Photovoltaic system consisting
of:
Hardware:
Module |
BP SX170B |
||||
Inverter |
gt3.0 |
IG3000 |
gt3.0 |
SB3800 |
IG5100 |
Inverter qty |
1 |
1 |
1 |
1 |
1 |
Qty panels |
8 |
14 |
18 |
27 |
36 |
System (peak DC) |
1.36 kWp |
2.38 kWp |
3.06 kWp |
4.59 kWp |
6.12 kWp |
CEC Rating |
1.133 kWp |
1.983 kWp |
2.550 kWp |
3.845 kWp |
5.127 kWp |
Roof Area (sq. ft.) |
109 sq. ft. |
190 sq. ft. |
244 sq. ft. |
366 sq. ft. |
488 sq. ft. |
Annual Production (estimated kwh) |
2040 kwh |
3570 kwh |
4590 kwh |
6921 kwh |
9228 kwh |
Annual Utility savings (E1 Tier IV @ $0.29/kwh) |
$592 |
$1035 |
$1331 |
$2007 |
$2676 |
Pricing(exclusive of permits and fees) |
|||||
Hardware |
$11,104 |
$17,774 |
$21,643 |
$32,029 |
$42,807 |
Sales Tax (7.25%, higher some counties) |
$805 |
$1,289 |
$1,569 |
$2,322 |
$3,104 |
Services |
$3,432 |
$4,866 |
$5,698 |
$7,931 |
$10,249 |
Total |
$15,342 |
$23,929 |
$28,911 |
$42,282 |
$56,159 |
CEC Rebate |
-$3,173 |
-$5,553 |
-$7,140 |
-$10,640 |
-$14,000 |
Net after Rebate (your initial cost) |
$12,169 |
$18,376 |
$21,771 |
$31,642 |
$42,159 |
Federal 30% Tax Credit |
-$2,000 |
-$2,000 |
-$2,000 |
-$2,000 |
-$2,000 |
Net after Rebate & Fed Tax Credit |
$10,169 |
$16,376 |
$19,771 |
$29,642 |
$40,159 |
Cost per Watt after all credits |
$7.48 |
$6.88 |
$6.46 |
$6.46 |
$6.56 |
| ENERGY CHARGE ($ per kWh): | new - jan 1, 2006 |
prior rates | |
BASELINE (TIER I) QUANTITIES, |
$0.11430 |
$0.11430 |
usage up to baseline |
TIER II QUANTITIES, (100-130%) |
$0.12989 |
$0.12989 |
usage from 100% to 130% of baseline |
TIER III QUANTITIES, (130 - 200%) |
$0.21314 |
$0.17806 |
usage from 130% to 200% of baseline |
TIER IV QUANTITIES, (200 - 300%) |
$0.29007 |
$0.21937 |
usage from 200% to 300% of baseline |
TIER V QUANTITIES, (300% and up) |
$0.33039 |
$0.21937 |
usage above 300% of baseline |