ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
 Summer Winter
2
Peak Solar (kW)66Cost of Solar Energy
3
Losses10%10%Pricer per Watt $ 3.00
4
Hours at Peak21System Size (kW)6
5
Total Energy Sold Back (kWh)10.85.4Annual Production (kWh)8800
6
Warranty25
7
Peak Rate $ 0.82 $ 0.51 Total Production (kWh) 220,000
8
Benefit (day) $ 9.79 $ 3.07 Total Cost $ 18,753.00
9
Benefit (mo) $ 293.76 $ 91.98 Cost per kWh $ 0.085
10
Months 5 7
11
Benefit (yr)1468.8643.86
12
Warranty1010
13
Total Benefit $ 14,688 $ 6,439 $ 21,127
14
15
Cost of Solar Energy $ 1,380.90 $ 966.63 $ 2,347.53
16
Cost of Battery $ 10,500.00
17
Total Cost $ 12,847.53
18
19
NET $ (8,279.07)
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100