RESIDENTIAL
Original Cost of System: 45,500.00
End of Year 1 Savings:
Residential Energy Tax Credit: $13,650.00
State Rebate: $0.00
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $30,250.00
End of Year 2 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $28,650.00
End of Year 3 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $27,050.00
End of Year 4 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $25,450.00
End of Year 5 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $23,850.00
End of Year 6 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $22,250.00
End of Year 7 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $20,650.00
End of Year 8 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $19,050.00
End of Year 9 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $17,450.00
End of Year 10 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $15,850.00
End of Year 11 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $14,250.00
End of Year 12 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $12,650.00
End of Year 13 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $11,050.00
End of Year 14 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $9,450.00
End of Year 15 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $7,850.00
End of Year 16 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $6,250.00
End of Year 17 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $4,650.00
End of Year 18 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $3,050.00
End of Year 19 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $1,450.00
End of Year 20 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $0.00
COMMERCIAL
Original Cost of System: 45,500.00
End of Year 1 Savings:
Investment Tax Credit: $13,650.00
MACRS: $9,100.00
State Rebate: $0.00
SRECs: $0.00
Energy Savings: $1,000.00
Remaining System Cost: $21,750.00
End of Year 2 Savings:
MACRS: $9,100.00
SRECs: $0.00
Energy Savings: $1,000.00
Remaining System Cost: $11,650.00
End of Year 3 Savings:
MACRS: $9,100.00
SRECs: $0.00
Energy Savings: $1,000.00
Remaining System Cost: $1,550.00
End of Year 4 Savings:
MACRS: $9,100.00
SRECs: $0.00
Energy Savings: $1,000.00
Remaining System Cost: $0.00