Return On Investment sheets.pptx

Return On Investment
Solar/DG/Battery system
Month

Current DG
system

Scheduled Solar/DG/Battery system
Bank payment
Opex.

Net Opex Reduction

1

€

58,860

€

28,582.11

€

20,960.00

€

9,318.00

2

€

58,860

€

28,582.11

€

20,960.00

€

9,318.00

3

€

58,860

€

28,582.11

€

20,960.00

€

9,318.00

4

€

58,860

€

28,582.11

€

20,960.00

€

9,318.00

5

€

58,860

€

28,582.11

€

20,960.00

€

9,318.00

6

€

58,860

€

28,582.11

€

20,960.00

€

9,318.00

Net Opex Reduction over 3 years=

€ 335,448

Net Capex. Addition After 3 years=

€ 688,146
1

Return On Investment
New DG/Battery system
Month

Current DG
system

Scheduled
New DG/Battery system
Bank payment
Opex.

Net Opex Reduction

1

€

58,860

€

20,061.53

€

22,880.00

€

15,919.00

2

€

58,860

€

20,061.53

€

22,880.00

€

15,919.00

3

€

58,860

€

20,061.53

€

22,880.00

€

15,919.00

4

€

58,860

€

20,061.53

€

22,880.00

€

15,919.00

5

€

58,860

€

20,061.53

€

22,880.00

€

15,919.00

6

€

58,860

€

20,061.53

€

22,880.00

€

15,919.00

Net Opex Reduction over 3 years=

€ 573,084

Net Capex. Addition After 3 years=

€ 441,147
2