Embed Size (px)
DESCRIPTION
$25/gal $487,257.00 $50/gal $651,771.00 $675,521.00 $1,100,800.00 $250/gal $2,053,371.00 $400/gal $3,104,571.00 $3,128,321.00 $6,006,400.00 $2,077,121.00 $4,004,000.00 Fuel cost per gallon
Citation preview
Fuel cost per gallonCost w/generator
only(USD)
POWERFOLD 25 POWERFOLD 30$25/gal $487,257.00 $519,487.00 $750,400.00$50/gal $651,771.00 $675,521.00 $1,100,800.00
$250/gal $2,053,371.00 $2,077,121.00 $4,004,000.00$400/gal $3,104,571.00 $3,128,321.00 $6,006,400.00
FTL Solar System cost w/generatorsupport(USD)
Assumptions:Full Sun Hours per Day 5POWERMOD - Solar system efficiency 0.75Generator Cost (3.5 kW rated output) $3,800.00Gasoline Cost per Gallon $250.00Generator 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 $2,400 $2,400Generator -- 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 7 Generator Replacement Cost $1,905,800 $1,905,800
Total System Cost for FTL Solar POWERFOLDs (w/ generator support) $2,053,371.00 $2,077,121.00
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
24
42000
FTL Solar - Case for Solar Integration with Fuel generators ($250/gallon fuel)2 Year Case Scenario
42 kW HOURS - Daily Generation
$400,000
$3,504,000
$3,904,000
$4,800
42 kW HOURS - Daily GenerationDiesel Generator-only Scenario
35001750
Assumptions:Full Sun Hours per Day 5POWERMOD - Solar system efficiency 0.75Generator Cost (3.5 kW rated output) $3,800.00Gasoline Cost per Gallon $400.00Generator 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 $3,840 $3,840Generator -- 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 7 Generator Replacement Cost $2,957,000 $2,957,000
Total System Cost for FTL Solar POWERFOLDs (w/ generator support) $3,104,571.00 $3,128,321.00
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 $6,006,400
42000$7,680
$400,000
$5,606,400
1750
FTL Solar - Case for Solar Integration with Fuel generators ($400/gallon fuel)2 Year Case Scenario
42 kW HOURS - Daily Generation
24
42 kW HOURS - Daily GenerationDiesel Generator-only Scenario
3500
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
24
42000
FTL Solar - Case for Solar Integration with Fuel generators ($50/gallon fuel)2 Year Case Scenario
42 kW HOURS - Daily Generation
$400,000
$700,800
$1,100,800
$960
42 kW HOURS - Daily GenerationDiesel Generator-only Scenario
35001750
Assumptions:Full Sun Hours per Day 5POWERMOD - Solar system efficiency 0.75Generator Cost (3.5 kW rated output) $3,800Gasoline 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) 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 $332.46 $461.38
Total Cost of (250) - FTL POWERFOLD with two(2) 2.5 kW Li-on Battery System $158,257 $190,487Total 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) $217 $261
Generator running @ 50% Load (in hours) 12 12Fuel Cost of Generator runtime, daily $240 $240Generator -- Total Watt Hours Produced Daily 21000 21000Total Watt Hours Produced Daily (FTL Product + Generator) 44438 49125
Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance) $150,000 $150,000
Fuel, Generator 7 Generator Replacement Cost $329,000 $329,000
Total System Cost for FTL Solar POWERFOLDs (w/ generator support) $487,257 $519,487
Generator -- Watts, Rated Peak
Generator -- 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
42 kW HOURS - Daily Generation
$750,400
42 kW HOURS - Daily GenerationDiesel Generator-only Scenario
3500
175024
$480$400,000
$350,400
42000
