Total Cost of the System $20,000
Total Annual Load - GJ 114.9
Fuel Rate - ($)/GJ $17.20
Payment Down 20%
system to cover 65.00%
Design Live-Year 20
Interest Rate 7.00%
Fuel costs are expected to rise per year 9.00%
Sold of its Original 30.00%
Extra Maintenance, Insurance, and Parasitic Energy
$120.00
Costs
Extra Property Tax $300.00
Both are Expected to Increase 5%
Market Discount Rate 8%
Extra Property Taxes and Interest on the Mortgage 30%
Cost Remain $16,000.00
Interest Paid for the First Year $1,120.00
Principal Payment $390.29
Principal Balance $15,609.71
Year PWF
0 10.5940142455
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Total Present Worth of Solar Savings
Extra Income
Extra Extra
Fuel Maintenance, Tax
Mortgage Property
Saving ($) Insurance,Parasiti Saving
Payment ($) Tax ($)
c Cost ($) ($)
-$1,510.29 $1,284.58 -$120.00 -$300.00 $426.00
-$1,510.29 $1,400.19 -$126.00 -$315.00 $422.30
-$1,510.29 $1,526.21 -$132.30 -$330.75 $418.26
-$1,510.29 $1,663.57 -$138.92 -$347.29 $413.84
-$1,510.29 $1,813.29 -$145.86 -$364.65 $409.01
-$1,510.29 $1,976.49 -$153.15 -$382.88 $403.73
-$1,510.29 $2,154.37 -$160.81 -$402.03 $397.98
-$1,510.29 $2,348.27 -$168.85 -$422.13 $391.71
-$1,510.29 $2,559.61 -$177.29 -$443.24 $384.88
-$1,510.29 $2,789.98 -$186.16 -$465.40 $377.45
-$1,510.29 $3,041.07 -$195.47 -$488.67 $369.36
-$1,510.29 $3,314.77 -$205.24 -$513.10 $360.57
-$1,510.29 $3,613.10 -$215.50 -$538.76 $351.01
-$1,510.29 $3,938.28 -$226.28 -$565.69 $340.64
-$1,510.29 $4,292.72 -$237.59 -$593.98 $329.37
-$1,510.29 $4,679.07 -$249.47 -$623.68 $317.15
-$1,510.29 $5,100.18 -$261.94 -$654.86 $303.89
-$1,510.29 $5,559.20 -$275.04 -$687.61 $289.51
-$1,510.29 $6,059.53 -$288.79 -$721.99 $273.94
-$1,510.29 $6,604.89 -$303.23 -$758.09 $257.07
PW of
Solar
Solar Principal Principal Interest
Saving
Savings Payment Balance Paid
($)
($)
$4,000 -$4,000.00
-$219.70 -$203.43 $390.29 $15,609.71 $1,120.00
-$128.79 -$110.42 $417.61 $15,192.11 $1,092.68
-$28.87 -$22.91 $446.84 $14,745.27 $1,063.45
$80.92 $59.48 $478.12 $14,267.15 $1,032.17
$201.50 $137.14 $511.59 $13,755.56 $998.70
$333.90 $210.41 $547.40 $13,208.16 $962.89
$479.23 $279.62 $585.72 $12,622.45 $924.57
$638.71 $345.07 $626.72 $11,995.73 $883.57
$813.67 $407.04 $670.59 $11,325.15 $839.70
$1,005.58 $465.78 $717.53 $10,607.62 $792.76
$1,216.01 $521.53 $767.75 $9,839.87 $742.53
$1,446.71 $574.51 $821.50 $9,018.37 $688.79
$1,699.56 $624.93 $879.00 $8,139.37 $631.29
$1,976.65 $672.97 $940.53 $7,198.84 $569.76
$2,280.23 $718.82 $1,006.37 $6,192.47 $503.92
$2,612.78 $762.64 $1,076.81 $5,115.66 $433.47
$2,976.98 $804.58 $1,152.19 $3,963.47 $358.10
$3,375.78 $844.79 $1,232.84 $2,730.63 $277.44
$3,812.40 $883.38 $1,319.14 $1,411.48 $191.14
$4,290.35 $920.49 $1,411.48 $0.00 $98.80
$6,000 $1,287.29
$6,183.71
\
