SustVest: Vertica Casa Gold

Initial Investment ₹100,000 <<Step 1: Enter your investment amount here Required Rate 10.86%
Day 1 Investment Period 13 Months <<Step 2: Enter your investment period/lock-in period

Investment Date Month May Sale date Sunday, June 30, 2024
Year 2023 Sale value ₹ 90,242.58
Asset Operating Periods 10 Years Forecasted Return ₹ 110,732.52 << After finishing step 1 & 2, This is your Estimated returns at the end of your investment period

Buy Date Monday, May 1, 2023 Result

Asset End date Thursday, June 30, 2033 IRR 10.86%
Yield % 10.73%

Model Assumptions
Number of Units / Initial Investment 0.024 No of days in a Month 30
Number of Units First Year (P90) 2,426 No of days in a year 365
PPA rate 7.5 No of months in a year 12

Forecast Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15

Number of units in Year (P90) 2,426 2,414 2,402 2,389 2,377 1,656 1,647 1,639 1,630 1,622 - - - - -

Units per month 202 201 200 199 198 138 137 137 136 135 - - - - -

Average Monthly Income ₹1,577 ₹1,569 ₹1,501 ₹1,493 ₹1,486 ₹1,035 ₹1,029 ₹1,024 ₹1,019 ₹1,014 ₹0 ₹0 ₹0 ₹0 ₹0

Multiplier 0.995 0.99 0.985 0.98 0.975 0.97 0.965 0.96 0.955 0.95 0.945 0.94 0.935 0.93

Step 3: Please select Monthly Forecast from below to see monthly payment schedule
Note: Please do not change any other values else the model might not give accurate results.
₹ 6,852.82
Base units/kw (P90) 1429
Globalsolaratlasvalue 89.2 26 3.12 29.12
Standardvalue 82.274 0.30% 2.5 0.3 2.8
Units per kw 1549.30 189,597.92 6 1.08 7.08
Project Size 85 16.49 1260 1.5
Total units per year 131690
Total project rate/kw 63.868 495.55 -3824504.45 1610900 67604 6.91666666666667
Total cost 5428780
Units/Rs 0.0242577856513528
Calc multi 0.0029812561099774
CO2Emissions/year 118521.163429516
CO2 multi 0.115384615384615
 Forecasted Profit of the Terminal Value for
Period Date dates for irr
Project Investor

0 1/5/2023 1/5/2023 -₹100,000

1 31/5/2023 31/5/2023 ₹1,577
2 30/6/2023 30/6/2023 ₹1,577
3 31/7/2023 31/7/2023 ₹1,577
4 31/8/2023 31/8/2023 ₹1,577
5 30/9/2023 30/9/2023 ₹1,577
6 31/10/2023 31/10/2023 ₹1,577
7 30/11/2023 30/11/2023 ₹1,577
8 31/12/2023 31/12/2023 ₹1,577
9 31/1/2024 31/1/2024 ₹1,577
10 29/2/2024 29/2/2024 ₹1,577
11 31/3/2024 31/3/2024 ₹1,577
12 30/4/2024 30/4/2024 ₹1,577
13 31/5/2024 31/5/2024 ₹1,569 ₹90,243
14 30/6/2024 30/6/2024 ₹1,569
15 31/7/2024 31/7/2024 ₹1,569
16 31/8/2024 31/8/2024 ₹1,569
17 30/9/2024 30/9/2024 ₹1,569
18 31/10/2024 31/10/2024 ₹1,569
19 30/11/2024 30/11/2024 ₹1,569
20 31/12/2024 31/12/2024 ₹1,569
21 31/1/2025 31/1/2025 ₹1,569
22 28/2/2025 28/2/2025 ₹1,569
23 31/3/2025 31/3/2025 ₹1,569
24 30/4/2025 30/4/2025 ₹1,569
25 31/5/2025 31/5/2025 ₹1,501
26 30/6/2025 30/6/2025 ₹1,501
27 31/7/2025 31/7/2025 ₹1,501
28 31/8/2025 31/8/2025 ₹1,501
29 30/9/2025 30/9/2025 ₹1,501
30 31/10/2025 31/10/2025 ₹1,501
31 30/11/2025 30/11/2025 ₹1,501
32 31/12/2025 31/12/2025 ₹1,501
33 31/1/2026 31/1/2026 ₹1,501
34 28/2/2026 28/2/2026 ₹1,501
35 31/3/2026 31/3/2026 ₹1,501
36 30/4/2026 30/4/2026 ₹1,501
37 31/5/2026 31/5/2026 ₹1,493
38 30/6/2026 30/6/2026 ₹1,493
39 31/7/2026 31/7/2026 ₹1,493
40 31/8/2026 31/8/2026 ₹1,493
41 30/9/2026 30/9/2026 ₹1,493
42 31/10/2026 31/10/2026 ₹1,493
43 30/11/2026 30/11/2026 ₹1,493
44 31/12/2026 31/12/2026 ₹1,493
45 31/1/2027 31/1/2027 ₹1,493
46 28/2/2027 28/2/2027 ₹1,493
47 31/3/2027 31/3/2027 ₹1,493
48 30/4/2027 30/4/2027 ₹1,493
49 31/5/2027 31/5/2027 ₹1,486
50 30/6/2027 30/6/2027 ₹1,486
51 31/7/2027 31/7/2027 ₹1,486
52 31/8/2027 31/8/2027 ₹1,486
53 30/9/2027 30/9/2027 ₹1,486
54 31/10/2027 31/10/2027 ₹1,486
55 30/11/2027 30/11/2027 ₹1,486
56 31/12/2027 31/12/2027 ₹1,486
57 31/1/2028 31/1/2028 ₹1,486
58 29/2/2028 29/2/2028 ₹1,486
59 31/3/2028 31/3/2028 ₹1,486
60 30/4/2028 30/4/2028 ₹1,486
61 31/5/2028 31/5/2028 ₹1,035
62 30/6/2028 30/6/2028 ₹1,035
63 31/7/2028 31/7/2028 ₹1,035
64 31/8/2028 31/8/2028 ₹1,035
65 30/9/2028 30/9/2028 ₹1,035
66 31/10/2028 31/10/2028 ₹1,035
67 30/11/2028 30/11/2028 ₹1,035
68 31/12/2028 31/12/2028 ₹1,035
69 31/1/2029 31/1/2029 ₹1,035
70 28/2/2029 28/2/2029 ₹1,035
71 31/3/2029 31/3/2029 ₹1,035
72 30/4/2029 30/4/2029 ₹1,035
73 31/5/2029 31/5/2029 ₹1,029
74 30/6/2029 30/6/2029 ₹1,029
75 31/7/2029 31/7/2029 ₹1,029
76 31/8/2029 31/8/2029 ₹1,029
77 30/9/2029 30/9/2029 ₹1,029
78 31/10/2029 31/10/2029 ₹1,029
79 30/11/2029 30/11/2029 ₹1,029
80 31/12/2029 31/12/2029 ₹1,029
81 31/1/2030 31/1/2030 ₹1,029
 82 28/2/2030 28/2/2030 ₹1,029
83 31/3/2030 31/3/2030 ₹1,029
84 30/4/2030 30/4/2030 ₹1,029
85 31/5/2030 31/5/2030 ₹1,024
86 30/6/2030 30/6/2030 ₹1,024
87 31/7/2030 31/7/2030 ₹1,024
88 31/8/2030 31/8/2030 ₹1,024
89 30/9/2030 30/9/2030 ₹1,024
90 31/10/2030 31/10/2030 ₹1,024
91 30/11/2030 30/11/2030 ₹1,024
92 31/12/2030 31/12/2030 ₹1,024
93 31/1/2031 31/1/2031 ₹1,024
94 28/2/2031 28/2/2031 ₹1,024
95 31/3/2031 31/3/2031 ₹1,024
96 30/4/2031 30/4/2031 ₹1,024
97 31/5/2031 31/5/2031 ₹1,019
98 30/6/2031 30/6/2031 ₹1,019
99 31/7/2031 31/7/2031 ₹1,019
100 31/8/2031 31/8/2031 ₹1,019
101 30/9/2031 30/9/2031 ₹1,019
102 31/10/2031 31/10/2031 ₹1,019
103 30/11/2031 30/11/2031 ₹1,019
104 31/12/2031 31/12/2031 ₹1,019
105 31/1/2032 31/1/2032 ₹1,019
106 29/2/2032 29/2/2032 ₹1,019
107 31/3/2032 31/3/2032 ₹1,019
108 30/4/2032 30/4/2032 ₹1,019
109 31/5/2032 31/5/2032 ₹1,014
110 30/6/2032 30/6/2032 ₹1,014
111 31/7/2032 31/7/2032 ₹1,014
112 31/8/2032 31/8/2032 ₹1,014
113 30/9/2032 30/9/2032 ₹1,014
114 31/10/2032 31/10/2032 ₹1,014
115 30/11/2032 30/11/2032 ₹1,014
116 31/12/2032 31/12/2032 ₹1,014
117 31/1/2033 31/1/2033 ₹1,014
118 28/2/2033 28/2/2033 ₹1,014
119 31/3/2033 31/3/2033 ₹1,014
120 30/4/2033 30/4/2033 ₹1,014
121 31/5/2033 31/5/2033 ₹0
30/6/2033 ₹0
31/7/2033 ₹0
31/8/2033 ₹0
30/9/2033 ₹0
31/10/2033 ₹0
30/11/2033 ₹0
31/12/2033 ₹0
31/1/2034 ₹0
28/2/2034 ₹0
31/3/2034 ₹0
30/4/2034 ₹0
31/5/2034 ₹0
30/6/2034 ₹0
31/7/2034 ₹0
31/8/2034 ₹0
30/9/2034 ₹0
31/10/2034 ₹0
30/11/2034 ₹0
31/12/2034 ₹0
31/1/2035 ₹0
28/2/2035 ₹0
31/3/2035 ₹0
30/4/2035 ₹0
31/5/2035 ₹0
30/6/2035 ₹0
31/7/2035 ₹0
31/8/2035 ₹0
30/9/2035 ₹0
31/10/2035 ₹0
30/11/2035 ₹0
31/12/2035 ₹0
31/1/2036 ₹0
29/2/2036 ₹0
31/3/2036 ₹0
30/4/2036 ₹0
31/5/2036 ₹0
30/6/2036 ₹0
31/7/2036 ₹0
31/8/2036 ₹0
30/9/2036 ₹0
31/10/2036 ₹0
30/11/2036 ₹0
31/12/2036 ₹0
31/1/2037 ₹0
28/2/2037 ₹0
31/3/2037 ₹0
30/4/2037 ₹0
31/5/2037 ₹0
30/6/2037 ₹0
31/7/2037 ₹0
31/8/2037 ₹0
30/9/2037 ₹0
31/10/2037 ₹0
30/11/2037 ₹0
31/12/2037 ₹0
31/1/2038 ₹0
28/2/2038 ₹0
31/3/2038 ₹0
30/4/2038 ₹0
31/5/2038 ₹0
30/6/2038
31/7/2038
31/8/2038
30/9/2038
31/10/2038
30/11/2038
31/12/2038
31/1/2039
28/2/2039
31/3/2039
30/4/2039
31/5/2039
30/6/2039
31/7/2039
31/8/2039
30/9/2039
31/10/2039
30/11/2039
31/12/2039
31/1/2040
29/2/2040
31/3/2040
30/4/2040
31/5/2040
30/6/2040
31/7/2040
31/8/2040
30/9/2040
31/10/2040
30/11/2040
31/12/2040
31/1/2041
28/2/2041
31/3/2041
30/4/2041
31/5/2041
30/6/2041
31/7/2041
31/8/2041
30/9/2041
31/10/2041
30/11/2041
31/12/2041
31/1/2042
28/2/2042
31/3/2042
30/4/2042
31/5/2042
30/6/2042
31/7/2042
31/8/2042
30/9/2042
31/10/2042
30/11/2042
31/12/2042
31/1/2043
28/2/2043
31/3/2043
30/4/2043
31/5/2043
30/6/2043
31/7/2043
31/8/2043
30/9/2043
31/10/2043
30/11/2043
31/12/2043
31/1/2044
29/2/2044
31/3/2044
30/4/2044
31/5/2044
30/6/2044
31/7/2044
31/8/2044
30/9/2044
31/10/2044
30/11/2044
31/12/2044
31/1/2045
28/2/2045
31/3/2045
30/4/2045
31/5/2045
30/6/2045
31/7/2045
31/8/2045
30/9/2045
31/10/2045
30/11/2045
31/12/2045
31/1/2046
28/2/2046
31/3/2046
30/4/2046
31/5/2046
30/6/2046
31/7/2046
31/8/2046
30/9/2046
31/10/2046
30/11/2046
31/12/2046
31/1/2047
28/2/2047
31/3/2047
30/4/2047
31/5/2047
30/6/2047
31/7/2047
31/8/2047
30/9/2047
31/10/2047
30/11/2047
31/12/2047
31/1/2048
29/2/2048
31/3/2048
Cash Flow for the
Accumulated Income Accumulated Profit
Investor

-₹100,000 -₹100,000
₹1,577 ₹1,577 -₹98,423
₹1,577 ₹3,154 -₹96,846
₹1,577 ₹4,730 -₹95,270
₹1,577 ₹6,307 -₹93,693
₹1,577 ₹7,884 -₹92,116
₹1,577 ₹9,461 -₹90,539
₹1,577 ₹11,037 -₹88,963
₹1,577 ₹12,614 -₹87,386
₹1,577 ₹14,191 -₹85,809
₹1,577 ₹15,768 -₹84,232
₹1,577 ₹17,344 -₹82,656
₹1,577 ₹18,921 -₹81,079
₹91,811 ₹110,733 ₹10,733