PV_Fitzroy_4.8kW
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJ
1
This spreadsheet is intended to demonstrate the cost effects of domestic solar PV system on NET utility charges, by presenting "before ' and "after" scenarios for several different households...
2
3
Table 1 : Current PricesTable 2: Before Solar …
4
Unit CostEstimated break up..day/night
5
Supply x qtr$50Case #Total UsagekWh Day (40%)kWh Night Supply $ (day usage)$ NightTotal Comment
6
kwHr$0.23133120008001200$200$185$278$663low usage
7
N FiT (SA) min$ 0.502400016002400$200$370$555$1,125medium
8
N FiT (SA) AGL$0.523657026283942$200$608$912$ 1,720.00average house A/a
9
41368547821$200$127$190$ 516.00ultra low usage
10
11
Table 3 : Outputs / kW of system - what size system to buy ...
12
Size kW11.522.5345CEC Website0.21030.23133
13
kWh1533230030663833459961327665Adelaide outputs
14
15
Table 4 : After Solar …
16
17
NB : Net Bill = $ PV export MINUS ( $ Supply Charge + $ Night time usage)
18
19
Case 1System SizekWhrDay useExportExport @ .50cNet Credit Old Bill
20
2000 kWh2 kW30668002266$1,133$655$663
21
4 kW61328005332$2,666$2,188
22
23
Case 2System SizekWHrDay useExportExport @ .50cNet Credit Old Bill
24
4000 kWh2 kW306616001466$733-$22$1,125
25
4 kW613216004532$2,266$1,511
26
27
Case 3System SizekWHrDay useExportExport @ .50cNet Credit Old Bill
28
6570 kWh2 kW30662628438$219-$893$1,720
29
4 kW613239422190$1,095-$17
30
31
Case 4System SizekWHrDay useExportExport @ .52cNet CreditOld BIll
32
1368 KWh4.8 kW70465566490$3,375$2,985$500Real Life example
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...
 
 
 
PV_Before_and_After
FY14_15
FY 13_14
FY 2011_12
FY 12_13
Shack or Home
FY 2010_11
How Much kH for your $.?