Embed Size (px)
DESCRIPTION
$707,810.00 $850,400.00 POWERFOLD 150 POWERFOLD 300 $50/gal $1,064,995.00 $250/gal $3,868,195.00 $400/gal $5,970,595.00 $5,970,595.00 $6,106,400.00 $1,064,995.00 $1,200,800.00 $3,861,410.00 $4,004,000.00
Citation preview
Fuel cost per gallonCost w/generator
only(USD)
POWERFOLD 150 POWERFOLD 300$25/gal $714,595.00 $707,810.00 $850,400.00$50/gal $1,064,995.00 $1,064,995.00 $1,200,800.00
$250/gal $3,868,195.00 $3,861,410.00 $4,004,000.00$400/gal $5,970,595.00 $5,970,595.00 $6,106,400.00
FTL Solar System cost w/generator
support (USD)
Assumptions:Full Sun Hours per Day 5POWERMOD - Solar system efficiency 0.75Generator Cost (5 kW rated output) $5,000Gasoline Cost per Gallon $25Generator Fuel Consumption rate (gallons/hr) @ 50% Load 0.8Operating Life of Generator (hours) 500
Operation length of time (Days) 730
POWERFOLD Watts (Output) 150 300Total Watt Hours generated per day by (1) POWERFOLD Unit 562.5 1125
Total POWERFOLD Units 50 25
Total Cost of (1) POWERFOLD Product $2,306.90 $4,342.40POWERCASE 2.5kW- Balance of System (BoS)** $21,925.00 $21,925.00
** Li-ion Batteries, Charge Controller, AC/DC InverterPOWERCASE 2.5 kW needed to store the wattage produced from POWERFOLD 2 2
Total Cost of - FTL POWERFOLD with two(2) 2.5 kW Li-on Battery System $159,195 $152,410Total Watts Hours Produced Daily - by POWERFOLD Units 28125 28125
No. of Days (2 years) 730 730Cost per Day for FTL POWERFOLD (w/out generator support) $218 $209
Generator running @ 50% Load (in hours) 12 12Fuel Cost of Generator runtime, daily $480 $480Generator -- Total Watt Hours Produced Daily 30000 30000Total Watt Hours Produced Daily (FTL Product + Generator) 58125 58125
Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance) $200,000 $200,000
Fuel, Generator & Generator Replacement Cost $555,400 $555,400
Total System Cost for FTL Solar POWERFOLDs (w/ generator support) $714,595 $707,810
Generator -- Watts, Rated PeakGenerator -- Watts, running @ 50% loadOperating Hours per Day
Total Watts Produced DailyFuel Cost of Generator runtime, dailyCost of Generator Replacement over 2 years (Transportation, Security, Maintenance)
Total Cost of Fuel for generator use over 2 years
Total cost for Fuel Generator-Only Scenario
FTL Solar - Case for Solar Integration with Fuel generators ($25/gallon fuel)2 Year Case Scenario
60 kW HOURS - Daily Generation
Diesel Generator-only Scenario40 kW HOURS - Daily Generation
$350,400
$850,400
$500,000
24
60000$480
50002500
Assumptions:Full Sun Hours per Day 5POWERMOD - Solar system efficiency 0.75Generator Cost (3.5 kW rated output) $3,800.00Gasoline Cost per Gallon $50.00Generator Fuel Consumption rate (gallons/hr) @ 50% Load 0.8Operating Life of Generator (hours) 500
Operation length of time (Days) 730
POWERFOLD Watts (Output) 25 30Total Watt Hours generated per day by (1) POWERFOLD Unit 93.75 112.5
Total POWERFOLD Units 250 250
Total Cost of (1) POWERFOLD Product $440.00 $535.00
Total Cost of (250) - FTL POWERFOLD with two(2) 2.5 kW Li-on Battery System $147,571.00 $171,321.00Total Watts Hours Produced Daily - by Eight (250) POWERFOLD Units 23437.5 28125
No. of Days (2 years) 730 730Cost per Day for FTL POWERFOLD (w/out generator support) $202.15 $234.69
Generator running @ 50% Load (in hours) 12 12Fuel Cost of Generator runtime, daily $480 $480Generator -- Total Watt Hours Produced Daily 21000 21000Total Watt Hours Produced Daily (FTL Product + Generator) 44437.5 49125
Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance) $150,000 $150,000
Fuel, Generator & Generator Replacement Cost $504,200 $504,200
Total System Cost for FTL Solar POWERFOLDs (w/ generator support) $651,771.00 $675,521.00
Generator -- Watts, Rated PeakGenerator -- Watts, running @ 50% loadOperating Hours per Day
Total Watts Produced DailyFuel Cost of Generator runtime, dailyCost of Generator Replacement over 2 years (Transportation, Security, Maintenance)
Total Cost of Fuel for generator use over 2 years
Total cost for Fuel Generator-Only Scenario
$960
42 kW HOURS - Daily GenerationDiesel Generator-only Scenario
35001750
$400,000
$700,800
$1,100,800
24
42000
FTL Solar - Case for Solar Integration with Fuel generators ($50/gallon fuel)2 Year Case Scenario
42 kW HOURS - Daily Generation
Assumptions:Full Sun Hours per Day 5POWERMOD - Solar system efficiency 0.75Generator Cost (5 kW rated output) $5,000Gasoline Cost per Gallon $250Generator Fuel Consumption rate (gallons/hr) @ 50% Load 0.8Operating Life of Generator (hours) 500
Operation length of time (Days) 730
POWERFOLD Watts (Output) 150 300Total Watt Hours generated per day by (1) POWERFOLD Unit 562.5 1125
Total POWERFOLD Units 50 25
Total Cost of (1) POWERFOLD Product $2,306.90 $4,342.40POWERCASE 2.5kW- Balance of System (BoS)** $21,925.00 $21,925.00
** Li-ion Batteries, Charge Controller, AC/DC InverterPOWERCASE 2.5 kW needed to store the wattage produced from POWERFOLD 2 2
Total Cost of - FTL POWERFOLD with two(2) 2.5 kW Li-on Battery System $159,195 $152,410Total Watts Hours Produced Daily - by POWERFOLD Units 28125 28125
No. of Days (2 years) 730 730Cost per Day for FTL POWERFOLD (w/out generator support) $218 $209
Generator running @ 50% Load (in hours) 12 12Fuel Cost of Generator runtime, daily $4,800 $4,800Generator -- Total Watt Hours Produced Daily 30000 30000Total Watt Hours Produced Daily (FTL Product + Generator) 58125 58125
Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance) $200,000 $200,000
Fuel, Generator & Generator Replacement Cost $3,709,000 $3,709,000
Total System Cost for FTL Solar POWERFOLDs (w/ generator support) $3,868,195 $3,861,410
Generator -- Watts, Rated PeakGenerator -- Watts, running @ 50% loadOperating Hours per Day
Total Watts Produced DailyFuel Cost of Generator runtime, dailyCost of Generator Replacement over 2 years (Transportation, Security, Maintenance)
Total Cost of Fuel for generator use over 2 years
Total cost for Fuel Generator-Only Scenario
FTL Solar - Case for Solar Integration with Fuel generators ($250/gallon fuel)2 Year Case Scenario
60 kW HOURS - Daily Generation
24
60 kW HOURS - Daily GenerationDiesel Generator-only Scenario
50002500
$4,004,000
60000$4,800
$500,000
$3,504,000
Assumptions:Full Sun Hours per Day 5POWERMOD - Solar system efficiency 0.75Generator Cost (5 kW rated output) $5,000Gasoline Cost per Gallon $400Generator Fuel Consumption rate (gallons/hr) @ 50% Load 0.8Operating Life of Generator (hours) 500
Operation length of time (Days) 730
POWERFOLD Watts (Output) 150 300Total Watt Hours generated per day by (1) POWERFOLD Unit 562.5 1125
Total POWERFOLD Units 50 25
Total Cost of (1) POWERFOLD Product $2,306.90 $4,342.40POWERCASE 2.5kW- Balance of System (BoS)** $21,925.00 $21,925.00
** Li-ion Batteries, Charge Controller, AC/DC InverterPOWERCASE 2.5 kW needed to store the wattage produced from POWERFOLD 2 2
Total Cost of - FTL POWERFOLD with two(2) 2.5 kW Li-on Battery System $159,195 $159,195Total Watts Hours Produced Daily - by POWERFOLD Units 28125 28125
No. of Days (2 years) 730 730Cost per Day for FTL POWERFOLD (w/out generator support) $218 $218
Generator running @ 50% Load (in hours) 12 12Fuel Cost of Generator runtime, daily $7,680 $7,680Generator -- Total Watt Hours Produced Daily 30000 30000Total Watt Hours Produced Daily (FTL Product + Generator) 58125 58125
Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance) $200,000 $200,000
Fuel, Generator & Generator Replacement Cost $5,811,400 $5,811,400
Total System Cost for FTL Solar POWERFOLDs (w/ generator support) $5,970,595 $5,970,595
Generator -- Watts, Rated PeakGenerator -- Watts, running @ 50% loadOperating Hours per Day
Total Watts Produced DailyFuel Cost of Generator runtime, dailyCost of Generator Replacement over 2 years (Transportation, Security, Maintenance)
Total Cost of Fuel for generator use over 2 years
Total cost for Fuel Generator-Only Scenario
FTL Solar - Case for Solar Integration with Fuel generators ($400/gallon fuel)2 Year Case Scenario
60 kW HOURS - Daily Generation
24
60 kW HOURS - Daily GenerationDiesel Generator-only Scenario
50002500
$6,106,400
60000$7,680
$500,000
$5,606,400
