|
 |
| Welcome to ABC Solar's online design calculator collection.
Access to the calculators are by invitation only. |
|
|
|
|
| Totals | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | Year 11 | Year 12 | Year 13 | Year 14 | Year 15 | Year 16 | Year 17 | Year 18 | Year 19 | Year 20
| | System Price | ($27,560) | | | | | | | | | |
| | Solar Revenue | $1,655 | $1,736 | $1,822 | $1,912 | $2,006 | $2,104 | $2,208 | $2,317 | $2,431 | $2,550 | $2,676 | $2,808 | $2,946 | $3,091 | $3,243 | $3,403 | $3,570 | $3,746 | $3,931 | $4,124
| | Rebate | $5,690 | | | | | | | | | |
| | Fed Tax Credit | $6,561 | | | | | | | | | |
| | Cash Flow | (-$13,654) | $1,736 | $1,822 | $1,912 | $2,006 | $2,104 | $2,208 | $2,317 | $2,431 | $2,550 | $2,676 | $2,808 | $2,946 | $3,091 | $3,243 | $3,403 | $3,570 | $3,746 | $3,931 | $4,124
| | Cumulative | (-$13,654) | -$11,918 | -$10,096 | -$8,184 | -$6,178 | -$4,074 | -$1,866 | $451 | $2,882 | $5,432 | $8,108 | $10,916 | $13,862 | $16,953 | $20,196 | $23,599 | $27,170 | $30,916 | $34,846 | $38,970
|
| Solar Panel Details
| | Manufacturer Name | Aleo Solar AG (BOSCH)
| | Module Model Number | S_18.220
| | Nameplate | 220 DC Watts
| | Country Of Manufacture | Germany
| | Production Details
| | Number of Solar Panels | 20
| | System Square Feet | 368
| | System Size DC | 4,400 |
| System Size AC | 3,730
| | System kWh Production | 6,620
| | Annual Solar Value | $1,655
|
|
| Residential System Details
| | Price | $27,560
| | Rebate | $5,690
| | Post Rebate | $21,870
| | Residential Tax Credit | $6,561
| | Grand Total | $15,309
| | Break Even Residential | 9.25
|
|
Residential Solar Electric Systems
| ABC Solar Inc
| 344 Pacfic Coast Highway
Hermosa Beach, California 90254
| 24454 Hawthorne Blvd
Torrance, California 90505
| |
PH: 1.866.40.SOLAR -- Solar@ABCsolar.com
|
|
| |
|
|
|