ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCH
1
Best_Energy_Company (monthly figures)
1,27221,421-1,195018,418factor24,87220,871-26,495-25,30018,418factor
2
USEFUL ENERGY (GWh / month) CARBON INTENSITY ( tCO2 / GWh )CARBON CONTENT tonnes/monthCARBON REVENUE RAISED ( $ / month )CARBON REVENUE RETURNED ( $ / month )CARBON COST ($/month) - Revenue raised minus revenue returnedPRE-CARBON LEVELIZED COST ($/GWh)10000PRE-CARBON TOTAL COST ($/month) CARBON COST ($/m) (Raised - Returned)POST-CARBON TOTAL COST ($/month)POST-CARBON LEVELIZED COST ($/GWh)10000
3
FACTORDATECARBON PRICE ($/t)DATEOILNATURAL GASWINDNUCLEARSUMDATEOILNATURAL GASWINDNUCLEARSUMDATEOILNATURAL GASWINDNUCLEARSUMCARBON PRICE ($/t)OILNATURAL GASWINDNUCLEARSUMCARBON PRICE ($/t)OILNATURAL GASWINDNUCLEARSUMCARBON PRICE ($/t)OILNATURAL GASWINDNUCLEARSUMDATEOILNATURAL GASWINDNUCLEARAVERAGE2020 COSTS (CENTS PER kWh)DATEOILNATURAL GASWINDNUCLEARSUMDATEOILNATURAL GASWINDNUCLEARSUMDATEOILNATURAL GASWINDNUCLEARSUMDATEOILNATURAL GASWINDNUCLEARAVERAGE2050 COSTS (CENTS PER kWh)DATELEVELIZED FOSSIL FUEL PRICES (EIA)DATELEVELIZED POST-CARBON COSTS (IPC)
4
0.12020520206,0004,0000010,00020208005500020204,800,0002,200,000007,000,000202024,000,00011,000,0000035,000,000202021,000,00014,000,0000035,000,00053,000,000-3,000,000000202030,00060,000120,000100,00042,000OIL2020180,000,000240,000,00000420,000,00020203,000,000-3,000,0000002020183,000,000237,000,00000420,000,000202030,50059,250116,50096,50042,000OIL2013100202042000
5
120305020305,0003,2004001,40010,00020308005500020304,000,0001,760,000005,760,0002030200,000,00088,000,00000288,000,0002030144,000,00092,160,00011,520,00040,320,000288,000,0005056,000,000-4,160,000-11,520,000-40,320,0000203031,22281,421118,805100,00060,4183.002030156,109,160260,548,08347,522,154140,000,000604,179,397203056,000,000-4,160,000-11,520,000-40,320,00002030212,109,160256,388,08336,002,15499,680,000604,179,397203042,42280,12190,00571,20060,41810.4620351702100102477
6
2204010020404,0002,4008002,80010,00020408005500020403,200,0001,320,000004,520,0002040320,000,000132,000,00000452,000,0002040180,800,000108,480,00036,160,000126,560,000452,000,000100139,200,00023,520,000-36,160,000-126,560,0000204032,493110,490117,623100,00076,925NATURAL GAS2040129,973,706265,176,96694,098,131280,000,000769,248,8032040139,200,00023,520,000-36,160,000-126,560,00002040269,173,706288,696,96657,938,131153,440,000769,248,803204067,293120,29072,42354,80076,925NATURAL GAS
7
3205015020503,0001,6001,2004,20010,00020508005500020502,400,000880,000003,280,0002050360,000,000132,000,00000492,000,0002050147,600,00078,720,00059,040,000206,640,000492,000,000150212,400,00053,280,000-59,040,000-206,640,0000205033,817149,938116,452100,00090,1096.002050101,450,430239,900,521139,742,059420,000,000901,093,0112050212,400,00053,280,000-59,040,000-206,640,00002050313,850,430293,180,52180,702,059213,360,000901,093,0112050104,617183,23867,25250,80090,10918.32
PRICES ( 2012 DOLLARS )
8
4206020020602,0008001,6005,60010,00020608005500020601,600,000440,000002,040,0002060320,000,00088,000,00000408,000,000206081,600,00032,640,00065,280,000228,480,000408,000,000200238,400,00055,360,000-65,280,000-228,480,0000206035,194203,469115,292100,00097,763WIND206070,388,184162,775,054184,467,880560,000,000977,631,1192060238,400,00055,360,000-65,280,000-228,480,00002060308,788,184218,135,054119,187,880331,520,000977,631,1192060154,394272,66974,49259,20097,763WIND
BETWEEN 2013 AND 2035, AVERAGE FOSSIL FUEL PRICES INCREASE FORECAST APPROX. 2.44% PER ANNUM (US EIA)
9
5207025020701,0001001,9007,00010,0002070800550002070800,00055,00000855,0002070200,000,00013,750,00000213,750,000207021,375,0002,137,50040,612,500149,625,000213,750,000250178,625,00011,612,500-40,612,500-149,625,0000207036,627276,112114,145100,00098,11112.00207036,627,46827,611,151216,874,883700,000,000981,113,5022070178,625,00011,612,500-40,612,500-149,625,00002070215,252,46839,223,651176,262,383550,375,000981,113,5022070215,252392,23792,77078,62598,1116.73
BETWEEN 2020 AND 2100, AVERAGE POST-CARBON ENERGY COSTS INCREASE FORECAST 1.12% PER ANNUM (THIS PLAN)
10
62080300208010002,2007,70010,000208080055000208080,00000080,000208024,000,00000024,000,0002080240,00005,280,00018,480,00024,000,00030023,760,0000-5,280,000-18,480,0000208038,119374,689113,008100,000102,243NUCLEAR20803,811,9220248,618,373770,000,0001,022,430,295208023,760,0000-5,280,000-18,480,0000208027,571,9220243,338,373751,520,0001,022,430,2952080275,719537,289110,60897,600102,243NUCLEAR
11
720903502090002,3007,70010,00020908005500020900000020900000020900000035000000209039,672508,461111,883100,000102,73310.00209000257,331,682770,000,0001,027,331,682209000000209000257,331,682770,000,0001,027,331,6822090319,672700,961111,883100,000102,7335.08
12
821004002100002,3007,70010,00021008005500021000000021000000021000000040000000210041,287689,993110,770100,000102,477AVERAGE210000254,769,914770,000,0001,024,769,914210000000210000254,769,914770,000,0001,024,769,9142100361,287909,993110,770100,000102,477AVERAGE
13
% CHANGE0.40%3.10%-0.10%0.00%4.209.01
14
CARBON PRICE INCREASEANNUAL5REF% CHANGE
EIA - Annual energy outlook 2014
ELECTRIC POWER 8
15
DECADE50
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
REF% CHANGE
37
EIA - Annual energy outlook 2014
38
ELECTRIC POWER 8
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