Solar Return
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUV
1
YearSavingsAmount to reinvestAlternative returnTotal ReturnReturn from alternativeTotal Alternative
2
00$0$0-$12,364$0$12,364Initial Cost$12,364
3
1$1,032$1,032$0-$11,332$247$12,611Inverter Cost at yr 15$1,200
4
2$1,059$2,111$21-$10,253$252$12,8641st year savings$1,032
5
3$1,086$3,240$42-$9,124$257$13,121Annual efficiency loss0.4%
6
4$1,114$4,419$65-$7,945$262$13,383Annual Power Rate increase3%
7
5$1,143$5,650$88-$6,714$268$13,651Alternative yield2.5%
8
6$1,172$6,935$113-$5,429$273$13,924Marginal Tax Rate20%
9
7$1,203$8,277$139-$4,087$278$14,202
10
8$1,234$9,676$166-$2,688$284$14,486
11
9$1,265$11,135$194-$1,229$290$14,776
12
10$1,298$12,656$223$292$296$15,072
13
11$1,331$14,240$253$1,876$301$15,373
14
12$1,366$15,891$285$3,527$307$15,681
15
13$1,401$17,609$318$5,245$314$15,994
16
14$1,437$19,398$352$7,034$320$16,314
17
15$274$20,060$388$7,696<--- inverter$326$16,640
18
16$1,511$21,972$401$9,608$333$16,973
19
17$1,550$23,962$439$11,598$339$17,313
20
18$1,590$26,031$479$13,667$346$17,659
21
19$1,630$28,182$521$15,818$353$18,012
22
20$1,672$30,418$564$18,054$360$18,372
23
21$1,715$32,741$608$20,377$367$18,740
24
22$1,759$35,154$655$22,790$375$19,114
25
23$1,803$37,661$703$25,297$382$19,497
26
24$1,849$40,263$753$27,899$390$19,887
27
25$1,896$42,965$805$30,601$398$20,284
28
26$1,945$45,769$859$33,405$406$20,690
29
27$1,994$48,678$915$36,314$414$21,104
30
28$2,045$51,697$974$39,333$422$21,526
31
29$2,097$54,827$1,034$42,463$431$21,957
32
30$2,150$58,074$1,097$45,710$439$22,396
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
Loading...
Main menu