Scribd
Upload
15 views1 page

Zero Investment Model v2

Test

Uploaded by

Neeraj Rohilla
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
15 views1 page

Zero Investment Model v2

Test

Uploaded by

Neeraj Rohilla
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

Zero Investment Model

Financial Calculation for Rooftop Solar PV System of capacity 100KW @ EVA CHSL
Data Benefit to The Society
FD Principal amount ₹ 64,48,667 Total Cummulative Interest earned during 5 Years FD Period ₹ 27,02,078
Rate of Interest % 7.25% Loan Interest Paid to bank on loan during 5 years ₹ -12,57,008
FD Period Years 5 GST Set-off Benefit ₹ 7,03,800
% of FD eligible as loan % 90.00% Asset Depreciation Benfit during loan period ₹ 9,23,116
Loan Amount ₹ 58,03,800 Government Subsidy ₹ 18,00,000
Loan Interest rate % 8.00% Total saving on electricity bill in 5 years ₹ 78,92,392
Loan Period Years 5 FD Principal amount ₹ 64,48,667
No of Installment Months 60 Total Benefit to the society after Loan period without Investment ₹ 1,92,13,044
Loan E.M.I. ₹ 1,17,680
Monthly Electricity Bill Paid by society in July-2024 month ₹ 2,49,220 Note : FD investment in Co-operative bank to avail benefit of Tax free Interest
Avearge Electricity Bill would be paid to MSEDCL in 5 years with 1% Escalation ₹ 1,51,02,732
Monthly saving after EMI payment deducted from monthly electricity bill ₹ 1,31,540
Government Subsidy ₹ 18,00,000
GST Paid ₹ 7,03,800
Total Cummulative Interest earned during 5 Years FD Period ₹ 27,02,078
Total Amount received at FD maturity ₹ 91,50,745
Loan Repayment @ 8% in 5 Years ₹ 70,60,808
Loan Interest Paid to bank on loan during 5 years ₹ -12,57,008
Maintenance charges during 5 Year Loan pperiod ₹ 0

You might also like