Solarview, Inc. Kinler 10.4 kW Proposal
-
Upload
jerome-wilson -
Category
Documents
-
view
22 -
download
1
Transcript of Solarview, Inc. Kinler 10.4 kW Proposal
Your System Size & Placement on Your Property
Your System Type Roof MountedYour System Size 10.40kW (40 Hyundai 260 Watt Poly w/silver
frame panels)
Cost of Your Solar System & How Much of Your Energy Usage Will Be Solar
Percentage Replaced by Solar 100%Total Energy Generated 14,501 kWh
Your Total Investment $ 38,376Less:Federal Tax Credit $ 11,513Net Investment After Federal Tax Credit $ 26,863System Size 10.40 kW (40 panels)
Money Spent or Made Pre- & Post-Solar
Pre-solar Post-solar cost Post-solar PROFIT
Jul
Au
gS
epO
ctN
ov
Dec Jan
Feb
Ma
rA
pr
Ma
yJu
n
$ 0
$50
$100
$150
$200
Yearly Electric Bill Pre-Solar $ 1,727Yearly Electric Bill Post-Solar $ 67Yearly Savings $ 1,660Total Savings per Year $ 1,660
Lifetime Return on Investment
0 5 1 0 1 5 2 0 2 5 3 0
($25,000)
$ 0
$25,000
Out of Pocket Cost $ 26,863Break Even Point 13.9 yearsROI (Year 1) 4%Lifetime % Return on Cash 113%Lifetime Return on Cash $ 43,551
The Good You'll Be Doing
Equivalent number of trees you'll be planting every year 267
Number of cars you'll replace with a hybrid 2.65
Number of cars you'll have taken off the road - lifetime 58
Number of tanker trucks of gasoline not used - lifetime 1.6
Number of rail cars of coal not used - lifetime 4.2
Your Solar System Installation Schedule
Terms and Conditions
The amount of electricity your solar system will produce is after the DC to AC conversion and is estimated using the NREL PVWATTS estimation
tool. Your actual production will vary based on environmental factors. The production estimates in this proposal are not to be considered
production guarantees.
1.
The placement on your roof is approximate and will be finalized after a detailed solar survey of your site is completed.2.
Electricity bill calculations are based using the information you provided. If you did not provide any information we used the average electric rate for
your area.
3.
The Good You'll Be Doing representations are estimates and are for information purposes only. They may not be accurate nor represent actual
savings.
4.
Installation schedule graph represents our average installation time. Your installation time will vary and you will be provided detailed project
updates from your Solarview project manager.
5.
**Solarview, Inc. is a licensed by the Texas Department of Licensing and Regulation as a Texas Electrical Contractor. Only licensed Electrical
Contractors are authorized to install solar electric power systems. Contractors are required to list their license number on all solicitations, quotes,
bids, contracts or proposals and advertising. License information is public record and may be found at http://www.tdlr.texas.gov/ Our license
number is TECL# 30626.
6.
I agree to the terms of this project and request that Solarview, Inc. forward to me an installation agreement for electronic signature. I authorize
Solarview, Inc. access my roof top as necessary to verify dimensions and take the required photographs.
X________________________________________ Date: ____________________
7.
For more information, contact:
Jerome Wilson
3252611694 (office)
(325) 261-1694 (cell)
Year Energy Saving Federal Tax Credit Net CashFlow
Cumulative CashFlow
$0.119 30.00%
0 $ (38,376.00) $ (38,376.00)
1 $ 1,660.10 $ 11,512.80 $ 13,172.90 $ (25,203.10)
2 $ 1,698.00 - $ 1,698.00 $ (23,505.11)
3 $ 1,736.76 - $ 1,736.76 $ (21,768.35)
4 $ 1,776.40 - $ 1,776.40 $ (19,991.95)
5 $ 1,816.95 - $ 1,816.95 $ (18,175.00)
6 $ 1,858.43 - $ 1,858.43 $ (16,316.57)
7 $ 1,900.85 - $ 1,900.85 $ (14,415.72)
8 $ 1,944.25 - $ 1,944.25 $ (12,471.47)
9 $ 1,988.64 - $ 1,988.64 $ (10,482.83)
10 $ 2,034.03 - $ 2,034.03 $ (8,448.80)
11 $ 2,080.47 - $ 2,080.47 $ (6,368.33)
12 $ 2,127.97 - $ 2,127.97 $ (4,240.37)
13 $ 2,176.54 - $ 2,176.54 $ (2,063.82)
14 $ 2,226.23 - $ 2,226.23 $ 162.41 *15 $ 2,277.07 - $ 2,277.07 $ 2,439.47
16 $ 2,329.05 - $ 2,329.05 $ 4,768.53
17 $ 2,382.22 - $ 2,382.22 $ 7,150.75
18 $ 2,436.61 - $ 2,436.61 $ 9,587.36
19 $ 2,492.24 - $ 2,492.24 $ 12,079.60
20 $ 2,549.13 - $ 2,549.13 $ 14,628.73
21 $ 2,607.34 - $ 2,607.34 $ 17,236.07
22 $ 2,666.87 - $ 2,666.87 $ 19,902.94
23 $ 2,727.76 - $ 2,727.76 $ 22,630.71
24 $ 2,790.04 - $ 2,790.04 $ 25,420.74
25 $ 2,853.74 - $ 2,853.74 $ 28,274.48
26 $ 2,918.89 - $ 2,918.89 $ 31,193.37
27 $ 2,985.53 - $ 2,985.53 $ 34,178.89
28 $ 3,053.69 - $ 3,053.69 $ 37,232.59
29 $ 3,123.41 - $ 3,123.41 $ 40,356.00
30 $ 3,194.73 - $ 3,194.73 $ 43,550.73
$ 70,413.93 $ 11,512.80 $ 43,550.73
Internal Rate of Return 6.53%Break Even Point 13.9 years