scrap_value = module_watts × cost_basis_per_w × committed_fraction
scrap_savings = modules/yr × scrap_rate% × capture% × scrap_value
labor_savings = operator_fte × labor_rate × operating_hours
net = (scrap_savings + labor_savings) − annual_maintenance
payback = system_cost ÷ net
5-year net benefit = net × 5 − system_cost
These figures are illustrative estimates, not a guarantee. Defaults for scrap rate (0.05–0.2%), capture fraction (~70%), committed-at-lamination value (~0.85) and system price are conservative placeholders — your real results depend on your line maturity, tooling, labor and cost basis. Enter your own measured numbers for a defensible estimate.