SOLAR ROOFTOP FINANCE FACILITY

TENURE 2 TENURE 3
COST OF PROCESSI MARGIN FINANCE TENURE 6 TENURE 1 YEARS YEARS
CAPACITY PLANT NG FEES AMOUNT AMOUNT MONTHS YEAR EMI EMI EMI
3KW 200000 1120 40224 159776 26629 14054 7380 5153
4KW 230000 1288 46258 183742 - 16162 8487 5937
5KW 250000 1400 50280 199720 - 17568 9225 6454
5KW 280000 1568 56314 223686 - 19676 10332 7228
5KW 300000 1680 60336 239664 - 21081 11070 7745
5KW 325000 1820 65364 259636 - 22838 11993 8390

AFTER SUBSIDY RECEIVED AND DEDUCTED FROM PRINCIPAL AMOUNT

TENURE 2 TENURE 3 TENURE
COST OF AFTER TENURE 1 YEARS YEARS 10 YEARS
CAPACITY PLANT SUBSIDY YEAR EMI EMI EMI EMI
4KW 230000 75742 6662 3499 2448 1005
5KW 250000 91720 8042 4223 2954 1213
5KW 280000 115686 10176 5344 3738 1535
5KW 300000 131664 11581 6082 4255 1747
5KW 325000 151636 13338 7004 4900 2012

5KW 4KW 3KW

PANEL 122500 108889 82373
INVERTER 28000 28000 20000
INSTALLATION 40000 40000 30000
NET METER 12000 12000 10000
202500 188889 142373
250000 230000 200000
47500 41111 57627

NIKITA LO RENT ELECTIC HOME

50000 5500 10000 20000 5000 5000
20000 10000 10000
RAJAT RANA

LAL GOLD 25000 10000

PAMMY EMI 50000
45000 RENT 20000
ALI 15000
ELECTRIC 5000
HOME 5000
TENURE
10 YEARS
EMI
2120
2438 TALWAR 90000 5 18000 36000 8 11520
2650 BABA 200000 5 40000 63500 8 20320
2968 LAL BAHAD 220000 5 44000 81500 8 26080
3180 DINESH 219000 5 43800 110300 8 35296
3446 PAMMY 210000 5 42000 19500 8 6240
187800 310800 99456
410256
370256

PURLIN 5 13.6 4760

C CHANEL 4 17.5 4900
C CHANNEL 1 13.4 938
CLAMP 28 30 840
STAND 8 83 664
NUT & FASTNER 2 120 740
FREIGHT
LABOUR
LA 1 700 700
EARTHING 3 700 2100
GROUTING 1
DC CABLE 4MM 1 3400 3400
AC CABLE 6MM 1 5425 5425
AC/DC 1 2600 2600
AC CABLE 2.5 MM 1 2400 2400

SAVING IN WIRE
USED
20000
30000
35000

50000

18% 5KW 3KW

5617 4493 4
5782 4336 3
1107
991 570 160
784 590 6
873 600
750 15904 10589
8000 8000 5000
826 826
2478 3304 2478
2000 2000 1700
3808 1904
 6402 3200
3068 3068
2832 2832
45317 16110 31597
4700
40617