Page 180 - Sustainable Cities and Communities Design Handbook
P. 180
154 Sustainable Cities and Communities Design Handbook
Net Benefit ($) H¼F G 2663 2928 3200 3478 31,369 32,149 32,948 33,767 34,606 35,466 36,347 37,250 38,176 39,125 374,846
Fixed Capacity Charge ($) G 8000 8000 8000 8000 0 0 0 0 0 0 0 0 0 0 160,000
Cost and
in Utility Electric ($)
Difference Between Solar Production D E ¼ F 10,663 10,928 11,200 11,478 31,369 32,149 32,948 33,767 34,606 35,466 36,347 37,250 38,176 39,125 534,846
Electricity ($) C A 306,073
PPA Cost ¼ E B 17,772 18,214 18,667 19,131 0 0 0 0 0 0 0 0 0 0
Total Utility Electricity ($) Cost ¼ A D 28,436 29,142 29,867 30,609 31,369 32,149 32,948 33,767 34,606 35,466 36,347 37,250 38,176 39,125 840,919
Solar Electricity Price
PPA Sale ($/kWh) C 0.120 0.124 0.128 0.132 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Comparisondcont’d Utility Electricity Cost ($/kWh) B 0.193 0.198 0.204 0.210 0.217 0.223 0.230 0.237 0.244 0.251 0.259 0.267 0.275 0.283 0.190 agreement.
Cost Electricity Produced 147,669 146,930 146,196 145,465 144,737 144,014 143,294 142,577 141,864 141,155 140,449 139,747 139,048 138,353 4,467,701 purchase
8.2 Solar (kWh) A power
TABLE Year 17 18 19 20 21 22 23 24 25 26 27 28 29 30 Total PPA,
