NIS (at gas stations)
Surface area ?
Investment 186,440 EUR (per exchange rate 118 din / EUR)
Year of production 300 MWh (300,000 kWh)
(Investment 0.62 EUR per year of production 1 kWh)
Savings 300,000 kWh / year x 0.14 EUR / kWh = 42,000 EUR per year without feed-in for surpluses delivered to the public network
Repayment time: no depreciation of fixed assets, no government incentives for green energy and CO2 reduction, no feed-in tariffs, no loans, no maintenance costs, no insurance and no inflation: 186,440 / 42,000 = 4.44 years
FINTEL ENERGIJA I MK GROUP (in Kula)
Area 770 hectares
Investment 340,000,000 EUR
Year production 832 GWh (832,000,000 kWh)
(Investment 0.41 EUR per annual production 1 kWh)
Savings 832,000,000 kWh x 0.14 EUR / kWh = 116,480,000 EUR per year without feed-in for surpluses delivered to the public network
Time of return is simple, no depreciation of fixed assets, no government incentives for green energy and CO2 reduction, no feed-in tariffs, no loans, no maintenance and insurance costs and no inflation: 340 / 116.48 = 2.91 years
HIPERION SOL BELGRADE (in Ćuprija)
Area 5.2 hectares
Investment 0.6 EUR / kWh x 588,000 = 352,800 (assumed)
Annual production 588,000 kWh (in newspapers 5.88 GWh per year?)
Savings 588,000 kWh x 0.14 EUR / kWh = 82,320 EUR per year without feed-in for surpluses delivered to the public network
Repayment time is simple, no depreciation of fixed assets, no government incentives for green energy and CO2 reduction, no feed-in tariffs, no loans, no maintenance and insurance costs and no inflation: 352,800 / 82,320 = 4.28 years
BRANDONI (calculation by catalog)
Area 0.5 hectares
Investment 0.6 EUR / kWh x 918,000 = 550,800 (assumed)
Annual production 918,000 kWh
Savings 918,000 kWh x 0.14 EUR / kWh = 128,520 EUR per year without feed-in for surpluses delivered to the public network
Repayment time is simple, no depreciation of fixed assets, no government incentives for green energy and CO2 reduction, no feed-in tariffs, no loans, no maintenance and insurance costs and no inflation: 550,800 / 128,520 = 4.29 years
Note:
- If you want to assess the real financial effects of these investments, go to INVESTASISTENT and:
- In “Investment value and durability of fixed assets”, enter durability (they do not have the same durability of individual electrical components as panels), so that the software calculates depreciation in the Income Statement.
- If the planned loan and government incentives for green energy and CO2 reduction in the form of grants, enter them in the “Sources of financing”
- Enter “Savings” in “Revenues”, and enter the price of kWh realistically as much as you really pay now and without the feed-in tariff.
- In “Expenses” enter maintenance costs (defined by the equipment seller), number and costs of gross salaries of employees at the plant, insurance costs with the Insurance Company, estimate future annual inflation
