ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARAS
1
2
3
4
5
6
7
Prices May Change after March 1, 2024
8
Installer (after Tax)
Avg
REC 370W with Enphase IQ7+ microinverters & Monitor
Installer (after Tax)
Avg
9
Jinko 390W with Enphase IQ8+ microinverters & Enphase IQ MonitorLowHighSaved
# Panels
Price
After Tax
Watts$/W* ReturnROILowHigh
Saved
10
# PanelsPriceAfter TaxWatts AC$/W* Yr SavingsROIWatts DCnanana4 $ 3,247 $ 2,403 1,440 $ 1.67 $ 247 10.3%nana
na
11
4$2,636$1,8451,200$1.54$2476.12%1,520
No installers will do
na5 $ 3,781 $ 2,798 1,800 $ 1.55 $ 309 11.0%
No installers will do
na
12
5$3,051$2,1361,500$1.42$3096.94%1,900
small systems
na6 $ 4,315 $ 3,193 2,160 $ 1.48 $ 371 11.6%
small systems
na
13
6$3,466$2,4261,800$1.35$3717.62%2,280nanana7 $ 4,848 $ 3,588 2,520 $ 1.42 $ 433 12.1%nana
na
14
7$3,881$2,7172,100$1.29$4338.20%2,660nanana8 $ 5,382 $ 3,983 2,880 $ 1.38 $ 494 12.4%nana
na
15
8$4,296$3,0072,400$1.25$4948.67%3,040nanana9 $ 5,916 $ 4,378 3,240 $ 1.35 $ 556 12.7%nana
na
16
9$4,711$3,2982,700$1.22$5569.10%3,420 $ 8,841 $ 11,089 $ 6,667 10 $ 6,450 $ 8 3,600 $ 0.00 $ 618 7663.2% $ 9,824 $ 12,321.00 $ 11,064
17
10$4,150$2,9053,000$0.97$61811.13%3,800 $ 9,824 $ 12,321 $ 8,167 11 $ 6,983 $ 5,168 3,960 $ 1.30 $ 680 13.2% $ 10,806 $ 13,553.10 $ 7,012
18
11$5,541$3,8793,300$1.18$6809.80%4,180 $ 10,806 $ 13,553 $ 8,301 12 $ 7,517 $ 5,563 4,320 $ 1.29 $ 742 13.3% $ 11,788 $ 14,785.20 $ 7,724
19
12$5,956$4,1693,600$1.16$74210.09%4,560 $ 11,788 $ 14,785 $ 9,117 13 $ 8,051 $ 5,958 4,680 $ 1.27 $ 803 13.5% $ 12,771 $ 16,017.30 $ 8,436
20
13$6,371$4,4603,900$1.14$80310.33%4,940 $ 11,352 $ 16,017 $ 9,225 14 $ 8,584 $ 6,353 5,040 $ 1.26 $ 865 13.6% $ 12,225 $ 17,249.40 $ 8,385
21
14$6,786$4,7504,200$1.13$86510.57%5,320 $ 12,225 $ 17,249 $ 9,987 15 $ 9,118 $ 6,747 5,400 $ 1.25 $ 927 13.7% $ 13,098 $ 18,482 $ 9,042
22
15$7,201$5,0414,500$1.12$92710.78%5,700 $ 13,098 $ 22,589 $ 12,802 16 $ 9,652 $ 7,142 5,760 $ 1.24 $ 989 13.8% $ 13,971 $ 24,094 $ 11,890
23
16$7,616$5,3314,800$1.11$98910.97%6,080 $ 10,738 $ 24,094 $ 12,085 17 $ 10,186 $ 7,537 6,120 $ 1.23 $ 1,051 13.9% $ 11,409 $ 25,600 $ 10,967
24
17$8,031$5,6225,100$1.10$1,05111.14%6,460 $ 11,409 $ 25,600 $ 12,883 18 $ 10,719 $ 7,932 6,480 $ 1.22 $ 1,112 14.0% $ 12,080 $ 27,106 $ 11,661
25
18$8,446$5,9125,400$1.09$1,11211.29%6,840 $ 12,080 $ 27,106 $ 13,681 19 $ 11,253 $ 8,327 6,840 $ 1.22 $ 1,174 14.1% $ 12,751 $ 28,612 $ 12,354
26
19$8,861$6,2035,700$1.09$1,17411.44%7,220 $ 12,751 $ 28,612 $ 14,479 20 $ 11,787 $ 8,722 7,200 $ 1.21 $ 1,236 14.2% $ 13,423 $ 30,118 $ 13,048
27
20$9,276$6,4936,000$1.08$1,23611.58%7,600 $ 10,738 $ 21,904 $ 9,828 21 $ 12,321 $ 9,117 7,560 $ 1.21 $ 1,298 14.2% $ 11,274.90 $ 22,999 $ 8,020
28
21$9,691$6,7846,300$1.08$1,29811.70%7,980 $ 11,275 $ 22,999 $ 10,353 22 $ 12,854 $ 9,512 7,920 $ 1.20 $ 1,360 14.3% $ 11,811.80 $ 24,094 $ 8,441
29
22$10,106$7,0746,600$1.07$1,36011.82%8,360 $ 11,812 $ 24,094 $ 10,879 23 $ 13,388 $ 9,907 8,280 $ 1.20 $ 1,421 14.3% $ 12,348.70 $ 25,190 $ 8,862
30
23$10,521$7,3656,900$1.07$1,42111.92%8,740 $ 12,349 $ 25,190 $ 11,404 24 $ 13,922 $ 10,302 8,640 $ 1.19 $ 1,483 14.4% $ 12,885.60 $ 26,285 $ 9,283
31
24$10,936$7,6557,200$1.06$1,48312.02%9,120 $ 12,886 $ 26,285 $ 11,930 26 $ 14,989 $ 11,092 9,360 $ 1.19 $ 1,607 14.5% $ 13,959.40 $ 28,475 $ 10,125
32
26$11,766$8,2367,800$1.06$1,60712.21%10,260 $ 13,959 $ 28,475 $ 12,981 33 $ 18,726 $ 13,857 11,880 $ 1.17 $ 2,039 14.7% $ 17,717.70 $ 36,142 $ 13,073
33
30$13,426$9,3989,000$1.04$1,85411,400 $ 16,107 $ 32,856 $ 15,083 48 $ 26,732 $ 19,781 17,280 $ 1.14 $ 2,966 15.0% $ 25,771.20 $ 52,570 $ 19,389
34
48$20,897$14,62814,400$1.02$2,966
Price after 26% Fed Income Tax Credit
35
* Return is based on Nat. Renewable Energy Lab "PVWatts Calculator"
* Return is based on Nat. Renewable Energy Lab "PVWatts Calculator"
36
** Solar Hardware Plus expected electrician's charges after Tax Credit
Ground Mount will cost more from additional cost of the frame
Oct 2021
37
Ground Mount will cost more from additional cost of the framewww.fhreec.org
Flint Hills Renewable Energy & Efficiency Cooperative, Inc.
38
Flint Hills Renewable Energy & Efficiency Cooperative, Inc.
785/564-2583
www.fhreec.org 785/564-2583
39
40
Based on a Ten Panel System
Based on a Ten Panel System
41
Total Variable Costs$5,336
Total Variable Costs
 Sales Tax $ 5,337
42
Panels, Rails, Inverters, Cable, includes sales tax and shipping
Panels, Rails, Inverters, Cable
43
Fixed Costs$1,112
Total Fixed Costs
 $ 1,112
44
Monitor, Lightning Arrestor, Disconnect
Monitor, Lightning Arrestor, Disconnect
45
Other Costs to Add for a Typical Project Cost
46
Utility FeesThese costs are not associated with FHREEC
47
Evergy$200but should be added for a project cost
48
Rural Coop$500estimate. Ground mounts and long wiring
49
Electrician$1,300runs will increase cost.
50
$1,500
51
Total Fixed Costs
$2,612
52
Variable Costs
53
 DescriptionPriceNum.Subtotal
54
Jinko JKM390M-72HBL-V380W MONO Black Frame
 $ 177.17 10 $ 1,771.70
55
Iron Ridge XR100 Anodized Rail 11FT Clear
 $ 34.92 4 $ 139.68 XR1000UFOL-Legs
IQ
IQCableBranch
Ground
Disconnect
Lightning240VIQ
Consump
56
Iron Ridge XR100 Anodized Rail 14FT Clear
 $ 44.83 2 $ 89.66 11'SplicesUFOsSleavesea
Inverters
Connectors
clips
Terminators
LugsToolArrestor
Disconnect
EnvoyCT's
57
Iron Ridge XR100 Anodized Rail 15.25FT Clear
 $ - 2#REF!46#REF!#REF!#REF!1111112
58
Iron Ridge XR100 Anodized Rail 17FT Clear
50.71 $ - 2#REF!4 $ 52.24 #REF!#REF!#REF!1111112
59
IR XR1000, 11 Ft for Grnd Mount $ 52.24 $ - 04#REF!858.24#REF!#REF!#REF!2222224
60
IR XR1000, 14 Ft for Grnd Mount $ 61.09 $ -
61
 IRONRIDGE XR-100-SPLC-M1 $ 7.20 4 $ 28.80
62
 IRONRIDGE RS-LFT-(L-Foot) /ea $ 3.65 $ -
63
Spax Lags $ 0.65 $ -
64
 L-Foot with S-5 Clamp $ 0.73 0 $ -
65
IronRidge FlashFoot 2 $ 13.44 12 $ 161.28
66
IRONRIDGE UFO-STP-30MM Singles
 $ 0.73 8 $ 5.84
67
IRONRIDGE UFO-CL-01-A1 UNI Singles
 $ 3.01 24 $ 72.24
68
Enphase IQ8+ 300W Microinverter $ 160.92 10 $ 1,609.20
69
PORTRAIT Q CABLE FOR 60/72-CELL MOD
 $ 17.56 10 $ 175.60
70
WILEY ELEC ACC-R2 RAIL CABLE Clips
 $ 0.62 12 $ 7.44
71
ENPHASE Q- SEAL FEMALE SEALING CAP
 $ 3.83 $ -
72
TERMINATOR CAP FOR Q CABLE ENDS
 $ 18.17 236.34
73
One/Array Items
74
ENPHASE IQ MODULE LEVEL MONITORING
 $ 489.48 1 $ 489.48
75
Consumption Monitering CT's $ 22.50 245
76
IQ Disconnect Tool $ 3.23 1$3.23
77
Grounding Lugs $ 3.50 22 $ 7.00
78
Midnite Solar Lightning Arrester (MNSPD-300)101.711 $ 101.71
79
SolaDeck Roof Combiner Box64.181 $ 64.18
80
Solid Bar Disconnect571 $ 57.00
81
Milbank Gen Meter Can (Evergy only)
 $ 100.00
82
Three 20 amp 240V breakers supplied by electrician
 $ 15.00
83
Misc: Geosel Caulk, hardware, Bell boxes & lids, strain-reliefs
0 $ 100.00
84
Ground Mount
85
 IronRidge XR1000, 11ft.
86
 GROUND MNT BONDED RAIL $ 12.48
87
 IRONRIDGE 70-0300-SGA TOP $ 48.69
88
Materials $ 4,097.78 $ 867.60
89
Sales Tax $ 374.95 $ 79.39
90
Shipping25035
91
Co-op Overhead
 $ 614.67 $ 130.14
92
Subtotal $ 5,337.39 $ 1,112.13
93
Total $ 6,449.52
94
Tax Credit $ 1,676.88
95
After Tax Hardware Only Cost
 $ 4,773
96
97
98
99
100
This templet is for a ten panel roof mount system and then extrapolated to larger systems.