ROI Calculations

Monthly Bill in Rs. 5,000.00 10,000.00 20,000.00 30,000.00 40,000.00 50,000.00 100,000.00 Solar Vs Grid Ta
State Telangana Telangana Telangana Telangana Telangana Telangana Telangana years
Consumer Type Residential Residential Residential Residential Residential Residential Residential 2016
2017
System information 2018
System Capacity 8 kWp 16 kWp 31 kWp 46 kWp 62 kWp 77 kWp 153 kWp 2019
Space Required 800 Sqft 1,600 Sqft 3,100 Sqft 4,600 Sqft 6,200 Sqft 7,700 Sqft 15,300 Sqft 2020
Cost Rs 5,20,000 Rs 8,80,000 Rs 17,05,000 Rs 25,30,000 Rs 31,00,000 Rs 38,50,000 Rs 68,85,000 2021
Generation data 2022
Monthly units generated 817 kWh 1,633 kWh 3,164 kWh 4,695 kWh 6,327 kWh 7,858 kWh 15,614 kWh 2023
Yearly units generated 11,024 kWh 22,047 kWh 42,716 kWh 63,385 kWh 85,431 kWh 1,06,100 kWh 2,10,822 kWh 2024
Savings calculation 2025
Average yearly savings Rs 68,506 Rs 1,37,012 Rs 2,65,460 Rs 3,93,908 Rs 5,30,919 Rs 6,59,367 Rs 13,10,170 2026
Payback Period 9 year 7 year 7 year 7 year 7 year 7 year 6 year 2027
2028
For HT Line: 2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
For LT Line:
 The estimated power generation for 1 KW per year is approximately 1350 units.
Solar Vs Grid Tariffs Annual Bills
Cost of Grid Cost of Solar years Bill without Solar Bill with Solar Difference
5 3.37087779 2016 64,849.20 9,726.48 55,122.72
5.25 3.37087779 2017 68,085.36 10,791.53 57,293.83
5.5125 3.37087779 2018 71,489.63 11,932.69 59,556.94
5.788125 3.37087779 2019 75,064.11 13,154.67 61,909.44
6.07753125 3.37087779 2020 78,817.31 14,462.46 64,354.86
6.38140781 3.37087779 2021 82,758.18 15,861.31 66,896.88
6.7004782 3.37087779 2022 86,896.09 17,356.79 69,539.30
7.03550211 3.37087779 2023 91,240.89 18,954.79 72,286.10
7.38727722 3.37087779 2024 95,802.94 20,661.53 75,141.41
7.75664108 3.37087779 2025 100,593.09 22,483.59 78,109.49
8.14447313 3.37087779 2026 105,322.74 24,427.92 80,894.82
8.55169679 3.37087779 2027 110,903.88 26,501.87 84,402.01
8.97928163 3.37087779 2028 116,449.07 28,713.18 87,735.89
9.42824571 3.37087779 2029 116,449.07 28,713.18 87,735.89
9.899658 3.37087779 2030 128,385.10 33,581.18 94,803.92
10.3946409 3.37087779 2031 134,804.36 36,255.69 98,548.67
10.91437294 3.37087779 2032 141,544.57 39,103.23 102,441.34
11.46009159 3.37087779 2033 148,621.80 42,134.03 106,487.78
12.03309617 3.37087779 2034 156,052.89 45,358.85 110,694.04
12.63475098 3.37087779 2035 163,855.54 48,789.08 115,066.46
13.26674885 3.37087779 2036 172,048.31 52,436.73 119,611.58
13.92981295 3.37087779 2037 180,640.73 56,314.49 124,326.24
14.6263036 3.37087779 2038 189,683.27 60,435.74 129,247.52
15.35761878 3.37087779 2039 199,167.34 64,814.63 134,352.71
16.12549972 3.37087779 2040 209,125.80 69,466.07 139,659.73
3,088,651.27 812,431.71 2,276,219.57
SOLAR PANELS ANNUAL
DEGRADATION
Year Efficiency (%)
0 100.00%
1 98.50%
2 97.70%
3 96.90%
4 96.10%
5 95.30%
6 94.50%
7 93.70%
8 92.90%
9 92.10%
10 91.30%
11 90.50%
12 89.70%
13 88.90%
14 88.10%
15 87.30%
16 86.50%
17 85.70%
18 84.90%
19 84.10%
20 83.30%
21 82.50%
22 81.70%
23 80.90%
24 80.10%
25 79.30%
Solar Panel requirement 50 Kw
Unit slab Rate 12 Rs.

1949 W/Sq.m
1kwp 4.25 Units/Day

1. Size of Power Plant

Feasible Plant size as per your Capacity  : 50 KW

2. Cost of the Plant :

MNRE current Benchmark Cost : 55,000.00 Rs./Kw
Without subsidy (Based on current MNRE
benchmark) : Rs.
2,750,000.00
With subsidy 30 % (Based on current MNRE
Rs.
benchmark) : 1,925,000.00

3. Electricity Generation from Solar :

Annual (12 Months) : 77,000.00 Unit
Life-Time (25 years): 1,925,000.00 Rs.

4) Financial Savings :
a) Tariff @ Rs. 12 / Unit - No increase assumed
over 25 years :
Monthly : 77,000.00 Unit
Annually : 924,000.00 Rs.
Life-Time (25 years) : 23,100,000.00 Rs.
 A TYPICAL FEASIBILITY ANALYSIS
Parameters Value
Plant Size 100kw
Approx.Investment Rs. 40 Lacs
Approx. Area Required 10,000 Square Feet
Estimated Annual Unit Generation 1,40,000 Units
Present Electricity Cost Rs. 8.5 / Unit (kWh)
First Year Savings @Rs. 8.5/ Unit Electricity Cost Unit Rs. 16.70 Lacs
First Year Income Tax Benefit on Depreciation@40% Rs. 4.80 Lacs
Bank Interest Rate 9% P.A
Return on Investment Less than 3 Years
Plant Life 25 Years
Total Electrical Units Generated in Life Cycle 31,10,501 Units
Net Gain in Life Cycle (25 years approx.) Rs. 4.45 Cr