Electricity Bill Details:

• Total Annual Consumption: 164,320 kWh

• Sanctioned Load: 150
Cost vs Benefits Analysis:

Energy Contribution Graphs

Annual Units Consumption 164,320 kWh
Annual Bill Payment 10,504,862 PKR
Unit Rate Charged by DISCO 63.9 PKR/kWh
Proposed PV Potential 39.9 kW
Annual P90 Solar Production 51,100 kWh
Annual Savings Rate taken 35.0 PKR/kWh
Annual Savings 1,722,070 PKR
Deficit Energy Imported 113,220 kWh
Grid Import Reduction 31 %
 25 Years Production & Savings Analysis
System Cost: 5,300,000 PKR
Annual Units Consumption: 164,320 kWh
Annual Bill Payment: 10,504,862 PKR
Unit Rate Charged by DISCO: 64 PKR/kWh
Proposed PV Potential: 40 kW
Annual P90 Solar Production: 51,100 kWh
Annual Savings Rate taken: 35 PKR/kWh
Annual O&M Cost Rate: 1.3 PKR/kWh
Expected 25 Years Revenue: 41,882,231 PKR
Expected 25 Years Savings: 35,026,605 PKR
Payback Period: 3.1 Years

Year Production Solar Revenue O&M Cost Revenue - 0&M Net Savings
System Price: (5,300,000)
1 51,100 1,788,500 66,430 1,722,070 (3,577,930)
2 50,819 1,778,663 66,065 1,712,599 (1,865,331)
3 50,539 1,768,881 65,701 1,703,179 (162,152)
4 50,261 1,759,152 65,340 1,693,812 1,531,660
5 49,985 1,749,476 64,981 1,684,496 3,216,156
6 49,710 1,739,854 64,623 1,675,231 4,891,387
7 49,437 1,730,285 64,268 1,666,017 6,557,404
8 49,165 1,720,769 63,914 1,656,854 8,214,258
9 48,894 1,711,304 63,563 1,647,742 9,862,000
10 48,625 1,701,892 63,213 1,638,679 11,500,679
11 48,358 1,692,532 62,865 1,629,666 13,130,345
12 48,092 1,683,223 62,520 1,620,703 14,751,048
13 47,828 1,673,965 62,176 1,611,789 16,362,838
14 47,565 1,664,758 61,834 1,602,924 17,965,762
15 47,303 1,655,602 61,494 1,594,108 19,559,870
16 47,043 1,646,496 61,156 1,585,341 21,145,211
17 46,784 1,637,441 60,819 1,576,621 22,721,832
18 46,527 1,628,435 60,485 1,567,950 24,289,782
19 46,271 1,619,478 60,152 1,559,326 25,849,108
20 46,016 1,610,571 59,821 1,550,750 27,399,858
21 45,763 1,601,713 59,492 1,542,221 28,942,079
22 45,512 1,592,904 59,165 1,533,739 30,475,818
23 45,261 1,584,143 58,840 1,525,303 32,001,121
24 45,012 1,575,430 58,516 1,516,914 33,518,035
25 44,765 1,566,765 58,194 1,508,571 35,026,605
 Payback Analysis
System Cost: 5,300,000 PKR
Proposed PV Potential: 39.9 kW
Annual P90 Solar Production: 51,100 kWh
Annual Savings Rate taken: 35 PKR/kWh
Annual Savings: 1,722,070 PKR
Payback Period: 3.1 Years