| Installed Chiller Capacity |
1,200 Tons (Full Peak Sizing) |
680 Tons (Levelized Load) |
-$702,000 Chiller CapEx Avoided |
| Thermal Storage Battery (Ice Tanks) |
0 Ton-Hours |
3,450 Ton-Hours (14 Modular Tanks) |
+$327,750 Ice Tank Hardware |
| On-Peak Electric Power Draw |
696 kW (1,200T @ 0.58 kW/T) |
311 kW (Partial Chiller + Ice Melt) |
-385 kW On-Peak Shaved (-55.3%) |
| Monthly Peak Demand Charges |
$17,052 / month |
$7,619 / month |
-$113,196 / year Saved |
| Energy Arbitrage Savings (Time-of-Use) |
$0 (Daytime Flat Grid Exposure) |
$35,404 / year (Nighttime Ice Freeze) |
Off-Peak Electric Rate Advantage |
| Utility Demand Management Rebate |
$0 |
-$173,250 ($450/kW Shifted) |
Immediate Direct Utility Incentive |
| Net Plant Capital Outlay (First Cost) |
$1,620,000 (1,200T @ $1,350/T) |
$1,072,500 (Turnkey Net Outlay) |
-$547,500 LOWER FIRST COST |
| 20-Year Net Present Value (NPV @ 7%) |
Baseline Standard |
+$2,122,000 |
IRR: Immediate First-Cost Advantage |