|
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 - 83.3 kWDC Monocrystalline350W Solar Panels @ 10° w/ 66.6 kWAC SolarEdge
<br />System Sizing & Energy Assumptions
<br />Energy System Size (kW DC)
<br />83.30
<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 />$6,896
<br />gar 1 maximum instantaneous production (kW AC) 64.6
<br />Estimated % realized on utility bill to reduce demand charges 12.8%
<br />Year 1 available production to reduce demand (kW AC) 8.3
<br />Year 1 average demand charge cost ($/kW) $14.85
<br />luivalent demand charge savings - Year 1 $1,474
<br />luivalent demand charge savings per kWh ($/kWh) $0.0157
<br />Estimated Year 1 energy production: hours 1 to 7PM (kWh) 44982
<br />Photovoltaic Standby Service Rider Credit ($/kWh) $0.07139
<br />4nnual Savings ($/year) $3,211
<br />quivalent savings per kWh generated from the solar array $0.0343
<br />stimated Year 7 energy production: hours 1 to 7PM (kWh) 42553
<br />Photovoltaic Standby Service Rider Credit ($/kWh) $0.07139
<br />nnual Savings ($/year) $3,038
<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$)
<br />93713
<br />$
<br />6,896
<br />$
<br />1,474
<br />$ 3,211
<br />$
<br />-
<br />$
<br />11,581
<br />$
<br />11,581
<br />90901
<br />$
<br />6,910
<br />$
<br />1,477
<br />$ 3,115
<br />$
<br />-
<br />$
<br />11,501
<br />$
<br />23,082
<br />90447
<br />$
<br />7,102
<br />$
<br />1,518
<br />$ 3,099
<br />$
<br />-
<br />$
<br />11,719
<br />$
<br />34,801
<br />89994
<br />$
<br />7,300
<br />$
<br />1,560
<br />$ 3,084
<br />$
<br />-
<br />$
<br />11,944
<br />$
<br />46,745
<br />89544
<br />$
<br />7,503
<br />$
<br />1,603
<br />$ 3,068
<br />$
<br />-
<br />$
<br />12,175
<br />$
<br />58,920
<br />89097
<br />$
<br />7,712
<br />$
<br />1,648
<br />$ 3,053
<br />$
<br />-
<br />$
<br />12,413
<br />$
<br />71,332
<br />88651
<br />$
<br />7,927
<br />$
<br />1,694
<br />$ -
<br />$
<br />3,038
<br />$
<br />12,658
<br />$
<br />83,991
<br />88208
<br />$
<br />8,147
<br />$
<br />1,741
<br />$ -
<br />$
<br />3,023
<br />$
<br />12,911
<br />$
<br />96,901
<br />87767
<br />$
<br />8,374
<br />$
<br />1,789
<br />$ -
<br />$
<br />3,008
<br />$
<br />13,171
<br />$
<br />110,072
<br />87328
<br />$
<br />8,607
<br />$
<br />1,839
<br />$ -
<br />$
<br />2,992
<br />$
<br />13,439
<br />$
<br />123,511
<br />86891
<br />$
<br />8,847
<br />$
<br />1,890
<br />$ -
<br />$
<br />2,978
<br />$
<br />13,715
<br />$
<br />137,225
<br />86457
<br />$
<br />9,093
<br />$
<br />1,943
<br />$ -
<br />$
<br />2,963
<br />$
<br />13,999
<br />$
<br />151,224
<br />86025
<br />$
<br />9,346
<br />$
<br />1,997
<br />$ -
<br />$
<br />2,948
<br />$
<br />14,291
<br />$
<br />165,515
<br />85595
<br />$
<br />9,606
<br />$
<br />2,053
<br />$ -
<br />$
<br />2,933
<br />$
<br />14,592
<br />$
<br />180,107
<br />85167
<br />$
<br />9,874
<br />$
<br />2,110
<br />$ -
<br />$
<br />2,918
<br />$
<br />14,902
<br />$
<br />195,008
<br />84741
<br />$
<br />10,148
<br />$
<br />2,169
<br />$ -
<br />$
<br />2,904
<br />$
<br />15,221
<br />$
<br />210,229
<br />84317
<br />$
<br />10,431
<br />$
<br />2,229
<br />$ -
<br />$
<br />2,889
<br />$
<br />15,549
<br />$
<br />225,778
<br />83895
<br />$
<br />10,721
<br />$
<br />2,291
<br />$ -
<br />$
<br />2,875
<br />$
<br />15,887
<br />$
<br />241,665
<br />83476
<br />$
<br />11,020
<br />$
<br />2,355
<br />$ -
<br />$
<br />2,860
<br />$
<br />16,235
<br />$
<br />257,900
<br />83059
<br />$
<br />11,326
<br />$
<br />2,420
<br />$ -
<br />$
<br />2,846
<br />$
<br />16,593
<br />$
<br />274,493
<br />82643
<br />$
<br />11,642
<br />$
<br />2,488
<br />$ -
<br />$
<br />2,832
<br />$
<br />16,961
<br />$
<br />291,454
<br />82230
<br />$
<br />11,966
<br />$
<br />2,557
<br />$ -
<br />$
<br />2,818
<br />$
<br />17,340
<br />$
<br />308,794
<br />81819
<br />$
<br />12,299
<br />$
<br />2,628
<br />$ -
<br />$
<br />2,804
<br />$
<br />17,730
<br />$
<br />326,524
<br />81410
<br />$
<br />12,641
<br />$
<br />2,701
<br />$ -
<br />$
<br />2,790
<br />$
<br />18,132
<br />$
<br />344,656
<br />81003
<br />$
<br />12,993
<br />$
<br />2,776
<br />$ -
<br />$
<br />2,776
<br />$
<br />18,545
<br />$
<br />363,201
<br />80598
<br />$
<br />13,355
<br />$
<br />2,854
<br />$ -
<br />$
<br />2,762
<br />$
<br />18,970
<br />$
<br />382,171
<br />80195
<br />$
<br />13,726
<br />$
<br />2,933
<br />$ -
<br />$
<br />2,748
<br />$
<br />19,407
<br />$
<br />401,579
<br />79794
<br />$
<br />14,108
<br />$
<br />3,015
<br />$ -
<br />$
<br />2,734
<br />$
<br />19,857
<br />$
<br />421,436
<br />79395
<br />$
<br />14,501
<br />$
<br />3,099
<br />$ -
<br />$
<br />2,721
<br />$
<br />20,320
<br />$
<br />441,756
<br />78998
<br />$
<br />14,905
<br />$
<br />3,185
<br />$ -
<br />$
<br />2,707
<br />$
<br />20,797
<br />$
<br />462,553
<br />78603
<br />$
<br />15,320
<br />$
<br />3,273
<br />$ -
<br />$
<br />2,694
<br />$
<br />21,287
<br />$
<br />483,839
<br />78210
<br />$
<br />15,746
<br />$
<br />3,365
<br />$ -
<br />$
<br />2,680
<br />$
<br />21,791
<br />$
<br />505,630
<br />77819
<br />$
<br />16,184
<br />$
<br />3,458
<br />$ -
<br />$
<br />2,667
<br />$
<br />22,309
<br />$
<br />527,939
<br />77430
<br />$
<br />16,635
<br />$
<br />3,555
<br />$ -
<br />$
<br />2,653
<br />$
<br />22,843
<br />$
<br />550,782
<br />77043
<br />$
<br />17,098
<br />$
<br />3,653
<br />$ -
<br />$
<br />2,640
<br />$
<br />23,391
<br />$
<br />574,173
<br />76657
<br />$
<br />17,574
<br />$
<br />3,755
<br />$ -
<br />$
<br />2,627
<br />$
<br />23,956
<br />$
<br />598,129
<br />76274
<br />$
<br />18,063
<br />$
<br />3,860
<br />$ -
<br />$
<br />2,614
<br />$
<br />24,536
<br />$
<br />622,665
<br />75893
<br />$
<br />18,566
<br />$
<br />3,967
<br />$ -
<br />$
<br />2,601
<br />$
<br />25,133
<br />$
<br />647,798
<br />75513
<br />$
<br />19,082
<br />$
<br />4,078
<br />$ -
<br />$
<br />2,588
<br />$
<br />25,748
<br />$
<br />673,546
<br />75136
<br />$
<br />19,614
<br />$
<br />4,191
<br />$ -
<br />$
<br />2,575
<br />$
<br />26,379
<br />$
<br />699,925
<br />
|