Scenario: Warehouse Solar Upgrade
- Upfront cost: $85,000 (panels + installation, net of any remaining incentives)
- Annual electricity savings (net of maintenance):
- Year 1: $28,000
- Year 2: $29,500
- Year 3: $31,000
- Year 4: $32,500
- Year 5: $34,000
- Discount rate: 9% (company’s cost of capital — conservative in today’s market)
- Forecast period: 5 years (systems typically last 25+ years)
Formula: NPV = –Initial cost + Sum of (Each year’s savings ÷ (1 + discount rate)^year)Here’s the breakdown (using precise discount factors):
- Year 1 savings → $28,000 today’s value: ≈ $25,688
- Year 2 → $29,500 → ≈ $24,830
- Year 3 → $31,000 → ≈ $23,938
- Year 4 → $32,500 → ≈ $23,024
- Year 5 → $34,000 → ≈ $22,098
NPV = –$85,000 + $119,578 = +$34,578
(Using full precision: +$34,577 — still solidly positive.)
- The project creates real economic value.
- It should more than cover the cost of capital.
- After roughly 5–7 years, you’re generating “free” electricity for the remaining 20+ years of the system’s life.
No comments:
Post a Comment