Economic Analyisi of 10 MW Solar PV in Quetta
Economic Analyisi of 10 MW Solar PV in Quetta
Economic Analyisi of 10 MW Solar PV in Quetta
Renewable Energy
journal homepage: www.elsevier.com/locate/renene
Department of Mechanical Engineering, NED University of Engineering and Technology, Karachi 75300, Pakistan
Adam Smith College, Stenton Campus, Glenrothes, Scotland, UK
a r t i c l e i n f o
a b s t r a c t
Article history:
Received 15 July 2011
Accepted 20 June 2012
Available online 24 July 2012
This study assess the feasibility of photovoltaic based power plant; for this purpose best site for the
location of the project is determined by comparing monthly average daily global solar radiation data of
eight Pakistani cities and Quetta city is chosen for the 10 MW plant. RETScreen simulation of the power
plant shows that about 23.206 GWh of electricity can be generated in a year if one axis tracking method
is employed. At a total cost of $50 m, 50% debt ratio, 9% discount rate the proposed PV plant generates
electricity at a rate of $0.157/kWh. The investigation shows that presently the PV based electricity is
about 30.8% more expensive as compared to grid supplied electricity. Emission analysis demonstrated
that the proposed PV power plant avoided carbon dioxide production by 17,938 tons/year. The analysis
shows that presently the proposed PV power plant is not feasible if only economic factors are considered.
Sensitivity analysis demonstrates that if total installed cost of the plant is about $35 m then the cost of
power from photovoltaic plant will be equal to grid supplied electric power without any subsidy.
2012 Elsevier Ltd. All rights reserved.
Keywords:
Solar energy
Photovoltaic
Feasibility analysis
RETScreen
1. Introduction
Reasonably priced electricity, among other factors, plays a very
important role in the industrialization, reduction of poverty and
social uplift of a developing country. Presently Pakistan suffers from
a severe electric power shortage which is one of the causes of
stunted industrial growth, high unemployment rate and occasional
unrest. Pakistans energy resources consist of thermal, hydro and
nuclear power. Thermal power is generated from oil and gas based
power plants. These plants are aging and a signicant number of
them are single cycle with low efciencies thus fuel use per unit of
electricity generated is high. Consequently electric power generated from these plants is costly. The import of oil constitutes
a major portion of the total import bill of the country.
Traditionally electricity had been cheap in Pakistan due to
availability of abundant natural gas as fuel for power plants. With
the increase in population natural gas use has increased that
resulted in rapid depletion rate of this resource. To keep the price of
electricity low government has traditionally subsidized electricity.
Due to rising fuel price and demands from international funding
agency government has realized that subsidy is non sustainable
and damaging to national economy it has started increasing electric
power tariff [1,2] that truly reect the cost of generation. Fig. 1 show
the electricity tariff change with time for domestic consumers who
consume from 301 to 700 kWh/month of electricity.
* Corresponding author. Tel.: 92 21 99 261 261x2347.
E-mail addresses: akhalid@neduet.edu.pk, anjumkhalid@yahoo.com (A. Khalid).
0960-1481/$ e see front matter 2012 Elsevier Ltd. All rights reserved.
http://dx.doi.org/10.1016/j.renene.2012.06.040
0.120
0.100
Price ($)
0.140
0.080
0.060
3
2
1
0.020
20
01
0.000
(J
an
20
)
02
(J
an
20
)
03
(J
a
20
n)
04
(J
an
20
)
05
(J
a
20
n)
06
(J
an
20
)
07
(J
an
20
)
08
(J
an
20
)
09
(J
an
20
)
10
(J
a
20
n)
11
(J
an
)
0.040
19
98
19
99
20
00
20
01
20
02
20
03
20
04
20
05
20
06
20
07
20
08
20
09
20
10
20
11
254
Year
Year
Fig. 1. Change in electricity tariff for domestic consumers over the last 14 years.
Fig. 3. PV module price change in the last 11 years.
30000
25000
MWp
20000
15000
10000
5000
0.04
1974 1978 1982 1986 1990 1994 1998 2002 2006 2010
Year
Fig. 2. World annual installation of PV from 1974 to 2011.
3. Methodology
RETScreen renewable energy system simulation software is very
suitable for performing preliminary evaluation of renewable
energy projects and was used for present study. RETScreen is Excel
based software which was created by Canmet Energy Research
Centre, Natural Resource Canada and is available free of cost [10].
RETScreen is validated software [11]; it is easy to use and provides
accurate result of energy yields within 0e6% of actual value [12].
This software contains a number of worksheets for performing
detailed project analysis. RETScreen project includes Energy Model,
Cost Analysis, Emission Analysis, Financial Analysis and Sensitivity
and Risk Analyses sheets.
Subsequent sections describe the use of RETScreen software to
systematically establish the feasibility of the photovoltaic power
plant.
255
Table 1
Average solar radiation and power production potential of 8 cities of Pakistan.
Elevation (m)
Latitude (Degrees N)
Longitude (Degrees E)
Average ambient temperature ( C)
Radiation-horizontal surface (kWh/m2/d)
Radiation-1-axis tracking surface (kWh/m2/d)
Capacity factor-1-axis tracking array (%)
Electricity generated (GWh/year)
Electric energy generated as percentage of Quetta
Quetta
Lahore
Faisalabad
Hyderabad
Hunza
Chitral
Badin
Ormara
1621
30.3
66.9
18.0
5.54
7.9
26.5
23.2
100
217
31.4
74.4
24.4
4.68
6.39
20.9
18.3
82.4
186
31.4
73.1
23.8
5.03
7.07
23.1
20.2
87.1
26
25.4
68.4
26.5
5.27
7.03
22.7
19.9
85.8
4269
36.3
74.6
5.6
4.45
6.44
23.7
20.8
89.6
4115
36
71.8
1.2
4.85
7.12
25.6
22.4
96.5
7
24.7
68.8
27
5.24
7.02
22.8
19.9
85.8
208
25.2
64.6
24.6
5.33
7.16
23.4
20.5
88.4
1200.0
1000.0
800.0
600.0
400.0
Technical inputs
200.0
0.0
0
2000
4000
6000
8000
Quantity
Capacity of the power plant
Average solar radiation for Quetta
Tracking system
PV module temperature coeff
PV module conversion efciency
Miscellaneous PV array losses
Invertor losses
Input value
10 MW
5.54 kWh/m2/day
One axis
0.40%/ C
16.1%
10%
5%
256
Table 4
Important indicators for three modes of PV array orientation.
Financial inputs
Variable
Project life
Electricity export rate
Electricity export escalation
Debt ratio
Debt term
Ination rate
Discount rate
Input value
30 years
$0.12/kWh
5.0%/year
50%
10 years
8%
9%
2-axis track
3,000
2,500
One axis
Two axis
17.713
0
40
335,000
15.8
23.206
1.0
50
500,000
15.7
23.922
1.386
53.68
500,000
16.0
2,000
Table 5
Financial indicators of the proposed PV power plant.
1,500
1,000
500
Ju
ly
Au
gu
Se
st
pt
em
be
r
O
ct
ob
e
N
r
ov
em
b
D
er
ec
em
be
r
M
ay
Ju
ne
Ap
ri l
0
Ja
nu
a
Fe ry
br
ua
ry
M
ar
ch
South facing-xed
tilt
Fig. 5. Monthly power generations by xed orientation and one and two axis tracking
PV power plants located in Quetta.
S. No
Output variable
Output value
Suggested optimum
value
1
2
$14.9 million
$0.157/kWh
3
4
5
0.41
5.5%
18.7 years
Investors accepted
value < 10 years
257
60
50
40
30
20
10
0
Original val New value Original val New value Original val New value Original val New value Original val New value Original val New value
Capital Cost ($m)
Series1
50
35
26.5
34.5
15.7
Electricity export
escalation rate (%)
5
7.08
Required rate of
return
9
5.5
Clean energy
production income
(/kWh)
0
3.7
Fig. 6. Sensitivity analysis results of the 10 MW photovoltaic power plant showing comparison of original values and new values of important input variables. New values are for
which NPV is zero and project is economically feasible.
6. Conclusion
This study showed that one axis tracking PV power plant
generates the cheapest electricity and has potential to generate
23.206 GWh electric power in a year at Quetta which is the site with
highest solar insolation. While Lahore being the worst site can
generate 18.3 GW/year from the proposed PV power project. While
most of the area of Pakistan has the potential to generate power
nearly equal to power generation potential of Quetta site. The
electricity obtained from this clean power source will cost $0.157/
kWh and will help abate local and global pollution. The plant will
help avoid production of 17, 938 ton of carbon dioxide per year.
However presently high initial cost makes this project unfeasible
even at the best site in Pakistan despite the fact that O&M cost of
this 10 MW plant is $0.5 m/year as no fuel is needed. However some
economic factors have the potential to change this situation in
future. First is the falling price of PV modules and the second
equally important development is the rising electric power tariff in
Pakistan. These two factors will hopefully bring PV based electricity
price equal to grid supplied electricity in future. However if feed-intariff of $0.157/kWh or above is provided then it will make this PV
power project economically viable in Pakistan now.
References
[1] Tariff notication of DISCOS and KESC 2010. Karachi Electric Supply Company.
From: www.kesc.com.pk/; 2010 [accessed 05-06-2011].
[2] Weynand Gordon. Energy sector assessment for USAID/Pakistan. Energy Team
Ofce of Infrastructure & Engineering Bureau for Economic Growth, Agriculture, & Trade, USAID; 2007.
[3] Photovoltaic History, From: www.sunlightelectric.com/pvhistory; [accessed
07e13, 2011].
[4] European Photovoltaic Energy Association (EPEA), Market Report. From:
www.epia.org/publications/photovoltaic-publications-global-market outlook.
html; 2011 [accessed 02-21-2012].
[5] The National Renewable Energy Laboratory, PV FAQs, US Department of
Energy. From, www.nrel.org/; [accessed 01.20.2012].
[6] Photovoltaic solar module retail price survey, Solarbuzz. From: www.
solarbuzz.com/; 2012 [accessed 23-02-2012].
258
[7] Asif M. Sustainable energy options for Pakistan. Renewable and Sustainable
Energy Reviews 2009:903e9.
[8] Muneer T, Asif M. Prospects for secure and sustainable electricity supply for
Pakistan. Renewable and Sustainable Energy Reviews 2007:654e71.
[9] Global Meteorological Database for Engineers. Planners and education, METEONORM software version 5.0; 2003. Fabrikstrasse 14, 3012 Bern, Switzerland.
[10] RETScreen International. Clean energy project analysis: RETScreen engineering and cases textbook. Canada: Minister of Natural Resources; 2010.
[11] Gilman P. A Comparison of three free computer models for evaluating PV and
hybrid system design: homer, Hybrid2 and RETScreen. Proceedings of the
Solar Conference, vol. 1, 2007, p. 81.
[12] Becker B, Gaunt T. Simulating the impact of design-stage uncertainties on PV
array output estimation, In: Paper presented at the 16th PSCC, Glasgow,
Scotland; 2008.
[13] Jamie J, Geoffrey T.K. User Manual, PV Value, Sandia National Laboratories, vol.
1.0; 6e7; From: http://energy.sandia.gov/wp/wpcontent/gallery/uploads/PV_
Value_v1.0_user_manual.pdf; 2012 [accessed 15-01-2012].
[14] Quashning V. Technical and economical system comparison of photovoltaic
and concentrating solar thermal power systems depending on annual global
irradiation. Solar Energy 2004;77:171e8.
[15] Al-Badi AH, Albadi MH, Al-Lawati AM, Malik AS. Economic perspective of PV
electricity in Oman. Energy 2011;36:226e32.
[16] Harder E, Gibson JM. The costs and benets of large-scale solar photovoltaic
power production in Abu Dhabi, United Arab Emirates. Renewable Energy
2011;36:789e96.
[17] Wattsun solar tracker retail price sheet. From: http://www.wattsun.com/
prices/Wattsun_Tracker_Prices.pdf; 2010 [accessed 01-02-2012].
[18] Mashael Y. Renewable energy in Pakistan: policy strengths, challenges & the
path forward, energy economics & policy. Dr. Thomas Rutherford ETH Zurich;
June 2nd 2010. p. 10.
[19] Alternative Energy Development Board, Ministry of water and Power,
Government of Pakistan. From: www.aedb.org/; [accessed 10-02-2012].
[20] Electricity tariff notication of IPPs. National Electric Power Regulatory
Authority (NEPRA), Government of Pakistan; 2011.
[21] Addressing solar photovoltaic operations and maintenance challenges,
a survey of current knowledge and practices. Palo Alto, California: Electric
Power Research Institute (EPRI), 3420 Hill-view Avenue. From: www.
smartgridnews.com/; 2010 [accessed 12-2-2012].
[22] Pakistan Energy Year Book-2010. Islamabad: Hydrocarbon Development
Institute, Ministry of Petroleum and Natural Resources; 2010. p. 8e10.