Submitted:
18 March 2026
Posted:
23 March 2026
You are already at the latest version
Abstract
Keywords:
1. Introduction
- Lifetime co-optimization framework: Developing a MILP model that simultaneously co-optimizes BESS sizing and operation scheduling over a complete 15-year project lifetime. Unlike standard models that rely on short-term extrapolation of data, this approach dynamically internalizes the costs of cyclic degradation and linear SOH reduction to prevent long-term profit overestimation.
- Advanced tariff integration: Explicitly incorporating complex multi-block capacity-based network tariffs into the mathematical objective function. By distinguishing between volumetric energy (kWh) and contracted power (kW) charges, the model captures the operational shift from traditional energy arbitrage to active peak shaving.
- Evaluation of energy sharing architectures: Developing distinct mathematical formulations to represent and evaluate various operational setups, including isolated prosumers, centralized BESS (C-BESS), and distributed BESS (D-BESS) integrated with P2P energy trading. This unified framework enables a quantitative comparison of their techno-economic performance while incorporating the Gini coefficient as a post-optimization metric to explicitly evaluate the socio-economic fairness of financial distribution among participants.
| Reference | Optimization scope | Tariff framework | Evaluated configurations | Degradation modeling | Evaluation horizon |
|---|---|---|---|---|---|
| [12] | Operation | Energy (Time of Use) | Individual | None | 1-Year (extrapolated) |
| [13] | Operation | Energy (Time of Use) | Individual | Cycle aging | 1-Day |
| [23] | Sizing & operation | Energy only | Individual + C-BESS + P2P | Simplified (O&M) | 4 Weeks (extrapolated) |
| [28] | Operation | Dynamic / Spot | Individual + P2P | Fixed assumption | 2 Weeks (extrapolated) |
| Proposed | Sizing & operation | Energy + capacity | Individual + C-BESS + P2P | Cyclic cost + SOH | 15-Year |
2. Methodology
2.1. Formulation of the Objective Function and Operational Costs
2.2. Modeling of System Components, Technical Constraints and Performance Indicators
2.2.1. PV System Sizing
2.2.2. Battery Energy Storage System Modeling and Constraints
2.2.3. Power Balance and Grid Interaction constraints
2.3. Comprehensive tEchno-Economic Analysis Model and Performance Metrics
2.3.1. Technical Performance Metrics
2.3.2. Community Cost Allocation Mechanism
2.3.3. Financial Viability Analysis And Distributional Fairness
3. Results
3.1. Input Data
3.1.1. Prosumers’ Operation Profiles and BESS Parameters
| Parameter | Symbol | Value | Unit |
|---|---|---|---|
| Charging efficiency | 0.95 | – | |
| Discharging efficiency | 0.95 | – | |
| Maximum C-rate | 0.50 | h−1 | |
| Capacity sizing step | 0.50 | kWh | |
| Minimum SOC | 0.20 | – | |
| Maximum SOC | 1.00 | – | |
| DOD | 0.80 | – | |
| Initial SOC | 0.50 | – | |
| Target end SOC | 0.20 | – | |
| Annual degradation factor | 0.02 | year−1 | |
| Project lifetime | 15.00 | years |
3.1.2. Economic Parameters and the Slovenian Tariff Framework
- High tariff (HT): 0.1199 EUR/kWh. Active on working days from 06:00 to 22:00.
- Low tariff (LT): 0.0979 EUR/kWh. Active during nighttime hours (22:00–06:00) on working days, and throughout the entire day (00:00–24:00) on non-working days.
- Grid import: when charging from the grid, the C-BESS incurs full network charges ( and ).
- Local charging: when charging from excess community PV generation, it benefits from the same exemptions as P2P exchange.
3.2. Scenario Definition and Optimization Settings
3.2.1. Software Tools and Computational Environment
3.2.2. Simulated Scenarios
- Baseline scenario (BS): individual prosumers without BESS
- Baseline EC scenario (BS-EC): EC without BESS
- Scenario 1 (S1): individual prosumers with D-BESS
- Scenario 2 (S2): EC with an optimized C-BESS
- Scenario 3 (S3): EC with a fixed-capacity C-BESS
- Scenario 4 (S4): EC with D-BESS
3.3. Optimization Results: BESS Sizing and Investment Costs
3.4. Prosumer-level technical performance and operational savings
3.5. Comprehensive Techno-Economic Analysis Results
3.6. Sensitivity Analysis of the Evaluated Scenarios
4. Discussion
5. Conclusions
Author Contributions
Funding
Institutional Review Board Statement
Informed Consent Statement
Data Availability Statement
Acknowledgments
Conflicts of Interest
References
- International Energy Agency (IEA). Electricity Grids and Secure Energy Transitions. IEA: Paris, France, 2023. Available online: https://www.iea.org/reports/electricity-grids-and-secure-energy-transitions (accessed on 9 February 2026).
- European Commission. REPowerEU. European Commission: Brussels, Belgium, 2022. Available online: https://commission.europa.eu/topics/energy/repowereu_en (accessed on 9 February 2026).
- Dubravac, M.; Žnidarec, M.; Fekete, K.; Topić, D. Multi-Stage Operation Optimization of PV-Rich Low-Voltage Distribution Networks. Applied Sciences 2024, 14. [CrossRef]
- Ejuh Che, E.; Roland Abeng, K.; Iweh, C.D.; Tsekouras, G.J.; Fopah-Lele, A. The Impact of Integrating Variable Renewable Energy Sources into Grid-Connected Power Systems: Challenges, Mitigation Strategies, and Prospects. Energies 2025, 18. [CrossRef]
- Majeed, I.B.; Nwulu, N.I. Reverse Power Flow Due to Solar Photovoltaic in the Low Voltage Network. IEEE Access 2023, 11, 44741–44758. [CrossRef]
- Aziz, T.; Ketjoy, N. PV Penetration Limits in Low Voltage Networks and Voltage Variations. IEEE Access 2017, 5, 16784–16792. [CrossRef]
- Alonso, A.M.S.; Marafão, F.P.; Tedeschi, E. Dispatchable Microgrids: An Extended Provision of Systemic Ancillary Services to Low-Voltage Distribution Grids. IEEE Access 2024, 12, 76692–76706. [CrossRef]
- Šljivac, D.; Nakomčić-Smaragdakis, B.; Vukobratović, M.; Topić, D.; Čepić, Z. Cost-benefit comparison of on-grid photovoltaic systems in Pannonian parts of Croatia and Serbia. Tehnički vjesnik 2014, 21, 1149–1157. Available online: https://hrcak.srce.hr/129131.
- Nyamathulla, S.; Dhanamjayulu, C. A review of battery energy storage systems and advanced battery management system for different applications: Challenges and recommendations. Journal of Energy Storage 2024, 86, 111179. [CrossRef]
- Žnidarec, M.; Šljivac, D.; Knežević, G.; Pandžić, H. Double-layer microgrid energy management system for strategic short-term operation scheduling. International Journal of Electrical Power & Energy Systems 2024, 157, 109816. [CrossRef]
- Thirunavukkarasu, G.S.; Seyedmahmoudian, M.; Jamei, E.; Horan, B.; Mekhilef, S.; Stojcevski, A. Role of optimization techniques in microgrid energy management systems—A review. Energy Strategy Reviews 2022, 43, 100899. [CrossRef]
- Markotić, T.; Šljivac, D.; Marić, P.; Žnidarec, M. Sustainable Integration of Prosumers’ Battery Energy Storage Systems’ Optimal Operation with Reduction in Grid Losses. Sustainability 2025, 17. [CrossRef]
- Dias de Lima, T.; Faria, P.; Vale, Z. Optimizing home energy management systems: A mixed integer linear programming model considering battery cycle degradation. Energy and Buildings 2025, 329, 115251. [CrossRef]
- Ren, Z.; Chen, X.; Dong, Y. Two-stage optimization of appliance scheduling and BESS capacity with comfort level. Electric Power Systems Research 2026, 255, 112771. [CrossRef]
- Mohamed, A.A.; Best, R.J.; Liu, X.; Morrow, D.J. A Comprehensive Robust Techno-Economic Analysis and Sizing Tool for the Small-Scale PV and BESS. IEEE Transactions on Energy Conversion 2022, 37, 560–572. [CrossRef]
- Alic, A.; Spada, A.; Zordan, S.; De Paola, A.; Trovato, V. Optimal operation and revamping of a battery storage integrated with photovoltaic in renewable energy communities: A dynamic programming approach. Sustainable Energy, Grids and Networks 2025, 44, 101976. [CrossRef]
- Pigem, J.M.; García-Muñoz, F.; Bravo, N.J.; Aránguiz, R.; Burgos, V.C. Optimal sizing of community photovoltaic and battery energy storage systems with second-life batteries in peer-to-peer energy communities. Journal of Energy Storage 2026, 148, 120031. [CrossRef]
- Chreim, B.; Esseghir, M.; Merghem-Boulahia, L. Recent sizing, placement, and management techniques for individual and shared battery energy storage systems in residential areas: A review. Energy Reports 2024, 11, 250–260. [CrossRef]
- Zhou, Y. Renewable-storage sizing approaches for centralized and distributed renewable energy—A state-of-the-art review. Journal of Energy Storage 2024, 100, 113688. [CrossRef]
- Korjani, S.; Casu, F.; Damiano, A.; Pilloni, V.; Serpi, A. An online energy management tool for sizing integrated PV-BESS systems for residential prosumers. Applied Energy 2022, 313, 118765. [CrossRef]
- Fernandez, E.; Hossain, M.; Nawazish Ali, S.; Sharma, V. An efficient P2P energy trading platform based on evolutionary games for prosumers in a community. Sustainable Energy, Grids and Networks 2023, 34, 101074. [CrossRef]
- Li, P.; Chen, J.; Yang, H.; Lin, Z. Peer-to-peer power trading and pricing for rental energy storage shared community microgrid: A coordinated Stackelberg and cooperative game. Renewable Energy 2026, 256, 123963. [CrossRef]
- Guo, F.; Gomes, L.; Ma, L.; Tian, Z.; Vale, Z.; Pang, S. Optimizing battery storage for sustainable energy communities: A multi-scenario analysis. Sustainable Cities and Society 2025, 118, 106030. [CrossRef]
- Domenech, C.B.; De Corato, A.M.; Mancarella, P. Co-Optimization of Behind-the-Meter and Front-of-Meter Value Streams in Community Batteries. Journal of Modern Power Systems and Clean Energy 2024, 12, 334–345. [CrossRef]
- Rodrigues, D.L.; Ye, X.; Xia, X.; Zhu, B. Battery energy storage sizing optimisation for different ownership structures in a peer-to-peer energy sharing community. Applied Energy 2020, 262, 114498. [CrossRef]
- Zakeri, B.; Gissey, G.C.; Dodds, P.E.; Subkhankulova, D. Centralized vs. distributed energy storage – Benefits for residential users. Energy 2021, 236, 121443. [CrossRef]
- Zheng Wang.; Luther, M.; Horan, P.; Matthews, J.; Liu, C. Technical and economic analyses of grid-connected residential PV considering batteries and peer-to-peer energy sharing. Renewable Energy 2025, 252, 123494. [CrossRef]
- Ali, L.; Azim, M.I.; Peters, J.; Pashajavid, E. Expediting battery investment returns for residential customers utilising spot price-aware local energy exchanges. Energy 2024, 306, 132458. [CrossRef]
- Bahramara, S.; Khezri, R.; Haque, M.H. Resiliency-Oriented Economic Sizing of Battery for a Residential Community: Cloud Versus Distributed Energy Storage Systems. IEEE Transactions on Industry Applications 2024, 60, 1963–1974. [CrossRef]
- Pocola, T.O.; Robu, V.; Rietveld, J.; Norbu, S.; Couraud, B.; Andoni, M.; Flynn, D.; Poor, H. Optimal sizing and control of a grid-connected battery in a stacked revenue model including an energy community. Applied Energy 2025, 397, 126122. [CrossRef]
- Casella, V.; Ferro, G.; Parodi, L.; Robba, M. Maximizing shared benefits in renewable energy communities: A Bilevel optimization model. Applied Energy 2025, 386, 125562. [CrossRef]
- Barchi, G.; Pierro, M.; Secchi, M.; Moser, D. Fully Solar Residential Energy Community: A Study on the Feasibility in the Italian Context. Energies 2025, 18. [CrossRef]
- European Commission, Joint Research Centre. Photovoltaic Geographical Information System (PVGIS) version 5.3. European Commission: Ispra, Italy, 2025. Available online: https://joint-research-centre.ec.europa.eu/pvgis-photovoltaic-geographical-information-system_en (accessed on 28 January 2026).
- SODO d.o.o.. Cenik omrežnine za priključno moč za leto 2025 [Network Tariff Price List for Contracted Capacity for the Year 2025]. SODO d.o.o.: Maribor, Slovenia, 2025. (In Slovenian). Available online: https://sodo.si/storage/app/uploads/public/673/ed0/8a5/673ed08a55566141828123.pdf (accessed on 17 February 2026).
- Agencija za energijo. Akt o metodologiji za obračunavanje omrežnine za elektrooperaterje (neuradno prečiščeno besedilo št. 10) [Act on the Methodology for Charging the Network Charge for Electricity Operators (unofficial consolidated text No. 10)]. Agencija za energijo: Maribor, Slovenia, 2025. (In Slovenian). Available online: https://pisrs.si/pregledPredpisa?id=AKT_1266 (accessed on 11 February 2026).
- Agencija za energijo. Tarifne postavke omrežnine za leto 2025 [Network Tariff Rates for the Year 2025]. Agencija za energijo: Maribor, Slovenia, 2025. (In Slovenian). Available online: https://www.agen-rs.si/documents/10926/35701/Tarifne-postavke-omreznine-za-leto-2025/304dc3b0-f00a-4a0f-8f41-6e86418655c2 (accessed on 17 February 2026).
- Agencija za energijo. Akt o določitvi tarifnih postavk za omrežnine elektrooperaterjev (neuradno prečiščeno besedilo št. 1) [Act on Determining Tariff Rates for Electricity Operators’ Network Charges (unofficial consolidated text No. 1)]. Official Gazette of the Republic of Slovenia: Ljubljana, Slovenia, 2025. (In Slovenian). Available online: https://pisrs.si/pregledPredpisa?id=ANJP82 (accessed on 17 February 2026).
- Agencija za energijo. Akt o prispevkih za zagotavljanje podpor za proizvodnjo električne energije iz obnovljivih virov energije in v soproizvodnji z visokim izkoristkom [Act on contributions to ensure support for the production of electricity from renewable energy sources and in high-efficiency cogeneration]. Official Gazette of the Republic of Slovenia, No. 83/24, 14/25, 84/25 and 112/25: Ljubljana, Slovenia, 2024. (In Slovenian). Available online: https://pisrs.si/pregledPredpisa?id=ANJP25 (accessed on 24 February 2026).
- SODO d.o.o.. Meritve [Measurements – FAQ]. SODO d.o.o.: Maribor, Slovenia, 2026. (In Slovenian). Available online: https://www.sodo.si/pogosta-vprasanja/meritve (accessed on 18 February 2026).
- GEN-I d.o.o.. Redni cenik električne energije za gospodinjske odjemalce [Regular Price List for Electricity for Household Customers]. GEN-I d.o.o.: Ljubljana, Slovenia, 2026. (In Slovenian). Available online: https://gen-i.si/en/households/electricity/pricelists-and-special-offers/redni-cenik-elektricne-energije-za-gospodinjske-odjemalce/ (accessed on 18 February 2026).
- Državni zbor Republike Slovenije. Zakon o spodbujanju rabe obnovljivih virov energije (ZSROVE) (neuradno prečiščeno besedilo št. 3) [Act on the Promotion of the Use of Renewable Energy Sources (unofficial consolidated text No. 3)]. Official Gazette of the Republic of Slovenia: Ljubljana, Slovenia, 2025. (In Slovenian). Uradni list RS, št. 121/21, 189/21, 121/22, 102/24 in 112/25. Available online: https://pisrs.si/pregledPredpisa?id=ZAKO8236 (accessed on 17 February 2026).
- Republic of Slovenia. Zakon o davku na dodano vrednost (ZDDV-1) [Value Added Tax Act]. Official Gazette of the Republic of Slovenia, No. 13/11, 122/23, 104/24, 2024. (In Slovenian). Available online: https://pisrs.si/pregledPredpisa?id=ZAKO4701 (accessed on 19 February 2026).
- SolarPower Europe. European Market Outlook for Battery Storage 2025–2029, 2025. Available online: https://www.solarpowereurope.org (accessed on 19 February 2026).
- EPRI. Battery Energy Storage Lifecycle Cost Assessment Summary. EPRI: Palo Alto, CA, USA, 2020. Available online: https://www.epri.com/research/programs/053125/results/3002020048 (accessed on 19 February 2026).
- EPRI. Recycling and Disposal of Battery-Based Grid Energy Storage Systems: A Preliminary Investigation. EPRI: Palo Alto, CA, USA, 2017. Available online: https://www.epri.com/research/products/000000003002006911 (accessed on 19 February 2026).
- Hart, W.E.; Watson, J.P.; Woodruff, D.L. Pyomo: Modeling and Solving Mathematical Programs in Python. Mathematical Programming Computation 2011, 3, 219–260. [CrossRef]
- Gurobi Optimization, LLC. Gurobi Optimizer Reference Manual. Gurobi Optimization, LLC: Beaverton, OR, USA, 2026. Version 13.0.0. Available online: https://docs.gurobi.com/projects/optimizer/en/current/ (accessed on 19 February 2026).









| Prosumer ID |
(kWh) |
(kW) |
(kWh) |
(kWp) |
|---|---|---|---|---|
| H01 | 5750.95 | 11.00 | 5744.58 | 5.00 |
| H02 | 10,717.08 | 14.00 | 10,340.25 | 9.00 |
| H03 | 5100.94 | 11.00 | 5744.58 | 5.00 |
| H04 | 8834.94 | 14.00 | 9191.33 | 8.00 |
| H05 | 6506.39 | 11.00 | 6893.50 | 6.00 |
| H06 | 8210.89 | 14.00 | 8042.42 | 7.00 |
| H07 | 3256.64 | 8.00 | 3446.75 | 3.00 |
| H08 | 3818.32 | 7.00 | 3446.75 | 3.00 |
| H09 | 8769.31 | 14.00 | 9191.33 | 8.00 |
| H10 | 4540.46 | 7.00 | 4595.67 | 4.00 |
| H11 | 6352.38 | 11.00 | 6893.50 | 6.00 |
| H12 | 8888.26 | 14.00 | 9191.33 | 8.00 |
| H13 | 11,699.11 | 14.00 | 11,489.17 | 10.00 |
| H14 | 3748.85 | 7.00 | 3446.75 | 3.00 |
| H15 | 7201.40 | 11.00 | 6893.50 | 6.00 |
| Block | (EUR/kW) | (EUR/kW) | (EUR/kW) | TOTAL (EUR/kW) | ||||
|---|---|---|---|---|---|---|---|---|
| HS | LS | HS | LS | HS | LS | HS | LS | |
| B1 | 0.2001 | 0.1001 | 3.2224 | 1.6112 | 0.7756 | 0.7756 | 4.1981 | 2.4869 |
| B2 | 0.0465 | 0.0465 | 0.8657 | 0.8657 | 0.7756 | 0.7756 | 1.6879 | 1.6879 |
| B3 | 0.0091 | 0.0091 | 0.1539 | 0.1539 | 0.7756 | 0.7756 | 0.9386 | 0.9386 |
| B4 | 0.0000 | 0.0000 | 0.0041 | 0.0041 | 0.7756 | 0.7756 | 0.7797 | 0.7797 |
| B5 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.7756 | 0.7756 | 0.7756 | 0.7756 |
| Block | (EUR/kWh) | (EUR/kWh) | (EUR/kWh) | (EUR/kWh) |
|---|---|---|---|---|
| B1 | 0.0066 | 0.0134 | 0.0015 | 0.0215 |
| B2 | 0.0059 | 0.0124 | 0.0015 | 0.0199 |
| B3 | 0.0055 | 0.0126 | 0.0015 | 0.0196 |
| B4 | 0.0058 | 0.0127 | 0.0015 | 0.0201 |
| B5 | 0.0059 | 0.0128 | 0.0015 | 0.0203 |
| Optimal BESS capacity (kWh) | Initial investment cost (EUR) | |||||||
|---|---|---|---|---|---|---|---|---|
|
Prosumer ID |
S1 |
S2 |
S3 |
S4 |
S1 |
S2 |
S3 |
S4 |
| H01 | 3.50 | 0.00 | 3.05 | 0.00 | 1750.00 | 0.00 | 1524.73 | 0.00 |
| H02 | 3.50 | 0.00 | 5.49 | 0.00 | 1750.00 | 0.00 | 2744.51 | 0.00 |
| H03 | 5.00 | 0.00 | 3.05 | 1.00 | 2500.00 | 0.00 | 1524.73 | 500.00 |
| H04 | 1.50 | 0.00 | 4.88 | 0.00 | 750.00 | 0.00 | 2439.56 | 0.00 |
| H05 | 3.00 | 0.00 | 3.66 | 1.00 | 1500.00 | 0.00 | 1829.67 | 500.00 |
| H06 | 5.00 | 0.00 | 4.27 | 0.00 | 2500.00 | 0.00 | 2134.62 | 0.00 |
| H07 | 3.00 | 0.00 | 1.83 | 0.00 | 1500.00 | 0.00 | 914.84 | 0.00 |
| H08 | 2.00 | 0.00 | 1.83 | 0.50 | 1000.00 | 0.00 | 914.84 | 250.00 |
| H09 | 4.00 | 0.00 | 4.88 | 1.00 | 2000.00 | 0.00 | 2439.56 | 500.00 |
| H10 | 5.00 | 0.00 | 2.44 | 1.00 | 2500.00 | 0.00 | 1219.78 | 500.00 |
| H11 | 2.00 | 0.00 | 3.66 | 0.00 | 1000.00 | 0.00 | 1829.67 | 0.00 |
| H12 | 7.00 | 0.00 | 4.88 | 1.00 | 3500.00 | 0.00 | 2439.56 | 500.00 |
| H13 | 5.50 | 0.00 | 6.10 | 0.50 | 2750.00 | 0.00 | 3049.45 | 250.00 |
| H14 | 2.50 | 0.00 | 1.83 | 0.00 | 1250.00 | 0.00 | 914.84 | 0.00 |
| H15 | 3.00 | 0.00 | 3.65 | 1.00 | 1500.00 | 0.00 | 1829.64 | 500.00 |
| TOTAL | 55.50 | 0.00 | 55.50 | 7.00 | 27,750.00 | 0.00 | 27,750.00 | 3,500.00 |
| Monthly gross bill () (EUR) | |||||
|---|---|---|---|---|---|
| Month | BS | BS-EC | S1 | S3 | S4 |
| January | 167.77 | 132.97 | 136.76 | 132.58 | 131.90 |
| February | 127.75 | 93.44 | 95.18 | 93.15 | 92.64 |
| March | 88.40 | 60.53 | 68.86 | 58.72 | 59.36 |
| April | 89.13 | 48.17 | 61.65 | 43.51 | 46.92 |
| May | 63.30 | 34.25 | 45.34 | 30.95 | 33.53 |
| June | 45.47 | 20.55 | 31.14 | 14.69 | 20.12 |
| July | 44.60 | 20.97 | 32.55 | 14.00 | 21.00 |
| August | 56.11 | 28.52 | 37.74 | 18.68 | 27.69 |
| September | 73.83 | 37.20 | 45.45 | 30.54 | 36.37 |
| October | 93.24 | 58.79 | 68.91 | 56.32 | 57.67 |
| November | 147.82 | 103.51 | 117.01 | 103.04 | 102.42 |
| December | 219.14 | 174.23 | 191.39 | 174.51 | 173.35 |
| TOTAL | 1216.56 | 813.13 | 931.98 | 770.64 | 802.97 |
| Prosumer ID | (EUR) | (EUR) | (%) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| BS | BS-EC | S1 | S3 | S4 | S1 | S3 | S4 | S1 | S3 | S4 | |
| H01 | 1216.56 | 813.14 | 931.98 | 770.64 | 802.97 | 284.58 | 42.50 | 10.17 | 23.39 | 3.49 | 0.84 |
| H02 | 1867.03 | 1401.30 | 1576.43 | 1263.21 | 1400.32 | 290.60 | 138.09 | 0.98 | 15.56 | 7.40 | 0.05 |
| H03 | 1241.17 | 729.49 | 783.93 | 692.25 | 684.29 | 457.24 | 37.24 | 45.20 | 36.84 | 3.00 | 3.64 |
| H04 | 1312.87 | 956.26 | 1211.69 | 909.34 | 964.48 | 101.18 | 46.92 | -8.22 | 7.71 | 3.57 | -0.63 |
| H05 | 1140.65 | 727.00 | 869.76 | 671.09 | 681.24 | 270.89 | 55.91 | 45.76 | 23.75 | 4.90 | 4.01 |
| H06 | 1601.79 | 1120.44 | 1216.69 | 1057.34 | 1118.41 | 385.10 | 63.10 | 2.03 | 24.04 | 3.94 | 0.13 |
| H07 | 1063.23 | 585.88 | 846.14 | 554.26 | 581.95 | 217.09 | 31.62 | 3.93 | 20.42 | 2.97 | 0.37 |
| H08 | 820.31 | 517.82 | 642.12 | 463.42 | 490.56 | 178.19 | 54.40 | 27.26 | 21.72 | 6.63 | 3.32 |
| H09 | 1496.63 | 1062.57 | 1143.79 | 924.87 | 1006.80 | 352.84 | 137.70 | 55.77 | 23.58 | 9.20 | 3.73 |
| H10 | 1046.64 | 600.76 | 606.90 | 509.69 | 543.34 | 439.74 | 91.07 | 57.42 | 42.01 | 8.70 | 5.49 |
| H11 | 1104.43 | 728.74 | 934.73 | 635.77 | 747.76 | 169.70 | 92.97 | -19.02 | 15.37 | 8.42 | -1.72 |
| H12 | 1734.93 | 1118.68 | 1112.51 | 936.54 | 1061.25 | 622.42 | 182.14 | 57.43 | 35.88 | 10.50 | 3.31 |
| H13 | 2083.56 | 1537.20 | 1624.83 | 1280.99 | 1503.38 | 458.73 | 256.21 | 33.82 | 22.02 | 12.30 | 1.62 |
| H14 | 843.97 | 529.46 | 638.66 | 440.54 | 523.78 | 205.31 | 88.92 | 5.68 | 24.33 | 10.54 | 0.67 |
| H15 | 1310.55 | 894.29 | 1042.34 | 699.01 | 805.45 | 268.21 | 195.28 | 88.84 | 20.47 | 14.90 | 6.78 |
| Prosumer ID | (%) | (%) | (%) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BS | BS-EC | S1 | S3 | S4 | BS | BS-EC | S1 | S3 | S4 | BS | BS-EC | S1 | S3 | S4 | |
| H01 | 28.94 | 31.30 | 44.37 | 33.87 | 28.94 | 28.91 | 30.82 | 44.32 | 36.70 | 28.91 | 44.15 | 18.67 | 41.03 | 19.89 | 18.91 |
| H02 | 28.31 | 30.35 | 37.14 | 33.11 | 28.31 | 27.32 | 28.26 | 35.83 | 38.08 | 27.32 | 32.51 | 11.71 | 28.52 | 13.23 | 11.72 |
| H03 | 25.59 | 32.45 | 49.39 | 33.85 | 30.11 | 28.81 | 33.05 | 55.62 | 40.29 | 33.38 | 51.32 | 23.29 | 48.30 | 24.83 | 22.46 |
| H04 | 35.92 | 38.24 | 40.33 | 41.99 | 35.92 | 37.37 | 41.77 | 41.96 | 45.39 | 37.37 | 32.12 | 11.53 | 31.43 | 12.24 | 11.43 |
| H05 | 40.19 | 44.26 | 52.09 | 46.21 | 44.04 | 42.58 | 46.33 | 55.19 | 54.36 | 46.24 | 45.00 | 19.05 | 41.94 | 21.00 | 17.95 |
| H06 | 27.53 | 29.97 | 41.68 | 35.94 | 27.53 | 26.97 | 29.19 | 40.83 | 34.94 | 26.97 | 38.62 | 14.77 | 32.80 | 15.80 | 14.79 |
| H07 | 16.42 | 22.00 | 29.54 | 28.69 | 16.42 | 17.38 | 27.12 | 31.26 | 33.14 | 17.38 | 56.71 | 28.00 | 53.30 | 29.84 | 28.19 |
| H08 | 38.00 | 39.10 | 53.21 | 45.11 | 41.83 | 34.30 | 38.87 | 48.03 | 49.80 | 37.40 | 48.07 | 20.91 | 45.84 | 23.87 | 20.44 |
| H09 | 32.23 | 34.52 | 44.21 | 42.91 | 35.16 | 33.78 | 36.19 | 46.34 | 48.30 | 36.54 | 36.81 | 13.96 | 31.69 | 16.43 | 13.18 |
| H10 | 35.83 | 37.73 | 62.00 | 51.92 | 41.47 | 36.27 | 42.70 | 62.75 | 58.17 | 41.38 | 53.12 | 23.14 | 48.18 | 28.12 | 22.60 |
| H11 | 33.05 | 39.98 | 41.51 | 47.12 | 33.05 | 35.87 | 38.93 | 45.04 | 52.98 | 35.87 | 39.58 | 15.15 | 37.95 | 17.91 | 14.76 |
| H12 | 32.55 | 34.80 | 51.30 | 48.66 | 35.43 | 33.66 | 36.88 | 53.05 | 53.21 | 36.33 | 44.63 | 17.42 | 36.32 | 21.49 | 16.84 |
| H13 | 27.54 | 29.31 | 39.39 | 63.12 | 28.71 | 27.04 | 27.90 | 38.68 | 45.15 | 28.08 | 33.80 | 11.72 | 27.11 | 14.51 | 11.45 |
| H14 | 35.10 | 36.76 | 53.72 | 79.01 | 35.10 | 32.27 | 36.84 | 49.39 | 55.42 | 32.27 | 48.75 | 21.61 | 47.12 | 26.93 | 21.84 |
| H15 | 35.43 | 39.19 | 46.91 | 83.18 | 39.26 | 33.91 | 36.33 | 44.91 | 59.42 | 37.21 | 40.10 | 15.79 | 36.02 | 21.26 | 15.59 |
| Scenario | (EUR) | (EUR) | (%) | (years) | G |
|---|---|---|---|---|---|
| S1 | 27,750.00 | 27,626.23 | 99.55 | 7 | 0.27 |
| S3 | 27,750.00 | -14,608.16 | -52.64 | N/A* | 0.28 |
| S4 | 3500.00 | 870.34 | 24.87 | 11 | 0.25 |
| *Investment not recovered within the project lifetime. | |||||
| Market | S1 | S3 | S4 | |||
|---|---|---|---|---|---|---|
| condition | (kWh) | (EUR) | (kWh) | (EUR) | (kWh) | (EUR) |
| Reference | 55.50 | 27,626.23 | 55.50 | -14,608.16 | 7.00 | 870.34 |
| (−40%) | 81.50 | 44,488.84 | 81.50 | -6599.15 | 68.00 | 12,636.24 |
| (+40%) | 65.50 | 41,050.34 | 65.50 | -9005.15 | 47.50 | 10,074.00 |
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. |
© 2026 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/).