Professional Documents
Culture Documents
Solar Panel Investment Return Model
Solar Panel Investment Return Model
Inputs
1. Solar Production Yearly Kwh Estimate 5,555
2. Total Cost of Install $ 15,265
3. Federal Tax Credit Rate 30%
4. Price Reduction $ 700
5. Energy Price per Kwh $ 0.25
6. Minimum Monthly Energy Fees $ 10
7. Electricity Price Increase Per Year 2%
8. Solar panel yearly degration 0.50%
Estimated Return
Monthly IRR (warranty) 1.1%
Yearly IRR - 20 year (warranty) 13.6%
Extended Yearly IRR - 30 yr 14.7%
Breakeven Month 90
Breakeven Year 7.5
Source Notes
Solar Contract Tesla guarantee 85% of their estimated production minus 0.5% annual p
Solar Contract
Internal Revenue Service 30% till 2019, 26% in 2020, 22% in 2021
Solar deal / personal value 500 Cash Back + Credit Card Points
Electric provider / historical rate
Electric provider
Historical energy price increase rate See tab "San Diego Electric Rate" for an example
https://www.tesla.com/referral/ryan7590
0.0% 463 10
0.1% 463 10
0.1% 462 10
0.2% 462 10
0.2% 462 10
0.3% 462 10
0.3% 462 10
0.3% 461 10
0.4% 461 10
0.4% 461 10
0.5% 461 10
0.5% 461 10
0.5% 460 10
0.6% 460 10
0.6% 460 10
0.7% 460 10
0.7% 460 10
0.8% 459 10
0.8% 459 10
0.8% 459 10
0.9% 459 10
0.9% 459 10
1.0% 458 10
1.0% 458 10
1.0% 458 10
1.1% 458 10
1.1% 458 10
1.2% 458 10
1.2% 457 10
1.3% 457 10
1.3% 457 10
1.3% 457 10
1.4% 457 10
1.4% 456 10
1.5% 456 10
1.5% 456 10
1.5% 456 10
1.6% 456 10
1.6% 455 10
1.7% 455 10
1.7% 455 10
1.8% 455 10
1.8% 455 10
1.8% 454 10
1.9% 454 10
1.9% 454 10
2.0% 454 10
2.0% 454 10
2.0% 453 10
2.1% 453 10
2.1% 453 10
2.2% 453 10
2.2% 453 10
2.3% 453 10
2.3% 452 10
2.3% 452 10
2.4% 452 10
2.4% 452 10
2.5% 452 10
2.5% 451 10
2.5% 451 10
2.6% 451 10
2.6% 451 10
2.7% 451 10
2.7% 450 10
2.8% 450 10
2.8% 450 10
2.8% 450 10
2.9% 450 10
2.9% 449 10
3.0% 449 10
3.0% 449 10
3.0% 449 10
3.1% 449 10
3.1% 448 10
3.2% 448 10
3.2% 448 10
3.3% 448 10
3.3% 448 10
3.3% 447 10
3.4% 447 10
3.4% 447 10
3.5% 447 10
3.5% 447 10
3.5% 447 10
3.6% 446 10
3.6% 446 10
3.7% 446 10
3.7% 446 10
3.8% 446 10
3.8% 445 10
3.8% 445 10
3.9% 445 10
3.9% 445 10
4.0% 445 10
4.0% 444 10
4.0% 444 10
4.1% 444 10
4.1% 444 10
4.2% 444 10
4.2% 443 10
4.3% 443 10
4.3% 443 10
4.3% 443 10
4.4% 443 10
4.4% 442 10
4.5% 442 10
4.5% 442 10
4.5% 442 10
4.6% 442 10
4.6% 442 10
4.7% 441 10
4.7% 441 10
4.8% 441 10
4.8% 441 10
4.8% 441 10
4.9% 440 10
4.9% 440 10
5.0% 440 10
5.0% 440 10
5.0% 440 10
5.1% 439 10
5.1% 439 10
5.2% 439 10
5.2% 439 10
5.3% 439 10
5.3% 438 10
5.3% 438 10
5.4% 438 10
5.4% 438 10
5.5% 438 10
5.5% 437 10
5.5% 437 10
5.6% 437 10
5.6% 437 10
5.7% 437 10
5.7% 436 10
5.8% 436 10
5.8% 436 10
5.8% 436 10
5.9% 436 10
5.9% 436 10
6.0% 435 10
6.0% 435 10
6.0% 435 10
6.1% 435 10
6.1% 435 10
6.2% 434 10
6.2% 434 10
6.3% 434 10
6.3% 434 10
6.3% 434 10
6.4% 433 10
6.4% 433 10
6.5% 433 10
6.5% 433 10
6.5% 433 10
6.6% 432 10
6.6% 432 10
6.7% 432 10
6.7% 432 10
6.8% 432 10
6.8% 431 10
6.8% 431 10
6.9% 431 10
6.9% 431 10
7.0% 431 10
7.0% 431 10
7.0% 430 10
7.1% 430 10
7.1% 430 10
7.2% 430 10
7.2% 430 10
7.3% 429 10
7.3% 429 10
7.3% 429 10
7.4% 429 10
7.4% 429 10
7.5% 428 10
7.5% 428 10
7.5% 428 10
7.6% 428 10
7.6% 428 10
7.7% 427 10
7.7% 427 10
7.8% 427 10
7.8% 427 10
7.8% 427 10
7.9% 426 10
7.9% 426 10
8.0% 426 10
8.0% 426 10
8.0% 426 10
8.1% 425 10
8.1% 425 10
8.2% 425 10
8.2% 425 10
8.3% 425 10
8.3% 425 10
8.3% 424 10
8.4% 424 10
8.4% 424 10
8.5% 424 10
8.5% 424 10
8.5% 423 10
8.6% 423 10
8.6% 423 10
8.7% 423 10
8.7% 423 10
8.8% 422 10
8.8% 422 10
8.8% 422 10
8.9% 422 10
8.9% 422 10
9.0% 421 10
9.0% 421 10
9.0% 421 10
9.1% 421 10
9.1% 421 10
9.2% 420 10
9.2% 420 10
9.3% 420 10
9.3% 420 10
9.3% 420 10
9.4% 420 10
9.4% 419 10
9.5% 419 10
9.5% 419 10
9.5% 419 10
9.6% 419 10
9.6% 418 10
9.7% 418 10
9.7% 418 10
9.8% 418 10
9.8% 418 10
9.8% 417 10
9.9% 417 10
9.9% 417 10
10.0% 417 10
10.0% 417 10
10.0% 416 10
10.1% 416 10
10.1% 416 10
10.2% 416 10
10.2% 416 10
10.3% 415 10
10.3% 415 10
10.3% 415 10
10.4% 415 10
10.4% 415 10
10.5% 415 10
10.5% 414 10
10.5% 414 10
10.6% 414 10
10.6% 414 10
10.7% 414 10
10.7% 413 10
10.8% 413 10
10.8% 413 10
10.8% 413 10
10.9% 413 10
10.9% 412 10
11.0% 412 10
11.0% 412 10
11.0% 412 10
11.1% 412 10
11.1% 411 10
11.2% 411 10
11.2% 411 10
11.3% 411 10
11.3% 411 10
11.3% 410 10
11.4% 410 10
11.4% 410 10
11.5% 410 10
11.5% 410 10
11.5% 409 10
11.6% 409 10
11.6% 409 10
11.7% 409 10
11.7% 409 10
11.8% 409 10
11.8% 408 10
11.8% 408 10
11.9% 408 10
11.9% 408 10
12.0% 408 10
12.0% 407 10
12.0% 407 10
12.1% 407 10
12.1% 407 10
12.2% 407 10
12.2% 406 10
12.3% 406 10
12.3% 406 10
12.3% 406 10
12.4% 406 10
12.4% 405 10
12.5% 405 10
12.5% 405 10
12.5% 405 10
12.6% 405 10
12.6% 404 10
12.7% 404 10
12.7% 404 10
12.8% 404 10
12.8% 404 10
12.8% 404 10
12.9% 403 10
12.9% 403 10
13.0% 403 10
13.0% 403 10
13.0% 403 10
13.1% 402 10
13.1% 402 10
13.2% 402 10
13.2% 402 10
13.3% 402 10
13.3% 401 10
13.3% 401 10
13.4% 401 10
13.4% 401 10
13.5% 401 10
13.5% 400 10
13.5% 400 10
13.6% 400 10
13.6% 400 10
13.7% 400 10
13.7% 399 10
13.8% 399 10
13.8% 399 10
13.8% 399 10
13.9% 399 10
13.9% 398 10
14.0% 398 10
14.0% 398 10
14.0% 398 10
14.1% 398 10
14.1% 398 10
14.2% 397 10
14.2% 397 10
14.3% 397 10
14.3% 397 10
14.3% 397 10
14.4% 396 10
14.4% 396 10
14.5% 396 10
14.5% 396 10
14.5% 396 10
14.6% 395 10
14.6% 395 10
14.7% 395 10
14.7% 395 10
14.8% 395 10
14.8% 394 10
14.8% 394 10
14.9% 394 10
14.9% 394 10
15.0% 394 10
15.0% 393 10
)