ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Project DetailsNotes:
2
Select number of panels
3
1. This sheet shows indicative cashflow from one panel for Vested Solar - Casa Lagoona Project
3
2. The sheet is read-only. If you wish to see the cashflow for any other number of panels, please download the sheet and make the changes.
4
Rate per panel₹33,634
3. The cashflow schedule shows an average of lifetime cashflows of the project. The actual cashflows are cyclical, expected to gradually decline, and dependent on the electricity generation in the corresponding month by your panels.
5
Purchase Amount₹100,902
4. The rate of return assumed is an average of the minimum and maximum expected rate of return.
6
Rate of return (XIRR)11%
5. This sheet is for information purpose only. Please consult your financial and tax advisor before making any financial decisions.
7
Period (Years)15
8
Period (Months)180
9
Payout Start From2024-06-01
10
11
PeriodMonthPrincipalReturnPayout
12
101-Jun-2024₹222₹925₹1,147
13
201-Jul-2024₹224₹923₹1,147
14
301-Aug-2024₹226₹921₹1,147
15
401-Sep-2024₹228₹919₹1,147
16
501-Oct-2024₹230₹917₹1,147
17
601-Nov-2024₹232₹915₹1,147
18
701-Dec-2024₹234₹912₹1,147
19
801-Jan-2025₹237₹910₹1,147
20
901-Feb-2025₹239₹908₹1,147
21
1001-Mar-2025₹241₹906₹1,147
22
1101-Apr-2025₹243₹904₹1,147
23
1201-May-2025₹245₹902₹1,147
24
1301-Jun-2025₹248₹899₹1,147
25
1401-Jul-2025₹250₹897₹1,147
26
1501-Aug-2025₹252₹895₹1,147
27
1601-Sep-2025₹254₹892₹1,147
28
1701-Oct-2025₹257₹890₹1,147
29
1801-Nov-2025₹259₹888₹1,147
30
1901-Dec-2025₹262₹885₹1,147
31
2001-Jan-2026₹264₹883₹1,147
32
2101-Feb-2026₹266₹881₹1,147
33
2201-Mar-2026₹269₹878₹1,147
34
2301-Apr-2026₹271₹876₹1,147
35
2401-May-2026₹274₹873₹1,147
36
2501-Jun-2026₹276₹871₹1,147
37
2601-Jul-2026₹279₹868₹1,147
38
2701-Aug-2026₹281₹866₹1,147
39
2801-Sep-2026₹284₹863₹1,147
40
2901-Oct-2026₹287₹860₹1,147
41
3001-Nov-2026₹289₹858₹1,147
42
3101-Dec-2026₹292₹855₹1,147
43
3201-Jan-2027₹294₹852₹1,147
44
3301-Feb-2027₹297₹850₹1,147
45
3401-Mar-2027₹300₹847₹1,147
46
3501-Apr-2027₹303₹844₹1,147
47
3601-May-2027₹305₹841₹1,147
48
3701-Jun-2027₹308₹839₹1,147
49
3801-Jul-2027₹311₹836₹1,147
50
3901-Aug-2027₹314₹833₹1,147
51
4001-Sep-2027₹317₹830₹1,147
52
4101-Oct-2027₹320₹827₹1,147
53
4201-Nov-2027₹323₹824₹1,147
54
4301-Dec-2027₹326₹821₹1,147
55
4401-Jan-2028₹329₹818₹1,147
56
4501-Feb-2028₹332₹815₹1,147
57
4601-Mar-2028₹335₹812₹1,147
58
4701-Apr-2028₹338₹809₹1,147
59
4801-May-2028₹341₹806₹1,147
60
4901-Jun-2028₹344₹803₹1,147
61
5001-Jul-2028₹347₹800₹1,147
62
5101-Aug-2028₹350₹797₹1,147
63
5201-Sep-2028₹353₹793₹1,147
64
5301-Oct-2028₹357₹790₹1,147
65
5401-Nov-2028₹360₹787₹1,147
66
5501-Dec-2028₹363₹784₹1,147
67
5601-Jan-2029₹367₹780₹1,147
68
5701-Feb-2029₹370₹777₹1,147
69
5801-Mar-2029₹373₹774₹1,147
70
5901-Apr-2029₹377₹770₹1,147
71
6001-May-2029₹380₹767₹1,147
72
6101-Jun-2029₹384₹763₹1,147
73
6201-Jul-2029₹387₹760₹1,147
74
6301-Aug-2029₹391₹756₹1,147
75
6401-Sep-2029₹394₹753₹1,147
76
6501-Oct-2029₹398₹749₹1,147
77
6601-Nov-2029₹402₹745₹1,147
78
6701-Dec-2029₹405₹742₹1,147
79
6801-Jan-2030₹409₹738₹1,147
80
6901-Feb-2030₹413₹734₹1,147
81
7001-Mar-2030₹417₹730₹1,147
82
7101-Apr-2030₹420₹727₹1,147
83
7201-May-2030₹424₹723₹1,147
84
7301-Jun-2030₹428₹719₹1,147
85
7401-Jul-2030₹432₹715₹1,147
86
7501-Aug-2030₹436₹711₹1,147
87
7601-Sep-2030₹440₹707₹1,147
88
7701-Oct-2030₹444₹703₹1,147
89
7801-Nov-2030₹448₹699₹1,147
90
7901-Dec-2030₹452₹695₹1,147
91
8001-Jan-2031₹456₹691₹1,147
92
8101-Feb-2031₹460₹686₹1,147
93
8201-Mar-2031₹465₹682₹1,147
94
8301-Apr-2031₹469₹678₹1,147
95
8401-May-2031₹473₹674₹1,147
96
8501-Jun-2031₹478₹669₹1,147
97
8601-Jul-2031₹482₹665₹1,147
98
8701-Aug-2031₹486₹660₹1,147
99
8801-Sep-2031₹491₹656₹1,147
100
8901-Oct-2031₹495₹651₹1,147