Total cost of PV is assumed to be 50% of the manufacture cost with current subsidy | ||||||||||||||||||||||||||
PV Analysis using values derived from Merit | annual | |||||||||||||||||||||||||
replayment | ||||||||||||||||||||||||||
cell type | efficiency | cost per cell | glasgow | milan | flagstaff usa | number | total cost | without | ||||||||||||||||||
£'sss | electricity prod/year | elec. Prod/year | elec. Prod / year | of cells | (tot elec prod/year) | (tot elec prod/year) | (tot elec prod/year) | of PV | interest rate | repayment | maintenance | cost per/KW.hr | cost per/KW.hr | cost per/KW.hr | ||||||||||||
KWhr.el/a | KWhr.el/a | KWhr.el/a | glasgow | milan | flagstaff | £'sss | I (%) | period (years) | glasgow | milan | flagstaff usa | |||||||||||||||
bp solarex 580 80Wp | 12.71 | 300 | 46.8993 | 60.3926 | 81.9985 | 10 | 468.993 | 603.926 | 819.985 | 1500 | 0.05 | 25 | 106.4286859 | 0.226930223 | 0.176228025 | 0.129793455 | ||||||||||
bp polycrystaline 30 Wp | 7.8 | 148 | 18.9768 | 22.2216 | 33.0842 | 20 | 379.536 | 444.432 | 661.684 | 1480 | 0.05 | 25 | 105.0096368 | 0.276678989 | 0.236278299 | 0.158700583 | ||||||||||
bp 3160 | 12.71 | 650 | 118.131 | 164.838 | 241.425 | 8 | 945.048 | 1318.704 | 1931.4 | 2600 | 0.05 | 25 | 184.476389 | 0.195203195 | 0.139892189 | 0.095514336 | ||||||||||
bp585 | 13.5 | 325 | 62.9738 | 88.2134 | 128.934 | 10 | 629.738 | 882.134 | 1289.34 | 1625 | 0.05 | 25 | 115.2977431 | 0.183088432 | 0.130703207 | 0.089423847 | ||||||||||
bp msx 120 | 10.13 | 500 | 88.7903 | 122.331 | 180.339 | 10 | 887.903 | 1223.31 | 1803.39 | 2500 | 0.05 | 25 | 177.3811432 | 0.199775362 | 0.145000975 | 0.098359835 | ||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||