PERCY — solar-pump costing model (template)

PERCY · solar-pump costing model← Solar irrigation deal room

Inputs — replace examples with real data

Units Agriculture Min. ask Pump unit cost, ex-works — low (£) example Pump unit cost, ex-works — high (£) example Freight + inland, per unit (£) example Import duty + taxes (%) confirm local Install / contractor, per unit (£) subsidy element Engine margin (%) placeholder Facility rate (% p.a.) ~2% signalled Tenor (years) 10–15 signalled

Outputs — indicative, computed live

Landed cost / unit (low–high)—

Delivered + install / unit—

Total programme cost—

With engine margin—

Facility annual repayment—

Repayment / unit / year—

Open question from the visit: does loan + contractor subsidy hold, and does the contract price step up? Model both the subsidised install line and a fixed vs indexed price before committing.

Honest boundary: example figures are placeholders to prove the model, not quotes. Landed cost depends on verified PERCY catalogue pricing (Mr Hou / Mr Lou lines), real freight, and confirmed Bangladesh duty/tax. ABC + clean source-of-funds on any sovereign facility. Final £ via decision doc, Craig approves.