Here's a new and improved version of the spreadsheet. I found multiple positive/negative number errors and resolved them in the attached. I also accounted for:
-inverter failure in year 11, costing $1k
-remove and reattach part of the system in 10y when we replace the roof for $2k
-panel production decay - I plugged in 3%/year which is higher than the salespeople say
-replace existing used gas appliances with used electric appliances for a net loss
-increase in homeowner's insurance, per offhand text message with my agent
-will eventually have to replace my home's electrical panel and gas lines in maybe 10y if I stay with the status quo systems
I'm now able to easily adjust for inflation estimates, system size, and panel decay. With all these changes in place, this is looking like a better and better investment.
I don't understand Net Present Value in regards to inflation and the investment. Since you're using a 6% value in the Excel sheet, does that mean its equivalent to a 9% return if there was 3% inflation or a 3% return instead? I tried playing with the numbers a little and got confused. Can you explain?
NPV is a way to compare this investment with my alternative use of the money - at a similar level of investment safety. So for example, instead of doing this project, I could buy a preferred stock fund like PGF and pay my bills with the 4.8% dividend. We'll call this return my discount rate. If this project yields higher than my discount rate, it will have a positive number for the NPV. I.e. I should be willing to pay up to that much extra to pursue this investment instead of getting my default discount rate. If I was comparing 5 possible projects, I could rank them by NPV.
I'm not actually considering buying PGF... but I used to have about the value of this solar investment in some nursing home REIT preferred stocks yielding 6%.
If you adjust the discount rate so that the NPV equals zero, that is basically your rate of return. So then you can think about a deal like this, despite all its weird cash flows, like you would think about a bond. E.g. At this level of risk, would you buy bond yielding X%?
Now to the inflation part of your question. Part of the returns on this project are tied to inflation, which is utterly impossible to accurately predict. Other parts like the upfront investment and "customer charges" on my bills are not. Ideally, my discount rate is based on alternative investment opportunities with a similar inflation profile, but that's a can of worms. The preferred stock fund I suggested as a discount rate might not keep up with inflation, and would probably be decimated if interest rates rose rapidly. So perhaps by using such a discount rate I can answer the question "how does the NPV on this inflation/SORR hedged investment compare with the NPV of not inflation/SORR hedging?" I have lower long-term inflation expectations, so I plugged in 3% as my estimate. If actual energy inflation ends up higher than that, the solar project starts looking much better. So I'm setting a conservative hurdle, just like I did with the panel decay variable. If it's a winner at 3% inflation and 3% decay, it'll be a big winner at 5% inflation and 2.5% decay.
Also, not the point of your posting, but if you change out the anode rod (maybe every 2-5 years depending on depletion) in your water heater, you shouldn't have to keep replacing it every 6 years. Is a $30 part that takes 15 minutes to swap. Theoretically, your water heater will last forever if you keep up with it. Nit pick detail-- you ended up with an extra replacement in 2043.
I have a friend with a solar installation business. He says to figure on a string inverter replacement after 10 years and micro inverter replacements at least once every few years. The micro inverters come with a 25 year warranty, but since you'll have about 20 on your roof, the likelihood of one going bad is pretty high. Depending on the panel location, a few panels might have to be removed to access it.
Yes I agree! My last WH with 6 year warranty was 18 years old when it started leaking this week. Somebody must have maintained it at some point. I will write a note on the side of the next WH to change the anode in 2027. I've recently learned there is no safe investment in existence with the ROI of anode replacement ($50 saves $600).
I also agree on the inverters. How many complex home electronic items last 25 years? None. I threw on a $1k expense in year 11 for this. Based on your comment, I probably need to factor some additional maintenance items.
Again, everybody, please feel free to nitpick my calculations.