Return of Investment

for
20KW Solar rooftop ONGRID
System
4rs/- Per unit Calculation
• Total Cost of the System – 9,00,000
• For 20KW units generated per day – 4.5*20 = 90 units
• For 1 month total units generated =90*30 = 2700 units
• For 1 year total units generated = 2700*12 = 32,400 units
• Annual benefit (4rs /- per unit) = 32,400*4 = 1,29,600
• Return of investment = 9,00,000/1,29,600
= 6.9444
= 7 Years
8rs/- Per unit Calculation
• Total Cost of the System – 9,00,000
• For 20KW units generated per day – 4.5*20 = 90 units
• For 1 month total units generated =90*30 = 2700 units
• For 1 year total units generated = 2700*12 = 32,400 units
• Annual benefit (8rs /- per unit) = 32,400*8 = 2,59,200
• Return of investment = 9,00,000/2,59,200
= 3.4722 years
= 3 Years 6 months
• Total Cost of the System – 9,00,000
• For 20KW units generated per day – 4.5*20 = 90 units
• For 1 month total units generated =90*30 = 2700 units
• For 1 year total units generated = 2700*12 = 32,400 units

• 1 month current bill units = 450 units

• 1 year current bill units = 450*12=5,400 units
• 1 month current bill = 6,014 rs/-
• 1 year current bill = 6,014*12 = 72,168 rs/-

• 1 year Units sent to grid = units generated – monthly current bill units
= 32,400 – 5,400
= 27,000 units
• Money got from bescom for 4rs per unit = 27,000*4 = 1,08,000 rs/-
• Total money saved and received from bescom = 72,168 + 1,08,000 = 1,80,168 rs/-
• Annual Return of investment = 9,00,000/1,80,168
= 4.99533 years
= 5 years
4rs/- Per unit Calculation 3KW Solar
• Total Cost of the System – 1,81,720
• For 3KW units generated per day – 6.5*3 = 19.5units
• For 1 month total units generated =19.5*30 = 585 units
• For 1 year total units generated = 585*12 = 7,020 units
• Annual benefit (4rs /- per unit) = 7,020*4 = 28,080
• Monthly current bill = 2400
• Yearly Current bill = 2400*12=28,800
• Total current bill and return= 28,080+28,800 = 56,880
• Return of investment = 1,81,720/56,880
= 3.1947
= 3 Years 3 Months
8rs/- Per unit Calculation 3KW Solar
• Total Cost of the System – 1,81,720
• For 3KW units generated per day – 4.5*3 = 13.5 units
• For 1 month total units generated =13.5*30 = 405 units
• For 1 year total units generated = 405*12 = 4,860 units
• Annual benefit (4rs /- per unit) = 4,860*8 = 38,880
• Return of investment = 1,81,720/38,880
= 4.673
= 4 Years 8 Months