You are on page 1of 4

Marlena Nadler-Young Women LA

23-15 Newtown Ave


SYSTEMINVESTMENTBREAKDOWN
TotalSystemInvestment
$165,099

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