Tax Benefits (Year 1)
Base ITC (30%)
$300,000
Potential Adders
+$100,000
Bonus Depreciation
$178,500
YEAR 1 RECOVERY
$578,500
(48-58% of CapEx recovered in Y1)
Technology Benefits (30 Yrs)
TOPCon vs PERC Yield
+289,000 kWh
Bifacial Bonus (White Roof)
+612,000 kWh
Reduced O&M Costs
$47,000
TOTAL TECH ADVANTAGE
$447,000