|
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 - 124.95 kWDC Monocrystalline350W Solar Panels @ 10° w/ 99.9 kWAC SolarEdge
<br />System Sizing & Energy Assumptions
<br />Energy System Size (kW DC)
<br />124.95
<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 />$10,344
<br />gar 1 maximum instantaneous production (kW AC) 96.9
<br />Estimated % realized on utility bill to reduce demand charges 12.8%
<br />Year 1 available production to reduce demand (kW AC) 12.4
<br />Year 1 average demand charge cost ($/kW) $14.85
<br />luivalent demand charge savings - Year 1 $2,210
<br />luivalent demand charge savings per kWh ($/kWh) $0.0157
<br />Estimated Year 1 energy production: hours 1 to 7PM (kWh) 67473
<br />Photovoltaic Standby Service Rider Credit ($/kWh) $0.07139
<br />4nnual Savings ($/year) $4,817
<br />quivalent savings per kWh generated from the solar array $0.0343
<br />stimated Year 7 energy production: hours 1 to 7PM (kWh) 63829
<br />Photovoltaic Standby Service Rider Credit ($/kWh) $0.07139
<br />nnual Savings ($/year) $4,557
<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$)
<br />140569
<br />$
<br />10,344
<br />$
<br />2,210
<br />$ 4,817
<br />$
<br />-
<br />$
<br />17,371
<br />$
<br />17,371
<br />136352
<br />$
<br />10,365
<br />$
<br />2,215
<br />$ 4,672
<br />$
<br />-
<br />$
<br />17,252
<br />$
<br />34,623
<br />135670
<br />$
<br />10,653
<br />$
<br />2,276
<br />$ 4,649
<br />$
<br />-
<br />$
<br />17,579
<br />$
<br />52,202
<br />134992
<br />$
<br />10,950
<br />$
<br />2,340
<br />$ 4,626
<br />$
<br />-
<br />$
<br />17,915
<br />$
<br />70,117
<br />134317
<br />$
<br />11,255
<br />$
<br />2,405
<br />$ 4,603
<br />$
<br />-
<br />$
<br />18,262
<br />$
<br />88,379
<br />133645
<br />$
<br />11,568
<br />$
<br />2,472
<br />$ 4,580
<br />$
<br />-
<br />$
<br />18,619
<br />$
<br />106,999
<br />132977
<br />$
<br />11,890
<br />$
<br />2,541
<br />$ -
<br />$
<br />4,557
<br />$
<br />18,987
<br />$
<br />125,986
<br />132312
<br />$
<br />12,221
<br />$
<br />2,611
<br />$ -
<br />$
<br />4,534
<br />$
<br />19,366
<br />$
<br />145,352
<br />131650
<br />$
<br />12,561
<br />$
<br />2,684
<br />$ -
<br />$
<br />4,511
<br />$
<br />19,756
<br />$
<br />165,108
<br />130992
<br />$
<br />12,911
<br />$
<br />2,759
<br />$ -
<br />$
<br />4,489
<br />$
<br />20,158
<br />$
<br />185,266
<br />130337
<br />$
<br />13,270
<br />$
<br />2,836
<br />$ -
<br />$
<br />4,466
<br />$
<br />20,572
<br />$
<br />205,838
<br />129685
<br />$
<br />13,639
<br />$
<br />2,914
<br />$ -
<br />$
<br />4,444
<br />$
<br />20,998
<br />$
<br />226,836
<br />129037
<br />$
<br />14,019
<br />$
<br />2,996
<br />$ -
<br />$
<br />4,422
<br />$
<br />21,436
<br />$
<br />248,272
<br />128392
<br />$
<br />14,409
<br />$
<br />3,079
<br />$ -
<br />$
<br />4,400
<br />$
<br />21,888
<br />$
<br />270,160
<br />127750
<br />$
<br />14,810
<br />$
<br />3,165
<br />$ -
<br />$
<br />4,378
<br />$
<br />22,353
<br />$
<br />292,512
<br />127111
<br />$
<br />15,223
<br />$
<br />3,253
<br />$ -
<br />$
<br />4,356
<br />$
<br />22,831
<br />$
<br />315,344
<br />126476
<br />$
<br />15,646
<br />$
<br />3,343
<br />$ -
<br />$
<br />4,334
<br />$
<br />23,324
<br />$
<br />338,667
<br />125843
<br />$
<br />16,082
<br />$
<br />3,436
<br />$ -
<br />$
<br />4,312
<br />$
<br />23,830
<br />$
<br />362,497
<br />125214
<br />$
<br />16,529
<br />$
<br />3,532
<br />$ -
<br />$
<br />4,291
<br />$
<br />24,352
<br />$
<br />386,850
<br />124588
<br />$
<br />16,989
<br />$
<br />3,630
<br />$ -
<br />$
<br />4,269
<br />$
<br />24,889
<br />$
<br />411,739
<br />123965
<br />$
<br />17,462
<br />$
<br />3,731
<br />$ -
<br />$
<br />4,248
<br />$
<br />25,442
<br />$
<br />437,180
<br />123345
<br />$
<br />17,948
<br />$
<br />3,835
<br />$ -
<br />$
<br />4,227
<br />$
<br />26,010
<br />$
<br />463,191
<br />122728
<br />$
<br />18,448
<br />$
<br />3,942
<br />$ -
<br />$
<br />4,206
<br />$
<br />26,596
<br />$
<br />489,786
<br />122115
<br />$
<br />18,962
<br />$
<br />4,052
<br />$ -
<br />$
<br />4,185
<br />$
<br />27,198
<br />$
<br />516,984
<br />121504
<br />$
<br />19,489
<br />$
<br />4,164
<br />$ -
<br />$
<br />4,164
<br />$
<br />27,817
<br />$
<br />544,802
<br />120897
<br />$
<br />20,032
<br />$
<br />4,280
<br />$ -
<br />$
<br />4,143
<br />$
<br />28,455
<br />$
<br />573,257
<br />120292
<br />$
<br />20,589
<br />$
<br />4,400
<br />$ -
<br />$
<br />4,122
<br />$
<br />29,111
<br />$
<br />602,368
<br />119691
<br />$
<br />21,163
<br />$
<br />4,522
<br />$ -
<br />$
<br />4,101
<br />$
<br />29,786
<br />$
<br />632,154
<br />119092
<br />$
<br />21,752
<br />$
<br />4,648
<br />$ -
<br />$
<br />4,081
<br />$
<br />30,480
<br />$
<br />662,634
<br />118497
<br />$
<br />22,357
<br />$
<br />4,777
<br />$ -
<br />$
<br />4,061
<br />$
<br />31,195
<br />$
<br />693,829
<br />117904
<br />$
<br />22,979
<br />$
<br />4,910
<br />$ -
<br />$
<br />4,040
<br />$
<br />31,930
<br />$
<br />725,759
<br />117315
<br />$
<br />23,619
<br />$
<br />5,617
<br />$ -
<br />$
<br />4,020
<br />$
<br />32,686
<br />$
<br />758,445
<br />116728
<br />$
<br />24,276
<br />$
<br />5,187
<br />$ -
<br />$
<br />4,000
<br />$
<br />33,464
<br />$
<br />791,909
<br />116145
<br />$
<br />24,952
<br />$
<br />5,332
<br />$ -
<br />$
<br />3,980
<br />$
<br />34,264
<br />$
<br />826,172
<br />115564
<br />$
<br />25,647
<br />$
<br />5,480
<br />$ -
<br />$
<br />3,960
<br />$
<br />35,087
<br />$
<br />861,259
<br />114986
<br />$
<br />26,361
<br />$
<br />5,633
<br />$ -
<br />$
<br />3,940
<br />$
<br />35,934
<br />$
<br />897,193
<br />114411
<br />$
<br />27,094
<br />$
<br />5,790
<br />$ -
<br />$
<br />3,921
<br />$
<br />36,804
<br />$
<br />933,997
<br />113839
<br />$
<br />27,848
<br />$
<br />5,951
<br />$ -
<br />$
<br />3,901
<br />$
<br />37,700
<br />$
<br />971,697
<br />113270
<br />$
<br />28,624
<br />$
<br />6,116
<br />$ -
<br />$
<br />3,881
<br />$
<br />38,621
<br />$
<br />1,010,319
<br />112704
<br />$
<br />29,420
<br />$
<br />6,287
<br />$ -
<br />$
<br />3,862
<br />$
<br />39,569
<br />$
<br />1,049,888
<br />
|