|
|
|
|
|
Sun Power &
Geothermal Energy Company |
|
|
|
|
|
|
San Rafael, CA 94901 |
|
|
|
|
|
|
(415)459 4201 457 3219
fax |
|
|
|
|
| Date: |
|
1/17/2002 |
|
|
| To: |
|
Carolyn Luce |
|
|
| Address: |
|
|
|
|
| City: |
|
Redwood City |
CA 94061-3125 |
|
|
|
| Phone: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proposal |
UT |
5200 |
Roof Mount |
5.2 |
kW AC Grid tied PV system |
|
|
|
|
|
| This
PV system consists of |
52 |
Kyocera KC-120-1 Watt
panels |
|
MFG (25) Year Limmited Warranty |
|
| UT
system uses |
|
2 |
SMA SWR1800U 1.8kW Sunny
Boy Inverter |
MFG (5) Year Limmited Warranty |
|
|
|
|
1 |
SMA SWR2500U 2.5kW
Sunny Boy Inverter |
MFG (5) Year Limmited Warranty |
|
|
|
|
Includes all connections
and mounting hardware |
|
|
|
|
|
|
|
|
| System |
|
UT |
5200 |
|
|
|
|
|
|
| Cost
of System |
|
|
$40,285 |
|
|
|
|
|
|
|
| CA.
Sales Tax |
|
8.25% |
|
|
|
$3,323.51 |
|
| Total
Cost of System |
|
|
$43,609 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installation
& 5 Year Warranty |
|
|
$9,516 |
|
| Total
Cost with Fees & Warranties |
|
|
$53,125 |
|
|
|
|
|
|
| PG&E
& City Inspection |
|
|
|
|
| Total
Fees for Permit & Inspection Processing: |
|
|
$350 |
|
|
|
|
|
|
|
|
|
|
|
| Total
Cost Before Rebate |
|
|
$53,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| CA
State Rebate @ $4.00 per Watt: |
$20,446.61 |
|
net after rebate |
$33,028 |
|
| all
tax credits based on post rebate value |
|
|
|
|
|
|
|
|
|
|
|
| State
Tax Credit (15%) |
|
$ 4,954.19 |
|
|
$28,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net
Cost after CEC Rebate+State Tax Credit (Residential) |
|
|
$28,074 |
|
|
|
|
|
|
| Note:
Local Building & Electrical Permits assessed separately and at cost. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|