My Financial assement
Assumption.
Heavy load like AC, Pumps on Utility(Kesc/Wapda)
Conclusion
If one can afford should invest on solar as much as possible.
For lower middle class use solar basic package of 1 fan and light rather then UPS.(RS25K 2013) to support our country out of energy crisis.
[TABLE="width: 1235"]
[TR]
[TD]Investment tenure[/TD]
[TD="align: right"]10[/TD]
[TD]years[/TD]
[TD]Cost/KWH[/TD]
[TD="align: right"]12[/TD]
[TD]Cost/Solar Watt[/TD]
[TD="align: right"]200[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD]Monthly KWH[/TD]
[TD="align: right"]720[/TD]
[TD]Utility Grid[/TD]
[TD] [/TD]
[TD]Deisel Genset[/TD]
[TD] [/TD]
[TD]Gas+Petrol Genset[/TD]
[TD] [/TD]
[TD]Solar 2KW[/TD]
[TD] [/TD]
[TD]Utility Grid + 8 hrs Genset [/TD]
[TD] [/TD]
[TD]Utility Grid+ 8 hr UPS 2KW[/TD]
[TD] [/TD]
[TD]Utility Grid+Solar [/TD]
[/TR]
[TR]
[TD]Initial[/TD]
[TD][/TD]
[TD="align: right"]10000[/TD]
[TD] [/TD]
[TD="align: right"]80000[/TD]
[TD] [/TD]
[TD="align: right"]100000[/TD]
[TD="align: right"]2[/TD]
[TD="align: right"]400000[/TD]
[TD] [/TD]
[TD="align: right"]80000[/TD]
[TD] [/TD]
[TD="align: right"]24000[/TD]
[TD="align: right"]1[/TD]
[TD="align: right"]200000[/TD]
[/TR]
[TR]
[TD]Operation cost per month/10 Year[/TD]
[TD="align: right"]8640[/TD]
[TD="align: right"]1036800[/TD]
[TD="align: right"]36000[/TD]
[TD="align: right"]4320000[/TD]
[TD="align: right"]21600[/TD]
[TD="align: right"]2592000[/TD]
[TD="align: right"]0[/TD]
[TD="align: right"]0[/TD]
[TD="align: right"]11520[/TD]
[TD="align: right"]1382400[/TD]
[TD="align: right"]10800[/TD]
[TD="align: right"]1296000[/TD]
[TD="align: right"]5760[/TD]
[TD="align: right"]691200[/TD]
[/TR]
[TR]
[TD]Maintenace/year[/TD]
[TD="align: right"]0[/TD]
[TD][/TD]
[TD="align: right"]8000[/TD]
[TD="align: right"]80000[/TD]
[TD="align: right"]10000[/TD]
[TD="align: right"]100000[/TD]
[TD="align: right"]60000[/TD]
[TD="align: right"]600000[/TD]
[TD="align: right"]8000[/TD]
[TD="align: right"]80000[/TD]
[TD="align: right"]3600[/TD]
[TD="align: right"]36000[/TD]
[TD="align: right"]20000[/TD]
[TD="align: right"]200000[/TD]
[/TR]
[TR]
[TD]Salvage[/TD]
[TD][/TD]
[TD="align: right"]0[/TD]
[TD] [/TD]
[TD="align: right"]-40000[/TD]
[TD] [/TD]
[TD="align: right"]-50000[/TD]
[TD] [/TD]
[TD="align: right"]-200000[/TD]
[TD] [/TD]
[TD="align: right"]-40000[/TD]
[TD] [/TD]
[TD="align: right"]-12000[/TD]
[TD] [/TD]
[TD="align: right"]-100000[/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[TD] [/TD]
[/TR]
[TR]
[TD]End on Tenure Cost[/TD]
[TD][/TD]
[TD="align: right"]1,046,800[/TD]
[TD] [/TD]
[TD="align: right"]4,440,000[/TD]
[TD] [/TD]
[TD="align: right"]2,742,000[/TD]
[TD] [/TD]
[TD="align: right"]800,000[/TD]
[TD] [/TD]
[TD="align: right"]1,502,400[/TD]
[TD] [/TD]
[TD="align: right"]1,344,000[/TD]
[TD] [/TD]
[TD="align: right"]991,200[/TD]
[/TR]
[TR]
[TD]Reliability[/TD]
[TD]LOW[/TD]
[TD][/TD]
[TD]Med[/TD]
[TD][/TD]
[TD]Med[/TD]
[TD][/TD]
[TD]Med[/TD]
[TD][/TD]
[TD]High[/TD]
[TD][/TD]
[TD]High[/TD]
[TD][/TD]
[TD]HIGH[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]Inconveniance/Premium[/TD]
[TD]HIGH[/TD]
[TD="align: right"]-455,600[/TD]
[TD]Med[/TD]
[TD="align: right"]3,393,200[/TD]
[TD]Med[/TD]
[TD="align: right"]1,695,200[/TD]
[TD]high[/TD]
[TD="align: right"]-246,800[/TD]
[TD]Med[/TD]
[TD="align: right"]455,600[/TD]
[TD]Low[/TD]
[TD="align: right"]297,200[/TD]
[TD]LOW[/TD]
[TD="align: right"]-55,600[/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD]Solar generation KWH[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]600[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]240[/TD]
[/TR]
[/TABLE]