My only questions about your calculations is whether that estimated $207 is the average monthly production or whether that’s a high-water mark (which is typically in late spring in the northern hemisphere).
Just guesstimating here... $207/month in electricity generated suggest you have a rather large system - 12-14kw? That’s how large a system I’d need to generate the ~17,700 kilowatts annually to average $207/mo. What are your electricity rates?
Again spitballing here... but a $20k, 10y solar loan at 3.75% would is in line with your $200 payment, so that seems plausible.
Ok I just went back to the sales doc they gave me, and it looks like i was quoting from the 22 panel system, but i'm getting the 24 panel system:
System is 24, 385W panels, so 9.24kW.
Solar rewards in my state is $0.07 /kWh
Current electric rate of $0.13 / kWh
Here are some assumptions:
Annual Acccess to Sun: 90%
System degradation rate: 0.7%
orientation(degrees): 155
Tilt (degrees): 22.5
My "calculated" annual usage (because i just moved into this brand new house in August, so no full year of data yet) is 8,252 kWh
My calculated solar production: 11,664
Price of system: $31,542
26% credit (sigh, not 30%): $8,201
down payment: $500
Loan: $22,841
15 year loan
Monthly payment: $170
Monthly electric "savings": $125
Monthly Rewards "rebate": $68
Positive: $23 a monthThey gave me a graphic that shows the difference - it looks like i'll make the most money in march and april, actually, so let's get these panels up!!