Laserfiche WebLink
Attribute Value <br />Approximate Project Cost $350,860 <br />Year 1 Cash Flow $10,272 <br />25-year Cumulative Cash Flow $441,325 <br />$500,000 <br />$400,000 <br />Project Expenses so Utility Expenses Avoided <br />$300, 000 <br />$200,000 <br />$100,000 <br />1 2 3 4 5 6 7 8 9 1011 12 13 14 15 16 17 18 19202122 232425 <br />Years <br />Attribute Value <br />Approximate Project Cost $650,860 <br />Year l Cash Flow-$14,663 <br />25-year Cumulative Cash Flow $571,767 <br />$1,00,000 <br />$1,000,000 Project Expenses 0 Utility Expenses Avoided <br />� <br />$800,000 <br />$600,000 <br />$400,000 r <br />Ini 1$200,000. <br />c � , r� , y I I Ir <br />1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 2122 23 24 25 <br />Years <br />Notes: <br />1. JMS uses solar panels that have a 25-year power production guaranteefrom them an ufacturer. <br />2. SPEC credits are factored into this cashflow, however, these are not guaranteed. Current <br />market value per SPEC is $5. <br />3. JMS has used a conservative annual electric inflation factor of 5% for electricity otherwise <br />purchased from the electric utility provider. <br />4. JMS has accounted for normal maintenance of the city's increase in its own Property & <br />Casualty Insurance for the Solar Asset in our financial analysis. These two items will be funded <br />separately from the construction lease. <br />S. Budgetary roof pricing has been approximated at $300,000. <br />