System Simulation Report

www.homerenergy.com

File: PRUEBA 3.homer

Author:

Location: Alcides Carrión, Huancayo, Peru (12°1.9'S, 75°14.2'W)

Total Net Present Cost: $6,171,129.00

Levelized Cost of Energy ($/kWh): $0.268

Notes:

Sensitivity variable values for this simulation

Variable Value Unit
Diesel Fuel Price 0.500 $/L
NominalDiscountRate 1.25 %

Page 1 of 11 www.homerenergy.com Generated 9/23/2018 11:29:30 AM

System Architecture
Component Name Size Unit
Generator Autosize Genset 250 kW
PV Generic flat plate PV 247 kW
Storage Generic 1kWh Lead Acid 413 strings
System converter System Converter 102 kW
Dispatch strategy HOMER Load Following

Schematic

Page 2 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

Cost Summary

Net Present Costs

Name Capital Operating Replacement Salvage Resource Total
Autosize
Genset $125,000 $1.15M $1.18M $0.00 $2.52M $4.98M
Generic
1kWh Lead
Acid $123,900 $88,206 $166,310 -$27,148 $0.00 $351,268
Generic flat
plate PV $741,444 $52,784 $0.00 $0.00 $0.00 $794,229
System
Converter $30,510 $0.00 $25,323 -$7,455 $0.00 $48,378
System $1.02M $1.29M $1.37M -$34,603 $2.52M $6.17M

Annualized Costs
Name Capital Operating Replacement Salvage Resource Total
Autosize
Genset $5,853 $54,022 $55,309 $0.00 $117,841 $233,025
Generic
1kWh Lead
Acid $5,801 $4,130 $7,787 -$1,271 $0.00 $16,447
Generic flat
plate PV $34,716 $2,471 $0.00 $0.00 $0.00 $37,188
System
Converter $1,429 $0.00 $1,186 -$349.06 $0.00 $2,265
System $47,799 $60,624 $64,282 -$1,620 $117,841 $288,925

Page 3 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

Cash Flow

Page 4 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

Electrical Summary

Excess and Unmet

Quantity Value Units
Excess Electricity 110,246 kWh/yr
Unmet Electric Load 0 kWh/yr
Capacity Shortage 0 kWh/yr

Production Summary
Component Production (kWh/yr) Percent
Generic flat plate PV 431,431 36.0
Autosize Genset 767,651 64.0
Total 1,199,082 100

Consumption Summary
Component Consumption (kWh/yr) Percent
AC Primary Load 1,077,480 100
DC Primary Load 0 0
Deferrable Load 0 0
Total 1,077,480 100

Page 5 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

Generator: Autosize Genset (Diesel)

Autosize Genset Electrical Summary

Quantity Value Units
Electrical Production 767,651 kWh/yr
Mean Electrical Output 107 kW
Minimum Electrical Output 62.5 kW
Maximum Electrical Output 225 kW

Autosize Genset Fuel Summary

Quantity Value Units
Fuel Consumption 235,681 L
Specific Fuel Consumption 0.307 L/kWh
Fuel Energy Input 2,319,102 kWh/yr
Mean Electrical Efficiency 33.1 %

Autosize Genset Statistics

Quantity Value Units
Hours of Operation 7,203 hrs/yr
Number of Starts 967 starts/yr
Operational Life 2.08 yr
Capacity Factor 35.1 %
Fixed Generation Cost 18.8 $/hr
Marginal Generation Cost 0.126 $/kWh

Autosize Genset Output (kW)

Page 6 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

PV: Generic flat plate PV

Generic flat plate PV Electrical Summary

Quantity Value Units
Minimum Output 0 kW
Maximum Output 238 kW
PV Penetration 40.0 %
Hours of Operation 4,404 hrs/yr
Levelized Cost 0.0862 $/kWh

Generic flat plate PV Statistics

Quantity Value Units
Rated Capacity 247 kW
Mean Output 49.3 kW
Mean Output 1,182 kWh/d
Capacity Factor 19.9 %
Total Production 431,431 kWh/yr

Generic flat plate PV Output (kW)

Page 7 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

Storage: Generic 1kWh Lead Acid

Generic 1kWh Lead Acid Properties

Quantity Value Units
Batteries 413 qty.
String Size 1.00 batteries
Strings in Parallel 413 strings
Bus Voltage 12.0 V

Generic 1kWh Lead Acid Result Data

Quantity Value Units
Average Energy Cost 0 $/kWh
Energy In 38,806 kWh/yr
Energy Out 31,046 kWh/yr
Storage Depletion 0.566 kWh/yr
Losses 7,761 kWh/yr
Annual Throughput 34,710 kWh/yr

Generic 1kWh Lead Acid Statistics

Quantity Value Units
Autonomy 2.02 hr
Storage Wear Cost 0.335 $/kWh
Nominal Capacity 413 kWh
Usable Nominal Capacity 248 kWh
Lifetime Throughput 330,400 kWh
Expected Life 9.52 yr

Generic 1kWh Lead Acid State of Charge (%)

Page 8 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

Converter: System Converter

System Converter Electrical Summary

Quantity Value Units
Hours of Operation 574 hrs/yr
Energy Out 29,493 kWh/yr
Energy In 31,046 kWh/yr
Losses 1,552 kWh/yr

System Converter Statistics

Quantity Value Units
Capacity 102 kW
Mean Output 3.37 kW
Minimum Output 0 kW
Maximum Output 82.6 kW
Capacity Factor 3.31 %

System Converter Inverter Output (kW)

System Converter Rectifier Output (kW)

Page 9 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

Fuel Summary

Diesel Consumption Statistics

Quantity Value Units
Total fuel consumed 235,681 L
Avg fuel per day 646 L/day
Avg fuel per hour 26.9 L/hour

Diesel Consumption (L/hr)

Emissions
Pollutant Quantity Unit
Carbon Dioxide 616,922 kg/yr
Carbon Monoxide 3,889 kg/yr
Unburned Hydrocarbons 170 kg/yr
Particulate Matter 23.6 kg/yr
Sulfur Dioxide 1,511 kg/yr
Nitrogen Oxides 3,653 kg/yr

Page 10 of 11 www.homerenergy.com Generated 9/23/2018 11:29:31 AM

Renewable Summary
Capacity-based metrics Value Unit
Nominal renewable capacity divided by total nominal capacity 49.7 %
Usable renewable capacity divided by total capacity 44.2 %
Energy-based metrics Value Unit
Total renewable production divided by load 40.0 %
Total renewable production divided by generation 36.0 %
One minus total nonrenewable production divided by load 28.8 %
Peak values Value Unit
Renewable output divided by load (HOMER standard) 474 %
Renewable output divided by total generation 100 %
One minus nonrenewable output divided by total load 100 %

Instantaneous Renewable Output Percentage of Total Generation

Instantaneous Renewable Output Percentage of Total Load

100% Minus Instantaneous Nonrenewable Output as Percentage of Total Load

Page 11 of 11 www.homerenergy.com Generated 9/23/2018 11:29:32 AM