Electricity EV Chargers System Tax Incentives
Solar Ports # Type
Hours/day
Income Cost Cash Flow
increase
Property increase Solar Panels Total Basis Gov't % Bonus
Rate Savings L2 Net Cash
Cap Rate
ITC
L3
Now
$
Life
Design Documentation Install
Project Usage C-PACE EVCs Layout Work Order Loan Plans Construction Plan Materials Progress Final
OM Service
Reduce Payments
Net System Cost

 
SolarPorts
 
Reduction
Year 1 Life
Base electric
EV Chargers
Total
Increase Cash Flow
Solar
Panels
Yearly Lifetime
Base electric
EV Chargers
Total
Increase Property Value
Cash Flow Year 1 Lifetime
Base electric
EV Chargers
Cash Flow Gain
Cap rate
CF Prop Incr
SP+EVC amenity
Prop Incr
Tax/Rebate Detail
Tax Basis Rebate rate Federal Tax Rate
Depr. Asset Invest Tax Credit State Tax Rate
Total
Incentives
Investment
Tax Credit
Federal
Savings
State
Savings
MACRS
Rate
100%
Monthly Payment (Year 1)
SolarPorts
Base electric cost
EVC electric cost
Extra electric cost
Total electric pmt
Preparation cost
Adjustment cost
Battery cost
Generator 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)
Yearly Energy Comparision Property Value
SolarPorts Amenity Value
Electric Cost per month SPs
Electric use kWh per month EVCs
Rate/kWh estimate
Annual incr. estimate ( cap rate)
Year cost SolarPorts Base cost Base Savings EVC cost EVC charging
income
Cash Flow
Gain
Property Value
Gain
1 2023
2 2024
3 2025
4 2026
5 2027
6 2028
7 2029
8 2030
9 2031
10 2032
11 2033
12 2034
13 2035
14 2036
15 2037
16 2038
17 2039
18 2040
19 2041
20 2042
21 2043
22 2044
23 2045
24 2046
25 2047
26 2048
27 2049
28 2050
29 2051
30 2052
Total