Anda di halaman 1dari 34

Solar Pricing Model

The Base Year Price, % of Debt, and % of Price Escalating input assumptions are located on the Cash Flow tab to allow for sc
Solve model by inputting Base Year Price (Cash Flow tab, cell H40) on Assumptions tab that yields the target IRR (Cash Flow,
Evaluate debt service coverage ratios to ensure reasonable; reduce Debt percentage (Cash Flow tab, cell H41) if minimum or
Property tax is based on EBITDA and affects EBITDA. Property tax values from Row 37 on the Cash Flow tab (make sure to l
2015

According to the Residential PV module Price Index calculated by SPV Market Research and reported by LBL in Tracking the S

Uniform Capacity Tax = $4.00 per kW


d by LBL in Tracking the Sun VIII, the cost of modules has declined to around $1 per watt in 2014 (https://emp.lbl.gov/sites/all/files/lbnl-1882
gov/sites/all/files/lbnl-188238_1.pdf)
Solar Pricing Model
Assumptions: Notes: Assumptions: Notes:
General Inflation Factor (revenue and expenses) 1.80% From http://www.clevelandfed.org/research/data/
Operating Inputs:
% of Base Price Escalating @ Infl. 0% Generator Capacity (MW) 2.2
Uses of Funds Energy Production:
Debt Reserve 73,800 ($55,765) Gross Project Capacity Factor 14.50%
Maint. Reserve 0 $60.00 Project Availability Factor 100.00%
$60/kW avg decommissioning costs from
Decommissioning Fund 0 Dockets 8302, 8248, 8234, 8225
Working Capital 40,795 6 months of working capital Loss Factor/Other Adjustments 0.00%
Total Working Capital & Reverses 114,595 Net Capacity Factor 14.5%
3% of approximate debt amount (E17) +
(5%/12 months * Installation Costs * 4.5
Financing Costs & IDC 336,113 months = IDC) + $ (E18) for Tax equity Output in MWhs 2,794
Installation Cost (Hard Costs) 4,070,000 $1.85 Annual Output Degradation 0.50%

per watt cost inflated from p.10


conservative estimate using commercial
scale system
http://www1.eere.energy.gov/solar/pdfs/
Total Uses of Funds 4,520,708 Insall cost per watt from recent docket Inverter Replacement 47927_chapter4.pdf, plus $3000 labor
Total Project Cost ($/kW) 2,055 Value Year 12 400,000 0.2
Sources of Funds Annual Operating Expenses:
Grants 0 Maintenance Cost 25,528 $6.67/kW
Debt 2,712,425 $3,660,000 Labor
Equity 1,808,283 $150,000 Hours of Labor 0
Total Sources of Funds 4,520,708 Labor Rate ($/hour) 0
Grants: Payroll Overhead Adder 0.0%
State and Federal Incentives 0 Property Tax
Net Value of Grants 0 Amount EBITDA x WACC x Tax Rate
Asset Life (Years) 25 Property Tax Rate 0.76% Tax Rate approximately $12/watt.
Loan Life Long Term Loan 18 14
Short-Term Loan 6 Depreciation Rate 4.00%
Tax Rates: Insurance (% of Installation Cost) 0.40%
Federal Income Tax 35.0% Other Operational Expenses 0 6.8
State Income Tax 8.5% Lease 14,960 1000
Income tax rate 40.53% FERC Charges 0 lease acres X price per X plant size
Capital structure: ISO-NE Charges 0
Debt Long Term Loan 30.00% Revenue Assumptions:
Debt Short-Term Loan 30.00% RECs:
Equity 40.00% REC and Carbon Value ($/MWh) 0.00
Debt costs: Long Term Loan 4.50% REC inflation Factor 2.00%
Debt costs: Short Term Loan 3.00% Other Revenues (increases with inflation) 0
Weighted Average Cost of Capital 6.09% 9.60%
Tax Rates and Incentives: Base Year Energy Price ($/MWh) 130.36
Investment Tax Credit Discount (% of Hard Costs) 97.5% Return Metrics:
Income Tax Basis Adjustment Factor 50.0% Average Debt Service Coverage Ratio 2.06
Federal Income Tax Credit Minimum Debt Service Coverage Ratio 1.89
ITC Rate 30.0% Internal Rate of Return 9.60%
ITC Realization Period (years) 1
ITC Amount
Total Amount 1,190,475 Federal ITC Value Loss
Percent Realized 100.0% 0
Total Amount Realized 1,190,475
State Income Tax Credit
ITC Rate
Amount of Federal ITC Allowed 24.00%
Effective State ITC Rate 7.20%
ITC Realization Period (years) 1
ITC Amount
Solar Pricing Model

Operating Year 1 2 3 4
Calendar Year 2012 2013 2014 2015 2016

Generation (MWh) 2,794 2,780 2,767 2,753

Revenue:
Standard Offer Price ($/MWh)
Fixed Price Component 100% 130.36 130.36 130.36 130.36
Escalating Price Component 0% 0.00 0.00 0.00 0.00
Standard Offer Price 130.36 130.36 130.36 130.36
Revenues From Energy Production 364,288 362,466 360,654 358,851
RECs
Market Value of RECs ($/MWh) 0.00 0.00 0.00 0.00
Change Market Value of REC 2.00% 2.00% 2.00%
Revenues from RECs 0 0 0 0
Other Revenues 0 0 0 0
Interest Revenue 1,270 2,840 3,440 4,040
Total Revenue 365,558 365,307 364,094 362,891

Expenses:
O & M costs 25,528 25,988 26,455 26,931
Payroll 0 0 0 0
Payroll Overhead 0 0 0 0
Land Lease cost 14,960 15,229 15,503 15,782
FERC Charges 0 0 0 0
ISO-NE Charges 0 0 0 0
Other Operational Expenses 0 0 0 0
Insurance 16,280 16,573 16,871 17,175
Uniform Capacity Tax $4.00 8,800 8,800 8,800 8,800
Municipal Tax
Underlying Land Tax 0.30%
Property tax $/MWh 6 16,022 16,311 16,604 16,903
Total 81,590 82,900 84,234 85,592
EBITDA 283,968 282,406 279,860 277,299

Municipal Property Tax Estimate: NPV


EBITA x Capitalization Rate 2,136,274 16,022 16,310 16,604 16,903
Property Tax Rate 0.75% 16,022 16,310 16,604 16,903
Property Tax Escalation 1.8%
Property Tax Depreciation 0.0% IRR
Price
Debt %
Avg DSCR
Min DSCR
% of Price Escalating
Min Annual Cash Flow
Debt Repayment Short Term Loan 2012 2013 2014 2015 2016
Loan Balance 1,356,212 1,146,545 931,450 710,133 481,742
Interest 3.00% (40,686) (36,689) (31,669) (25,565)
Principal (209,667) (215,095) (221,317) (228,390)
Annual payment (250,353) (251,785) (252,987) (253,955)
Interest Rate 3.00% 3.20% 3.40% 3.60%

Debt Repayment Long Term Loan


Loan Balance 1,356,212 1,305,711 1,250,805 1,194,807 1,137,483
Interest 4.50% (61,030) (58,757) (59,413) (59,740)
Principal (50,501) (54,906) (55,998) (57,323)
Annual payment (111,531) (113,663) (115,412) (117,064)
Interest Rate 4.50% 4.75% 5.00% 5.25%
Debt Coverage Ratio 2.40 2.06 2.55 2.48 2.42 2.37
133%
Debt Repayment All Loans
Loan Balance 2,712,425 2,452,256 2,182,255 1,904,939 1,619,226
Interest (101,716) (95,446) (91,083) (85,305)
Principal (2,712,425) (260,168) (270,001) (277,316) (285,714)
Annual payment (361,884) (365,448) (368,398) (371,019)

After-Tax Equity Return


Cash
EBITDA 283,968 282,406 279,860 277,299
Plus: Release of Debt Service Reserve 0 0 0 0
Plus: Release of WC & Maint Reserves 0 0 0 0
Less: Inverter Replacement (33,333) (33,333) (33,333) (33,333)
Less: Principal (260,168) (270,001) (277,316) (285,714)
Less: Interest (101,716) (95,446) (91,083) (85,305)
Total Cash (111,250) (116,375) (121,871) (127,053)
Taxable Income Benefit/(Liability)
EBITDA 283,968 282,406 279,860 277,299
Less: Interest (101,716) (95,446) (91,083) (85,305)
Less: Tax Depreciation (688,093) (1,105,836) (673,124) (413,211)
Taxable Income/(Loss) (505,841) (918,876) (484,346) (221,217)
State Tax Benefit/(Liability) 42,996 78,104 41,169 18,803
Federal Taxable Income/(Loss) (462,844) (840,772) (443,177) (202,414)
Federal Tax Benefit/(Liability) 161,996 294,270 155,112 70,845
Total Taxable Income Benefit/(Liability) 204,992 372,375 196,281 89,648
Tax Credits
Federal ITC 1,190,475 0 0 0
State ITC 185,714 0 0 0
Total 1,376,189 0 0 0
Equity Investment (1,808,283)
Total Equity Return (1,808,283) 1,469,932 256,000 74,410 (37,405)
Internal Rate of Return 9.60% 837,960

Reserve Accounts
Beginning Balance 0 147,928 181,262 214,595
Inverter Replacement 33,333 33,333 33,333 33,333
Debt Reserve 73,800 0 0 0
Maint. Reserve 0 0 0 0
Decommissioning Fund 0 0 0 0
Working Capital 40,795 0 0 0
Total 147,928 181,262 214,595 247,928

Non-Interest Bearing Reserves 6,799 6,799 6,799 6,799

Interest on Reserves 1,270 2,840 3,440 4,040


5 6 7 8 9 10 11 12
2017 2018 2019 2020 2021 2022 2023 2024

2,739 2,725 2,712 2,698 2,685 2,671 2,658 2,645

130.36 130.36 130.36 130.36 130.36 130.36 130.36 130.36


0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
130.36 130.36 130.36 130.36 130.36 130.36 130.36 130.36
357,057 355,271 353,495 351,727 349,969 348,219 346,478 344,746

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00


2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
4,640 5,240 5,840 6,440 7,040 7,640 8,240 5,240
361,697 360,512 359,335 358,168 357,009 355,859 354,718 349,986

27,416 27,910 28,412 28,924 29,444 29,974 30,514 31,063


0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
16,067 16,356 16,650 16,950 17,255 17,566 17,882 18,204
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
17,484 17,799 18,119 18,445 18,777 19,115 19,460 19,810
8,800 8,800 8,800 8,800 8,800 8,800 8,800 8,800

17,207 17,517 17,832 18,153 18,480 18,813 19,151 19,496


86,974 88,382 89,814 91,272 92,757 94,268 95,806 97,372
274,723 272,130 269,521 266,896 264,252 261,591 258,912 252,613

17,207 17,517 17,832 18,153 18,480 18,813 19,151 19,496


17,207 17,517 17,832 18,153 18,480 18,813 19,151 19,496

9.60% Output
$130.4 Input
60.00% Input
2.06 Output
1.89 Output
% of Price Escalating 0% Input
Min Annual Cash Flow (130,594) Output
2017 2018 2019 2020 2021 2022 2023 2024
245,362 0 0 0 0 0 0 0
(18,306) (9,814) 0 0 0 0 0 0
(236,380) (245,362) 0 0 0 0 0 0
(254,686) (255,177) 0 0 0 0 0 0
3.80% 4.00%

Long Term Loan


1,078,585 1,017,843 954,964 891,179 823,567 751,899 675,930 595,403
(59,718) (59,322) (58,526) (57,298) (53,471) (49,414) (45,114) (40,556)
(58,898) (60,742) (62,879) (63,785) (67,612) (71,669) (75,969) (80,527)
(118,616) (120,064) (121,405) (121,083) (121,083) (121,083) (121,083) (121,083)
5.50% 5.75% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%
2.32 2.27 2.22 2.20 2.18 2.16 2.14 2.09

1,323,948 1,017,843 954,964 891,179 823,567 751,899 675,930 595,403


(78,024) (69,137) (58,526) (57,298) (53,471) (49,414) (45,114) (40,556)
(295,278) (306,104) (62,879) (63,785) (67,612) (71,669) (75,969) (80,527)
(373,302) (375,241) (121,405) (121,083) (121,083) (121,083) (121,083) (121,083)

274,723 272,130 269,521 266,896 264,252 261,591 258,912 252,613


0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
(33,333) (33,333) (33,333) (33,333) (33,333) (33,333) (33,333) (33,333)
(295,278) (306,104) (62,879) (63,785) (67,612) (71,669) (75,969) (80,527)
(78,024) (69,137) (58,526) (57,298) (53,471) (49,414) (45,114) (40,556)
(131,913) (136,444) 114,783 112,480 109,836 107,175 104,496 98,197

274,723 272,130 269,521 266,896 264,252 261,591 258,912 252,613


(78,024) (69,137) (58,526) (57,298) (53,471) (49,414) (45,114) (40,556)
(412,428) (217,430) (22,809) (22,809) (22,819) (22,809) (22,819) (102,809)
(215,729) (14,437) 188,186 186,789 187,963 189,368 190,979 109,249
18,337 1,227 (15,996) (15,877) (15,977) (16,096) (16,233) (9,286)
(197,392) (13,210) 172,191 170,912 171,986 173,272 174,746 99,963
69,087 4,623 (60,267) (59,819) (60,195) (60,645) (61,161) (34,987)
87,424 5,850 (76,263) (75,696) (76,172) (76,742) (77,394) (44,273)

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

(44,488) (130,594) 38,520 36,783 33,665 30,434 27,102 53,924


247,928 281,262 314,595 347,928 381,262 414,595 447,928 481,262
33,333 33,333 33,333 33,333 33,333 33,333 33,333 (366,667)
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
281,262 314,595 347,928 381,262 414,595 447,928 481,262 114,595

6,799 6,799 6,799 6,799 6,799 6,799 6,799 6,799

4,640 5,240 5,840 6,440 7,040 7,640 8,240 5,240


13 14 15 16 17 18 19 20 21
2025 2026 2027 2028 2029 2030 2031 2032 2033

2,631 2,618 2,605 2,592 2,579 2,566 2,553 2,541 2,528

130.36 130.36 130.36 130.36 130.36 130.36 130.36 130.36 130.36


0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
130.36 130.36 130.36 130.36 130.36 130.36 130.36 130.36 130.36
343,022 341,307 339,600 337,902 336,213 334,532 332,859 331,195 329,539

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00


2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00%
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
1,940 1,940 1,940 1,940 1,940 1,276 612 612 612
344,962 343,247 341,540 339,842 338,153 335,808 333,471 331,807 330,151

31,622 32,191 32,771 33,361 33,961 34,572 35,195 35,828 36,473


0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
18,531 18,865 19,204 19,550 19,902 20,260 20,625 20,996 21,374
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
20,166 20,529 20,899 21,275 21,658 22,048 22,445 22,849 23,260
8,800 8,800 8,800 8,800 8,800 8,800 8,800 8,800 8,800

19,847 20,204 20,568 20,938 21,315 21,699 22,089 22,487 22,892


98,967 100,590 102,242 103,924 105,636 107,379 109,154 110,960 112,799
245,995 242,657 239,298 235,918 232,517 228,428 224,317 220,846 217,352

19,847 20,204 20,568 20,938 21,315 21,699 22,089 22,487 22,891


19,847 20,204 20,568 20,938 21,315 21,699 22,089 22,487 22,891
2025 2026 2027 2028 2029 2030 2031 2032 2033
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

510,044 419,564 323,656 221,992 114,229 0 0 0 0


(35,724) (30,603) (25,174) (19,419) (13,320) (6,854) 0 0 0
(85,359) (90,480) (95,909) (101,663) (107,763) (114,229) 0 0 0
(121,083) (121,083) (121,083) (121,083) (121,083) (121,083) 0 0 0
6.00% 6.00% 6.00% 6.00% 6.00% 6.00%
2.03 2.00 1.98 1.95 1.92 1.89

510,044 419,564 323,656 221,992 114,229 0 0 0 0


(35,724) (30,603) (25,174) (19,419) (13,320) (6,854) 0 0 0
(85,359) (90,480) (95,909) (101,663) (107,763) (114,229) 0 0 0
(121,083) (121,083) (121,083) (121,083) (121,083) (121,083) 0 0 0

245,995 242,657 239,298 235,918 232,517 228,428 224,317 220,846 217,352


0 0 0 0 0 73,800 0 0 0
0 0 0 0 0 0 0 0 0

(85,359) (90,480) (95,909) (101,663) (107,763) (114,229) 0 0 0


(35,724) (30,603) (25,174) (19,419) (13,320) (6,854) 0 0 0
124,913 121,574 118,216 114,836 111,434 181,146 224,317 220,846 217,352

245,995 242,657 239,298 235,918 232,517 228,428 224,317 220,846 217,352


(35,724) (30,603) (25,174) (19,419) (13,320) (6,854) 0 0 0
(150,819) (99,609) (68,899) (65,887) (39,846) (16,806) (16,806) (16,806) (8,403)
59,452 112,446 145,226 150,612 179,352 204,769 207,512 204,041 208,949
(5,053) (9,558) (12,344) (12,802) (15,245) (17,405) (17,638) (17,343) (17,761)
54,399 102,888 132,881 137,810 164,107 187,364 189,873 186,697 191,188
(19,040) (36,011) (46,508) (48,233) (57,437) (65,577) (66,456) (65,344) (66,916)
(24,093) (45,569) (58,853) (61,035) (72,682) (82,983) (84,094) (82,688) (84,677)

0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

100,820 76,006 59,363 53,800 38,752 98,163 140,223 138,159 132,675


114,595 114,595 114,595 114,595 114,595 114,595 40,795 40,795 40,795

0 0 0 0 0 (73,800) 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
114,595 114,595 114,595 114,595 114,595 40,795 40,795 40,795 40,795

6,799 6,799 6,799 6,799 6,799 6,799 6,799 6,799 6,799

1,940 1,940 1,940 1,940 1,940 1,276 612 612 612


22 23 24 25
2034 2035 2036 2037

2,515 2,503 2,490 2,478

130.36 130.36 130.36 130.36


0.00 0.00 0.00 0.00
130.36 130.36 130.36 130.36
327,891 326,251 324,620 322,997

0.00 0.00 0.00 0.00


2.00% 2.00% 2.00% 2.00%
0 0 0 0
0 0 0 0
612 612 612 306
328,503 326,863 325,232 323,303

37,130 37,798 38,478 39,171


0 0 0 0
0 0 0 0
21,759 22,150 22,549 22,955
0 0 0 0
0 0 0 0
0 0 0 0
23,679 24,105 24,539 24,980
8,800 8,800 8,800 8,800

23,304 23,723 24,150 24,585


114,671 116,577 118,517 120,491
213,832 210,287 206,716 202,812

23,304 23,723 24,150 24,585


23,304 23,723 24,150 24,585
2034 2035 2036 2037
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0

0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0

0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0

213,832 210,287 206,716 202,812


0 0 0 0
0 0 0 40,795

0 0 0 0
0 0 0 0
213,832 210,287 206,716 243,607

213,832 210,287 206,716 202,812


0 0 0 0
0 0 0 0
213,832 210,287 206,716 202,812
(18,176) (17,874) (17,571) (17,239)
195,656 192,412 189,145 185,573
(68,480) (67,344) (66,201) (64,950)
(86,655) (85,219) (83,771) (82,189)

0 0 0 0
0 0 0 0
0 0 0 0

127,177 125,068 122,944 161,417


40,795 40,795 40,795 40,795

0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 (40,795)
40,795 40,795 40,795 0

6,799 6,799 6,799 6,799

612 612 612 306


Solar Pricing Model
Depreciation

Depreciation Summary
Remainin
g Basis
Federal ITC After
Federal ITC Basis Disallowa
Schedule Amount Amount Disallowance nce
5 Year MACRS 3,968,250 1,190,475 595,238 3,373,013
15 Year MACRS 101,750 101,750
20 Year MACRS 0
20 Year SL 336,113 336,113
39 Year SL 0
Non-Depreciable 114,595
Total Project Cost 4,520,708 1,190,475 595,238 3,810,875

Income Tax Depreciation Calendar Year 2010 2011 2012


Operating Year 1 2
Depreciation
Calendar Year Depreciation %s per Classification
5 Year MACRS 3,373,013 20.00% 32.00%
15 Year MACRS 101,750 5.00% 9.50%
20 Year MACRS 0 3.75% 7.22%
20 Year SL 336,113 2.50% 5.00%
39 Year SL 0 1.39% 2.56%
Inverter Replacement 1 400,000

Tax Depreciation
5 Year MACRS 3,373,013 674,603 1,079,364
15 Year MACRS 101,750 5,088 9,666
20 Year MACRS 0 0 0
20 Year SL 336,113 8,403 16,806
39 Year SL 0 0 0
Inverter Replacement 1

Total Depreciation 4,210,875 688,093 1,105,836


Different between Total Cost & Total Depreciation -400,000
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
3 4 5 6 7 8 9 10 11 12

19.20% 11.52% 11.52% 5.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
8.55% 7.70% 6.93% 6.23% 5.90% 5.90% 5.91% 5.90% 5.91% 5.90%
6.68% 6.18% 5.71% 5.29% 4.89% 4.52% 4.46% 4.46% 4.46% 4.46%
5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
2.56% 2.56% 2.56% 2.56% 2.56% 2.56% 2.56% 2.56% 2.56% 2.56%

647,618 388,571 388,571 194,286 0 0 0 0 0 0


8,700 7,835 7,051 6,339 6,003 6,003 6,013 6,003 6,013 6,003
0 0 0 0 0 0 0 0 0 0
16,806 16,806 16,806 16,806 16,806 16,806 16,806 16,806 16,806 16,806
0 0 0 0 0 0 0 0 0 0
80,000

673,124 413,211 412,428 217,430 22,809 22,809 22,819 22,809 22,819 102,809
2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
13 14 15 16 17 18 19 20 21 22

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
5.91% 5.90% 5.91% 2.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
4.46% 4.46% 4.46% 4.46% 4.46% 4.46% 4.46% 4.46% 2.23% 0.00%
5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 2.50% 0.00%
2.56% 2.56% 2.56% 2.56% 2.56% 2.56% 2.56% 2.56% 2.56% 2.56%

0 0 0 0 0 0 0 0 0 0
6,013 6,003 6,013 3,002
0 0 0 0 0 0 0 0 0 0
16,806 16,806 16,806 16,806 16,806 16,806 16,806 16,806 8,403 0
0 0 0 0 0 0 0 0 0 0
128,000 76,800 46,080 46,080 23,040 0 0 0 0 0

150,819 99,609 68,899 65,887 39,846 16,806 16,806 16,806 8,403 0


2033 2034 2035
23 24 25

0.00% 0.00% 0.00% 100.00%


0.00% 0.00% 0.00% 100.00%
0.00% 0.00% 0.00% 100.00%
0.00% 0.00% 0.00% 100.00%
2.56% 2.56% 2.56% 62.93%

0 0 0

0 0 0
0 0 0
0 0 0
0 0 0

0 0 0
kW (AC) 2,200 2.25%
Uniform Capacity Tax $4.00
Total Plant Tax Bill $8,800

Acreage 15
Value of Acre 1000
State Property Tax Rate 1.50% exempt?
Municipal Property Tax Rate $1.00
Total Property Tax Bill $15,225

Municipal Property Tax Rate 0.75% use highest?


Value of Plant $3,500,000
Municipal Property Tax Bill $26,250
Homestead
med $1.48
avg $1.47
max $2.06

#NAME?
1.5259 1.3943
Albany 2 Calculated 98.91 1.571
Alburgh 3 Calculated 105.73 1.4648
Andover 4 Calculated 115.95 1.2518
Arlington 5 Calculated 108.15 1.4957
Athens 6 Calculated 111.24 1.3961
Averill 255 Calculated 101.79 0.9726
Averys Gor 256 Calculated 101.79 0.9726
Bakersfield 7 Calculated 103.09 1.3481
Baltimore 8 Calculated 102.34 1.3455
Barnard 9 Calculated 100.94 1.6573
Barnet 10 Calculated 104.29 1.4408
Barre City 11 Calculated 103.51 1.1943
Barre Town 12 Calculated 88.52 1.4056
Barton 13 Calculated 101.98 1.3443
Belvidere 14 Calculated 101.13 1.6459
Bennington 15 Calculated 91.51 1.5225
Benson 16 Calculated 92.12 1.4997
Berkshire 17 Calculated 102.35 1.3137
Berlin 18 Calculated 104.23 1.5982
Bethel 19 Calculated 111.9 1.5499
Bloomfield 20 Calculated 106.32 0.9712
Bolton 21 Calculated 102.57 1.5895
Bradford 22 Calculated 104.99 1.4409
Braintree 23 Calculated 107.03 1.373
Brandon 24 Calculated 103.8 1.3705
Brattleboro 25 Calculated 102.01 1.6769
Bridgewate 26 Calculated 96.82 1.561
Bridport 27 Calculated 97.35 1.8369
Brighton 28 Calculated 110.05 1.2635
Bristol 29 Calculated 93.49 1.6789
Brookfield 30 Calculated 111.59 1.3282
Brookline 31 Calculated 104.19 1.4911
Browningto 32 Calculated 112.8 1.1671
Brunswick 33 Calculated 97.43 1.0161
Buels Gore 252 NO Budget 91.75 1.079
Burke 34 Calculated 105.08 1.536
Burlington 35 Calculated 87.54 1.6544
Cabot 36 Calculated 101.73 1.6511
Calais 37 Calculated 92.43 1.758
Cambridge 38 Calculated 102.92 1.4184
Canaan 39 Calculated 103.39 1.038
Castleton 40 Calculated 98.14 1.4378
Cavendish 41 Calculated 109.61 1.4131
Charleston 42 Calculated 94.33 1.3101
Charlotte 43 Calculated 105.07 1.5145
Chelsea 44 Calculated 99.79 1.5825
Chester 45 Calculated 111.05 1.3228
Chittenden 46 Calculated 93.89 1.4794
Clarendon 47 Calculated 110.67 1.4523
Colchester 48 Calculated 98.47 1.4386
Concord 49 Calculated 103.63 1.6577
Corinth 50 Calculated 109.96 1.281
Cornwall 51 Calculated 109.12 1.6337
Coventry 52 Calculated 107.22 1.3405
Craftsbury 53 Calculated 104.65 1.6936
Danby 54 Calculated 112.61 1.4803
Danville 55 Calculated 104.05 1.4244
Derby 56 Calculated 102.59 1.3175
Dorset 57 Calculated 105.64 1.5309
Dover 58 Calculated 104.21 1.5011
Dummersto 59 Calculated 103.12 1.7382
Duxbury 60 Calculated 101.03 1.6641
East Haven 61 Calculated 106.16 1.0911
East Montpe 62 Calculated 94.1 1.9757
Eden 63 Calculated 103.42 1.5887
Elmore 64 Calculated 103.5 1.6837
Enosburgh 65 Calculated 101.92 1.1861
Essex Jct. 66 Calculated 100.27 1.5644
Essex Town 67 Calculated 100.52 1.5537
Fair Haven 70 Calculated 116.67 1.1759
Fairfax 68 Calculated 96.03 1.3335
Fairfield 69 Calculated 94.68 1.5588
Fairlee 71 Calculated 100.91 1.7478
Fayston 72 Calculated 104.65 1.5971
Ferdinand 257 NO Budget 101.79 0.9726
Ferrisburgh 73 Calculated 102.7 1.6327
Fletcher 74 Calculated 93.73 1.4903
Franklin 75 Calculated 104.36 1.2238
Georgia 76 Calculated 105.41 1.2793
Glastenbur 258 Calculated 105.97 0.9342
Glover 77 Calculated 103.88 1.4457
Goshen 78 Calculated 108.89 1.1982
Grafton 79 Calculated 109.91 1.334
Granby 80 Calculated 104.65 1.0012
Grand Isle 81 Calculated 102.33 1.5959
Granville 82 Calculated 99.25 1.2839
Greensboro 83 Calculated 100.11 1.6833
Groton 84 Calculated 104.05 1.5663
Guildhall 85 Calculated 105.19 1.1986
Guilford 86 Calculated 93.19 1.8175
Halifax 87 Calculated 104.16 1.36
Hancock 88 Calculated 110.37 1.6896
Hardwick 89 Calculated 88.56 1.7807
Hartford 90 Calculated 103.42 1.5062
Hartland 91 Calculated 107.99 1.6024
Highgate 92 Calculated 112.62 1.2395
Hinesburg 93 Calculated 92.04 1.637
Holland 94 Calculated 95.96 1.448
Hubbardton 95 Calculated 104.56 1.4188
Huntington 96 Calculated 100.19 1.4446
Hyde Park 97 Calculated 106.38 1.4216
Ira 98 Calculated 100.41 1.0893
Irasburg 99 Calculated 100.49 1.2515
Isle LaMott 100 Calculated 97.17 1.6749
Jamaica 101 Calculated 112.48 1.4339
Jay 102 Calculated 94.59 1.5446
Jericho 103 Calculated 98.74 1.4838
Johnson 104 Calculated 106.52 1.3926
Killington 185 Calculated 101.98 1.7364
Kirby 105 Calculated 104.3 1.4105
Landgrove 106 Calculated 100.29 1.6311
Leicester 107 Calculated 109.63 1.3964
Lemington 108 Calculated 104.11 1.5004
Lewis 259 Calculated 101.79 0.9726
Lincoln 109 Calculated 103.32 1.5346
Londonderr 110 Calculated 97.55 1.639
Lowell 111 Calculated 103.73 1.2307
Ludlow 112 Calculated 100.11 1.7347
Lunenburg 113 Calculated 102.77 1.3619
Lyndon 114 Calculated 102.4 1.4205
Maidstone 115 Calculated 106.07 1.0056
Manchester 116 Calculated 103.63 1.47
Marlboro 117 Calculated 97.06 1.732
Marshfield 118 Calculated 90.83 1.7149
Mendon 119 Calculated 103.41 1.3045
Middlebury 120 Calculated 91.48 1.8431
Middlesex 121 Calculated 97.39 1.7572
Middletown 122 Calculated 102.7 1.7615
Milton 123 Calculated 105.32 1.4013
Monkton 124 Calculated 85.63 1.9064
Montgomer 125 Calculated 100.71 1.1997
Montpelier 126 Calculated 97.07 1.6026
Moretown 127 Calculated 103.71 1.7281
Morgan 128 Calculated 100.02 1.4173
Morristown 129 Calculated 105.1 1.3667
Mount Holl 130 Calculated 114.41 1.5563
Mount Tabo 131 Calculated 107.04 1.1015
New Haven 135 Calculated 100.92 1.5986
Newark 132 Calculated 110.26 1.4724
Newbury 133 Calculated 107.34 1.3877
Newfane 134 Calculated 102.45 1.5595
Newport Cit 136 Calculated 85.16 1.6127
Newport To 137 Calculated 111.09 1.3412
North Benn 138 Calculated 92.2 1.7372
North Hero 140 Calculated 98.18 1.5489
Northfield 139 Calculated 100.24 1.4523
Norton 141 Calculated 93.58 1.4176
Norwich 142 Calculated 97.82 1.8468
Orange 143 Calculated 104.48 1.2813
Orleans ID 144 Calculated 102.93 1.3959
Orwell 145 Calculated 103.87 1.3436
Panton 146 Calculated 102.35 1.5518
Pawlet 147 Calculated 116.73 1.2148
Peacham 148 Calculated 103.57 1.6427
Peru 149 Calculated 103.35 1.5828
Pittsfield 150 Calculated 116.8 1.6746
Pittsford 151 Calculated 109.99 1.4867
Plainfield 152 Calculated 97.49 1.5977
Plymouth 153 Calculated 100.42 1.7155
Pomfret 154 Calculated 106.4 1.3642
Poultney 155 Calculated 97.84 1.5564
Pownal 156 Calculated 106.16 1.3937
Proctor 157 Calculated 111.07 1.4083
Putney 158 Calculated 99.59 1.7889
Randolph 159 Calculated 107.93 1.3303
Reading 160 Calculated 99.76 1.7814
Readsboro 161 Calculated 113.83 1.0287
Richford 162 Calculated 113.78 1.0804
Richmond 163 Calculated 99.25 1.4761
Ripton 164 Calculated 98.79 1.8507
Rochester 165 Calculated 109.97 1.3475
Rockingha 166 Calculated 105.2 1.5818
Roxbury 167 Calculated 104.18 1.4416
Royalton 168 Calculated 108.32 1.4008
Rupert 169 Calculated 103.05 1.2835
Rutland Cit 170 Calculated 94.82 1.5683
Rutland To 171 Calculated 100.31 1.3747
Ryegate 172 Calculated 104.59 1.5582
Salisbury 177 Calculated 98.83 1.7872
Sandgate 178 Calculated 107.36 1.4013
Searsburg 179 Calculated 101.86 1.3197
Shaftsbury 180 Calculated 108.04 1.2443
Shaftsbury 254 Calculated 106.45 1.5047
Sharon 181 Calculated 108.22 1.4157
Sheffield 182 Calculated 104.93 1.6091
Shelburne 183 Calculated 98.54 1.4916
Sheldon 184 Calculated 103.45 1.2455
Shoreham 186 Calculated 104.08 1.7187
Shrewsbury 187 Calculated 103.53 1.315
Somerset 260 Calculated 98.2 1.0081
South Burli 188 Calculated 96.4 1.6202
South Hero 189 Calculated 101.03 1.5159
Springfield 190 Calculated 109.86 1.5495
St. Albans 173 Calculated 97.79 1.4828
St. Albans 174 Calculated 103.4 1.4238
St. George 175 Calculated 98.98 1.7441
St. Johnsbu 176 Calculated 108.63 1.1718
Stamford 191 Calculated 104.51 1.1819
Stannard 192 Calculated 97.59 1.7807
Starksboro 193 Calculated 94.26 1.7192
Stockbridg 194 Calculated 99.87 1.5788
Stowe 195 Calculated 99.96 1.498
Strafford 196 Calculated 107.46 1.4947
Stratton 197 Calculated 98.62 1.5578
Sudbury 198 Calculated 119.47 1.3843
Sunderland 199 Calculated 114.93 1.2273
Sutton 200 Calculated 112.5 1.2855
Swanton 201 Calculated 109.74 1.2467
Thetford 202 Calculated 99.76 1.9109
Tinmouth 203 Calculated 117.91 1.3362
Topsham 204 Calculated 109.12 1.2909
Townshend 205 Calculated 105.03 1.6541
Troy 206 Calculated 100.01 1.3215
Tunbridge 207 Calculated 111.95 1.4225
Underhill 209 Calculated 101.81 1.4391
Vergennes 210 Calculated 104.43 1.5084
Vernon 211 Calculated 111.07 1.1618
Vershire 212 Calculated 99.06 1.7804
Victory 213 Calculated 101.85 1.5973
Waitsfield 214 Calculated 107.4 1.5419
Walden 215 Calculated 97.97 1.2584
Wallingford 216 Calculated 110.18 1.429
Waltham 217 Calculated 95.46 1.6575
Wardsboro 218 Calculated 104 1.4827
Warners Gr 261 Calculated 101.79 0.9726
Warren 219 Calculated 102.06 1.524
Warren Gor 262 Calculated 101.79 0.9726
Washington 220 Calculated 114.38 1.2366
Waterbury 221 Calculated 99.57 1.6641
Waterford 222 Calculated 98.09 1.6059
Waterville 223 Calculated 91.12 1.7725
Weathersfie 224 Calculated 100.22 1.6343
Wells 225 Calculated 105.16 1.3473
Wells River 226 Calculated 105.29 1.5478
West Fairle 227 Calculated 100.37 1.7572
West Have 230 Calculated 101.83 1.5154
West Rutla 234 Calculated 105.27 1.3832
West Winds 235 Calculated 103.9 1.6489
Westfield 228 Calculated 99.22 1.5149
Westford 229 Calculated 101.57 1.5266
Westminste 231 Calculated 99.12 1.6551
Westmore 232 Calculated 106.68 1.2776
Weston 233 Calculated 93.02 1.647
Weybridge 236 Calculated 97.9 2.0581
Wheelock 237 Calculated 109.86 1.5369
Whiting 238 Calculated 101.88 1.4836
Whitingham 239 Calculated 107.76 1.7219
Williamsto 240 Calculated 89.14 1.5567
Williston 241 Calculated 93.82 1.5541
Wilmington 242 Calculated 103.18 1.7573
Windham 243 Calculated 104.17 1.5828
Windsor 244 Calculated 108.59 1.3235
Winhall 245 Calculated 95.27 1.7289
Winooski 246 Calculated 98.34 1.3726
Wolcott 247 Calculated 102.5 1.4717
Woodbury 248 Calculated 101.55 1.6954
Woodford 249 Calculated 110.43 1.1193
Woodstock 250 Calculated 97.9 1.7294
Worcester 251 Calculated 103.36 1.545
Non-Res
$1.49
$1.50
$1.80

1.5519
1.4518
1.3238
1.4193
1.3799
1.508
1.508
1.489
1.4999
1.5207
1.4719
1.4829
1.7341
1.5052
1.5178
1.6774
1.6663
1.4998
1.4727
1.3718
1.4438
1.4965
1.462
1.4342
1.4788
1.5048
1.5854
1.5768
1.3948
1.6419
1.3756
1.4733
1.3608
1.5755
1.673
1.4608
1.7535
1.5089
1.6607
1.4914
1.4847
1.5641
1.4004
1.6273
1.4609
1.5382
1.3823
1.6349
1.387
1.5589
1.4812
1.396
1.4067
1.4316
1.4668
1.3631
1.4753
1.4962
1.453
1.473
1.4886
1.5194
1.4459
1.6312
1.4842
1.4831
1.5061
1.5309
1.5271
1.3157
1.5985
1.6213
1.5212
1.4668
1.508
1.4946
1.6377
1.4709
1.4562
1.4485
1.4777
1.4097
1.3966
1.4668
1.5
1.5466
1.5333
1.4753
1.4593
1.6472
1.4737
1.3908
1.7333
1.4842
1.4214
1.363
1.6678
1.5996
1.4681
1.5321
1.4429
1.5287
1.5275
1.5797
1.3647
1.6228
1.5546
1.441
1.5052
1.4717
1.5306
1.4002
1.4744
1.508
1.4857
1.5736
1.4798
1.5333
1.4936
1.499
1.4472
1.4812
1.5815
1.69
1.4844
1.678
1.5761
1.4946
1.4575
1.7926
1.5242
1.5813
1.4801
1.5347
1.4605
1.3417
1.434
1.521
1.3922
1.43
1.4983
1.8025
1.3818
1.6649
1.5635
1.5313
1.6403
1.5692
1.4692
1.4913
1.4778
1.4998
1.315
1.4821
1.4852
1.3142
1.3956
1.5745
1.5286
1.4427
1.5689
1.4459
1.382
1.5413
1.4222
1.5387
1.3485
1.3491
1.5466
1.5538
1.3958
1.4591
1.4734
1.4171
1.4896
1.6189
1.5303
1.4676
1.5532
1.4298
1.507
1.4208
1.442
1.4184
1.4629
1.5577
1.4838
1.4748
1.4827
1.5631
1.5923
1.5194
1.3972
1.5697
1.4845
1.5508
1.4131
1.4688
1.5729
1.6285
1.537
1.5356
1.4284
1.5565
1.2848
1.3356
1.3644
1.3988
1.5387
1.3018
1.4067
1.4615
1.5348
1.3711
1.5077
1.4699
1.0354
1.5496
1.5071
1.4292
1.5668
1.3932
1.608
1.476
1.508
1.504
1.508
1.342
1.5416
1.5649
1.6846
1.5316
1.4597
1.4579
1.5293
1.5074
1.4582
1.4774
1.5471
1.5113
1.5486
1.4389
1.6502
1.5679
1.3972
1.5067
1.4245
1.722
1.6361
1.4877
1.4736
1.4136
1.6112
1.5609
1.4976
1.5116
1.39
1.5679
1.4851