photo_20141010_173504

P&L projection for Chile, compared to c-Si systems

We are dealing with a potential Project in Chile and have elaborated the following estimates based on NASA and DLR climate and solar data:

CPVRS072 PV Fixed PV Single
Module price N.A. 0,55 0,56 €/Wp
Peak power 1.098.846 1.125.000 1.192.500 Wp
CAPEX 1.929.203 1.723.887 1.872.320
per Wp 1,76 1,53 1,57 €/Wp
Production 2.949.854 1.997.691 2.541.062 kWh/y
Revenue 383.481 259.700 330.338 €/y
OPEX 13.906 13.538 15.644 €/y
LEC 3,77 5,03 4,34 c€/kWh
NPV 5.886.099 3.119.658 4.319.864
IRR 18,34% 12,78% 15,51%

This is based on the following assumptions: 13 c€/kWh price of electricity, 18% EPC margin, 1% general interest rate.

Columns are: “CPVRS072” for our CPV system, “PV Fixed” for REC 250PE modules mounted fixed at optimal angle and “CPV Single” stands for REC 265PE modules mounted on horizontal single axis tracking system.