Submitted:
04 January 2025
Posted:
06 January 2025
You are already at the latest version
Abstract
Keywords:
1. Introduction
2. Methods
2.1. Case Studies
2.2. Simulations
2.3. Economic Analysis
- 0% average Inflation: The Great Depression (1921-1945).
- 2% Inflation: Federal Reserve Target (1996-2020).
- 4% Inflation: The Great Moderation (1980-2004).
- 6% Inflation: The Great Inflation (1967-1991).
- 8-10% Inflation: Excessive Inflation hypothetical scenarios.
3. Results
4. Discussion
4.1. Sensitivity Analysis
4.2. Tax Advantages of PV Systems: Enhancing Their Role as a Robust Inflation Hedge
4.3. Historical Inflation Projection (Verification of average inflation projection)
4.4. Limitations and Future Studies
5. Conclusions
Acknowledgements
References
- INTERNATIONAL MONETARY FUND Inflation: Prices on the Rise Available online: https://www.imf.org/en/Publications/fandd/issues/Series/Back-to-Basics/Inflation (accessed on 12 August 2024).
- Dekimpe, M.G.; van Heerde, H.J. Retailing in Times of Soaring Inflation: What We Know, What We Don’t Know, and a Research Agenda. Journal of Retailing 2023, 99, 322–336. [CrossRef]
- Federal Reserve Why Does the Federal Reserve Aim for Inflation of 2 Percent over the Longer Run? Available online: https://www.federalreserve.gov/faqs/economy_14400.htm (accessed on 12 August 2024).
- Goel, R.K.; Saunoris, J.W.; Goel, S.S. Supply Chain Performance and Economic Growth: The Impact of COVID-19 Disruptions. Journal of Policy Modeling 2021, 43, 298–316. [CrossRef]
- Yu, Z.; Razzaq, A.; Rehman, A.; Shah, A.; Jameel, K.; Mor, R.S. Disruption in Global Supply Chain and Socio-Economic Shocks: A Lesson from COVID-19 for Sustainable Production and Consumption. Oper Manag Res 2022, 15, 233–248. [CrossRef]
- Eichengreen, B. The Return of Inflation. Current History 2024, 123, 9–13. [CrossRef]
- Maurya, P.K.; Bansal, R.; Mishra, A.K. Russia–Ukraine Conflict and Its Impact on Global Inflation: An Event Study-Based Approach. Journal of Economic Studies 2023, 50, 1824–1846. [CrossRef]
- Liu, N.; Su, Y. Russia-Ukraine War’s Effects on the World Economy. Highlights in Business, Economics and Management 2024, 24, 1105–1113. [CrossRef]
- Arthur Salzer Energy Could Be the Hedge of a Decade for Investors as Inflation Stays High Available online: https://financialpost.com/investing/hedge-investors-inflation-energy-industry (accessed on 12 August 2024).
- Bruno, S.; Chincarini, L.B. Hedging Inflation Internationally. SSRN 2010. [CrossRef]
- Amenc, N.; Martellini, L.; Ziemann, V. Inflation-Hedging Properties of Real Assets and Implications for Asset-Liability Management Decisions. The Journal of Portfolio Management 2009, 35, 94–110.
- Otaola, J.; Bianco, M.L. Argentina Inflation, World’s Highest, Slows down in Boost for Milei. Reuters 2024.
- Inflation Targeting in Brazil, Chile, and Mexico: Performance, Credibility, and the Exchange Rate on JSTOR. Economía 2002, 2, 31–89.
- Bianco, M.L.; Otaola, J. Argentina Inflation Hits 124% as Cost-of-Living Crisis Sharpens. Reuters 2023.
- Arnold, S.; Auer, B.R. What Do Scientists Know about Inflation Hedging? The North American Journal of Economics and Finance 2015, 34, 187–214. [CrossRef]
- Mahlstedt, M.; Zagst, R. Inflation Protected Investment Strategies. Risks 2016, 4, 9. [CrossRef]
- Martin, G.A. The Long-Horizon Benefits of Traditional and New Real Assets in the Institutional Portfolio. The Journal of Alternative Investments 2010, 13, 6-29,4.
- Bodie, Z. Common Stocks as a Hedge Against Inflation. The Journal of Finance 1976, 31, 459–470. [CrossRef]
- D’Amico, S.; King, T.B. One Asset Does Not Fit All: Inflation Hedging by Index and Horizon. FRB of Chicago 2023. [CrossRef]
- Mork, K.; Hall, R.E. Energy Price, Inflation and Recession, 1974-1975. Energy Journal 1980, 31–63.
- Fan, Y.; Xu, J.-H. What Has Driven Oil Prices since 2000? A Structural Change Perspective. Energy Economics 2011, 33, 1082–1094. [CrossRef]
- Schnellhammer, P. INFLATION HEDGING – RENEWABLES MAKE THE DIFFERENCE; AQUILA CAPITAL, 2021;
- How Policymakers Should Tackle Energy Price Inflation | Chatham House – International Affairs Think Tank Available online: https://www.chathamhouse.org/2022/02/how-policymakers-should-tackle-energy-price-inflation (accessed on 25 April 2024).
- Sommerfeldt, N.; Pearce, J.M. Can Grid-Tied Solar Photovoltaics Lead to Residential Heating Electrification? A Techno-Economic Case Study in the Midwestern U.S. Applied Energy 2023, 336, 120838. [CrossRef]
- Black, A.J. Why Is a Solar Electric Home Worth More? Presented at Solar 2004, 408, 428–0808.
- Yang, D.; Latchman, H.; Tingling, D.; Amarsingh, A.A. Design and Return on Investment Analysis of Residential Solar Photovoltaic Systems. IEEE Potentials 2015, 34, 11–17. [CrossRef]
- O’Flaherty, F.J.; Pinder, J.A.; Jackson, C. The Role of Photovoltaics in Reducing Carbon Emissions in Domestic Properties. In Proceedings of the Sustainability in Energy and Buildings; Howlett, R.J., Jain, L.C., Lee, S.H., Eds.; Springer: Berlin, Heidelberg, 2009; pp. 107–115.
- Sadat, S.A.; Nazififard, M. Introducing a Novel Hybrid Mobile Energy Storage System for Vulnerable Community Resilience Support. In Proceedings of the 2020 6th International Conference on Electric Power and Energy Conversion Systems (EPECS); October 2020; pp. 46–51.
- PV and Prices, the (Not so Fast) Uptake of Solar in Argentina and Chile – Pv Magazine International Available online: https://www.pv-magazine.com/2024/03/22/pv-and-prices-the-not-so-fast-uptake-of-solar-in-argentina-and-chile/#:~:text=Net metering credits can be,interconnection fee in many cases (accessed on 8 July 2024).
- IEA Net Metering (Regulation on Distributed Generation) – Policies Available online: https://www.iea.org/policies/5735-net-metering-regulation-on-distributed-generation-2014 (accessed on 8 July 2024).
- Excess Generation | San Diego Gas & Electric Available online: https://www.sdge.com/residential/savings-center/solar-power-renewable-energy/net-energy-metering/billing-information/excess-generation (accessed on 14 June 2024).
- Net Metering FAQs Available online: https://www.eversource.com/content/residential/about/doing-business-with-us/interconnections/massachusetts/net-metering/faq (accessed on 14 June 2024).
- SOLARGIS Solar Resource Maps of North America Available online: https://solargis.com/maps-and-gis-data/download/north-america (accessed on 14 June 2024).
- Ali Sadat, S.; Takahashi, J.; Pearce, J.M. A Free and Open-Source Microgrid Optimization Tool: SAMA the Solar Alone Multi-Objective Advisor. Energy Conversion and Management 2023, 298, 117686. [CrossRef]
- Sadat, S.A. SAMA (Solar Alone Multi-Objective Advisor), Https://Github.Com/Sas1997/SAMA 2023.
- Sadat, S.A. Solar Alone Multi-Objective Advisor (SAMA) Available online: https://www.appropedia.org/Solar_Alone_Multi-objective_Advisor_(SAMA) (accessed on 12 January 2024).
- Sadat, S.A.; Pearce, J.M. SAMA (Solar Alone Multi-Objective Advisor). 2023. [CrossRef]
- National Solar Radiation Database (NSRDB). Solar Resource Maps and Data Available online: https://www.nrel.gov/gis/assets/images/solar-annual-ghi-2018-usa-scale-01.jpg (accessed on 7 November 2022).
- Solar Panel Angles for San Diego, California Available online: https://solarific.co (accessed on 26 April 2024).
- Solar Panel Angles for Boston, Massachusetts Available online: https://solarific.co (accessed on 26 April 2024).
- Solar Panel Angles for Adrogue, Buenos Aires, AR Available online: https://solarific.co (accessed on 11 June 2024).
- Solar Panel Angles for Santiago, Región Metropolitana, CL Available online: https://solarific.co (accessed on 12 June 2024).
- NREL System Advisor Model (SAM) Available online: https://github.com/NREL/SAM.
- Ong, S.; Clark, N. Commercial and Residential Hourly Load Profiles for All Tmy3 Locations in the United States; DOE Open Energy Data Initiative (OEDI); National Renewable Energy Lab.(NREL …, 2014;
- Bruno Lapillonne; Laura Sudries; Pierre Labarbe; Enerdata Energy Efficiency Trends by Sector.; Virtual conference, July 7 2021.
- Homeowner’s Guide to the Federal Tax Credit for Solar Photovoltaics Available online: https://www.energy.gov/eere/solar/homeowners-guide-federal-tax-credit-solar-photovoltaics (accessed on 11 August 2023).
- US Discount Rate Market Daily Insights: H.15 Selected Interest Rates | YCharts Available online: https://ycharts.com/indicators/us_discount_rate (accessed on 26 April 2024).
- Argentina Cuts Interest Rate for Sixth Time to 40% as Inflation Slows. Bloomberg.com 2024.
- Chile Central Bank Key Rates 2024 | Countryeconomy.Com Available online: https://countryeconomy.com/key-rates/chile (accessed on 12 June 2024).
- The Economic Outlook for 2023 to 2033 in 16 Charts | Congressional Budget Office Available online: https://www.cbo.gov/publication/58957 (accessed on 4 September 2023).
- Argentina - Inflation Rate 2004-2029 Available online: https://www.statista.com/statistics/316750/inflation-rate-in-argentina/ (accessed on 11 June 2024).
- Chile - Inflation Rate 1987-2029 Available online: https://www.statista.com/statistics/370367/inflation-rate-in-chile/ (accessed on 12 June 2024).
- Total Electric Rates | San Diego Gas & Electric Available online: https://www.sdge.com/total-electric-rates (accessed on 30 August 2023).
- California Department of Tax and Fee Administration ENERGY RESOURCES (ELECTRICAL ENERGY) SURCHARGE RATE Available online: https://www.cdtfa.ca.gov/formspubs/l886.pdf.
- CALIFORNIA PUBLIC UTILITIES COMMISSION DIVISION OF WATER AND AUDITS State Regulatory Fee in California for Electricity Available online: https://files.cpuc.ca.gov/WaterAdviceLetters/Water_Division/Advice_Letters/2022/Class_A/California-American_Water_Co/AL_1399_-_Update_CPUC_User_Fee_-_2023.pdf.
- Electric Franchise Fees | San Diego Gas & Electric Available online: https://www.sdge.com/rates-and-regulations/miscellaneous-tariff-related-information/electric-franchise-fees (accessed on 30 August 2023).
- You’re Helping to Fight Climate Change | San Diego Gas & Electric Available online: https://www.sdge.com/climatecredit (accessed on 2 September 2023).
- TIR 90-7: Taxation of Sales and Use of Gas, Steam, Electricity, and Heating Fuel | Mass.Gov Available online: https://www.mass.gov/technical-information-release/tir-90-7-taxation-of-sales-and-use-of-gas-steam-electricity-and-heating-fuel (accessed on 30 August 2023).
- Eversource | Rates & Tariffs Available online: https://www.eversource.com/content/residential/account-billing/manage-bill/about-your-bill/rates-tariffs (accessed on 30 August 2023).
- Argentina Electricity Prices, September 2023 Available online: https://www.globalpetrolprices.com/Argentina/electricity_prices/ (accessed on 11 June 2024).
- Chile Electricity Prices, September 2023 Available online: https://www.globalpetrolprices.com/Chile/electricity_prices/ (accessed on 12 June 2024).
- U.S. Inflation Rate by Year: 1929 to 2024 Available online: https://www.investopedia.com/inflation-rate-by-year-7253832 (accessed on 8 July 2024).
- US Inflation Calculator Historical Inflation Rates: 1914-2024 Available online: https://www.usinflationcalculator.com/inflation/historical-inflation-rates/ (accessed on 12 August 2024).
- Prehoda, E.; Pearce, J.M.; Schelly, C. Policies to Overcome Barriers for Renewable Energy Distributed Generation: A Case Study of Utility Structure and Regulatory Regimes in Michigan. Energies 2019, 12, 674. [CrossRef]
- Ramasamy, V.; Zuboy, J.; O’Shaughnessy, E.; Feldman, D.; Desai, J.; Woodhouse, M.; Basore, P.; Margolis, R. US Solar Photovoltaic System and Energy Storage Cost Benchmarks, With Minimum Sustainable Price Analysis: Q1 2022; National Renewable Energy Lab.(NREL), Golden, CO (United States), 2022;
- Khalilpour, K.R.; Vassallo, A. Technoeconomic Parametric Analysis of PV-Battery Systems. Renewable Energy 2016, 97, 757–768. [CrossRef]
- Bertsch, V.; Geldermann, J.; Lühn, T. What Drives the Profitability of Household PV Investments, Self-Consumption and Self-Sufficiency? Applied Energy 2017, 204, 1–15. [CrossRef]
- Han, X.; Garrison, J.; Hug, G. Techno-Economic Analysis of PV-Battery Systems in Switzerland. Renewable and Sustainable Energy Reviews 2022, 158, 112028. [CrossRef]
- Stephan, A.; Battke, B.; Beuse, M.D.; Clausdeinken, J.H.; Schmidt, T.S. Limiting the Public Cost of Stationary Battery Deployment by Combining Applications. Nature Energy 2016, 1, 16079. [CrossRef]
- Residential Clean Energy Credit | Internal Revenue Service Available online: https://www.irs.gov/credits-deductions/residential-clean-energy-credit (accessed on 28 June 2024).
- Davies, L.L.; Carley, S. Emerging Shadows in National Solar Policy? Nevada’s Net Metering Transition in Context. The Electricity Journal 2017, 30, 33–42. [CrossRef]
- NEM 3.0 in California: What You Need to Know | EnergySage Available online: https://www.energysage.com/blog/net-metering-3-0/ (accessed on 1 October 2023).
- Staff, A. How Net Metering Is Evolving: Three Changes You Need to Know Available online: https://aurorasolar.com/blog/how-net-metering-is-evolving-three-changes-you-need-to-know/ (accessed on 1 October 2023).
- IRS Provides Tax Inflation Adjustments for Tax Year 2024 | Internal Revenue Service Available online: https://www.irs.gov/newsroom/irs-provides-tax-inflation-adjustments-for-tax-year-2024 (accessed on 2 August 2024).
- Topic No. 403, Interest Received | Internal Revenue Service Available online: https://www.irs.gov/taxtopics/tc403 (accessed on 2 August 2024).
- Massachusetts Tax Rates | Mass.Gov Available online: https://www.mass.gov/info-details/massachusetts-tax-rates (accessed on 11 August 2024).
- Topic No. 409, Capital Gains and Losses | Internal Revenue Service Available online: https://www.irs.gov/taxtopics/tc409 (accessed on 2 August 2024).
- Rediske, G.; Lorenzoni, L.P.; Rigo, P.D.; Siluk, J.C.M.; Michels, L.; Marchesan, T.B. The Impact of the COVID-19 Pandemic on the Economic Viability of Distributed Photovoltaic Systems in Brazil. Environmental Progress & Sustainable Energy 2022, 41, e13841. [CrossRef]
- Chetty, R.; Friedman, J.N.; Stepner, M.; Opportunity Insights Team The Economic Impacts of COVID-19: Evidence from a New Public Database Built Using Private Sector Data*. The Quarterly Journal of Economics 2024, 139, 829–889. [CrossRef]
- Xu, Y.; Lien, D. Together in Bad Times? The Effect of COVID-19 on Inflation Spillovers in China. International Review of Economics & Finance 2024, 91, 316–331. [CrossRef]
- Gil-Alana, L.A.; Mudida, R.; Carcel, H. Shocks Affecting Electricity Prices in Kenya, a Fractional Integration Study. Energy 2017, 124, 521–530. [CrossRef]
- Ganepola, C.N.; Shubita, M.; Lee, L. The Electric Shock: Causes and Consequences of Electricity Prices in the United Kingdom. Energy Economics 2023, 126, 107030. [CrossRef]
- Dokas, I.; Oikonomou, G.; Panagiotidis, M.; Spyromitros, E. Macroeconomic and Uncertainty Shocks’ Effects on Energy Prices: A Comprehensive Literature Review. Energies 2023, 16, 1491.
- Constellation Energy Price Increases: How Does Electricity Pricing Work? Available online: https://www.constellation.com/content/constellation/en/energy-101/energy-choice/how-the-market-affects-pricing.html (accessed on 22 July 2024).
- Diouf, B.; Pode, R. Potential of Lithium-Ion Batteries in Renewable Energy. Renewable Energy 2015, 76, 375–380. [CrossRef]
- Narayan, N.; Papakosta, T.; Vega-Garita, V.; Popovic-Gerber, J.; Bauer, P.; Zeman, M. A Simple Methodology for Estimating Battery Lifetimes in Solar Home System Design. In Proceedings of the 2017 IEEE AFRICON; September 2017; pp. 1195–1201.
- Zhao, G.; Clarke, J.; Searle, J.; Lewis, R.; Baker, J. Economic Analysis of Integrating Photovoltaics and Battery Energy Storage System in an Office Building. Energy and Buildings 2023, 284, 112885. [CrossRef]
- Colthorpe, A. BloombergNEF: Average Battery Pack Prices to Drop below US$100/kWh by 2024 despite near-Term Spikes Available online: https://www.energy-storage.news/bloombergnef-average-battery-pack-prices-to-drop-below-us100-kwh-by-2024-despite-near-term-spikes/ (accessed on 12 September 2023).
- Tervo, E.; Agbim, K.; DeAngelis, F.; Hernandez, J.; Kim, H.K.; Odukomaiya, A. An Economic Analysis of Residential Photovoltaic Systems with Lithium Ion Battery Storage in the United States. Renewable and Sustainable Energy Reviews 2018, 94, 1057–1066.
- Liu, H.; Azuatalam, D.; Chapman, A.C.; Verbič, G. Techno-Economic Feasibility Assessment of Grid-Defection. International Journal of Electrical Power & Energy Systems 2019, 109, 403–412.
- Schill, W.-P.; Zerrahn, A.; Kunz, F. Solar Prosumage: An Economic Discussion of Challenges and Opportunities. Energy Transition: Financing Consumer Co-Ownership in Renewables 2019, 703–731.
- Von Appen, J.; Braun, M. Strategic Decision Making of Distribution Network Operators and Investors in Residential Photovoltaic Battery Storage Systems. Applied energy 2018, 230, 540–550.
- Marczinkowski, H.M.; Østergaard, P.A. Residential versus Communal Combination of Photovoltaic and Battery in Smart Energy Systems. Energy 2018, 152, 466–475.
- Golob, J.E. Does Inflation Uncertainty Increase with Inflation? Economic Review-Federal Reserve Bank of Kansas City 1994, 79, 27–27.
- Ball, L.; Cecchetti, S.G.; Gordon, R.J. Inflation and Uncertainty at Short and Long Horizons. Brookings Papers on Economic Activity 1990, 1990, 215–254.
- Ahn, H.; Rim, D.; Pavlak, G.S.; Freihaut, J.D. Uncertainty Analysis of Energy and Economic Performances of Hybrid Solar Photovoltaic and Combined Cooling, Heating, and Power (CCHP + PV) Systems Using a Monte-Carlo Method. Applied Energy 2019, 255, 113753. [CrossRef]
- Uwineza, L.; Kim, H.-G.; Kim, C.K. Feasibility Study of Integrating the Renewable Energy System in Popova Island Using the Monte Carlo Model and HOMER. Energy Strategy Reviews 2021, 33, 100607. [CrossRef]
- Andrade, J.V.B. de; Costa, V.B.F. da; Bonatto, B.D.; Áquila, G.; Pamplona, E. de O.; Bhandari, R. Perspective under Uncertainty and Risk in Green Hydrogen Investments: A Stochastic Approach Using Monte Carlo Simulation. International Journal of Hydrogen Energy 2024, 49, 385–404. [CrossRef]
- Lujano-Rojas, J.M.; Dufo-López, R.; Artal-Sevil, J.S.; García-Paricio, E. Design of Small-Scale Hybrid Energy Systems Taking into Account Generation and Demand Uncertainties. Renewable Energy 2024, 227, 120540. [CrossRef]










| Type | Data | Specifications | Value | Unit | Ref. | ||
|---|---|---|---|---|---|---|---|
| Meteorological | Irradiation (GHI, DNI, DHI) |
Obtained from NSRDB | - | W/m2 | [38] | ||
| Azimuth | Azimuth for San Diego | 180 | - | [39] | |||
| Azimuth for Boston | 180 | [40] | |||||
| Azimuth for Buenos Aires | 0 | [41] | |||||
| Azimuth for Santiago | 0 | [42] | |||||
| Tilt | Tilt angle of PV for San Diego | 28.1 | - | [39] | |||
| Tilt angle of PV for Boston | 35.3 | [40] | |||||
| Tilt angle of PV for Buenos Aires | 30.28 | [41] | |||||
| Tilt angle of PV for Santiago | 29.1 | [42] | |||||
| Soiling | Losses in percentage | 5% | % | [43] | |||
| Temperature | Obtained from NSRDB | - | °C | [38] | |||
| Grid | Grid escalation rate (as result of inflation) | Starting from 0 up to 10% | % | - | |||
| Load | Residential load | Hourly data for U.S. | - | kW | [44] | ||
| Annual consumption for Argentina | 3,500 | kWh | [45] | ||||
| Annual consumption for Chile | 2,100 | kWh | [45] | ||||
| Costs | General | Rebate for renewables | 30% for U.S. | % | [46] | ||
| Economic rates | Nominal discount rate | U.S. | 5.5 | % | [47] | ||
| Argentina | 40 | % | [48] | ||||
| Chile | 6 | % | [49] | ||||
| Inflation rate Considered for project life time | U.S. | 2 | % | [50] | |||
| Argentina (average of inflation from 2004 to 2029-25 years) | 38 | % | [51] | ||||
| Chile | 3 | % | [52] | ||||
| Utility rates | San Diego-CA | Seasonal tiered rate | Summer (June 1 – October 31) | $/kWh | [53] | ||
| Tier 1 = Up to 234 kWh | 0.404 | ||||||
| Tier 2: Above 234 kWh | 0.509 | ||||||
| Winter (November 1-May 31) | |||||||
| Tier 1: Up to 343 kWh | 0.404 | ||||||
| Tier 2: Above 343 kWh | 0.509 | ||||||
| Surcharge rate | 0.0003 | [54] | |||||
| State regulatory fee | 0.0013 | $/kWh | [55] | ||||
| Franchise Fees | 1.1% + 5.78 | % | [56] | ||||
| California climate credit | 2*60.70 | $/yr. | [57] | ||||
| Boston-MA | Monthly fixed rates | Monthly base charge Tax Exempt for residential use [58] |
10 | $/mo | [59] | ||
| Hourly charges | $/kWh | ||||||
| Delivery | 0.14703 | ||||||
| Supply Monthly January |
0.39502 | ||||||
| February | 0.39008 | ||||||
| March | 0.23984 | ||||||
| April | 0.15791 | ||||||
| May | 0.13984 | ||||||
| June | 0.13463 | ||||||
| July | 0.15500 | ||||||
| August | 0.14251 | ||||||
| September | 0.11796 | ||||||
| October | 0.11787 | ||||||
| November | 0.16375 | ||||||
| December | 0.26010 | ||||||
| Rebate | 19.3 | ||||||
| Buenos Aires-Argentina | Fixed rate | Residential price | 0.020 | $/kWh | [60] | ||
| Santiago-Chile | Fixed rate | Residential price | 0.179 | $/kWh | [61] | ||
| San Diego (SD): Optimal size system: 8.8 kW PV, 7.27 kW inverter Boston (Bo): Optimal size system: 7.6 kW PV, 6.31 kW inverter Santiago Chile (Sa): Optimal size system:1.2 kW PV, 1.03 kW inverter Buenos Aires-Argentina (Ag): Optimal size system:2.25 kW PV, 1.9 kW inverter | ||||||
| Inflation rates (U.S. and Chile) | 0% | 2% | 4% | 6% | 8% | 10% |
| Inflation rates (Argentina) | 7.5% | 10% | 12.5% | 15% | 17.5% | 20% |
| NPC [$] | SD: 48,049.46 Bo: 19,287.38 Sa: 4,151.35 Ag: 7,978.74 |
SD: 54,802.68 Bo: 19,287.68 Sa: 4,155.64 Ag: 7,982.98 |
SD: 63,952.89 Bo: 19,288.09 Sa: 4,161.48 Ag: 7,989.43 |
SD: 76,447.45 Bo: 19,288.65 Sa: 4,169.49 Ag: 7,999.27 |
SD: 93,617.3 Bo: 19,289.42 Sa: 4,180.52 Ag: 8,014.3 |
SD: 117,330.17 Bo: 19,290.49 Sa: 4,195.8 Ag: 8,037.21 |
| Total Solar Cost [$] | SD: 22,318.37 Bo: 19,286.22 Sa: 4,135.37 Ag: 7,969.51 |
SD: 22,318.37 Bo: 19,286.22 Sa: 4,135.37 Ag: 7,969.51 |
SD: 22,318.37 Bo: 19,286.22 Sa: 4,135.37 Ag: 7,969.51 |
SD: 22,318.37 Bo: 19,286.22 Sa: 4,135.37 Ag: 7,969.51 |
SD: 22,318.37 Bo: 19,286.22 Sa: 4,135.37 Ag: 7,969.51 |
SD: 22,318.37 Bo: 19,286.22 Sa: 4,135.37 Ag: 7,969.51 |
| NPC for only Grid connected system [$] | SD: 67,167.22 Bo: 55,761.52 Sa: 6,609.79 Ag: 4,049.17 |
SD: 84,795.5 Bo: 70,396.33 Sa: 8,387.22 Ag: 5,908.46 |
SD: 108,680.77 Bo: 90,225.64 Sa: 10,804.39 Ag: 8,737.75 |
SD: 141,295.99 Bo: 117,302.45 Sa: 14,116.19 Ag: 13,053.52 |
SD: 186,115.35 Bo: 154,511.01 Sa: 18,681.23 Ag: 19,641.7 |
SD: 248,014.3 Bo: 205,898.87 Sa: 25,003.42 Ag: 29,692.92 |
| Total Grid avoidable cost [$] | SD: 69,183.06 Bo: 53,768.92 Sa: 6,609.79 Ag: 4,049.17 |
SD: 87,340.4 Bo: 67,880.77 Sa: 8,387.22 Ag: 5,908.46 |
SD: 111,942.53 Bo: 87,001.49 Sa: 10,804.39 Ag: 8,737.75 |
SD: 145,536.61 Bo: 113,110.74 Sa: 14,116.19 Ag: 13,053.52 |
SD: 191,701.1 Bo: 148,989.68 Sa: 18,681.23 Ag: 19,641.7 |
SD: 255,457.77 Bo: 198,541.23 Sa: 25,003.42 Ag: 29,692.92 |
| Total Grid unavoidable cost [$] | SD: -2,015.84 Bo: 1,992.59 Sa: 0 Ag: 0 |
SD: -2,544.91 Bo: 2,515.56 Sa: 0 Ag: 0 |
SD: -3,261.76 Bo: 3,224.14 Sa: 0 Ag: 0 |
SD: -4,240.62 Bo: 4,191.71 Sa: 0 Ag: 0 |
SD: -5,585.75 Bo: 5,521.33 Sa: 0 Ag: 0 |
SD: -7,443.47 Bo: 7,357.64 Sa: 0 Ag: 0 |
| Total avoided costs by hybrid energy system [$] | SD: 67,167.22 Bo: 55,761.52 Sa: 6,609.79 Ag: 4,049.17 |
SD: 84,795.5 Bo: 70,396.33 Sa: 8,387.22 Ag: 5,908.46 |
SD: 108,680.77 Bo: 90,225.64 Sa: 10,804.39 Ag: 8,737.75 |
SD: 141,295.99 Bo: 117,302.45 Sa: 14,116.19 Ag: 13,053.52 |
SD: 186,115.35 Bo: 154,511.01 Sa: 18,681.23 Ag: 19,641.7 |
SD: 248,014.3 Bo: 205,898.87 Sa: 25,003.42 Ag: 29,692.92 |
| Total grid earning for PV system [$] | SD: 11,320.65 Bo: 37,621.68 Sa: 4,376.23 Ag: 2,385.08 |
SD: 14,291.8 Bo: 47,495.63 Sa: 5,553.03 Ag: 3,480.26 |
SD: 18,317.52 Bo: 60,874.24 Sa: 7,153.4 Ag: 5,146.79 |
SD: 23,814.63 Bo: 79,142.66 Sa: 9,346.09 Ag: 7,688.91 |
SD: 31,368.68 Bo: 104,246.87 Sa: 12,368.52 Ag: 11,569.54 |
SD: 41,801.39 Bo: 138,917.69 Sa: 16,554.34 Ag: 17,490.01 |
| Total grid costs for PV system [$] |
SD: 36,552.75 Bo: 37,622.84 Ag: 2,394.31 Sa: 4,392.2 |
SD: 46,146.15 Bo: 47,497.08 Ag: 3,493.73 Sa: 5,573.3 |
SD: 59,144.65 Bo: 60,876.11 Ag: 5,166.72 Sa: 7,179.51 |
SD: 76,894.02 Bo: 79,145.1 Ag: 7,718.67 Sa: 9,380.21 |
SD: 101,284.95 Bo: 104,250.07 Ag: 11,614.33 Sa: 12,413.67 |
SD: 134,970.68 Bo: 138,921.95 Ag: 17,557.71 Sa: 16,614.77 |
| Total grid credits [$] |
SD: 2,015.84 Bo: 0 Sa: 0 Ag: 0 |
SD: 2,544.91 Bo: 0 Sa: 0 Ag: 0 |
SD: 3,261.76 Bo: 0 Sa: 0 Ag: 0 |
SD: 4,240.62 Bo: 0 Sa: 0 Ag: 0 |
SD: 5,585.75 Bo: 0 Sa: 0 Ag: 0 |
SD: 7,443.47 Bo: 0 Sa: 0 Ag: 0 |
| LCOE [$/kWh] | SD: 0.15 Bo: 0.07 Sa: 0.07 Ag: 0.07 |
SD: 0.17 Bo: 0.07 Sa: 0.07 Ag: 0.07 |
SD: 0.2 Bo: 0.07 Sa: 0.07 Ag: 0.07 |
SD: 0.24 Bo: 0.07 Sa: 0.07 Ag: 0.07 |
SD: 0.3 Bo: 0.07 Sa: 0.07 Ag: 0.07 |
SD: 0.37 Bo: 0.07 Sa: 0.07 Ag: 0.07 |
| LCOE for only Grid connected system [$/kWh] | SD: 0.48 Bo: 0.37 Sa: 0.18 Ag: 0.06 |
SD: 0.61 Bo: 0.47 Sa: 0.23 Ag: 0.08 |
SD: 0.78 Bo: 0.6 Sa: 0.29 Ag: 0.12 |
SD: 1.02 Bo: 0.78 Sa: 0.38 Ag: 0.18 |
SD: 1.34 Bo: 1.03 Sa: 0.51 Ag: 0.27 |
SD: 1.79 Bo: 1.38 Sa: 0.68 Ag: 0.41 |
| Grid avoidable cost per kWh | SD: 0.5 Bo: 0.36 Sa: 0.18 Ag: 0.06 |
SD: 0.63 Bo: 0.45 Sa: 0.23 Ag: 0.08 |
SD: 0.81 Bo: 0.58 Sa: 0.29 Ag: 0.12 |
SD: 1.05 Bo: 0.76 Sa: 0.38 Ag: 0.18 |
SD: 1.38 Bo: 1.0 Sa: 0.51 Ag: 0.27 |
SD: 1.84 Bo: 1.33 Sa: 0.68 Ag: 0.41 |
| Grid unavoidable cost per kWh | SD: -0.01 Bo: 0.01 Sa: 0 Ag: 0 |
SD: -0.02 Bo: 0.02 Sa: 0 Ag: 0 |
SD: -0.02 Bo: 0.02 Sa: 0 Ag: 0 |
SD: -0.03 Bo: 0.03 Sa: 0 Ag: 0 |
SD: -0.04 Bo: 0.04 Sa: 0 Ag: 0 |
SD: -0.05 Bo: 0.05 Sa: 0 Ag: 0 |
| Solar Cost per kWh | SD: 0.09 Bo: 0.11 Sa: 0.11 Ag: 0.11 |
SD: 0.09 Bo: 0.11 Sa: 0.11 Ag: 0.11 |
SD: 0.09 Bo: 0.11 Sa: 0.11 Ag: 0.11 |
SD: 0.09 Bo: 0.11 Sa: 0.11 Ag: 0.11 |
SD: 0.09 Bo: 0.11 Sa: 0.11 Ag: 0.11 |
SD: 0.09 Bo: 0.11 Sa: 0.11 Ag: 0.11 |
| Operating Cost | SD: 1,826.17 Bo: 239.02 Sa: 38.74 Ag: 71.28 |
SD: 2,232.87 Bo: 239.03 Sa: 38.99 Ag: 71.49 |
SD: 2,783.92 Bo: 239.06 Sa: 39.32 Ag: 71.79 |
SD: 4,422.79 Bo: 239.09 Sa: 39.77 Ag: 72.27 |
SD: 4,570.4 Bo: 4254.43 Sa: 40.4 Ag: 72.99 |
SD: 5,998.46 Bo: 239.2 Sa: 41.27 Ag: 74.09 |
| Initial Cost | SD: 17,726.05 Bo: 15,318.53 Sa: 3,470.13 Ag: 6,492.74 |
SD: 17,726.05 Bo: 15,318.53 Sa: 3,470.13 Ag: 6,492.74 |
SD: 17,726.05 Bo: 15,318.53 Sa: 3,470.13 Ag: 6,492.74 |
SD: 17,726.05 Bo: 15,318.53 Sa: 3,470.13 Ag: 6,492.74 |
SD: 17,726.05 Bo: 15,318.53 Sa: 3,470.13 Ag: 6,492.74 |
SD: 17,726.05 Bo: 15,318.53 Sa: 3,470.13 Ag: 6,492.74 |
| Total operation and maintenance cost | SD: 4,592.32 Bo: 3,967.7 Sa: 665.24 Ag: 1,476.77 |
SD: 4,592.32 Bo: 3,967.7 Sa: 665.24 Ag: 1,476.77 |
SD: 4,592.32 Bo: 3,967.7 Sa: 665.24 Ag: 1,476.77 |
SD: 4,592.32 Bo: 3,967.7 Sa: 665.24 Ag: 1,476.77 |
SD: 4,592.32 Bo: 3,967.7 Sa: 665.24 Ag: 1,476.77 |
SD: 4,592.32 Bo: 3,967.7 Sa: 665.24 Ag: 1,476.77 |
| Total Money paid to the Grid (25 years) [USD] | SD: 25,731.09 Bo: 1.16 Sa: 15.97 Ag: 9.23 |
SD: 32,484.31 Bo: 1.46 Sa: 20.27 Ag: 13.47 |
SD: 41,634.52 Bo: 1.87 Sa: 26.11 Ag: 26.11 |
SD: 54,129.08 Bo: 2.43 Sa: 34.12 Ag: 29.76 |
SD: 71,298.93 Bo: 3.2 Sa: 45.15 Ag: 44.79 |
SD: 95,011.8 Bo: 4.27 Sa: 60.43 Ag: 67.7 |
| Total Net profit (VP) [$] | SD: 19,117.76 Bo: 36,474.14 Sa: 2,458.45 Ag: -3929.58 |
SD: 29,992.82 Bo: 51,108.65 Sa: 4,231.57 Ag: -2074.52 |
SD: 44,727.89 Bo: 70,937.54 Sa: 6,642.90 Ag: 748.32 |
SD: 64,848.54 Bo: 98,013.80 Sa: 9,946.70 Ag: 5,054.24 |
SD: 92,498.05 Bo: 135,221.59 Sa: 14,500.71 Ag: 11,627.40 |
SD: 130,684.13 Bo: 186,608.38 Sa: 20,807.62 Ag: 21,655.70 |
| IRR (%) | SD: 8.03 Bo: 16.17 Sa: 5.36 Ag: -4.83 |
SD: 10.43 Bo: 18.66 Sa: 7.68 Ag: -2.03 |
SD: 12.78 Bo: 21.12 Sa: 9.95 Ag: 0.58 |
SD: 15.10 Bo: 23.56 Sa: 12.18 Ag: 3.07 |
SD: 17.39 Bo: 25.99 Sa: 14.40 Ag: 5.49 |
SD: 19.67 Bo: 28.41 Sa: 16.60 Ag: 7.86 |
| Pay Back Period [years] | SD: 10 Bo: 6 Sa: 13 Ag: None |
SD: 9 Bo: 6 Sa: 11 Ag: None |
SD: 8 Bo: 5 Sa: 10 Ag:25 |
SD: 8 Bo: 5 Sa: 9 Ag:22 |
SD: 7 Bo: 5 Sa: 8 Ag:19 |
SD: 7 Bo: 5 Sa: 8 Ag: 18 |
| ROI (%) | SD: 39.79 Bo: 189.11 Sa: 59.22 Ag: -49.25 |
SD: 54.73 Bo: 264.98 Sa: 101.83 Ag: -25.99 |
SD: 69.94 Bo: 367.78 Sa: 159.63 Ag: 9.37 |
SD: 84.83 Bo: 508.14 Sa: 238.56 Ag: 63.18 |
SD: 98.80 Bo: 701.01 Sa: 346.86 Ag: 145.08 |
SD: 111.38 Bo: 967.36 Sa: 495.92 Ag: 269.44 |
| PV Power [kWh/yr] | SD: 14873.44 Bo: 10475.02 Sa: 2182.23 Ag: 3637.54 |
SD: 14873.44 Bo: 10475.02 Sa: 2182.23 Ag: 3645.62 |
SD: 14873.44 Bo: 10475.02 Sa: 2182.23 Ag: 3645.62 |
SD: 14873.44 Bo: 10475.02 Sa: 2182.23 Ag: 3645.62 |
SD: 14873.44 Bo: 10475.02 Sa: 2182.23 Ag: 3645.62 |
SD: 14873.44 Bo: 10475.02 Sa: 2182.23 Ag: 3645.62 |
| Annual power bought from Grid | SD: 4736.43 Bo: 5845.21 Sa: 1395.45 Ag: 2069.58 |
SD: 4736.43 Bo: 5845.21 Sa: 1395.45 Ag: 2069.58 |
SD: 4736.43 Bo: 5845.21 Sa: 1395.45 Ag: 2069.58 |
SD: 4736.43 Bo: 5845.21 Sa: 1395.45 Ag: 2069.58 |
SD: 4736.43 Bo: 5845.21 Sa: 1395.45 Ag: 2069.58 |
SD: 4736.43 Bo: 5845.21 Sa: 1395.45 Ag: 2069.58 |
| Annual Power sold to Grid | SD: 10647.42 Bo: 6881.70 Sa: 1390.37 Ag: 2061.60 |
SD: 10647.42 Bo: 6881.70 Sa: 1390.37 Ag: 2061.60 |
SD: 10647.42 Bo: 6881.70 Sa: 1390.37 Ag: 2061.60 |
SD: 10647.42 Bo: 6881.70 Sa: 1390.37 Ag: 2061.60 |
SD: 10647.42 Bo: 6881.70 Sa: 1390.37 Ag: 2061.60 |
SD: 10647.42 Bo: 6881.70 Sa: 1390.37 Ag: 2061.60 |
| RE (%) | SD: 75.09 Bo: 63.22 Sa: 60.02 Ag: 62.79 |
SD: 75.09 Bo: 63.22 Sa: 60.02 Ag: 60.12 |
SD: 75.09 Bo: 63.22 Sa: 60.02 Ag: 60.12 |
SD: 75.09 Bo: 63.22 Sa: 60.02 Ag: 60.12 |
SD: 75.09 Bo: 63.22 Sa: 60.02 Ag: 60.12 |
SD: 75.09 Bo: 63.22 Sa: 60.02 Ag: 60.12 |
| Boston (Bo): Optimal size system: 7.7 kW PV,11.022 kWh battery, 6.88 kW inverter Santiago-Chile (Sa): Optimal size system: 1.25 kW PV,3.006 kWh battery, 1.07 kW inverter | ||||||
| Escalation rates | 0% | 2% | 4% | 6% | 8% | 10% |
| NPC [$] | Bo: 33,602.37 Sa: 8,759.37 |
Bo: 33,650.12 Sa: 8,759.93 |
Bo: 33,714.82 Sa: 8,760.69 |
Bo: 33,803.16 Sa: 8,761.73 |
Bo: 33,924.56 Sa: 8,763.17 |
Bo: 34,092.22 Sa: 8,765.17 |
| Total Solar Cost [$] | Bo: 19,714.94 Sa: 4,306.24 |
Bo: 19,714.94 Sa: 4,306.24 |
Bo: 19,714.94 Sa: 4,306.24 |
Bo: 19,714.94 Sa: 4,306.24 |
Bo: 19,714.94 Sa: 4,306.24 |
Bo: 19,714.94 Sa: 4,306.24 |
| NPC for only Grid connected system [$] | Bo: 55,761.52 Sa: 6,609.79 |
Bo: 70,396.33 Sa: 8,387.22 |
Bo: 90,225.64 Sa: 10,804.39 |
Bo: 117,302.45 Sa: 14,116.19 |
Bo: 154,511.01 Sa: 18,681.23 |
Bo: 205,898.87 Sa: 25,003.42 |
| Total Grid avoidable cost [$] | Bo: 53,768.92 Sa: 6,609.79 |
Bo: 67,880.77 Sa: 8,387.22 |
Bo: 87,001.49 Sa: 10,804.39 |
Bo: 113,110.74 Sa: 14,116.19 |
Bo: 148,989.68 Sa: 18,681.23 |
Bo: 198,541.23 Sa: 25,003.42 |
| Total Grid unavoidable cost [$] | Bo: 1,992.59 Sa: 0 |
Bo: 2,515.56 Sa: 0 |
Bo: 3,224.14 Sa: 0 |
Bo: 4,191.71 Sa: 0 |
Bo: 5,521.33 Sa: 0 |
Bo: 7,357.64 Sa: 0 |
| Total avoided costs by hybrid energy system [$] | Bo: 55,761.52 Sa: 6,609.79 |
Bo: 70,396.33 Sa: 8,387.22 |
Bo: 90,225.64 Sa: 10,804.39 |
Bo: 117,302.45 Sa: 14,116.19 |
Bo: 154,511.01 Sa: 18,681.23 |
Bo: 205,898.87 Sa: 25,003.42 |
| Total grid earning for PV-BT system [$] | Bo: 22,111.54 Sa: 1,985.8 |
Bo: 27,914.8 Sa: 2,519.79 |
Bo: 35,777.86 Sa: 3,245.99 |
Bo: 46,514.84 Sa: 4,240.96 |
Bo: 61,269.44 Sa: 5,612.45 |
Bo: 81,646.66 Sa: 7,511.84 |
| Total grid costs for PV-BT system [$] | Bo: 22,293.47 Sa: 1,987.88 |
Bo: 28,144.48 Sa: 2,522.44 |
Bo: 36,072.24 Sa: 3,249.4 |
Bo: 46,897.56 Sa: 4,245.42 |
Bo: 61,773.56 Sa: 5,618.34 |
Bo: 82,318.44 Sa: 7,519.73 |
| Total grid credits [$] |
Bo: 0 Sa: 0 |
Bo: 0 Sa: 0 |
Bo: 0 Sa: 0 |
Bo: 0 Sa: 0 |
Bo: 0 Sa: 0 |
Bo: 0 Sa: 0 |
| LCOE [$/kWh] | Bo: 0.16 Sa: 0.18 |
Bo: 0.16 Sa: 0.18 |
Bo: 0.16 Sa: 0.18 |
Bo: 0.16 Sa: 0.18 |
Bo: 0.16 Sa: 0.18 |
Bo: 0.16 Sa: 0.18 |
| LCOE for only Grid connected system [$/kWh] | Bo: 0.37 Sa: 0.18 |
Bo: 0.47 Sa: 0.23 |
Bo: 0.6 Sa: 0.29 |
Bo: 0.78 Sa: 0.38 |
Bo: 1.03 Sa: 0.51 |
Bo: 1.38 Sa: 0.68 |
| Grid avoidable cost per kWh | Bo: 0.36 Sa: 0.18 |
Bo: 0.45 Sa: 0.23 |
Bo: 0.58 Sa: 0.29 |
Bo: 0.76 Sa: 0.38 |
Bo: 1 Sa: 0.51 |
Bo: 1.35 Sa: 0.68 |
| Grid unavoidable cost per kWh | Bo: 0.01 Sa: 0 |
Bo: 0.02 Sa: 0 |
Bo: 0.02 Sa: 0 |
Bo: 0.03 Sa: 0 |
Bo: 0.03 Sa: 0 |
Bo: 0.05 Sa: 0 |
| Solar Cost per kWh | Bo: 0.11 Sa: 0.11 |
Bo: 0.11 Sa: 0.11 |
Bo: 0.11 Sa: 0.11 |
Bo: 0.11 Sa: 0.11 |
Bo: 0.11 Sa: 0.11 |
Bo: 0.11 Sa: 0.11 |
| Operating Cost | Bo: 791.0 Sa: 203.46 |
Bo: 857.71 Sa: 203.49 |
Bo: 861.61 Sa: 203.54 |
Bo: 866.93 Sa: 203.6 |
Bo: 874.24 Sa: 203.68 |
Bo: 884.34 Sa: 203.79 |
| Initial Cost | Bo: 19,407.85 Sa: 5,181.74 |
Bo: 19,407.85 Sa: 5,181.74 |
Bo: 19,407.85 Sa: 5,181.74 |
Bo: 19,407.85 Sa: 5,181.74 |
Bo: 19,407.85 Sa: 5,181.74 |
Bo: 19,407.85 Sa: 5,181.74 |
| Total operation and maintenance cost | Bo: 5,924.62 Sa: 1,235.69 |
Bo: 5,924.62 Sa: 1,235.69 |
Bo: 5,924.62 Sa: 1,235.69 |
Bo: 5,924.62 Sa: 1,235.69 |
Bo: 5,924.62 Sa: 1,235.69 |
Bo: 5,924.62 Sa: 1,235.69 |
| Total Money paid to the Grid (25 years) [USD] | Bo: 181.93 Sa: 2.08 |
Bo: 229.68 Sa: 2.64 |
Bo: 294.38 Sa: 3.41 |
Bo: 382.72 Sa: 4.45 |
Bo: 504.12 Sa: 5.89 |
Bo: 671.78 Sa: 7.88 |
| Total net profit (VP) [$] | Bo: 22,159.15 Sa: -2,149.58 |
Bo: 36,746.21 Sa: -372.71 |
Bo: 56,510.82 Sa: 2,043.70 |
Bo: 83,499.29 Sa: 5,354.46 |
Bo: 120,586.45 Sa: 9,918.06 |
Bo: 171,806.64 Sa: 16,238.25 |
| IRR (%) | Bo: 8.94 Sa: -4.23 |
Bo: 11.84 Sa: -0.57 |
Bo: 14.58 Sa: 2.50 |
Bo: 17.21 Sa: 5.26 |
Bo: 19.76 Sa: 7.82 |
Bo: 22.25 Sa: 10.26 |
| Payback period | Bo: 10 Sa: None |
Bo: 7 Sa: None |
Bo: 7 Sa: 20 |
Bo: 6 Sa: 15 |
Bo: 6 Sa: 14 |
Bo: 6 Sa: 12 |
| ROI (%) | Bo: 63.15 Sa: -23.32 |
Bo: 104.58 Sa: -4.04 |
Bo: 160.53 Sa: 22.16 |
Bo: 236.61 Sa: 58.06 |
Bo: 340.53 Sa: 107.53 |
Bo: 482.88 Sa: 176.02 |
| PV Power [kWh/yr] | Bo: 10612.85 Sa: 2273.16 |
Bo: 10612.85 Sa: 2273.16 |
Bo: 10626.64 Sa: 2273.16 |
Bo: 10626.64 Sa: 2273.16 |
Bo: 10626.64 Sa: 2273.16 |
Bo: 10626.64 Sa: 2273.16 |
| Annual power bought from Grid [kWh] | Bo: 3144.40 Sa: 631.57 |
Bo: 3144.40 Sa: 631.57 |
Bo: 3144.40 Sa: 631.57 |
Bo: 3144.40 Sa: 631.57 |
Bo: 3144.40 Sa: 631.57 |
Bo: 3144.40 Sa: 631.57 |
| Annual power sold to the Grid [kWh] | Bo: 4027.37 Sa: 630.91 |
Bo: 4027.37 Sa: 630.91 |
Bo: 4027.37 Sa: 630.91 |
Bo: 4027.37 Sa: 630.91 |
Bo: 4027.37 Sa: 630.91 |
Bo: 4027.37 Sa: 630.91 |
| RE (%) | Bo: 75.88 Sa: 76.87 |
Bo: 75.88 Sa: 76.87 |
Bo: 75.42 Sa: 76.87 |
Bo: 75.42 Sa: 76.87 |
Bo: 75.42 Sa: 76.87 |
Bo: 75.42 Sa: 76.87 |
| Parameters | Historical inflation projection | Average inflation rate= 2.54% |
| NPC [$] | 56,343.10 | 57,003.19 |
| NPC for only Grid connected system [$] | 88,816.54 | 90,539.61 |
| Total Grid avoidable cost [$] | 91,482.13 | 93,256.91 |
| Total Grid unavoidable cost [$] | -2,665.59 | -2,717.30 |
| Total avoided costs [$] | 88,816.54 | 90,539.61 |
| Total grid earning for PV system [$] | 14,969.52 | 15,259.93 |
| Total grid costs for PV system [$] | 48,334.43 | 49,272.13 |
| Total grid credits for PV system [$] | 2,665.59 | 2,717.3 |
| LCOE of PV energy system [$/kWh] | 0.18 | 0.18 |
| LCOE for only Grid connected system [$/kWh] | 0.64 | 0.65 |
| Grid avoidable cost per kWh [$/kWh] | 0.66 | 0.67 |
| Grid unavoidable cost per kWh [$/kWh] | -0.02 | -0.02 |
| Operating Cost [$] | 2,325.63 | 2,365.39 |
| Total Money paid to the Grid [$] | 34,024.73 | 34,684.82 |
| IRR (%) | 10.98 | 11.07 |
| PP (years) | 9 | 9 |
| Net profit (VP) [$] | 32,473.44 | 33,536.42 |
| ROI (%) | 57.64 | 58.83 |
Disclaimer/Publisher’s Note: The statements, opinions and data contained in all publications are solely those of the individual author(s) and contributor(s) and not of MDPI and/or the editor(s). MDPI and/or the editor(s) disclaim responsibility for any injury to people or property resulting from any ideas, methods, instructions or products referred to in the content. |
© 2025 by the authors. Licensee MDPI, Basel, Switzerland. This article is an open access article distributed under the terms and conditions of the Creative Commons Attribution (CC BY) license (http://creativecommons.org/licenses/by/4.0/).
