Scribd
Upload
15 views4 pages

Solar Excel Working Book

The document presents various financial figures related to energy consumption, including unit costs, total values, and charges over several months. It details initial costs, energy charges, government duties, and meter rents for different accounts. Additionally, it includes calculations for subsidies and total differences in charges across multiple billing periods.

Uploaded by

agrawalb
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
15 views4 pages

Solar Excel Working Book

The document presents various financial figures related to energy consumption, including unit costs, total values, and charges over several months. It details initial costs, energy charges, government duties, and meter rents for different accounts. Additionally, it includes calculations for subsidies and total differences in charges across multiple billing periods.

Uploaded by

agrawalb
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Units 750

e
Value per u 4.53 0.33 kw 7 hrs
total value 3397.5 2.31 320

initial Cost 45000 31500


27.48274

10000 5 50000
1000 10
10000 5 50000 12500 375000 4,500,000.00

250000 5 1250000 INR 137,762.88 INR 11,480.24

198 4.53 896.94 Extra payment received With Subsidy


73 4.53 330.69 566.25 50000 35000 215.631
750 125 $7,096.77 16.47659600345 7.90659146261 96.74056 8.061713
INR 34,759.94 17.96925
200 6 1200 ($14,745.87)
750 2 1500
e
x
p
e
739.2

at t
c
io
n
s
700 725 750 775 800 825 850 875 900
3171 3284.25 3397.5 3510.75 3624 3737.25 3850.5 3963.75 4077
116.6667 120.8333 125 129.1667 133.3333 137.5 141.6667 145.8333 150
198 198 198 198 198 198 198 198 198
81.33333 77.16667 73 68.83333 64.66667 60.5 56.33333 52.16667 48
532 551 570 589 608 627 646 665 684

7 0.33 2.31 310 716.1

2600000 0.03 78000 2600


750 15 11250
125 15 1875
125 4.56 570

50000 12.05137020533

Jan-10 Nov-09 Sep-09 Jul-09 May-09 Mar-09 Jan-09


FPPPA Charges 0.84 0.84 0.85 0.85 0.85 0.82 0.75
units consumed 198 385 382 687 326 238 224
Energy Charges 573.8 1153.5 1144.2 2089.7 970.6 697.8 654.4
FPPPA Charges 166.32 323.4 324.7 583.95 277.1 195.16 168
Fixed Charges 10 10 10 10 10 10 10
Govt duty 150.024 297.38 295.78 536.73 251.54 180.592 166.48
Meter Rent 20 20 20 20 20 20 20
Total 920.144 1804.28 1794.68 3240.38 1529.24 1103.552 1018.88
New Account
FPPPA Charges 0.84 0.84 0.85 0.85 0.85 0.82 0.75
units consumed 73 260 257 562 201 113 99
Energy Charges 186.3 766 756.7 1702.2 583.1 310.3 266.9
FPPPA Charges 61.32 218.4 218.45 477.7 170.85 92.66 74.25
Fixed Charges 10 10 10 10 10 10 10
Govt duty 51.524 198.88 197.03 437.98 152.79 82.592 70.23
Meter Rent 20 20 20 20 20 20 20
Total 329.144 1213.28 1202.18 2647.88 936.74 515.552 441.38

Total Difference 591 591 592.5 592.5 592.5 588 577.5


500 500 500 500 500 500

Rs 180 Units 32 5.625


20000 960 20.83333
400 100 40000
50 32000 1,600,000.00
3102.14
3102.14 50000 0.062043
($3,256.89) 50000 -0.065138

You might also like