Low Income Community Solar Worksheet
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABAC
1
YearLow Income Subsidy BudgetNumber of Households on SubsidyLow Income Community Solar BudgetAmount of Subsidy Budget Transfered to Community SolarTotal Amount of Community Solar BugetNumber of Households on Community SolarmW of Solar Built in YearTotal mW Solar in Community Solar at Year EndAmount of MWh produced by panels annuallyCost of Solar per kWTarget Monthly Subsidy (2% annual increase)Average Cost of kWh Replaced (2% annual increase)Amount of kWh Generated Annually per kW Solar Panels
2
2019$2,295,00012,750$1,000,000$0$1,000,00000.540.540$1.85$15$0.151600
3
2020$2,208,57612,029$1,000,000$132,324$1,132,3247210.611.15865$1.85$15$0.151600
4
2021$2,099,91611,213$1,000,000$287,802$1,287,80215370.701.851844$1.85$16$0.161600
5
2022$1,964,62310,285$1,000,000$470,850$1,470,85024650.802.642958$1.85$16$0.161600
6
2023$1,797,3739,225$1,000,000$686,809$1,686,80935250.913.564230$1.85$16$0.161600
7
2024$1,591,7168,009$1,000,000$942,150$1,942,15047411.054.615689$1.85$17$0.171600
8
2025$1,339,8086,610$1,000,000$1,244,735$2,244,73561401.215.827369$1.85$17$0.171600
9
2026$1,032,0974,992$1,000,000$1,604,137$2,604,13777581.417.239310$1.85$17$0.171600
10
2027$656,9133,115$1,000,000$2,032,046$3,032,04696351.648.8711562$1.85$18$0.181600
11
2028$199,965930$1,000,000$2,295,000$3,295,000118201.7810.6514185$1.85$18$0.181600
12
2029$00$1,000,000$2,295,000$3,295,000141951.7812.4317034$1.85$18$0.181600
13
2030$00$1,000,000$2,295,000$3,295,000165701.7814.2119884$1.85$19$0.191600
14
2031$00$1,000,000$2,295,000$3,295,000189451.7815.9922734$1.85$19$0.191600
15
2032$00$1,000,000$2,295,000$3,295,000213201.7817.7725583$1.85$19$0.191600
16
2033$00$1,000,000$2,295,000$3,295,000236941.7819.5528433$1.85$20$0.201600
17
2034$00$1,000,000$2,295,000$3,295,000260691.7821.3331283$1.85$20$0.201600
18
2035$00$1,000,000$2,295,000$3,295,000284441.7823.1134133$1.85$21$0.211600
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Glendale Community Solar Program
Chart
 
 
Main menu