Wow lots to chew on here, LEts start off topic, thats awsome you got 3 games in, I have not been to one yet this year. I'm a short little drive from naperville / Aurora (just a town north of me)
As far as payback, this is based on just the numbers they gave me, which is not far off from PVWatts. Here is my breakdown
DC Size 10,080W
Cash Price, $28946
Federal Tax Credit -$8684
Illinois SREC -$13689.00 (this is there number) Illinois provides it upfront on 15year upfront payment.
Total $6573
Since it comes back in stages I will be doing a loan, found a credit union that does a 70% and 30% loan, however 3 of the guys like it will not take there terms (the 30% is a baloon loan due within 1 year @ 6APR) the 70% is a 12year with a 6% APR It is a UCC1 filing on the panels and there fees are $25 application, + cost of the filing (likely around $400 each on the high side) They pay 30% down, the 70% at completion, and no one wants to do that. So I can do a 15K unsecured loan at 7.99% (no fees) then refinance into the 70% loan.
Basically going thru all that after all fees and everything I am in at around 10K total reinvesting all incentives, and making the roughly $200 payment a month, will drop the term down to 46 months to have it paid off the breakeven point is 7.75 Years (using an power savings of $1430 per year) I figured leave $15month for metering and customer fees.
I will have to research the hourly net metering more, but I can certainly do 1kWh-1kWh
I've coppied part of my spread sheet, which started as a loan amortization sheet that I modified, and I coppied this so I can see each quote in this format, and have a summary sheet that I can throw some key numbers in. I will need to do the Tax Credit over 2 years.(20 year kWh math is based on 0.54% yearly degradation. (this number also does not account for the $800-$100 for the UCC1 filing fees, however I did the payback, and the 20yr eneregy cost based on $10K system price.
Panel layout will be maybee as follows depending on what fits, look like this one may work with 18 Panels at almost south @around 36deg, 8West, and 6 East these are 315W Hanwha panels
Snow I do not plan on clearing as its a pretty good size pitch and 2nd floor roof. However around here snow typically does not stay around on the roof to long, as slightly furth north gets dumped with more typically, but I totally understand. Looked up and see the one response was south of rockford, and I am willing to bet they get a bit more snow then us, but am interested is hearing his numbers over the winter months.
Hopefully I explained things somewhat clearly, my wife usually says i speak in fraction of sentences, and don't explain things well.
As far as payback, this is based on just the numbers they gave me, which is not far off from PVWatts. Here is my breakdown
DC Size 10,080W
Cash Price, $28946
Federal Tax Credit -$8684
Illinois SREC -$13689.00 (this is there number) Illinois provides it upfront on 15year upfront payment.
Total $6573
Since it comes back in stages I will be doing a loan, found a credit union that does a 70% and 30% loan, however 3 of the guys like it will not take there terms (the 30% is a baloon loan due within 1 year @ 6APR) the 70% is a 12year with a 6% APR It is a UCC1 filing on the panels and there fees are $25 application, + cost of the filing (likely around $400 each on the high side) They pay 30% down, the 70% at completion, and no one wants to do that. So I can do a 15K unsecured loan at 7.99% (no fees) then refinance into the 70% loan.
Basically going thru all that after all fees and everything I am in at around 10K total reinvesting all incentives, and making the roughly $200 payment a month, will drop the term down to 46 months to have it paid off the breakeven point is 7.75 Years (using an power savings of $1430 per year) I figured leave $15month for metering and customer fees.
I will have to research the hourly net metering more, but I can certainly do 1kWh-1kWh
I've coppied part of my spread sheet, which started as a loan amortization sheet that I modified, and I coppied this so I can see each quote in this format, and have a summary sheet that I can throw some key numbers in. I will need to do the Tax Credit over 2 years.(20 year kWh math is based on 0.54% yearly degradation. (this number also does not account for the $800-$100 for the UCC1 filing fees, however I did the payback, and the 20yr eneregy cost based on $10K system price.
ENTER VALUES | LOAN SUMMARY | Cash Price | $28,946.00 | |||||||||||
Loan amount | $20,262.20 | Scheduled payment | $197.73 | Net System Cost (post incentive | $6,573.20 | SREC | $13,689.00 | |||||||
Annual interest rate | 6.00% | Scheduled number of payments | 144 | 30% Loan Interest | $740.97 | FTC | $8,683.80 | |||||||
Loan period in years | 12 | Actual number of payments | 46 | 70% Loan Interes | $1,609.19 | FTC YEAR 1 | $ | |||||||
Number of payments per year | 12 | Total early payments | $12,948.04 | Total Cost of System | $8,923.36 | FTC YEAR 2 | $ | |||||||
Start date of loan | 8/5/2019 | Total interest | $1,609.19 | DC SIZE | 10,080 | Year 1 Incet | ||||||||
Year 1 production | 12,732 | 30% LN PMT | $9,424.77 | |||||||||||
Optional extra payments | $0.00 | LENDER NAME | cost Per kWh (20 yr math) | $0.04088 | Year 1 Inct left | |||||||||
Cost Per Watt (pre incentive) | $2.87 |
Snow I do not plan on clearing as its a pretty good size pitch and 2nd floor roof. However around here snow typically does not stay around on the roof to long, as slightly furth north gets dumped with more typically, but I totally understand. Looked up and see the one response was south of rockford, and I am willing to bet they get a bit more snow then us, but am interested is hearing his numbers over the winter months.
Hopefully I explained things somewhat clearly, my wife usually says i speak in fraction of sentences, and don't explain things well.
Comment