Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Incentivesandtaxesarebasedoffofthisfigure
rendering
FederalTaxGrantorCredit
$0
(IfApplicable)
0%
SREC
$0
(IfApplicable)
0%
RebatesfromUtility
$0
0%
(IfApplicable)
NetSystemInvestment
ProposedSystemforyourProperty
10114280
IncumbentUtilty
SystemSize(watts)
AnnualSystemProduction(kWh)
AnnualCurrentConsumption(kWh)
PercentConsumptionOffset
CurrentCostAvailableforOffset($)
PreIncentivizedPriceperDCwatt
PostIncentivizedPriceperDCwatt
Totalsysteminvestmentlessrebatesandorgrants
$165,099
MACRSDepreciation
$0
Reflectsfullbenefitsofaccelerateddepreciationoutlinedbelow
0.00%
NetInvestmentLessDepreciation
$165,099
Afterallrebats,grants,anddepreciationaremonetized
0.00%
ConEd
30,000
36,036
100,783
36%
0.1614
$5.50
$5.50
InvestmentFacts
FullInvestmentPayBack(years) :
25YearIRRWithoutTaxBenefits:
25YearIRRWithTaxBenefits:
PIECHART
NILD
$165,099
18
3.63%
3.63%
AverageAnnualEnvironmental&PublicRelationsBenefits(accordingtotheEPA)
WaterSaved(Gals)
CoalNotBurned(Lbs)
GasolineNOTConsumed(Gals)
HomesPowered
12000
24770.64
2423.86
2.62
Lbs.ofCO2Avoided
MilesNotDriven
LandfillWasteAvoided(Lbs)
TreesPlanted
47507.94
49446.64
14537.43
540.00
12/11/2013
Preparedby:
BrandonThall
Preparedfor:
TyroneIjeh
MarlenaNadlerYoungWomenLA
2315NewtownAve
12/11/2013
COSTAVOIDANCE
AverageAvoidance(25 HistoricalElectricRate
Years)
Increase
$11,103.63
5.0%
FirstYearAvoidance
$5,816.21
25YrSavings
$277,590.85
10114280
ProjectedReturnsover
25Yrs
$277,590.85
CUMULATIVERETURNINCLUDINGCAPITALOUTLAYandCOSTAVOIDANCE
cumreturntableINLAIDWITHCOSTAVOIDED
$300,000
$250,000
$200,000
$150,000
$100,000
$50,000
$0
$50,000
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
$100,000
$150,000
$200,000
CumulativeReturn
AnnualCostAvoidance
CumulativeCostAvoidance
Disclaimers
Analysis
Thisanalysisisanestimateofcashflow,savings,systemproductionandpotentialoffset.
Allfiguresarequotedlesspermittingfees,whichwillbeassessedseparately
WarrantyInformation
Solarpanelscomewitha25yearreplacementwarrantyfrommanufacturer;Inverterscomewitha10yearmanufacturer
warrantyandcanbeextendedto20(avg.lifeis15years);Workmanshipisguaranteedfor10years;Structuralcomponents
comewithaminimum10yearmanufacturerwarranty;Referenceindividualspecificationsheetsforindividualcomponents
TaxImplicationsandLiabilities Untiltheendof2016,theFederalGovernmentwillcontinuetoprovidea30%taxcreditonallPVSolarinvesttedin.
MACRS
DepreciablebasisofPVElectricsystemsis85%oftotalsysteminvestment.TypicalMACRSallowsa6yeardepreciation.
Basedonanassumed35%FTB.ReferenceIRSForm4562.ConsultAtaxprofessionalforyourownindividualizedtaxsavings
relatedtotheinvestmentinaPVsolarsystem
Utilityrateand/orPBIPayment Foranalysispurposes,rebates(ifapplicable)areconsideredtaxable.ConsultAtaxprofessionalforyourowntaxsavings
2315NewtownAve
12/11/2013
HYPOTHETICALLOANAMORTIZATION,CASHFLOWSandDEPRECIATION
MarlenaNadlerYoungWomenLA
MarlenaNadlerYoungWomenLA
loanpicturebasedonwhichstate
Cost
$165,099
Downpaymen $
Loan
$165,099
TaxRate
Payment
Term(Years)
0.00%
$2,169.64
8
SystemSize(kW)
SREC
SRECTerm(Years)
StartingkWhRate
Production(kWh)
Escalation
30.00
$
0
$0.16140
36,036
5.00%
DepreciationBasis
MarlenaNadlerYoungWomenLA
Conservative
FederalTax
PropertyValue Year
[2]
Credit
[1]
Increase
$98,009.26
1
$
$100,033.79
2
$101,929.47
3
$103,671.46
4
$105,232.19
5
$106,581.12
6
$107,684.49
7
$108,504.97
8
$109,001.38
9
$109,128.29
10
$108,835.71
11
$108,068.57
12
$106,766.36
13
$104,862.59
14
$102,284.27
15
$98,951.31
16
$94,775.93
17
$89,661.95
18
$83,504.04
19
$76,186.96
20
$67,584.64
21
$57,559.28
22
$45,960.27
23
$32,623.16
24
$17,368.39
25
Total
$
[3]
Depreciation
$
$
$
$
$
$
Payment
[4]
$(26,036)
$(26,036)
$(26,036)
$(26,036)
$(26,036)
$(26,036)
$(26,036)
$(26,036)
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$(208,285)
[5]
Offset
$5,816
$6,107
$6,412
$6,733
$7,070
$7,423
$7,794
$8,184
$8,593
$9,023
$9,474
$9,948
$10,445
$10,967
$11,516
$12,091
$12,696
$13,331
$13,997
$14,697
$15,432
$16,204
$17,014
$17,865
$18,758
$277,591
SREC
AnnualCash
Flow
Cumulative
CashFlow
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$(20,219)
$(19,929)
$(19,623)
$(19,303)
$(18,966)
$(18,613)
$(18,241)
$(17,852)
$8,593
$9,023
$9,474
$9,948
$10,445
$10,967
$11,516
$12,091
$12,696
$13,331
$13,997
$14,697
$15,432
$16,204
$17,014
$17,865
$18,758
$69,306
$(20,219)
$(40,148)
$(59,771)
$(79,074)
$(98,040)
$(116,652)
$(134,894)
$(152,746)
$(144,152)
$(135,129)
$(125,655)
$(115,708)
$(105,263)
$(94,295)
$(82,780)
$(70,688)
$(57,992)
$(44,661)
$(30,664)
$(15,967)
$(534)
$15,669
$32,683
$50,548
$69,306
$69,306
[6]
[7]
1.)PropertyvaluebasedonaNPVoftheoffsetandSRECvaluesdiscountedat8%annually
IRR = Infinity
2.)TheUSFederalGovernmentoffersa30%TaxCreditforallsolarpurchases(Validthrough31December2016)
3.)Cashflowfromdepreciationisbasedona35%marginaltaxrate(StateCorporateTaxNOTtakenintoconsideration)
4.)AnnualCapitalLeasePayment,Termis8years.Paymentisbudgetaryandsubjecttocreditapprovals.AssumedIntRateis6%.
5.)OffsetofenergyisbasedoncurrentelectricityrateperkWh.Escalationassumptionis5%annually
6.)SolarRenewableEnergyCredit
7.)InternalRateofReturn
10114280
loangraph
depreciation
loangraph
NoDepreciationforProposal