QUOTE(Solar freak @ May 18 2015, 05:45 PM)
Yes Initial investment cost RM 44k RM 6605.89 is projection with 0% degradation on system
Year 44,000.00 Forecast Yield Degradation Actual Yield Surplus/Deficit
1 50,605.89 RM6,605.89 0% RM6,704.60 RM98.71
2 57,112.68 RM6,506.80 98.5% RM6,924.60 RM417.80
3 63,520.39 RM6,407.71 97.0%
4 69,829.01 RM6,308.62 95.5%
5 76,038.54 RM6,209.53 94.0%
6 82,148.99 RM6,110.44 92.5%
7 88,160.34 RM6,011.36 91.0%
8 94,072.61 RM5,912.27 89.5%
9 99,885.79 RM5,813.18 88.0%
10 105,599.88 RM5,714.09 86.5%
11 111,214.88 RM5,615.00 85.0%
12 116,730.80 RM5,515.91 83.5%
13 122,147.62 RM5,416.83 82.0%
14 127,465.36 RM5,317.74 80.5%
15 132,684.01 RM5,218.65 79.0%
16 137,803.57 RM5,119.56 77.5%
17 142,824.04 RM5,020.47 76.0%
18 147,745.43 RM4,921.38 74.5%
19 152,567.72 RM4,822.30 73.0%
20 157,290.93 RM4,723.21 71.5%
21 161,915.05 RM4,624.12 70.0%
My Formula calculation total up Forecast Yield-Rm 44,000 (initial Investment)-RM 6300 (Cleaning Every year Rm 300/mth)=RM 67,615.05 (Nett)