Demand, Cost &

Economic Analysis
 320 0.62
Demand RM/kwh

RM, K 300
0.60

140 0.58
280
120 0.56

100 260 0.54

80 240 0.52

60 0.50
220
40 0.48

200
20 0.46

0 180 0.44
 1 MW Proposal 0.68 MW Proposal

Unit Price (RM) Quantity Total Price (RM) Unit Price (RM) Quantity Total Price (RM)
Solar Panel RM 1,120 3000 RM 3,360,000 Solar Panel RM 1,120 1900 RM 2,128,000
Inverter RM 133,334 1 RM 133,334 Inverter RM 116,667 1 RM 116,667
Floaters RM 600 3000 RM 1,800,000 Floaters RM 600 1900 RM 1,140,000
Cabling RM 3,999,918 Cabling RM 1,289,755
Installation Cost RM 200,000 Installation Cost RM 150,000
Miscellaneous RM 100,000 Miscellaneous RM 100,000
Grand Total RM 9,593,252 Grand Total RM 4,924,422
 NPV RM 6.015 Million
Millions Cash Flow for 1 MW IRR 17.7%

Payback Period 8.5 years

RM10

RM5

RM-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Capital Investment Cost : RM 9.6 Million
RM(5)
Annual Generation : 3 GWh *
Annual Consumption : 2.56 GWh**
RM(10)
Power Sold to Grid : 23 % from generation
RM(15)
TNB Tariff : RM 0.52 per KWh ***
Feed in Tariff : RM 0.64
RM(20) Discount Rate (NPV) : 10%
Annual Cashflow Cummulative Cashflow
RM(25)

* 80% of the year is sunny

** Annual increment of 0.5% was assumed.
*** Annual Increment of 2% was assumed
 NPV RM 3.634 Million
Millions
Cash Flow for 0.68 MW IRR 19.1%
RM6
Payback Period 7.5 years
RM4

RM2

RM-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 Capital Investment Cost : RM 4.9 Million
RM(2) Annual Generation : 2 GWh *
RM(4)
Annual Consumption : 2.56 GWh**
TNB Tariff : RM 0.52 per KWh ***
RM(6) Discount Rate (NPV) : 10%
RM(8)

RM(10)
Annual Cashflow Cummulative Cashflow
RM(12)

* 80% of the year is sunny

** Annual increment of 0.5% was assumed.
*** Annual Increment of 2% was assumed
Source : https://solarassetmanagement.us/news-source/floating-plants-article
Source : https://solarassetmanagement.us/news-source/floating-plants-article