maxEnergy kwik workings.xlsx

	B	C	D	E	F	H	I	J
1	Check your savings after implementing maxEnergy
2	Step 1. Put Monthly Bill		4500
3	Step 2. Per kw rate charged currently
4	step 3. You can adjust "average Increases "
5	Rand Value
6	Monthly Bill	R per KW		KWH Req	Daily Rate
7	R 6,000	2.2		2,727.27	89.6637609
8	5400	Expected average Increase		Solar Increase
9		15.00%		9%
10	Savings below after electricity paid
11		5 years		R 88,589.08
12		10 Years		R 829,707.12
13		15 years		R 1,976,313.68
14		20 Years		R 4,467,282.45
15	Yes these are the facts so do not delay place yourself in our system Today!
16
17	year 1	R 6,900.00	R 82,800.00	R 6,540.00	R 78,480.00
18	year 2	R 7,935.00	R 95,220.00	R 7,128.60	R 85,543.20
19	year 3	R 9,125.25	R 109,503.00	R 7,770.17	R 93,242.09
20	year 4	R 10,494.04	R 125,928.45	R 8,469.49	R 101,633.88
21	year 5	R 12,068.14	R 144,817.72	R 9,231.74	R 110,780.92	R 558,269.17	R 469,680.09	R 88,589.08
22	year 6	R 13,878.36	R 166,540.38	R 10,062.60	R 120,751.21
23	year 7	R 15,960.12	R 191,521.43	R 10,968.23	R 131,618.82
24	year 8	R 18,354.14	R 220,249.65	R 11,955.38	R 143,464.51
25	year 9	R 21,107.26	R 253,287.09	R 13,031.36	R 156,376.32
26	year 10	R 24,273.35	R 291,280.16	R 14,204.18	R 170,450.18	R 1,681,147.87	R 851,440.76	R 829,707.12
27	year 11	R 27,914.35	R 334,972.18	R 15,482.56	R 185,790.70
28	year 12	R 32,101.50	R 385,218.01	R 16,875.99	R 202,511.86
29	year 13	R 36,916.73	R 443,000.71	R 18,394.83	R 220,737.93
30	year 14	R 42,454.23	R 509,450.82	R 20,050.36	R 240,604.35
31	year 15	R 48,822.37	R 585,868.44	R 21,854.89	R 262,258.74	R 3,939,658.02	R 1,963,344.34	R 1,976,313.68
32	year 16	R 56,145.73	R 673,748.70	R 23,821.84	R 285,862.02
33	year 17	R 64,567.58	R 774,811.01	R 25,965.80	R 311,589.61
34	year 18	R 74,252.72	R 891,032.66	R 28,302.72	R 339,632.67
35	year 19	R 85,390.63	R 1,024,687.56	R 30,849.97	R 370,199.61
36	year 20	R 98,199.22	R 1,178,390.69	R 33,626.46	R 403,517.58
37			R 8,482,328.64		R 4,015,046.19	R 8,482,328.64	R 4,015,046.19	R 4,467,282.45
38
39
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108