| PV cost ($/m2) | RI (%) | LLP (%) | | | | | C&R | O&M | O&MPV | O&MBAT | TLCC |
| 50 | 2 | 1.9927 | 171 | 1114 | 3,699 | 102,240 | 93,520 | 13,237 | 2052 | 11,140 | 106,760 | 100 | 2 | 1.7620 | 173 | 1125 | 5,409 | 103,250 | 96,105 | 13,371 | 2076 | 11,250 | 109,480 | 125 | 2 | 1.8339 | 172 | 1151 | 6,206 | 105,636 | 99,040 | 13,619 | 2064 | 11,510 | 112,660 | 150 | 2 | 1.8377 | 172 | 1148 | 7,034 | 105,360 | 99,623 | 13,589 | 2064 | 11,480 | 113,220 | 200 | 2 | 1.9658 | 171 | 1132 | 8,640 | 103,892 | 99,933 | 13,417 | 2052 | 11,320 | 113,350 | 250 | 2 | 1.9608 | 171 | 1136 | 10,287 | 104,259 | 101,907 | 13,457 | 2052 | 11,360 | 115,640 | 300 | 2 | 1.9709 | 171 | 1128 | 11,934 | 103,525 | 102,900 | 13,377 | 2052 | 11,280 | 116,280 | 350 | 2 | 1.9633 | 171 | 1134 | 13,358 | 104,075 | 105,037 | 13,437 | 2052 | 11,340 | 118,480 | 400 | 2 | 1.8137 | 172 | 1167 | 15,317 | 107,104 | 109,460 | 13,779 | 2064 | 11,670 | 123,240 | 450 | 2 | 1.5936 | 174 | 1161 | 17,171 | 106,553 | 110,799 | 13,743 | 2088 | 11,610 | 124,550 | 500 | 2 | 1.7103 | 173 | 1166 | 18,739 | 107,012 | 112,788 | 13,781 | 2076 | 11,660 | 126,570 |
|
|