Enable Snap-to mode?
Taxable
Claim Your Tax Benefit
Tax benefit

Pays for your

electricity
+ SolarPorts
+ EVCs for

months
(with $0 EVC income)
Tax Credit and Monthly Payment
Electricity Savings
Lifetime savings reduction

Electric
Savings
Solar
Ports
Base
electric
EVC +
electric
Total

Year 1 Savings
Electricity Comparision
Generate EVC Income
Lifetime net income

EVC
income
Monthly Year 1
EVCs
revenue
EVCs
cost
EVC net income
EVC net income
Property Value Gain
Lifetime gain

Cashflow Gain Monthly Year 1 Gain
Base elec
savings
EVC+elec
savings
EVC net
income
CF Gain

Yr 1 Property Gain
Property Value Gain from improved cash flow

Monthly Payment
(Year 1)
SolarPorts
Base electric cost
EVC electric cost
Extra electric cost
Total electric pmt
Preparation cost
Battery+Gen cost
EVC cost
Pmt wo EVC inc
EVC income
Total Electric+EVC
Electricity SolarPorts
Average Electric Rate $ / kWh
Cost for electricity $ / mo
Base Electric usage kWh/mo
EVC Electric usage kWh/mo
Extra electric usage kWh/mo
Total elec. usage
Electric Vehicle Chargers SolarPorts
EVC electric use kWh/mo
EVC cost per mo
EVC Incentive per mo
EVC electric cost per mo
EVC income per mo
EVC profit (cost)
Tax/Rebate Detail
Tax Basis Invest Tax Credit
Depr. Asset Federal Tax Rate
Rebate rate State Tax Rate
Total
Incentives
Investment
Tax Credit
Federal
Savings
State
Savings
MACRS
Rate
100%
Yearly Energy
Comparision
Property Value
SolarPorts
Electric Cost per month SolarPorts value
Electric use kWh per month
Rate/kWh estimate Savings ($10,000/space)
Annual incr. estimate +EVCs ( cap rate)
Year SolarPorts Savings EV
Charging
Cash Flow
Gain
Property Value
Gain
1 2022
2 2023
3 2024
4 2025
5 2026
6 2027
7 2028
8 2029
9 2030
10 2031
11 2032
12 2033
13 2034
14 2035
15 2036
16 2037
17 2038
18 2039
19 2040
20 2041
21 2042
22 2043
23 2044
24 2045
25 2046
26 2047
27 2048
28 2049
29 2050
30 2051
Total