Photovoltaic system consisting
of:
Hardware:
|
System (peak DC)
|
1.408 kwp
|
2.816 kwp
|
4.224 kwp
|
5.632 kwp
|
|
Roof area
|
264 sq ft
|
528 sq ft
|
792 sq ft
|
1056 sq ft
|
|
Annual production (estimated)
|
2240 kwh
|
4480 kwh
|
6720 kwh
|
8960 kwh
|
|
Utility savings (E1 @ $0.25826/kwh)
|
$579
|
$1,158
|
$1,737
|
$2,316
|
|
Prices(exclusive of permits and fees)
|
||||
|
Hardware:
|
$10,855
|
$19,211
|
$30,066
|
$38,422
|
|
Services:
|
$2,693
|
$4,274
|
$6,467
|
$8,048
|
|
Sales Tax:
|
$787
|
$1,393
|
$2,180
|
$2,786
|
|
Total:
|
$14,336
|
$24,877
|
$38,713
|
$49,255
|
|
CEC Rebate
|
-$5,528
|
-$11,056
|
-$16,584
|
-$22,112
|
|
Net after rebate
|
$8,808
|
$13,822
|
$22,129
|
$27,143
|
|
State 15% Tax Credit
|
-$1,321
|
-$2,073
|
-$3,319
|
-$4,071
|
|
Net Cost
|
$7,486
|
$11,748
|
$18,810
|
$23,072
|
|
Federal 15% Tax Credit (proposed)
|
-$1,321
|
-$2,073
|
-$3,319
|
-$4,071
|
|
Cost after Federal tax credit
|
$6,165
|
$9,675
|
$15,490
|
$19,000
|