CPV 5.88% 24.0¢ clearvue technologies limited

A while back I did my own calculations of cost outlay and...

  1. 7,114 Posts.
    lightbulb Created with Sketch. 461
    A while back I did my own calculations of cost outlay and payback rate. After I came up with the numbers, I found a Singapore installation done by another company had the same power gains per sqm as what I calculated.

    I spelled out the entire calculation in a few posts, but it would take me too long to scroll back and find them.

    But off the top of my head, I calculated using 3 full walls of a highrise, using North, East and West walls. Based on say 20 meters wide and 50 meters high, there would be 3 walls with 1000sqm of glass = 3000sqm.

    The Glass on a highrise would be insulated laminated glass anyway, so the extra cost for it to have Clearvue solar collection inside the glass and the edges is $60 per sqm extra cost. At 3000sqm x $60 per meter extra cost is $180k extra cost on that building to use Clearvue glass over normal laminated insulated glass.

    So 3000 sqm generating 130 watts per sqm per day = 142,350 killawatts per year on a 3000 sqm installation.

    The extra cost was 180k or $60 per sqm.

    So to Calculate the payback on 142,350 kw at world rates of AUD 34c per kwh = $48,400 payback in year one.

    Once you start adding potential rises in Power prices of 5% per year, the payback rates start showing how viable it is.

    Outlay $180k. Payback assuming power charges of 34c World average prices rise 5% per year.

    Year 1 payback = $48,400
    Year 2 payback = $50,800
    Year 3 payback = $53,360
    Year 4 payback = $56,030
    Year 5 payback = $58,830
    Year 6 payback = $61,770
    Year 7 payback = $64,860
    Year 8 payback = $68,100
    Year 9 payback = $71,500
    Year 10 payback = $75,080
    Yr 11 = $78,800
    Yr 12 = $ 82,770
    Yr 13 = $ 86,900
    Yr 14 = $91,250
    Yr 15 = $95,800
    Yr 16 = $100,600
    Yr 17 = $105,630
    Yr 18 = $110,900
    Yr 19 = $116,460
    Yr 20 = $122,280
    Yr 21 = $128,400
    Yr 22 = $134,800
    Yr 23 = $141,540
    Yr 24 = $148,617
    Yr 25 = $$156,050

    So its easy to see how good this is looking after 10 years and even better after 20 years, When the xtra cost for Clearvue Glass was an extra 180k over the cost of the same insulated laminetd glass without the Clearvue tech in it.
 
watchlist Created with Sketch. Add CPV (ASX) to my watchlist
(20min delay)
Last
24.0¢
Change
-0.015(5.88%)
Mkt cap ! $98.52M
Open High Low Value Volume
25.5¢ 26.0¢ 24.0¢ $120.7K 488.7K

Buyers (Bids)

No. Vol. Price($)
8 45490 24.0¢
 

Sellers (Offers)

Price($) Vol. No.
25.0¢ 6578 1
View Market Depth
Last trade - 16.10pm 15/11/2024 (20 minute delay) ?
CPV (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.