Академический Документы
Профессиональный Документы
Культура Документы
James Carlin
Phone
305-2577
Address
?
Yrly
Current KWH
Current $
Current rate
monthly avg
12000
1000.00
$1,440.00
$120.00
$0.1200
Yrly
Current KWH
Current $
Current rate
monthly avg
12000
1000.00
$1,440.00
$120.00
0.12
Watts Needed
5454.545
Panel Wattage
Qty Needed
300
18
Panels
Watts
18 Qty
5400
Project Cost
Add ons
Service Upgrade
Ground Mount
Roch
Carport
Other
$18,360.00
panel watts
285
245
240 a/c
Current Incentive
0.1 TEP
0.3 SRP
0.5 SSVEC
0.1 Trico
0.1 APS
UFI
UFI
PBI
UFI
UFI
$0.00
Total
Utility
Incentive per watt
Type of Incentive
Total Amount Paid
$18,360.00
Trico Co-Op
0.1
Performance Based Incentive
$540.00
10 percent payment 1
60 percent payment 2
30 percent payment 3
total
$1,836.00
$11,016.00
$5,508.00
$18,360.00
$9,872.00
5.00
8.5
07-01-12
Monthly payments
#VALUE!
$119.00
102
1,428.02
Principal amount
$9,872.00
Finance charges
Total cost
Payment
Number
$2,266.20
#VALUE!
Payment
Date
1
2
Beginning Balance
$12,138.20
Interest
Principal
Balance
$9,872.00
41.13
$77.87
$9,794.13
Accumulative
Interest
Accumulative
Principal
$41.13
$77.87
$9,794.13
40.81
$78.19
$9,715.94
$81.94
$156.06
#VALUE!
$9,715.94
40.48
$78.52
$9,637.42
$122.43
$234.58
#VALUE!
$9,637.42
40.16
$78.85
$9,558.57
$162.58
$313.43
#VALUE!
$9,558.57
39.83
$79.17
$9,479.40
$202.41
$392.60
#VALUE!
$9,479.40
39.50
$79.50
$9,399.89
$241.91
$472.11
#VALUE!
$9,399.89
39.17
$79.84
$9,320.06
$281.07
$551.94
#VALUE!
$9,320.06
38.83
$80.17
$9,239.89
$319.91
$632.11
#VALUE!
$9,239.89
38.50
$80.50
$9,159.39
$358.41
$712.61
10
#VALUE!
$9,159.39
38.16
$80.84
$9,078.55
$396.57
$793.45
11
#VALUE!
$9,078.55
37.83
$81.17
$8,997.38
$434.40
$874.62
12
#VALUE!
$8,997.38
37.49
$81.51
$8,915.86
$471.89
$956.14
13
#VALUE!
$8,915.86
37.15
$81.85
$8,834.01
$509.04
$1,037.99
Project Details
18
System Wattage
5,400
System Output Kilowatt Hours
11,880
System Cost
$18,360.00
Federal Rebate
$5,508.00
State Rebate
$1,000.00
Utility Incentive for solar
$540.00
Total Rebate / Incentive
$7,048.00
System Cost After Rebate / Incentive
$11,312.00
Apply
1 Year of AVG Electric Expense
$120.00 x12
$1,440.00
$540.00
$1,980.00
for
8.5 yrs
pmt=
9.5
years
$119.00
VS
Avg Monthly
Electric Bill
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
$120.00
$124.80
$129.79
$134.98
$140.38
$146.00
$151.84
$157.91
$164.23
$170.80
$177.63
$184.73
$192.12
$199.81
$207.80
$216.11
$224.76
$233.75
$243.10
$252.82
$1,440.00
$1,497.60
$1,557.50
$1,619.80
$1,684.60
$1,751.98
$1,822.06
$1,894.94
$1,970.74
$2,049.57
$2,131.55
$2,216.81
$2,305.49
$2,397.71
$2,493.61
$2,593.36
$2,697.09
$2,804.98
$2,917.18
$3,033.86
21
22
$262.93
$273.45
$3,155.22
$3,281.43
23
24
$284.39
$295.77
$3,412.68
$3,549.19
25
$307.60
$3,691.16
26
$319.90
$3,838.80
27
28
29
$332.70
$346.00
$359.84
$3,992.36
$4,152.05
$4,318.13
30
$374.24
$4,490.86
$7,799.50
$17,288.79
$28,833.97
$42,880.43
$59,970.11
$80,762.31
Solar Cost
Year
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Monthly
Electric Cost
$119.00
$119.00
$119.00
$119.00
$119.00
$119.00
$119.00
$119.00
$119.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Yearly
Electric Cost
$1,428.02
$1,428.02
$1,428.02
$1,428.02
$1,428.02
$1,428.02
$1,428.02
$1,428.02
$1,428.02
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Totals
Electric Bill
Savings
$7,140.11
$659.39
$12,852.21
$4,436.59
$12,852.21
$15,981.76
$12,852.21
$30,028.23
$12,852.21
$47,117.90
$12,852.21
$67,910.10
Note: This chart represents a solar application where the solar system is financed vs if you continued to pay for electricity
from the utility.
The column on the Left Represents the exact same amount of energy as the column on the Right.
$/KWH
$
$0.12 $1,428.02
$0.12 $1,428.02
$0.12 $1,428.02
$0.12 $1,428.02
$0.12 $1,428.02
$0.12 $1,428.02
$0.12 $1,428.02
$0.12 $1,428.02
$0.12 $1,428.02
$0.11
$0.00
$0.10
$0.00
$0.09
$0.00
$0.09
$0.00
$0.08
$0.00
$0.08
$0.00
$0.07
$0.00
$0.07
$0.00
$0.06
$0.00
$0.06
$0.00
$0.06
$0.00
$0.06
$0.00
$0.19
$0.19
$0.20
$0.20
$0.20
$3,281.43
$3,412.68
$3,549.19
$3,691.16
$3,838.80
$49,317.08
$52,729.76
$56,278.95
$59,970.11
$63,808.91
12000
12000
12000
12000
12000
264000
276000
288000
300000
312000
$0.05
$0.05
$0.05
$0.05
$0.05
$0.00
$0.00
$0.00
$0.00
$0.00
LIFETIME TOTALS
SUM
$63,808.91
TOTAL $/KWH
312000
$0.20
$12,852.21
TOTAL $/KWH
ottom Line:
$0.120
$0.046
11,880
11,785
11,690
11,595
11,500
11,405
11,310
11,215
11,120
11,025
10,930
10,835
10,740
10,644
10,549
10,454
10,359
10,264
10,169
10,074
9,979
TOTAL
11,880
23,665
35,355
46,950
58,450
69,854
81,164
92,379
103,499
114,523
125,453
136,287
147,027
157,671
168,221
178,675
189,035
199,299
209,468
219,542
229,522
degradation year
1 1
0.992 2
0.984 3
0.976 4
0.968 5
0.96 6 Solar Degradation
0.952 7
0.008
0.944 8
0.936 9
0.928 10
0.92 11
0.912 12
0.904 13
0.896 14
0.888 15
0.88 16
0.872 17
0.864 18
0.856 19
0.848 20
0.84 21
$12,852.21
$12,852.21
$12,852.21
$12,852.21
$12,852.21
TOTAL $/KWH
9,884
9,789
9,694
9,599
9,504
277,992
0.04623229
239,406
249,195
258,889
268,488
277,992
0.832
0.824
0.816
0.808
0.8
22
23
24
25
26
18