Medium package: R 49 500.00

Electricity billing analysis for “User” (10% escalation annually)

Year Public Utility Monthly Public Utility Annually WiSolar Monthly WiSolar Annually
2017 R 1000.00 R 12000 R 1383.51 R 16602.12
2018 R 1100.00 R 13200.00 R 1383.51 R 16602.12
2019 R 1210.00 R 14520.00 R 1383.51 R 16602.12
2020 R 1331.00 R 15972.00 R 1383.51 R 16602.12
2021 R 1464.00 R 17568.00 R 1383.51 R 16602.12
Sub Total (2017-2021) R 73260.00 R 83010.60
2022 R 1610.00 R 19320.00 R 0.00 R 0.00
2023 R 1771.00 R 21252.00 R 0.00 R 0.00
2024 R 1948.00 R 23376.00 R 0.00 R 0.00
2025 R 2142.00 R 25704.00 R 0.00 R 0.00
2026 R 2356.00 R 28272.00 R 0.00 R 0.00
Sub Total (2022-2026) R 117924.00 R 0.00 R 0.00
Total over 10 years R 191184.0 R 0.00 R 83010.60

User will SAVE R 108173.40 after 10 years