mt tucson roched renesola

8/13/2019 Mt Tucson Roched Renesola

1/12

Customer Name James Carlin

Phone 305-2577

Address 839 W. Calle Ranunculo 85704

Email ?

Yrly monthly avg

Current KWH 12000 1000.00

Current $ $1,440.00 $120.00

Current rate $0.1200

Yrly monthly avg

Current KWH 12000 1000.00

Current $ $1,440.00 $120.00

Current rate 0.12

Watts Needed 5454.545

Panel Wattage Qty Needed

300 18


2/12

watts per panel

Panels 18 Qty 300 panel watts

Watts 5400 285

Cost Per Watt 245

Project Cost $18,360.00 $3.40 240 a/c

Add ons

Service Upgrade

Ground Mount

Roch $0.00

Carport

Other

Total $18,360.00 Current Incentive

0.1 TEP

Utility Trico Co-Op 0.3 SRP

Incentive per watt 0.1 0.5 SSVEC

Type of Incentive Performance Based Incentive 0.1 Trico

Total Amount Paid $540.00 0.1 APS

10 percent payme

60 percent payme

30 percent payme

total


3/12

Standard Loan Analysis

nalysisAmount financed $9,872.00

Annual interest (e.g., 8.25) 5.00Duration of loan (in years) 8.5

Start date of loan 07-01-12 Current Electric Bill

$120.00

Monthly payments #VALUE! $119.00

Total number of payments 102

Yearly principal + interest 1,428.02

Principal amount $9,872.00

Finance charges $2,266.20

Total cost #VALUE! $12,138.20

PaymentNumber PaymentDate Beginning Balance Interest Principal Balance ccumulativeInterest ccumulativePrincipal1 $9,872.00 41.13 $77.87 $9,794.13 $41.13 $77.87

2 $9,794.13 40.81 $78.19 $9,715.94 $81.94 $156.06

3 #VALUE! $9,715.94 40.48 $78.52 $9,637.42 $122.43 $234.58

4 #VALUE! $9,637.42 40.16 $78.85 $9,558.57 $162.58 $313.43

5 #VALUE! $9,558.57 39.83 $79.17 $9,479.40 $202.41 $392.60

6 #VALUE! $9,479.40 39.50 $79.50 $9,399.89 $241.91 $472.11

7 #VALUE! $9,399.89 39.17 $79.84 $9,320.06 $281.07 $551.94

8 #VALUE! $9,320.06 38.83 $80.17 $9,239.89 $319.91 $632.11

9 #VALUE! $9,239.89 38.50 $80.50 $9,159.39 $358.41 $712.61

10 #VALUE! $9,159.39 38.16 $80.84 $9,078.55 $396.57 $793.45

11 #VALUE! $9,078.55 37.83 $81.17 $8,997.38 $434.40 $874.62

12 #VALUE! $8,997.38 37.49 $81.51 $8,915.86 $471.89 $956.14

13 #VALUE! $8,915.86 37.15 $81.85 $8,834.01 $509.04 $1,037.99

Fixed 4.25 15 year


4/12

Project Details

Renesola 300 W Solar Module

18

System Wattage

5,400System Output Kilowatt Hours

11,880

System Cost

$18,360.00

Federal Rebate

$5,508.00

State Rebate

$1,000.00

Utility Incentive for solar

$540.00

Total Rebate / Incentive

$7,048.00

System Cost After Rebate / Incentive

$11,312.00


5/12

Estimated Current Electric Bill

$120.00

Amount Financed Same As Cash

$18,360.00

Apply Federal / State Rebates

$6,508.00

Apply

1 Year of AVG Electric Expense 1 year Utility Incentive

$120.00 x12 $1,440.00 AND $540.00

$1,980.00

New Balance After 1st Year which needs to be refinanced

$9,872.00

$9,872.00 Loan 5% for 8.5 yrs pmt= $119.00

Keep Making Payments of$119.00

Power is then free after 9.5 years

Contact: Solar Solution AZ LLC 520-471-1866

For any questions or comments. ROC # 282700

Protects you from Electric PriceIncrease


6/12

Electric Bill NOW VS Solar CostYear Avg Monthly Avg Yearly Totals Year Monthly Yearly Totals Savings

Electric Bill Electric Bill Electric Cost Electric Cost Electric Bill

1 $120.00 $1,440.00 1 $119.00 $1,428.02

2 $124.80 $1,497.60 2 $119.00 $1,428.02

3 $129.79 $1,557.50 3 $119.00 $1,428.02

4 $134.98 $1,619.80 4 $119.00 $1,428.02

5 $140.38 $1,684.60 $7,799.50 5 $119.00 $1,428.02 $7,140.11 $659.39

6 $146.00 $1,751.98 6 $119.00 $1,428.02

7 $151.84 $1,822.06 7 $119.00 $1,428.02

8 $157.91 $1,894.94 8 $119.00 $1,428.02

9 $164.23 $1,970.74 9 $119.00 $1,428.02

10 $170.80 $2,049.57 $17,288.79 10 $0.00 $0.00 $12,852.21 $4,436.59

11 $177.63 $2,131.55 11 $0.00 $0.00

12 $184.73 $2,216.81 12 $0.00 $0.00

13 $192.12 $2,305.49 13 $0.00 $0.00

14 $199.81 $2,397.71 14 $0.00 $0.00

15 $207.80 $2,493.61 $28,833.97 15 $0.00 $0.00 $12,852.21 $15,981.76

16 $216.11 $2,593.36 16 $0.00 $0.00

17 $224.76 $2,697.09 17 $0.00 $0.00

18 $233.75 $2,804.98 18 $0.00 $0.00

19 $243.10 $2,917.18 19 $0.00 $0.00

20 $252.82 $3,033.86 $42,880.43 20 $0.00 $0.00 $12,852.21 $30,028.23

21 $262.93 $3,155.22 21 $0.00 $0.0022 $273.45 $3,281.43 22 $0.00 $0.00

23 $284.39 $3,412.68 23 $0.00 $0.00

24 $295.77 $3,549.19 24 $0.00 $0.00

25 $307.60 $3,691.16 $59,970.11 25 $0.00 $0.00 $12,852.21 $47,117.90

26 $319.90 $3,838.80 26 $0.00

27 $332.70 $3,992.36 27 $0.00

28 $346.00 $4,152.05 28 $0.00

29 $359.84 $4,318.13 29 $0.00

30 $374.24 $4,490.86 $80,762.31 30 $0.00 $12,852.21 $67,910.10

Note: This chart represents a solar application where the solar system is financed vs if you continued to pay for electricity

from the utility.

The column on the Left Represents the exact same amount of energy as the column on the Right.


7/12

The Bottom

vs

What one unit of energy costs from solar

Which would

Annual Electricity Usage

System Annual Output

$/KWH $ TOTAL Electricity TOTAL $/KWH $

$0.12 $1,440.00 $1,440.00 12000 12000 $0.12 $1,428.02

$0.12 $1,497.60 $2,937.60 12000 24000 $0.12 $1,428.02

$0.12 $1,557.50 $4,495.10 12000 36000 $0.12 $1,428.02$0.13 $1,619.80 $6,114.91 12000 48000 $0.12 $1,428.02

$0.13 $1,684.60 $7,799.50 12000 60000 $0.12 $1,428.02

$0.13 $1,751.98 $9,551.48 12000 72000 $0.12 $1,428.02

$0.14 $1,822.06 $11,373.54 12000 84000 $0.12 $1,428.02

$0.14 $1,894.94 $13,268.49 12000 96000 $0.12 $1,428.02

$0.14 $1,970.74 $15,239.23 12000 108000 $0.12 $1,428.02

$0.14 $2,049.57 $17,288.79 12000 120000 $0.11 $0.00

$0.15 $2,131.55 $19,420.35 12000 132000 $0.10 $0.00

$0.15 $2,216.81 $21,637.16 12000 144000 $0.09 $0.00

$0.15 $2,305.49 $23,942.65 12000 156000 $0.09 $0.00

$0.16 $2,397.71 $26,340.35 12000 168000 $0.08 $0.00

$0.16 $2,493.61 $28,833.97 12000 180000 $0.08 $0.00

$0.16 $2,593.36 $31,427.32 12000 192000 $0.07 $0.00

$0.17 $2,697.09 $34,124.42 12000 204000 $0.07 $0.00

$0.17 $2,804.98 $36,929.39 12000 216000 $0.06 $0.00

$0.17 $2,917.18 $39,846.57 12000 228000 $0.06 $0.00

$0.18 $3,033.86 $42,880.43 12000 240000 $0.06 $0.00

$0.18 $3,155.22 $46,035.65 12000 252000 $0.06 $0.00

What you're currently paying for one unit of

energy


8/12

$0.19 $3,281.43 $49,317.08 12000 264000 $0.05 $0.00

$0.19 $3,412.68 $52,729.76 12000 276000 $0.05 $0.00

$0.20 $3,549.19 $56,278.95 12000 288000 $0.05 $0.00

$0.20 $3,691.16 $59,970.11 12000 300000 $0.05 $0.00

$0.20 $3,838.80 $63,808.91 12000 312000 $0.05 $0.00

$/KWH for electricity over 25 years

$/KWH for solar over 25 years

LIFETIME TOTALS

SUM $63,808.91 312000 $12,852.21

TOTAL $/KWH $0.20 TOTAL $/KW


9/12

ine:

$0.120


10/12

$12,852.21 9,884 239,406 0.832 22

$12,852.21 9,789 249,195 0.824 23

$12,852.21 9,694 258,889 0.816 24

$12,852.21 9,599 268,488 0.808 25

$12,852.21 9,504 277,992 0.8 26

277,992

H 0.04623229


11/12

18


12/12

mt tucson roched renesola

Documents