Total Investment : 8 Cr

Loan : 5 Cr
EMI : 10 Lakhs per month = 1.2 Cr per year (based on 14% interest rate)
Maintenance costs: 1L per month = 12 L per year.

Total per year costs = 1.3 Cr

Fixed panel installation can generate around 15L units per year

Assuming REC floor price 9.3 and power price at 5. we can get Rs.14.3 per unit

So total income per year = 2.1 Cr

Profits per year = 0.8 Cr

Assuming 3 years for REC total profits = 2.4 Cr.

After June, 2017, If power price is 6 rupees per unit and REC drops to zero,
Annual income: 15L X 6 = 90 Lakhs
Annual expenses: 1.3 Cr.
Deficit = 40L

\














> 10 Watt to 20 Watt 60 Per watt
> 30 Watt to 45 Watt 53 Per watt
> 50 Watt to 80 Watt 51 Per watt
> 100 Watt to 180 Watt 47 Per watt
> 200 Watt to 250 Watt 42 Per watt