />10,291.6
<br />10,472.8
<br />4,056.0
<br />10,493.7
<br />10,553.9
<br />10,650.3
<br />10,790.8
<br />8,732.3
<br />8,146.0
<br />4,142.3
<br />9,814.3
<br />1,710.4
<br />8,957.0
<br />10,300.3
<br />9,415.7
<br />Total
<br />Total
<br />113,875.8
<br />$9,511
<br />62,877.9
<br />$5,252
<br />53,365.0
<br />$4,457
<br />50,322.3
<br />$4,203
<br />88,514.9
<br />$7,393
<br />111,105.2
<br />$9,280
<br />154,831.3
<br />$12,932
<br />185,706.5
<br />$15,511
<br />176,152.6
<br />$14,713
<br />177,553.5
<br />114,130
<br />180,765.9
<br />$15,098
<br />133,360.8
<br />$11,139
<br />Total lYearl 1 56,901 1 100,706 1 101,933 1 94,653 1 102,460 1 102,786 1 103,230 1 98,159 1 94,202 1 91,236 1 77,085 1 103,412 1 64,083 1 92,410 1 107,228 97,948 1,488,432 1$124,318
<br />Weather Normalized Adiusted Production
<br />Month
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter
<br />Inverter 10
<br />Inverter 11
<br />Inverter 12
<br />Inverter 13
<br />Inverter 14
<br />Inverter 15
<br />Inverter 16
<br />Oct-19
<br />10
<br />5,553.1
<br />6,211.7
<br />6,299.1
<br />6,247.3
<br />6,324.3
<br />6,353.9
<br />6,345.9
<br />819.6
<br />5,602.7
<br />5,511.5
<br />5,907.9
<br />6,086.7
<br />6,163.1
<br />5,408.9
<br />6,279.7
<br />5,714.3
<br />Nov-19
<br />11
<br />3,092.2
<br />3,156.0
<br />3,210.2
<br />3,169.9
<br />3,219.1
<br />3,217.6
<br />3,232.0
<br />3,419.2
<br />2,789.9
<br />2,786.4
<br />3,163.5
<br />3,068.6
<br />3,115.8
<br />2,671.5
<br />3,155.5
<br />2,859.8
<br />Dec-19
<br />12
<br />2,207.4
<br />2,218.5
<br />2,315.7
<br />2,283.4
<br />2,353.8
<br />2,299.9
<br />2,400.6
<br />2,561.6
<br />1,898.0
<br />2,063.2
<br />2,321.6
<br />2,054.1
<br />2,112.6
<br />1,825.0
<br />2,175.5
<br />1,931.8
<br />Jan-20
<br />1
<br />1,665.5
<br />3,401.1
<br />3,470.4
<br />3,418.1
<br />3,489.5
<br />3,458.2
<br />3,516.6
<br />3,707.9
<br />3,586.7
<br />3,476.2
<br />3,003.7
<br />3,933.0
<br />3,971.5
<br />3,514.8
<br />4,077.5
<br />3,726.0
<br />Feb-20
<br />2
<br />2,308.3
<br />4,294.8
<br />4,321.4
<br />4,272.9
<br />4,337.0
<br />4,325.1
<br />4,339.9
<br />4,488.5
<br />4,454.4
<br />4,317.2
<br />3,730.4
<br />4,884.5
<br />4,932.3
<br />4,365.1
<br />5,064.0
<br />4,627.4
<br />Mar-20
<br />3
<br />4,159.6
<br />7,589.6
<br />7,708.2
<br />7,650.4
<br />7,745.6
<br />7,780.2
<br />7,788.7
<br />7,922.8
<br />7,945.0
<br />7,700.2
<br />6,653.6
<br />8,712.1
<br />8,797.3
<br />7,785.7
<br />9,032.2
<br />8,253.4
<br />A r-20
<br />4
<br />4,282.2
<br />9,247.8
<br />9,262.5
<br />9,236.1
<br />9,390.5
<br />9,435.2
<br />9,383.2
<br />9,502.8
<br />9,597.8
<br />9,302.2
<br />8,037.8
<br />10,524.5
<br />10,627.4
<br />9,405.4
<br />10,911.3
<br />9,970.5
<br />Ma -20
<br />5
<br />6,701.1
<br />12,218.2
<br />12,368.1
<br />12,234.8
<br />12,380.0
<br />12,453.9
<br />12,483.7
<br />1 12,669.8
<br />12,728.3
<br />12,336.2
<br />10,659.5
<br />13,957.3
<br />14,093.8
<br />12,473.2
<br />14,470.2
<br />13,222.5
<br />Jun-20
<br />6
<br />9,583.3
<br />12,976.0
<br />13,122.6
<br />12,954.5
<br />13,135.8
<br />13,276.6
<br />13,272.7
<br />1 13,418.0
<br />11,110.2
<br />10,892.2
<br />10,329.3
<br />11,998.0
<br />1,894.1
<br />10,631.1
<br />12,308.7
<br />11,320.3
<br />Jul-20
<br />7
<br />4,643.0
<br />12,858.5
<br />12,978.8
<br />12,841.4
<br />13,075.4
<br />13,086.4
<br />13,148.3
<br />1 13,323.2
<br />11,587.7
<br />11,104.4
<br />8,084.0
<br />12,614.0
<br />1,619.7
<br />11,208.2
<br />13,056.0
<br />11,917.7
<br />Au -20
<br />8
<br />4,096.3
<br />11,071.4
<br />11,152.4
<br />11,082.9
<br />11,219.5
<br />11,271.2
<br />11,333.7
<br />11,444.2
<br />9,655.7
<br />9,116.8
<br />6,663.7
<br />10,796.3
<br />1,489.7
<br />9,736.6
<br />11,225.9
<br />10,299.3
<br />Sep-20
<br />9
<br />4,139.8
<br />8,814.7
<br />8,969.9
<br />3,473.9
<br />8,987.8
<br />9,039.4
<br />9,121.9
<br />9,242.3
<br />7,479.2
<br />6,977.0
<br />3,547.9
<br />8,405.9
<br />1,465.0
<br />7,671.6
<br />8,822.2
<br />8,064.5
<br />Total
<br />Total
<br />90,829.8
<br />1 $7,586
<br />49,327.2
<br />$4,120
<br />35,022.7
<br />$2,925
<br />55,416.7
<br />$4,629
<br />69,063.0
<br />$5,768
<br />123,224.8
<br />$10,292
<br />148,117.4
<br />$12,371
<br />197,450.7
<br />$16,492
<br />182,223.3
<br />$15,220
<br />177,146.9
<br />$14,796
<br />151,655.E
<br />$12,667
<br />114,222.9
<br />$9,540
<br />Total I Year 1 52,432 1 94,058 1 95,179 1 88,86E 1 95,658 1 95,998 1 96,367 1 92,520 1 88,43E 1 85,583 1 72,103 1 97,035 1 60,282 1 86,697 1 100,579 91,907 1,393,701 $116,406
<br />Year 1 Total for Reconciliation: 1 1,709,553 $142,787
<br />
|