asif Posted July 23, 2023 Report Share Posted July 23, 2023 PV Generator Energy (AC grid) 4,645,692 kWh/Year PV Generator Output 3010.4 kWp Start of Operation of the System 1.1.24 Assessment Period 20 Years Interest on Capital 1 % Economic Parameters Return on Assets 12.63 % Accrued Cash Flow (Cash Balance) 35,41,96,573.58 ₹ Amortization Period 8.0 Years Electricity Production Costs 2.23 ₹/kWh Payment Overview Specific Investment Costs 65,000.00 ₹/kWp Investment Costs 19,56,76,000.00 ₹ One-off Payments 0.00 ₹ Incoming Subsidies 0.00 ₹ Annual Costs 0.00 ₹/Year Other Revenue or Savings 0.00 rs Remuneration and Savings Total Payment from Utility in First Year 0.00 ₹/Year First year savings 2,39,22,336.41 ₹/Year New Tariff (Example) Energy Price 5.15 ₹/kWh Compensation for Surplus 0.00 ₹/kWh Inflation Rate for Energy Price Cashflow Table Year 1 Year 2 Year 3 Year 4 Year 5 Investments ₹ -19,56,76,000.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 Electricity Savings ₹ 2,36,85,481.59 ₹ 2,39,19,991.31 ₹ 2,41,56,822.91 ₹ 2,43,95,999.37 ₹ 2,46,37,540.28 Annual Cash Flow ₹ -17,19,90,518.41 ₹ 2,39,19,991.31 ₹ 2,41,56,822.91 ₹ 2,43,95,999.37 ₹ 2,46,37,540.28 Accrued Cash Flow (Cash Balance) ₹ -17,19,90,518.41 ₹ -14,80,70,527.10 ₹ -12,39,13,704.20 ₹ -9,95,17,704.83 ₹ -7,48,80,164.55 Year 6 Year 7 Year 8 Year 9 Year 10 Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 Electricity Savings ₹ 2,48,81,484.43 ₹ 2,51,27,821.93 ₹ 2,53,76,629.03 ₹ 2,56,27,867.04 ₹ 2,58,81,626.06 Annual Cash Flow ₹ 2,48,81,484.43 ₹ 2,51,27,821.93 ₹ 2,53,76,629.03 ₹ 2,56,27,867.04 ₹ 2,58,81,626.06 Accrued Cash Flow (Cash Balance) ₹ -4,99,98,680.12 ₹ -2,48,70,858.19 ₹ 5,05,770.85 ₹ 2,61,33,637.88 ₹ 5,20,15,263.94 Year 11 Year 12 Year 13 Year 14 Year 15 Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 Electricity Savings ₹ 2,61,37,861.34 ₹ 2,63,96,654.59 ₹ 2,66,58,018.54 ₹ 2,69,21,962.65 ₹ 2,71,88,513.85 Annual Cash Flow ₹ 2,61,37,861.34 ₹ 2,63,96,654.59 ₹ 2,66,58,018.54 ₹ 2,69,21,962.65 ₹ 2,71,88,513.85 Accrued Cash Flow (Cash Balance) ₹ 7,81,53,125.28 ₹ 10,45,49,779.87 ₹ 13,12,07,798.41 ₹ 15,81,29,761.05 ₹ 18,53,18,274.90 Year 16 Year 17 Year 18 Year 19 Year 20 Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 Electricity Savings ₹ 2,74,57,695.22 ₹ 2,77,29,566.52 ₹ 2,80,04,102.28 ₹ 2,82,81,374.18 ₹ 2,85,61,389.36 Annual Cash Flow ₹ 2,74,57,695.22 ₹ 2,77,29,566.52 ₹ 2,80,04,102.28 ₹ 2,82,81,374.18 ₹ 2,85,61,389.36 Accrued Cash Flow (Cash Balance) ₹ 21,27,75,970.12 ₹ 24,05,05,536.63 ₹ 26,85,09,638.91 ₹ 29,67,91,013.10 ₹ 32,53,52,402.46 Year 21 Investments ₹ 0.00 Electricity Savings ₹ 2,88,44,171.12 Annual Cash Flow ₹ 2,88,44,171.12 Accrued Cash Flow (Cash Balance) ₹ 35,41,96,573.58 Degradation and inflation rates are applied on a monthly basis over the entire observation period. This is done in the first year. 2 %/Year Quote Link to comment Share on other sites More sharing options...
developer_fw Posted July 25, 2023 Report Share Posted July 25, 2023 Hello asif Could you elaborate what you do want to know? Do you have a specific question? Kind regards Frederik Quote Link to comment Share on other sites More sharing options...
Recommended Posts
Join the conversation
You can post now and register later. If you have an account, sign in now to post with your account.
Note: Your post will require moderator approval before it will be visible.