Facility & Utility Profile
$
$
$
Solar PV & BESS Sizing
$
$
Maximum demand spike reduction discharged during utility 15-min peak window.
EV Fleet Chargers & Tax Incentives
Net Turnkey Capex
$442,800
After ITC & MACRS
Annual Net Savings
$97,420
Energy + Peak Shave
Simple Payback
4.5 Yrs
Break-Even Horizon
25-Yr Net Cash Flow
$2,145,000
Cumulative Profit
Capital Investment & Tax Incentive Breakdown
IRA Section 48 Schedule
Commercial Solar PV Turnkey Cost (400 kW-DC @ $1.65/W)
$660,000
BESS Battery Energy Storage (300 kWh @ $480/kWh)
$144,000
Commercial EV Fleet Infrastructure (7 Ports Installed)
$55,000
Total Gross Turnkey System Capex
$859,000
Federal ITC Tax Credit Benefit (40%)
-$343,600
MACRS 5-Year Depreciation Tax Savings (21% Federal)
-$121,500
Net Out-of-Pocket Commercial Investment
$393,900
Annual Operational Utility Savings
12-Month Run-RateSolar PV Generation Offset
538,400 kWh/yr
Annual kWh Bill Savings:
$70,780/yr
BESS Peak Demand Shaving
120 kW Shaved / mo
Annual Demand Fee Savings:
$26,640/yr
Combined Monthly Utility Bill Reduction:
$8,118 / month
25-Year Cumulative Financial Pro-Forma
Assuming 2.5% Annual Utility Escalation| Year Milestone | Annual Savings | Cumulative Cash Flow | Net ROI % |
|---|
Verified Regional EPC Network
Are you an EPC contractor? →
Request Turnkey Engineering & Site Feasibility Study
Get an official engineered proposal and preliminary solar/BESS design from our verified regional EPC contractors.
Your feasibility study request has been dispatched to our verified regional commercial energy EPC partners. A commercial engineer will review your satellite roof imagery and electric rate structure shortly.