HomeMy WebLinkAboutDieselsOffGunnukCreekHydroReneremble Energy Fund Economic Benefit -Cost Analysis Model - Diesels OFF
ONLY USE THIS SHEET IF THE PROPOPSED RENEWABLE PROJECT WILL ALLOW THE UTILITY
TO TURN DIESEL ENGINES OFF
Community Kake
Hall Fuel Community Its.
Region Rma1
RE Technical Hydra (Run of River)
PrpkatlD
ApNIpMName
Pro W Title
NPVBeneiits
$16,386,09220
NPV CapiblCtad
$5,228,556
&C Ratio
3.13
NPV Net Beneft
g11290,824
Corporeal EactncdY
With per year
1600,000
Cartel Bectinfarty
total lifetime When
8O,O00,00)
Declared! PHrvleum Fuel
gallons per year
123,077
Msdal Petroleum Fuel
iMalllfetlme gallons
6.151
Dismal Natural Ga.
mi per year
D¢pbcse Natural Gas
Mal theme mmBlu
Avoge1 CO2
tonne. per year
1.249
Allotted CO2
.1 Ifetirte font..
62462
Capigl Ccsts
f
E
5,,atl
Project Start
year
2016
Pmjecl Life
years
50
DlNGMMI Creep..
kWh per year
1,6mW0
Disgacen Hear
gallons social per year
Renewble Genersicn OBM
Speryear
54,650
Be. Capacity
His
500
Effect, Capacity Factor
%
40
He., Capacity
Btulnr
Hearing Capacity Factor
Is
Total Pu09c Berens
20GS Total war the llfe of Me majech
sze empadetlemares from list)
Skein
Duel Genelelor Oi
361.601
$
0107
AppfieanCs Diesel Generator
Ef(cie"
kWh per gallon
13
Diesel GenereM1on Efficiency
Total
Total current annual generation
kWNgellon
Electric Cost Salinas
Heating Co"Remge
Value Other c Games
Entered Pudic
Total Cost savings
wet saner[
$per year
Sher year
Sher year
spar ea
$
$
3
s
- $ $
$ $
- $ - $
s I s
- $537454 $54],325 $
$ $ $
- $537,454 $ 547,325 $
t> I S s s s
551,547 E %],986 $
E $
55T,54] $ 56I,958 S
E a
176476 $
S
516A78 $
s
589,652
589,652
Proposed
Renewanle Gone,Miw
kWh per year
-
- q yN Lane, WC
1,E00'000
1,640.000
1Mew0
1.601O30
Entered Value Renwble schadefed replacement(al
$cer year
Renewble OBM
Spar year
$
- E
- $
- s54.650 $ 54650 $
54.65
f 54,650 S
54.650 S
54,60
Fnixed Value Renewable FueltMS OuaMitylRlpmm)
green tore
".W Value Renewable Fuel Coal
$per mat
Total Rentable Fuel C.
It per year
Is
- $
- $
- E $ g
Is E
$
Proposed Generator, Coat
Spar from
$
- S
E
- $Mal S 54,65g) $
54,650
S 54.650 $
".am $
Stfus,
Base
FOvil Fuel Generafion
kWn per year
-
-
pppppp tamo W3
1,Miceli
1,600,we
1600,000
1,BCgW3
FUN Pine
$per 9a110n
S
3.23 $
32s) $
334 E 342 $ 3W $
358
$ 3.64 E
375 S
SAN
Engines Value$cheeual component replapementh)
Scar .at
$
- E
- $
- S $ $
E E
Is
O8M
Speryem
$
- S
- $
- $171,707 S91j07 $
171jO7
$ 171,707 E
171,707 $
171,707
Fuel Use
gallons For ear
-
- 123.07T 123.077
'1
G3.077
123,077
123.077
Fuel Ctat
Spar year
$
- S
- $
- 34243W It4W,26] E
"poly)
E 450,930 $
461,421 E
ln.595
Renewable Heal
Ernst. Value Renewable Heal SchoGuleb Repose
Enforce Value Renewable Heal OHM
Enforce Value Renewable Fuel Use Oumi (figures sl
Entered Value Renewable Fuel Clot
Total provinces Fuel Cost
Propeced HM Cost
Fuel Uae
Entered Value Fuel Cost
Entered Value Scneduleb Repairs
Enm eas Value Oap
Annual Fuel Cost
gallons deduced! For year - -
S per year
S peryea
Ween tans
E por unit
5par year $
S per year $ - S - E
gallcnsperyear is per gallon
$ cartel,
$ car year
S
S - $ - $ S
$ - E - $ S
$ - $
fionefab
13
14
15
16
17
1B
19
20
21
M
23
N
25
26
v 20 29
t+
f 6011M
$ 612,020 S
624,644
$ BW,154 $
649.966 $
MUM $
675,909 $
608.907 f
102,501
S 116,632 $
MO,416 $
745,233 $
761,215 $
776,120 $
])6,40 $7M.'M $ ]]6,f20
f -
$ - $
-
$ - $
- $
- $
- $
- $
-
S E
- $
- $
- $
E
$ E
$ 601pW
$ 612.820 $
624,044
$ 637,164 $
6497% $
M2,688 $
676,09 $
688.907 $
7M.501
S 716,632 $
7W.416 $
745,233 S
761,215 $
7764120 $
776,120 E7M,120 $ 728,1M
S MMOO f 612.8n $
624,W f 63/,154 $
M9.7W S
062,608 E
6259W $
68497 E
7M.581
f 716.832 f
7W,416 $
245.233 $ MI15 f
"O.120 $
TB120 ET6.120 $ 716,1"
1,60000
16000W
160g000
1,600,OW
1.600.000
1,600000
1,600,OW
1W0,W0
1600.W0
1,WO,WO
1.6W,W0
t,6W,OW
16W,W0
tBW,OW
1,6W,M 11WOM 1,6W,W0
S 54.MO
$ S.650 $
54,6W
$ 54650 S
`A,6W $
54.6W S
54.6W f
54050 S
54,650
$ 54.6W $
M650 S
KWO $
54.650 E
M.6W S
MOM $ 54,6W $ `u,650
8
E E
f 8
$
E
E
E
8 $
$
$
$
E
E f
$ Kew
$ MAW $
MAN
f S4,BW $
5416W $
51,6W $
54,BW S
Sd6W S
MAN
$ MAW $
54.850 S
546W $
MAW $
MAW $
54.6W f UAW f U.0%
1.6W,OW
1,6W,W0
f6W,0."0
1WO.W0
1,BW,WO
1,6W,OW
1,6W.W0
1.6W.OW
1,W0,0W
16W,OW
100,W0
1.6W,W0
1,6W,W0
f,WO,OW
1.WO,OW 1,6W,W0 1,W0,0.0
$ 3.93
S 403 $
4.13
$ 4.23 $
4.33 $
4.43 $
454 E
465 S
476
$ 407 S
498 $
5]0 E
523 $
5.35 $
5,35 $ 5.35 $ 53$
E
S $
S E
E
S
E
E
E E
$
E
$
E
E E
E 171.707
$ 171,107 $
171,707
$ 171,707 S
171l07 $
121.7W $
1]1]07 $
171.707 $
1]1]07
$ 171J07 S
171,707 $
1]1]07 $
1]1,]07 $
171,707 $
171,707 S1]f,]M $ 171,I0
123,072
123,M
1234077
123,0]]
123,077
123,077
1M,077
12$077
123.07I
123,0"
123.077
123,077
123 U7
123,077
123,077 M,077 123,On
$ 484,042
$ 495,M S
W1,7W
$ 5'M,097 $
M2,709 f
545,631 $
5W.852 $
571.SW $
585.523
$ 599,575 $
613.359 $
08176 5
044157 E
659.W3 $
659W3 3659,W3 $ GN,M
'B 20ID N31 2032 2033 2034 2036___TM' 2W68RE'E!@82
$ - 5 $ - $ - f - $ - $ - $ - $ $ - $ - $ 5 - $
$ - $ - $ - $ - f - $ f - $ - $ $ - E $ $ - $
£ - E $ - $ - $ - $ - $ - S - E - $ b E - $ - $ $ - $ $
E S $ $ f S $ f f f f S S E $ S S
30 31 32 33 3e 35 36 37 36 39 Q 41 42 Q iC 45 GB
S 776.120 E ]]6,120 $ 776,120 S 776,120 $ 776,120 E 776,120 $ ]]6,120 S 776,120 $ n6,120 S 776,120 S 776.120 E i6,120 S 776,120 S n6,1211 $ 776,120 S 716, 120 $ 776,120
$ - E - $ - 3 - $ - $ - $ - f - $ - S - $ - S - S - S - $ - S - $ -
$ P6.120 S 176120 $ 776.120 $ 7M,120 $ 776,120 $ 776.120 $ 776,120 S 776,120 E ]]6,t20 $ 776.120 $ 775,120 $ 776.120 S ]]6,120 $ ]]6,1N S 776,120 $ 776,120 $ 776.120
$ n6,120 $ T6,120 $ n6.lW S 1ffi,120 S ]]6,120 $ n6,II0 S 776.10 $ 776,120 $ 776,120 S 776.120 S MAN S 776IN S n&120 S MAN S MIN $ 776.120 S 776.120
1,6006W i6000W 1600000 1800000 1600000 1,6W,000 116W.Ow 1600.W0 1,600W0 1,600000 1,6W,CW 16W,OW 1.6W,000 160g000 16000W 1,600W0 1,WO,Ofq
$ 54.650 $ 51,650 $ U.650 $ 55,6W S 50,650 E ".550 S 54,650 $ 54,850 S U.650 $ 5a,650 $ U,650 $ U.650 S 51.650 $ 56.650 E U.650 8 51.650 $ U.650
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - S - $ - 3 - $ - E E
S 50,6'A $ U.m S KM $ UAW S 54.650 f 3616M $ 56,BW S Sg6M E $9,650 $ 5116M S MAN $ 51.550 f "law $ 5016W $ Ulm $ 50,650 $ 54,6W
1606W3 1E00000 1,6W,OW 1,600,W0 1,600.000 1,6W,OW 1,6W,OW 1,600," 1600,000 1,600,000 1,60O6W 1,WO,WO 1,EW,0W 1,600000 116M.ODO 1,W0,W0 1,W0.000
E 535 $ 535 $ 5.35 $ 5.35 S 635 $ 5,35 $ 5.35 $ 5.35 $ 535 $ 5.35 $ 535 $ 5.35 $ 535 $ 535 $ 5.35 $ 535 $ 6.36
$ 3 - $ $ - $ - $ - E - S . $ - $ - S - $ - S - $ - $ . E $
$ 171]07 $ 1]1]07 E 171,707 S 171j07 $ 171]07 $ 171,707 $ 1]1]07 $ 171,707 S 1]1]07 $ 171,707 E 1]1]0/ $ 171.707 $ 171.707 $ 171.707 $ 171i07 $ 171]07 $ 171707
123,077 123,077 123,077 123.077 123077 123,077 123,077 123,077 123,077 123,077 123,0]] 123.0A 123.077 123.077 123,077 123.077 123.077
5 659,063 $ 659,063 $ 659M3 S 659.063 $ 658,W3 S 659,W3 $ 659,063 E 659,W3 S 559,W3 $ 659 W3 S 659,0W $ 6W.053 S 659,W3 E 659.063 $ 659.W3 $ 659.063 S 659 MR
$ - 3 $ - $ - $ - E - $ - $ - $ - S - $ - S - $ - $ $ $ $
$ 1 $ $ - $ - $ - S - f - $ - $ - f - S - $ - $ $ - $ $ - $
$ - E - $ - $ - $ - $ - $ - $ - $ - S - $ - $ - E - $ - $-
f $ S $ $ - $ $ f $ - S $ $ f S $ S E
$ 776.120 $ 776,120 $ 7M.120 $ ]]6,120 $ 776.120 $ ]]8,120 $ ]]6,120 $ ]]6120 $ 776.120 $ ]]8,120 $ - 6 - 8 - $ - S - $ - $ - S - $ - $16,366,892
$ - $ - $ - S - $ - $ - $ - $ - $ - E - $ - $ - $ - E - $ - S - $ - $ - S - $0
SO
E ]]6.120 $ ]]6,120 $ ])6,120 $ 176,120 $ 776,120 E 776,120 $ 776,120 $ 776,120 $ 776,120 E 776.120 $ - $ - S - $ - $ - $ - $ - E - $ - f16.W6.892
1,6W.W0
1,600.000
1600.000 1,600000
1600,000
1500 W0
16000N
INoN0 1,600.00. 1600,000
$ S6.C50 E
50,650 S
5C,6W $ $4850 8
54,650 E
56,650 f
SC,650 E
54,%0 8 50,850 $ $C,850 E -
$ -
$ -
g -
$ -
S -
s9
S1,266,810
$ $
- $
- 8 - $
- $
- $
- $
- $ - E - $ -
$ -
$ -
$
$ -
$ -
$ -
$ -
E
SO
$ 64,6W E
51,650 $
54,660 $ S .6W $
UM
5 ,8W S
51,6W $
50,6W f M,6W f S , W $ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
f -
E1.286.610
16000W
1,60,WO
1600,W0 1.600,NO
1,6Wp03
1.60.000
1,6N."
1,6004000 t,WO,W3 1,606WO
E 5.36 S
5.35 S
5.36 $ 535 $
535 $
5.35 E
535 $
535 $ 5.35 $ 5.35 E 5.35 $ 535
$ 5$
$ 535
$ 535
S 5W E -
E -
S -
S - f
- $
- $ - $
S
- $
- $
. S - $ . S
$ -
$ -
$ -
$
$ -
$
$
$
$0
$ 171.707 E
171,707 E
171.707 $ 171J07 $
111)W S
171,707 E
171,707 $
1]1,]07 $ 171.707 $ 171j07 S -
5 -
E -
$ -
E -
S -
E -
$ -
$ -
W,00.063
123,0/7
1230]]
123,077 123,077
123,077
123.077
123,W7
123.077 123,W] 123.077 -
$ 6W.W3 f
659.W3 S
M9,N3 $ 659.W3 $
659,063 $
659,W3 S
659,W3 $
559,W3 $ 559,063 $ 6%.W3 $ -
S -
S -
$ -
$ -
$ -
$ -
$ -
E -
f13.6ID.6ID
$0
fD
$ - $ - $ - E - E - E - $ - $ - E - $ - $ - S - S - E - $ - $ b - $ - $
$ - $ - $ - f - f - $ - $ - $ - f - $ - $ - $ - $ - f - $ - f - f - $ - S - W
$ - $ - $ - $ - $ $ - $ - $ - $ - $ - $ - $ - $