Mathematical Problems in Engineering

Research Article

Grid Impact Assessment of Centralized and Decentralized Photovoltaic-Based Distribution Generation: A Case Study of Power Distribution Network with High Renewable Energy Penetration

Table 7

Economic analysis of the decentralized system.
EOYO & M + engineersRoof rentSavingsNet savingsDepreciationTotalTaxable incomeTaxATCFATCF with inflationBalance
0     ($2,964,360)  ($2,964,360)($2,964,360)($2,964,360)
1($117,870)($254,088)$741,090.00$369,132($148,218) $220,914$22,091$391,223$379,829($2,584,531)
2($117,870)($254,088)$735,161.28$363,203($148,218) $214,985$21,499$384,702$362,618($2,221,913)
3($117,870)($254,088)$729,279.99$357,322($148,218) $209,104$20,910$378,232$346,136($1,875,777)
4($117,870)($254,088)$723,445.75$351,488($148,218) $203,270$20,327$371,815$330,353($1,545,424)
5($117,870)($254,088)$717,658.18$345,700($148,218) $197,482$19,748$365,448$315,239($1,230,185)
6($117,870)($254,088)$711,916.92$339,959($148,218) $191,741$19,174$359,133$300,768($929,417)
7($117,870)($254,088)$706,221.58$334,264($148,218) $186,046$18,605$352,868$286,914($642,503)
8($117,870)($254,088)$700,571.81$328,614($148,218) $180,396$18,040$346,653$273,651($368,852)
9($117,870)($254,088)$694,967.24$323,009($148,218) $174,791$17,479$340,488$260,956($107,896)
10($117,870)($254,088)$689,407.50$317,449($148,218) $169,231$16,923$334,373$248,805$140,909
11($117,870)($254,088)$683,892.24$311,934($148,218) $163,716$16,372$328,306$237,175$378,084
12($117,870)($254,088)$678,421.10$306,463($148,218) $158,245$15,825$322,288$226,046$604,130
13($117,870)($254,088)$672,993.73$301,036($148,218) $152,818$15,282$316,318$215,397$819,527
14($117,870)($254,088)$667,609.78$295,652($148,218) $147,434$14,743$310,395$205,208$1,024,735
15($117,870)($254,088)$662,268.90$290,311($148,218) $142,093$14,209$304,520$195,460$1,220,195
16($117,870)($254,088)$656,970.75$285,013($148,218) $136,795$13,679$298,692$186,135$1,406,330
17($117,870)($254,088)$651,714.99$279,757($148,218) $131,539$13,154$292,911$177,216$1,583,546
18($117,870)($254,088)$646,501.27$274,543($148,218) $126,325$12,633$287,176$168,686$1,752,231
19($117,870)($254,088)$641,329.26$269,371($148,218) $121,153$12,115$281,487$160,528$1,912,759
20($117,870)($254,088)$636,198.62$264,241($148,218) $116,023$11,602$275,843$152,728$2,065,487