Size of System(kW) 10 Tax Rate 30%

No of Kwh/year 16,425
Cost of electricity(Rs/kWh) 5
Cost/kW 48,000
Electricity Price Esc 3.00%
Degradation (YOY) 1.00%

Year 0 1 2 3 4 5

Solar Generation(units) 16425 16260.75 ### ### ###

Cost of electricity(Rs/kWh) 5.00 5.15 5.30 5.46 5.63
Money Saved(Rs) 480000 82,125 83,743 85,393 87,075 88,790

Total Money Paid 1,099,612

IRR Err:511

Depreciation Rate 40.00% 40.00% 20.00%

Tax Saved 57600 57600 28800
Total Savings 139,725 141,343 114,193 87,075 88,790
Total Cost(Rs) 480,000
Payback 5.24
 6 7 8 9 10 11 12

### ### ### ### ### ### ###

5.80 5.97 6.15 6.33 6.52 6.72 6.92
90,539 92,323 94,142 95,996 97,887 99,816 101,782

90,539 92,323 94,142 95,996 97,887 99,816 101,782