I-Panda Phase I To V Package

PHASE 1
I-Panda SP or HPC Plus Battery Bank For Two hours Re
PACKAGE COSTINGS
Home Mothtly Bill in Pesos
Kwh Usage Per Month
Kwh Usage Per Day
Watts Usage Per Hr
Ave. Load per hr basis 20 Hrs

Inverter Capacity
Inverter battery bank
Panel Watts/( Vmp x No. of Batt)
Mppt SCC
Solar Panels (Voc 48.7, Imp 5.61)
Ah needed
Batteries
Installation*
The following items are
add-ons to quoted price
Watts
Wattage
Volts
W/41.0 V
Amperes
Watts
Ah
Ah
Inverter
Mppt SCC
Solar Panels
Batteries
Pesos
Pesos
Pesos
Pesos
cables
breakers
racks
mobilization
per diem
Total
cables
breakers
racks
mobilization
per diem
Pesos
2,000
222
7
370
3,000
333
11
556
4,000
444
15
741
185
350
12
0
0
0
62
80
370
500
24
0
0
0
123
160
556
1,000
24
0
20
0
185
200
741
1,500
24
0
25
0
247
320
10,890
0
0
3,600
13,410
0
0
7,200
20,115
0
0
12,200
28,688
0
0
14,400
14,490
20,610
32,315
43,088
3,623
5,153
8,079
10,772
18,113
25,763
40,394
53,860
size and length

pcs
sizes and number
pesos
pesos
Sub-Total
Installation*
1,000
111
4
185
pesos
pesos
pesos
pesos
pesos
nk For Two hours Regular Load
5,000
556
19
926
10,000
1,111
37
1,852
15,000
1,667
56
2,778
20,000
2,222
74
3,704
25,000
2,778
93
4,630
30,000
3,333
111
5,556
35,000
3,889
130
6,481
40,000
4,444
148
7,407
45,000
5,000
167
8,333
50,000
5,556
185
9,259
926
2,000
48
0
30
0
309
320
1,852
3,000
48
0
40
0
617
600
2,778
4,000
48
0
40
0
926
1,000
3,704
4,000
48
0
40
0
1,235
1,200
4,630
5,000
48
0
40
0
1,543
1,600
5,556
10,000
96
0
0
0
1,852
1,800
6,481
10,000
96
0
0
0
2,160
2,200
7,407
15,000
192
0
0
0
2,469
2,400
8,333
15,000
192
0
0
0
2,778
2,800
9,259
20,000
192
0
0
0
3,086
3,000
37,170
0
0
14,400
46,508
0
0
31,500
64,430
0
0
52,500
64,430
0
0
63,000
87,682
0
0
84,000
219,060
0
0
94,500
219,060
0
0
115,500
251,100
0
0
126,000
251,100
0
0
147,000
310,050
0
0
157,500
51,570
78,008 116,930 127,430
171,682
313,560
334,560
377,100
398,100
467,550
12,893
19,502
31,858
42,921
78,390
83,640
94,275
99,525
116,888
64,463
97,510 146,163 159,288
214,603
391,950
418,200
471,375
497,625
584,438
29,233
55,000
6,111
204
10,185
60,000
6,667
222
11,111
65,000
7,222
241
12,037
70,000
7,778
259
12,963
75,000
8,333
278
13,889
80,000
8,889
296
14,815
85,000
9,444
315
15,741
90,000
10,000
333
16,667
95,000
10,556
352
17,593
10,185
20,000
192
0
0
0
3,395
3,400
11,111
20,000
192
0
0
0
3,704
3,600
12,037
20,000
192
0
0
0
4,012
4,000
12,963
20,000
192
0
0
0
4,321
4,200
13,889
20,000
192
0
0
0
4,630
4,600
14,815
20,000
192
0
0
0
4,938
5,000
15,741
20,000
192
0
0
0
5,247
5,400
16,667
20,000
192
0
0
0
5,556
5,600
17,593
20,000
192
0
0
0
5,864
5,700
310,050
0
0
178,500
310,050
0
0
189,000
310,050
0
0
210,000
310,050
0
0
220,500
310,050
0
0
241,500
310,050
0
0
262,500
310,050
0
0
283,500
310,050
0
0
294,000
310,050
0
0
304,500
488,550
499,050
520,050
530,550
551,550
572,550
593,550
604,050
614,550
122,138
124,763
130,013
132,638
137,888
143,138
148,388
151,013
153,638
610,688
623,813
650,063
663,188
689,438
715,688
741,938
755,063
768,188
100,000
11,111
370
18,519
18,519
20,000
192
0
0
0
6,173
6,200
310,050
0
0
325,500
635,550
158,888
794,438
PHASE 2
PACKAGE COSTINGS
Home Mothtly Bill
Pesos
Kwh Usage Per Mo
Kwh Usage Per Day
Watts Usage Per Hr

Inverter Capacity
Mppt SCC
Ah needed (50% Dod)
Batteries
Installation*
Watts
Wattage
Volts
W/41.0 V
Amperes
Watts
Ah
Inverter
Mppt SCC
Solar Panels
Batteries
Pesos
Pesos
Pesos
Pesos
cables
breakers
racks
mobilization
per diem
Total
25%
cables
breakers
racks
mobilization
per diem
2,000
222
7
370
3,000
333
11
556
4,000
444
15
741
185
350
12
6
15
261
185
200
370
500
24
6
15
523
370
400
556
1,000
24
10
20
784
556
600
741
1,500
24
13
25
1046
741
800
0
6570
19608
10500
0
6570
39216
21000
0
0
58824
31500
0
0
78431
42000
36678
66786
90324
120431
9169
16696
22581
30108
45847
83482
112904
150539
size and length

pcs
sizes and number
pesos
pesos
Sub-Total
Installation
1,000
111
4
185
pesos
pesos
pesos
pesos
pesos
* installation materials like cables, racks are not included in this costing and must be provided by costumer
5,000
556
19
926
10,000
1111
37
1852
15,000
1667
56
2778
20,000
2222
74
3704
25,000
2778
93
4630
30,000
3333
111
5556
35,000
3889
130
6481
40,000
4444
148
7407
45,000
5000
167
8333
50,000
5556
185
9259
926
2,000
48
8
30
1307
926
1000
1852
3,000
48
16
40
2614
1852
1800
2778
4,000
48
24
40
3922
2778
2800
3704
4,000
48
32
40
5229
3704
3600
4630
5,000
48
40
40
6536
4630
4600
5556
10,000
96
24
25
7843
5556
5600
6481
10,000
96
28
30
9150
6481
6400
7407
15,000
192
16
20
10458
7407
7400
8333
15,000
192
18
20
11765
8333
8400
9259
20,000
192
20
20
13072
9259
9200
0
0
98039
52500
0
0
196078
94500
0
0
294118
147000
0
0
392157
189000
0
0
490196
241500
0
8820
588235
294000
0
10350
686275
336000
0
7290
784314
388500
0
7290
882353
441000
0
7290
980392
483000
150539
290578
441118
581157
731696
891055
1032625
1180104
1330643
1470682
37635
72645
110279
145289
182924
222764
258156
295026
332661
367671
188174
363223
551397
726446
914620
1113819
1290781
1475130
1663304
1838353
55,000
6111
204
10185
60,000
6667
222
11111
65,000
7222
241
12037
70,000
7778
259
12963
75,000
8333
278
13889
80,000
8889
296
14815
85,000
9444
315
15741
90,000
10000
333
16667
95,000
10556
352
17593
100,000
11111
370
18519
10185
20,000
192
22
25
14379
10185
10200
11111
20,000
192
24
25
15686
11111
11200
12037
20,000
192
26
30
16993
12037
12000
12963
20,000
192
28
30
18301
12963
13000
13889
20,000
192
30
30
19608
13889
13800
14815
20,000
192
32
40
20915
14815
14800
15741
20,000
192
34
40
22222
15741
15800
16667
20,000
192
36
40
23529
16667
16800
17593
20,000
192
38
40
24837
17593
17600
18519
20,000
192
40
40
26144
18519
18600
0
8820
1078431
535500
0
8820
1176471
588000
0
10350
1274510
630000
0
10350
1372549
682500
0
10350
1470588
724500
0
11790
1568627
777000
0
11790
1666667
829500
0
11790
1764706
882000
0
11790
1862745
924000
0
11790
1960784
976500
1622751
1773291
1914860
2065399
2205438
2357417
2507957
2658496
2798535
2949074
405688
443323
478715
516350
551360
589354
626989
664624
699634
737269
2028439
2216613
2393575
2581749
2756798
2946772
3134946
3323120
3498169
3686343
PHASE 3
PACKAGE COSTINGS
Home Mothtly Bill
Pesos
Kwh Usage Per Mo
Kwh Usage Per Day
Watts Usage Per Hr

Inverter Capacity
Mppt SCC
Ah needed (50% Dod)
Batteries
Installation*
Watts
Wattage
Volts
W/41.0 V
Amperes
Watts
Ah
Inverter
Mppt SCC
Solar Panels
Batteries
Pesos
Pesos
Pesos
Pesos
cables
breakers
racks
mobilization
per diem
Total
25%
cables
breakers
racks
mobilization
per diem
2,000
222
7
370
3,000
333
11
556
4,000
444
15
741
185
350
12
6
9
261
185
200
370
500
24
6
9
523
370
400
556
1,000
24
10
5
784
556
600
741
1,500
24
13
2
1046
741
800
0
0
19608
10500
0
0
39216
21000
0
0
58824
31500
0
0
78431
42000
30108
60216
90324
120431
7527
15054
22581
30108
37635
75270
112904
150539
size and length

pcs
sizes and number
pesos
pesos
Sub-Total
Installation
1,000
111
4
185
pesos
pesos
pesos
pesos
pesos
5,000
556
19
926
10,000
1111
37
1852
15,000
1667
56
2778
20,000
2222
74
3704
25,000
2778
93
4630
30,000
3333
111
5556
35,000
3889
130
6481
40,000
4444
148
7407
45,000
5000
167
8333
50,000
5556
185
9259
926
2,000
48
8
7
1307
926
1000
1852
3,000
48
16
15
2614
1852
1800
2778
4,000
48
24
15
3922
2778
2800
3704
4,000
48
32
20
5229
3704
3600
4630
5,000
48
40
25
6536
4630
4600
5556
10,000
96
24
15
7843
5556
5600
6481
10,000
96
28
15
9150
6481
6400
7407
15,000
192
16
15
10458
7407
7400
8333
15,000
192
18
15
11765
8333
8400
9259
20,000
192
20
15
13072
9259
9200
0
0
98039
52500
0
6570
196078
94500
0
6570
294118
147000
0
7290
392157
189000
0
8820
490196
241500
0
6570
588235
294000
0
6570
686275
336000
0
6570
784314
388500
0
6570
882353
441000
0
6570
980392
483000
150539
297148
447688
588447
740516
888805
1028845
1179384
1329923
1469962
37635
74287
111922
147112
185129
222201
257211
294846
332481
367491
188174
371436
559610
735559
925645
1111007
1286056
1474230
1662404
1837453
55,000
6111
204
10185
60,000
6667
222
11111
65,000
7222
241
12037
70,000
7778
259
12963
75,000
8333
278
13889
80,000
8889
296
14815
85,000
9444
315
15741
90,000
10000
333
16667
95,000
10556
352
17593
100,000
11111
370
18519
10185
20,000
192
22
15
14379
10185
10200
11111
20,000
192
24
15
15686
11111
11200
12037
20,000
192
26
15
16993
12037
12000
12963
20,000
192
28
15
18301
12963
13000
13889
20,000
192
30
15
19608
13889
13800
14815
20,000
192
32
20
20915
14815
14800
15741
20,000
192
34
20
22222
15741
15800
16667
20,000
192
36
25
23529
16667
16800
17593
20,000
192
38
25
24837
17593
17600
18519
20,000
192
40
25
26144
18519
18600
0
6570
1078431
535500
0
6570
1176471
588000
0
6570
1274510
630000
0
6570
1372549
682500
0
6570
1470588
724500
0
7290
1568627
777000
0
7290
1666667
829500
0
8820
1764706
882000
0
8820
1862745
924000
0
8820
1960784
976500
1620501
1771041
1911080
2061619
2201658
2352917
2503457
2655526
2795565
2946104
405125
442760
477770
515405
550415
588229
625864
663881
698891
736526
2025627
2213801
2388850
2577024
2752073
2941147
3129321
3319407
3494456
3682630
PHASE 4
PACKAGE COSTINGS
Home Mothtly Bill
Pesos
Kwh Usage Per Mo
Kwh Usage Per Day
Watts Usage Per Hr

Inverter Capacity
Mppt SCC
Ah needed (50% Dod)
Batteries
Installation*
Watts
Wattage
Volts
W/41.0 V
Amperes
Watts
Ah
Inverter
Mppt SCC
Solar Panels
Batteries
Pesos
Pesos
Pesos
Pesos
cables
breakers
racks
mobilization
per diem
Total
25%
cables
breakers
racks
mobilization
per diem
2,000
222
7
370
3,000
333
11
556
4,000
444
15
741
185
350
12
6
0
261
185
200
370
500
24
6
0
523
370
400
556
1,000
24
10
15
784
556
600
741
1,500
24
13
15
1046
741
800
0
0
19608
10500
0
0
39216
21000
0
6570
58824
31500
0
6570
78431
42000
30108
60216
96894
127001
7527
15054
24223
31750
37635
75270
121117
158752
size and length

pcs
sizes and number
pesos
pesos
Sub-Total
Installation
1,000
111
4
185
pesos
pesos
pesos
pesos
pesos
5,000
556
19
926
10,000
1111
37
1852
15,000
1667
56
2778
20,000
2222
74
3704
25,000
2778
93
4630
30,000
3333
111
5556
35,000
3889
130
6481
40,000
4444
148
7407
45,000
5000
167
8333
50,000
5556
185
9259
926
2,000
48
8
15
1307
926
1000
1852
3,000
48
16
15
2614
1852
1800
2778
4,000
48
24
25
3922
2778
2800
3704
4,000
48
32
30
5229
3704
3600
4630
5,000
48
40
40
6536
4630
4600
5556
10,000
96
24
25
7843
5556
5600
6481
10,000
96
28
30
9150
6481
6400
7407
15,000
192
16
20
10458
7407
7400
8333
15,000
192
18
20
11765
8333
8400
9259
20,000
192
20
20
13072
9259
9200
0
6570
98039
52500
0
6570
196078
94500
0
8820
294118
147000
0
10350
392157
189000
0
11790
490196
241500
0
8820
588235
294000
0
10350
686275
336000
0
7290
784314
388500
0
7290
882353
441000
0
7290
980392
483000
157109
297148
449938
591507
743486
891055
1032625
1180104
1330643
1470682
39277
74287
112484
147877
185872
222764
258156
295026
332661
367671
196387
371436
562422
739384
929358
1113819
1290781
1475130
1663304
1838353
55,000
6111
204
10185
60,000
6667
222
11111
65,000
7222
241
12037
70,000
7778
259
12963
75,000
8333
278
13889
80,000
8889
296
14815
85,000
9444
315
15741
90,000
10000
333
16667
95,000
10556
352
17593
100,000
11111
370
18519
10185
20,000
192
22
25
14379
10185
10200
11111
20,000
192
24
25
15686
11111
11200
12037
20,000
192
26
30
16993
12037
12000
12963
20,000
192
28
30
18301
12963
13000
13889
20,000
192
30
30
19608
13889
13800
14815
20,000
192
32
40
20915
14815
14800
15741
20,000
192
34
40
22222
15741
15800
16667
20,000
192
36
40
23529
16667
16800
17593
20,000
192
38
40
24837
17593
17600
18519
20,000
192
40
40
26144
18519
18600
0
8820
1078431
535500
0
8820
1176471
588000
0
10350
1274510
630000
0
10350
1372549
682500
0
10350
1470588
724500
0
11790
1568627
777000
0
11790
1666667
829500
0
11790
1764706
882000
0
11790
1862745
924000
0
11790
1960784
976500
1622751
1773291
1914860
2065399
2205438
2357417
2507957
2658496
2798535
2949074
405688
443323
478715
516350
551360
589354
626989
664624
699634
737269
2028439
2216613
2393575
2581749
2756798
2946772
3134946
3323120
3498169
3686343
PHASE 5
PACKAGE COSTINGS
Home Mothtly Bill
Pesos
Kwh Usage Per Mo
Kwh Usage Per Day
Watts Usage Per Hr

Inverter Capacity
Mppt SCC
Ah needed (50% Dod)
Batteries
Installation*
Watts
Wattage
Volts
W/41.0 V
Amperes
Watts
Ah
Inverter
Mppt SCC
Solar Panels
Batteries
Pesos
Pesos
Pesos
Pesos
cables
breakers
racks
mobilization
per diem
Total
25%
cables
breakers
racks
mobilization
per diem
2,000
222
7
370
3,000
333
11
556
4,000
444
15
741
185
350
12
6
15
261
185
200
370
500
24
6
15
523
370
400
556
1,000
24
10
20
784
556
600
741
1,500
24
13
25
1046
741
800
0
6570
19608
10500
0
6570
39216
21000
0
6570
58824
31500
0
6570
78431
42000
36678
66786
96894
127001
9169
16696
24223
31750
45847
83482
121117
158752
size and length

pcs
sizes and number
pesos
pesos
Sub-Total
Installation
1,000
111
4
185
pesos
pesos
pesos
pesos
pesos
5,000
556
19
926
10,000
1111
37
1852
15,000
1667
56
2778
20,000
2222
74
3704
25,000
2778
93
4630
30,000
3333
111
5556
35,000
3889
130
6481
40,000
4444
148
7407
45,000
5000
167
8333
50,000
5556
185
9259
926
2,000
48
8
30
1307
926
1000
1852
3,000
48
16
40
2614
1852
1800
2778
4,000
48
24
40
3922
2778
2800
3704
4,000
48
32
40
5229
3704
3600
4630
5,000
48
40
40
6536
4630
4600
5556
10,000
96
24
25
7843
5556
5600
6481
10,000
96
28
30
9150
6481
6400
7407
15,000
192
16
20
10458
7407
7400
8333
15,000
192
18
20
11765
8333
8400
9259
20,000
192
20
20
13072
9259
9200
0
6570
98039
52500
0
6570
196078
94500
0
8820
294118
147000
0
11790
392157
189000
0
11790
490196
241500
0
8820
588235
294000
0
10350
686275
336000
0
7290
784314
388500
0
7290
882353
441000
0
7290
980392
483000
157109
297148
449938
592947
743486
891055
1032625
1180104
1330643
1470682
39277
74287
112484
148237
185872
222764
258156
295026
332661
367671
196387
371436
562422
741184
929358
1113819
1290781
1475130
1663304
1838353
55,000
6111
204
10185
60,000
6667
222
11111
65,000
7222
241
12037
70,000
7778
259
12963
75,000
8333
278
13889
80,000
8889
296
14815
85,000
9444
315
15741
90,000
10000
333
16667
95,000
10556
352
17593
100,000
11111
370
18519
10185
20,000
192
22
25
14379
10185
10200
11111
20,000
192
24
25
15686
11111
11200
12037
20,000
192
26
30
16993
12037
12000
12963
20,000
192
28
30
18301
12963
13000
13889
20,000
192
30
30
19608
13889
13800
14815
20,000
192
32
40
20915
14815
14800
15741
20,000
192
34
40
22222
15741
15800
16667
20,000
192
36
40
23529
16667
16800
17593
20,000
192
38
40
24837
17593
17600
18519
20,000
192
40
40
26144
18519
18600
0
8820
1078431
535500
0
8820
1176471
588000
0
10350
1274510
630000
0
10350
1372549
682500
0
10350
1470588
724500
0
11790
1568627
777000
0
11790
1666667
829500
0
11790
1764706
882000
0
11790
1862745
924000
0
11790
1960784
976500
1622751
1773291
1914860
2065399
2205438
2357417
2507957
2658496
2798535
2949074
405688
443323
478715
516350
551360
589354
626989
664624
699634
737269
2028439
2216613
2393575
2581749
2756798
2946772
3134946
3323120
3498169
3686343
FINANCIAL EVALUATION O
I-PANDA INVESTMENT PROGRAM
Monthly Electric Bill
Pesos
1,000
2,000
3,000
Phase I Investment
Pesos
18,113
25,763
40,394
Phase II Investment
Pesos
45,847
83,482
112,904
Phase III Investment
Pesos
37,635
75,270
112,904
Phase IV Investment
Pesos
37,635
75,270
121,117
Phase V Investment
Pesos
45,847
83,482
121,117
Total Investment
Pesos
186,077
345,266
511,436
STATUS QUO: PAYING MERALCO/
AT FIXED ELECTRICITY PRIC

Expected
kwh Price*
1st 5 yrs
10
2nd
10
3rd
10
4th
10
5th
10
Total Electric Bill for 25 years
Ratio of I-Panda Investment /Status Quo
60,000
60,000
60,000
60,000
60,000
300,000
120,000
120,000
120,000
120,000
120,000
600,000
180,000
180,000
180,000
180,000
180,000
900,000
0.62
0.58
0.57
* Prices of basic items double every 5 years. But to satisfy the curiousity of those who may question this observe
let us just compute based on a fixed price of electricity over 25 years at P10/kwh.
STATUS QUO: PAYING MERALCO/
AT 50% INFLATION OF ELECTRICITY PR

Expected
kwh Price*
1st 5 yrs
10
2nd
15
3rd
22
4th
34
5th
51
Total Electric Bill for 25 years
Ratio of I-Panda Investment /Status Quo
60,000
90,000
132,000
204,000
306,000
792,000
120,000
180,000
264,000
408,000
612,000
1,584,000
180,000
270,000
396,000
612,000
918,000
2,376,000
0.23
0.22
0.22
* Prices of basic items double every 5 years. But to satisfy the curiousity of those who may question this observe
let us just compute based on a growth rate of 50% every 5 years for the price of electricity over 25 years.
L EVALUATION OF I-PANDA SOLAR POWER INVESTMENT PROGRAM
ESTMENT PROGRAM
4,000
5,000
10,000
15,000
20,000
25,000
53,860
64,463
97,510
146,163
159,288
214,603
150,539
188,174
363,223
551,397
726,446
914,620
150,539
188,174
371,436
559,610
735,559
925,645
158,752
196,387
371,436
562,422
739,384
929,358
158,752
196,387
371,436
562,422
741,184
929,358
676,442
838,584
1,585,040
2,397,013
3,121,859
3,938,583
O: PAYING MERALCO/DU FOR THE NEXT 25 YEARS
AT FIXED ELECTRICITY PRICES FOR 25 YEARS
240,000
240,000
240,000
240,000
240,000
1,200,000
300,000
300,000
300,000
300,000
300,000
1,500,000
600,000
600,000
600,000
600,000
600,000
3,000,000
900,000
900,000
900,000
900,000
900,000
4,500,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
6,000,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
7,500,000
0.56
0.56
0.53
0.53
0.52
0.53
e who may question this observed long term inflation in prices,
O: PAYING MERALCO/DU FOR THE NEXT 25 YEARS
FLATION OF ELECTRICITY PRICES EVERY 5 YEARS FOR 25 YEARS
240,000
360,000
528,000
816,000
1,224,000
3,168,000
300,000
450,000
660,000
1,020,000
1,530,000
3,960,000
600,000
900,000
1,320,000
2,040,000
3,060,000
7,920,000
900,000
1,350,000
1,980,000
3,060,000
4,590,000
11,880,000
1,200,000
1,800,000
2,640,000
4,080,000
6,120,000
15,840,000
1,500,000
2,250,000
3,300,000
5,100,000
7,650,000
19,800,000
0.21
0.21
0.20
0.20
0.20
0.20
e who may question this observed long term inflation in prices,
f electricity over 25 years.
MENT PROGRAM
30,000
35,000
40,000
45,000
50,000
55,000
391,950
418,200
471,375
497,625
584,438
610,688
1,113,819
1,290,781
1,475,130
1,663,304
1,838,353
2,028,439
1,111,007
1,286,056
1,474,230
1,662,404
1,837,453
2,025,627
1,113,819
1,290,781
1,475,130
1,663,304
1,838,353
2,028,439
1,113,819
1,290,781
1,475,130
1,663,304
1,838,353
2,028,439
4,874,414
5,611,598
6,410,994
7,194,940
7,986,948
8,776,632
1,800,000
1,800,000
1,800,000
1,800,000
1,800,000
9,000,000
2,100,000
2,100,000
2,100,000
2,100,000
2,100,000
10,500,000
2,400,000
2,400,000
2,400,000
2,400,000
2,400,000
12,000,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
13,500,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
15,000,000
3,300,000
3,300,000
3,300,000
3,300,000
3,300,000
16,500,000
0.54
0.53
0.53
0.53
0.53
0.53
1,800,000
2,700,000
3,960,000
6,120,000
9,180,000
23,760,000
2,100,000
3,150,000
4,620,000
7,140,000
10,710,000
27,720,000
2,400,000
3,600,000
5,280,000
8,160,000
12,240,000
31,680,000
2,700,000
4,050,000
5,940,000
9,180,000
13,770,000
35,640,000
3,000,000
4,500,000
6,600,000
10,200,000
15,300,000
39,600,000
3,300,000
4,950,000
7,260,000
11,220,000
16,830,000
43,560,000
0.21
0.20
0.20
0.20
0.20
0.20
60,000
65,000
70,000
75,000
80,000
85,000
623,813
650,063
663,188
689,438
715,688
741,938
2,216,613
2,393,575
2,581,749
2,756,798
2,946,772
3,134,946
2,213,801
2,388,850
2,577,024
2,752,073
2,941,147
3,129,321
2,216,613
2,393,575
2,581,749
2,756,798
2,946,772
3,134,946
2,216,613
2,393,575
2,581,749
2,756,798
2,946,772
3,134,946
9,547,453
10,284,637
11,055,458
11,786,904
12,577,150
13,361,096
3,600,000
3,600,000
3,600,000
3,600,000
3,600,000
18,000,000
3,900,000
3,900,000
3,900,000
3,900,000
3,900,000
19,500,000
4,200,000
4,200,000
4,200,000
4,200,000
4,200,000
21,000,000
4,500,000
4,500,000
4,500,000
4,500,000
4,500,000
22,500,000
4,800,000
4,800,000
4,800,000
4,800,000
4,800,000
24,000,000
5,100,000
5,100,000
5,100,000
5,100,000
5,100,000
25,500,000
0.53
0.53
0.53
0.52
0.52
0.52
3,600,000
5,400,000
7,920,000
12,240,000
18,360,000
47,520,000
3,900,000
5,850,000
8,580,000
13,260,000
19,890,000
51,480,000
4,200,000
6,300,000
9,240,000
14,280,000
21,420,000
55,440,000
4,500,000
6,750,000
9,900,000
15,300,000
22,950,000
59,400,000
4,800,000
7,200,000
10,560,000
16,320,000
24,480,000
63,360,000
5,100,000
7,650,000
11,220,000
17,340,000
26,010,000
67,320,000
0.20
0.20
0.20
0.20
0.20
0.20
90,000
95,000
100,000
755,063
768,188
794,438
3,323,120
3,498,169
3,686,343
3,319,407
3,494,456
3,682,630
3,323,120
3,498,169
3,686,343
3,323,120
3,498,169
3,686,343
14,133,829
14,852,150
15,636,097
5,400,000
5,400,000
5,400,000
5,400,000
5,400,000
27,000,000
5,700,000
5,700,000
5,700,000
5,700,000
5,700,000
28,500,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
30,000,000
0.52
0.52
0.52
5,400,000
8,100,000
11,880,000
18,360,000
27,540,000
71,280,000
5,700,000
8,550,000
12,540,000
19,380,000
29,070,000
75,240,000
6,000,000
9,000,000
13,200,000
20,400,000
30,600,000
79,200,000
0.20
0.20
0.20

I-Panda Phase I To V Package

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

I-Panda Phase I To V Package

Diunggah oleh

Hak Cipta:

Format Tersedia

PHASE 1

I-Panda SP or HPC Plus Battery Bank For Two hours Re

Ave. Load per hr basis 20 Hrs

size and length

nk For Two hours Regular Load

78,008 116,930 127,430

97,510 146,163 159,288

Ave. Load per hr basis 20 Hrs

size and length

Ave. Load per hr basis 20 Hrs

size and length

Ave. Load per hr basis 20 Hrs

size and length

Ave. Load per hr basis 20 Hrs

size and length

Phase III Investment

STATUS QUO: PAYING MERALCO/

AT FIXED ELECTRICITY PRIC

STATUS QUO: PAYING MERALCO/

AT 50% INFLATION OF ELECTRICITY PR

L EVALUATION OF I-PANDA SOLAR POWER INVESTMENT PROGRAM

O: PAYING MERALCO/DU FOR THE NEXT 25 YEARS

AT FIXED ELECTRICITY PRICES FOR 25 YEARS

e who may question this observed long term inflation in prices,

O: PAYING MERALCO/DU FOR THE NEXT 25 YEARS

FLATION OF ELECTRICITY PRICES EVERY 5 YEARS FOR 25 YEARS

e who may question this observed long term inflation in prices,

f electricity over 25 years.

Anda mungkin juga menyukai