Base Electric EV Chargers Tax Benefits System
Solar Ports # Type Hrs/day Yr 1 Income Benefits Mo Pmt Covered Spaces Solar Panels
Years Coverage    
OM Service
Enable Snap-to mode?
Reduce Payments Increase Cash Flow
System Cost (Tax Basis)
SolarPorts Reduction Solar Panels Yearly Lifetime Tax Total
Year 1 Life
Base electric
EV Chargers
Total
Benefit Summary
Cash Benefits Year 1 Lifetime
Base elec
EVCs
Tax
Total
Increase Property Value
Cash Flow Year 1 Lifetime
Base elec
EVCs
Cash Flow
Incr@cap
SolarPorts
Prop Incr

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 Amenity Value
Electric Cost per month SPs
Electric use kWh per month EVCs
Rate/kWh estimate
Annual incr. estimate ( cap rate)
Year SolarPorts Savings Base Electric
Savings
EVC Net
Income
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