Original Cost of System: 60,000.00
End of Year 1 Savings:
Residential Energy Tax Credit: $18,000.00
State Rebate: $0.00
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $40,400.00
End of Year 2 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $38,800.00
End of Year 3 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $37,200.00
End of Year 4 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $35,600.00
End of Year 5 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $34,000.00
End of Year 6 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $32,400.00
End of Year 7 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $30,800.00
End of Year 8 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $29,200.00
End of Year 9 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $27,600.00
End of Year 10 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $26,000.00
End of Year 11 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $24,400.00
End of Year 12 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $22,800.00
End of Year 13 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $21,200.00
End of Year 14 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $19,600.00
End of Year 15 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $18,000.00
End of Year 16 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $16,400.00
End of Year 17 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $14,800.00
End of Year 18 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $13,200.00
End of Year 19 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $11,600.00
End of Year 20 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $10,000.00
End of Year 21 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $8,400.00
End of Year 22 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $6,800.00
End of Year 23 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $5,200.00
End of Year 24 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $3,600.00
End of Year 25 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $2,000.00
End of Year 26 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $400.00
End of Year 27 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $0.00