Sr no Kw Cost/kw Rs Total cast Rs Subsidy RS After subsidy Net Payble Amount Rs Unit Genration per day On the basis of 1460 days/4 yr payble back Brand /Company
1 1 70000/kw 70000 45000 25000 5unit/day =1460*5unit
7300*7
=51100
51100-25000(invs)
=26100 (+ve)
MICROTEK, USHA, TATA, ADANIHAVELLS
1.1 1 65000/kw 65000 45000 20000 5unit/day =1460*5unit
7300*7
=51100
20000
31100 (+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
2 2 70000/kw 140000 90000 50000 7unit/day =1460*7unit
10220
=10220*7
71540
=71540-
50000
=21540 (+ve)
MICROTEK, USHA, TATA, ADANI HAVELLS
2.1 2 65000/kw 130000 90000 45000 7unit/day =1460*7unit
10220
=71540-
40000
31540 (+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
3 3 70000/kw 210000 108000 102000 15unit/day 1460*15
=21900
21900*7
=153300
=153300-
102000
11300 (+ve)
MICROTEK, USHA, TATA, ADANI HAVELLS
3.1 3 65000/kw 195000 108000 87000 15unit/day 1460*15
=21900
21900*7
=153300
=153300-
87000
66300(+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
4 4 70000/kw 280000 108000 172000 18unit/day 1460*18
=26280
26280*7
183960
=183960-
172000
11960(+ve)
MICROTEK, USHA, TATA, ADANI HAVELLS
4.1 4 65000/kw 260000 108000 152000 18unit/day 1460*18
=26280
26280*7
183960
=183960-
152000
31960(+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
5 5 70000/kw 350000 108000 2420000 25unit/day =1460*25
36500
=36500*7
255500
=255500-
242000
=13500(+ve)
MICROTEK, USHA, TATA, ADANI HAVELLS
5.1 5 65000/kw 325000 108000 217000 25unit/day =1460*25
36500
=36500*7
=255500-
217000
38500(+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
6 6 70000/kw 420000 108000 108000 30unit/day =1460*30
43800
=43800*7
306600
=306600-
312000
-5400(-ve)
MICROTEK, USHA, TATA, ADANI HAVELLS
6.1 6 65000/kw 390000 108000 282000 30unit/day =1460*30
43800
=43800*7
306600
=306600-
282000
24600(+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
7 7 70000/kw 490000 108000 382000 36unit/day =1460*36
52560
=52560*7
367920
=367920-
382000
14080(-ve)
MICROTEK, USHA, TATA, ADANI HAVELLS
7.1 7 65000/kw 455000 10800 377000 36unit/day =1460*36
52560
=52560*7
367920
=367920-
347000
20920(+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
8 8 70000/kw 560000 108000 452000 42unit/day 1460*42
=61320
61320*7
=429240
429240-
452000
-22760 (-ve)
MICROTEK, USHA, TATA, ADANI HAVELLS
8.1 8 65000/kw 520000 10800 412000 42unit/day 1460*42
=61320
61320*7
=429240
429240-
412000
17240 (+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
9 9 70000/kw 630000 108000 522000 47unit/day 1460*47
68620
68620*7
480340
480340-
522000
-41660(-ve)
MICROTEK, USHA, TATA, ADANI HAVELLS
9.1 9 65000/kw 585000 108000 477000 47unit/day 1460*47
68620
68620*7
480340
480340-
477000
3340(+ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.
10 10 70000/kw 700000 108000 592000 52unit/day 1460*52
75920
75920*7=
531440
531440-
592000
-60560 (-ve)
MICROTEK, USHA, TATA, ADANI
10.1 10 65000/kw 650000 108000 542000 52unit/day 1460*52
75920
75920*7=
531440
531440-
542000
-10560(-ve)
LOOM SOLAR, LUMINOUS, UTL, SERVOTEK etc.