Fuel cost per gallon $25/gal $50/gal $250/gal $400/gal

FTL Solar System cost w/generator support (USD) $575,781.50 $750,981.50 $2,182,700.00 $3,233,900.00

Cost w/generator only (USD) $850,400.00 $1,200,800.00 $4,004,000.00 $6,106,400.00

FTL Solar - Case for Solar Integration with Fuel generators ($25/gallon fuel) 2 Year Case Scenario 60 kW HOURS - Daily Generation Assumptions: Full Sun Hours per Day POWERMOD - Solar system efficiency Generator Cost (5 kW rated output) Gasoline Cost per Gallon Generator Fuel Consumption rate (gallons/hr) @ 50% Load Operating Life of Generator (hours) Operation length of time (Days)

POWERFOLD Watts (Output) Total Watt Hours generated per day by (1) POWERFOLD/POWERMOD Unit Total POWERFOLD/POWERMOD Units Total Cost of (1) POWERFOLD 500 Product POWERCASE 2.5kW- Balance of System (BoS)**

5 0.75 $5,000 $25 0.8 500 730 500 1875 15 $7,192.10 $21,925

** Li-ion Batteries, Charge Controller, AC/DC Inverter

POWERCASE 2.5 kW needed to store the wattage produced from (15) PF/PM 500 Total Cost of (15) - FTL POWERFOLD with four (4) 2.5 kW Li-on Battery System Total Watts Hours Produced Daily - by POWERFOLD Units No. of Days (2 years) Cost per Day for FTL POWERFOLD (w/out generator support) Generator running @ 50% Load (in hours) Fuel Cost of Generator runtime, daily Generator -- Total Watt Hours Produced Daily Total Watt Hours Produced Daily (FTL Product + Generator)

4 $195,582 28125 730 $268 12 $240 30000 58125

Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance)

$200,000

Fuel, Generator & Generator Replacement Cost

$380,200

Total System Cost for FTL Solar POWERFOLDs (w/ generator support)

$575,782

60 kW HOURS - Daily Generation Diesel Generator-only Scenario Generator -- Watts, Rated Peak Generator -- Watts, running @ 50% load Operating Hours per Day

5000 2500 24

Total Watts Produced Daily Fuel Cost of Generator runtime, daily Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance)

60000 $480 $500,000

Total Cost of Fuel for generator use over 2 years

$350,400

Total cost for Fuel Generator-Only Scenario

$850,400

FTL Solar - Case for Solar Integration with Fuel generators ($50/gallon fuel) 2 Year Case Scenario 60 kW HOURS - Daily Generation Assumptions: Full Sun Hours per Day POWERMOD - Solar system efficiency Generator Cost (5 kW rated output) Gasoline Cost per Gallon Generator Fuel Consumption rate (gallons/hr) @ 50% Load Operating Life of Generator (hours) Operation length of time (Days)

POWERFOLD Watts (Output) Total Watt Hours generated per day by (1) POWERFOLD/POWERMOD Unit Total POWERFOLD/POWERMOD Units Total Cost of (1) POWERFOLD 500 Product POWERCASE 2.5kW- Balance of System (BoS)**

5 0.75 $5,000 $50 0.8 500 730 500 1875 15 $7,192.10 $21,925

** Li-ion Batteries, Charge Controller, AC/DC Inverter

POWERCASE 2.5 kW needed to store the wattage produced from (15) PF/PM 500 Total Cost of (15) - FTL POWERFOLD with four (4) 2.5 kW Li-on Battery System Total Watts Hours Produced Daily - by POWERFOLD Units No. of Days (2 years) Cost per Day for FTL POWERFOLD (w/out generator support) Generator running @ 50% Load (in hours) Fuel Cost of Generator runtime, daily Generator -- Total Watt Hours Produced Daily Total Watt Hours Produced Daily (FTL Product + Generator)

4 $195,581.50 28125 730 $268 12 $480 30000 58125

Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance)

$200,000

Fuel, Generator & Generator Replacement Cost

$555,400

Total System Cost for FTL Solar POWERFOLDs (w/ generator support)

$750,982

60 kW HOURS - Daily Generation Diesel Generator-only Scenario Generator -- Watts, Rated Peak Generator -- Watts, running @ 50% load Operating Hours per Day

5000 2500 24

Total Watts Produced Daily Fuel Cost of Generator runtime, daily Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance)

60000 $960 $500,000

Total Cost of Fuel for generator use over 2 years

$700,800

Total cost for Fuel Generator-Only Scenario

$1,200,800

FTL Solar - Case for Solar Integration with Fuel generators ($250/gallon fuel) 2 Year Case Scenario 60 kW HOURS - Daily Generation Assumptions: Full Sun Hours per Day POWERMOD - Solar system efficiency Generator Cost (5 kW rated output) Gasoline Cost per Gallon Generator Fuel Consumption rate (gallons/hr) @ 50% Load Operating Life of Generator (hours) Operation length of time (Days)

POWERFOLD Watts (Output) Total Watt Hours generated per day by (1) POWERFOLD/POWERMOD Unit Total POWERFOLD/POWERMOD Units Total Cost of (1) POWERFOLD/POWERMOD 500 Product POWERCASE 2.5kW- Balance of System (BoS)**

5 0.75 $5,000 $250 0.8 500 730 500 1875 15 $9,200.00 $21,925

** Li-ion Batteries, Charge Controller, AC/DC Inverter

POWERCASE 2.5 kW needed to store the wattage produced from (15) PF/PM 500 Total Cost of (15) - FTL POWERFOLD with four (4) 2.5 kW Li-on Battery System Total Watts Hours Produced Daily - by POWERFOLD Units No. of Days (2 years) Cost per Day for FTL POWERFOLD (w/out generator support) Generator running @ 50% Load (in hours) Fuel Cost of Generator runtime, daily Generator -- Total Watt Hours Produced Daily Total Watt Hours Produced Daily (FTL Product + Generator) Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance)

4 $225,700 28125 730 $309 12 $2,400 30000 58125 $200,000

Fuel, Generator & Generator Replacement Cost

$1,957,000

Total System Cost for FTL Solar POWERMODs (w/ generator support)

$2,182,700

60 kW HOURS - Daily Generation Diesel Generator-only Scenario Generator -- Watts, Rated Peak Generator -- Watts, running @ 50% load Operating Hours per Day Total Watts Produced Daily Fuel Cost of Generator runtime, daily Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance)

5000 2500 24 60000 $4,800 $500,000

Total Cost of Fuel for generator use over 2 years

$3,504,000

Total cost for Fuel Generator-Only Scenario

$4,004,000

FTL Solar - Case for Solar Integration with Fuel generators ($400/gallon fuel) 2 Year Case Scenario 60 kW HOURS - Daily Generation Assumptions: Full Sun Hours per Day POWERMOD - Solar system efficiency Generator Cost (5 kW rated output) Gasoline Cost per Gallon Generator Fuel Consumption rate (gallons/hr) @ 50% Load Operating Life of Generator (hours) Operation length of time (Days) POWERFOLD Watts (Output) Total Watt Hours generated per day by (1) POWERFOLD/POWERMOD Unit Total POWERFOLD/POWERMOD Units

5 0.75 $5,000.00 $400.00 0.8 500 730 500 1875 15

Total Cost of (1) POWERFOLD/POWERMOD 500 Product POWERCASE 2.5kW- Balance of System (BoS)** ** Li-ion Batteries, Charge Controller, AC/DC Inverter POWERCASE 2.5 kW needed to store the wattage produced from (15) PF/PM 500

$9,200.00 $21,925.00

Total Cost of (15) - FTL POWERFOLD with four (4) 2.5 kW Li-on Battery System Total Watts Hours Produced Daily - by POWERFOLD Units

$225,700.00 28125

No. of Days (2 years) Cost per Day for FTL POWERFOLD (w/out generator support) Generator running @ 50% Load (in hours) Fuel Cost of Generator runtime, daily Generator -- Total Watt Hours Produced Daily Total Watt Hours Produced Daily (FTL Product + Generator) Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance) Fuel, Generator & Generator Replacement Cost Total System Cost for FTL Solar POWERMODs (w/ generator support)

60 kW HOURS - Daily Generation Diesel Generator-only Scenario

Generator -- Watts, Rated Peak Generator -- Watts, running @ 50% load Operating Hours per Day

Total Watts Produced Daily Fuel Cost of Generator runtime, daily Cost of Generator Replacement over 2 years (Transportation, Security, Maintenance)

4

730 $309.18 12 $3,840 30000 58125 $200,000 $3,008,200 $3,233,900.00

5000 2500 24 60000 $7,680 $500,000

Total Cost of Fuel for generator use over 2 years

$5,606,400

Total cost for Fuel Generator-Only Scenario

$6,106,400

FTL SOLAR - Scenario PF 500

Published on Jun 22, 2012

$3,233,900.00 $6,106,400.00 FTL Solar System cost w/generator support (USD) Cost w/generator only (USD) Fuel cost per gallon $250/gal $400/g...

Advertisement