Original Cost of System: 52,500.00
End of Year 1 Savings:
Residential Energy Tax Credit: $15,750.00
State Rebate: $0.00
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $35,150.00
End of Year 2 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $33,550.00
End of Year 3 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $31,950.00
End of Year 4 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $30,350.00
End of Year 5 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $28,750.00
End of Year 6 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $27,150.00
End of Year 7 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $25,550.00
End of Year 8 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $23,950.00
End of Year 9 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $22,350.00
End of Year 10 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $20,750.00
End of Year 11 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $19,150.00
End of Year 12 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $17,550.00
End of Year 13 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $15,950.00
End of Year 14 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $14,350.00
End of Year 15 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $12,750.00
End of Year 16 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $11,150.00
End of Year 17 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $9,550.00
End of Year 18 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $7,950.00
End of Year 19 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $6,350.00
End of Year 20 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $4,750.00
End of Year 21 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $3,150.00
End of Year 22 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $1,550.00
End of Year 23 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $0.00