Optimal Capacity Allocation of Large-Scale Wind-PV-Battery Units

Table 5

The comparison of cost detail.

Year	Hocaoglu			Proposed
	Expense (US$)	Income (US$)	NPC (US$)	Expense (US$)	Income (US$)	NPC (US$)
2003	360,369,200	12,210,800	331,579,400	364,809,200	12,755,100	335,289,600
2004	3,846,600	11,780,100	−7,195,900	3,380,800	13,483,300	−9,163,265
2005	2,532,500	13,283,900	−9,287,400	2,979,000	12,869,600	−8,543,800
2006	2,332,600	13,344,700	−9,059,600	4,021,500	12,719,300	−7,155,700
2007	9,687,600	12,424,100	−2,144,100	3,994,000	11,925,700	−6,214,600
2008	2,019,500	11,699,800	−7,223,500	2,461,800	12,691,600	−7,633,600
2009	3,464,900	12,710,000	−6,570,300	3,459,100	13,150,900	−6,887,700
2010	3,450,700	13,256,800	−6,637,100	4,017,300	13,090,200	−6,140,800
2011	2,702,300	11,858,600	−5,902,200	2,511,100	13,370,200	−6,999,800
2012	9,457,500	11,795,300	−1,435,200	2,998,500	11,809,400	−5,409,100
2013	2,031,000	11,920,000	−5,781,800	2,553,500	13,101,200	−6,167,000
Total	401,894,400	136,284,100	270,341,800	397,185,800	140,966,500	264,973,700