Neither number is intended to be all that precise. In a sunny spot, the $5000 would probably be quite a bit more than 1 kilowatt of output. It should anyway probably be 250+ days, so I accidentally controlled for that error.

I would certainly factor the different cost structures in if I was doing the calculation for real (gas could be $4 in a couple years, who knows).