Page 89 - RSE - Results of the Apollon Project

Results of the APolloN PRoject ANd coNceNtRAtiNg PhotovoltAic PeRsPective

tABLE 18. Results from LCOE calculations. For assumptions, see text. Data in the upper part of the table are
common for all 3 sites. Data in the bottom part are specifc for Ragusa, Giza or Tucson. Results for fxed c-Si are
shown for installed cost of 1.4 and 1.6 euros/Wp. Results for tracked c-Si are shown for installed cost of 1.7 and 2.0
euros/Wp. Tracked 2 is for sparse layout; tracked 1 for dense layout. Results for HCPV are shown for installed cost of
2.08 (30%), 1.99 (32%) and 1.90 euros/Wp (34%). HCPV2 is for sparse layout; HCPV1 for dense layout

COMMON DATA FOR ALL 3 SITES
cSi tracked 2 cSi fxed cSi tracked 1 cSi tracked 2 cSi fxed hCPv2-34% hCPv1-34% hCPv2-32% hCPv2-30%
1.70 €/Wp 1.40 €/Wp 1.70 €/Wp 2.00 €/Wp 1.60 €/Wp 1.90 €/Wp 1.90 €/Wp 1.99 €/Wp 2.08 €/Wp
installed Power (kWp) 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000
turn-key installation
1,700 1,400 1,700 2,000 1,600 1,900 1,900 1,990 2,080
Cost in €/kWp
turn-key installation
1,870,000 1,540,000 1,870,000 2,200,000 1,760,000 2,090,000 2,090,000 2,189,000 2,288,000
Cost in € (incl, vAt)
Cost of insurances
240,000 200,000 240,000 240,000 200,000 260,000 260,000 260,000 260,000
in 20 years (€)
Cost of Maintenance
558,00 426,000 558,000 606,000 446,00 666,000 666,000 684,000 702,000
in 20 years (€)
DATA FOR RAGUSA
Initial Specifc
1,999 1,479 1,819 1,999 1,479 1,554 1,501 1,555 1,553
AC production (kWh/kWp)
Energy produced
38,136,730 28,216,220 34,702,707 38,136,730 28,216,220 29,647,063 28,635,934 29,666,141 29,627,985
in 20 years (kWh)
Income from Energy
3,813,673 2,821,622 3,470,271 3,813,673 2,821,622 2,964,706 2,863,593 2,966,614 2,962,798
Sold in 20 years (€)
Cost of Consumed
93,590 17,748 93,590 93,590 17,748 54,750 54,750 58,245 62,216
Energy in 20 years (€)
Taxes paid in 20 years (€) 718,458 523,114 636,699 707,058 518,364 485,931 461,857 482,110 476,927
total cost in 20 years (€) 3,480,048 2,706,862 3,398,289 3,846,648 2,942,112 3,556,681 3,532,607 3,673,355 3,789,143
Calculated LCOE
0.091 0.096 0.098 0.101 0.104 0.120 0.123 0.124 0.128
(20 years) (€/kWh)
DATA FOR GIZA
Initial Specifc
2,356 1,747 2,166 2,356 1,747 1,803 1,751 1,804 1,800
AC production (kWh/kWp)
Energy produced
44,947,542 33,329,098 41,322,740 44,947,542 33,329,098 34,397,461 33,405,410 34,416,539 34,340,227
in 20 years (kWh)
Income from Energy
4,494,754 3,332,910 4,132,274 4,494,754 3,332,910 3,439,746 3,340,541 3,441,654 3,434,023
Sold in 20 years (€)
Cost of Consumed
93,590 20,964 93,590 93,590 20,964 54,750 54,750 58,245 62,216
Energy in 20 years (€)
Taxes paid in 20 years (€) 880,614 644,845 794,313 869,214 640,095 599,031 575,412 595,211 589,119
total cost in 20 years (€) 3,642,204 2,831,809 3,555,902 4,008,804 3,067,059 3,669,781 3,646,162 3,786,455 3,901,335
Calculated LCOE
0.081 0.085 0.086 0.089 0.092 0.107 0.109 0.110 0.114
(20 years) (€/kWh)
DATA FOR TUCSON
Initial Specifc
2,329 1,684 2,105 2,329 1,684 1,997 1,924 1,999 1,997
AC production (kWh/kWp)
Energy produced
44,432,438 32,127,190 40,158,988 44,432,438 32,127,190 38,098,574 36,705,887 38,136,730 38,098,574
in 20 years (kWh)
Income from Energy
4,443,244 3,212,719 4,015,899 4,443,244 3,212,719 3,809,857 3,670,589 3,813,673 3,809,857
Sold in 20 years (€)
Cost of Consumed
93,590 20,208 93,590 93,590 20,208 54,750 54,750 58,245 62,216
Energy in 20 years (€)
Taxes paid in 20 years (€) 868,350 616,229 766,605 856,950 611,479 687,150 653,992 683,783 678,600
total cost in 20 years (€) 3,629,940 2,802,437 3,528,195 3,996,540 3,037,687 3,757,900 3,724,742 3,875,028 3,990,816
Calculated LCOE
0.082 0.087 0.088 0.090 0.095 0.099 0.101 0.102 0.105
(20 years) (€/kWh)

88