Whoops! You're right! (That's the good thing about showing your working - others can check for errors :-)
For some reason I multiplied by a wrong number in estimating my use... Here's the actual data...
And here's the updated EECA calculation
Much much better but still nothing like good enough to make it worthwhile for me. Should I have to replace an inverter in the 25 years that would wipe out my savings...
In any case I am more interested in a functional differentiator (being able to charge and use power during an outage is a salient but hopefully infrequent benefit) and I won't get that for anything like $4000...
Cheers - N