RESIDENTIAL
Original Cost of System: 52,000.00
End of Year 1 Savings:
Residential Energy Tax Credit: $15,600.00
State Rebate: $0.00
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $34,800.00
End of Year 2 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $33,200.00
End of Year 3 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $31,600.00
End of Year 4 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $30,000.00
End of Year 5 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $28,400.00
End of Year 6 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $26,800.00
End of Year 7 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $25,200.00
End of Year 8 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $23,600.00
End of Year 9 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $22,000.00
End of Year 10 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $20,400.00
End of Year 11 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $18,800.00
End of Year 12 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $17,200.00
End of Year 13 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $15,600.00
End of Year 14 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $14,000.00
End of Year 15 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $12,400.00
End of Year 16 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $10,800.00
End of Year 17 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $9,200.00
End of Year 18 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $7,600.00
End of Year 19 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $6,000.00
End of Year 20 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $4,400.00
End of Year 21 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $2,800.00
End of Year 22 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $1,200.00
End of Year 23 Savings:
SRECs: $0.00
Energy Savings: $1,600.00
Remaining System Cost: $0.00
COMMERCIAL
Original Cost of System: 52,000.00
End of Year 1 Savings:
Investment Tax Credit: $15,600.00
MACRS: $10,400.00
State Rebate: $0.00
SRECs: $0.00
Energy Savings: $1,000.00
Remaining System Cost: $25,000.00
End of Year 2 Savings:
MACRS: $10,400.00
SRECs: $0.00
Energy Savings: $1,000.00
Remaining System Cost: $13,600.00
End of Year 3 Savings:
MACRS: $10,400.00
SRECs: $0.00
Energy Savings: $1,000.00
Remaining System Cost: $2,200.00
End of Year 4 Savings:
MACRS: $10,400.00
SRECs: $0.00
Energy Savings: $1,000.00
Remaining System Cost: $0.00