Basilique Renewables Plan
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXY
1
Summary
2
12residents$0.28/kWh
3
Unit numbersValue ($) paAC System Output (kWh) paAverage per capita energy consumption (kWh/year) in ItalySurplus power (kWh)Value of surplus power (to sell back to the grid or use for commons)Array AreaTotal Array AreaTotal Cost of Solar Panels
4
Residential units10$20,974.7074909.441685,15969,750$19,530.1243430$90,000
5
Commercial units4$5,489.6419605.9359719605.93597$5,489.6628112$28,000
6
Bar (Residential units)
4$8,389.8829963.7766729963.77667$8,389.8643172$36,000
7
Manor1$5,903.9721085.6254321085.62543$5,903.988080$18,000
8
Total$40,758.19145564.779861908140,406$39,313.62794$172,000
9
$17,334.24
10
11
12
13
Payback Analysis
14
Solar Panel Cost
Solar Panel Income
BalanceYear
15
-$172,000$40,758-$131,2421
16
$40,758-$90,4842
17
$40,758-$49,7253
18
$40,758-$8,9674
19
$40,758$31,7915
20
$40,758$72,5496
21
$40,758$113,3077
22
$40,758$154,0668
23
$40,758$194,8249
24
25
26
27
28
29
Wind TurbinesTurbinesValue ($)Average kWh paAC System Output (kWh)
30
3$18,746.2822,31766951
31
Costs3$150,000.0050,000
32
Payback Analysis
33
Turbine CostTurbine IncomeBalanceYear
Assumes a wind of 5.13m/s
http://wiki.secondlife.com/wiki/Wind
34
-$150,000$18,746-$131,2541
https://www.renewablesguide.co.uk/wind-turbine-calculator
35
$0$18,746-$112,5072
Based on the Evoco 10 (10 kW wind turbine)
36
$0$18,746-$93,7613
37
$0$18,746-$75,0154
38
$0$18,746-$56,2695
39
$0$18,746-$37,5226
40
$0$18,746-$18,7767
41
$0$18,746-$308
42
$0$18,746$18,7179
43
$0$18,746$37,46310
44
$0$18,746$56,20911
45
$0$18,746$74,95512
46
$0$18,746$93,70213
47
$0$18,746$112,44814
48
$0$18,746$131,19415
49
$0$18,746$149,94016
50
$0$18,746$168,68717
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...
 
 
 
Summary
R Unit - pvwatts_monthly
C Unit pvwatts_monthly
Manor pvwatts_monthly
Solar Panel Payback
AC System Output by Month
Wind Turbine Payback