Embed Size (px)
Citation preview
OSEA SOC ProgramSolar Tariff Revisions
Paul Gipe, wind-works.org
Solar PV Assumptions
Paul Gipe, wind-works.org
Solar Cost Calculator Using Chabot-BSi-Rate MethodsAdapted by Paul Gipe, [email protected] Data in These Cells.
kW1Rated Power$10,000IInstalled Cost
$/kW$10,000IusSpecific Installed Coston installed cost1.5%KomAnnual Expensesyears20nTerm
40%Equity6.5%ROEReturn on Equity60%Debt6.5%Interest on Debt6.5%Nominal AWCC2.0%Inflation
Discount rate real4.4%tAWCC realkWh/kW/yr1,200EasSpecific Capacity
Solar PV Results
Paul Gipe, wind-works.org
Results$/kWh
0.88BSi Calculator0.82Chabot PIM0.92@Paymt Modified
Solar PV Tariff & Installed Cost
Solar PV Tariff $CAD/kWhChabot Profitability Index Method Simple Solar PV Tariff Pricing
Installed Cost in $CAD/kWAnnual Expenses10,0009,0008,0007,0006,0005,0004,000$0.824
0.850.760.680.590.510.420.340.25%0.870.780.690.610.520.430.350.50%0.910.820.730.640.550.450.361%0.930.840.740.650.560.470.371.25%0.950.860.760.670.570.480.381.50%
Paul Gipe, wind-works.org
Solar PV Tariffs @ $8,700/kW
Results$/kWh
0.77BSi Calculator0.72Chabot PIM0.80@Paymt Modified
Paul Gipe, wind-works.org
OSEA SOC ProgramSolar Revisions
Paul Gipe, wind-works.org
Ontario Revised Solar Tariffs
TariffSizeClass$CAD/kWhkW
$0.80<1010$0.70>10<100100$0.60>100<1,0001,000$0.42>1,000<10,00010,000
Solar Hot Water Tariffs
Paul Gipe, wind-works.org
Tariff PricingChabot Profitability Index Method Simple Solar DHW
Adapted by Paul Gipe, [email protected]$6,000 for 2-panel (6m2) Solar DHWResidential DHW, Toronto, CanadaEnter Data in These Cells.
m26Collector AreaCAD$6,000IInstalled CostCAD-$500SubsidyCAD$5,500Cost after Subsidy$/m2$1,000IusSpecific Installed Coston installed cost1.5%KomAnnual Expensesyears20nTerm
100%Equity6.5%ROEReturn on Equity
0%Debt6.5%Interest on Debt6.5%Nominal AWCC2.0%Inflation
Discount rate real4.4%tAWCC realkWh/m2/yr500EasSpecific CapacitykWh/yr3,000Generation
Solar Hot Water Tariffs
Paul Gipe, wind-works.org
Proposed SOP TariffsOSEA Solar DHW
$CAD/kWh0.14Commercial0.25Residential
Solar Articles & Tables
Paul Gipe, wind-works.org
Solar Articles & Tables
Paul Gipe, wind-works.org
Solar Articles & Tables
Paul Gipe, wind-works.org
www.wind-works.org/Solar/SolarList.html
