No Assumptions

1 Life time of PV Years

2 Rated Capacity of PV System (RC) KWp
Module Efficiency (ME) %
Hours/Year Hours
3 Yield (RC * ME * hours/year) kwh/year
4 Degradation Factor %
5 % Own Consumption %
6 DU Total Customer Charge PHP/kWh
7 Annual Increase in DU/Generation Charge %
8 % Net Export %
9 DU Generation Charge PHP/kWh
10 Operations and Maintenance/Year/KWp PHP
Cost of installed PV System PHP/kWp
11 Cost of installed PV System total PHP

Key Performance Indicators

Total Solar Energy Produced kwh
Total Cost PHP
Total Savings PHP
Break Even Year
Internal Rate of Return %

Developed by Markus Dietrich, GIZ Consultant

Year Total Solar Energy Solar DU Total

Produced Energy Customer
Own Charge
Consump
tion

kWh kWh PHP/KWH

1 3 - 4(per year) B*5 6 + 7(per y

A B C D

1
2
3
4
 5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Total
Avoided Solar Generatio Credit Savings O&M Total Investme
Cost Energy n Charge from Savings nt and
Export Export Cumulativ
e Savings

PHP kWh PHP/KWH PHP PHP PHP PHP PHP

C*D B*8 9 + 7(per yF * G E+H 2 * 10 I-J 11 - K

E F G H I J K L