The South-central Partnership for Energy Efficiency as a Resource SPEER. Case Study - Comprehensive Retrofit Improves CHP Cost Effectiveness

Similar documents
CHP Strategies and Options / Stored Energy ENERGY SYMPOSIUM April8, 2014 Reading Country Club

Overview of Baltimore Gas & Electric s Combined Heat & Power (CHP) Program. Bill Wolf Manager I&C Energy Efficiency Programs April 1, 2014

CHP in the Ethanol Industry: The Business Case. April 1st, 2004 Bruce Hedman Energy and Environmental Analysis, Inc

Source: EIA Natural Gas Issues and Trends 1998

CHP - The Business Case

Combined Heat & Power (CHP) UGI Webinar. Presented By: Barry Wentzel, UGI Utilities Eric Burgis, Energy Solutions Center June 18, 2013

How To Evaluate Cogeneration

Appendix 5A: Natural Gas Use in Industrial Boilers

Feasibility Study Proposal & Report Guide. Industrial Optimization Program

NATURAL GAS IN COMMERCIAL BUILDINGS

Half the cost Half the carbon

GLOBACON 05 HVAC Systems for Cogen

Energy Strategic Plan Los Angeles Community College District Community College League Conference

Energy Saving by ESCO (Energy Service Company) Project in Hospital

ENERGY AUDITS (OR SURVEYS) & ENERGY MANAGEMENT PROGRAMS SECTION B

David Mezzacappa, P.E. SCS Engineers Contractor to U.S. EPA on LMOP

Common Boiler Excess Air Trends and Strategies to Optimize Efficiency

CHP & ENVIRONMENTAL COMMODITIES: MARKET & POLICY UPDATE FOR MONETIZING RENEWABLE ENERGY CREDITS FROM CHP PROJECTS. Thomas Jacobsen October 2012

For. The Conservation Bureau Ontario Power Authority

Sea Water Heat Pump Project

Combined Heat and Power (CHP)

Data Center Combined Heat and Power Benefits and Implementation. Justin Grau, Google Inc. Sam Brewer, GEM Energy

ANALYSIS OF THE ADMINISTRATION S PROPOSED TAX INCENTIVES FOR ENERGY EFFICIENCY AND THE ENVIRONMENT

Wind Power and District Heating

National Grid s Energy Efficiency Programs

Energy Audits. Good energy management begins with an energy audit

Addendum Combined Heat and Power Revisions to the CPUC GHG Calculator Revised Report

Micro-Turbine Combined Heat & Power Generators (CHP) Cold Climate Applications 2014 Polar Technology Conference Richard S.

Good Practice Form

E N G I N E E R I N G

Big Buildings lead to big savings

Renewable Energy and Energy Efficiency Rebates and Incentives Arizona State Incentives Federal Incentives Utility Rebates and Loan Programs

Efficiency Metrics for CHP Systems: Total System and Effective Electric Efficiencies

Grants State Funding Name Technologies Fuels Funding Available Specific Requirements Size Limits

Energizing Indiana Commercial and Industrial Prescriptive Incentive Program

Rethinking Variable Electric Rate Plans in Texas The case to get out of any fixed rate contract over.16 per kwh

CHP Economics & Business Models. June 21, 2012 Columbus, Ohio

Combined Heat and Power: Economic, Proven, Reliable, Clean

On June 28, 2011, the Municipal Services Committee recommended that the City Council adopt the recommendations stated in the subject agenda report.

How To Save Money On Energy Efficiency

SOCALGAS ENERGY-EFFICIENCY PROGRAMS

Energy Efficiency in Steam Systems

Power and Thermal Services. Power and Thermal Services

Benvenuti in SOFCpower!

ENERGY AUDITS FOR EXISTING BUILDINGS: It s like (nearly) free money! FSi consulting engineers

Performance Contracting

IMMERSION MANAGEMENT SERVICE KG

Crowne Plaza Copenhagen Towers The world s greenest hotel

DOE Data Center Energy Efficiency Program

Personal Power Stations: The Australian Market for Micro-Combined Heat and Power to 2021

J. Freihaut, Ph.D. Architectural Engineering, Professor Penn State Univesity

Better Buildings NW Ohio & Property Assessed Clean Energy Financing (PACE) Overview

Innovative Funding Options for Energy Efficiency Initiatives

Codes and High Performance Hot Water Systems. Gary Klein Affiliated International Management, LLC

STRATEGIC ENERGY MANAGEMENT PLAN FOR NORFOLK GENERAL HOSPITAL 2014

Connecticut Energy Efficiency Fund Home Performance Program Application (Tier II)

Introduction to the London Energy Efficiency Fund (LEEF)

Alamo Colleges Public Private Partnership Projects. John Strybos Associate Vice Chancellor of Facilities Operation and Construction Management

MASS SAVE ENERGY EFFICIENCY FUNDING Together we can use it wisely. Bob Dvorchik Supervisor WMECO Commercial & Industrial Energy Conservation Programs

Turbine Inlet Cooling

W. A. Liegois PE Stanley Consultants and Michael Duffy, PE, Esq., LEED AP BD+C McCarthy Building Companies, Inc.

Houweling s Greenhouse CHP Case Study

ENERGY SOLUTIONS FOR BUSINESS CUSTOMERS

TECHNICAL GUIDE A GUIDE FOR THE SELECTION OF ENERGY EFFICIENT TECHNOLOGIES

Data Center Combined Heat and Power (CHP): Benefits and Implementation

Energy Audit Data Collection Form

Feed in Tariffs for Microgeneration. Jos Mister Energy Saving Trust

TEXAS A&M UNIVERSITY Utilities & Energy Services

Bespoke Gas CHP Policy

DISTRIBUTED GENERATION AND EMERGING TECHNOLOGIES

Growing your greenhouse business faster with gas engines.

Heating Oil Conservation and Fuel Switching

District heating and district cooling with large centrifugal chiller - heat pumps

Introduction to Project Finance Analytic Methods

Green Development of Infrastructure and Campus: Modern Practice and Approach in District Heating and Cooling System

Opportunities for Combined Heat and Power at Wastewater Treatment Facilities: Market Analysis and Lessons from the Field

PECO Smart Ideas for Your Business

SMARTGRID Roadmap 1.

Industrial Green Building Retrofit 101 Opportunities and Challenges. Light Industrial Green Building Retrofits. Why Green Retrofit?

The sample report format is applicable to many different building types and systems and the examples provided cover a variety of applications.

Energy Conservation for Colleges and Universities

REQUEST FOR PROPOSAL GUARANTEED ENERGY SAVINGS CONTRACT. Dallas School District 2000 Conyngham Avenue Dallas, PA Addendum 2

DESIGNING AUSTIN ENERGY S SOLAR TARIFF USING A DISTRIBUTED PV VALUE CALCULATOR

ENERGY CONSERVATION IN THE CARIBBEAN A PROFITABLE INDUSTRY for REGIONAL AND FOREIGN ENTREPRENEURS

Life-Cycle Assessment of McCarty Landfill Gas to CNG in California San Diego Metropolitan Transit System

Data Center Analysis and Design Analysis of SU s Green Data Center Performance

CHAPTER 7 THE SECOND LAW OF THERMODYNAMICS. Blank

The Future of Coal-Based Power Generation With CCS UN CCS Summit James Katzer MIT Energy Initiative web.mit.edu/coal/

Note that proposal due date remains June 19, 2015, Close of Business 4:30 PM.

Rules of Thumb Energy Efficiency in Buildings

Energy Audits Waste Water Treatment Plants

Company name Date submitted. Building address City State ZIP. * Building Sq. Ft.

PROCUREMENT GUIDE: SELECTING A CONTRACTOR/PROJECT DEVELOPER

PROJECT FINANCIAL EVALUATION

Texas State Capitol Complex:

Wesleyan University. Electrical Power Study

Funding Opportunities for Energy Efficiency: Utility Programs and Tax Incentives

THE EUROPEAN GREEN BUILDING PROGRAMME. Technical Module on Combined Heat and Power

BOMA BESt Assessment Overview

Wind-Diesel Hybrid System Options for Alaska. Steve Drouilhet National Renewable Energy Laboratory Golden, CO

Transcription:

The South-central Partnership for Energy Efficiency as a Resource SPEER Case Study - Comprehensive Retrofit Improves CHP Cost Effectiveness February 2015

Consideration of CHP within the Context of a More Comprehensive Retrofit Evaluation On August 30, 2012, President Obama signed the Accelerating Investment in Industrial Energy Efficiency Executive Order (EO) to promote American manufacturingthrough coordinated investments in industrial energy efficiencythat included the establishment of a national Combined Heat and Power (CHP) goal.the EO prioritizes efforts to achieve a new national goal of deploying 40 gigawatts of new, cost effective CHP capacity by 2020, as well as, convening stakeholders to develop and adopt best practice state policiesand investment models that overcome investment barriers to industrial energy efficiency and CHP. In support of this national goal, DOE s CHP Technical Assistance Partnerships (CHP TAPs) promote and assist in transforming the CHP market, waste heat to power, and district energy with CHP throughout the United States. SPEER proposed, building on the efforts of the Southwest CHP TAP, to take one of the companies that rejected CHP following the initial screening and develop a case study. This case study was to evaluate the impact of a comprehensive suite of efficiency measures and processes, and was expected to reduce the payback period of the project, thus increasing adoption of efficiency projects including CHP. SPEER actually identified two facilities where CHP did not meet the payback period criteria of the facility s management, which are instructive when considered within the context of a more comprehensive evaluation. Both facilities are real sites, located in Texas, although their names are not used for this report.using the December 2014 assessment model developed by the DOE CHP TAP team, SPEER screened the two facilities for a standard CHP application. Subsequent CHP Screenings were conducted with modification in the facilities retrofit design that incorporated more comprehensive energy upgrades. We took advantage of high pay back energy efficiency measures in one instance, and included thermal energy storage in the other. The Screening results for each siterevealed a significant reduction in the payback periods whenthese additional energy efficiency measures were used in conjunction with the CHP for different reasons. The December 2014 version of the DOE CHP Screening was used to assess the simple payback of both facilities. Below we provide a brief summary of the Screening Studies and the inputs and results of our expanded analysis. The actual print outs from the Screening tool for before and after the consideration of additional measures are attached. www.eepartnership.org Page 2

Case Studies Medical Center Facility The 280,000 sq. ft. medical center was originally constructed in 2007. The facility has 85beds with complete inpatient, outpatient, surgical, an emergency care that operates 24 hours per day. The facility s management team was initially considering upgrades to its power conditioning, because it was experiencing twice monthly brownouts that sometimes lasted more than one minute each, affecting patient care. CHP did not prove attractive for this project in an initial CHP TAP Screening study. The project was re evaluated as part of a more comprehensive energy upgrade project that included other measures such as high efficiency lighting, which have shorter payback. The initial Screening for the Medical Center, as shown below resulted in a 9.1 year payback estimate. Working with an ESCO from our Industry Advisory Council and the hospital staff, we obtained a proposal for additional energy savings measures, including efficient lighting, power conditioning and energy management controls, and envelop improvements, as well as the estimates of associated costs. Approximately $463,000 was estimated for additional Energy Conservation Measures (ECMs), that would result in 1,155,000 kwh/year saved. The size of the CHP unit remained the same after ECMs were installed; however, the simple payback period for the overall project, including CHP, was reduced 24 percent.elimination of some of the higher cost ECMs could have improved the overall project with CHP further. The results are shown below. CHP Size: 500 kw Thermal Demand: 2.05 MMBtu/hr Natural Gas Rate: $6.50/MMBtu Electricity Rate: $0.097/kWh Trial Payback (yrs) Annual Electricity (kwh) CHP 9.1 9,204,000 CHP + ECMs 6.9 7,710,028 Percent Change: 24% Baseline Given 1,155,182 kwh saved @ $463,000 cost www.eepartnership.org Page 3

Micro Electro Mechanical Systems (MEMS) Manufacturing Facility This MEMS facility uses stringent quality procedures within clean roomsassociated with its foundry, as it manufactures silicon wafers for the semiconductor industry. The facility is expecting increased electric rates as a result of larger shifts in the generation planning of its local utility. Its managers were willing to consider CHP as a means to control demand charges and reduce energy costs. Boilers and chillers continuously supply hot water, transported by nearly twomiles of pipeline throughout the plant for process heating and cooling, or to cool critical equipment, in addition to seasonal space conditioning. Energy is used year round to keep the pipeline water hot or cold. An initial evaluation of the CHP TAP Screening for the plant showed a long payback under current rates. We also shared projections of payback periods under assumptions of different rate increases with its managers, in the event anticipated rate hikes were to materialize. In addition, however, on a periodic basislarge boilers are used to supply significant quantities of hot water used to wash equipment and flush filters. Similarly, a campus laundry and café use significant amounts of hot water for cleaning, but on an irregular schedule. At the suggestion of one of SPEER s Industry Advisory Council members we considered the incorporation of thermal energy storage. Its purpose would be to accumulate thermal energy continuously, for periodic discharge to provide hot water for the kitchen, laundry and regular flushing of the factories filters. And it would allow the plant owner to avoid purchase of new boilers for those purposes. The initial Screening for the MEMS, using only the base load thermal load resulted in a very long payback period. This was due to the low electric rates in the region today 1 and in part because of the scale of the project. By installing thermal storage rather than replacing the boilers 2 and providing periodic hot water for batch processes or cleanings, we were able to increase the size of the CHP from 1.5 MW to 3.6 MW. At this scale the economics improved markedly, at least in our high level screening. This more comprehensive alternative plan reduced the payback period by 50 percent as shown on the following page. 1 The payback period was as low as 17 to 19 years based on assumptions the Client provided about the likely rate increases in the near future due to factors beyond its control. 2 For this simplified analysis we assumed the capital cost of the thermal storage tank would be roughly the same as the cost for new boilers. If the existing boilers were new, or were retained for reliability/redundancy, the savings improvement would have been less dramatic. www.eepartnership.org Page 4

Annual Electricity Use: 67,000,000 kwh Natural Gas Rate: $6.25/MMBtu Electricity Rate: $0.060/kWh Trial Payback (yrs) Thermal Load (MMBtu/hr) CHP 28.7 5.79 Baseline CHP size = 1,500 kw CHP w/ double thermal load and storage 14.4 11.58 CHP w Thermal Storage = 3,600 kw Percent Change: 50% Conclusion There are many reasons to consider the installation of CHP, and many factors can affect the potential value of a CHP system within the context of a large campus or facility. When facilities consider CHP as part of a more comprehensive suite of efficiency improvement measures or processes, the approach has the potential to offer a more comprehensive project with a reduced payback period, thereby increasing the acceptance and implementation of CHP. www.eepartnership.org Page 5

Appendix A: Screening Results www.eepartnership.org Page 6

DOE TAP CHP Qualification Screen Gas Fueled CHP - Recip Engine, Microturbine, Fuel Cell or Gas Turbine Systems / natural gas, LFG, biogas Note: The results of this screening analysis use average values and assumptions and should not be utilized as an investment grade analysis. Facility Information Facility Name Location (City, State) Application Medical Center Texas Hospital Baseline Loads Annual Hours of Operation 8,760 Annual operating hours with loads conducive to CHP Average Power Demand, kw 1,051 Average power demand during operating hours Annual Electricity Consumption, kwh 9,206,760 Average Thermal Demand, MMBtu/hr 2.05 Annual Thermal Demand, MMBtu 17,958 Energy Costs Base Case CHP Case Boiler/Thermal Fuel Costs, $/MMBtu $7.96 $7.96 CHP Fuel Costs, $/MMBtu $6.50 assumes 15 percent reduction in price Average Electricity Costs, $/kwh $0.097 Annual electricity costs (demand and commodity) divided by annual kwh Percent Average per kwh Electric Cost Avoided 90% Option 1 - Percent of average electricity costs per kwh saved by one kwh of CH Standby Rate, $/kw $0.00 Option 2 - Monthly $/kw standby charge based on CHP system capacity (set to Existing System Displaced Thermal Efficiency, % 80.0% Displaced onsite thermal (boiler, heater, etc) efficiency CHP System Net CHP Power, kw 500 CHP System Specs A Based on thermal match but capped at av CHP Electric Efficiency, % (HHV) 30.0% CHP system specs A CHP Thermal Output, Btu/kWh 6,700 CHP system specs A CHP Thermal Output, MMBtu/hr 3.4 CHP system specs A CHP Power to Heat Ratio 0.51 Calculated based on CHP power output and thermal output CHP Availability, % 95% 90 to 98% Incremental O&M Costs, $/kwh $0.022 CHP system specs A Thermal Utilization, % 90% Amount of available thermal captured and used - typically 80 to 100% Total Installed Costs, $/kw $2,600 CHP system specs A Annual Energy Consumption Base Case CHP Case Purchased Electricity, kwh 9,206,760 5,045,760 Generated Electricity, kwh 0 4,161,000 On-site Boiler/Heater Thermal, MMBtu 17,958 0 CHP Thermal, MMBtu 0 25,091 Boiler/Heater Fuel, MMBtu 22,448 0 CHP Fuel, MMBtu 0 47,324 Total Fuel, MMBtu 22,448 47,324 Annual Operating Costs Purchased Electricity, $ $893,056 $529,800 Standby Charges (Option 2), $ $0 $0 On-site Boiler/Heater Fuel, $ $178,682 $0 CHP Fuel, $ $0 $307,609 Incremental O&M, $ $0 $91,542 Total Operating Costs, $ $1,071,738 $928,951 Simple Payback Annual Operating Savings $142,787 Total Installed Costs $1,300,000 Incentives $0 Simple Payback, Years 9.1 Operating Costs to Generate Fuel Costs, $/kwh $0.074 Thermal Credit, $/kwh ($0.043) Incremental O&M, $/kwh $0.022 Total Operating Costs to Generate, $/kwh $0.053

DOE TAP CHP Qualification Screen Gas Fueled CHP - Recip Engine, Microturbine, Fuel Cell or Gas Turbine Systems / natural gas, LFG, biogas Note: The results of this screening analysis use average values and assumptions and should not be utilized as an investment grade analysis. Facility Information Facility Name Location (City, State) Application Medical Center Texas Hospital w ECMs Loads Annual Hours of Operation 8,760 Annual operating hours with loads conducive to CHP Average Power Demand, kw 1,051 Average power demand during operating hours Annual Electricity Consumption, kwh 9,206,760 Average Thermal Demand, MMBtu/hr 2.05 Annual Thermal Demand, MMBtu 17,958 Energy Costs Base Case CHP Case Boiler/Thermal Fuel Costs, $/MMBtu $7.96 $7.96 CHP Fuel Costs, $/MMBtu $6.50 assumes 15 percent reduction in price Average Electricity Costs, $/kwh $0.097 Annual electricity costs (demand and commodity) divided by annual kwh Percent Average per kwh Electric Cost Avoided 90% Option 1 - Percent of average electricity costs per kwh saved by one kwh of CH Standby Rate, $/kw $0.00 Option 2 - Monthly $/kw standby charge based on CHP system capacity (set to Existing System Displaced Thermal Efficiency, % 80.0% Displaced onsite thermal (boiler, heater, etc) efficiency CHP System Net CHP Power, kw 500 CHP System Specs A Based on thermal match but capped at av CHP Electric Efficiency, % (HHV) 30.0% CHP system specs A CHP Thermal Output, Btu/kWh 6,700 CHP system specs A CHP Thermal Output, MMBtu/hr 3.4 CHP system specs A CHP Power to Heat Ratio 0.51 Calculated based on CHP power output and thermal output CHP Availability, % 95% 90 to 98% Incremental O&M Costs, $/kwh $0.022 CHP system specs A Thermal Utilization, % 90% Amount of available thermal captured and used - typically 80 to 100% Total Installed Costs, $/kw $2,600 CHP system specs A Annual Energy Consumption Base Case CHP Case Purchased Electricity, kwh 9,206,760 3,890,578 Generated Electricity, kwh 0 4,161,000 On-site Boiler/Heater Thermal, MMBtu 17,958 0 CHP Thermal, MMBtu 0 25,091 Boiler/Heater Fuel, MMBtu 22,448 0 CHP Fuel, MMBtu 0 47,324 Total Fuel, MMBtu 22,448 47,324 Annual Operating Costs (CHP) Purchased Electricity, $ $893,056 $529,800 Standby Charges (Option 2), $ $0 $0 On-site Boiler/Heater Fuel, $ $178,682 $0 CHP Fuel, $ $0 $307,609 Incremental O&M, $ $0 $91,542 Total Operating Costs, $ $1,071,738 $928,951 Simple Payback Energy Savings (GIVEN) Annual Operating Savings (CHP + ECMs) $254,839 1,155,182 kwh/yr Saved Total Installed Costs (CHP + ECMs) $1,763,000 8,051,578 Tot. kwh/yr w ECMs Incentives $0 $463,000 ECM cost Simple Payback, Years 6.9 Operating Costs to Generate Fuel Costs, $/kwh $0.074 Thermal Credit, $/kwh ($0.043) Incremental O&M, $/kwh $0.022 Total Operating Costs to Generate, $/kwh $0.053

DOE TAP CHP Qualification Screen Gas Fueled CHP - Recip Engine, Microturbine, Fuel Cell or Gas Turbine Systems / natural gas, LFG, biogas Note: The results of this screening analysis use average values and assumptions and should not be utilized as an investment grade analysis. Facility Information Facility Name Location (City, State) Application Micro-Electro Mechanical Systems Manufacturing Texas Semiconductor Manufacturer - Baseline Loads Annual Hours of Operation 8,760 Annual operating hours with loads conducive to CHP Average Power Demand, kw 7,644 Average power demand during operating hours Annual Electricity Consumption, kwh 66,959,400 Average Thermal Demand, MMBtu/hr 5.79 Annual Thermal Demand, MMBtu 50,720 Energy Costs Base Case CHP Case Boiler/Thermal Fuel Costs, $/MMBtu $7.35 $6.25 CHP Fuel Costs, $/MMBtu $6.25 assumes 15 percent reduction in price Average Electricity Costs, $/kwh $0.060 Annual electricity costs (demand and commodity) divided by annual kwh Percent Average per kwh Electric Cost Avoided 90% Option 1 - Percent of average electricity costs per kwh saved by one kwh of CH Standby Rate, $/kw $0.00 Option 2 - Monthly $/kw standby charge based on CHP system capacity (set to Existing System Displaced Thermal Efficiency, % 80.0% Displaced onsite thermal (boiler, heater, etc) efficiency CHP System Net CHP Power, kw 1,502 CHP System Specs C Based on thermal match but capped at av CHP Electric Efficiency, % (HHV) 36.8% CHP system specs C CHP Thermal Output, Btu/kWh 3,854 CHP system specs C CHP Thermal Output, MMBtu/hr 5.8 CHP system specs C CHP Power to Heat Ratio 0.89 Calculated based on CHP power output and thermal output CHP Availability, % 95% 90 to 98% Incremental O&M Costs, $/kwh $0.019 CHP system specs C Thermal Utilization, % 90% Amount of available thermal captured and used - typically 80 to 100% Total Installed Costs, $/kw $2,335 CHP system specs C Annual Energy Consumption Base Case CHP Case Purchased Electricity, kwh 66,959,400 54,455,999 Generated Electricity, kwh 0 12,503,400 On-site Boiler/Heater Thermal, MMBtu 50,720 7,354 CHP Thermal, MMBtu 0 43,366 Boiler/Heater Fuel, MMBtu 63,401 9,193 CHP Fuel, MMBtu 0 115,832 Total Fuel, MMBtu 63,401 125,025 Annual Operating Costs Purchased Electricity, $ $4,017,564 $3,342,380 Standby Charges (Option 2), $ $0 $0 On-site Boiler/Heater Fuel, $ $465,994 $57,457 CHP Fuel, $ $0 $723,947 Incremental O&M, $ $0 $237,565 Total Operating Costs, $ $4,483,558 $4,361,349 Simple Payback Annual Operating Savings $122,209 Total Installed Costs $3,508,224 Incentives $0 Simple Payback, Years 28.7 Operating Costs to Generate Fuel Costs, $/kwh $0.058 Thermal Credit, $/kwh ($0.033) Incremental O&M, $/kwh $0.019 Total Operating Costs to Generate, $/kwh $0.044

DOE TAP CHP Qualification Screen Gas Fueled CHP - Recip Engine, Microturbine, Fuel Cell or Gas Turbine Systems / natural gas, LFG, biogas Note: The results of this screening analysis use average values and assumptions and should not be utilized as an investment grade analysis. Facility Information Facility Name Location (City, State) Application Micro-Electro Mechanical Systems Manufacturing Texas Semiconductor Manufacturer w/ thermal demand Loads Annual Hours of Operation 8,760 Annual operating hours with loads conducive to CHP Average Power Demand, kw 7,644 Average power demand during operating hours Annual Electricity Consumption, kwh 66,959,400 Average Thermal Demand, MMBtu/hr 11.58 Annual Thermal Demand, MMBtu 101,441 Energy Costs Base Case CHP Case Boiler/Thermal Fuel Costs, $/MMBtu $7.35 $6.25 CHP Fuel Costs, $/MMBtu $6.25 assumes 15 percent reduction in price Average Electricity Costs, $/kwh $0.060 Annual electricity costs (demand and commodity) divided by annual kwh Percent Average per kwh Electric Cost Avoided 90% Option 1 - Percent of average electricity costs per kwh saved by one kwh of CH Standby Rate, $/kw $0.00 Option 2 - Monthly $/kw standby charge based on CHP system capacity (set to Existing System Displaced Thermal Efficiency, % 80.0% Displaced onsite thermal (boiler, heater, etc) efficiency CHP System Net CHP Power, kw 3,581 CHP System Specs D Based on thermal match but capped at av CHP Electric Efficiency, % (HHV) 40.4% CHP system specs D CHP Thermal Output, Btu/kWh 3,233 CHP system specs D CHP Thermal Output, MMBtu/hr 11.6 CHP system specs D CHP Power to Heat Ratio 1.06 Calculated based on CHP power output and thermal output CHP Availability, % 95% 90 to 98% Incremental O&M Costs, $/kwh $0.013 CHP system specs D Thermal Utilization, % 90% Amount of available thermal captured and used - typically 80 to 100% Total Installed Costs, $/kw $1,917 CHP system specs D Annual Energy Consumption Base Case CHP Case Purchased Electricity, kwh 66,959,400 37,154,629 Generated Electricity, kwh 0 29,804,771 On-site Boiler/Heater Thermal, MMBtu 101,441 14,709 CHP Thermal, MMBtu 0 86,732 Boiler/Heater Fuel, MMBtu 126,801 18,386 CHP Fuel, MMBtu 0 251,970 Total Fuel, MMBtu 126,801 270,356 Annual Operating Costs Purchased Electricity, $ $4,017,564 $2,408,106 Standby Charges (Option 2), $ $0 $0 On-site Boiler/Heater Fuel, $ $931,987 $114,913 CHP Fuel, $ $0 $1,574,810 Incremental O&M, $ $0 $375,540 Total Operating Costs, $ $4,949,551 $4,473,369 Simple Payback Annual Operating Savings $476,182 Total Installed Costs $6,865,627 Incentives $0 Simple Payback, Years 14.4 Operating Costs to Generate Fuel Costs, $/kwh $0.053 Thermal Credit, $/kwh ($0.027) Incremental O&M, $/kwh $0.013 Total Operating Costs to Generate, $/kwh $0.038

SPEER The South-central Partnership for Energy Efficiency as a Resource www.eepartnership.org