Académique Documents
Professionnel Documents
Culture Documents
Investment costs
Add Generator
Add WECS
Assumptions
original
50 kw
10,000.00
20,000.00
10,000.00
15,000.00
20,000.00
$
$
$
$
$
$
$
20,000.00
250,000.00
75,000.00
20,000.00
20,000.00
45,000.00
375,000.00
Debt repayment
2,000.00
4,500.00
Fuel Consumption
Annual fuel costs
145,121
174,145.20
120,430
144,516.00
74,034 [litre]
88,840.80 per year
Interest charges
630.00
1,417.50
Replacement costs
1,891.05 -$
213.02 -$
3,573.70
3,660.10
182,239.95
153,880.58
Electricity Demand
Cost of Energy
292,000
$
0.62
hybrid
292,000
$
0.53
Project lifetime
Fuel price
Interest rate
Hours
Days
Demand
Demand
0.50
10
1.2
7%
8760
365
800
292000
years
$ per litre
hours per year
days per year
kWh per day
kWh per year
Original Situation
Total Investment
year 1
year 2
year 3
year 4
year 5
year 6
year 7
year 8
year 9
year 10
$ 20,000.00
Repayment
$ 2,000.00
$ 2,000.00
$ 2,000.00
$ 2,000.00
$ 2,000.00
$ 2,000.00
$ 2,000.00
$ 2,000.00
$ 2,000.00
$ 2,000.00
Outstanding
$ 18,000.00
$ 16,000.00
$ 14,000.00
$ 12,000.00
$ 10,000.00
$
8,000.00
$
6,000.00
$
4,000.00
$
2,000.00
$
-
Add Generator
Interest
$ 1,260.00
$ 1,120.00
$
980.00
$
840.00
$
700.00
$
560.00
$
420.00
$
280.00
$
140.00
$
-
6,300.00
630.00
$ 45,000.00
Repayment
$
4,500.00
$
4,500.00
$
4,500.00
$
4,500.00
$
4,500.00
$
4,500.00
$
4,500.00
$
4,500.00
$
4,500.00
$
4,500.00
Add WECS
Outstanding
$ 40,500.00
$ 36,000.00
$ 31,500.00
$ 27,000.00
$ 22,500.00
$ 18,000.00
$ 13,500.00
$
9,000.00
$
4,500.00
$
-
Interest
$ 2,835.00
$ 2,520.00
$ 2,205.00
$ 1,890.00
$ 1,575.00
$ 1,260.00
$
945.00
$
630.00
$
315.00
$
-
$ 375,000.00
Repayment
$
37,500.00
$
37,500.00
$
37,500.00
$
37,500.00
$
37,500.00
$
37,500.00
$
37,500.00
$
37,500.00
$
37,500.00
$
37,500.00
Outstanding
$ 337,500.00
$ 300,000.00
$ 262,500.00
$ 225,000.00
$ 187,500.00
$ 150,000.00
$ 112,500.00
$
75,000.00
$
37,500.00
$
-
Interest
$ 23,625.00
$ 21,000.00
$ 18,375.00
$ 15,750.00
$ 13,125.00
$ 10,500.00
$ 7,875.00
$ 5,250.00
$ 2,625.00
$
-
$ 14,175.00
$ 118,125.00
$ 11,812.50
1,417.50
Investment
Generator 100 kW
Generator 50 kW
Battery Bank
Wind Turbines
Converter
Original Situation
Lifetime
Cost
(years)
cost
$ 20,000.00
Add Generator
Lifetime years
Replacement Cost
(years)
cost
5.14 $
18,910.51
$
$
Add WECS
10 year
1,891.05
Lifetime years
Replacement Cost
(years)
cost
20,000.00
15,000.00
15.11 -$
7.64 $
6,763.73
4,633.51
20,000.00
$ 75,000.00
$ 250,000.00
$ 20,000.00
Project period
Replacement Cost
-$
213.02
9.11
1,953.90
12.00 -$
10.00 $
15.00 -$
12,500.00
6,666.67
-$
1,721.28
Original Situation
Add Generator
Add WECS
1,000.00
1,000.00
1,000.00
Generator 100 kW
Generator 50 kW
Battery Bank
Wind Turbines
Converter
2,573.70
$
$
893.40
1,766.70
1,482.00
$
$
$
3,250.00
5,000.00
250.00
10,982.00
3,573.70
3,660.10