jagomart
digital resources
picture1_Npv Calculator 10 Year And 20 Year


 203x       Filetype XLSX       File size 0.03 MB       Source: www.zenon.energy


File: Npv Calculator 10 Year And 20 Year
sheet 1 10year npv supertitan lfp cost per kwh euro 42000 euro 30000 system cost euro 10000 yearly degradation 06 44 cost per kwh euro 0058 degradation lifetime kwh output ...

icon picture XLSX Filetype Excel XLSX | Posted on 18 Aug 2022 | 3 years ago
Partial file snippet.
Sheet 1: 10-year NPV


SuperTitan LFP

Cost per kWh € 420.00 € 300.00
System cost € 100.00
Yearly degradation (%) 0.6 4.4
Cost per kWh € 0.058






Degradation Lifetime kWh output
Year SuperTitan LFP SuperTitan LFP
1 99.4 95.6 € 5.78 € 5.67
2 98.8 91.2 € 5.75 € 5.42
3 98.2 86.8 € 5.71 € 5.16
4 97.6 82.4 € 5.68 € 4.91
5 97 78 € 5.64 € 4.65
6 96.4 73.6 € 5.61 € 4.40
7 95.8 69.2 € 5.57 € 4.14
8 95.2000000000001 64.8 € 5.54 € 3.89
9 94.6 60.4 € 5.50 € 3.63
10 94.0000000000001
€ 5.47








€ -



€ -



€ -



€ -















€ -















€ -















€ -















€ -















€ -












SUM OF EARNINGS
€ 56.3 € 41.9




























NPV -€ 79.7 -€ 69.1













Cost -€ 142.5 -€ 109.6














Sheet 2: 20-year NPV


SuperTitan LFP

Cost per kWh € 420.00 € 300.00
System cost € 100.00
Yearly degradation (%) 0.6 4.4
Cost per kWh € 0.058






Degradation Lifetime kWh output
Year SuperTitan LFP SuperTitan LFP
1 99.4 95.6 € 5.78 € 5.67
2 98.8 91.2 € 5.75 € 5.42
3 98.2 86.8 € 5.71 € 5.16
4 97.6 82.4 € 5.68 € 4.91
5 97 78 € 5.64 € 4.65
6 96.4 73.6 € 5.61 € 4.40
7 95.8 69.2 € 5.57 € 4.14
8 95.2000000000001 64.8 € 5.54 € 3.89
9 94.6 60.4 € 5.50 € 3.63
10 94.0000000000001
€ 5.47
11 93.4000000000001
€ 5.43
12 92.8000000000001
€ 5.40
13 92.2000000000001
€ 5.37
14 91.6000000000001
€ 5.33
15 91.0000000000001
€ 5.30












16 90.4000000000001
€ 5.26












17 89.8000000000001
€ 5.23












18 89.2000000000001
€ 5.19












19 88.6000000000001
€ 5.16












20 88.0000000000001
€ 5.12












SUM OF EARNINGS
€ 109.0 € 41.9




























NPV € 0.8 -€ 69.1













Cost -€ 142.5 -€ 109.6














The words contained in this file might help you see if this file matches what you are looking for:

...Sheet year npv supertitan lfp cost per kwh euro system yearly degradation lifetime output sum of earnings...

no reviews yet
Please Login to review.