Вы находитесь на странице: 1из 28

Solar Panel Investment Return Model - Fo

Inputs
1. Solar Production Yearly Kwh Estimate 5,555
2. Total Cost of Install $ 15,265
3. Federal Tax Credit Rate 30%
4. Price Reduction $ 700
5. Energy Price per Kwh $ 0.25
6. Minimum Monthly Energy Fees $ 10
7. Electricity Price Increase Per Year 2%
8. Solar panel yearly degration 0.50%

Total cost - tax credit - price reduction $ 9,986

Estimated Return
Monthly IRR (warranty) 1.1%
Yearly IRR - 20 year (warranty) 13.6%
Extended Yearly IRR - 30 yr 14.7%
Breakeven Month 90
Breakeven Year 7.5

Tesla Referral Link (Get free extended warranty!)

*Model assumes net metering / no excess energy production

Months on Book Monthly Energy Production


0
1 463
2 463
3 463
4 463
5 463
6 463
7 463
8 463
9 463
10 463
11 463
12 463
13 463
14 463
15 463
16 463
17 463
18 463
19 463
20 463
21 463
22 463
23 463
24 463
25 463
26 463
27 463
28 463
29 463
30 463
31 463
32 463
33 463
34 463
35 463
36 463
37 463
38 463
39 463
40 463
41 463
42 463
43 463
44 463
45 463
46 463
47 463
48 463
49 463
50 463
51 463
52 463
53 463
54 463
55 463
56 463
57 463
58 463
59 463
60 463
61 463
62 463
63 463
64 463
65 463
66 463
67 463
68 463
69 463
70 463
71 463
72 463
73 463
74 463
75 463
76 463
77 463
78 463
79 463
80 463
81 463
82 463
83 463
84 463
85 463
86 463
87 463
88 463
89 463
90 463
91 463
92 463
93 463
94 463
95 463
96 463
97 463
98 463
99 463
100 463
101 463
102 463
103 463
104 463
105 463
106 463
107 463
108 463
109 463
110 463
111 463
112 463
113 463
114 463
115 463
116 463
117 463
118 463
119 463
120 463
121 463
122 463
123 463
124 463
125 463
126 463
127 463
128 463
129 463
130 463
131 463
132 463
133 463
134 463
135 463
136 463
137 463
138 463
139 463
140 463
141 463
142 463
143 463
144 463
145 463
146 463
147 463
148 463
149 463
150 463
151 463
152 463
153 463
154 463
155 463
156 463
157 463
158 463
159 463
160 463
161 463
162 463
163 463
164 463
165 463
166 463
167 463
168 463
169 463
170 463
171 463
172 463
173 463
174 463
175 463
176 463
177 463
178 463
179 463
180 463
181 463
182 463
183 463
184 463
185 463
186 463
187 463
188 463
189 463
190 463
191 463
192 463
193 463
194 463
195 463
196 463
197 463
198 463
199 463
200 463
201 463
202 463
203 463
204 463
205 463
206 463
207 463
208 463
209 463
210 463
211 463
212 463
213 463
214 463
215 463
216 463
217 463
218 463
219 463
220 463
221 463
222 463
223 463
224 463
225 463
226 463
227 463
228 463
229 463
230 463
231 463
232 463
233 463
234 463
235 463
236 463
237 463
238 463
239 463
240 463
241 463
242 463
243 463
244 463
245 463
246 463
247 463
248 463
249 463
250 463
251 463
252 463
253 463
254 463
255 463
256 463
257 463
258 463
259 463
260 463
261 463
262 463
263 463
264 463
265 463
266 463
267 463
268 463
269 463
270 463
271 463
272 463
273 463
274 463
275 463
276 463
277 463
278 463
279 463
280 463
281 463
282 463
283 463
284 463
285 463
286 463
287 463
288 463
289 463
290 463
291 463
292 463
293 463
294 463
295 463
296 463
297 463
298 463
299 463
300 463
301 463
302 463
303 463
304 463
305 463
306 463
307 463
308 463
309 463
310 463
311 463
312 463
313 463
314 463
315 463
316 463
317 463
318 463
319 463
320 463
321 463
322 463
323 463
324 463
325 463
326 463
327 463
328 463
329 463
330 463
331 463
332 463
333 463
334 463
335 463
336 463
337 463
338 463
339 463
340 463
341 463
342 463
343 463
344 463
345 463
346 463
347 463
348 463
349 463
350 463
351 463
352 463
353 463
354 463
355 463
356 463
357 463
358 463
359 463
360 463
Solar Panel Investment Return Model - For Direct Purchase (Not for lease/PPA option)

Source Notes
Solar Contract Tesla guarantee 85% of their estimated production minus 0.5% annual pa
Solar Contract
Internal Revenue Service 30% till 2019, 26% in 2020, 22% in 2021
Solar deal / personal value 500 Cash Back + Credit Card Points
Electric provider / historical rate
Electric provider
Historical energy price increase rate See tab "San Diego Electric Rate" for an example

Created by: Ryan - The Frugal Analyst


https://www.youtube.com/channel/UCIy5c3J

https://www.tesla.com/referral/ryan7590

Cash Flow Model

Panel Degration % Energy Generation Minimum SDGE feees, etc

0.0% 463 10
0.1% 463 10
0.1% 462 10
0.2% 462 10
0.2% 462 10
0.3% 462 10
0.3% 462 10
0.3% 461 10
0.4% 461 10
0.4% 461 10
0.5% 461 10
0.5% 461 10
0.5% 460 10
0.6% 460 10
0.6% 460 10
0.7% 460 10
0.7% 460 10
0.8% 459 10
0.8% 459 10
0.8% 459 10
0.9% 459 10
0.9% 459 10
1.0% 458 10
1.0% 458 10
1.0% 458 10
1.1% 458 10
1.1% 458 10
1.2% 458 10
1.2% 457 10
1.3% 457 10
1.3% 457 10
1.3% 457 10
1.4% 457 10
1.4% 456 10
1.5% 456 10
1.5% 456 10
1.5% 456 10
1.6% 456 10
1.6% 455 10
1.7% 455 10
1.7% 455 10
1.8% 455 10
1.8% 455 10
1.8% 454 10
1.9% 454 10
1.9% 454 10
2.0% 454 10
2.0% 454 10
2.0% 453 10
2.1% 453 10
2.1% 453 10
2.2% 453 10
2.2% 453 10
2.3% 453 10
2.3% 452 10
2.3% 452 10
2.4% 452 10
2.4% 452 10
2.5% 452 10
2.5% 451 10
2.5% 451 10
2.6% 451 10
2.6% 451 10
2.7% 451 10
2.7% 450 10
2.8% 450 10
2.8% 450 10
2.8% 450 10
2.9% 450 10
2.9% 449 10
3.0% 449 10
3.0% 449 10
3.0% 449 10
3.1% 449 10
3.1% 448 10
3.2% 448 10
3.2% 448 10
3.3% 448 10
3.3% 448 10
3.3% 447 10
3.4% 447 10
3.4% 447 10
3.5% 447 10
3.5% 447 10
3.5% 447 10
3.6% 446 10
3.6% 446 10
3.7% 446 10
3.7% 446 10
3.8% 446 10
3.8% 445 10
3.8% 445 10
3.9% 445 10
3.9% 445 10
4.0% 445 10
4.0% 444 10
4.0% 444 10
4.1% 444 10
4.1% 444 10
4.2% 444 10
4.2% 443 10
4.3% 443 10
4.3% 443 10
4.3% 443 10
4.4% 443 10
4.4% 442 10
4.5% 442 10
4.5% 442 10
4.5% 442 10
4.6% 442 10
4.6% 442 10
4.7% 441 10
4.7% 441 10
4.8% 441 10
4.8% 441 10
4.8% 441 10
4.9% 440 10
4.9% 440 10
5.0% 440 10
5.0% 440 10
5.0% 440 10
5.1% 439 10
5.1% 439 10
5.2% 439 10
5.2% 439 10
5.3% 439 10
5.3% 438 10
5.3% 438 10
5.4% 438 10
5.4% 438 10
5.5% 438 10
5.5% 437 10
5.5% 437 10
5.6% 437 10
5.6% 437 10
5.7% 437 10
5.7% 436 10
5.8% 436 10
5.8% 436 10
5.8% 436 10
5.9% 436 10
5.9% 436 10
6.0% 435 10
6.0% 435 10
6.0% 435 10
6.1% 435 10
6.1% 435 10
6.2% 434 10
6.2% 434 10
6.3% 434 10
6.3% 434 10
6.3% 434 10
6.4% 433 10
6.4% 433 10
6.5% 433 10
6.5% 433 10
6.5% 433 10
6.6% 432 10
6.6% 432 10
6.7% 432 10
6.7% 432 10
6.8% 432 10
6.8% 431 10
6.8% 431 10
6.9% 431 10
6.9% 431 10
7.0% 431 10
7.0% 431 10
7.0% 430 10
7.1% 430 10
7.1% 430 10
7.2% 430 10
7.2% 430 10
7.3% 429 10
7.3% 429 10
7.3% 429 10
7.4% 429 10
7.4% 429 10
7.5% 428 10
7.5% 428 10
7.5% 428 10
7.6% 428 10
7.6% 428 10
7.7% 427 10
7.7% 427 10
7.8% 427 10
7.8% 427 10
7.8% 427 10
7.9% 426 10
7.9% 426 10
8.0% 426 10
8.0% 426 10
8.0% 426 10
8.1% 425 10
8.1% 425 10
8.2% 425 10
8.2% 425 10
8.3% 425 10
8.3% 425 10
8.3% 424 10
8.4% 424 10
8.4% 424 10
8.5% 424 10
8.5% 424 10
8.5% 423 10
8.6% 423 10
8.6% 423 10
8.7% 423 10
8.7% 423 10
8.8% 422 10
8.8% 422 10
8.8% 422 10
8.9% 422 10
8.9% 422 10
9.0% 421 10
9.0% 421 10
9.0% 421 10
9.1% 421 10
9.1% 421 10
9.2% 420 10
9.2% 420 10
9.3% 420 10
9.3% 420 10
9.3% 420 10
9.4% 420 10
9.4% 419 10
9.5% 419 10
9.5% 419 10
9.5% 419 10
9.6% 419 10
9.6% 418 10
9.7% 418 10
9.7% 418 10
9.8% 418 10
9.8% 418 10
9.8% 417 10
9.9% 417 10
9.9% 417 10
10.0% 417 10
10.0% 417 10
10.0% 416 10
10.1% 416 10
10.1% 416 10
10.2% 416 10
10.2% 416 10
10.3% 415 10
10.3% 415 10
10.3% 415 10
10.4% 415 10
10.4% 415 10
10.5% 415 10
10.5% 414 10
10.5% 414 10
10.6% 414 10
10.6% 414 10
10.7% 414 10
10.7% 413 10
10.8% 413 10
10.8% 413 10
10.8% 413 10
10.9% 413 10
10.9% 412 10
11.0% 412 10
11.0% 412 10
11.0% 412 10
11.1% 412 10
11.1% 411 10
11.2% 411 10
11.2% 411 10
11.3% 411 10
11.3% 411 10
11.3% 410 10
11.4% 410 10
11.4% 410 10
11.5% 410 10
11.5% 410 10
11.5% 409 10
11.6% 409 10
11.6% 409 10
11.7% 409 10
11.7% 409 10
11.8% 409 10
11.8% 408 10
11.8% 408 10
11.9% 408 10
11.9% 408 10
12.0% 408 10
12.0% 407 10
12.0% 407 10
12.1% 407 10
12.1% 407 10
12.2% 407 10
12.2% 406 10
12.3% 406 10
12.3% 406 10
12.3% 406 10
12.4% 406 10
12.4% 405 10
12.5% 405 10
12.5% 405 10
12.5% 405 10
12.6% 405 10
12.6% 404 10
12.7% 404 10
12.7% 404 10
12.8% 404 10
12.8% 404 10
12.8% 404 10
12.9% 403 10
12.9% 403 10
13.0% 403 10
13.0% 403 10
13.0% 403 10
13.1% 402 10
13.1% 402 10
13.2% 402 10
13.2% 402 10
13.3% 402 10
13.3% 401 10
13.3% 401 10
13.4% 401 10
13.4% 401 10
13.5% 401 10
13.5% 400 10
13.5% 400 10
13.6% 400 10
13.6% 400 10
13.7% 400 10
13.7% 399 10
13.8% 399 10
13.8% 399 10
13.8% 399 10
13.9% 399 10
13.9% 398 10
14.0% 398 10
14.0% 398 10
14.0% 398 10
14.1% 398 10
14.1% 398 10
14.2% 397 10
14.2% 397 10
14.3% 397 10
14.3% 397 10
14.3% 397 10
14.4% 396 10
14.4% 396 10
14.5% 396 10
14.5% 396 10
14.5% 396 10
14.6% 395 10
14.6% 395 10
14.7% 395 10
14.7% 395 10
14.8% 395 10
14.8% 394 10
14.8% 394 10
14.9% 394 10
14.9% 394 10
15.0% 394 10
15.0% 393 10
n)

uction minus 0.5% annual panel degration

- The Frugal Analyst


tube.com/channel/UCIy5c3JltuyW2h_TQ-51tYQ

Months on Book Cash Flow Cash Flow - Running Total


Month 0: Initial Investment (9,986) (9,986) 99,999
Month 1 106 (9,880) 99,999
Month 2 106 (9,774) 99,999
Month 3 106 (9,667) 99,999
Month 4 106 (9,561) 99,999
Month 5 106 (9,455) 99,999
Month 6 107 (9,348) 99,999
Month 7 107 (9,241) 99,999
Month 8 107 (9,134) 99,999
Month 9 107 (9,027) 99,999
Month 10 107 (8,920) 99,999
Month 11 107 (8,813) 99,999
Month 12 107 (8,706) 99,999
Month 13 108 (8,598) 99,999
Month 14 108 (8,490) 99,999
Month 15 108 (8,382) 99,999
Month 16 108 (8,274) 99,999
Month 17 108 (8,166) 99,999
Month 18 108 (8,058) 99,999
Month 19 108 (7,949) 99,999
Month 20 109 (7,841) 99,999
Month 21 109 (7,732) 99,999
Month 22 109 (7,623) 99,999
Month 23 109 (7,514) 99,999
Month 24 109 (7,405) 99,999
Month 25 109 (7,296) 99,999
Month 26 109 (7,186) 99,999
Month 27 110 (7,077) 99,999
Month 28 110 (6,967) 99,999
Month 29 110 (6,857) 99,999
Month 30 110 (6,747) 99,999
Month 31 110 (6,637) 99,999
Month 32 110 (6,527) 99,999
Month 33 110 (6,416) 99,999
Month 34 111 (6,306) 99,999
Month 35 111 (6,195) 99,999
Month 36 111 (6,084) 99,999
Month 37 111 (5,973) 99,999
Month 38 111 (5,862) 99,999
Month 39 111 (5,751) 99,999
Month 40 111 (5,639) 99,999
Month 41 112 (5,528) 99,999
Month 42 112 (5,416) 99,999
Month 43 112 (5,305) 99,999
Month 44 112 (5,193) 99,999
Month 45 112 (5,080) 99,999
Month 46 112 (4,968) 99,999
Month 47 112 (4,856) 99,999
Month 48 112 (4,743) 99,999
Month 49 113 (4,631) 99,999
Month 50 113 (4,518) 99,999
Month 51 113 (4,405) 99,999
Month 52 113 (4,292) 99,999
Month 53 113 (4,179) 99,999
Month 54 113 (4,066) 99,999
Month 55 113 (3,952) 99,999
Month 56 114 (3,839) 99,999
Month 57 114 (3,725) 99,999
Month 58 114 (3,611) 99,999
Month 59 114 (3,497) 99,999
Month 60 114 (3,383) 99,999
Month 61 114 (3,269) 99,999
Month 62 114 (3,154) 99,999
Month 63 115 (3,040) 99,999
Month 64 115 (2,925) 99,999
Month 65 115 (2,810) 99,999
Month 66 115 (2,695) 99,999
Month 67 115 (2,580) 99,999
Month 68 115 (2,465) 99,999
Month 69 115 (2,350) 99,999
Month 70 115 (2,234) 99,999
Month 71 116 (2,119) 99,999
Month 72 116 (2,003) 99,999
Month 73 116 (1,887) 99,999
Month 74 116 (1,771) 99,999
Month 75 116 (1,655) 99,999
Month 76 116 (1,539) 99,999
Month 77 116 (1,422) 99,999
Month 78 117 (1,306) 99,999
Month 79 117 (1,189) 99,999
Month 80 117 (1,072) 99,999
Month 81 117 (956) 99,999
Month 82 117 (838) 99,999
Month 83 117 (721) 99,999
Month 84 117 (604) 99,999
Month 85 117 (487) 99,999
Month 86 118 (369) 99,999
Month 87 118 (251) 99,999
Month 88 118 (133) 99,999
Month 89 118 (15) 99,999
Month 90 118 103 90
Month 91 118 221 91
Month 92 118 339 92
Month 93 118 458 93
Month 94 119 576 94
Month 95 119 695 95
Month 96 119 814 96
Month 97 119 933 97
Month 98 119 1,052 98
Month 99 119 1,171 99
Month 100 119 1,291 100
Month 101 120 1,410 101
Month 102 120 1,530 102
Month 103 120 1,650 103
Month 104 120 1,770 104
Month 105 120 1,890 105
Month 106 120 2,010 106
Month 107 120 2,130 107
Month 108 120 2,251 108
Month 109 121 2,371 109
Month 110 121 2,492 110
Month 111 121 2,613 111
Month 112 121 2,733 112
Month 113 121 2,854 113
Month 114 121 2,976 114
Month 115 121 3,097 115
Month 116 121 3,218 116
Month 117 122 3,340 117
Month 118 122 3,462 118
Month 119 122 3,583 119
Month 120 122 3,705 120
Month 121 122 3,827 121
Month 122 122 3,950 122
Month 123 122 4,072 123
Month 124 122 4,194 124
Month 125 123 4,317 125
Month 126 123 4,440 126
Month 127 123 4,562 127
Month 128 123 4,685 128
Month 129 123 4,808 129
Month 130 123 4,932 130
Month 131 123 5,055 131
Month 132 123 5,178 132
Month 133 124 5,302 133
Month 134 124 5,425 134
Month 135 124 5,549 135
Month 136 124 5,673 136
Month 137 124 5,797 137
Month 138 124 5,921 138
Month 139 124 6,046 139
Month 140 124 6,170 140
Month 141 125 6,295 141
Month 142 125 6,419 142
Month 143 125 6,544 143
Month 144 125 6,669 144
Month 145 125 6,794 145
Month 146 125 6,919 146
Month 147 125 7,044 147
Month 148 125 7,170 148
Month 149 125 7,295 149
Month 150 126 7,421 150
Month 151 126 7,547 151
Month 152 126 7,672 152
Month 153 126 7,798 153
Month 154 126 7,925 154
Month 155 126 8,051 155
Month 156 126 8,177 156
Month 157 126 8,304 157
Month 158 127 8,430 158
Month 159 127 8,557 159
Month 160 127 8,684 160
Month 161 127 8,811 161
Month 162 127 8,938 162
Month 163 127 9,065 163
Month 164 127 9,192 164
Month 165 127 9,320 165
Month 166 128 9,447 166
Month 167 128 9,575 167
Month 168 128 9,702 168
Month 169 128 9,830 169
Month 170 128 9,958 170
Month 171 128 10,086 171
Month 172 128 10,215 172
Month 173 128 10,343 173
Month 174 128 10,472 174
Month 175 129 10,600 175
Month 176 129 10,729 176
Month 177 129 10,858 177
Month 178 129 10,987 178
Month 179 129 11,116 179
Month 180 129 11,245 180
Month 181 129 11,374 181
Month 182 129 11,503 182
Month 183 130 11,633 183
Month 184 130 11,763 184
Month 185 130 11,892 185
Month 186 130 12,022 186
Month 187 130 12,152 187
Month 188 130 12,282 188
Month 189 130 12,412 189
Month 190 130 12,543 190
Month 191 130 12,673 191
Month 192 131 12,804 192
Month 193 131 12,934 193
Month 194 131 13,065 194
Month 195 131 13,196 195
Month 196 131 13,327 196
Month 197 131 13,458 197
Month 198 131 13,589 198
Month 199 131 13,721 199
Month 200 131 13,852 200
Month 201 132 13,984 201
Month 202 132 14,115 202
Month 203 132 14,247 203
Month 204 132 14,379 204
Month 205 132 14,511 205
Month 206 132 14,643 206
Month 207 132 14,775 207
Month 208 132 14,908 208
Month 209 132 15,040 209
Month 210 133 15,173 210
Month 211 133 15,305 211
Month 212 133 15,438 212
Month 213 133 15,571 213
Month 214 133 15,704 214
Month 215 133 15,837 215
Month 216 133 15,970 216
Month 217 133 16,104 217
Month 218 133 16,237 218
Month 219 134 16,371 219
Month 220 134 16,504 220
Month 221 134 16,638 221
Month 222 134 16,772 222
Month 223 134 16,906 223
Month 224 134 17,040 224
Month 225 134 17,174 225
Month 226 134 17,309 226
Month 227 134 17,443 227
Month 228 135 17,578 228
Month 229 135 17,712 229
Month 230 135 17,847 230
Month 231 135 17,982 231
Month 232 135 18,117 232
Month 233 135 18,252 233
Month 234 135 18,387 234
Month 235 135 18,522 235
Month 236 135 18,658 236
Month 237 135 18,793 237
Month 238 136 18,929 238
Month 239 136 19,065 239
Month 240 136 19,200 240
Month 241 136 19,336 241
Month 242 136 19,472 242
Month 243 136 19,609 243
Month 244 136 19,745 244
Month 245 136 19,881 245
Month 246 136 20,018 246
Month 247 137 20,154 247
Month 248 137 20,291 248
Month 249 137 20,428 249
Month 250 137 20,564 250
Month 251 137 20,701 251
Month 252 137 20,839 252
Month 253 137 20,976 253
Month 254 137 21,113 254
Month 255 137 21,250 255
Month 256 137 21,388 256
Month 257 138 21,525 257
Month 258 138 21,663 258
Month 259 138 21,801 259
Month 260 138 21,939 260
Month 261 138 22,077 261
Month 262 138 22,215 262
Month 263 138 22,353 263
Month 264 138 22,492 264
Month 265 138 22,630 265
Month 266 139 22,768 266
Month 267 139 22,907 267
Month 268 139 23,046 268
Month 269 139 23,185 269
Month 270 139 23,324 270
Month 271 139 23,463 271
Month 272 139 23,602 272
Month 273 139 23,741 273
Month 274 139 23,880 274
Month 275 139 24,020 275
Month 276 140 24,159 276
Month 277 140 24,299 277
Month 278 140 24,439 278
Month 279 140 24,578 279
Month 280 140 24,718 280
Month 281 140 24,858 281
Month 282 140 24,999 282
Month 283 140 25,139 283
Month 284 140 25,279 284
Month 285 140 25,420 285
Month 286 141 25,560 286
Month 287 141 25,701 287
Month 288 141 25,841 288
Month 289 141 25,982 289
Month 290 141 26,123 290
Month 291 141 26,264 291
Month 292 141 26,405 292
Month 293 141 26,547 293
Month 294 141 26,688 294
Month 295 141 26,829 295
Month 296 142 26,971 296
Month 297 142 27,112 297
Month 298 142 27,254 298
Month 299 142 27,396 299
Month 300 142 27,538 300
Month 301 142 27,680 301
Month 302 142 27,822 302
Month 303 142 27,964 303
Month 304 142 28,106 304
Month 305 142 28,249 305
Month 306 142 28,391 306
Month 307 143 28,534 307
Month 308 143 28,676 308
Month 309 143 28,819 309
Month 310 143 28,962 310
Month 311 143 29,105 311
Month 312 143 29,248 312
Month 313 143 29,391 313
Month 314 143 29,534 314
Month 315 143 29,678 315
Month 316 143 29,821 316
Month 317 144 29,965 317
Month 318 144 30,108 318
Month 319 144 30,252 319
Month 320 144 30,396 320
Month 321 144 30,540 321
Month 322 144 30,684 322
Month 323 144 30,828 323
Month 324 144 30,972 324
Month 325 144 31,116 325
Month 326 144 31,260 326
Month 327 144 31,405 327
Month 328 145 31,549 328
Month 329 145 31,694 329
Month 330 145 31,839 330
Month 331 145 31,984 331
Month 332 145 32,128 332
Month 333 145 32,273 333
Month 334 145 32,418 334
Month 335 145 32,564 335
Month 336 145 32,709 336
Month 337 145 32,854 337
Month 338 145 33,000 338
Month 339 146 33,145 339
Month 340 146 33,291 340
Month 341 146 33,437 341
Month 342 146 33,582 342
Month 343 146 33,728 343
Month 344 146 33,874 344
Month 345 146 34,020 345
Month 346 146 34,166 346
Month 347 146 34,313 347
Month 348 146 34,459 348
Month 349 146 34,606 349
Month 350 147 34,752 350
Month 351 147 34,899 351
Month 352 147 35,045 352
Month 353 147 35,192 353
Month 354 147 35,339 354
Month 355 147 35,486 355
Month 356 147 35,633 356
Month 357 147 35,780 357
Month 358 147 35,927 358
Month 359 147 36,075 359
Month 360 147 36,222 360
San Diego, CA

Standard DR Rates Summer Tier 1 Standard DR Rates Summer Tier 2


1/1/2018 $ 0.27 $ 0.47
9/1/2017 $ 0.22 $ 0.40
7/1/2016 $ 0.19 $ 0.39
9/1/2015 $ 0.19 $ 0.40
8/1/2014 $ 0.19 $ 0.37
9/1/2013 $ 0.17 $ 0.35
9/1/2012 $ 0.17 $ 0.29
9/1/2011 $ 0.15 $ 0.30
9/1/2010 $ 0.14 $ 0.29

Average Increase Per Year 6.9%

SDGE DR Rates per KWH


$0.50
$0.45
$0.40
$0.35
$0.30
$0.25
$0.20
$0.15
$0.10
$0.05
$-
1/1/2010 1/1/2012 1/1/2014 1/1/2016 1/1/2018
Sta nda rd DR Rates Summer Ti er 1 Standa rd DR Rates Summer Ti er 2