July 23, 20233 yr comment_13886 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 Report
July 25, 20233 yr comment_13905 Hello asif Could you elaborate what you do want to know? Do you have a specific question? Kind regards Frederik Report
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.