Image 1 of 1
| Project Summary | |
|---|---|
| Cash Purchase Price | $319,754.00 |
| Year 1 Benefit | $347,413.00 |
| Federal Investment Tax Credits | $159,149.00 |
| Federal Depreciation | $166,841.00 |
| State Depreciation Y1 | $15,172.00 |
| State Depreciation Y2-Y6 | $60,689.00 |
| Project Cash Flow | $449,952.00 |
| Total Overall Benefit | $851,803.00 |
| Assumptions | |
|---|---|
| Federal Marginal Tax Rate Based on your taxable income, we have estimated your Federal Rate to be 37%. | 37% |
| State Marginal Tax Rate Based on your taxable income, we have estimated your State Rate to be 14.3% (calculated based on California tax rates). | 14% |
| Investment Tax Credit Rate | 40% |
| Depreciation | |
|---|---|
| Total Federal Depreciation Deduction The Total Depreciation you will be allowed to deduct from your income on your Federal Taxes. | $450,922.00 |
| Total State Depreciation Deduction The Total Depreciation you will be allowed to deduct from your income on your State Taxes. | $530,496.00 |
| Year 1 State Depreciation Tax Benefits The amount you will save on your State Taxes as a result of your first year Depreciation Deduction. | $15,172.00 |
| Year 2-5 State Depreciation Tax Benefits The amount you will save on your State Taxes as a result of your remaining Depreciation Deduction. | $60,689.00 |
| Total Depreciation Benefits For Project The total amount you will save on your taxes over the first 6 years from your Depreciation Deduction. | $242,702.00 |
| Cash Flow | |
|---|---|
| Solar Agreement Escalator Rate of Expected Cash Flow growth per year. | 5.50% |
| Year 1 Cash Flow Solar Revenue expected to be received after expenses during year 1. | $6,251.00 |
| Cash Flow Time Horizon Minimum hold period 6 Years up to 35 Years. | 6-35 years |
| Total Project Cash Flow Expected net amount to be received from Solar Revenue during the 35 years hold period. | $449,952.00 |