HomeMy WebLinkAboutRound_IV_Costworksheet
Renewable Energy Fund Round 4
Project Cost/Benefit Worksheet
RFA AEA11-005 Application Cost Worksheet Page 1 7-21-10
Please note that some fields might not be applicable for all technologies or all project
phases. The level of information detail varies according to phase requirements.
1. Renewable Energy Source
The Applicant should demonstrate that the renewable energy resource is available on a
sustainable basis.
Annual average resource availability. 25 MW
Unit depends on project type (e.g. windspeed, hydropower output, biomasss fuel)
2. Existing Energy Generation and Usage
a) Basic configuration (if system is part of the Railbelt1 grid, leave this section blank)
i. Number of generators/boilers/other 38 Stand-Alone Diesel Engines and Generators
ii. Rated capacity of generators/boilers/other 20 MW
iii. Generator/boilers/other type Diesel
iv. Age of generators/boilers/other Brand New to 30+ Year Old Diesel Engines
(ie. NEA’s 34-Year Old White Superior Engines)
v. Efficiency of generators/boilers/other 14.2 kWh / Gallon Diesel
b) Annual O&M cost (if system is part of the Railbelt grid, leave this sec tion blank)
i. Annual O&M cost for labor $1.1 Million
ii. Annual O&M cost for non-labor $1 Million
c ) Annual electricity production and fuel usage (fill in as applicable) (if system is part of the
Railbelt grid, leave this section blank)
i. Electricity [kWh] 45 Million kWh from 17 MW Capacity
ii. Fuel usage
Diesel [gal] 3,109,401 Gallons Diesel
Other Negligible
iii. Peak Load 18 MW Regionally
iv. Average Load 10 MW Regionally
v. Minimum Load 8 MW Regionally
vi. Efficiency 10.65 – 14.58 kWh / Gallon Diesel in NEA’s 10 target communities
vii. Future trends Oil prices and supply remain high cost and unpredictable
Extremely high cost fossil fuel and transportation costs in the region
Rising costs of air quality compliance costs , and carbon legislation
Mandate and public funding for renewable energy development
Increased growth of regional interconnection networks
Increased economy of scale and lower costs wit h interconnection
Decreasing reliance on inefficient stand-alone generation facilities
Increased natural resource development SW Alaska and the Arctic
Decreased environmental liability with geothermal energy
1 The Railbelt grid con nects all customers of Chugach Electric Association, Homer Electric Association, Golden Valley Electric
Association, the City of Seward Electric Department, Matanuska Electric Association and Anchorage Municipal Light and Power.
Renewable Energy Fund Round 4
Project Cost/Benefit Worksheet
RFA AEA11-005 Application Cost Worksheet Page 2 7-21-10
“New Energy” economy, workforce development and jobs
Sustained “New Energy” investment offsetting high front end cos ts
Hydrogen production through electrolysis with lower cost energy
Hydrogen transportation demonstration projects
d) Annual heating fuel usage (fill in as applicable)
i. Diesel [gal or MMBtu] 2,390,584 Gallons Diesel
ii. Electricity [kWh] Negligible
iii. Propane [gal or MMBtu] Negligible
iv. Coal [tons or MMBtu] Negligible
v. Wood [cords, green tons, dry tons] Negligible
vi. Other
3. Proposed System Design Capacity and Fuel Usage
(Include any projections for continued use of non-renewable fuels )
a) Proposed renewable capacity
(Wind, Hydro, Biomass , other)
[kW or MMBtu/hr]
25 MW → 50 MW geothermal energy generation capacity
and growth with increased demand
b) Proposed annual electricity or heat production (fill in as applicable)
i. Electricity [kWh] 25 MW → 50 MW
ii. Heat [MMBtu] 12 MWe available after electric demand is met
c) Proposed annual fuel usage (fill in as applicable)
i. Propane [gal or MMBtu] NA
ii. Coal [tons or MMBtu] NA
iii. Wood [cords, green tons, dry tons] NA
iv. Other No diesel fuel consumption for electric generation during
the life of the project = 30 Years
4. Project Cost
a) Total capital cost of new system $160,830,500
b) Development cost $40,831,068
c ) Annual O&M cost of new system $2.1 Million (same as for diesel system)
d) Annual fuel cost No generation fuel costs for the life of t he project
5. Project Benefits
a) Amount of fuel displaced for
i. Electricity 3,109,401 Gallons Diesel Annually
ii. Heat 2,390,584 Gallons Diesel Annually
iii. Transportation Unknown potential with hydrogen production for maximum annual resour ce
utilization and efficiency
b) Current price of displaced fuel $23,234,046 Annually in NEA’s 10 target communities
Renewable Energy Fund Round 4
Project Cost/Benefit Worksheet
RFA AEA11-005 Application Cost Worksheet Page 3 7-21-10
c) Other economic benefits Lower end user costs for home heating
Stable, firm, clean, renewable, secure, cost effective
Increase capaci ty and economy of scale
Decreased environmental liability with z ero
emissions and no negative health impacts
Economic growth and energy diversity
Workforce development and “New Energy” jobs
Higher capacity factor than other renewables
d) Alaska public benefits Controlled c ost of power
PCE payment reductions
Reverse negative perception of rural Alaska
Natural resource value-added industries
Increased state and local t ax revenue
Increased land sales / real property tax revenue
Renewable energy produced hydrogen demos
6. Power Purchase/Sales Price
a) Price for power purchase/sale All wholesale power sales are cost based
7. Project Analysis
a) Basic Economic Analysis
Project benefit/cost ratio
Payback (years) 7 Years