panneaux 155 P installée (KWc)

PU 210 Production (KWh/an)

les conditions optimales à Ait Ishaq Prix du KWh
E KWh/KWC/an 1692 consommation PV KWh

P (Dh/Wc) 12.5
P investissement
Pi 115000 ANNEE
Pi
Epargnes
gains

les gains en fonction d

600000

500000

400000

300000

200000

100000

0
1 2 3 4 5
-100000

-200000

ANNEE gains
 32.55
55075
1.2
55075

1 2 3 4 5 6 7 8 9
115000 115000 115000 115000 115000 115000 115000 115000 115000
0 66089.52 132179.04 198268.56 264358.08 330447.6 396537.12 462626.64 528716.16
-115000 -48910.48 17179.04 83268.56 149358.08 215447.6 281537.12 347626.64 413716.16

les gains en fonction dess années

2 3 4 5 6 7 8 9 10

ANNEE gains
 10
115000
594805.68
479805.68
panneaux 155 P installée (KWc) 32.55
PU 210 Production (KWh/an) 55075
les conditions optimales à Ait Ishaq Prix du KWh 2
E KWh/KWC/an 1692 consommation PV KWh 55075

P (Dh/Wc) 12.5
P investissement
Pi 115000 ANNEE 1
Pi 115000
Epargnes 0
gains -115000

Chart Title
1000000

800000

600000

400000

200000

0
1 2 3 4 5 6
-200000

ANNEE gains
 2 3 4 5 6 7 8 9
115000 115000 115000 115000 115000 115000 115000 115000
110149.2 220298.4 330447.6 440596.8 550746 660895.2 771044.4 881193.6
-4850.8 105298.4 215447.6 325596.8 435746 545895.2 656044.4 766193.6

Chart Title

5 6 7 8 9 10

ANNEE gains
 10
115000
991342.8
876342.8
panneaux 155 P installée (KWc) 32.55
PU 210 Production (KWh/an) 55075
les conditions optimales à Ait Ishaq Prix du KWh 2
E KWh/KWC/an 1692 consommation PV KWh 38552

P (Dh/Wc) 12.5
P investissement
Pi 115000 ANNEE 1 2
Pi 115000 115000
Epargnes 0 77104.44
gains -115000 -37895.56

Chart Title
700000
600000
500000
400000
300000
200000
100000
0
1 2 3 4 5 6 7 8
-100000
-200000

ANNEE gains
 consommation du distributeur 40000
taux de charges 70%

3 4 5 6 7 8 9 10
115000 115000 115000 115000 115000 115000 115000 115000
154208.88 231313.32 308417.76 385522.2 462626.64 539731.08 616835.52 693939.96
39208.88 116313.32 193417.76 270522.2 347626.64 424731.08 501835.52 578939.96

t Title

5 6 7 8 9 10

E gains
panneaux 155 P installée (KWc) 32.55
PU 210 Production (KWh/an) 55075
les conditions optimales à Ait Ishaq Prix du KWh 1.2
E KWh/KWC/an 1692 consommation PV KWh 49567

prix d'investissement 59480.568

P (Dh/Wc) 12.5
P investissement
Pi 115000 ANNEE 1 2
Pi 115000 115000
maintenance 1000
cout total 115000 116000
Epargnes 0 59480.568
gains -115000 -55519.432
 consommation du distributeur 40000
taux de charges 90%

3 4 5 6 7 8 9 10
115000 115000 115000 115000 115000 115000 115000 115000
2000 3000 4000 5000 6000 7000 8000 9000
117000 118000 119000 120000 121000 122000 123000 124000
118961.136 178441.704 237922.272 297402.84 356883.408 416363.976 475844.544 535325.112
3961.136 63441.704 122922.272 182402.84 241883.408 301363.976 360844.544 420325.112
panneaux 155 P installée (KWc) 32.55
PU 210 Production (KWh/an) 55075
les conditions optimales à Ait Ishaq Prix du KWh 1.2
E KWh/KWC/an 1692 consommation PV KWh 38552

prix d'investissement 46262.664

P (Dh/Wc) 12.5
P investissement
Pi 115000 ANNEE 1
Pi 115000
maintenance
cout total 115000
Epargnes 0
gains -115000

Chart Title
600000

500000

400000

300000

200000

100000

0
1 2 3 4 5 6 7 8
-100000

-200000

ANNEE gains
 consommation du distributeur 40000
taux de charges 70%

cédée (KWh) 16522.38

Prix de vente 1.4

2 3 4 5 6
115000 115000 115000 115000 115000
1000 2000 3000 4000 5000
116000 117000 118000 119000 120000
69393.996 138787.992 208181.988 277575.984 346969.98
-46606.004 21787.992 90181.988 158575.984 226969.98

t Title

5 6 7 8 9 10

gains
 7 8 9 10
115000 115000 115000 115000
6000 7000 8000 9000
121000 122000 123000 124000
416363.976 485757.972 555151.968 624545.964
295363.976 363757.972 432151.968 500545.964