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, pgipe@igc.org11-Apr-07Enter 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, pgipe@igc.org$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