|
IDEAL ENERGIES
<br />A GREEN COMPANY
<br />Utility Bill Savings
<br />Net Metering wl Solar Photovoltaic Demand Credit Rider Tariff
<br />Rooftop Ballasted Solar Array - 208.25 kWDC Monocrystalline350W Solar Panels @ 10° w/ 166.5 kWAC SolarEdge
<br />System Sizing & Energy Assumptions
<br />Energy System Size (kW DC)
<br />208.25
<br />Energy System Production (kWh from 1 to 7 PM)
<br />48.00%
<br />Year 1 degradation - reduction in kWh output (%/year)
<br />3.00%
<br />Year 2+ degradation - reduction in kWh output (%/year)
<br />0.50%
<br />Ten year average increase in utility costs (%/year)
<br />3.30%
<br />Utility Billing Plan
<br />Year 1 utility cost ($ / kW/h)
<br />Year 1 annual energy expense savings ($)
<br />General Service Rate P
<br />$0.0736
<br />$17,240
<br />gar 1 maximum instantaneous production (kW AC) 161.5
<br />Estimated % realized on utility bill to reduce demand charges 12.8%
<br />Year 1 available production to reduce demand (kW AC) 20.7
<br />Year 1 average demand charge cost ($/kW) $14.85
<br />luivalent demand charge savings - Year 1 $3,684
<br />luivalent demand charge savings per kWh ($/kWh) $0.0157
<br />Estimated Year 1 energy production: hours 1 to 7PM (kWh) 112455
<br />Photovoltaic Standby Service Rider Credit ($/kWh) $0.07139
<br />4nnual Savings ($/year) $8,028
<br />quivalent savings per kWh generated from the solar array $0.0343
<br />stimated Year 7 energy production: hours 1 to 7PM (kWh) 106381
<br />Photovoltaic Standby Service Rider Credit ($/kWh) $0.07139
<br />nnual Savings ($/year) $7,595
<br />quivalent savings per kWh generated from the solar array $0.0343
<br />1 Energy Expense Savings ($/kWh) $0.0736
<br />1 Demand Expense Savings ($/kWh) $0.0157
<br />1 to 6 2018 PV Credit Rider Savings ($/kWh) $0.0343
<br />7+ PV Credit Rider Replacement savings ($/kWh) $0.0000
<br />mined savings / kWh generated from the solar array $0.1236
<br />Replacement PV Credit Rider represents replacement Tariff for
<br />the existing Tariff as reflected in the Tariff Document
<br />fled with the Public Utilities Commission.
<br />Copy of Tariff available upon request. Expected, but not guaranteed.
<br />Annual Savings
<br />Total Savings
<br />Electricity
<br />Produced
<br />(kWh/year)
<br />Energy
<br />Expense
<br />Savings
<br />[$/year)
<br />Demand
<br />Expense
<br />Savings
<br />($/year)
<br />[Existing Credit ]
<br />[E
<br />($/year)
<br />PV Credit
<br />[Future
<br />Program]
<br />($/year)
<br />SavinAnnual gs
<br />I$)
<br />Cumulative
<br />Annual
<br />Savings
<br />I$)
<br />234281
<br />$
<br />17,240
<br />$
<br />3,684
<br />$ 8,028
<br />$
<br />-
<br />$
<br />28,952
<br />$
<br />28,952
<br />227253
<br />$
<br />17,275
<br />$
<br />3,691
<br />$ 7,787
<br />$
<br />-
<br />$
<br />28,753
<br />$
<br />57,705
<br />226117
<br />$
<br />17,755
<br />$
<br />3,794
<br />$ 7,748
<br />$
<br />-
<br />$
<br />29,298
<br />$
<br />87,003
<br />224986
<br />$
<br />18,250
<br />$
<br />3,900
<br />$ 7,710
<br />$
<br />-
<br />$
<br />29,859
<br />$
<br />116,862
<br />223861
<br />$
<br />18,758
<br />$
<br />4,008
<br />$ 7,671
<br />$
<br />-
<br />$
<br />30,437
<br />$
<br />147,299
<br />222742
<br />$
<br />19,280
<br />$
<br />4,120
<br />$ 7,633
<br />$
<br />-
<br />$
<br />31,032
<br />$
<br />178,331
<br />221628
<br />$
<br />19,816
<br />$
<br />4,234
<br />$ -
<br />$
<br />7,595
<br />$
<br />31,645
<br />$
<br />209,976
<br />220520
<br />$
<br />20,368
<br />$
<br />4,352
<br />$ -
<br />$
<br />7,557
<br />$
<br />32,277
<br />$
<br />242,253
<br />219417
<br />$
<br />20,935
<br />$
<br />4,473
<br />$ -
<br />$
<br />7,519
<br />$
<br />32,927
<br />$
<br />275,180
<br />218320
<br />$
<br />21,518
<br />$
<br />4,598
<br />$ -
<br />$
<br />7,481
<br />$
<br />33,597
<br />$
<br />308,777
<br />217229
<br />$
<br />22,117
<br />$
<br />4,726
<br />$ -
<br />$
<br />7,444
<br />$
<br />34,286
<br />$
<br />343,063
<br />216142
<br />$
<br />22,732
<br />$
<br />4,857
<br />$ -
<br />$
<br />7,407
<br />$
<br />34,996
<br />$
<br />378,060
<br />215062
<br />$
<br />23,365
<br />$
<br />4,993
<br />$ -
<br />$
<br />7,370
<br />$
<br />35,727
<br />$
<br />413,787
<br />213986
<br />$
<br />24,015
<br />$
<br />5,132
<br />$ -
<br />$
<br />7,333
<br />$
<br />36,480
<br />$
<br />450,266
<br />212916
<br />$
<br />24,684
<br />$
<br />5,274
<br />$ -
<br />$
<br />7,296
<br />$
<br />37,254
<br />$
<br />487,521
<br />211852
<br />$
<br />25,371
<br />$
<br />5,421
<br />$ -
<br />$
<br />7,260
<br />$
<br />38,052
<br />$
<br />525,572
<br />210793
<br />$
<br />26,077
<br />$
<br />5,572
<br />$ -
<br />$
<br />7,223
<br />$
<br />38,873
<br />$
<br />564,445
<br />209739
<br />$
<br />26,803
<br />$
<br />5,727
<br />$ -
<br />$
<br />7,187
<br />$
<br />39,717
<br />$
<br />604,162
<br />208690
<br />$
<br />27,549
<br />$
<br />5,887
<br />$ -
<br />$
<br />7,151
<br />$
<br />40,587
<br />$
<br />644,749
<br />207647
<br />$
<br />28,316
<br />$
<br />6,051
<br />$ -
<br />$
<br />7,115
<br />$
<br />41,482
<br />$
<br />686,231
<br />206608
<br />$
<br />29,104
<br />$
<br />6,219
<br />$ -
<br />$
<br />7,080
<br />$
<br />42,403
<br />$
<br />728,634
<br />205575
<br />$
<br />29,914
<br />$
<br />6,392
<br />$ -
<br />$
<br />7,044
<br />$
<br />43,351
<br />$
<br />771,984
<br />204547
<br />$
<br />30,747
<br />$
<br />6,570
<br />$ -
<br />$
<br />7,009
<br />$
<br />44,326
<br />$
<br />816,310
<br />203525
<br />$
<br />31,603
<br />$
<br />6,753
<br />$ -
<br />$
<br />6,974
<br />$
<br />45,330
<br />$
<br />861,640
<br />202507
<br />$
<br />32,482
<br />$
<br />6,941
<br />$ -
<br />$
<br />6,939
<br />$
<br />46,362
<br />$
<br />908,002
<br />201495
<br />$
<br />33,386
<br />$
<br />7,134
<br />$ -
<br />$
<br />6,905
<br />$
<br />47,425
<br />$
<br />955,428
<br />200487
<br />$
<br />34,316
<br />$
<br />7,333
<br />$ -
<br />$
<br />6,870
<br />$
<br />48,518
<br />$
<br />1,003,946
<br />199485
<br />$
<br />35,271
<br />$
<br />7,537
<br />$ -
<br />$
<br />6,836
<br />$
<br />49,643
<br />$
<br />1,053,589
<br />198487
<br />$
<br />36,253
<br />$
<br />7,746
<br />$ -
<br />$
<br />6,802
<br />$
<br />50,801
<br />$
<br />1,104,390
<br />197495
<br />$
<br />37,262
<br />$
<br />7,962
<br />$ -
<br />$
<br />6,768
<br />$
<br />51,991
<br />$
<br />1,156,381
<br />196507
<br />$
<br />38,299
<br />$
<br />8,184
<br />$ -
<br />$
<br />6,734
<br />$
<br />53,216
<br />$
<br />1,209,598
<br />195525
<br />$
<br />39,365
<br />$
<br />8,412
<br />$ -
<br />$
<br />6,700
<br />$
<br />54,477
<br />$
<br />1,264,074
<br />194547
<br />$
<br />40,461
<br />$
<br />8,646
<br />$ -
<br />$
<br />6,667
<br />$
<br />55,773
<br />$
<br />1,319,847
<br />193574
<br />$
<br />41,587
<br />$
<br />8,886
<br />$ -
<br />$
<br />6,633
<br />$
<br />57,106
<br />$
<br />1,376,954
<br />192606
<br />$
<br />42,744
<br />$
<br />9,134
<br />$ -
<br />$
<br />6,600
<br />$
<br />58,478
<br />$
<br />1,435,432
<br />191643
<br />$
<br />43,934
<br />$
<br />9,388
<br />$ -
<br />$
<br />6,567
<br />$
<br />59,889
<br />$
<br />1,495,321
<br />190685
<br />$
<br />45,157
<br />$
<br />9,649
<br />$ -
<br />$
<br />6,534
<br />$
<br />61,341
<br />$
<br />1,556,662
<br />189732
<br />$
<br />46,414
<br />$
<br />9,918
<br />$ -
<br />$
<br />6,502
<br />$
<br />62,834
<br />$
<br />1,619,495
<br />188783
<br />$
<br />47,706
<br />$
<br />10,194
<br />$ -
<br />$
<br />6,469
<br />$
<br />64,369
<br />$
<br />1,683,864
<br />187839
<br />$
<br />49,034
<br />$
<br />10,478
<br />$ -
<br />$
<br />6,437
<br />$
<br />65,948
<br />$
<br />1,749,813
<br />
|