More Related Content Similar to Microgrid Feasibility Model South Energy District Ithaca NY Similar to Microgrid Feasibility Model South Energy District Ithaca NY (20) 2. Figure'38:'General'Layout:'Integrated'Capital'Budgeting'Model
FRACTAL
ENERGY
CONSULTING
An “Integrated Capital Budgeting Model” was developed in order to understand the trade-offs between achievable carbon emissions
targets and the desired financial targets, i.e, the levelised cost of electricity (LCOE) and payback period for the total investments.
The diagram to the right provides a general layout of the whole model, which can help us understand the various parameters we considered
and the way the model is designed, as follows:
Technology / Finance Parameters:
- We considered various feasible technology options for energy generation in microgrid such as Reciprocating Engine, Microturbine, Fuel
Cells, CHP, Solar etc. along with the supporting technologies such as storage systems, boiler, and biomass gasifier.
- After thorough research, we determined various costs and performance parameters associated with the above-mentioned technologies,
e.g., the capital costs ($ per kW) including construction and installation costs, non-fuel operations and maintenance costs ($ per kWh),
capacity factor, and efficiency ratios etc.
- The effective tax rate and incentive rates were determined after researching federal and New York state tax incentives for microgrid and
renewable energy source based power plants.
Demand parameters and projections:
Based on our demand analysis for priority and non-priority load, we created a four phase modular investment strategy and projected the
electricity and heat demand for next 30 years accordingly. The four phases of construction are as follows:
Phase 1 - Repurpose Buildings 21, 24, 33, 34
Phase 2 - Repurpose Remaining Buildings
Phase 3 - New Development
Phase 3 - New Development
Equipment Sizing:
We estimated the required capacity that needs to be installed for specific energy generation technology based on the desired combination of
energy generation resources, the total electricity and heat demand, and the peak/average ratio.
Revenues / Operating and Investment Costs:
We calculated the revenue generated by considering the total demand for electricity and heat, and relative microgrid tariff in comparison with
price charged by utilities for the same. Furthermore, we estimated the net present value of total future cash flows by considering the
revenues, operating costs, fuel costs, depreciation, required modular CAPEX investments, government tax incentives and external grants.
The annualised total cost was calculated based on present value of net operating costs and present value of all the investments.
Double Bottom-Line:
We created the double bottom line by taking stakeholder expectations into consideration. Financial bottom line consists of LCOE and
payback period and environmental bottom line consists of carbon emissions.
Based on the type of loads, type of energy generation sources, the associated costs and desired level of net carbon emissions, we created five
scenarios to consider for the feasibility study of the microgrid, and analysed the various trade-offs between financial and environmental
targets in order to select the optimum case scenario.
3. 2.0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Peak/average$ratio
0.455 kg/lb
3,600,000$$$$$$$$$$$$$$$$ J/kWh
1,055$$$$$$$$$$$$$$$$$$$$$$$$ J/BTU
8,760$$$$$$$$$$$$$$$$$$$$$$$$ h/year
30% Effective$Tax$Rate
30% Incentive$Rate$I$Solar
10% Incentive$Rate$I$All$other
5% Discount$Rate
1.5% Heat$and$Power$Inflation
20 years
100% Relative$Price
Year%0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
0% Reciprocating$Engine Phase%1%3%Repurpose%Buildings%21,%24,%33,%34
100% Microturbine Electricity$Demand$(kWh) I$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$
0% Fuel$Cells Heat$Demand$(kBTU) I$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$
FALSE CHP Phase%2%3%Repurpose%Remaining%Buildings
Electricity$Demand$(kWh) I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
10% Solar Heat$Demand$(kBTU) I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
80% Solar$Confidence Phase%3%3%New%Development%
Electricity$Demand$(kWh) I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
0% Duck$Factor Heat$Demand$(kBTU) I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
1.0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Storage$Cycle$Time$(days) Phase%4%3%New%Development
Electricity$Demand$(kWh) I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
0% Biomass$Substitution Heat$Demand$(kBTU) I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
Total$Electricity$Demand$(kWh) 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$
Total$Heat$Demand$(MBTU) I$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 0$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$
Minimum$Capacity$Needed$(except$Solar)$(kW) 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$ 908.02$$$$$$$$$$$$$$$$$$$$
117 lb/MBTU Installed$Rec.$Eng.$Capacity I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
Installed$Microturbine$Capacity 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$ 1,000$$$$$$$$$$$$$$$$$$$$$$
Installed$Fuel$Cell$Capacity I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
Installed$Gasifier$Capacity I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
Installed$Solar$Capacity 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$ 400$$$$$$$$$$$$$$$$$$$$$$$$$
80% Heating$Efficiency Maximum$Generation$Capacity$(kWh) 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$ 8,448,869$$$$$$$$$$$$$$
Expected$Rec.$Eng.$Production I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
Expected$Microturbine$Production 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$ 3,941,741$$$$$$$$$$$$$$
2 $/W Expected$Fuel$Cell$Production I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
0.004 $/KWh Expected$Solar$Production 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$ 477,269$$$$$$$$$$$$$$$$$
13.6% Capacity$Factor Expected$Storage$Usage$(Cycle$Capacity) I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
200$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Module$Capacity$(kW) Available$Heat$(kWh) I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
Heat$utilized I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
Excess$Heat$Genetared I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
500$$$$$$$$$$$$$$$$$$$$$$$$$$$$ $/kWh
80% Cycle$Efficiency Microgrid$Tarrif$(Power)$($/kWh) 0.070$$$$$$$$$$$$$$$$$$$$$ 0.071$$$$$$$$$$$$$$$$$$$$$ 0.072$$$$$$$$$$$$$$$$$$$$$ 0.073$$$$$$$$$$$$$$$$$$$$$ 0.074$$$$$$$$$$$$$$$$$$$$$ 0.075$$$$$$$$$$$$$$$$$$$$$ 0.077$$$$$$$$$$$$$$$$$$$$$ 0.078$$$$$$$$$$$$$$$$$$$$$ 0.079$$$$$$$$$$$$$$$$$$$$$ 0.080$$$$$$$$$$$$$$$$$$$$$ 0.081$$$$$$$$$$$$$$$$$$$$$ 0.082$$$$$$$$$$$$$$$$$$$$$ 0.084$$$$$$$$$$$$$$$$$$$$$ 0.085$$$$$$$$$$$$$$$$$$$$$ 0.086$$$$$$$$$$$$$$$$$$$$$ 0.088$$$$$$$$$$$$$$$$$$$$$ 0.089$$$$$$$$$$$$$$$$$$$$$ 0.090$$$$$$$$$$$$$$$$$$$$$ 0.092$$$$$$$$$$$$$$$$$$$$$ 0.093$$$$$$$$$$$$$$$$$$$$$ 0.094$$$$$$$$$$$$$$$$$$$$$ 0.096$$$$$$$$$$$$$$$$$$$$$ 0.097$$$$$$$$$$$$$$$$$$$$$ 0.099$$$$$$$$$$$$$$$$$$$$$ 0.100$$$$$$$$$$$$$$$$$$$$$ 0.102$$$$$$$$$$$$$$$$$$$$$ 0.103$$$$$$$$$$$$$$$$$$$$$ 0.105$$$$$$$$$$$$$$$$$$$$$ 0.106$$$$$$$$$$$$$$$$$$$$$ 0.108$$$$$$$$$$$$$$$$$$$$$
5,000$$$$$$$$$$$$$$$$$$$$$$$$ Lifetime$(cycles) Reference$Tariff$(Power)$($/kWh) 0.070$$$$$$$$$$$$$$$$$$$$$ 0.071$$$$$$$$$$$$$$$$$$$$$ 0.072$$$$$$$$$$$$$$$$$$$$$ 0.073$$$$$$$$$$$$$$$$$$$$$ 0.074$$$$$$$$$$$$$$$$$$$$$ 0.075$$$$$$$$$$$$$$$$$$$$$ 0.077$$$$$$$$$$$$$$$$$$$$$ 0.078$$$$$$$$$$$$$$$$$$$$$ 0.079$$$$$$$$$$$$$$$$$$$$$ 0.080$$$$$$$$$$$$$$$$$$$$$ 0.081$$$$$$$$$$$$$$$$$$$$$ 0.082$$$$$$$$$$$$$$$$$$$$$ 0.084$$$$$$$$$$$$$$$$$$$$$ 0.085$$$$$$$$$$$$$$$$$$$$$ 0.086$$$$$$$$$$$$$$$$$$$$$ 0.088$$$$$$$$$$$$$$$$$$$$$ 0.089$$$$$$$$$$$$$$$$$$$$$ 0.090$$$$$$$$$$$$$$$$$$$$$ 0.092$$$$$$$$$$$$$$$$$$$$$ 0.093$$$$$$$$$$$$$$$$$$$$$ 0.094$$$$$$$$$$$$$$$$$$$$$ 0.096$$$$$$$$$$$$$$$$$$$$$ 0.097$$$$$$$$$$$$$$$$$$$$$ 0.099$$$$$$$$$$$$$$$$$$$$$ 0.100$$$$$$$$$$$$$$$$$$$$$ 0.102$$$$$$$$$$$$$$$$$$$$$ 0.103$$$$$$$$$$$$$$$$$$$$$ 0.105$$$$$$$$$$$$$$$$$$$$$ 0.106$$$$$$$$$$$$$$$$$$$$$ 0.108$$$$$$$$$$$$$$$$$$$$$
250$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Module$Capacity$(kWh) Microgrid$Tarrif$(Heat)$($/kWh) 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.016$$$$$$$$$$$$$$$$$$$$$ 0.016$$$$$$$$$$$$$$$$$$$$$ 0.016$$$$$$$$$$$$$$$$$$$$$ 0.016$$$$$$$$$$$$$$$$$$$$$ 0.017$$$$$$$$$$$$$$$$$$$$$ 0.017$$$$$$$$$$$$$$$$$$$$$
Reference$Tariff$(Heat)$($/kWh) 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.016$$$$$$$$$$$$$$$$$$$$$ 0.016$$$$$$$$$$$$$$$$$$$$$ 0.016$$$$$$$$$$$$$$$$$$$$$ 0.016$$$$$$$$$$$$$$$$$$$$$ 0.017$$$$$$$$$$$$$$$$$$$$$ 0.017$$$$$$$$$$$$$$$$$$$$$
1.20 $/W Cost$of$Natural$Gas$($/kWh$of$Heat) 0.010$$$$$$$$$$$$$$$$$$$$$ 0.010$$$$$$$$$$$$$$$$$$$$$ 0.010$$$$$$$$$$$$$$$$$$$$$ 0.010$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.011$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.012$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.013$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.014$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$ 0.015$$$$$$$$$$$$$$$$$$$$$
0.023 $/KWh Cost$of$Biomass$($/kg) 0.063$$$$$$$$$$$$$$$$$$$$$ 0.064$$$$$$$$$$$$$$$$$$$$$ 0.065$$$$$$$$$$$$$$$$$$$$$ 0.066$$$$$$$$$$$$$$$$$$$$$ 0.067$$$$$$$$$$$$$$$$$$$$$ 0.068$$$$$$$$$$$$$$$$$$$$$ 0.069$$$$$$$$$$$$$$$$$$$$$ 0.070$$$$$$$$$$$$$$$$$$$$$ 0.071$$$$$$$$$$$$$$$$$$$$$ 0.072$$$$$$$$$$$$$$$$$$$$$ 0.073$$$$$$$$$$$$$$$$$$$$$ 0.074$$$$$$$$$$$$$$$$$$$$$ 0.075$$$$$$$$$$$$$$$$$$$$$ 0.076$$$$$$$$$$$$$$$$$$$$$ 0.078$$$$$$$$$$$$$$$$$$$$$ 0.079$$$$$$$$$$$$$$$$$$$$$ 0.080$$$$$$$$$$$$$$$$$$$$$ 0.081$$$$$$$$$$$$$$$$$$$$$ 0.082$$$$$$$$$$$$$$$$$$$$$ 0.084$$$$$$$$$$$$$$$$$$$$$ 0.085$$$$$$$$$$$$$$$$$$$$$ 0.086$$$$$$$$$$$$$$$$$$$$$ 0.087$$$$$$$$$$$$$$$$$$$$$ 0.089$$$$$$$$$$$$$$$$$$$$$ 0.090$$$$$$$$$$$$$$$$$$$$$ 0.091$$$$$$$$$$$$$$$$$$$$$ 0.093$$$$$$$$$$$$$$$$$$$$$ 0.094$$$$$$$$$$$$$$$$$$$$$ 0.096$$$$$$$$$$$$$$$$$$$$$ 0.097$$$$$$$$$$$$$$$$$$$$$
56% Capacity$Factor
31% Electricity$Efficiency Total$Revenues 309,331$$$$$$$$$$$$$$$$ 313,971$$$$$$$$$$$$$$$$ 318,680$$$$$$$$$$$$$$$$ 323,460$$$$$$$$$$$$$$$$ 328,312$$$$$$$$$$$$$$$$ 333,237$$$$$$$$$$$$$$$$ 338,236$$$$$$$$$$$$$$$$ 343,309$$$$$$$$$$$$$$$$ 348,459$$$$$$$$$$$$$$$$ 353,686$$$$$$$$$$$$$$$$ 358,991$$$$$$$$$$$$$$$$ 364,376$$$$$$$$$$$$$$$$ 369,841$$$$$$$$$$$$$$$$ 375,389$$$$$$$$$$$$$$$$ 381,020$$$$$$$$$$$$$$$$ 386,735$$$$$$$$$$$$$$$$ 392,536$$$$$$$$$$$$$$$$ 398,424$$$$$$$$$$$$$$$$ 404,401$$$$$$$$$$$$$$$$ 410,467$$$$$$$$$$$$$$$$ 416,624$$$$$$$$$$$$$$$$ 422,873$$$$$$$$$$$$$$$$ 429,216$$$$$$$$$$$$$$$$ 435,654$$$$$$$$$$$$$$$$ 442,189$$$$$$$$$$$$$$$$ 448,822$$$$$$$$$$$$$$$$ 455,554$$$$$$$$$$$$$$$$ 462,388$$$$$$$$$$$$$$$$ 469,323$$$$$$$$$$$$$$$$ 476,363$$$$$$$$$$$$$$$$
53% Utilizable$Rejected$Heat Revenue$from$Power$Sales 309,331$$$$$$$$$$$$$$$$ 313,971$$$$$$$$$$$$$$$$ 318,680$$$$$$$$$$$$$$$$ 323,460$$$$$$$$$$$$$$$$ 328,312$$$$$$$$$$$$$$$$ 333,237$$$$$$$$$$$$$$$$ 338,236$$$$$$$$$$$$$$$$ 343,309$$$$$$$$$$$$$$$$ 348,459$$$$$$$$$$$$$$$$ 353,686$$$$$$$$$$$$$$$$ 358,991$$$$$$$$$$$$$$$$ 364,376$$$$$$$$$$$$$$$$ 369,841$$$$$$$$$$$$$$$$ 375,389$$$$$$$$$$$$$$$$ 381,020$$$$$$$$$$$$$$$$ 386,735$$$$$$$$$$$$$$$$ 392,536$$$$$$$$$$$$$$$$ 398,424$$$$$$$$$$$$$$$$ 404,401$$$$$$$$$$$$$$$$ 410,467$$$$$$$$$$$$$$$$ 416,624$$$$$$$$$$$$$$$$ 422,873$$$$$$$$$$$$$$$$ 429,216$$$$$$$$$$$$$$$$ 435,654$$$$$$$$$$$$$$$$ 442,189$$$$$$$$$$$$$$$$ 448,822$$$$$$$$$$$$$$$$ 455,554$$$$$$$$$$$$$$$$ 462,388$$$$$$$$$$$$$$$$ 469,323$$$$$$$$$$$$$$$$ 476,363$$$$$$$$$$$$$$$$
250$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Module$Capacity$(kW) Revenue$from$Heat$Sales I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
Cost$to$Operate (277,174)$$$$$$$$$$$$$$$ (279,145)$$$$$$$$$$$$$$$ (281,145)$$$$$$$$$$$$$$$ (283,176)$$$$$$$$$$$$$$$ (285,237)$$$$$$$$$$$$$$$ (287,328)$$$$$$$$$$$$$$$ (289,452)$$$$$$$$$$$$$$$ (291,607)$$$$$$$$$$$$$$$ (293,794)$$$$$$$$$$$$$$$ (296,014)$$$$$$$$$$$$$$$ (298,268)$$$$$$$$$$$$$$$ (300,555)$$$$$$$$$$$$$$$ (302,877)$$$$$$$$$$$$$$$ (305,233)$$$$$$$$$$$$$$$ (307,625)$$$$$$$$$$$$$$$ (310,052)$$$$$$$$$$$$$$$ (312,516)$$$$$$$$$$$$$$$ (315,017)$$$$$$$$$$$$$$$ (317,556)$$$$$$$$$$$$$$$ (320,132)$$$$$$$$$$$$$$$ (322,748)$$$$$$$$$$$$$$$ (325,402)$$$$$$$$$$$$$$$ (328,096)$$$$$$$$$$$$$$$ (330,831)$$$$$$$$$$$$$$$ (333,607)$$$$$$$$$$$$$$$ (336,424)$$$$$$$$$$$$$$$ (339,284)$$$$$$$$$$$$$$$ (342,186)$$$$$$$$$$$$$$$ (345,132)$$$$$$$$$$$$$$$ (348,123)$$$$$$$$$$$$$$$
Solar (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$ (1,909)$$$$$$$$$$$$$$$$$$$
1.00 $/W Storage I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
0.020 $/KWh Rec.$Eng. I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
91% Capacity$Factor Microturbine (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$ (78,835)$$$$$$$$$$$$$$$$$
30% Electricity$Efficiency Fuel$Cell I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
55% Utilizable$Rejected$Heat Fossil$Fuel$Cost (131,391)$$$$$$$$$$$$$$$ (133,362)$$$$$$$$$$$$$$$ (135,363)$$$$$$$$$$$$$$$ (137,393)$$$$$$$$$$$$$$$ (139,454)$$$$$$$$$$$$$$$ (141,546)$$$$$$$$$$$$$$$ (143,669)$$$$$$$$$$$$$$$ (145,824)$$$$$$$$$$$$$$$ (148,011)$$$$$$$$$$$$$$$ (150,232)$$$$$$$$$$$$$$$ (152,485)$$$$$$$$$$$$$$$ (154,772)$$$$$$$$$$$$$$$ (157,094)$$$$$$$$$$$$$$$ (159,450)$$$$$$$$$$$$$$$ (161,842)$$$$$$$$$$$$$$$ (164,270)$$$$$$$$$$$$$$$ (166,734)$$$$$$$$$$$$$$$ (169,235)$$$$$$$$$$$$$$$ (171,773)$$$$$$$$$$$$$$$ (174,350)$$$$$$$$$$$$$$$ (176,965)$$$$$$$$$$$$$$$ (179,620)$$$$$$$$$$$$$$$ (182,314)$$$$$$$$$$$$$$$ (185,049)$$$$$$$$$$$$$$$ (187,824)$$$$$$$$$$$$$$$ (190,642)$$$$$$$$$$$$$$$ (193,501)$$$$$$$$$$$$$$$ (196,404)$$$$$$$$$$$$$$$ (199,350)$$$$$$$$$$$$$$$ (202,340)$$$$$$$$$$$$$$$
250$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Module$Capacity$(kW) Bio$Fuel$Cost$+$Gasifier$Operating$Cost I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
CHP (65,039)$$$$$$$$$$$$$$$$$ (65,038.72)$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$ (65,039)$$$$$$$$$$$$$$$$$
Depreciation (396,000)$$$$$$$$$$$$$$$ (633,600)$$$$$$$$$$$$$$$ (380,160)$$$$$$$$$$$$$$$ (228,096)$$$$$$$$$$$$$$$ (228,096)$$$$$$$$$$$$$$$ (114,048)$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
4.00 $/W EBT (363,843)$$$$$$$$$$$$$$$ (598,774)$$$$$$$$$$$$$$$ (342,625)$$$$$$$$$$$$$$$ (187,811)$$$$$$$$$$$$$$$ (185,020)$$$$$$$$$$$$$$$ (68,139)$$$$$$$$$$$$$$$$$ 48,784$$$$$$$$$$$$$$$$$$ 51,702$$$$$$$$$$$$$$$$$$ 54,665$$$$$$$$$$$$$$$$$$ 57,671$$$$$$$$$$$$$$$$$$ 60,723$$$$$$$$$$$$$$$$$$ 63,821$$$$$$$$$$$$$$$$$$ 66,965$$$$$$$$$$$$$$$$$$ 70,156$$$$$$$$$$$$$$$$$$ 73,395$$$$$$$$$$$$$$$$$$ 76,683$$$$$$$$$$$$$$$$$$ 80,020$$$$$$$$$$$$$$$$$$ 83,407$$$$$$$$$$$$$$$$$$ 86,845$$$$$$$$$$$$$$$$$$ 90,334$$$$$$$$$$$$$$$$$$ 93,876$$$$$$$$$$$$$$$$$$ 97,471$$$$$$$$$$$$$$$$$$ 101,120$$$$$$$$$$$$$$$$ 104,823$$$$$$$$$$$$$$$$ 108,582$$$$$$$$$$$$$$$$ 112,398$$$$$$$$$$$$$$$$ 116,270$$$$$$$$$$$$$$$$ 120,201$$$$$$$$$$$$$$$$ 124,191$$$$$$$$$$$$$$$$ 128,241$$$$$$$$$$$$$$$$
0.005 $/KWh Tax 109,153$$$$$$$$$$$$$$$$ 179,632$$$$$$$$$$$$$$$$ 102,788$$$$$$$$$$$$$$$$ 56,343$$$$$$$$$$$$$$$$$$ 55,506$$$$$$$$$$$$$$$$$$ 20,442$$$$$$$$$$$$$$$$$$ (14,635)$$$$$$$$$$$$$$$$$ (15,511)$$$$$$$$$$$$$$$$$ (16,399)$$$$$$$$$$$$$$$$$ (17,301)$$$$$$$$$$$$$$$$$ (18,217)$$$$$$$$$$$$$$$$$ (19,146)$$$$$$$$$$$$$$$$$ (20,089)$$$$$$$$$$$$$$$$$ (21,047)$$$$$$$$$$$$$$$$$ (22,019)$$$$$$$$$$$$$$$$$ (23,005)$$$$$$$$$$$$$$$$$ (24,006)$$$$$$$$$$$$$$$$$ (25,022)$$$$$$$$$$$$$$$$$ (26,053)$$$$$$$$$$$$$$$$$ (27,100)$$$$$$$$$$$$$$$$$ (28,163)$$$$$$$$$$$$$$$$$ (29,241)$$$$$$$$$$$$$$$$$ (30,336)$$$$$$$$$$$$$$$$$ (31,447)$$$$$$$$$$$$$$$$$ (32,575)$$$$$$$$$$$$$$$$$ (33,719)$$$$$$$$$$$$$$$$$ (34,881)$$$$$$$$$$$$$$$$$ (36,060)$$$$$$$$$$$$$$$$$ (37,257)$$$$$$$$$$$$$$$$$ (38,472)$$$$$$$$$$$$$$$$$
91% Capacity$Factor Tax$Incentive$(including$Production$Tax) 358,000$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
60% Electricity$Efficiency NI 358,000$$$$$$$$$$$$$$$$ (254,690)$$$$$$$$$$$$$$$ (419,142)$$$$$$$$$$$$$$$ (239,838)$$$$$$$$$$$$$$$ (131,468)$$$$$$$$$$$$$$$ (129,514)$$$$$$$$$$$$$$$ (47,698)$$$$$$$$$$$$$$$$$ 34,149$$$$$$$$$$$$$$$$$$ 36,192$$$$$$$$$$$$$$$$$$ 38,265$$$$$$$$$$$$$$$$$$ 40,370$$$$$$$$$$$$$$$$$$ 42,506$$$$$$$$$$$$$$$$$$ 44,675$$$$$$$$$$$$$$$$$$ 46,875$$$$$$$$$$$$$$$$$$ 49,109$$$$$$$$$$$$$$$$$$ 51,377$$$$$$$$$$$$$$$$$$ 53,678$$$$$$$$$$$$$$$$$$ 56,014$$$$$$$$$$$$$$$$$$ 58,385$$$$$$$$$$$$$$$$$$ 60,791$$$$$$$$$$$$$$$$$$ 63,234$$$$$$$$$$$$$$$$$$ 65,713$$$$$$$$$$$$$$$$$$ 68,230$$$$$$$$$$$$$$$$$$ 70,784$$$$$$$$$$$$$$$$$$ 73,376$$$$$$$$$$$$$$$$$$ 76,008$$$$$$$$$$$$$$$$$$ 78,678$$$$$$$$$$$$$$$$$$ 81,389$$$$$$$$$$$$$$$$$$ 84,141$$$$$$$$$$$$$$$$$$ 86,934$$$$$$$$$$$$$$$$$$ 89,768$$$$$$$$$$$$$$$$$$
25% Utilizable$Rejected$Heat OCF 358,000$$$$$$$$$$$$$$$$ 141,310$$$$$$$$$$$$$$$$ 214,458$$$$$$$$$$$$$$$$ 140,322$$$$$$$$$$$$$$$$ 96,628$$$$$$$$$$$$$$$$$$ 98,582$$$$$$$$$$$$$$$$$$ 66,350$$$$$$$$$$$$$$$$$$ 34,149$$$$$$$$$$$$$$$$$$ 36,192$$$$$$$$$$$$$$$$$$ 38,265$$$$$$$$$$$$$$$$$$ 40,370$$$$$$$$$$$$$$$$$$ 42,506$$$$$$$$$$$$$$$$$$ 44,675$$$$$$$$$$$$$$$$$$ 46,875$$$$$$$$$$$$$$$$$$ 49,109$$$$$$$$$$$$$$$$$$ 51,377$$$$$$$$$$$$$$$$$$ 53,678$$$$$$$$$$$$$$$$$$ 56,014$$$$$$$$$$$$$$$$$$ 58,385$$$$$$$$$$$$$$$$$$ 60,791$$$$$$$$$$$$$$$$$$ 63,234$$$$$$$$$$$$$$$$$$ 65,713$$$$$$$$$$$$$$$$$$ 68,230$$$$$$$$$$$$$$$$$$ 70,784$$$$$$$$$$$$$$$$$$ 73,376$$$$$$$$$$$$$$$$$$ 76,008$$$$$$$$$$$$$$$$$$ 78,678$$$$$$$$$$$$$$$$$$ 81,389$$$$$$$$$$$$$$$$$$ 84,141$$$$$$$$$$$$$$$$$$ 86,934$$$$$$$$$$$$$$$$$$ 89,768$$$$$$$$$$$$$$$$$$
250$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Module$Capacity$(kW) External$Grants 1,500,000$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
CAPEX (1,980,000)$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
Investment$in$Rec.$Eng.$+$CHP I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
2.60 $/W Investment$in$Microturbine$+$CHP (1,000,000)$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
0.001 $/KWh Investment$in$Fuel$Cell$+$CHP I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
20,000,000$$$$$$$$$$$$$$ J/kg$of$Biomass Investment$in$Gasifier I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
90% Capacity$Factor Investment$in$Solar$Production (800,000)$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
40% Gasification$Efficiency Investment$in$Storage I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
0.023 $/kWh$Production$Tax$Credits Investment$in$Control$and$Integration (180,000)$$$$$$$$$$$$$$$
200$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Module$Capacity$(kW) Total$Cash$Flow (122,000)$$$$$$$$$$$$$$$ 141,310$$$$$$$$$$$$$$$$ 214,458$$$$$$$$$$$$$$$$ 140,322$$$$$$$$$$$$$$$$ 96,628$$$$$$$$$$$$$$$$$$ 98,582$$$$$$$$$$$$$$$$$$ 66,350$$$$$$$$$$$$$$$$$$ 34,149$$$$$$$$$$$$$$$$$$ 36,192$$$$$$$$$$$$$$$$$$ 38,265$$$$$$$$$$$$$$$$$$ 40,370$$$$$$$$$$$$$$$$$$ 42,506$$$$$$$$$$$$$$$$$$ 44,675$$$$$$$$$$$$$$$$$$ 46,875$$$$$$$$$$$$$$$$$$ 49,109$$$$$$$$$$$$$$$$$$ 51,377$$$$$$$$$$$$$$$$$$ 53,678$$$$$$$$$$$$$$$$$$ 56,014$$$$$$$$$$$$$$$$$$ 58,385$$$$$$$$$$$$$$$$$$ 60,791$$$$$$$$$$$$$$$$$$ 63,234$$$$$$$$$$$$$$$$$$ 65,713$$$$$$$$$$$$$$$$$$ 68,230$$$$$$$$$$$$$$$$$$ 70,784$$$$$$$$$$$$$$$$$$ 73,376$$$$$$$$$$$$$$$$$$ 76,008$$$$$$$$$$$$$$$$$$ 78,678$$$$$$$$$$$$$$$$$$ 81,389$$$$$$$$$$$$$$$$$$ 84,141$$$$$$$$$$$$$$$$$$ 86,934$$$$$$$$$$$$$$$$$$ 89,768$$$$$$$$$$$$$$$$$$
NPV$Schedule >%30%Year(s) 12,581$$$$$$$$$$$$$$$$$$ 207,100$$$$$$$$$$$$$$$$ 328,316$$$$$$$$$$$$$$$$ 407,812$$$$$$$$$$$$$$$$ 485,054$$$$$$$$$$$$$$$$ 534,566$$$$$$$$$$$$$$$$ 558,835$$$$$$$$$$$$$$$$ 583,330$$$$$$$$$$$$$$$$ 607,997$$$$$$$$$$$$$$$$ 632,780$$$$$$$$$$$$$$$$ 657,633$$$$$$$$$$$$$$$$ 682,509$$$$$$$$$$$$$$$$ 707,368$$$$$$$$$$$$$$$$ 732,172$$$$$$$$$$$$$$$$ 756,885$$$$$$$$$$$$$$$$ 781,476$$$$$$$$$$$$$$$$ 805,914$$$$$$$$$$$$$$$$ 830,174$$$$$$$$$$$$$$$$ 854,231$$$$$$$$$$$$$$$$ 878,064$$$$$$$$$$$$$$$$ 901,651$$$$$$$$$$$$$$$$ 924,975$$$$$$$$$$$$$$$$ 948,020$$$$$$$$$$$$$$$$ 970,772$$$$$$$$$$$$$$$$ 993,217$$$$$$$$$$$$$$$$ 1,015,345$$$$$$$$$$$$$ 1,037,145$$$$$$$$$$$$$ 1,058,608$$$$$$$$$$$$$ 1,079,729$$$$$$$$$$$$$ 1,100,499$$$$$$$$$$$$$
0.60 $/W$Increment$for$CHP 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.009 $/kWh$Increment$for$CHP Net$Operating$Costs$within$Project$Horizon (168,021)$$$$$$$$$$$$$$$ (99,513)$$$$$$$$$$$$$$$$$ (178,358)$$$$$$$$$$$$$$$ (226,832)$$$$$$$$$$$$$$$ (229,731)$$$$$$$$$$$$$$$ (266,887)$$$$$$$$$$$$$$$ (304,087)$$$$$$$$$$$$$$$ (307,117)$$$$$$$$$$$$$$$ (310,193)$$$$$$$$$$$$$$$ (313,316)$$$$$$$$$$$$$$$ (316,485)$$$$$$$$$$$$$$$ (319,701)$$$$$$$$$$$$$$$ (322,966)$$$$$$$$$$$$$$$ (326,280)$$$$$$$$$$$$$$$ (329,643)$$$$$$$$$$$$$$$ (333,057)$$$$$$$$$$$$$$$ (336,522)$$$$$$$$$$$$$$$ (340,039)$$$$$$$$$$$$$$$ (343,609)$$$$$$$$$$$$$$$ (347,233)$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$
Electricity$Supplied$within$Project$Horizon 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ 4,419,010$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$ I$$$$$$$$$$$$$$$$$$$$$$$$$$
10% Con
